{"text_format":"1","workbook":"xlsx","n_sheets":69,"sheets":["Control","Instructions","Data Dictionary","Admin","links","deployment support","Link Characteristics","OPENING SCREEN","TOPS-BC INFO","WHAT'S NEW","LIST OF ALL WORKSHEETS","GLOSSARY","COST ESTIMATION","Cost Default Matrix","Costs Template","En-Route Traveler Information","ATIS-HAR","Pre-Trip Traveler Information","TSS - Preset Timing","TSS-Traffic Actuated Timing","TSS - Central Control","TSS - Transit Signal Priority","RM-Central Control","RM-Actuated","RM-Preset","HERSLookupCategories","HERS Cost Sheet","FS- Truck Only","FS- Compliance","FS- Parking & Reservation","FS- Climbing Lanes","FS- Off Hours","Traffic Incident Management","ATM- VSL","ATM- PTSU","ATDM-Speed","Travel Demand Management","ATDM-Shoulder","HOT Lanes","Road Weather Management","Work Zone Management","Shared Use Mobility","COSTS SUMMARY","BENEFIT ESTIMATE","Parameters","Strategy Default Impacts","Benefit Template","Traffic Signal Control","Ramp Metering","Traffic Incident Management ","En - Route Traveler Information","Highway Advisory Radio","Pre - Trip Traveler Information","FS - Truck Only","PCE Look Up","FS - Compliance","FS - Parking & Reservation","FS - Climbing Lanes","FS - Off Hours","ATM - VSL","ATM - PTSU","HOT  Lanes","Travel Demand Management ","RWM","Work Zone","Speed","Shared Use Mobility ","Summary of My Deployments","Results Template"],"not_rendered":{"charts":36,"images":123,"macros":1,"external_links":6,"defined_names":3081,"comments":2,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Control","index":0,"n_rows":1661,"n_cols":28,"rows_kept":1661,"cut":false,"hidden":true,"merged":[]}
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"D:\\project work\\TOPS BC\\TOPS-BC v1_corrected 4-26.xlsm"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"links","$B$4","OPENING SCREEN",null,"OPENING SCREEN'!A1"]
[null,null,null,false,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"links","$B$6","LIST OF ALL WORKSHEETS",null,"LIST OF ALL WORKSHEETS'!A1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"links","$B$7","1) INVESTIGATE IMPACTS",null,"IMPACT LOOKUP'!A1"]
[null,null,null,false,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"links","$B$8","2) METHODS AND TOOLS",null,"METHOD SELECTION'!A1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"links","$B$9","3) ESTIMATE COSTS",null,"COST ESTIMATION'!A1"]
[null,null,null,"Error Display Value ",null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"links","$B$3","Back",null,"TOPS-BC INFO'!A1"]
[null,null,null,"The above is a value that is the result of IFERROR in certain formulas to check the formulas",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"links","$B$52","4) ESTIMATE BENEFITS",null,"BENEFIT ESTIMATE'!A1"]
[null,null,null,"For example, if you use -1, formulas that have an error would put the -1 in the cell, where 0 might be a correct value",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"links","$B$53","Parameters",null,"Parameters!A1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"links","$B$51","Back",null,"TOPS-BC INFO'!A1"]
[null,null,null,"Reload Method Selection sheet",null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,"links","$B$5","GENERAL TOOL OVERVIEW",null,"TOPS-BC INFO'!A1"]
[null,null,null,"The above value instructs the Method Selection sheet to reload it's data from the MethodData sheet when it is ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"links","$B$70","MY DEPLOYMENTS",null,"Summary of My Deployments'!A1"]
[null,null,null,"activated. Put a 1 in there whenever data changes on the MethodData sheet to repopulate the selection criteria",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"links","$B$61","Dynamic Message Sign",null,"Dynamic Message Sign'!A1"]
[null,null,null,"controls on the Method Selection sheet. If it is 1, the Method Selection sheet will \"flash\" while reloading,",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"links","$B$62","Highway Advisory Radio",null,"Highway Advisory Radio'!A1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"links","$B$54","Generic Link Model",null,"Link Based'!A1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"links","$B$56","Signal Coordination",null,"Signal Coord.'!A1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"links","$B$58","Ramp Metering",null,"Ramp Metering'!A1"]
[null,null,"Worksheet",null,null,"Scope",null,null,"Name",null,null,null,null,null,null,null,null,null,null,null,"links","$B$63","Pre-Trip Traveler Information",null,"Pre Trip Info'!A1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"links","$B$11","DMS",null,"ATIS-DMS'!A1"]
[null,null,"Parameters",null,null,"Workbook",null,null,"adjustmentFactor",null,null,"$P$12",null,"adjustmentFactor",null,null,null,{"$f":"IF(0=VLOOKUP(I24,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I24,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"Adjustment factor for year of dollars displayed"},null,null,"links","$B$12","HAR",null,"ATIS-HAR'!A1"]
[null,null,"ATDM-HOT",null,null,"ATDM-HOT",null,null,"annualCostStreamStart",null,null,"$L$55:$M$55",null,"ATDM-HOT'!annualCostStreamStart",null,null,null,{"$f":"IF(0=VLOOKUP(I25,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I25,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"Indicates where the initial column is in the costs stream"},null,null,"links","$B$13","Pre-Trip Traveler Info",null,"ATIS-511'!A1"]
[null,null,"ATDM-Shoulder",null,null,"ATDM-Shoulder",null,null,"annualCostStreamStart",null,null,"$L$52",null,"ATDM-Shoulder'!annualCostStreamStart",null,null,null,{"$f":"IF(0=VLOOKUP(I26,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I26,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"Indicates where the initial column is in the costs stream"},null,null,"links","$B$15","Preset Timing",null,"Signal-Preset'!A1"]
[null,null,"ATDM-Speed",null,null,"ATDM-Speed",null,null,"annualCostStreamStart",null,null,"$L$50:$M$50",null,"ATDM-Speed'!annualCostStreamStart",null,null,null,{"$f":"IF(0=VLOOKUP(I27,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I27,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"Indicates where the initial column is in the costs stream"},null,null,"links","$B$16","Traffic Actuated",null,"Signal-Actuated'!A1"]
[null,null,"ATIS-511",null,null,"ATIS-511",null,null,"annualCostStreamStart",null,null,"$L$54:$M$54",null,"ATIS-511'!annualCostStreamStart",null,null,null,{"$f":"IF(0=VLOOKUP(I28,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I28,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"Indicates where the initial column is in the costs stream"},null,null,"links","$B$17","Central Control",null,"Signal-Central'!A1"]
[null,null,"ATIS-DMS",null,null,"ATIS-DMS",null,null,"annualCostStreamStart",null,null,"$L$46",null,"ATIS-DMS'!annualCostStreamStart",null,null,null,{"$f":"IF(0=VLOOKUP(I29,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I29,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"Indicates where the initial column is in the costs stream"},null,null,"links","$B$18","Transit Signal Priority",null,"Transit Priority'!A1"]
[null,null,"ATIS-HAR",null,null,"ATIS-HAR",null,null,"annualCostStreamStart",null,null,"$L$45:$M$45",null,"ATIS-HAR'!annualCostStreamStart",null,null,null,{"$f":"IF(0=VLOOKUP(I30,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I30,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"Indicates where the initial column is in the costs stream"},null,null,"links","$B$20","Central Control",null,"RM-Central Control'!A1"]
[null,null,"RM-Actuated",null,null,"RM-Actuated",null,null,"annualCostStreamStart",null,null,"$L$46:$M$46",null,"RM-Actuated'!annualCostStreamStart",null,null,null,{"$f":"IF(0=VLOOKUP(I31,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I31,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"Indicates where the initial column is in the costs stream"},null,null,"links","$B$21","Traffic Actuated",null,"RM-Actuated'!A1"]
[null,null,"RM-Central Control",null,null,"RM-Central Control",null,null,"annualCostStreamStart",null,null,"$L$46:$M$46",null,"RM-Central Control'!annualCostStreamStart",null,null,null,{"$f":"IF(0=VLOOKUP(I32,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I32,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"Indicates where the initial column is in the costs stream"},null,null,"links","$B$22","Preset Timing",null,"RM-Preset'!A1"]
[null,null,"RM-Preset",null,null,"RM-Preset",null,null,"annualCostStreamStart",null,null,"$L$42:$M$42",null,"RM-Preset'!annualCostStreamStart",null,null,null,{"$f":"IF(0=VLOOKUP(I33,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I33,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"Indicates where the initial column is in the costs stream"},null,null,"links","$B$24","Traffic Incident Management",null,"TIM-FSP'!A1"]
[null,null,"Signal-Actuated",null,null,"Signal-Actuated",null,null,"annualCostStreamStart",null,null,"$L$44:$M$44",null,"Signal-Actuated'!annualCostStreamStart",null,null,null,{"$f":"IF(0=VLOOKUP(I34,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I34,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"Indicates where the initial column is in the costs stream"},null,null,"links","$B$26","ATDM Speed Harmonization",null,"ATDM-Speed'!A1"]
[null,null,"Signal-Central",null,null,"Signal-Central",null,null,"annualCostStreamStart",null,null,"$L$47:$M$47",null,"Signal-Central'!annualCostStreamStart",null,null,null,{"$f":"IF(0=VLOOKUP(I35,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I35,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"Indicates where the initial column is in the costs stream"},null,null,"links","$B$27","Employer Based Traveler Demand Mgmt.  ",null,"TDM-EB'!A1"]
[null,null,"Signal-Preset",null,null,"Signal-Preset",null,null,"annualCostStreamStart",null,null,"$L$43:$M$43",null,"Signal-Preset'!annualCostStreamStart",null,null,null,{"$f":"IF(0=VLOOKUP(I36,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I36,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"Indicates where the initial column is in the costs stream"},null,null,"links","$B$33","Traffic Management Center",null,"Support-TMC'!A1"]
[null,null,"Support-CCTV",null,null,"Support-CCTV",null,null,"annualCostStreamStart",null,null,"$L$45:$M$45",null,"Support-CCTV'!annualCostStreamStart",null,null,null,{"$f":"IF(0=VLOOKUP(I37,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I37,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"Indicates where the initial column is in the costs stream"},null,null,"links","$B$34","Loop Detection",null,"Support-Loops'!A1"]
[null,null,"Support-Loops",null,null,"Support-Loops",null,null,"annualCostStreamStart",null,null,"$L$44:$M$44",null,"Support-Loops'!annualCostStreamStart",null,null,null,{"$f":"IF(0=VLOOKUP(I38,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I38,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"Indicates where the initial column is in the costs stream"},null,null,"links","$B$35","CCTV",null,"Support-CCTV'!A1"]
[null,null,"Support-TMC",null,null,"Support-TMC",null,null,"annualCostStreamStart",null,null,"$L$41:$M$41",null,"Support-TMC'!annualCostStreamStart",null,null,null,{"$f":"IF(0=VLOOKUP(I39,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I39,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"Indicates where the initial column is in the costs stream"},null,null,"links","$B$36","Costs Summary",null,"COSTS SUMMARY'!A1"]
[null,null,"TDM-EB",null,null,"TDM-EB",null,null,"annualCostStreamStart",null,null,"$L$52:$M$52",null,"TDM-EB'!annualCostStreamStart",null,null,null,{"$f":"IF(0=VLOOKUP(I40,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I40,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"Indicates where the initial column is in the costs stream"},null,null,"links","$B$11","DMS",null,"ATIS-DMS'!A1"]
[null,null,"TIM-FSP",null,null,"TIM-FSP",null,null,"annualCostStreamStart",null,null,"$L$52:$M$52",null,"TIM-FSP'!annualCostStreamStart",null,null,null,{"$f":"IF(0=VLOOKUP(I41,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I41,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"Indicates where the initial column is in the costs stream"},null,null,"links","$B$4","OPENING SCREEN",null,"OPENING SCREEN'!A1"]
[null,null,"Transit Priority",null,null,"Transit Priority",null,null,"annualCostStreamStart",null,null,"$L$45:$M$45",null,"Transit Priority'!annualCostStreamStart",null,null,null,{"$f":"IF(0=VLOOKUP(I42,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I42,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"Indicates where the initial column is in the costs stream"},null,null,"links","$B$6","LIST OF ALL WORKSHEETS",null,"LIST OF ALL WORKSHEETS'!A1"]
[null,null,"Weather Mgmt",null,null,"Weather Mgmt",null,null,"annualCostStreamStart",null,null,"$L$51",null,"Weather Mgmt'!annualCostStreamStart",null,null,null,{"$f":"IF(0=VLOOKUP(I43,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I43,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"Indicates where the initial column is in the costs stream"},null,null,"links","$B$7","1) INVESTIGATE IMPACTS",null,"IMPACT LOOKUP'!A1"]
[null,null,"WorkZone",null,null,"WorkZone",null,null,"annualCostStreamStart",null,null,"$L$52",null,"WorkZone!annualCostStreamStart",null,null,null,{"$f":"IF(0=VLOOKUP(I44,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I44,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"Indicates where the initial column is in the costs stream"},null,null,"links","$B$8","2) METHODS AND TOOLS",null,"METHOD SELECTION'!A1"]
[null,null,"Parameters",null,null,"Workbook",null,null,"arterialCrashRates",null,null,"$AF$71:$AI$91",null,"arterialCrashRates",null,null,null,{"$f":"IF(0=VLOOKUP(I45,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I45,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"Crash rates for arterial facilities"},null,null,"links","$B$9","3) ESTIMATE COSTS",null,"COST ESTIMATION'!A1"]
[null,null,"ATDM-HOT",null,null,"ATDM-HOT",null,null,"averageAnnualCost",null,null,"$W$41",null,"ATDM-HOT'!averageAnnualCost",null,null,null,{"$f":"IF(0=VLOOKUP(I46,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I46,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The calculated average annual cost for the specified equipment and infrastructure"},null,null,"links","$B$12","HAR",null,"ATIS-HAR'!A1"]
[null,null,"ATDM-Shoulder",null,null,"ATDM-Shoulder",null,null,"averageAnnualCost",null,null,"$W$38",null,"ATDM-Shoulder'!averageAnnualCost",null,null,null,{"$f":"IF(0=VLOOKUP(I47,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I47,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The calculated average annual cost for the specified equipment and infrastructure"},null,null,"links","$B$13","Pre-Trip Traveler Info",null,"ATIS-511'!A1"]
[null,null,"ATDM-Speed",null,null,"ATDM-Speed",null,null,"averageAnnualCost",null,null,"$W$36",null,"ATDM-Speed'!averageAnnualCost",null,null,null,{"$f":"IF(0=VLOOKUP(I48,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I48,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The calculated average annual cost for the specified equipment and infrastructure"},null,null,"links","$B$15","Preset Timing",null,"Signal-Preset'!A1"]
[null,null,"ATIS-511",null,null,"ATIS-511",null,null,"averageAnnualCost",null,null,"$W$40",null,"ATIS-511'!averageAnnualCost",null,null,null,{"$f":"IF(0=VLOOKUP(I49,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I49,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The calculated average annual cost for the specified equipment and infrastructure"},null,null,"links","$B$16","Traffic Actuated",null,"Signal-Actuated'!A1"]
[null,null,"ATIS-DMS",null,null,"ATIS-DMS",null,null,"averageAnnualCost",null,null,"$W$32",null,"ATIS-DMS'!averageAnnualCost",null,null,null,{"$f":"IF(0=VLOOKUP(I50,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I50,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The calculated average annual cost for the specified equipment and infrastructure"},null,null,"links","$B$17","Central Control",null,"Signal-Central'!A1"]
[null,null,"ATIS-HAR",null,null,"ATIS-HAR",null,null,"averageAnnualCost",null,null,"$W$31",null,"ATIS-HAR'!averageAnnualCost",null,null,null,{"$f":"IF(0=VLOOKUP(I51,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I51,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The calculated average annual cost for the specified equipment and infrastructure"},null,null,"links","$B$18","Transit Signal Priority",null,"Transit Priority'!A1"]
[null,null,"RM-Actuated",null,null,"RM-Actuated",null,null,"averageAnnualCost",null,null,"$W$32",null,"RM-Actuated'!averageAnnualCost",null,null,null,{"$f":"IF(0=VLOOKUP(I52,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I52,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The calculated average annual cost for the specified equipment and infrastructure"},null,null,"links","$B$20","Central Control",null,"RM-Central Control'!A1"]
[null,null,"RM-Central Control",null,null,"RM-Central Control",null,null,"averageAnnualCost",null,null,"$W$32",null,"RM-Central Control'!averageAnnualCost",null,null,null,{"$f":"IF(0=VLOOKUP(I53,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I53,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The calculated average annual cost for the specified equipment and infrastructure"},null,null,"links","$B$21","Traffic Actuated",null,"RM-Actuated'!A1"]
[null,null,"RM-Preset",null,null,"RM-Preset",null,null,"averageAnnualCost",null,null,"$W$28",null,"RM-Preset'!averageAnnualCost",null,null,null,{"$f":"IF(0=VLOOKUP(I54,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I54,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The calculated average annual cost for the specified equipment and infrastructure"},null,null,"links","$B$22","Preset Timing",null,"RM-Preset'!A1"]
[null,null,"Signal-Actuated",null,null,"Signal-Actuated",null,null,"averageAnnualCost",null,null,"$W$30",null,"Signal-Actuated'!averageAnnualCost",null,null,null,{"$f":"IF(0=VLOOKUP(I55,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I55,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The calculated average annual cost for the specified equipment and infrastructure"},null,null,"links","$B$24","Traffic Incident Management",null,"TIM-FSP'!A1"]
[null,null,"Signal-Central",null,null,"Signal-Central",null,null,"averageAnnualCost",null,null,"$W$33",null,"Signal-Central'!averageAnnualCost",null,null,null,{"$f":"IF(0=VLOOKUP(I56,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I56,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The calculated average annual cost for the specified equipment and infrastructure"},null,null,"links","$B$26","ATDM Speed Harmonization",null,"ATDM-Speed'!A1"]
[null,null,"Signal-Preset",null,null,"Signal-Preset",null,null,"averageAnnualCost",null,null,"$W$29",null,"Signal-Preset'!averageAnnualCost",null,null,null,{"$f":"IF(0=VLOOKUP(I57,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I57,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The calculated average annual cost for the specified equipment and infrastructure"},null,null,"links","$B$27","Employer Based Traveler Demand Mgmt.  ",null,"TDM-EB'!A1"]
[null,null,"Support-CCTV",null,null,"Support-CCTV",null,null,"averageAnnualCost",null,null,"$W$31",null,"Support-CCTV'!averageAnnualCost",null,null,null,{"$f":"IF(0=VLOOKUP(I58,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I58,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The calculated average annual cost for the specified equipment and infrastructure"},null,null,"links","$B$33","Traffic Management Center",null,"Support-TMC'!A1"]
[null,null,"Support-Loops",null,null,"Support-Loops",null,null,"averageAnnualCost",null,null,"$W$30",null,"Support-Loops'!averageAnnualCost",null,null,null,{"$f":"IF(0=VLOOKUP(I59,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I59,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The calculated average annual cost for the specified equipment and infrastructure"},null,null,"links","$B$34","Loop Detection",null,"Support-Loops'!A1"]
[null,null,"Support-TMC",null,null,"Support-TMC",null,null,"averageAnnualCost",null,null,"$W$27",null,"Support-TMC'!averageAnnualCost",null,null,null,{"$f":"IF(0=VLOOKUP(I60,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I60,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The calculated average annual cost for the specified equipment and infrastructure"},null,null,"links","$B$35","CCTV",null,"Support-CCTV'!A1"]
[null,null,"TDM-EB",null,null,"TDM-EB",null,null,"averageAnnualCost",null,null,"$W$38",null,"TDM-EB'!averageAnnualCost",null,null,null,{"$f":"IF(0=VLOOKUP(I61,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I61,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The calculated average annual cost for the specified equipment and infrastructure"},null,null,"links","$B$36","Costs Summary",null,"COSTS SUMMARY'!A1"]
[null,null,"TIM-FSP",null,null,"TIM-FSP",null,null,"averageAnnualCost",null,null,"$W$38",null,"TIM-FSP'!averageAnnualCost",null,null,null,{"$f":"IF(0=VLOOKUP(I62,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I62,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The calculated average annual cost for the specified equipment and infrastructure"},null,null,"links","$B$53","Parameters",null,"Parameters!A1"]
[null,null,"Transit Priority",null,null,"Transit Priority",null,null,"averageAnnualCost",null,null,"$W$31",null,"Transit Priority'!averageAnnualCost",null,null,null,{"$f":"IF(0=VLOOKUP(I63,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I63,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The calculated average annual cost for the specified equipment and infrastructure"},null,null,"links","$B$59","Traffic Incident Management",null,"TIM!A1"]
[null,null,"Weather Mgmt",null,null,"Weather Mgmt",null,null,"averageAnnualCost",null,null,"$W$37",null,"Weather Mgmt'!averageAnnualCost",null,null,null,{"$f":"IF(0=VLOOKUP(I64,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I64,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The calculated average annual cost for the specified equipment and infrastructure"},null,null,"links","$B$65","HOT Lanes",null,"HOT!A1"]
[null,null,"WorkZone",null,null,"WorkZone",null,null,"averageAnnualCost",null,null,"$W$38",null,"WorkZone!averageAnnualCost",null,null,null,{"$f":"IF(0=VLOOKUP(I65,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I65,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The calculated average annual cost for the specified equipment and infrastructure"},null,null,"links","$B$66","Hard Shoulder Running",null,"Hard Shoulder'!A1"]
[null,null,"Hard Shoulder",null,null,"Hard Shoulder",null,null,"calculatedATISTimeSavings",null,null,"$X$60",null,"Hard Shoulder'!calculatedATISTimeSavings",null,null,null,{"$f":"IF(0=VLOOKUP(I66,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I66,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The calculated number of hours of time saved due to ATIS"},null,null,"links","$B$68","Road Weather Management",null,"Weather Sys'!A1"]
[null,null,"Link Based",null,null,"Link Based",null,null,"calculatedATISTimeSavings",null,null,"$X$60",null,"Link Based'!calculatedATISTimeSavings",null,null,null,{"$f":"IF(0=VLOOKUP(I67,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I67,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The calculated number of hours of time saved due to ATIS"},null,null,"links","$B$69","Work Zone Systems",null,"Work Zone'!A1"]
[null,null,"Speed",null,null,"Speed",null,null,"calculatedATISTimeSavings",null,null,"$X$60",null,"Speed!calculatedATISTimeSavings",null,null,null,{"$f":"IF(0=VLOOKUP(I68,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I68,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The calculated number of hours of time saved due to ATIS"},null,null,"links","$B$29","ATDM High Occupancy Toll Lanes",null,"ATDM-HOT'!A1"]
[null,null,"TIM",null,null,"TIM",null,null,"calculatedATISTimeSavings",null,null,"$X$61",null,"TIM!calculatedATISTimeSavings",null,null,null,{"$f":"IF(0=VLOOKUP(I69,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I69,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The calculated number of hours of time saved due to ATIS"},null,null,"links","$B$29","ATDM High Occupancy Toll Lanes",null,"ATDM-HOT'!A1"]
[null,null,"Weather Sys",null,null,"Weather Sys",null,null,"calculatedATISTimeSavings",null,null,"$X$60",null,"Weather Sys'!calculatedATISTimeSavings",null,null,null,{"$f":"IF(0=VLOOKUP(I70,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I70,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The calculated number of hours of time saved due to ATIS"},null,null,"links","$B$30","Road Weather Management",null,"ATDM-HOT'!A1"]
[null,null,"Work Zone",null,null,"Work Zone",null,null,"calculatedATISTimeSavings",null,null,"$X$60",null,"Work Zone'!calculatedATISTimeSavings",null,null,null,{"$f":"IF(0=VLOOKUP(I71,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I71,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The calculated number of hours of time saved due to ATIS"},null,null,"links","$B$30","Road Weather Management",null,"Weather Mgmt'!A1"]
[null,null,"Hard Shoulder",null,null,"Hard Shoulder",null,null,"calculatedBaselineCapacity",null,null,"$X$17",null,"Hard Shoulder'!calculatedBaselineCapacity",null,null,null,{"$f":"IF(0=VLOOKUP(I72,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I72,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The calculated capacity of the facility before any ITS Improvements"},null,null,"links","$B$31","Work Zone",null,"WorkZone!A1"]
[null,null,"Link Based",null,null,"Link Based",null,null,"calculatedBaselineCapacity",null,null,"$X$17",null,"Link Based'!calculatedBaselineCapacity",null,null,null,{"$f":"IF(0=VLOOKUP(I73,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I73,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The calculated capacity of the facility before any ITS Improvements"},null,null,"links","$B$28","ATDM Hard Shoulder Running",null,"ATDM-Shoulder'!A1"]
[null,null,"Ramp Metering",null,null,"Ramp Metering",null,null,"calculatedBaselineCapacity",null,null,"$X$17",null,"Ramp Metering'!calculatedBaselineCapacity",null,null,null,{"$f":"IF(0=VLOOKUP(I74,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I74,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The calculated capacity of the facility before any ITS Improvements"},null,null,"Control","$A$1","Back",null,"links'!A1"]
[null,null,"Signal Coord.",null,null,"Signal Coord.",null,null,"calculatedBaselineCapacity",null,null,"$X$18",null,"Signal Coord.'!calculatedBaselineCapacity",null,null,null,{"$f":"IF(0=VLOOKUP(I75,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I75,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The calculated capacity of the facility before any ITS Improvements"},null,null,"Control","$A$2","Home",null,"OPENING SCREEN'!A1"]
[null,null,"Speed",null,null,"Speed",null,null,"calculatedBaselineCapacity",null,null,"$X$17",null,"Speed!calculatedBaselineCapacity",null,null,null,{"$f":"IF(0=VLOOKUP(I76,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I76,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The calculated capacity of the facility before any ITS Improvements"},null,null,"Instructions","$A$1","Back",null,"IMPACT LOOKUP'!A1"]
[null,null,"TIM",null,null,"TIM",null,null,"calculatedBaselineCapacity",null,null,"$X$17",null,"TIM!calculatedBaselineCapacity",null,null,null,{"$f":"IF(0=VLOOKUP(I77,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I77,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The calculated capacity of the facility before any ITS Improvements"},null,null,"Instructions","$A$2","Home",null,"OPENING SCREEN'!A1"]
[null,null,"Weather Sys",null,null,"Weather Sys",null,null,"calculatedBaselineCapacity",null,null,"$X$17",null,"Weather Sys'!calculatedBaselineCapacity",null,null,null,{"$f":"IF(0=VLOOKUP(I78,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I78,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The calculated capacity of the facility before any ITS Improvements"},null,null,"TOPS-BC INFO","$K$21","2) Map Different B/C Methodologies to Your Organizations Needs",null,"METHOD SELECTION'!A1"]
[null,null,"Work Zone",null,null,"Work Zone",null,null,"calculatedBaselineCapacity",null,null,"$X$17",null,"Work Zone'!calculatedBaselineCapacity",null,null,null,{"$f":"IF(0=VLOOKUP(I79,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I79,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The calculated capacity of the facility before any ITS Improvements"},null,null,"TOPS-BC INFO","$K$25","3) Estimate Lifecycle Costs of TSM&O Strategies",null,"COST ESTIMATION'!A1"]
[null,null,"Hard Shoulder",null,null,"Hard Shoulder",null,null,"calculatedBaselineDelay",null,null,"$X$28",null,"Hard Shoulder'!calculatedBaselineDelay",null,null,null,{"$f":"IF(0=VLOOKUP(I80,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I80,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The calculated hours of non-recurring delay on the facility before any ITS Improvements"},null,null,"TOPS-BC INFO","$K$28","4) Conduct Simple Spreadsheet-Based Benefit/Cost Analysis for Selected TSM&O Strategies ",null,"BENEFIT ESTIMATE'!A1"]
[null,null,"Link Based",null,null,"Link Based",null,null,"calculatedBaselineDelay",null,null,"$X$28",null,"Link Based'!calculatedBaselineDelay",null,null,null,{"$f":"IF(0=VLOOKUP(I81,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I81,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The calculated hours of non-recurring delay on the facility before any ITS Improvements"},null,null,"TOPS-BC INFO","$K$17","1) Investigate the Range of Expected Values Associated with Various TSM&O Strategies",null,"IMPACT LOOKUP'!A1"]
[null,null,"Ramp Metering",null,null,"Ramp Metering",null,null,"calculatedBaselineDelay",null,null,"$X$36",null,"Ramp Metering'!calculatedBaselineDelay",null,null,null,{"$f":"IF(0=VLOOKUP(I82,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I82,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The calculated hours of non-recurring delay on the facility before any ITS Improvements"},null,null,"TOPS-BC INFO","$J$12","Click here to access the latest Operations Benefit/Cost Desk Reference Document "]
[null,null,"Signal Coord.",null,null,"Signal Coord.",null,null,"calculatedBaselineDelay",null,null,"$X$29",null,"Signal Coord.'!calculatedBaselineDelay",null,null,null,{"$f":"IF(0=VLOOKUP(I83,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I83,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The calculated hours of non-recurring delay on the facility before any ITS Improvements"},null,null,"TOPS-BC INFO","$B$4","OPENING SCREEN",null,"OPENING SCREEN'!A1"]
[null,null,"Speed",null,null,"Speed",null,null,"calculatedBaselineDelay",null,null,"$X$28",null,"Speed!calculatedBaselineDelay",null,null,null,{"$f":"IF(0=VLOOKUP(I84,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I84,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The calculated hours of non-recurring delay on the facility before any ITS Improvements"},null,null,"TOPS-BC INFO","$B$6","LIST OF ALL WORKSHEETS",null,"LIST OF ALL WORKSHEETS'!A1"]
[null,null,"TIM",null,null,"TIM",null,null,"calculatedBaselineDelay",null,null,"$X$28",null,"TIM!calculatedBaselineDelay",null,null,null,{"$f":"IF(0=VLOOKUP(I85,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I85,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The calculated hours of non-recurring delay on the facility before any ITS Improvements"},null,null,"TOPS-BC INFO","$B$7","1) INVESTIGATE IMPACTS",null,"IMPACT LOOKUP'!A1"]
[null,null,"Weather Sys",null,null,"Weather Sys",null,null,"calculatedBaselineDelay",null,null,"$X$28",null,"Weather Sys'!calculatedBaselineDelay",null,null,null,{"$f":"IF(0=VLOOKUP(I86,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I86,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The calculated hours of non-recurring delay on the facility before any ITS Improvements"},null,null,"TOPS-BC INFO","$B$8","2) METHODS AND TOOLS",null,"METHOD SELECTION'!A1"]
[null,null,"Work Zone",null,null,"Work Zone",null,null,"calculatedBaselineDelay",null,null,"$X$28",null,"Work Zone'!calculatedBaselineDelay",null,null,null,{"$f":"IF(0=VLOOKUP(I87,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I87,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The calculated hours of non-recurring delay on the facility before any ITS Improvements"},null,null,"TOPS-BC INFO","$B$9","3) ESTIMATE COSTS",null,"COST ESTIMATION'!A1"]
[null,null,"Hard Shoulder",null,null,"Hard Shoulder",null,null,"calculatedBaselineFatalityCrashes",null,null,"$X$29",null,"Hard Shoulder'!calculatedBaselineFatalityCrashes",null,null,null,{"$f":"IF(0=VLOOKUP(I88,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I88,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The calculated number of fatality accidents"},null,null,"TOPS-BC INFO","$B$3","Back",null,"Summary of My Deployments'!A1"]
[null,null,"Link Based",null,null,"Link Based",null,null,"calculatedBaselineFatalityCrashes",null,null,"$X$29",null,"Link Based'!calculatedBaselineFatalityCrashes",null,null,null,{"$f":"IF(0=VLOOKUP(I89,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I89,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The calculated number of fatality accidents"},null,null,"TOPS-BC INFO","$B$11","DMS",null,"ATIS-DMS'!A1"]
[null,null,"Ramp Metering",null,null,"Ramp Metering",null,null,"calculatedBaselineFatalityCrashes",null,null,"$X$37",null,"Ramp Metering'!calculatedBaselineFatalityCrashes",null,null,null,{"$f":"IF(0=VLOOKUP(I90,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I90,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The calculated number of fatality accidents"},null,null,"TOPS-BC INFO","$B$12","HAR",null,"ATIS-HAR'!A1"]
[null,null,"Signal Coord.",null,null,"Signal Coord.",null,null,"calculatedBaselineFatalityCrashes",null,null,"$X$30",null,"Signal Coord.'!calculatedBaselineFatalityCrashes",null,null,null,{"$f":"IF(0=VLOOKUP(I91,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I91,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The calculated number of fatality accidents"},null,null,"TOPS-BC INFO","$B$13","Pre-Trip Traveler Info",null,"ATIS-511'!A1"]
[null,null,"Speed",null,null,"Speed",null,null,"calculatedBaselineFatalityCrashes",null,null,"$X$29",null,"Speed!calculatedBaselineFatalityCrashes",null,null,null,{"$f":"IF(0=VLOOKUP(I92,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I92,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The calculated number of fatality accidents"},null,null,"TOPS-BC INFO","$B$15","Preset Timing",null,"Signal-Preset'!A1"]
[null,null,"TIM",null,null,"TIM",null,null,"calculatedBaselineFatalityCrashes",null,null,"$X$29",null,"TIM!calculatedBaselineFatalityCrashes",null,null,null,{"$f":"IF(0=VLOOKUP(I93,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I93,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The calculated number of fatality accidents"},null,null,"TOPS-BC INFO","$B$16","Traffic Actuated",null,"Signal-Actuated'!A1"]
[null,null,"Weather Sys",null,null,"Weather Sys",null,null,"calculatedBaselineFatalityCrashes",null,null,"$X$29",null,"Weather Sys'!calculatedBaselineFatalityCrashes",null,null,null,{"$f":"IF(0=VLOOKUP(I94,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I94,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The calculated number of fatality accidents"},null,null,"TOPS-BC INFO","$B$17","Central Control",null,"Signal-Central'!A1"]
[null,null,"Work Zone",null,null,"Work Zone",null,null,"calculatedBaselineFatalityCrashes",null,null,"$X$29",null,"Work Zone'!calculatedBaselineFatalityCrashes",null,null,null,{"$f":"IF(0=VLOOKUP(I95,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I95,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The calculated number of fatality accidents"},null,null,"TOPS-BC INFO","$B$18","Transit Signal Priority",null,"Transit Priority'!A1"]
[null,null,"Hard Shoulder",null,null,"Hard Shoulder",null,null,"calculatedBaselineFuelUse",null,null,"$X$32",null,"Hard Shoulder'!calculatedBaselineFuelUse",null,null,null,{"$f":"IF(0=VLOOKUP(I96,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I96,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The calculated gallons of fuel use per period before any ITS Improvements"},null,null,"TOPS-BC INFO","$B$20","Central Control",null,"RM-Central Control'!A1"]
[null,null,"Link Based",null,null,"Link Based",null,null,"calculatedBaselineFuelUse",null,null,"$X$32",null,"Link Based'!calculatedBaselineFuelUse",null,null,null,{"$f":"IF(0=VLOOKUP(I97,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I97,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The calculated gallons of fuel use per period before any ITS Improvements"},null,null,"TOPS-BC INFO","$B$21","Traffic Actuated",null,"RM-Actuated'!A1"]
[null,null,"Ramp Metering",null,null,"Ramp Metering",null,null,"calculatedBaselineFuelUse",null,null,"$X$40",null,"Ramp Metering'!calculatedBaselineFuelUse",null,null,null,{"$f":"IF(0=VLOOKUP(I98,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I98,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The calculated gallons of fuel use per period before any ITS Improvements"},null,null,"TOPS-BC INFO","$B$22","Preset Timing",null,"RM-Preset'!A1"]
[null,null,"Signal Coord.",null,null,"Signal Coord.",null,null,"calculatedBaselineFuelUse",null,null,"$X$33",null,"Signal Coord.'!calculatedBaselineFuelUse",null,null,null,{"$f":"IF(0=VLOOKUP(I99,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I99,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The calculated gallons of fuel use per period before any ITS Improvements"},null,null,"TOPS-BC INFO","$B$24","Traffic Incident Management",null,"TIM-FSP'!A1"]
[null,null,"Speed",null,null,"Speed",null,null,"calculatedBaselineFuelUse",null,null,"$X$32",null,"Speed!calculatedBaselineFuelUse",null,null,null,{"$f":"IF(0=VLOOKUP(I100,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I100,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The calculated gallons of fuel use per period before any ITS Improvements"},null,null,"TOPS-BC INFO","$B$26","ATDM Speed Harmonization",null,"ATDM-Speed'!A1"]
[null,null,"TIM",null,null,"TIM",null,null,"calculatedBaselineFuelUse",null,null,"$X$32",null,"TIM!calculatedBaselineFuelUse",null,null,null,{"$f":"IF(0=VLOOKUP(I101,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I101,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The calculated gallons of fuel use per period before any ITS Improvements"},null,null,"TOPS-BC INFO","$B$27","Employer Based Traveler Demand Mgmt.  ",null,"TDM-EB'!A1"]
[null,null,"Weather Sys",null,null,"Weather Sys",null,null,"calculatedBaselineFuelUse",null,null,"$X$32",null,"Weather Sys'!calculatedBaselineFuelUse",null,null,null,{"$f":"IF(0=VLOOKUP(I102,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I102,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The calculated gallons of fuel use per period before any ITS Improvements"},null,null,"TOPS-BC INFO","$B$33","Traffic Management Center",null,"Support-TMC'!A1"]
[null,null,"Work Zone",null,null,"Work Zone",null,null,"calculatedBaselineFuelUse",null,null,"$X$32",null,"Work Zone'!calculatedBaselineFuelUse",null,null,null,{"$f":"IF(0=VLOOKUP(I103,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I103,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The calculated gallons of fuel use per period before any ITS Improvements"},null,null,"TOPS-BC INFO","$B$34","Loop Detection",null,"Support-Loops'!A1"]
[null,null,"HOT",null,null,"HOT",null,null,"calculatedBaselineGeneralPurposeCapacity",null,null,"$X$17",null,"HOT!calculatedBaselineGeneralPurposeCapacity",null,null,null,{"$f":"IF(0=VLOOKUP(I104,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I104,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The calculated capacity of the General Purpose freeway links before any ITS Improvements"},null,null,"TOPS-BC INFO","$B$35","CCTV",null,"Support-CCTV'!A1"]
[null,null,"HOT",null,null,"HOT",null,null,"calculatedBaselineGeneralPurposeDelay",null,null,"$X$35",null,"HOT!calculatedBaselineGeneralPurposeDelay",null,null,null,{"$f":"IF(0=VLOOKUP(I105,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I105,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The calculated hours of non-recurring delay on the freeway general pupose links before any ITS Improvements"},null,null,"TOPS-BC INFO","$B$36","Costs Summary",null,"COSTS SUMMARY'!A1"]
[null,null,"HOT",null,null,"HOT",null,null,"calculatedBaselineGeneralPurposeFatalityCrashes",null,null,"$X$36",null,"HOT!calculatedBaselineGeneralPurposeFatalityCrashes",null,null,null,{"$f":"IF(0=VLOOKUP(I106,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I106,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The calculated number of fatality accidents on the General Purpose freeway links before any ITS Improvements"},null,null,"TOPS-BC INFO","$B$11","DMS",null,"ATIS-DMS'!A1"]
[null,null,"HOT",null,null,"HOT",null,null,"calculatedBaselineGeneralPurposeFuelUse",null,null,"$X$39",null,"HOT!calculatedBaselineGeneralPurposeFuelUse",null,null,null,{"$f":"IF(0=VLOOKUP(I107,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I107,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The calculated gallons of fuel use on General Purpose freeway links before any ITS Improvements"},null,null,"TOPS-BC INFO","$B$4","OPENING SCREEN",null,"OPENING SCREEN'!A1"]
[null,null,"HOT",null,null,"HOT",null,null,"calculatedBaselineGeneralPurposeInjuryCrashes",null,null,"$X$37",null,"HOT!calculatedBaselineGeneralPurposeInjuryCrashes",null,null,null,{"$f":"IF(0=VLOOKUP(I108,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I108,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The calculated number of injury accidents on the General Purpose freeway links before any ITS Improvements"},null,null,"TOPS-BC INFO","$B$6","LIST OF ALL WORKSHEETS",null,"LIST OF ALL WORKSHEETS'!A1"]
[null,null,"HOT",null,null,"HOT",null,null,"calculatedBaselineGeneralPurposeLaneCount",null,null,"$X$16",null,"HOT!calculatedBaselineGeneralPurposeLaneCount",null,null,null,{"$f":"IF(0=VLOOKUP(I109,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I109,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The calculated number of lanes on the General Purpose freeway links before any ITS Improvements"},null,null,"TOPS-BC INFO","$B$7","1) INVESTIGATE IMPACTS",null,"IMPACT LOOKUP'!A1"]
[null,null,"HOT",null,null,"HOT",null,null,"calculatedBaselineGeneralPurposePDOCrashes",null,null,"$X$38",null,"HOT!calculatedBaselineGeneralPurposePDOCrashes",null,null,null,{"$f":"IF(0=VLOOKUP(I110,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I110,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The calculated number of property damage accidents on the General Purpose freeway links before any ITS Improvements"},null,null,"TOPS-BC INFO","$B$8","2) METHODS AND TOOLS",null,"METHOD SELECTION'!A1"]
[null,null,"HOT",null,null,"HOT",null,null,"calculatedBaselineGeneralPurposeSpeed",null,null,"$X$31",null,"HOT!calculatedBaselineGeneralPurposeSpeed",null,null,null,{"$f":"IF(0=VLOOKUP(I111,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I111,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The calculated average speed on the General Purpose freeway links before any ITS Improvements"},null,null,"TOPS-BC INFO","$B$9","3) ESTIMATE COSTS",null,"COST ESTIMATION'!A1"]
[null,null,"HOT",null,null,"HOT",null,null,"calculatedBaselineGeneralPurposeVC",null,null,"$X$33",null,"HOT!calculatedBaselineGeneralPurposeVC",null,null,null,{"$f":"IF(0=VLOOKUP(I112,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I112,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The calculated Volume/Capacity ratio on the General Purpose freeway links before any ITS Improvements"},null,null,"TOPS-BC INFO","$B$12","HAR",null,"ATIS-HAR'!A1"]
[null,null,"HOT",null,null,"HOT",null,null,"calculatedBaselineGeneralPurposeVHT",null,null,"$X$34",null,"HOT!calculatedBaselineGeneralPurposeVHT",null,null,null,{"$f":"IF(0=VLOOKUP(I113,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I113,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The calculated Vehicle Hours Traveled on the General Purpose freeway links before any ITS Improvements"},null,null,"TOPS-BC INFO","$B$13","Pre-Trip Traveler Info",null,"ATIS-511'!A1"]
[null,null,"HOT",null,null,"HOT",null,null,"calculatedBaselineGeneralPurposeVMT",null,null,"$X$32",null,"HOT!calculatedBaselineGeneralPurposeVMT",null,null,null,{"$f":"IF(0=VLOOKUP(I114,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I114,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The calculated Vehicle Miles Traveled on the General Purpose freeway links before any ITS Improvements"},null,null,"TOPS-BC INFO","$B$15","Preset Timing",null,"Signal-Preset'!A1"]
[null,null,"HOT",null,null,"HOT",null,null,"calculatedBaselineHOVCapacity",null,null,"$X$24",null,"HOT!calculatedBaselineHOVCapacity",null,null,null,{"$f":"IF(0=VLOOKUP(I115,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I115,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The calculated capacity of the HOV (High Occupancy Vehicle) links before any ITS Improvements"},null,null,"TOPS-BC INFO","$B$16","Traffic Actuated",null,"Signal-Actuated'!A1"]
[null,null,"HOT",null,null,"HOT",null,null,"calculatedBaselineHOVDelay",null,null,"$X$47",null,"HOT!calculatedBaselineHOVDelay",null,null,null,{"$f":"IF(0=VLOOKUP(I116,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I116,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The calculated hours of non-recurring delay on the freeway HOV Links before any ITS Improvements"},null,null,"TOPS-BC INFO","$B$17","Central Control",null,"Signal-Central'!A1"]
[null,null,"HOT",null,null,"HOT",null,null,"calculatedBaselineHOVFatalityCrashes",null,null,"$X$48",null,"HOT!calculatedBaselineHOVFatalityCrashes",null,null,null,{"$f":"IF(0=VLOOKUP(I117,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I117,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"the calculated number of fatality accidents on the freeway HOV Links before any ITS Improvements"},null,null,"TOPS-BC INFO","$B$18","Transit Signal Priority",null,"Transit Priority'!A1"]
[null,null,"HOT",null,null,"HOT",null,null,"calculatedBaselineHOVFuelUse",null,null,"$X$51",null,"HOT!calculatedBaselineHOVFuelUse",null,null,null,{"$f":"IF(0=VLOOKUP(I118,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I118,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The calculated gallons of fuel used on freeway HOV Links before any ITS Improvements"},null,null,"TOPS-BC INFO","$B$20","Central Control",null,"RM-Central Control'!A1"]
[null,null,"HOT",null,null,"HOT",null,null,"calculatedBaselineHOVInjuryCrashes",null,null,"$X$49",null,"HOT!calculatedBaselineHOVInjuryCrashes",null,null,null,{"$f":"IF(0=VLOOKUP(I119,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I119,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The calculated number of Injury accidents on the freeway HOV Links before any ITS Improvements"},null,null,"TOPS-BC INFO","$B$21","Traffic Actuated",null,"RM-Actuated'!A1"]
[null,null,"HOT",null,null,"HOT",null,null,"calculatedBaselineHOVLaneCount",null,null,"$X$23",null,"HOT!calculatedBaselineHOVLaneCount",null,null,null,{"$f":"IF(0=VLOOKUP(I120,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I120,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The calculated number of lanes on the freeway HOV Links before any ITS Improvements"},null,null,"TOPS-BC INFO","$B$22","Preset Timing",null,"RM-Preset'!A1"]
[null,null,"HOT",null,null,"HOT",null,null,"calculatedBaselineHOVPDOCrashes",null,null,"$X$50",null,"HOT!calculatedBaselineHOVPDOCrashes",null,null,null,{"$f":"IF(0=VLOOKUP(I121,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I121,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The calculated number of property damage accidents on the freeway HOV Links before any ITS Improvements"},null,null,"TOPS-BC INFO","$B$24","Traffic Incident Management",null,"TIM-FSP'!A1"]
[null,null,"HOT",null,null,"HOT",null,null,"calculatedBaselineHOVSpeed",null,null,"$X$43",null,"HOT!calculatedBaselineHOVSpeed",null,null,null,{"$f":"IF(0=VLOOKUP(I122,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I122,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The calculated average speed on the freeway HOV Links before any ITS Improvements"},null,null,"TOPS-BC INFO","$B$26","ATDM Speed Harmonization",null,"ATDM-Speed'!A1"]
[null,null,"HOT",null,null,"HOT",null,null,"calculatedBaselineHOVVC",null,null,"$X$45",null,"HOT!calculatedBaselineHOVVC",null,null,null,{"$f":"IF(0=VLOOKUP(I123,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I123,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The calculated Volume/Capaciaty ratio on the freeway HOV Links before any ITS Improvements"},null,null,"TOPS-BC INFO","$B$27","Employer Based Traveler Demand Mgmt.  ",null,"TDM-EB'!A1"]
[null,null,"HOT",null,null,"HOT",null,null,"calculatedBaselineHOVVHT",null,null,"$X$46",null,"HOT!calculatedBaselineHOVVHT",null,null,null,{"$f":"IF(0=VLOOKUP(I124,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I124,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The calculated Vehicle Hours Traveled on the HOV freeway links before any ITS Improvements"},null,null,"TOPS-BC INFO","$B$33","Traffic Management Center",null,"Support-TMC'!A1"]
[null,null,"HOT",null,null,"HOT",null,null,"calculatedBaselineHOVVMT",null,null,"$X$44",null,"HOT!calculatedBaselineHOVVMT",null,null,null,{"$f":"IF(0=VLOOKUP(I125,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I125,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The calculated Vehicle Miles Traveled on the freeway HOV links before any ITS Improvements"},null,null,"TOPS-BC INFO","$B$34","Loop Detection",null,"Support-Loops'!A1"]
[null,null,"Hard Shoulder",null,null,"Hard Shoulder",null,null,"calculatedBaselineInjuryCrashes",null,null,"$X$30",null,"Hard Shoulder'!calculatedBaselineInjuryCrashes",null,null,null,{"$f":"IF(0=VLOOKUP(I126,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I126,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The calculated number of injury crashes on the link for link based strategies before any ITS Improvements"},null,null,"TOPS-BC INFO","$B$35","CCTV",null,"Support-CCTV'!A1"]
[null,null,"Link Based",null,null,"Link Based",null,null,"calculatedBaselineInjuryCrashes",null,null,"$X$30",null,"Link Based'!calculatedBaselineInjuryCrashes",null,null,null,{"$f":"IF(0=VLOOKUP(I127,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I127,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The calculated number of injury crashes on the link for link based strategies before any ITS Improvements"},null,null,"TOPS-BC INFO","$B$36","Costs Summary",null,"COSTS SUMMARY'!A1"]
[null,null,"Ramp Metering",null,null,"Ramp Metering",null,null,"calculatedBaselineInjuryCrashes",null,null,"$X$38",null,"Ramp Metering'!calculatedBaselineInjuryCrashes",null,null,null,{"$f":"IF(0=VLOOKUP(I128,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I128,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The calculated number of injury crashes on the link for link based strategies before any ITS Improvements"},null,null,"TOPS-BC INFO","$B$29","ATDM High Occupancy Toll Lanes",null,"ATDM-HOT'!A1"]
[null,null,"Signal Coord.",null,null,"Signal Coord.",null,null,"calculatedBaselineInjuryCrashes",null,null,"$X$31",null,"Signal Coord.'!calculatedBaselineInjuryCrashes",null,null,null,{"$f":"IF(0=VLOOKUP(I129,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I129,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The calculated number of injury crashes on the link for link based strategies before any ITS Improvements"},null,null,"TOPS-BC INFO","$B$29","ATDM High Occupancy Toll Lanes",null,"ATDM-HOT'!A1"]
[null,null,"Speed",null,null,"Speed",null,null,"calculatedBaselineInjuryCrashes",null,null,"$X$30",null,"Speed!calculatedBaselineInjuryCrashes",null,null,null,{"$f":"IF(0=VLOOKUP(I130,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I130,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The calculated number of injury crashes on the link for link based strategies before any ITS Improvements"},null,null,"TOPS-BC INFO","$B$30","Road Weather Management",null,"ATDM-HOT'!A1"]
[null,null,"TIM",null,null,"TIM",null,null,"calculatedBaselineInjuryCrashes",null,null,"$X$30",null,"TIM!calculatedBaselineInjuryCrashes",null,null,null,{"$f":"IF(0=VLOOKUP(I131,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I131,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The calculated number of injury crashes on the link for link based strategies before any ITS Improvements"},null,null,"TOPS-BC INFO","$B$30","Road Weather Management",null,"Weather Mgmt'!A1"]
[null,null,"Weather Sys",null,null,"Weather Sys",null,null,"calculatedBaselineInjuryCrashes",null,null,"$X$30",null,"Weather Sys'!calculatedBaselineInjuryCrashes",null,null,null,{"$f":"IF(0=VLOOKUP(I132,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I132,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The calculated number of injury crashes on the link for link based strategies before any ITS Improvements"},null,null,"TOPS-BC INFO","$B$31","Work Zone",null,"WorkZone!A1"]
[null,null,"Work Zone",null,null,"Work Zone",null,null,"calculatedBaselineInjuryCrashes",null,null,"$X$30",null,"Work Zone'!calculatedBaselineInjuryCrashes",null,null,null,{"$f":"IF(0=VLOOKUP(I133,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I133,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The calculated number of injury crashes on the link for link based strategies before any ITS Improvements"},null,null,"TOPS-BC INFO","$B$37","4) ESTIMATE BENEFITS",null,"BENEFIT ESTIMATE'!A1"]
[null,null,"Hard Shoulder",null,null,"Hard Shoulder",null,null,"calculatedBaselineLaneCount",null,null,"$X$16",null,"Hard Shoulder'!calculatedBaselineLaneCount",null,null,null,{"$f":"IF(0=VLOOKUP(I134,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I134,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The calculated number of lanes on the link for link based strategies before any ITS Improvements"},null,null,"TOPS-BC INFO","$B$38","Parameters",null,"Parameters!A1"]
[null,null,"Link Based",null,null,"Link Based",null,null,"calculatedBaselineLaneCount",null,null,"$X$16",null,"Link Based'!calculatedBaselineLaneCount",null,null,null,{"$f":"IF(0=VLOOKUP(I135,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I135,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The calculated number of lanes on the link for link based strategies before any ITS Improvements"},null,null,"TOPS-BC INFO","$B$55","5) MY DEPLOYMENTS",null,"Summary of My Deployments'!A1"]
[null,null,"Ramp Metering",null,null,"Ramp Metering",null,null,"calculatedBaselineLaneCount",null,null,"$X$16",null,"Ramp Metering'!calculatedBaselineLaneCount",null,null,null,{"$f":"IF(0=VLOOKUP(I136,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I136,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The calculated number of lanes on the link for link based strategies before any ITS Improvements"},null,null,"TOPS-BC INFO","$B$46","Dynamic Message Sign",null,"Dynamic Message Sign'!A1"]
[null,null,"Signal Coord.",null,null,"Signal Coord.",null,null,"calculatedBaselineLaneCount",null,null,"$X$17",null,"Signal Coord.'!calculatedBaselineLaneCount",null,null,null,{"$f":"IF(0=VLOOKUP(I137,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I137,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The calculated number of lanes on the link for link based strategies before any ITS Improvements"},null,null,"TOPS-BC INFO","$B$47","Highway Advisory Radio",null,"Highway Advisory Radio'!A1"]
[null,null,"Speed",null,null,"Speed",null,null,"calculatedBaselineLaneCount",null,null,"$X$16",null,"Speed!calculatedBaselineLaneCount",null,null,null,{"$f":"IF(0=VLOOKUP(I138,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I138,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The calculated number of lanes on the link for link based strategies before any ITS Improvements"},null,null,"TOPS-BC INFO","$B$39","Generic Link Model",null,"Link Based'!A1"]
[null,null,"TIM",null,null,"TIM",null,null,"calculatedBaselineLaneCount",null,null,"$X$16",null,"TIM!calculatedBaselineLaneCount",null,null,null,{"$f":"IF(0=VLOOKUP(I139,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I139,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The calculated number of lanes on the link for link based strategies before any ITS Improvements"},null,null,"TOPS-BC INFO","$B$41","Signal Coordination",null,"Signal Coord.'!A1"]
[null,null,"Weather Sys",null,null,"Weather Sys",null,null,"calculatedBaselineLaneCount",null,null,"$X$16",null,"Weather Sys'!calculatedBaselineLaneCount",null,null,null,{"$f":"IF(0=VLOOKUP(I140,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I140,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The calculated number of lanes on the link for link based strategies before any ITS Improvements"},null,null,"TOPS-BC INFO","$B$43","Ramp Metering",null,"Ramp Metering'!A1"]
[null,null,"Work Zone",null,null,"Work Zone",null,null,"calculatedBaselineLaneCount",null,null,"$X$16",null,"Work Zone'!calculatedBaselineLaneCount",null,null,null,{"$f":"IF(0=VLOOKUP(I141,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I141,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The calculated number of lanes on the link for link based strategies before any ITS Improvements"},null,null,"TOPS-BC INFO","$B$48","Pre-Trip Traveler Information",null,"Pre Trip Info'!A1"]
[null,null,"Hard Shoulder",null,null,"Hard Shoulder",null,null,"calculatedBaselinePDOCrashes",null,null,"$X$31",null,"Hard Shoulder'!calculatedBaselinePDOCrashes",null,null,null,{"$f":"IF(0=VLOOKUP(I142,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I142,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The calculated number of property damage crashes on the link for link based strategies before any ITS Improvements"},null,null,"TOPS-BC INFO","$B$38","Parameters",null,"Parameters!A1"]
[null,null,"Link Based",null,null,"Link Based",null,null,"calculatedBaselinePDOCrashes",null,null,"$X$31",null,"Link Based'!calculatedBaselinePDOCrashes",null,null,null,{"$f":"IF(0=VLOOKUP(I143,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I143,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The calculated number of property damage crashes on the link for link based strategies before any ITS Improvements"},null,null,"TOPS-BC INFO","$B$44","Traffic Incident Management",null,"TIM!A1"]
[null,null,"Ramp Metering",null,null,"Ramp Metering",null,null,"calculatedBaselinePDOCrashes",null,null,"$X$39",null,"Ramp Metering'!calculatedBaselinePDOCrashes",null,null,null,{"$f":"IF(0=VLOOKUP(I144,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I144,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The calculated number of property damage crashes on the link for link based strategies before any ITS Improvements"},null,null,"TOPS-BC INFO","$B$50","HOT Lanes",null,"HOT!A1"]
[null,null,"Signal Coord.",null,null,"Signal Coord.",null,null,"calculatedBaselinePDOCrashes",null,null,"$X$32",null,"Signal Coord.'!calculatedBaselinePDOCrashes",null,null,null,{"$f":"IF(0=VLOOKUP(I145,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I145,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The calculated number of property damage crashes on the link for link based strategies before any ITS Improvements"},null,null,"TOPS-BC INFO","$B$51","Hard Shoulder Running",null,"Hard Shoulder'!A1"]
[null,null,"Speed",null,null,"Speed",null,null,"calculatedBaselinePDOCrashes",null,null,"$X$31",null,"Speed!calculatedBaselinePDOCrashes",null,null,null,{"$f":"IF(0=VLOOKUP(I146,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I146,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The calculated number of property damage crashes on the link for link based strategies before any ITS Improvements"},null,null,"TOPS-BC INFO","$B$52","Speed Harmonization",null,"Speed!A1"]
[null,null,"TIM",null,null,"TIM",null,null,"calculatedBaselinePDOCrashes",null,null,"$X$31",null,"TIM!calculatedBaselinePDOCrashes",null,null,null,{"$f":"IF(0=VLOOKUP(I147,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I147,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The calculated number of property damage crashes on the link for link based strategies before any ITS Improvements"},null,null,"TOPS-BC INFO","$B$53","Road Weather Management",null,"Weather Sys'!A1"]
[null,null,"Weather Sys",null,null,"Weather Sys",null,null,"calculatedBaselinePDOCrashes",null,null,"$X$31",null,"Weather Sys'!calculatedBaselinePDOCrashes",null,null,null,{"$f":"IF(0=VLOOKUP(I148,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I148,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The calculated number of property damage crashes on the link for link based strategies before any ITS Improvements"},null,null,"TOPS-BC INFO","$B$54","Work Zone Systems",null,"Work Zone'!A1"]
[null,null,"Work Zone",null,null,"Work Zone",null,null,"calculatedBaselinePDOCrashes",null,null,"$X$31",null,"Work Zone'!calculatedBaselinePDOCrashes",null,null,null,{"$f":"IF(0=VLOOKUP(I149,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I149,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The calculated number of property damage crashes on the link for link based strategies before any ITS Improvements"},null,null,"LIST OF ALL WORKSHEETS","$B$4","OPENING SCREEN",null,"OPENING SCREEN'!A1"]
[null,null,"Ramp Metering",null,null,"Ramp Metering",null,null,"calculatedBaselineRampCapacity",null,null,"$X$25",null,"Ramp Metering'!calculatedBaselineRampCapacity",null,null,null,{"$f":"IF(0=VLOOKUP(I150,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I150,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The calculated ramp capacity before any ITS Improvements"},null,null,"LIST OF ALL WORKSHEETS","$B$7","1) INVESTIGATE IMPACTS",null,"IMPACT LOOKUP'!A1"]
[null,null,"Ramp Metering",null,null,"Ramp Metering",null,null,"calculatedBaselineRampSpeed",null,null,"$X$44",null,"Ramp Metering'!calculatedBaselineRampSpeed",null,null,null,{"$f":"IF(0=VLOOKUP(I151,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I151,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The calculated ramp speed before any ITS Improvements"},null,null,"LIST OF ALL WORKSHEETS","$B$8","2) METHODS AND TOOLS",null,"METHOD SELECTION'!A1"]
[null,null,"Ramp Metering",null,null,"Ramp Metering",null,null,"calculatedBaselineRampVC",null,null,"$X$46",null,"Ramp Metering'!calculatedBaselineRampVC",null,null,null,{"$f":"IF(0=VLOOKUP(I152,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I152,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"the calculated ramp Volume/Capacity ratio before any ITS Improvements"},null,null,"LIST OF ALL WORKSHEETS","$B$9","3) ESTIMATE COSTS",null,"COST ESTIMATION'!A1"]
[null,null,"Ramp Metering",null,null,"Ramp Metering",null,null,"calculatedBaselineRampVHT",null,null,"$X$47",null,"Ramp Metering'!calculatedBaselineRampVHT",null,null,null,{"$f":"IF(0=VLOOKUP(I153,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I153,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The calculated Vehicle Hours Traveled on the ramp before any ITS Improvements"},null,null,"LIST OF ALL WORKSHEETS","$B$3","Back",null,"Control'!A1"]
[null,null,"Ramp Metering",null,null,"Ramp Metering",null,null,"calculatedBaselineRampVMT",null,null,"$X$45",null,"Ramp Metering'!calculatedBaselineRampVMT",null,null,null,{"$f":"IF(0=VLOOKUP(I154,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I154,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The calculated Vehicle Miles traveled on the ramp before any ITS Improvements"},null,null,"LIST OF ALL WORKSHEETS","$B$5","GENERAL TOOL OVERVIEW",null,"TOPS-BC INFO'!A1"]
[null,null,"Hard Shoulder",null,null,"Hard Shoulder",null,null,"calculatedBaselineSpeed",null,null,"$X$24",null,"Hard Shoulder'!calculatedBaselineSpeed",null,null,null,{"$f":"IF(0=VLOOKUP(I155,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I155,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The calculated average speed on the link before any ITS Improvements"},null,null,"LIST OF ALL WORKSHEETS","$B$11","DMS",null,"ATIS-DMS'!A1"]
[null,null,"Link Based",null,null,"Link Based",null,null,"calculatedBaselineSpeed",null,null,"$X$24",null,"Link Based'!calculatedBaselineSpeed",null,null,null,{"$f":"IF(0=VLOOKUP(I156,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I156,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The calculated average speed on the link before any ITS Improvements"},null,null,"LIST OF ALL WORKSHEETS","$B$12","HAR",null,"ATIS-HAR'!A1"]
[null,null,"Ramp Metering",null,null,"Ramp Metering",null,null,"calculatedBaselineSpeed",null,null,"$X$32",null,"Ramp Metering'!calculatedBaselineSpeed",null,null,null,{"$f":"IF(0=VLOOKUP(I157,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I157,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The calculated average speed on the link before any ITS Improvements"},null,null,"LIST OF ALL WORKSHEETS","$B$13","Pre-Trip Traveler Info",null,"ATIS-511'!A1"]
[null,null,"Signal Coord.",null,null,"Signal Coord.",null,null,"calculatedBaselineSpeed",null,null,"$X$25",null,"Signal Coord.'!calculatedBaselineSpeed",null,null,null,{"$f":"IF(0=VLOOKUP(I158,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I158,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The calculated average speed on the link before any ITS Improvements"},null,null,"LIST OF ALL WORKSHEETS","$B$15","Preset Timing",null,"Signal-Preset'!A1"]
[null,null,"Speed",null,null,"Speed",null,null,"calculatedBaselineSpeed",null,null,"$X$24",null,"Speed!calculatedBaselineSpeed",null,null,null,{"$f":"IF(0=VLOOKUP(I159,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I159,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The calculated average speed on the link before any ITS Improvements"},null,null,"LIST OF ALL WORKSHEETS","$B$16","Traffic Actuated",null,"Signal-Actuated'!A1"]
[null,null,"TIM",null,null,"TIM",null,null,"calculatedBaselineSpeed",null,null,"$X$24",null,"TIM!calculatedBaselineSpeed",null,null,null,{"$f":"IF(0=VLOOKUP(I160,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I160,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The calculated average speed on the link before any ITS Improvements"},null,null,"LIST OF ALL WORKSHEETS","$B$17","Central Control",null,"Signal-Central'!A1"]
[null,null,"Weather Sys",null,null,"Weather Sys",null,null,"calculatedBaselineSpeed",null,null,"$X$24",null,"Weather Sys'!calculatedBaselineSpeed",null,null,null,{"$f":"IF(0=VLOOKUP(I161,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I161,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The calculated average speed on the link before any ITS Improvements"},null,null,"LIST OF ALL WORKSHEETS","$B$18","Transit Signal Priority",null,"Transit Priority'!A1"]
[null,null,"Work Zone",null,null,"Work Zone",null,null,"calculatedBaselineSpeed",null,null,"$X$24",null,"Work Zone'!calculatedBaselineSpeed",null,null,null,{"$f":"IF(0=VLOOKUP(I162,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I162,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The calculated average speed on the link before any ITS Improvements"},null,null,"LIST OF ALL WORKSHEETS","$B$20","Central Control",null,"RM-Central Control'!A1"]
[null,null,"Hard Shoulder",null,null,"Hard Shoulder",null,null,"calculatedBaselineVC",null,null,"$X$26",null,"Hard Shoulder'!calculatedBaselineVC",null,null,null,{"$f":"IF(0=VLOOKUP(I163,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I163,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The calculated Volume/Capacity ratio on the link before any ITS Improvements"},null,null,"LIST OF ALL WORKSHEETS","$B$21","Traffic Actuated",null,"RM-Actuated'!A1"]
[null,null,"Link Based",null,null,"Link Based",null,null,"calculatedBaselineVC",null,null,"$X$26",null,"Link Based'!calculatedBaselineVC",null,null,null,{"$f":"IF(0=VLOOKUP(I164,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I164,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The calculated Volume/Capacity ratio on the link before any ITS Improvements"},null,null,"LIST OF ALL WORKSHEETS","$B$22","Preset Timing",null,"RM-Preset'!A1"]
[null,null,"Ramp Metering",null,null,"Ramp Metering",null,null,"calculatedBaselineVC",null,null,"$X$34",null,"Ramp Metering'!calculatedBaselineVC",null,null,null,{"$f":"IF(0=VLOOKUP(I165,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I165,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The calculated Volume/Capacity ratio on the link before any ITS Improvements"},null,null,"LIST OF ALL WORKSHEETS","$B$24","Traffic Incident Management",null,"TIM-FSP'!A1"]
[null,null,"Signal Coord.",null,null,"Signal Coord.",null,null,"calculatedBaselineVC",null,null,"$X$27",null,"Signal Coord.'!calculatedBaselineVC",null,null,null,{"$f":"IF(0=VLOOKUP(I166,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I166,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The calculated Volume/Capacity ratio on the link before any ITS Improvements"},null,null,"LIST OF ALL WORKSHEETS","$B$26","ATDM Speed Harmonization",null,"ATDM-Speed'!A1"]
[null,null,"Speed",null,null,"Speed",null,null,"calculatedBaselineVC",null,null,"$X$26",null,"Speed!calculatedBaselineVC",null,null,null,{"$f":"IF(0=VLOOKUP(I167,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I167,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The calculated Volume/Capacity ratio on the link before any ITS Improvements"},null,null,"LIST OF ALL WORKSHEETS","$B$27","Employer Based Traveler Demand Mgmt.  ",null,"TDM-EB'!A1"]
[null,null,"TIM",null,null,"TIM",null,null,"calculatedBaselineVC",null,null,"$X$26",null,"TIM!calculatedBaselineVC",null,null,null,{"$f":"IF(0=VLOOKUP(I168,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I168,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The calculated Volume/Capacity ratio on the link before any ITS Improvements"},null,null,"LIST OF ALL WORKSHEETS","$B$33","Traffic Management Center",null,"Support-TMC'!A1"]
[null,null,"Weather Sys",null,null,"Weather Sys",null,null,"calculatedBaselineVC",null,null,"$X$26",null,"Weather Sys'!calculatedBaselineVC",null,null,null,{"$f":"IF(0=VLOOKUP(I169,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I169,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The calculated Volume/Capacity ratio on the link before any ITS Improvements"},null,null,"LIST OF ALL WORKSHEETS","$B$34","Loop Detection",null,"Support-Loops'!A1"]
[null,null,"Work Zone",null,null,"Work Zone",null,null,"calculatedBaselineVC",null,null,"$X$26",null,"Work Zone'!calculatedBaselineVC",null,null,null,{"$f":"IF(0=VLOOKUP(I170,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I170,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The calculated Volume/Capacity ratio on the link before any ITS Improvements"},null,null,"LIST OF ALL WORKSHEETS","$B$35","CCTV",null,"Support-CCTV'!A1"]
[null,null,"Hard Shoulder",null,null,"Hard Shoulder",null,null,"calculatedBaselineVHT",null,null,"$X$27",null,"Hard Shoulder'!calculatedBaselineVHT",null,null,null,{"$f":"IF(0=VLOOKUP(I171,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I171,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The calculated Vehicle Hours Traveled on the link before any ITS Improvements"},null,null,"LIST OF ALL WORKSHEETS","$B$36","Costs Summary",null,"COSTS SUMMARY'!A1"]
[null,null,"Link Based",null,null,"Link Based",null,null,"calculatedBaselineVHT",null,null,"$X$27",null,"Link Based'!calculatedBaselineVHT",null,null,null,{"$f":"IF(0=VLOOKUP(I172,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I172,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The calculated Vehicle Hours Traveled on the link before any ITS Improvements"},null,null,"LIST OF ALL WORKSHEETS","$B$11","DMS",null,"ATIS-DMS'!A1"]
[null,null,"Ramp Metering",null,null,"Ramp Metering",null,null,"calculatedBaselineVHT",null,null,"$X$35",null,"Ramp Metering'!calculatedBaselineVHT",null,null,null,{"$f":"IF(0=VLOOKUP(I173,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I173,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The calculated Vehicle Hours Traveled on the link before any ITS Improvements"},null,null,"LIST OF ALL WORKSHEETS","$B$4","OPENING SCREEN",null,"OPENING SCREEN'!A1"]
[null,null,"Signal Coord.",null,null,"Signal Coord.",null,null,"calculatedBaselineVHT",null,null,"$X$28",null,"Signal Coord.'!calculatedBaselineVHT",null,null,null,{"$f":"IF(0=VLOOKUP(I174,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I174,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The calculated Vehicle Hours Traveled on the link before any ITS Improvements"},null,null,"LIST OF ALL WORKSHEETS","$B$6","LIST OF ALL WORKSHEETS",null,"LIST OF ALL WORKSHEETS'!A1"]
[null,null,"Speed",null,null,"Speed",null,null,"calculatedBaselineVHT",null,null,"$X$27",null,"Speed!calculatedBaselineVHT",null,null,null,{"$f":"IF(0=VLOOKUP(I175,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I175,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The calculated Vehicle Hours Traveled on the link before any ITS Improvements"},null,null,"LIST OF ALL WORKSHEETS","$B$7","1) INVESTIGATE IMPACTS",null,"IMPACT LOOKUP'!A1"]
[null,null,"TIM",null,null,"TIM",null,null,"calculatedBaselineVHT",null,null,"$X$27",null,"TIM!calculatedBaselineVHT",null,null,null,{"$f":"IF(0=VLOOKUP(I176,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I176,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The calculated Vehicle Hours Traveled on the link before any ITS Improvements"},null,null,"LIST OF ALL WORKSHEETS","$B$8","2) METHODS AND TOOLS",null,"METHOD SELECTION'!A1"]
[null,null,"Weather Sys",null,null,"Weather Sys",null,null,"calculatedBaselineVHT",null,null,"$X$27",null,"Weather Sys'!calculatedBaselineVHT",null,null,null,{"$f":"IF(0=VLOOKUP(I177,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I177,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The calculated Vehicle Hours Traveled on the link before any ITS Improvements"},null,null,"LIST OF ALL WORKSHEETS","$B$9","3) ESTIMATE COSTS",null,"COST ESTIMATION'!A1"]
[null,null,"Work Zone",null,null,"Work Zone",null,null,"calculatedBaselineVHT",null,null,"$X$27",null,"Work Zone'!calculatedBaselineVHT",null,null,null,{"$f":"IF(0=VLOOKUP(I178,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I178,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The calculated Vehicle Hours Traveled on the link before any ITS Improvements"},null,null,"LIST OF ALL WORKSHEETS","$B$12","HAR",null,"ATIS-HAR'!A1"]
[null,null,"Hard Shoulder",null,null,"Hard Shoulder",null,null,"calculatedBaselineVMT",null,null,"$X$25",null,"Hard Shoulder'!calculatedBaselineVMT",null,null,null,{"$f":"IF(0=VLOOKUP(I179,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I179,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The calculated Vehicle Miles Traveled on the link before any ITS Improvements"},null,null,"LIST OF ALL WORKSHEETS","$B$13","Pre-Trip Traveler Info",null,"ATIS-511'!A1"]
[null,null,"Link Based",null,null,"Link Based",null,null,"calculatedBaselineVMT",null,null,"$X$25",null,"Link Based'!calculatedBaselineVMT",null,null,null,{"$f":"IF(0=VLOOKUP(I180,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I180,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The calculated Vehicle Miles Traveled on the link before any ITS Improvements"},null,null,"LIST OF ALL WORKSHEETS","$B$15","Preset Timing",null,"Signal-Preset'!A1"]
[null,null,"Ramp Metering",null,null,"Ramp Metering",null,null,"calculatedBaselineVMT",null,null,"$X$33",null,"Ramp Metering'!calculatedBaselineVMT",null,null,null,{"$f":"IF(0=VLOOKUP(I181,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I181,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The calculated Vehicle Miles Traveled on the link before any ITS Improvements"},null,null,"LIST OF ALL WORKSHEETS","$B$16","Traffic Actuated",null,"Signal-Actuated'!A1"]
[null,null,"Signal Coord.",null,null,"Signal Coord.",null,null,"calculatedBaselineVMT",null,null,"$X$26",null,"Signal Coord.'!calculatedBaselineVMT",null,null,null,{"$f":"IF(0=VLOOKUP(I182,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I182,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The calculated Vehicle Miles Traveled on the link before any ITS Improvements"},null,null,"LIST OF ALL WORKSHEETS","$B$17","Central Control",null,"Signal-Central'!A1"]
[null,null,"Speed",null,null,"Speed",null,null,"calculatedBaselineVMT",null,null,"$X$25",null,"Speed!calculatedBaselineVMT",null,null,null,{"$f":"IF(0=VLOOKUP(I183,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I183,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The calculated Vehicle Miles Traveled on the link before any ITS Improvements"},null,null,"LIST OF ALL WORKSHEETS","$B$18","Transit Signal Priority",null,"Transit Priority'!A1"]
[null,null,"TIM",null,null,"TIM",null,null,"calculatedBaselineVMT",null,null,"$X$25",null,"TIM!calculatedBaselineVMT",null,null,null,{"$f":"IF(0=VLOOKUP(I184,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I184,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The calculated Vehicle Miles Traveled on the link before any ITS Improvements"},null,null,"LIST OF ALL WORKSHEETS","$B$20","Central Control",null,"RM-Central Control'!A1"]
[null,null,"Weather Sys",null,null,"Weather Sys",null,null,"calculatedBaselineVMT",null,null,"$X$25",null,"Weather Sys'!calculatedBaselineVMT",null,null,null,{"$f":"IF(0=VLOOKUP(I185,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I185,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The calculated Vehicle Miles Traveled on the link before any ITS Improvements"},null,null,"LIST OF ALL WORKSHEETS","$B$21","Traffic Actuated",null,"RM-Actuated'!A1"]
[null,null,"Work Zone",null,null,"Work Zone",null,null,"calculatedBaselineVMT",null,null,"$X$25",null,"Work Zone'!calculatedBaselineVMT",null,null,null,{"$f":"IF(0=VLOOKUP(I186,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I186,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The calculated Vehicle Miles Traveled on the link before any ITS Improvements"},null,null,"LIST OF ALL WORKSHEETS","$B$22","Preset Timing",null,"RM-Preset'!A1"]
[null,null,"Dynamic Message Sign",null,null,"Dynamic Message Sign",null,null,"calculatedBenefitAverageAnnual",null,null,"$V$30",null,"Dynamic Message Sign'!calculatedBenefitAverageAnnual",null,null,null,{"$f":"IF(0=VLOOKUP(I187,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I187,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The calculated average annual benefit for the ITS Strategy"},null,null,"LIST OF ALL WORKSHEETS","$B$24","Traffic Incident Management",null,"TIM-FSP'!A1"]
[null,null,"Hard Shoulder",null,null,"Hard Shoulder",null,null,"calculatedBenefitAverageAnnual",null,null,"$X$90",null,"Hard Shoulder'!calculatedBenefitAverageAnnual",null,null,null,{"$f":"IF(0=VLOOKUP(I188,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I188,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The calculated average annual benefit for the ITS Strategy"},null,null,"LIST OF ALL WORKSHEETS","$B$26","ATDM Speed Harmonization",null,"ATDM-Speed'!A1"]
[null,null,"Highway Advisory Radio",null,null,"Highway Advisory Radio",null,null,"calculatedBenefitAverageAnnual",null,null,"$V$31",null,"Highway Advisory Radio'!calculatedBenefitAverageAnnual",null,null,null,{"$f":"IF(0=VLOOKUP(I189,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I189,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The calculated average annual benefit for the ITS Strategy"},null,null,"LIST OF ALL WORKSHEETS","$B$27","Employer Based Traveler Demand Mgmt.  ",null,"TDM-EB'!A1"]
[null,null,"HOT",null,null,"HOT",null,null,"calculatedBenefitAverageAnnual",null,null,"$X$96",null,"HOT!calculatedBenefitAverageAnnual",null,null,null,{"$f":"IF(0=VLOOKUP(I190,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I190,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The calculated average annual benefit for the ITS Strategy"},null,null,"LIST OF ALL WORKSHEETS","$B$33","Traffic Management Center",null,"Support-TMC'!A1"]
[null,null,"Link Based",null,null,"Link Based",null,null,"calculatedBenefitAverageAnnual",null,null,"$X$90",null,"Link Based'!calculatedBenefitAverageAnnual",null,null,null,{"$f":"IF(0=VLOOKUP(I191,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I191,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The calculated average annual benefit for the ITS Strategy"},null,null,"LIST OF ALL WORKSHEETS","$B$34","Loop Detection",null,"Support-Loops'!A1"]
[null,null,"Pre Trip Info",null,null,"Pre Trip Info",null,null,"calculatedBenefitAverageAnnual",null,null,"$V$27",null,"Pre Trip Info'!calculatedBenefitAverageAnnual",null,null,null,{"$f":"IF(0=VLOOKUP(I192,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I192,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The calculated average annual benefit for the ITS Strategy"},null,null,"LIST OF ALL WORKSHEETS","$B$35","CCTV",null,"Support-CCTV'!A1"]
[null,null,"Ramp Metering",null,null,"Ramp Metering",null,null,"calculatedBenefitAverageAnnual",null,null,"$X$90",null,"Ramp Metering'!calculatedBenefitAverageAnnual",null,null,null,{"$f":"IF(0=VLOOKUP(I193,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I193,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The calculated average annual benefit for the ITS Strategy"},null,null,"LIST OF ALL WORKSHEETS","$B$36","Costs Summary",null,"COSTS SUMMARY'!A1"]
[null,null,"Signal Coord.",null,null,"Signal Coord.",null,null,"calculatedBenefitAverageAnnual",null,null,"$X$77",null,"Signal Coord.'!calculatedBenefitAverageAnnual",null,null,null,{"$f":"IF(0=VLOOKUP(I194,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I194,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The calculated average annual benefit for the ITS Strategy"},null,null,"LIST OF ALL WORKSHEETS","$B$29","ATDM High Occupancy Toll Lanes",null,"ATDM-HOT'!A1"]
[null,null,"Speed",null,null,"Speed",null,null,"calculatedBenefitAverageAnnual",null,null,"$X$90",null,"Speed!calculatedBenefitAverageAnnual",null,null,null,{"$f":"IF(0=VLOOKUP(I195,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I195,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The calculated average annual benefit for the ITS Strategy"},null,null,"LIST OF ALL WORKSHEETS","$B$29","ATDM High Occupancy Toll Lanes",null,"ATDM-HOT'!A1"]
[null,null,"TIM",null,null,"TIM",null,null,"calculatedBenefitAverageAnnual",null,null,"$X$91",null,"TIM!calculatedBenefitAverageAnnual",null,null,null,{"$f":"IF(0=VLOOKUP(I196,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I196,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The calculated average annual benefit for the ITS Strategy"},null,null,"LIST OF ALL WORKSHEETS","$B$30","Road Weather Management",null,"ATDM-HOT'!A1"]
[null,null,"Weather Sys",null,null,"Weather Sys",null,null,"calculatedBenefitAverageAnnual",null,null,"$X$90",null,"Weather Sys'!calculatedBenefitAverageAnnual",null,null,null,{"$f":"IF(0=VLOOKUP(I197,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I197,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The calculated average annual benefit for the ITS Strategy"},null,null,"LIST OF ALL WORKSHEETS","$B$30","Road Weather Management",null,"Weather Mgmt'!A1"]
[null,null,"Work Zone",null,null,"Work Zone",null,null,"calculatedBenefitAverageAnnual",null,null,"$X$90",null,"Work Zone'!calculatedBenefitAverageAnnual",null,null,null,{"$f":"IF(0=VLOOKUP(I198,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I198,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The calculated average annual benefit for the ITS Strategy"},null,null,"LIST OF ALL WORKSHEETS","$B$31","Work Zone",null,"WorkZone!A1"]
[null,null,"Hard Shoulder",null,null,"Hard Shoulder",null,null,"calculatedBenefitFuel",null,null,"$X$78",null,"Hard Shoulder'!calculatedBenefitFuel",null,null,null,{"$f":"IF(0=VLOOKUP(I199,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I199,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The calculated benefit for fuel savings"},null,null,"LIST OF ALL WORKSHEETS","$B$37","4) ESTIMATE BENEFITS",null,"BENEFIT ESTIMATE'!A1"]
[null,null,"HOT",null,null,"HOT",null,null,"calculatedBenefitFuel",null,null,"$X$84",null,"HOT!calculatedBenefitFuel",null,null,null,{"$f":"IF(0=VLOOKUP(I200,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I200,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The calculated benefit for fuel savings"},null,null,"LIST OF ALL WORKSHEETS","$B$38","Parameters",null,"Parameters!A1"]
[null,null,"Link Based",null,null,"Link Based",null,null,"calculatedBenefitFuel",null,null,"$X$78",null,"Link Based'!calculatedBenefitFuel",null,null,null,{"$f":"IF(0=VLOOKUP(I201,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I201,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The calculated benefit for fuel savings"},null,null,"LIST OF ALL WORKSHEETS","$B$55","5) MY DEPLOYMENTS",null,"Summary of My Deployments'!A1"]
[null,null,"Ramp Metering",null,null,"Ramp Metering",null,null,"calculatedBenefitFuel",null,null,"$X$78",null,"Ramp Metering'!calculatedBenefitFuel",null,null,null,{"$f":"IF(0=VLOOKUP(I202,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I202,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The calculated benefit for fuel savings"},null,null,"LIST OF ALL WORKSHEETS","$B$46","Dynamic Message Sign",null,"Dynamic Message Sign'!A1"]
[null,null,"Signal Coord.",null,null,"Signal Coord.",null,null,"calculatedBenefitFuel",null,null,"$X$65",null,"Signal Coord.'!calculatedBenefitFuel",null,null,null,{"$f":"IF(0=VLOOKUP(I203,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I203,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The calculated benefit for fuel savings"},null,null,"LIST OF ALL WORKSHEETS","$B$47","Highway Advisory Radio",null,"Highway Advisory Radio'!A1"]
[null,null,"Speed",null,null,"Speed",null,null,"calculatedBenefitFuel",null,null,"$X$78",null,"Speed!calculatedBenefitFuel",null,null,null,{"$f":"IF(0=VLOOKUP(I204,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I204,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The calculated benefit for fuel savings"},null,null,"LIST OF ALL WORKSHEETS","$B$39","Generic Link Model",null,"Link Based'!A1"]
[null,null,"TIM",null,null,"TIM",null,null,"calculatedBenefitFuel",null,null,"$X$79",null,"TIM!calculatedBenefitFuel",null,null,null,{"$f":"IF(0=VLOOKUP(I205,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I205,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The calculated benefit for fuel savings"},null,null,"LIST OF ALL WORKSHEETS","$B$41","Signal Coordination",null,"Signal Coord.'!A1"]
[null,null,"Weather Sys",null,null,"Weather Sys",null,null,"calculatedBenefitFuel",null,null,"$X$78",null,"Weather Sys'!calculatedBenefitFuel",null,null,null,{"$f":"IF(0=VLOOKUP(I206,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I206,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The calculated benefit for fuel savings"},null,null,"LIST OF ALL WORKSHEETS","$B$43","Ramp Metering",null,"Ramp Metering'!A1"]
[null,null,"Work Zone",null,null,"Work Zone",null,null,"calculatedBenefitFuel",null,null,"$X$78",null,"Work Zone'!calculatedBenefitFuel",null,null,null,{"$f":"IF(0=VLOOKUP(I207,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I207,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The calculated benefit for fuel savings"},null,null,"LIST OF ALL WORKSHEETS","$B$48","Pre-Trip Traveler Information",null,"Pre Trip Info'!A1"]
[null,null,"Hard Shoulder",null,null,"Hard Shoulder",null,null,"calculatedBenefitNonRecurringDelay",null,null,"$X$74",null,"Hard Shoulder'!calculatedBenefitNonRecurringDelay",null,null,null,{"$f":"IF(0=VLOOKUP(I208,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I208,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The calculated benefit for reduction in non-recurring delay"},null,null,"LIST OF ALL WORKSHEETS","$B$38","Parameters",null,"Parameters!A1"]
[null,null,"HOT",null,null,"HOT",null,null,"calculatedBenefitNonRecurringDelay",null,null,"$X$80",null,"HOT!calculatedBenefitNonRecurringDelay",null,null,null,{"$f":"IF(0=VLOOKUP(I209,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I209,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The calculated benefit for reduction in non-recurring delay"},null,null,"LIST OF ALL WORKSHEETS","$B$44","Traffic Incident Management",null,"TIM!A1"]
[null,null,"Link Based",null,null,"Link Based",null,null,"calculatedBenefitNonRecurringDelay",null,null,"$X$74",null,"Link Based'!calculatedBenefitNonRecurringDelay",null,null,null,{"$f":"IF(0=VLOOKUP(I210,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I210,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The calculated benefit for reduction in non-recurring delay"},null,null,"LIST OF ALL WORKSHEETS","$B$50","HOT Lanes",null,"HOT!A1"]
[null,null,"Ramp Metering",null,null,"Ramp Metering",null,null,"calculatedBenefitNonRecurringDelay",null,null,"$X$74",null,"Ramp Metering'!calculatedBenefitNonRecurringDelay",null,null,null,{"$f":"IF(0=VLOOKUP(I211,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I211,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The calculated benefit for reduction in non-recurring delay"},null,null,"LIST OF ALL WORKSHEETS","$B$51","Hard Shoulder Running",null,"Hard Shoulder'!A1"]
[null,null,"Signal Coord.",null,null,"Signal Coord.",null,null,"calculatedBenefitNonRecurringDelay",null,null,"$X$61",null,"Signal Coord.'!calculatedBenefitNonRecurringDelay",null,null,null,{"$f":"IF(0=VLOOKUP(I212,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I212,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The calculated benefit for reduction in non-recurring delay"},null,null,"LIST OF ALL WORKSHEETS","$B$52","Speed Harmonization",null,"Speed!A1"]
[null,null,"Speed",null,null,"Speed",null,null,"calculatedBenefitNonRecurringDelay",null,null,"$X$74",null,"Speed!calculatedBenefitNonRecurringDelay",null,null,null,{"$f":"IF(0=VLOOKUP(I213,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I213,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The calculated benefit for reduction in non-recurring delay"},null,null,"LIST OF ALL WORKSHEETS","$B$53","Road Weather Management",null,"Weather Sys'!A1"]
[null,null,"TIM",null,null,"TIM",null,null,"calculatedBenefitNonRecurringDelay",null,null,"$X$75",null,"TIM!calculatedBenefitNonRecurringDelay",null,null,null,{"$f":"IF(0=VLOOKUP(I214,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I214,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The calculated benefit for reduction in non-recurring delay"},null,null,"LIST OF ALL WORKSHEETS","$B$54","Work Zone Systems",null,"Work Zone'!A1"]
[null,null,"Weather Sys",null,null,"Weather Sys",null,null,"calculatedBenefitNonRecurringDelay",null,null,"$X$74",null,"Weather Sys'!calculatedBenefitNonRecurringDelay",null,null,null,{"$f":"IF(0=VLOOKUP(I215,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I215,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The calculated benefit for reduction in non-recurring delay"},null,null,"METHOD SELECTION","$B$4","OPENING SCREEN",null,"OPENING SCREEN'!A1"]
[null,null,"Work Zone",null,null,"Work Zone",null,null,"calculatedBenefitNonRecurringDelay",null,null,"$X$74",null,"Work Zone'!calculatedBenefitNonRecurringDelay",null,null,null,{"$f":"IF(0=VLOOKUP(I216,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I216,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The calculated benefit for reduction in non-recurring delay"},null,null,"METHOD SELECTION","$B$6","LIST OF ALL WORKSHEETS",null,"LIST OF ALL WORKSHEETS'!A1"]
[null,null,"Hard Shoulder",null,null,"Hard Shoulder",null,null,"calculatedBenefitSafety",null,null,"$X$84",null,"Hard Shoulder'!calculatedBenefitSafety",null,null,null,{"$f":"IF(0=VLOOKUP(I217,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I217,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The calculated benefit for the reduction in accidents"},null,null,"METHOD SELECTION","$B$7","1) INVESTIGATE IMPACTS",null,"IMPACT LOOKUP'!A1"]
[null,null,"HOT",null,null,"HOT",null,null,"calculatedBenefitSafety",null,null,"$X$90",null,"HOT!calculatedBenefitSafety",null,null,null,{"$f":"IF(0=VLOOKUP(I218,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I218,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The calculated benefit for the reduction in accidents"},null,null,"METHOD SELECTION","$B$9","3) ESTIMATE COSTS",null,"COST ESTIMATION'!A1"]
[null,null,"Link Based",null,null,"Link Based",null,null,"calculatedBenefitSafety",null,null,"$X$84",null,"Link Based'!calculatedBenefitSafety",null,null,null,{"$f":"IF(0=VLOOKUP(I219,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I219,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The calculated benefit for the reduction in accidents"},null,null,"METHOD SELECTION","$B$3","Back",null,"IMPACT LOOKUP'!A1"]
[null,null,"Ramp Metering",null,null,"Ramp Metering",null,null,"calculatedBenefitSafety",null,null,"$X$84",null,"Ramp Metering'!calculatedBenefitSafety",null,null,null,{"$f":"IF(0=VLOOKUP(I220,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I220,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The calculated benefit for the reduction in accidents"},null,null,"METHOD SELECTION","$B$5","GENERAL TOOL OVERVIEW",null,"TOPS-BC INFO'!A1"]
[null,null,"Signal Coord.",null,null,"Signal Coord.",null,null,"calculatedBenefitSafety",null,null,"$X$71",null,"Signal Coord.'!calculatedBenefitSafety",null,null,null,{"$f":"IF(0=VLOOKUP(I221,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I221,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The calculated benefit for the reduction in accidents"},null,null,"METHOD SELECTION","$B$11","DMS",null,"ATIS-DMS'!A1"]
[null,null,"Speed",null,null,"Speed",null,null,"calculatedBenefitSafety",null,null,"$X$84",null,"Speed!calculatedBenefitSafety",null,null,null,{"$f":"IF(0=VLOOKUP(I222,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I222,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The calculated benefit for the reduction in accidents"},null,null,"METHOD SELECTION","$B$12","HAR",null,"ATIS-HAR'!A1"]
[null,null,"TIM",null,null,"TIM",null,null,"calculatedBenefitSafety",null,null,"$X$85",null,"TIM!calculatedBenefitSafety",null,null,null,{"$f":"IF(0=VLOOKUP(I223,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I223,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The calculated benefit for the reduction in accidents"},null,null,"METHOD SELECTION","$B$13","Pre-Trip Traveler Info",null,"ATIS-511'!A1"]
[null,null,"Weather Sys",null,null,"Weather Sys",null,null,"calculatedBenefitSafety",null,null,"$X$84",null,"Weather Sys'!calculatedBenefitSafety",null,null,null,{"$f":"IF(0=VLOOKUP(I224,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I224,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The calculated benefit for the reduction in accidents"},null,null,"METHOD SELECTION","$B$15","Preset Timing",null,"Signal-Preset'!A1"]
[null,null,"Work Zone",null,null,"Work Zone",null,null,"calculatedBenefitSafety",null,null,"$X$84",null,"Work Zone'!calculatedBenefitSafety",null,null,null,{"$f":"IF(0=VLOOKUP(I225,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I225,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The calculated benefit for the reduction in accidents"},null,null,"METHOD SELECTION","$B$16","Traffic Actuated",null,"Signal-Actuated'!A1"]
[null,null,"Hard Shoulder",null,null,"Hard Shoulder",null,null,"calculatedBenefitTravelTime",null,null,"$X$58",null,"Hard Shoulder'!calculatedBenefitTravelTime",null,null,null,{"$f":"IF(0=VLOOKUP(I226,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I226,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The calculated benefit for the reduction in travel time"},null,null,"METHOD SELECTION","$B$17","Central Control",null,"Signal-Central'!A1"]
[null,null,"HOT",null,null,"HOT",null,null,"calculatedBenefitTravelTime",null,null,"$X$72",null,"HOT!calculatedBenefitTravelTime",null,null,null,{"$f":"IF(0=VLOOKUP(I227,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I227,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The calculated benefit for the reduction in travel time"},null,null,"METHOD SELECTION","$B$18","Transit Signal Priority",null,"Transit Priority'!A1"]
[null,null,"Link Based",null,null,"Link Based",null,null,"calculatedBenefitTravelTime",null,null,"$X$58",null,"Link Based'!calculatedBenefitTravelTime",null,null,null,{"$f":"IF(0=VLOOKUP(I228,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I228,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The calculated benefit for the reduction in travel time"},null,null,"METHOD SELECTION","$B$20","Central Control",null,"RM-Central Control'!A1"]
[null,null,"Ramp Metering",null,null,"Ramp Metering",null,null,"calculatedBenefitTravelTime",null,null,"$X$66",null,"Ramp Metering'!calculatedBenefitTravelTime",null,null,null,{"$f":"IF(0=VLOOKUP(I229,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I229,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The calculated benefit for the reduction in travel time"},null,null,"METHOD SELECTION","$B$21","Traffic Actuated",null,"RM-Actuated'!A1"]
[null,null,"Signal Coord.",null,null,"Signal Coord.",null,null,"calculatedBenefitTravelTime",null,null,"$X$53",null,"Signal Coord.'!calculatedBenefitTravelTime",null,null,null,{"$f":"IF(0=VLOOKUP(I230,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I230,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The calculated benefit for the reduction in travel time"},null,null,"METHOD SELECTION","$B$22","Preset Timing",null,"RM-Preset'!A1"]
[null,null,"Speed",null,null,"Speed",null,null,"calculatedBenefitTravelTime",null,null,"$X$58",null,"Speed!calculatedBenefitTravelTime",null,null,null,{"$f":"IF(0=VLOOKUP(I231,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I231,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The calculated benefit for the reduction in travel time"},null,null,"METHOD SELECTION","$B$24","Traffic Incident Management",null,"TIM-FSP'!A1"]
[null,null,"TIM",null,null,"TIM",null,null,"calculatedBenefitTravelTime",null,null,"$X$59",null,"TIM!calculatedBenefitTravelTime",null,null,null,{"$f":"IF(0=VLOOKUP(I232,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I232,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The calculated benefit for the reduction in travel time"},null,null,"METHOD SELECTION","$B$26","ATDM Speed Harmonization",null,"ATDM-Speed'!A1"]
[null,null,"Weather Sys",null,null,"Weather Sys",null,null,"calculatedBenefitTravelTime",null,null,"$X$58",null,"Weather Sys'!calculatedBenefitTravelTime",null,null,null,{"$f":"IF(0=VLOOKUP(I233,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I233,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The calculated benefit for the reduction in travel time"},null,null,"METHOD SELECTION","$B$27","Employer Based Traveler Demand Mgmt.  ",null,"TDM-EB'!A1"]
[null,null,"Work Zone",null,null,"Work Zone",null,null,"calculatedBenefitTravelTime",null,null,"$X$58",null,"Work Zone'!calculatedBenefitTravelTime",null,null,null,{"$f":"IF(0=VLOOKUP(I234,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I234,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The calculated benefit for the reduction in travel time"},null,null,"METHOD SELECTION","$B$33","Traffic Management Center",null,"Support-TMC'!A1"]
[null,null,"Link Based",null,null,"Link Based",null,null,"calculatedChangeCapacity",null,null,"$AD$17",null,"Link Based'!calculatedChangeCapacity",null,null,null,{"$f":"IF(0=VLOOKUP(I235,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I235,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The change in capacity after ITS impacts are applied"},null,null,"METHOD SELECTION","$B$34","Loop Detection",null,"Support-Loops'!A1"]
[null,null,"Hard Shoulder",null,null,"Hard Shoulder",null,null,"calculatedChangeDelay",null,null,"$AD$28",null,"Hard Shoulder'!calculatedChangeDelay",null,null,null,{"$f":"IF(0=VLOOKUP(I236,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I236,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The change in non-recurring delay after ITS Impacts are applied"},null,null,"METHOD SELECTION","$B$35","CCTV",null,"Support-CCTV'!A1"]
[null,null,"Link Based",null,null,"Link Based",null,null,"calculatedChangeDelay",null,null,"$AD$28",null,"Link Based'!calculatedChangeDelay",null,null,null,{"$f":"IF(0=VLOOKUP(I237,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I237,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The change in non-recurring delay after ITS Impacts are applied"},null,null,"METHOD SELECTION","$B$36","Costs Summary",null,"COSTS SUMMARY'!A1"]
[null,null,"Ramp Metering",null,null,"Ramp Metering",null,null,"calculatedChangeDelay",null,null,"$AD$36",null,"Ramp Metering'!calculatedChangeDelay",null,null,null,{"$f":"IF(0=VLOOKUP(I238,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I238,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The change in non-recurring delay after ITS Impacts are applied"},null,null,"METHOD SELECTION","$B$11","DMS",null,"ATIS-DMS'!A1"]
[null,null,"Signal Coord.",null,null,"Signal Coord.",null,null,"calculatedChangeDelay",null,null,"$AD$29",null,"Signal Coord.'!calculatedChangeDelay",null,null,null,{"$f":"IF(0=VLOOKUP(I239,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I239,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The change in non-recurring delay after ITS Impacts are applied"},null,null,"METHOD SELECTION","$B$4","OPENING SCREEN",null,"OPENING SCREEN'!A1"]
[null,null,"Speed",null,null,"Speed",null,null,"calculatedChangeDelay",null,null,"$AD$28",null,"Speed!calculatedChangeDelay",null,null,null,{"$f":"IF(0=VLOOKUP(I240,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I240,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The change in non-recurring delay after ITS Impacts are applied"},null,null,"METHOD SELECTION","$B$6","LIST OF ALL WORKSHEETS",null,"LIST OF ALL WORKSHEETS'!A1"]
[null,null,"TIM",null,null,"TIM",null,null,"calculatedChangeDelay",null,null,"$AD$28",null,"TIM!calculatedChangeDelay",null,null,null,{"$f":"IF(0=VLOOKUP(I241,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I241,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The change in non-recurring delay after ITS Impacts are applied"},null,null,"METHOD SELECTION","$B$7","1) INVESTIGATE IMPACTS",null,"IMPACT LOOKUP'!A1"]
[null,null,"Weather Sys",null,null,"Weather Sys",null,null,"calculatedChangeDelay",null,null,"$AD$28",null,"Weather Sys'!calculatedChangeDelay",null,null,null,{"$f":"IF(0=VLOOKUP(I242,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I242,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The change in non-recurring delay after ITS Impacts are applied"},null,null,"METHOD SELECTION","$B$8","2) METHODS AND TOOLS",null,"METHOD SELECTION'!A1"]
[null,null,"Work Zone",null,null,"Work Zone",null,null,"calculatedChangeDelay",null,null,"$AD$28",null,"Work Zone'!calculatedChangeDelay",null,null,null,{"$f":"IF(0=VLOOKUP(I243,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I243,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The change in non-recurring delay after ITS Impacts are applied"},null,null,"METHOD SELECTION","$B$9","3) ESTIMATE COSTS",null,"COST ESTIMATION'!A1"]
[null,null,"Dynamic Message Sign",null,null,"Dynamic Message Sign",null,null,"calculatedChangeFatalityCrashes",null,null,"$AZ$24",null,"Dynamic Message Sign'!calculatedChangeFatalityCrashes",null,null,null,{"$f":"IF(0=VLOOKUP(I244,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I244,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The change in the number of fatality crashes after ITS Impacts are applied"},null,null,"METHOD SELECTION","$B$20","Central Control",null,"RM-Central Control'!A1"]
[null,null,"Hard Shoulder",null,null,"Hard Shoulder",null,null,"calculatedChangeFatalityCrashes",null,null,"$AD$29",null,"Hard Shoulder'!calculatedChangeFatalityCrashes",null,null,null,{"$f":"IF(0=VLOOKUP(I245,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I245,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The change in the number of fatality crashes after ITS Impacts are applied"},null,null,"METHOD SELECTION","$B$21","Traffic Actuated",null,"RM-Actuated'!A1"]
[null,null,"Highway Advisory Radio",null,null,"Highway Advisory Radio",null,null,"calculatedChangeFatalityCrashes",null,null,"$AZ$23",null,"Highway Advisory Radio'!calculatedChangeFatalityCrashes",null,null,null,{"$f":"IF(0=VLOOKUP(I246,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I246,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The change in the number of fatality crashes after ITS Impacts are applied"},null,null,"METHOD SELECTION","$B$22","Preset Timing",null,"RM-Preset'!A1"]
[null,null,"Link Based",null,null,"Link Based",null,null,"calculatedChangeFatalityCrashes",null,null,"$AD$29",null,"Link Based'!calculatedChangeFatalityCrashes",null,null,null,{"$f":"IF(0=VLOOKUP(I247,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I247,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The change in the number of fatality crashes after ITS Impacts are applied"},null,null,"METHOD SELECTION","$B$24","Traffic Incident Management",null,"TIM-FSP'!A1"]
[null,null,"Pre Trip Info",null,null,"Pre Trip Info",null,null,"calculatedChangeFatalityCrashes",null,null,"$AZ$21",null,"Pre Trip Info'!calculatedChangeFatalityCrashes",null,null,null,{"$f":"IF(0=VLOOKUP(I248,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I248,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The change in the number of fatality crashes after ITS Impacts are applied"},null,null,"METHOD SELECTION","$B$26","ATDM Speed Harmonization",null,"ATDM-Speed'!A1"]
[null,null,"Ramp Metering",null,null,"Ramp Metering",null,null,"calculatedChangeFatalityCrashes",null,null,"$AD$37",null,"Ramp Metering'!calculatedChangeFatalityCrashes",null,null,null,{"$f":"IF(0=VLOOKUP(I249,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I249,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The change in the number of fatality crashes after ITS Impacts are applied"},null,null,"METHOD SELECTION","$B$27","Employer Based Traveler Demand Mgmt.  ",null,"TDM-EB'!A1"]
[null,null,"Signal Coord.",null,null,"Signal Coord.",null,null,"calculatedChangeFatalityCrashes",null,null,"$AD$30",null,"Signal Coord.'!calculatedChangeFatalityCrashes",null,null,null,{"$f":"IF(0=VLOOKUP(I250,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I250,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The change in the number of fatality crashes after ITS Impacts are applied"},null,null,"METHOD SELECTION","$B$33","Traffic Management Center",null,"Support-TMC'!A1"]
[null,null,"Speed",null,null,"Speed",null,null,"calculatedChangeFatalityCrashes",null,null,"$AD$29",null,"Speed!calculatedChangeFatalityCrashes",null,null,null,{"$f":"IF(0=VLOOKUP(I251,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I251,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The change in the number of fatality crashes after ITS Impacts are applied"},null,null,"METHOD SELECTION","$B$34","Loop Detection",null,"Support-Loops'!A1"]
[null,null,"TIM",null,null,"TIM",null,null,"calculatedChangeFatalityCrashes",null,null,"$AD$29",null,"TIM!calculatedChangeFatalityCrashes",null,null,null,{"$f":"IF(0=VLOOKUP(I252,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I252,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The change in the number of fatality crashes after ITS Impacts are applied"},null,null,"METHOD SELECTION","$B$35","CCTV",null,"Support-CCTV'!A1"]
[null,null,"Weather Sys",null,null,"Weather Sys",null,null,"calculatedChangeFatalityCrashes",null,null,"$AD$29",null,"Weather Sys'!calculatedChangeFatalityCrashes",null,null,null,{"$f":"IF(0=VLOOKUP(I253,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I253,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The change in the number of fatality crashes after ITS Impacts are applied"},null,null,"METHOD SELECTION","$B$36","Costs Summary",null,"COSTS SUMMARY'!A1"]
[null,null,"Work Zone",null,null,"Work Zone",null,null,"calculatedChangeFatalityCrashes",null,null,"$AD$29",null,"Work Zone'!calculatedChangeFatalityCrashes",null,null,null,{"$f":"IF(0=VLOOKUP(I254,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I254,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The change in the number of fatality crashes after ITS Impacts are applied"},null,null,"METHOD SELECTION","$B$29","ATDM High Occupancy Toll Lanes",null,"ATDM-HOT'!A1"]
[null,null,"Dynamic Message Sign",null,null,"Dynamic Message Sign",null,null,"calculatedChangeFuelUse",null,null,"$AZ$23",null,"Dynamic Message Sign'!calculatedChangeFuelUse",null,null,null,{"$f":"IF(0=VLOOKUP(I255,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I255,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The change in the gallons of fuel used after ITS Impacts are applied"},null,null,"METHOD SELECTION","$B$29","ATDM High Occupancy Toll Lanes",null,"ATDM-HOT'!A1"]
[null,null,"Hard Shoulder",null,null,"Hard Shoulder",null,null,"calculatedChangeFuelUse",null,null,"$AD$32",null,"Hard Shoulder'!calculatedChangeFuelUse",null,null,null,{"$f":"IF(0=VLOOKUP(I256,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I256,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The change in the gallons of fuel used after ITS Impacts are applied"},null,null,"METHOD SELECTION","$B$30","Road Weather Management",null,"ATDM-HOT'!A1"]
[null,null,"Highway Advisory Radio",null,null,"Highway Advisory Radio",null,null,"calculatedChangeFuelUse",null,null,"$AZ$26",null,"Highway Advisory Radio'!calculatedChangeFuelUse",null,null,null,{"$f":"IF(0=VLOOKUP(I257,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I257,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The change in the gallons of fuel used after ITS Impacts are applied"},null,null,"METHOD SELECTION","$B$30","Road Weather Management",null,"Weather Mgmt'!A1"]
[null,null,"Link Based",null,null,"Link Based",null,null,"calculatedChangeFuelUse",null,null,"$AD$32",null,"Link Based'!calculatedChangeFuelUse",null,null,null,{"$f":"IF(0=VLOOKUP(I258,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I258,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The change in the gallons of fuel used after ITS Impacts are applied"},null,null,"METHOD SELECTION","$B$31","Work Zone",null,"WorkZone!A1"]
[null,null,"Pre Trip Info",null,null,"Pre Trip Info",null,null,"calculatedChangeFuelUse",null,null,"$AZ$20",null,"Pre Trip Info'!calculatedChangeFuelUse",null,null,null,{"$f":"IF(0=VLOOKUP(I259,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I259,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The change in the gallons of fuel used after ITS Impacts are applied"},null,null,"METHOD SELECTION","$B$37","4) ESTIMATE BENEFITS",null,"BENEFIT ESTIMATE'!A1"]
[null,null,"Ramp Metering",null,null,"Ramp Metering",null,null,"calculatedChangeFuelUse",null,null,"$AD$40",null,"Ramp Metering'!calculatedChangeFuelUse",null,null,null,{"$f":"IF(0=VLOOKUP(I260,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I260,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The change in the gallons of fuel used after ITS Impacts are applied"},null,null,"METHOD SELECTION","$B$38","Parameters",null,"Parameters!A1"]
[null,null,"Signal Coord.",null,null,"Signal Coord.",null,null,"calculatedChangeFuelUse",null,null,"$AD$33",null,"Signal Coord.'!calculatedChangeFuelUse",null,null,null,{"$f":"IF(0=VLOOKUP(I261,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I261,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The change in the gallons of fuel used after ITS Impacts are applied"},null,null,"METHOD SELECTION","$B$55","5) MY DEPLOYMENTS",null,"Summary of My Deployments'!A1"]
[null,null,"Speed",null,null,"Speed",null,null,"calculatedChangeFuelUse",null,null,"$AD$32",null,"Speed!calculatedChangeFuelUse",null,null,null,{"$f":"IF(0=VLOOKUP(I262,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I262,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The change in the gallons of fuel used after ITS Impacts are applied"},null,null,"METHOD SELECTION","$B$46","Dynamic Message Sign",null,"Dynamic Message Sign'!A1"]
[null,null,"TIM",null,null,"TIM",null,null,"calculatedChangeFuelUse",null,null,"$AD$32",null,"TIM!calculatedChangeFuelUse",null,null,null,{"$f":"IF(0=VLOOKUP(I263,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I263,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The change in the gallons of fuel used after ITS Impacts are applied"},null,null,"METHOD SELECTION","$B$47","Highway Advisory Radio",null,"Highway Advisory Radio'!A1"]
[null,null,"Weather Sys",null,null,"Weather Sys",null,null,"calculatedChangeFuelUse",null,null,"$AD$32",null,"Weather Sys'!calculatedChangeFuelUse",null,null,null,{"$f":"IF(0=VLOOKUP(I264,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I264,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The change in the gallons of fuel used after ITS Impacts are applied"},null,null,"METHOD SELECTION","$B$39","Generic Link Model",null,"Link Based'!A1"]
[null,null,"Work Zone",null,null,"Work Zone",null,null,"calculatedChangeFuelUse",null,null,"$AD$32",null,"Work Zone'!calculatedChangeFuelUse",null,null,null,{"$f":"IF(0=VLOOKUP(I265,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I265,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The change in the gallons of fuel used after ITS Impacts are applied"},null,null,"METHOD SELECTION","$B$41","Signal Coordination",null,"Signal Coord.'!A1"]
[null,null,"HOT",null,null,"HOT",null,null,"calculatedChangeGeneralPurposeDelay",null,null,"$AD$35",null,"HOT!calculatedChangeGeneralPurposeDelay",null,null,null,{"$f":"IF(0=VLOOKUP(I266,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I266,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The change in the number of hours of non-recurring delay after ITS Impacts are applied"},null,null,"METHOD SELECTION","$B$43","Ramp Metering",null,"Ramp Metering'!A1"]
[null,null,"HOT",null,null,"HOT",null,null,"calculatedChangeGeneralPurposeFatalityCrashes",null,null,"$AD$36",null,"HOT!calculatedChangeGeneralPurposeFatalityCrashes",null,null,null,{"$f":"IF(0=VLOOKUP(I267,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I267,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The change in the number of fatality crashes on General Purpose Freeway links after ITS Impacts are applied"},null,null,"METHOD SELECTION","$B$48","Pre-Trip Traveler Information",null,"Pre Trip Info'!A1"]
[null,null,"HOT",null,null,"HOT",null,null,"calculatedChangeGeneralPurposeFuelUse",null,null,"$AD$39",null,"HOT!calculatedChangeGeneralPurposeFuelUse",null,null,null,{"$f":"IF(0=VLOOKUP(I268,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I268,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The change in the gallons of fuel used on General Purpose Freeway links after ITS Impacts are applied"},null,null,"METHOD SELECTION","$B$38","Parameters",null,"Parameters!A1"]
[null,null,"HOT",null,null,"HOT",null,null,"calculatedChangeGeneralPurposeInjuryCrashes",null,null,"$AD$37",null,"HOT!calculatedChangeGeneralPurposeInjuryCrashes",null,null,null,{"$f":"IF(0=VLOOKUP(I269,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I269,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The change in the number of injury crashes on General Purpose Freeway links after ITS Impacts are applied"},null,null,"METHOD SELECTION","$B$44","Traffic Incident Management",null,"TIM!A1"]
[null,null,"HOT",null,null,"HOT",null,null,"calculatedChangeGeneralPurposePDOCrashes",null,null,"$AD$38",null,"HOT!calculatedChangeGeneralPurposePDOCrashes",null,null,null,{"$f":"IF(0=VLOOKUP(I270,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I270,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The change in the number of property damage crashes on General Purpose Freeway links after ITS Impacts are applied"},null,null,"METHOD SELECTION","$B$50","HOT Lanes",null,"HOT!A1"]
[null,null,"HOT",null,null,"HOT",null,null,"calculatedChangeGeneralPurposeSpeed",null,null,"$AD$31",null,"HOT!calculatedChangeGeneralPurposeSpeed",null,null,null,{"$f":"IF(0=VLOOKUP(I271,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I271,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The change in average speed on General Purpose Freeway links after ITS Impacts are applied"},null,null,"METHOD SELECTION","$B$51","Hard Shoulder Running",null,"Hard Shoulder'!A1"]
[null,null,"HOT",null,null,"HOT",null,null,"calculatedChangeGeneralPurposeVC",null,null,"$AD$33",null,"HOT!calculatedChangeGeneralPurposeVC",null,null,null,{"$f":"IF(0=VLOOKUP(I272,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I272,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The change in the Volume/Capacity ratio on General Purpose Freeway links after ITS Impacts are applied"},null,null,"METHOD SELECTION","$B$52","Speed Harmonization",null,"Speed!A1"]
[null,null,"HOT",null,null,"HOT",null,null,"calculatedChangeGeneralPurposeVHT",null,null,"$AD$34",null,"HOT!calculatedChangeGeneralPurposeVHT",null,null,null,{"$f":"IF(0=VLOOKUP(I273,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I273,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The change in the Vehicle Hours Traveled on General Purpose Freeway links after ITS Impacts are applied"},null,null,"METHOD SELECTION","$B$53","Road Weather Management",null,"Weather Sys'!A1"]
[null,null,"HOT",null,null,"HOT",null,null,"calculatedChangeGeneralPurposeVMT",null,null,"$AD$32",null,"HOT!calculatedChangeGeneralPurposeVMT",null,null,null,{"$f":"IF(0=VLOOKUP(I274,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I274,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The change in the Vehicle Miles Traveled on General Purpose Freeway links after ITS Impacts are applied"},null,null,"METHOD SELECTION","$B$54","Work Zone Systems",null,"Work Zone'!A1"]
[null,null,"HOT",null,null,"HOT",null,null,"calculatedChangeHOVDelay",null,null,"$AD$47",null,"HOT!calculatedChangeHOVDelay",null,null,null,{"$f":"IF(0=VLOOKUP(I275,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I275,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The change in the number of hours of non-recurring delay on HOV Freeway links after ITS Impacts are applied"},null,null,"METHOD SELECTION","$V$15","BCA.net"]
[null,null,"HOT",null,null,"HOT",null,null,"calculatedChangeHOVFatalityCrashes",null,null,"$AD$48",null,"HOT!calculatedChangeHOVFatalityCrashes",null,null,null,{"$f":"IF(0=VLOOKUP(I276,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I276,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The change in the number of fatality crashes on HOV Freeway links after ITS Impacts are applied"},null,null,"METHOD SELECTION","$V$16","CAL-BC"]
[null,null,"HOT",null,null,"HOT",null,null,"calculatedChangeHOVFuelUse",null,null,"$AD$51",null,"HOT!calculatedChangeHOVFuelUse",null,null,null,{"$f":"IF(0=VLOOKUP(I277,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I277,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The change in the gallons of fuel used on HOV Freeway links after ITS Impacts are applied"},null,null,"METHOD SELECTION","$V$19","HERS-ST"]
[null,null,"HOT",null,null,"HOT",null,null,"calculatedChangeHOVInjuryCrashes",null,null,"$AD$49",null,"HOT!calculatedChangeHOVInjuryCrashes",null,null,null,{"$f":"IF(0=VLOOKUP(I278,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I278,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The change in the number of injury crashes on HOV Freeway links after ITS Impacts are applied"},null,null,"METHOD SELECTION","$V$20","IDAS"]
[null,null,"HOT",null,null,"HOT",null,null,"calculatedChangeHOVPDOCrashes",null,null,"$AD$50",null,"HOT!calculatedChangeHOVPDOCrashes",null,null,null,{"$f":"IF(0=VLOOKUP(I279,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I279,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The change in the number of property damage crashes on HOV Freeway links after ITS Impacts are applied"},null,null,"METHOD SELECTION","$V$21","MicroBENCOST"]
[null,null,"HOT",null,null,"HOT",null,null,"calculatedChangeHOVSpeed",null,null,"$AD$43",null,"HOT!calculatedChangeHOVSpeed",null,null,null,{"$f":"IF(0=VLOOKUP(I280,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I280,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The change in the average speed on HOV Freeway links after ITS Impacts are applied"},null,null,"METHOD SELECTION","$V$23","SCRITS"]
[null,null,"HOT",null,null,"HOT",null,null,"calculatedChangeHOVVC",null,null,"$AD$45",null,"HOT!calculatedChangeHOVVC",null,null,null,{"$f":"IF(0=VLOOKUP(I281,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I281,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The change in the Volume/Capacity ratio on HOV Freeway links after ITS Impacts are applied"},null,null,"METHOD SELECTION","$V$25","STEAM"]
[null,null,"HOT",null,null,"HOT",null,null,"calculatedChangeHOVVHT",null,null,"$AD$46",null,"HOT!calculatedChangeHOVVHT",null,null,null,{"$f":"IF(0=VLOOKUP(I282,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I282,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The change in the Vehicle Hours Traveled on HOV Freeway links after ITS Impacts are applied"},null,null,"MethodData","$K$2","http://idas.camsys.com"]
[null,null,"HOT",null,null,"HOT",null,null,"calculatedChangeHOVVMT",null,null,"$AD$44",null,"HOT!calculatedChangeHOVVMT",null,null,null,{"$f":"IF(0=VLOOKUP(I283,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I283,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The change in the Vehicle Miles Traveled on HOV Freeay links after ITS Impacts are applied"},null,null,"MethodData","$F$2","http://www.fhwa.dot.gov/infrastructure/asstmgmt/bcanet.cfm"]
[null,null,"Dynamic Message Sign",null,null,"Dynamic Message Sign",null,null,"calculatedChangeInjuryCrashes",null,null,"$AZ$25",null,"Dynamic Message Sign'!calculatedChangeInjuryCrashes",null,null,null,{"$f":"IF(0=VLOOKUP(I284,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I284,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The change in the number of injury crashes on the link after ITS Impacts are applied"},null,null,"MethodData","$J$2","http://www.fhwa.dot.gov/infrastructure/asstmgmt/hersindex.cfm"]
[null,null,"Hard Shoulder",null,null,"Hard Shoulder",null,null,"calculatedChangeInjuryCrashes",null,null,"$AD$30",null,"Hard Shoulder'!calculatedChangeInjuryCrashes",null,null,null,{"$f":"IF(0=VLOOKUP(I285,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I285,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The change in the number of injury crashes on the link after ITS Impacts are applied"},null,null,"MethodData","$L$2","https://mctrans.ce.ufl.edu/store/shopcart1.asp"]
[null,null,"Highway Advisory Radio",null,null,"Highway Advisory Radio",null,null,"calculatedChangeInjuryCrashes",null,null,"$AZ$24",null,"Highway Advisory Radio'!calculatedChangeInjuryCrashes",null,null,null,{"$f":"IF(0=VLOOKUP(I286,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I286,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The change in the number of injury crashes on the link after ITS Impacts are applied"},null,null,"MethodData","$N$2","http://www.fhwa.dot.gov/steam/scrits.htm"]
[null,null,"Link Based",null,null,"Link Based",null,null,"calculatedChangeInjuryCrashes",null,null,"$AD$30",null,"Link Based'!calculatedChangeInjuryCrashes",null,null,null,{"$f":"IF(0=VLOOKUP(I287,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I287,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The change in the number of injury crashes on the link after ITS Impacts are applied"},null,null,"MethodData","$P$2","http://www.fhwa.dot.gov/steam/index.htm"]
[null,null,"Pre Trip Info",null,null,"Pre Trip Info",null,null,"calculatedChangeInjuryCrashes",null,null,"$AZ$22",null,"Pre Trip Info'!calculatedChangeInjuryCrashes",null,null,null,{"$f":"IF(0=VLOOKUP(I288,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I288,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The change in the number of injury crashes on the link after ITS Impacts are applied"},null,null,"MethodData","$G$2","http://www.dot.ca.gov/hq/tpp/offices/eab/LCBC_Analysis_Model.html"]
[null,null,"Ramp Metering",null,null,"Ramp Metering",null,null,"calculatedChangeInjuryCrashes",null,null,"$AD$38",null,"Ramp Metering'!calculatedChangeInjuryCrashes",null,null,null,{"$f":"IF(0=VLOOKUP(I289,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I289,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The change in the number of injury crashes on the link after ITS Impacts are applied"},null,null,"COST ESTIMATION","$B$4","OPENING SCREEN",null,"OPENING SCREEN'!A1"]
[null,null,"Signal Coord.",null,null,"Signal Coord.",null,null,"calculatedChangeInjuryCrashes",null,null,"$AD$31",null,"Signal Coord.'!calculatedChangeInjuryCrashes",null,null,null,{"$f":"IF(0=VLOOKUP(I290,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I290,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The change in the number of injury crashes on the link after ITS Impacts are applied"},null,null,"COST ESTIMATION","$B$6","LIST OF ALL WORKSHEETS",null,"LIST OF ALL WORKSHEETS'!A1"]
[null,null,"Speed",null,null,"Speed",null,null,"calculatedChangeInjuryCrashes",null,null,"$AD$30",null,"Speed!calculatedChangeInjuryCrashes",null,null,null,{"$f":"IF(0=VLOOKUP(I291,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I291,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The change in the number of injury crashes on the link after ITS Impacts are applied"},null,null,"COST ESTIMATION","$B$7","1) INVESTIGATE IMPACTS",null,"IMPACT LOOKUP'!A1"]
[null,null,"TIM",null,null,"TIM",null,null,"calculatedChangeInjuryCrashes",null,null,"$AD$30",null,"TIM!calculatedChangeInjuryCrashes",null,null,null,{"$f":"IF(0=VLOOKUP(I292,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I292,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The change in the number of injury crashes on the link after ITS Impacts are applied"},null,null,"COST ESTIMATION","$B$8","2) METHODS AND TOOLS",null,"METHOD SELECTION'!A1"]
[null,null,"Weather Sys",null,null,"Weather Sys",null,null,"calculatedChangeInjuryCrashes",null,null,"$AD$30",null,"Weather Sys'!calculatedChangeInjuryCrashes",null,null,null,{"$f":"IF(0=VLOOKUP(I293,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I293,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The change in the number of injury crashes on the link after ITS Impacts are applied"},null,null,"COST ESTIMATION","$B$3","Back",null,"METHOD SELECTION'!A1"]
[null,null,"Work Zone",null,null,"Work Zone",null,null,"calculatedChangeInjuryCrashes",null,null,"$AD$30",null,"Work Zone'!calculatedChangeInjuryCrashes",null,null,null,{"$f":"IF(0=VLOOKUP(I294,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I294,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The change in the number of injury crashes on the link after ITS Impacts are applied"},null,null,"COST ESTIMATION","$B$5","GENERAL TOOL OVERVIEW",null,"TOPS-BC INFO'!A1"]
[null,null,"Link Based",null,null,"Link Based",null,null,"calculatedChangeLaneCount",null,null,"$AD$16",null,"Link Based'!calculatedChangeLaneCount",null,null,null,{"$f":"IF(0=VLOOKUP(I295,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I295,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The change in the number of lanes on the link after ITS Impacts are applied"},null,null,"COST ESTIMATION","$B$11","DMS",null,"ATIS-DMS'!A1"]
[null,null,"Dynamic Message Sign",null,null,"Dynamic Message Sign",null,null,"calculatedChangePDOCrashes",null,null,"$AZ$26",null,"Dynamic Message Sign'!calculatedChangePDOCrashes",null,null,null,{"$f":"IF(0=VLOOKUP(I296,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I296,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The change in the number of property damage crashes on the link after ITS Impacts are applied"},null,null,"COST ESTIMATION","$B$12","HAR",null,"ATIS-HAR'!A1"]
[null,null,"Hard Shoulder",null,null,"Hard Shoulder",null,null,"calculatedChangePDOCrashes",null,null,"$AD$31",null,"Hard Shoulder'!calculatedChangePDOCrashes",null,null,null,{"$f":"IF(0=VLOOKUP(I297,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I297,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The change in the number of property damage crashes on the link after ITS Impacts are applied"},null,null,"COST ESTIMATION","$B$13","Pre-Trip Traveler Info",null,"ATIS-511'!A1"]
[null,null,"Highway Advisory Radio",null,null,"Highway Advisory Radio",null,null,"calculatedChangePDOCrashes",null,null,"$AZ$25",null,"Highway Advisory Radio'!calculatedChangePDOCrashes",null,null,null,{"$f":"IF(0=VLOOKUP(I298,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I298,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The change in the number of property damage crashes on the link after ITS Impacts are applied"},null,null,"COST ESTIMATION","$B$15","Preset Timing",null,"Signal-Preset'!A1"]
[null,null,"Link Based",null,null,"Link Based",null,null,"calculatedChangePDOCrashes",null,null,"$AD$31",null,"Link Based'!calculatedChangePDOCrashes",null,null,null,{"$f":"IF(0=VLOOKUP(I299,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I299,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The change in the number of property damage crashes on the link after ITS Impacts are applied"},null,null,"COST ESTIMATION","$B$16","Traffic Actuated",null,"Signal-Actuated'!A1"]
[null,null,"Pre Trip Info",null,null,"Pre Trip Info",null,null,"calculatedChangePDOCrashes",null,null,"$AZ$23",null,"Pre Trip Info'!calculatedChangePDOCrashes",null,null,null,{"$f":"IF(0=VLOOKUP(I300,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I300,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The change in the number of property damage crashes on the link after ITS Impacts are applied"},null,null,"COST ESTIMATION","$B$17","Central Control",null,"Signal-Central'!A1"]
[null,null,"Ramp Metering",null,null,"Ramp Metering",null,null,"calculatedChangePDOCrashes",null,null,"$AD$39",null,"Ramp Metering'!calculatedChangePDOCrashes",null,null,null,{"$f":"IF(0=VLOOKUP(I301,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I301,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The change in the number of property damage crashes on the link after ITS Impacts are applied"},null,null,"COST ESTIMATION","$B$18","Transit Signal Priority",null,"Transit Priority'!A1"]
[null,null,"Signal Coord.",null,null,"Signal Coord.",null,null,"calculatedChangePDOCrashes",null,null,"$AD$32",null,"Signal Coord.'!calculatedChangePDOCrashes",null,null,null,{"$f":"IF(0=VLOOKUP(I302,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I302,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The change in the number of property damage crashes on the link after ITS Impacts are applied"},null,null,"COST ESTIMATION","$B$20","Central Control",null,"RM-Central Control'!A1"]
[null,null,"Speed",null,null,"Speed",null,null,"calculatedChangePDOCrashes",null,null,"$AD$31",null,"Speed!calculatedChangePDOCrashes",null,null,null,{"$f":"IF(0=VLOOKUP(I303,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I303,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The change in the number of property damage crashes on the link after ITS Impacts are applied"},null,null,"COST ESTIMATION","$B$21","Traffic Actuated",null,"RM-Actuated'!A1"]
[null,null,"TIM",null,null,"TIM",null,null,"calculatedChangePDOCrashes",null,null,"$AD$31",null,"TIM!calculatedChangePDOCrashes",null,null,null,{"$f":"IF(0=VLOOKUP(I304,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I304,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The change in the number of property damage crashes on the link after ITS Impacts are applied"},null,null,"COST ESTIMATION","$B$22","Preset Timing",null,"RM-Preset'!A1"]
[null,null,"Weather Sys",null,null,"Weather Sys",null,null,"calculatedChangePDOCrashes",null,null,"$AD$31",null,"Weather Sys'!calculatedChangePDOCrashes",null,null,null,{"$f":"IF(0=VLOOKUP(I305,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I305,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The change in the number of property damage crashes on the link after ITS Impacts are applied"},null,null,"COST ESTIMATION","$B$24","Traffic Incident Management",null,"TIM-FSP'!A1"]
[null,null,"Work Zone",null,null,"Work Zone",null,null,"calculatedChangePDOCrashes",null,null,"$AD$31",null,"Work Zone'!calculatedChangePDOCrashes",null,null,null,{"$f":"IF(0=VLOOKUP(I306,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I306,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The change in the number of property damage crashes on the link after ITS Impacts are applied"},null,null,"COST ESTIMATION","$B$26","ATDM Speed Harmonization",null,"ATDM-Speed'!A1"]
[null,null,"Dynamic Message Sign",null,null,"Dynamic Message Sign",null,null,"calculatedChangePersonDelay",null,null,"$X$22",null,"Dynamic Message Sign'!calculatedChangePersonDelay",null,null,null,{"$f":"IF(0=VLOOKUP(I307,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I307,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The change in the total number of hours of person delay, taking into account volume and auto occupancy"},null,null,"COST ESTIMATION","$B$27","Employer Based Traveler Demand Mgmt.  ",null,"TDM-EB'!A1"]
[null,null,"Hard Shoulder",null,null,"Hard Shoulder",null,null,"calculatedChangePersonDelay",null,null,"$X$68",null,"Hard Shoulder'!calculatedChangePersonDelay",null,null,null,{"$f":"IF(0=VLOOKUP(I308,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I308,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The change in the total number of hours of person delay, taking into account volume and auto occupancy"},null,null,"COST ESTIMATION","$B$33","Traffic Management Center",null,"Support-TMC'!A1"]
[null,null,"Highway Advisory Radio",null,null,"Highway Advisory Radio",null,null,"calculatedChangePersonDelay",null,null,"$X$22",null,"Highway Advisory Radio'!calculatedChangePersonDelay",null,null,null,{"$f":"IF(0=VLOOKUP(I309,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I309,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The change in the total number of hours of person delay, taking into account volume and auto occupancy"},null,null,"COST ESTIMATION","$B$34","Loop Detection",null,"Support-Loops'!A1"]
[null,null,"HOT",null,null,"HOT",null,null,"calculatedChangePersonDelay",null,null,"$X$74",null,"HOT!calculatedChangePersonDelay",null,null,null,{"$f":"IF(0=VLOOKUP(I310,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I310,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The change in the total number of hours of person delay, taking into account volume and auto occupancy"},null,null,"COST ESTIMATION","$B$35","CCTV",null,"Support-CCTV'!A1"]
[null,null,"Link Based",null,null,"Link Based",null,null,"calculatedChangePersonDelay",null,null,"$X$68",null,"Link Based'!calculatedChangePersonDelay",null,null,null,{"$f":"IF(0=VLOOKUP(I311,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I311,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The change in the total number of hours of person delay, taking into account volume and auto occupancy"},null,null,"COST ESTIMATION","$B$36","Costs Summary",null,"COSTS SUMMARY'!A1"]
[null,null,"Pre Trip Info",null,null,"Pre Trip Info",null,null,"calculatedChangePersonDelay",null,null,"$X$19",null,"Pre Trip Info'!calculatedChangePersonDelay",null,null,null,{"$f":"IF(0=VLOOKUP(I312,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I312,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The change in the total number of hours of person delay, taking into account volume and auto occupancy"},null,null,"COST ESTIMATION","$B$11","DMS",null,"ATIS-DMS'!A1"]
[null,null,"Ramp Metering",null,null,"Ramp Metering",null,null,"calculatedChangePersonDelay",null,null,"$X$68",null,"Ramp Metering'!calculatedChangePersonDelay",null,null,null,{"$f":"IF(0=VLOOKUP(I313,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I313,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The change in the total number of hours of person delay, taking into account volume and auto occupancy"},null,null,"COST ESTIMATION","$B$4","OPENING SCREEN",null,"OPENING SCREEN'!A1"]
[null,null,"Signal Coord.",null,null,"Signal Coord.",null,null,"calculatedChangePersonDelay",null,null,"$X$55",null,"Signal Coord.'!calculatedChangePersonDelay",null,null,null,{"$f":"IF(0=VLOOKUP(I314,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I314,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The change in the total number of hours of person delay, taking into account volume and auto occupancy"},null,null,"COST ESTIMATION","$B$6","LIST OF ALL WORKSHEETS",null,"LIST OF ALL WORKSHEETS'!A1"]
[null,null,"Speed",null,null,"Speed",null,null,"calculatedChangePersonDelay",null,null,"$X$68",null,"Speed!calculatedChangePersonDelay",null,null,null,{"$f":"IF(0=VLOOKUP(I315,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I315,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The change in the total number of hours of person delay, taking into account volume and auto occupancy"},null,null,"COST ESTIMATION","$B$7","1) INVESTIGATE IMPACTS",null,"IMPACT LOOKUP'!A1"]
[null,null,"TIM",null,null,"TIM",null,null,"calculatedChangePersonDelay",null,null,"$X$69",null,"TIM!calculatedChangePersonDelay",null,null,null,{"$f":"IF(0=VLOOKUP(I316,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I316,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The change in the total number of hours of person delay, taking into account volume and auto occupancy"},null,null,"COST ESTIMATION","$B$8","2) METHODS AND TOOLS",null,"METHOD SELECTION'!A1"]
[null,null,"Weather Sys",null,null,"Weather Sys",null,null,"calculatedChangePersonDelay",null,null,"$X$68",null,"Weather Sys'!calculatedChangePersonDelay",null,null,null,{"$f":"IF(0=VLOOKUP(I317,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I317,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The change in the total number of hours of person delay, taking into account volume and auto occupancy"},null,null,"COST ESTIMATION","$B$9","3) ESTIMATE COSTS",null,"COST ESTIMATION'!A1"]
[null,null,"Work Zone",null,null,"Work Zone",null,null,"calculatedChangePersonDelay",null,null,"$X$68",null,"Work Zone'!calculatedChangePersonDelay",null,null,null,{"$f":"IF(0=VLOOKUP(I318,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I318,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The change in the total number of hours of person delay, taking into account volume and auto occupancy"},null,null,"COST ESTIMATION","$B$12","HAR",null,"ATIS-HAR'!A1"]
[null,null,"Dynamic Message Sign",null,null,"Dynamic Message Sign",null,null,"calculatedChangePHT",null,null,"$AZ$22",null,"Dynamic Message Sign'!calculatedChangePHT",null,null,null,{"$f":"IF(0=VLOOKUP(I319,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I319,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The change in the total Person Hours of Travel after ITS Impacts are applied"},null,null,"COST ESTIMATION","$B$13","Pre-Trip Traveler Info",null,"ATIS-511'!A1"]
[null,null,"Hard Shoulder",null,null,"Hard Shoulder",null,null,"calculatedChangePHT",null,null,"$X$52",null,"Hard Shoulder'!calculatedChangePHT",null,null,null,{"$f":"IF(0=VLOOKUP(I320,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I320,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The change in the total Person Hours of Travel after ITS Impacts are applied"},null,null,"COST ESTIMATION","$B$15","Preset Timing",null,"Signal-Preset'!A1"]
[null,null,"Highway Advisory Radio",null,null,"Highway Advisory Radio",null,null,"calculatedChangePHT",null,null,"$AZ$22",null,"Highway Advisory Radio'!calculatedChangePHT",null,null,null,{"$f":"IF(0=VLOOKUP(I321,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I321,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The change in the total Person Hours of Travel after ITS Impacts are applied"},null,null,"COST ESTIMATION","$B$16","Traffic Actuated",null,"Signal-Actuated'!A1"]
[null,null,"HOT",null,null,"HOT",null,null,"calculatedChangePHT",null,null,"$X$66",null,"HOT!calculatedChangePHT",null,null,null,{"$f":"IF(0=VLOOKUP(I322,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I322,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The change in the total Person Hours of Travel after ITS Impacts are applied"},null,null,"COST ESTIMATION","$B$17","Central Control",null,"Signal-Central'!A1"]
[null,null,"Link Based",null,null,"Link Based",null,null,"calculatedChangePHT",null,null,"$X$52",null,"Link Based'!calculatedChangePHT",null,null,null,{"$f":"IF(0=VLOOKUP(I323,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I323,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The change in the total Person Hours of Travel after ITS Impacts are applied"},null,null,"COST ESTIMATION","$B$18","Transit Signal Priority",null,"Transit Priority'!A1"]
[null,null,"Pre Trip Info",null,null,"Pre Trip Info",null,null,"calculatedChangePHT",null,null,"$AZ$19",null,"Pre Trip Info'!calculatedChangePHT",null,null,null,{"$f":"IF(0=VLOOKUP(I324,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I324,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The change in the total Person Hours of Travel after ITS Impacts are applied"},null,null,"COST ESTIMATION","$B$20","Central Control",null,"RM-Central Control'!A1"]
[null,null,"Ramp Metering",null,null,"Ramp Metering",null,null,"calculatedChangePHT",null,null,"$X$60",null,"Ramp Metering'!calculatedChangePHT",null,null,null,{"$f":"IF(0=VLOOKUP(I325,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I325,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The change in the total Person Hours of Travel after ITS Impacts are applied"},null,null,"COST ESTIMATION","$B$21","Traffic Actuated",null,"RM-Actuated'!A1"]
[null,null,"Signal Coord.",null,null,"Signal Coord.",null,null,"calculatedChangePHT",null,null,"$X$47",null,"Signal Coord.'!calculatedChangePHT",null,null,null,{"$f":"IF(0=VLOOKUP(I326,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I326,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The change in the total Person Hours of Travel after ITS Impacts are applied"},null,null,"COST ESTIMATION","$B$22","Preset Timing",null,"RM-Preset'!A1"]
[null,null,"Speed",null,null,"Speed",null,null,"calculatedChangePHT",null,null,"$X$52",null,"Speed!calculatedChangePHT",null,null,null,{"$f":"IF(0=VLOOKUP(I327,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I327,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The change in the total Person Hours of Travel after ITS Impacts are applied"},null,null,"COST ESTIMATION","$B$24","Traffic Incident Management",null,"TIM-FSP'!A1"]
[null,null,"TIM",null,null,"TIM",null,null,"calculatedChangePHT",null,null,"$X$53",null,"TIM!calculatedChangePHT",null,null,null,{"$f":"IF(0=VLOOKUP(I328,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I328,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The change in the total Person Hours of Travel after ITS Impacts are applied"},null,null,"COST ESTIMATION","$B$26","ATDM Speed Harmonization",null,"ATDM-Speed'!A1"]
[null,null,"Weather Sys",null,null,"Weather Sys",null,null,"calculatedChangePHT",null,null,"$X$52",null,"Weather Sys'!calculatedChangePHT",null,null,null,{"$f":"IF(0=VLOOKUP(I329,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I329,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The change in the total Person Hours of Travel after ITS Impacts are applied"},null,null,"COST ESTIMATION","$B$27","Employer Based Traveler Demand Mgmt.  ",null,"TDM-EB'!A1"]
[null,null,"Work Zone",null,null,"Work Zone",null,null,"calculatedChangePHT",null,null,"$X$52",null,"Work Zone'!calculatedChangePHT",null,null,null,{"$f":"IF(0=VLOOKUP(I330,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I330,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The change in the total Person Hours of Travel after ITS Impacts are applied"},null,null,"COST ESTIMATION","$B$33","Traffic Management Center",null,"Support-TMC'!A1"]
[null,null,"Ramp Metering",null,null,"Ramp Metering",null,null,"calculatedChangeRampVHT",null,null,"$AD$47",null,"Ramp Metering'!calculatedChangeRampVHT",null,null,null,{"$f":"IF(0=VLOOKUP(I331,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I331,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The change in the Vehicle Hours Traveled on the ramp after ITS Impacts are applied"},null,null,"COST ESTIMATION","$B$34","Loop Detection",null,"Support-Loops'!A1"]
[null,null,"Hard Shoulder",null,null,"Hard Shoulder",null,null,"calculatedChangeSpeed",null,null,"$AD$24",null,"Hard Shoulder'!calculatedChangeSpeed",null,null,null,{"$f":"IF(0=VLOOKUP(I332,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I332,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The change in the average speed on the link after ITS Impacts are applied"},null,null,"COST ESTIMATION","$B$35","CCTV",null,"Support-CCTV'!A1"]
[null,null,"Link Based",null,null,"Link Based",null,null,"calculatedChangeSpeed",null,null,"$AD$24",null,"Link Based'!calculatedChangeSpeed",null,null,null,{"$f":"IF(0=VLOOKUP(I333,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I333,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The change in the average speed on the link after ITS Impacts are applied"},null,null,"COST ESTIMATION","$B$36","Costs Summary",null,"COSTS SUMMARY'!A1"]
[null,null,"Speed",null,null,"Speed",null,null,"calculatedChangeSpeed",null,null,"$AD$24",null,"Speed!calculatedChangeSpeed",null,null,null,{"$f":"IF(0=VLOOKUP(I334,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I334,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The change in the average speed on the link after ITS Impacts are applied"},null,null,"COST ESTIMATION","$B$29","ATDM High Occupancy Toll Lanes",null,"ATDM-HOT'!A1"]
[null,null,"TIM",null,null,"TIM",null,null,"calculatedChangeSpeed",null,null,"$AD$24",null,"TIM!calculatedChangeSpeed",null,null,null,{"$f":"IF(0=VLOOKUP(I335,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I335,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The change in the average speed on the link after ITS Impacts are applied"},null,null,"COST ESTIMATION","$B$29","ATDM High Occupancy Toll Lanes",null,"ATDM-HOT'!A1"]
[null,null,"Weather Sys",null,null,"Weather Sys",null,null,"calculatedChangeSpeed",null,null,"$AD$24",null,"Weather Sys'!calculatedChangeSpeed",null,null,null,{"$f":"IF(0=VLOOKUP(I336,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I336,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The change in the average speed on the link after ITS Impacts are applied"},null,null,"COST ESTIMATION","$B$30","Road Weather Management",null,"ATDM-HOT'!A1"]
[null,null,"Work Zone",null,null,"Work Zone",null,null,"calculatedChangeSpeed",null,null,"$AD$24",null,"Work Zone'!calculatedChangeSpeed",null,null,null,{"$f":"IF(0=VLOOKUP(I337,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I337,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The change in the average speed on the link after ITS Impacts are applied"},null,null,"COST ESTIMATION","$B$30","Road Weather Management",null,"Weather Mgmt'!A1"]
[null,null,"Hard Shoulder",null,null,"Hard Shoulder",null,null,"calculatedChangeVC",null,null,"$AD$26",null,"Hard Shoulder'!calculatedChangeVC",null,null,null,{"$f":"IF(0=VLOOKUP(I338,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I338,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The change in Volume/Capacity ratio after ITS Impacts are applied"},null,null,"COST ESTIMATION","$B$31","Work Zone",null,"WorkZone!A1"]
[null,null,"Link Based",null,null,"Link Based",null,null,"calculatedChangeVC",null,null,"$AD$26",null,"Link Based'!calculatedChangeVC",null,null,null,{"$f":"IF(0=VLOOKUP(I339,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I339,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The change in Volume/Capacity ratio after ITS Impacts are applied"},null,null,"COST ESTIMATION","$B$37","4) ESTIMATE BENEFITS",null,"BENEFIT ESTIMATE'!A1"]
[null,null,"Speed",null,null,"Speed",null,null,"calculatedChangeVC",null,null,"$AD$26",null,"Speed!calculatedChangeVC",null,null,null,{"$f":"IF(0=VLOOKUP(I340,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I340,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The change in Volume/Capacity ratio after ITS Impacts are applied"},null,null,"COST ESTIMATION","$B$38","Parameters",null,"Parameters!A1"]
[null,null,"TIM",null,null,"TIM",null,null,"calculatedChangeVC",null,null,"$AD$26",null,"TIM!calculatedChangeVC",null,null,null,{"$f":"IF(0=VLOOKUP(I341,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I341,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The change in Volume/Capacity ratio after ITS Impacts are applied"},null,null,"COST ESTIMATION","$B$55","5) MY DEPLOYMENTS",null,"Summary of My Deployments'!A1"]
[null,null,"Weather Sys",null,null,"Weather Sys",null,null,"calculatedChangeVC",null,null,"$AD$26",null,"Weather Sys'!calculatedChangeVC",null,null,null,{"$f":"IF(0=VLOOKUP(I342,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I342,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The change in Volume/Capacity ratio after ITS Impacts are applied"},null,null,"COST ESTIMATION","$B$46","Dynamic Message Sign",null,"Dynamic Message Sign'!A1"]
[null,null,"Work Zone",null,null,"Work Zone",null,null,"calculatedChangeVC",null,null,"$AD$26",null,"Work Zone'!calculatedChangeVC",null,null,null,{"$f":"IF(0=VLOOKUP(I343,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I343,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The change in Volume/Capacity ratio after ITS Impacts are applied"},null,null,"COST ESTIMATION","$B$47","Highway Advisory Radio",null,"Highway Advisory Radio'!A1"]
[null,null,"Hard Shoulder",null,null,"Hard Shoulder",null,null,"calculatedChangeVHT",null,null,"$AD$27",null,"Hard Shoulder'!calculatedChangeVHT",null,null,null,{"$f":"IF(0=VLOOKUP(I344,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I344,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The change in Vehicle Hours Traveled after ITS Impacts are applied"},null,null,"COST ESTIMATION","$B$39","Generic Link Model",null,"Link Based'!A1"]
[null,null,"Link Based",null,null,"Link Based",null,null,"calculatedChangeVHT",null,null,"$AD$27",null,"Link Based'!calculatedChangeVHT",null,null,null,{"$f":"IF(0=VLOOKUP(I345,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I345,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The change in Vehicle Hours Traveled after ITS Impacts are applied"},null,null,"COST ESTIMATION","$B$41","Signal Coordination",null,"Signal Coord.'!A1"]
[null,null,"Ramp Metering",null,null,"Ramp Metering",null,null,"calculatedChangeVHT",null,null,"$AD$35",null,"Ramp Metering'!calculatedChangeVHT",null,null,null,{"$f":"IF(0=VLOOKUP(I346,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I346,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The change in Vehicle Hours Traveled after ITS Impacts are applied"},null,null,"COST ESTIMATION","$B$43","Ramp Metering",null,"Ramp Metering'!A1"]
[null,null,"Signal Coord.",null,null,"Signal Coord.",null,null,"calculatedChangeVHT",null,null,"$AD$28",null,"Signal Coord.'!calculatedChangeVHT",null,null,null,{"$f":"IF(0=VLOOKUP(I347,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I347,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The change in Vehicle Hours Traveled after ITS Impacts are applied"},null,null,"COST ESTIMATION","$B$48","Pre-Trip Traveler Information",null,"Pre Trip Info'!A1"]
[null,null,"Speed",null,null,"Speed",null,null,"calculatedChangeVHT",null,null,"$AD$27",null,"Speed!calculatedChangeVHT",null,null,null,{"$f":"IF(0=VLOOKUP(I348,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I348,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The change in Vehicle Hours Traveled after ITS Impacts are applied"},null,null,"COST ESTIMATION","$B$38","Parameters",null,"Parameters!A1"]
[null,null,"TIM",null,null,"TIM",null,null,"calculatedChangeVHT",null,null,"$AD$27",null,"TIM!calculatedChangeVHT",null,null,null,{"$f":"IF(0=VLOOKUP(I349,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I349,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The change in Vehicle Hours Traveled after ITS Impacts are applied"},null,null,"COST ESTIMATION","$B$44","Traffic Incident Management",null,"TIM!A1"]
[null,null,"Weather Sys",null,null,"Weather Sys",null,null,"calculatedChangeVHT",null,null,"$AD$27",null,"Weather Sys'!calculatedChangeVHT",null,null,null,{"$f":"IF(0=VLOOKUP(I350,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I350,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The change in Vehicle Hours Traveled after ITS Impacts are applied"},null,null,"COST ESTIMATION","$B$50","HOT Lanes",null,"HOT!A1"]
[null,null,"Work Zone",null,null,"Work Zone",null,null,"calculatedChangeVHT",null,null,"$AD$27",null,"Work Zone'!calculatedChangeVHT",null,null,null,{"$f":"IF(0=VLOOKUP(I351,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I351,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The change in Vehicle Hours Traveled after ITS Impacts are applied"},null,null,"COST ESTIMATION","$B$51","Hard Shoulder Running",null,"Hard Shoulder'!A1"]
[null,null,"Hard Shoulder",null,null,"Hard Shoulder",null,null,"calculatedChangeVMT",null,null,"$AD$25",null,"Hard Shoulder'!calculatedChangeVMT",null,null,null,{"$f":"IF(0=VLOOKUP(I352,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I352,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The change in Vehicle Miles Traveled after ITS Impacts are applied"},null,null,"COST ESTIMATION","$B$52","Speed Harmonization",null,"Speed!A1"]
[null,null,"Link Based",null,null,"Link Based",null,null,"calculatedChangeVMT",null,null,"$AD$25",null,"Link Based'!calculatedChangeVMT",null,null,null,{"$f":"IF(0=VLOOKUP(I353,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I353,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The change in Vehicle Miles Traveled after ITS Impacts are applied"},null,null,"COST ESTIMATION","$B$53","Road Weather Management",null,"Weather Sys'!A1"]
[null,null,"Speed",null,null,"Speed",null,null,"calculatedChangeVMT",null,null,"$AD$25",null,"Speed!calculatedChangeVMT",null,null,null,{"$f":"IF(0=VLOOKUP(I354,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I354,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The change in Vehicle Miles Traveled after ITS Impacts are applied"},null,null,"COST ESTIMATION","$B$54","Work Zone Systems",null,"Work Zone'!A1"]
[null,null,"TIM",null,null,"TIM",null,null,"calculatedChangeVMT",null,null,"$AD$25",null,"TIM!calculatedChangeVMT",null,null,null,{"$f":"IF(0=VLOOKUP(I355,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I355,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The change in Vehicle Miles Traveled after ITS Impacts are applied"},null,null,"ATIS-DMS","$B$4","OPENING SCREEN",null,"OPENING SCREEN'!A1"]
[null,null,"Weather Sys",null,null,"Weather Sys",null,null,"calculatedChangeVMT",null,null,"$AD$25",null,"Weather Sys'!calculatedChangeVMT",null,null,null,{"$f":"IF(0=VLOOKUP(I356,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I356,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The change in Vehicle Miles Traveled after ITS Impacts are applied"},null,null,"ATIS-DMS","$B$6","LIST OF ALL WORKSHEETS",null,"LIST OF ALL WORKSHEETS'!A1"]
[null,null,"Work Zone",null,null,"Work Zone",null,null,"calculatedChangeVMT",null,null,"$AD$25",null,"Work Zone'!calculatedChangeVMT",null,null,null,{"$f":"IF(0=VLOOKUP(I357,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I357,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The change in Vehicle Miles Traveled after ITS Impacts are applied"},null,null,"ATIS-DMS","$B$7","1) INVESTIGATE IMPACTS",null,"IMPACT LOOKUP'!A1"]
[null,null,"Hard Shoulder",null,null,"Hard Shoulder",null,null,"calculatedImprovementCapacity",null,null,"$AB$17",null,"Hard Shoulder'!calculatedImprovementCapacity",null,null,null,{"$f":"IF(0=VLOOKUP(I358,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I358,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The resulting capacity on the link after ITS Impacts are applied"},null,null,"ATIS-DMS","$B$8","2) METHODS AND TOOLS",null,"METHOD SELECTION'!A1"]
[null,null,"Link Based",null,null,"Link Based",null,null,"calculatedImprovementCapacity",null,null,"$AB$17",null,"Link Based'!calculatedImprovementCapacity",null,null,null,{"$f":"IF(0=VLOOKUP(I359,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I359,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The resulting capacity on the link after ITS Impacts are applied"},null,null,"ATIS-DMS","$B$9","3) ESTIMATE COSTS",null,"COST ESTIMATION'!A1"]
[null,null,"Ramp Metering",null,null,"Ramp Metering",null,null,"calculatedImprovementCapacity",null,null,"$AB$17",null,"Ramp Metering'!calculatedImprovementCapacity",null,null,null,{"$f":"IF(0=VLOOKUP(I360,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I360,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The resulting capacity on the link after ITS Impacts are applied"},null,null,"ATIS-DMS","$B$3","Back",null,"COST ESTIMATION'!A1"]
[null,null,"Signal Coord.",null,null,"Signal Coord.",null,null,"calculatedImprovementCapacity",null,null,"$AB$18",null,"Signal Coord.'!calculatedImprovementCapacity",null,null,null,{"$f":"IF(0=VLOOKUP(I361,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I361,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The resulting capacity on the link after ITS Impacts are applied"},null,null,"ATIS-DMS","$B$5","GENERAL TOOL OVERVIEW",null,"TOPS-BC INFO'!A1"]
[null,null,"Speed",null,null,"Speed",null,null,"calculatedImprovementCapacity",null,null,"$AB$17",null,"Speed!calculatedImprovementCapacity",null,null,null,{"$f":"IF(0=VLOOKUP(I362,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I362,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The resulting capacity on the link after ITS Impacts are applied"},null,null,"ATIS-DMS","$B$12","HAR",null,"ATIS-HAR'!A1"]
[null,null,"TIM",null,null,"TIM",null,null,"calculatedImprovementCapacity",null,null,"$AB$17",null,"TIM!calculatedImprovementCapacity",null,null,null,{"$f":"IF(0=VLOOKUP(I363,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I363,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The resulting capacity on the link after ITS Impacts are applied"},null,null,"ATIS-DMS","$B$13","Pre-Trip Traveler Info",null,"ATIS-511'!A1"]
[null,null,"Weather Sys",null,null,"Weather Sys",null,null,"calculatedImprovementCapacity",null,null,"$AB$17",null,"Weather Sys'!calculatedImprovementCapacity",null,null,null,{"$f":"IF(0=VLOOKUP(I364,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I364,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The resulting capacity on the link after ITS Impacts are applied"},null,null,"ATIS-DMS","$B$15","Preset Timing",null,"Signal-Preset'!A1"]
[null,null,"Work Zone",null,null,"Work Zone",null,null,"calculatedImprovementCapacity",null,null,"$AB$17",null,"Work Zone'!calculatedImprovementCapacity",null,null,null,{"$f":"IF(0=VLOOKUP(I365,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I365,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The resulting capacity on the link after ITS Impacts are applied"},null,null,"ATIS-DMS","$B$16","Traffic Actuated",null,"Signal-Actuated'!A1"]
[null,null,"Hard Shoulder",null,null,"Hard Shoulder",null,null,"calculatedImprovementDelay",null,null,"$AB$28",null,"Hard Shoulder'!calculatedImprovementDelay",null,null,null,{"$f":"IF(0=VLOOKUP(I366,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I366,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The resulting hours of non-recurring delay on the link after ITS Impacts are applied"},null,null,"ATIS-DMS","$B$17","Central Control",null,"Signal-Central'!A1"]
[null,null,"Link Based",null,null,"Link Based",null,null,"calculatedImprovementDelay",null,null,"$AB$28",null,"Link Based'!calculatedImprovementDelay",null,null,null,{"$f":"IF(0=VLOOKUP(I367,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I367,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The resulting hours of non-recurring delay on the link after ITS Impacts are applied"},null,null,"ATIS-DMS","$B$18","Transit Signal Priority",null,"Transit Priority'!A1"]
[null,null,"Ramp Metering",null,null,"Ramp Metering",null,null,"calculatedImprovementDelay",null,null,"$AB$36",null,"Ramp Metering'!calculatedImprovementDelay",null,null,null,{"$f":"IF(0=VLOOKUP(I368,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I368,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The resulting hours of non-recurring delay on the link after ITS Impacts are applied"},null,null,"ATIS-DMS","$B$20","Central Control",null,"RM-Central Control'!A1"]
[null,null,"Signal Coord.",null,null,"Signal Coord.",null,null,"calculatedImprovementDelay",null,null,"$AB$29",null,"Signal Coord.'!calculatedImprovementDelay",null,null,null,{"$f":"IF(0=VLOOKUP(I369,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I369,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The resulting hours of non-recurring delay on the link after ITS Impacts are applied"},null,null,"ATIS-DMS","$B$21","Traffic Actuated",null,"RM-Actuated'!A1"]
[null,null,"Speed",null,null,"Speed",null,null,"calculatedImprovementDelay",null,null,"$AB$28",null,"Speed!calculatedImprovementDelay",null,null,null,{"$f":"IF(0=VLOOKUP(I370,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I370,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The resulting hours of non-recurring delay on the link after ITS Impacts are applied"},null,null,"ATIS-DMS","$B$22","Preset Timing",null,"RM-Preset'!A1"]
[null,null,"TIM",null,null,"TIM",null,null,"calculatedImprovementDelay",null,null,"$AB$28",null,"TIM!calculatedImprovementDelay",null,null,null,{"$f":"IF(0=VLOOKUP(I371,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I371,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The resulting hours of non-recurring delay on the link after ITS Impacts are applied"},null,null,"ATIS-DMS","$B$24","Traffic Incident Management",null,"TIM-FSP'!A1"]
[null,null,"Weather Sys",null,null,"Weather Sys",null,null,"calculatedImprovementDelay",null,null,"$AB$28",null,"Weather Sys'!calculatedImprovementDelay",null,null,null,{"$f":"IF(0=VLOOKUP(I372,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I372,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The resulting hours of non-recurring delay on the link after ITS Impacts are applied"},null,null,"ATIS-DMS","$B$26","ATDM Speed Harmonization",null,"ATDM-Speed'!A1"]
[null,null,"Work Zone",null,null,"Work Zone",null,null,"calculatedImprovementDelay",null,null,"$AB$28",null,"Work Zone'!calculatedImprovementDelay",null,null,null,{"$f":"IF(0=VLOOKUP(I373,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I373,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The resulting hours of non-recurring delay on the link after ITS Impacts are applied"},null,null,"ATIS-DMS","$B$27","Employer Based Traveler Demand Mgmt.  ",null,"TDM-EB'!A1"]
[null,null,"Hard Shoulder",null,null,"Hard Shoulder",null,null,"calculatedImprovementFatalityCrashes",null,null,"$AB$29",null,"Hard Shoulder'!calculatedImprovementFatalityCrashes",null,null,null,{"$f":"IF(0=VLOOKUP(I374,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I374,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The resulting number of fatality crashes on the link after ITS Impacts are applied"},null,null,"ATIS-DMS","$B$33","Traffic Management Center",null,"Support-TMC'!A1"]
[null,null,"Link Based",null,null,"Link Based",null,null,"calculatedImprovementFatalityCrashes",null,null,"$AB$29",null,"Link Based'!calculatedImprovementFatalityCrashes",null,null,null,{"$f":"IF(0=VLOOKUP(I375,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I375,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The resulting number of fatality crashes on the link after ITS Impacts are applied"},null,null,"ATIS-DMS","$B$34","Loop Detection",null,"Support-Loops'!A1"]
[null,null,"Ramp Metering",null,null,"Ramp Metering",null,null,"calculatedImprovementFatalityCrashes",null,null,"$AB$37",null,"Ramp Metering'!calculatedImprovementFatalityCrashes",null,null,null,{"$f":"IF(0=VLOOKUP(I376,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I376,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The resulting number of fatality crashes on the link after ITS Impacts are applied"},null,null,"ATIS-DMS","$B$35","CCTV",null,"Support-CCTV'!A1"]
[null,null,"Signal Coord.",null,null,"Signal Coord.",null,null,"calculatedImprovementFatalityCrashes",null,null,"$AB$30",null,"Signal Coord.'!calculatedImprovementFatalityCrashes",null,null,null,{"$f":"IF(0=VLOOKUP(I377,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I377,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The resulting number of fatality crashes on the link after ITS Impacts are applied"},null,null,"ATIS-DMS","$B$36","Costs Summary",null,"COSTS SUMMARY'!A1"]
[null,null,"Speed",null,null,"Speed",null,null,"calculatedImprovementFatalityCrashes",null,null,"$AB$29",null,"Speed!calculatedImprovementFatalityCrashes",null,null,null,{"$f":"IF(0=VLOOKUP(I378,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I378,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The resulting number of fatality crashes on the link after ITS Impacts are applied"},null,null,"ATIS-DMS","$B$11","DMS",null,"ATIS-DMS'!A1"]
[null,null,"TIM",null,null,"TIM",null,null,"calculatedImprovementFatalityCrashes",null,null,"$AB$29",null,"TIM!calculatedImprovementFatalityCrashes",null,null,null,{"$f":"IF(0=VLOOKUP(I379,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I379,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The resulting number of fatality crashes on the link after ITS Impacts are applied"},null,null,"ATIS-DMS","$B$4","OPENING SCREEN",null,"OPENING SCREEN'!A1"]
[null,null,"Weather Sys",null,null,"Weather Sys",null,null,"calculatedImprovementFatalityCrashes",null,null,"$AB$29",null,"Weather Sys'!calculatedImprovementFatalityCrashes",null,null,null,{"$f":"IF(0=VLOOKUP(I380,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I380,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The resulting number of fatality crashes on the link after ITS Impacts are applied"},null,null,"ATIS-DMS","$B$6","LIST OF ALL WORKSHEETS",null,"LIST OF ALL WORKSHEETS'!A1"]
[null,null,"Work Zone",null,null,"Work Zone",null,null,"calculatedImprovementFatalityCrashes",null,null,"$AB$29",null,"Work Zone'!calculatedImprovementFatalityCrashes",null,null,null,{"$f":"IF(0=VLOOKUP(I381,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I381,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The resulting number of fatality crashes on the link after ITS Impacts are applied"},null,null,"ATIS-DMS","$B$7","1) INVESTIGATE IMPACTS",null,"IMPACT LOOKUP'!A1"]
[null,null,"Hard Shoulder",null,null,"Hard Shoulder",null,null,"calculatedImprovementFuelUse",null,null,"$AB$32",null,"Hard Shoulder'!calculatedImprovementFuelUse",null,null,null,{"$f":"IF(0=VLOOKUP(I382,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I382,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The resulting gallons of fuel used on the link after ITS Impacts are applied"},null,null,"ATIS-DMS","$B$8","2) METHODS AND TOOLS",null,"METHOD SELECTION'!A1"]
[null,null,"Link Based",null,null,"Link Based",null,null,"calculatedImprovementFuelUse",null,null,"$AB$32",null,"Link Based'!calculatedImprovementFuelUse",null,null,null,{"$f":"IF(0=VLOOKUP(I383,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I383,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The resulting gallons of fuel used on the link after ITS Impacts are applied"},null,null,"ATIS-DMS","$B$9","3) ESTIMATE COSTS",null,"COST ESTIMATION'!A1"]
[null,null,"Ramp Metering",null,null,"Ramp Metering",null,null,"calculatedImprovementFuelUse",null,null,"$AB$40",null,"Ramp Metering'!calculatedImprovementFuelUse",null,null,null,{"$f":"IF(0=VLOOKUP(I384,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I384,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The resulting gallons of fuel used on the link after ITS Impacts are applied"},null,null,"ATIS-DMS","$B$12","HAR",null,"ATIS-HAR'!A1"]
[null,null,"Signal Coord.",null,null,"Signal Coord.",null,null,"calculatedImprovementFuelUse",null,null,"$AB$33",null,"Signal Coord.'!calculatedImprovementFuelUse",null,null,null,{"$f":"IF(0=VLOOKUP(I385,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I385,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The resulting gallons of fuel used on the link after ITS Impacts are applied"},null,null,"ATIS-DMS","$B$13","Pre-Trip Traveler Info",null,"ATIS-511'!A1"]
[null,null,"Speed",null,null,"Speed",null,null,"calculatedImprovementFuelUse",null,null,"$AB$32",null,"Speed!calculatedImprovementFuelUse",null,null,null,{"$f":"IF(0=VLOOKUP(I386,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I386,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The resulting gallons of fuel used on the link after ITS Impacts are applied"},null,null,"ATIS-DMS","$B$15","Preset Timing",null,"Signal-Preset'!A1"]
[null,null,"TIM",null,null,"TIM",null,null,"calculatedImprovementFuelUse",null,null,"$AB$32",null,"TIM!calculatedImprovementFuelUse",null,null,null,{"$f":"IF(0=VLOOKUP(I387,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I387,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The resulting gallons of fuel used on the link after ITS Impacts are applied"},null,null,"ATIS-DMS","$B$16","Traffic Actuated",null,"Signal-Actuated'!A1"]
[null,null,"Weather Sys",null,null,"Weather Sys",null,null,"calculatedImprovementFuelUse",null,null,"$AB$32",null,"Weather Sys'!calculatedImprovementFuelUse",null,null,null,{"$f":"IF(0=VLOOKUP(I388,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I388,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The resulting gallons of fuel used on the link after ITS Impacts are applied"},null,null,"ATIS-DMS","$B$17","Central Control",null,"Signal-Central'!A1"]
[null,null,"Work Zone",null,null,"Work Zone",null,null,"calculatedImprovementFuelUse",null,null,"$AB$32",null,"Work Zone'!calculatedImprovementFuelUse",null,null,null,{"$f":"IF(0=VLOOKUP(I389,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I389,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The resulting gallons of fuel used on the link after ITS Impacts are applied"},null,null,"ATIS-DMS","$B$18","Transit Signal Priority",null,"Transit Priority'!A1"]
[null,null,"HOT",null,null,"HOT",null,null,"calculatedImprovementGeneralPurposeCapacity",null,null,"$AB$17",null,"HOT!calculatedImprovementGeneralPurposeCapacity",null,null,null,{"$f":"IF(0=VLOOKUP(I390,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I390,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The resulting capacity on the General Purpose Freeway link after ITS Impacts are applied"},null,null,"ATIS-DMS","$B$20","Central Control",null,"RM-Central Control'!A1"]
[null,null,"HOT",null,null,"HOT",null,null,"calculatedImprovementGeneralPurposeDelay",null,null,"$AB$35",null,"HOT!calculatedImprovementGeneralPurposeDelay",null,null,null,{"$f":"IF(0=VLOOKUP(I391,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I391,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The resulting hours of non-recurring delay on the General Purpose Freeway link after ITS Impacts are applied"},null,null,"ATIS-DMS","$B$21","Traffic Actuated",null,"RM-Actuated'!A1"]
[null,null,"HOT",null,null,"HOT",null,null,"calculatedImprovementGeneralPurposeFatalityCrashes",null,null,"$AB$36",null,"HOT!calculatedImprovementGeneralPurposeFatalityCrashes",null,null,null,{"$f":"IF(0=VLOOKUP(I392,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I392,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The resulting number of fatality crashes on the General Purpose Freeway link after ITS Impacts are applied"},null,null,"ATIS-DMS","$B$22","Preset Timing",null,"RM-Preset'!A1"]
[null,null,"HOT",null,null,"HOT",null,null,"calculatedImprovementGeneralPurposeFuelUse",null,null,"$AB$39",null,"HOT!calculatedImprovementGeneralPurposeFuelUse",null,null,null,{"$f":"IF(0=VLOOKUP(I393,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I393,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The resulting gallons of fuel used on the General Purpose Freeway link after ITS Impacts are applied"},null,null,"ATIS-DMS","$B$24","Traffic Incident Management",null,"TIM-FSP'!A1"]
[null,null,"HOT",null,null,"HOT",null,null,"calculatedImprovementGeneralPurposeInjuryCrashes",null,null,"$AB$37",null,"HOT!calculatedImprovementGeneralPurposeInjuryCrashes",null,null,null,{"$f":"IF(0=VLOOKUP(I394,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I394,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The resulting number of injury crashes on the General Purpose Freeway link after ITS Impacts are applied"},null,null,"ATIS-DMS","$B$26","ATDM Speed Harmonization",null,"ATDM-Speed'!A1"]
[null,null,"HOT",null,null,"HOT",null,null,"calculatedImprovementGeneralPurposeLaneCount",null,null,"$AB$16",null,"HOT!calculatedImprovementGeneralPurposeLaneCount",null,null,null,{"$f":"IF(0=VLOOKUP(I395,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I395,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The resulting number of lanes on the General Purpose Freeway link after ITS Impacts are applied"},null,null,"ATIS-DMS","$B$27","Employer Based Traveler Demand Mgmt.  ",null,"TDM-EB'!A1"]
[null,null,"HOT",null,null,"HOT",null,null,"calculatedImprovementGeneralPurposePDOCrashes",null,null,"$AB$38",null,"HOT!calculatedImprovementGeneralPurposePDOCrashes",null,null,null,{"$f":"IF(0=VLOOKUP(I396,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I396,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The resulting number of property damage accidents on the General Purpose Freeway link after ITS Impacts are applied"},null,null,"ATIS-DMS","$B$33","Traffic Management Center",null,"Support-TMC'!A1"]
[null,null,"HOT",null,null,"HOT",null,null,"calculatedImprovementGeneralPurposeSpeed",null,null,"$AB$31",null,"HOT!calculatedImprovementGeneralPurposeSpeed",null,null,null,{"$f":"IF(0=VLOOKUP(I397,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I397,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The resulting average speed on the General Purpose Freeway link after ITS Impacts are applied"},null,null,"ATIS-DMS","$B$34","Loop Detection",null,"Support-Loops'!A1"]
[null,null,"HOT",null,null,"HOT",null,null,"calculatedImprovementGeneralPurposeVC",null,null,"$AB$33",null,"HOT!calculatedImprovementGeneralPurposeVC",null,null,null,{"$f":"IF(0=VLOOKUP(I398,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I398,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The resulting Volume/Capacity ratio on the General Purpose Freeway link after ITS Impacts are applied"},null,null,"ATIS-DMS","$B$35","CCTV",null,"Support-CCTV'!A1"]
[null,null,"HOT",null,null,"HOT",null,null,"calculatedImprovementGeneralPurposeVHT",null,null,"$AB$34",null,"HOT!calculatedImprovementGeneralPurposeVHT",null,null,null,{"$f":"IF(0=VLOOKUP(I399,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I399,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The resulting Vehicle Hours Traveled on the General Purpose Freeway link after ITS Impacts are applied"},null,null,"ATIS-DMS","$B$36","Costs Summary",null,"COSTS SUMMARY'!A1"]
[null,null,"HOT",null,null,"HOT",null,null,"calculatedImprovementGeneralPurposeVMT",null,null,"$AB$32",null,"HOT!calculatedImprovementGeneralPurposeVMT",null,null,null,{"$f":"IF(0=VLOOKUP(I400,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I400,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The resulting Vehicle Miles Traveled on the General Purpose Freeway link after ITS Impacts are applied"},null,null,"ATIS-DMS","$B$29","ATDM High Occupancy Toll Lanes",null,"ATDM-HOT'!A1"]
[null,null,"HOT",null,null,"HOT",null,null,"calculatedImprovementHOVCapacity",null,null,"$AB$24",null,"HOT!calculatedImprovementHOVCapacity",null,null,null,{"$f":"IF(0=VLOOKUP(I401,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I401,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The resulting capacity on the HOV Freeway link after ITS Impacts are applied"},null,null,"ATIS-DMS","$B$29","ATDM High Occupancy Toll Lanes",null,"ATDM-HOT'!A1"]
[null,null,"HOT",null,null,"HOT",null,null,"calculatedImprovementHOVDelay",null,null,"$AB$47",null,"HOT!calculatedImprovementHOVDelay",null,null,null,{"$f":"IF(0=VLOOKUP(I402,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I402,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The resulting hours of non-recurring delay on the HOV Freeway link after ITS Impacts are applied"},null,null,"ATIS-DMS","$B$30","Road Weather Management",null,"ATDM-HOT'!A1"]
[null,null,"HOT",null,null,"HOT",null,null,"calculatedImprovementHOVFatalityCrashes",null,null,"$AB$48",null,"HOT!calculatedImprovementHOVFatalityCrashes",null,null,null,{"$f":"IF(0=VLOOKUP(I403,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I403,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The resulting number of fatality crashes on the HOV Freeway link after ITS Impacts are applied"},null,null,"ATIS-DMS","$B$30","Road Weather Management",null,"Weather Mgmt'!A1"]
[null,null,"HOT",null,null,"HOT",null,null,"calculatedImprovementHOVFuelUse",null,null,"$AB$51",null,"HOT!calculatedImprovementHOVFuelUse",null,null,null,{"$f":"IF(0=VLOOKUP(I404,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I404,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The resulting gallons of fuel used on the HOV Freeway link after ITS Impacts are applied"},null,null,"ATIS-DMS","$B$31","Work Zone",null,"WorkZone!A1"]
[null,null,"HOT",null,null,"HOT",null,null,"calculatedImprovementHOVInjuryCrashes",null,null,"$AB$49",null,"HOT!calculatedImprovementHOVInjuryCrashes",null,null,null,{"$f":"IF(0=VLOOKUP(I405,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I405,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The resulting number of injury crashes on the HOV Freeway link after ITS Impacts are applied"},null,null,"ATIS-DMS","$B$37","4) ESTIMATE BENEFITS",null,"BENEFIT ESTIMATE'!A1"]
[null,null,"HOT",null,null,"HOT",null,null,"calculatedImprovementHOVLaneCount",null,null,"$AB$23",null,"HOT!calculatedImprovementHOVLaneCount",null,null,null,{"$f":"IF(0=VLOOKUP(I406,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I406,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The resulting number of lanes on the HOV Freeway link after ITS Impacts are applied"},null,null,"ATIS-DMS","$B$38","Parameters",null,"Parameters!A1"]
[null,null,"HOT",null,null,"HOT",null,null,"calculatedImprovementHOVPDOCrashes",null,null,"$AB$50",null,"HOT!calculatedImprovementHOVPDOCrashes",null,null,null,{"$f":"IF(0=VLOOKUP(I407,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I407,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The resulting number of property damage accidents on the HOV Freeway link after ITS Impacts are applied"},null,null,"ATIS-DMS","$B$55","5) MY DEPLOYMENTS",null,"Summary of My Deployments'!A1"]
[null,null,"HOT",null,null,"HOT",null,null,"calculatedImprovementHOVSpeed",null,null,"$AB$43",null,"HOT!calculatedImprovementHOVSpeed",null,null,null,{"$f":"IF(0=VLOOKUP(I408,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I408,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The resulting average speed on the HOV Freeway link after ITS Impacts are applied"},null,null,"ATIS-DMS","$B$46","Dynamic Message Sign",null,"Dynamic Message Sign'!A1"]
[null,null,"HOT",null,null,"HOT",null,null,"calculatedImprovementHOVVC",null,null,"$AB$45",null,"HOT!calculatedImprovementHOVVC",null,null,null,{"$f":"IF(0=VLOOKUP(I409,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I409,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The resulting Volume/Capacity ratio on the HOV Freeway link after ITS Impacts are applied"},null,null,"ATIS-DMS","$B$47","Highway Advisory Radio",null,"Highway Advisory Radio'!A1"]
[null,null,"HOT",null,null,"HOT",null,null,"calculatedImprovementHOVVHT",null,null,"$AB$46",null,"HOT!calculatedImprovementHOVVHT",null,null,null,{"$f":"IF(0=VLOOKUP(I410,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I410,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The resulting Vehicle Hours Traveled on the HOV Freeway link after ITS Impacts are applied"},null,null,"ATIS-DMS","$B$39","Generic Link Model",null,"Link Based'!A1"]
[null,null,"HOT",null,null,"HOT",null,null,"calculatedImprovementHOVVMT",null,null,"$AB$44",null,"HOT!calculatedImprovementHOVVMT",null,null,null,{"$f":"IF(0=VLOOKUP(I411,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I411,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The resulting Vehicle Miles Traveled on the HOV Freeway link after ITS Impacts are applied"},null,null,"ATIS-DMS","$B$41","Signal Coordination",null,"Signal Coord.'!A1"]
[null,null,"Hard Shoulder",null,null,"Hard Shoulder",null,null,"calculatedImprovementInjuryCrashes",null,null,"$AB$30",null,"Hard Shoulder'!calculatedImprovementInjuryCrashes",null,null,null,{"$f":"IF(0=VLOOKUP(I412,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I412,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The resulting number of injury crashes after ITS Impacts are applied"},null,null,"ATIS-DMS","$B$43","Ramp Metering",null,"Ramp Metering'!A1"]
[null,null,"Link Based",null,null,"Link Based",null,null,"calculatedImprovementInjuryCrashes",null,null,"$AB$30",null,"Link Based'!calculatedImprovementInjuryCrashes",null,null,null,{"$f":"IF(0=VLOOKUP(I413,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I413,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The resulting number of injury crashes after ITS Impacts are applied"},null,null,"ATIS-DMS","$B$48","Pre-Trip Traveler Information",null,"Pre Trip Info'!A1"]
[null,null,"Ramp Metering",null,null,"Ramp Metering",null,null,"calculatedImprovementInjuryCrashes",null,null,"$AB$38",null,"Ramp Metering'!calculatedImprovementInjuryCrashes",null,null,null,{"$f":"IF(0=VLOOKUP(I414,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I414,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The resulting number of injury crashes after ITS Impacts are applied"},null,null,"ATIS-DMS","$B$38","Parameters",null,"Parameters!A1"]
[null,null,"Signal Coord.",null,null,"Signal Coord.",null,null,"calculatedImprovementInjuryCrashes",null,null,"$AB$31",null,"Signal Coord.'!calculatedImprovementInjuryCrashes",null,null,null,{"$f":"IF(0=VLOOKUP(I415,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I415,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The resulting number of injury crashes after ITS Impacts are applied"},null,null,"ATIS-DMS","$B$44","Traffic Incident Management",null,"TIM!A1"]
[null,null,"Speed",null,null,"Speed",null,null,"calculatedImprovementInjuryCrashes",null,null,"$AB$30",null,"Speed!calculatedImprovementInjuryCrashes",null,null,null,{"$f":"IF(0=VLOOKUP(I416,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I416,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The resulting number of injury crashes after ITS Impacts are applied"},null,null,"ATIS-DMS","$B$50","HOT Lanes",null,"HOT!A1"]
[null,null,"TIM",null,null,"TIM",null,null,"calculatedImprovementInjuryCrashes",null,null,"$AB$30",null,"TIM!calculatedImprovementInjuryCrashes",null,null,null,{"$f":"IF(0=VLOOKUP(I417,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I417,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The resulting number of injury crashes after ITS Impacts are applied"},null,null,"ATIS-DMS","$B$51","Hard Shoulder Running",null,"Hard Shoulder'!A1"]
[null,null,"Weather Sys",null,null,"Weather Sys",null,null,"calculatedImprovementInjuryCrashes",null,null,"$AB$30",null,"Weather Sys'!calculatedImprovementInjuryCrashes",null,null,null,{"$f":"IF(0=VLOOKUP(I418,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I418,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The resulting number of injury crashes after ITS Impacts are applied"},null,null,"ATIS-DMS","$B$52","Speed Harmonization",null,"Speed!A1"]
[null,null,"Work Zone",null,null,"Work Zone",null,null,"calculatedImprovementInjuryCrashes",null,null,"$AB$30",null,"Work Zone'!calculatedImprovementInjuryCrashes",null,null,null,{"$f":"IF(0=VLOOKUP(I419,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I419,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The resulting number of injury crashes after ITS Impacts are applied"},null,null,"ATIS-DMS","$B$53","Road Weather Management",null,"Weather Sys'!A1"]
[null,null,"Hard Shoulder",null,null,"Hard Shoulder",null,null,"calculatedImprovementLaneCount",null,null,"$AB$16",null,"Hard Shoulder'!calculatedImprovementLaneCount",null,null,null,{"$f":"IF(0=VLOOKUP(I420,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I420,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The resulting number of lanes after ITS Impacts are applied"},null,null,"ATIS-DMS","$B$54","Work Zone Systems",null,"Work Zone'!A1"]
[null,null,"Link Based",null,null,"Link Based",null,null,"calculatedImprovementLaneCount",null,null,"$AB$16",null,"Link Based'!calculatedImprovementLaneCount",null,null,null,{"$f":"IF(0=VLOOKUP(I421,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I421,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The resulting number of lanes after ITS Impacts are applied"},null,null,"ATIS-HAR","$B$4","OPENING SCREEN",null,"OPENING SCREEN'!A1"]
[null,null,"Signal Coord.",null,null,"Signal Coord.",null,null,"calculatedImprovementLaneCount",null,null,"$AB$17",null,"Signal Coord.'!calculatedImprovementLaneCount",null,null,null,{"$f":"IF(0=VLOOKUP(I422,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I422,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The resulting number of lanes after ITS Impacts are applied"},null,null,"ATIS-HAR","$B$6","LIST OF ALL WORKSHEETS",null,"LIST OF ALL WORKSHEETS'!A1"]
[null,null,"Speed",null,null,"Speed",null,null,"calculatedImprovementLaneCount",null,null,"$AB$16",null,"Speed!calculatedImprovementLaneCount",null,null,null,{"$f":"IF(0=VLOOKUP(I423,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I423,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The resulting number of lanes after ITS Impacts are applied"},null,null,"ATIS-HAR","$B$7","1) INVESTIGATE IMPACTS",null,"IMPACT LOOKUP'!A1"]
[null,null,"TIM",null,null,"TIM",null,null,"calculatedImprovementLaneCount",null,null,"$AB$16",null,"TIM!calculatedImprovementLaneCount",null,null,null,{"$f":"IF(0=VLOOKUP(I424,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I424,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The resulting number of lanes after ITS Impacts are applied"},null,null,"ATIS-HAR","$B$8","2) METHODS AND TOOLS",null,"METHOD SELECTION'!A1"]
[null,null,"Weather Sys",null,null,"Weather Sys",null,null,"calculatedImprovementLaneCount",null,null,"$AB$16",null,"Weather Sys'!calculatedImprovementLaneCount",null,null,null,{"$f":"IF(0=VLOOKUP(I425,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I425,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The resulting number of lanes after ITS Impacts are applied"},null,null,"ATIS-HAR","$B$9","3) ESTIMATE COSTS",null,"COST ESTIMATION'!A1"]
[null,null,"Work Zone",null,null,"Work Zone",null,null,"calculatedImprovementLaneCount",null,null,"$AB$16",null,"Work Zone'!calculatedImprovementLaneCount",null,null,null,{"$f":"IF(0=VLOOKUP(I426,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I426,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The resulting number of lanes after ITS Impacts are applied"},null,null,"ATIS-HAR","$B$3","Back",null,"ATIS-DMS'!A1"]
[null,null,"Hard Shoulder",null,null,"Hard Shoulder",null,null,"calculatedImprovementPDOCrashes",null,null,"$AB$31",null,"Hard Shoulder'!calculatedImprovementPDOCrashes",null,null,null,{"$f":"IF(0=VLOOKUP(I427,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I427,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The resulting number of property damage crashes after ITS Impacts are applied"},null,null,"ATIS-HAR","$B$5","GENERAL TOOL OVERVIEW",null,"TOPS-BC INFO'!A1"]
[null,null,"Link Based",null,null,"Link Based",null,null,"calculatedImprovementPDOCrashes",null,null,"$AB$31",null,"Link Based'!calculatedImprovementPDOCrashes",null,null,null,{"$f":"IF(0=VLOOKUP(I428,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I428,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The resulting number of property damage crashes after ITS Impacts are applied"},null,null,"ATIS-HAR","$B$11","DMS",null,"ATIS-DMS'!A1"]
[null,null,"Ramp Metering",null,null,"Ramp Metering",null,null,"calculatedImprovementPDOCrashes",null,null,"$AB$39",null,"Ramp Metering'!calculatedImprovementPDOCrashes",null,null,null,{"$f":"IF(0=VLOOKUP(I429,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I429,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The resulting number of property damage crashes after ITS Impacts are applied"},null,null,"ATIS-HAR","$B$13","Pre-Trip Traveler Info",null,"ATIS-511'!A1"]
[null,null,"Signal Coord.",null,null,"Signal Coord.",null,null,"calculatedImprovementPDOCrashes",null,null,"$AB$32",null,"Signal Coord.'!calculatedImprovementPDOCrashes",null,null,null,{"$f":"IF(0=VLOOKUP(I430,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I430,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The resulting number of property damage crashes after ITS Impacts are applied"},null,null,"ATIS-HAR","$B$15","Preset Timing",null,"Signal-Preset'!A1"]
[null,null,"Speed",null,null,"Speed",null,null,"calculatedImprovementPDOCrashes",null,null,"$AB$31",null,"Speed!calculatedImprovementPDOCrashes",null,null,null,{"$f":"IF(0=VLOOKUP(I431,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I431,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The resulting number of property damage crashes after ITS Impacts are applied"},null,null,"ATIS-HAR","$B$16","Traffic Actuated",null,"Signal-Actuated'!A1"]
[null,null,"TIM",null,null,"TIM",null,null,"calculatedImprovementPDOCrashes",null,null,"$AB$31",null,"TIM!calculatedImprovementPDOCrashes",null,null,null,{"$f":"IF(0=VLOOKUP(I432,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I432,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The resulting number of property damage crashes after ITS Impacts are applied"},null,null,"ATIS-HAR","$B$17","Central Control",null,"Signal-Central'!A1"]
[null,null,"Weather Sys",null,null,"Weather Sys",null,null,"calculatedImprovementPDOCrashes",null,null,"$AB$31",null,"Weather Sys'!calculatedImprovementPDOCrashes",null,null,null,{"$f":"IF(0=VLOOKUP(I433,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I433,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The resulting number of property damage crashes after ITS Impacts are applied"},null,null,"ATIS-HAR","$B$18","Transit Signal Priority",null,"Transit Priority'!A1"]
[null,null,"Work Zone",null,null,"Work Zone",null,null,"calculatedImprovementPDOCrashes",null,null,"$AB$31",null,"Work Zone'!calculatedImprovementPDOCrashes",null,null,null,{"$f":"IF(0=VLOOKUP(I434,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I434,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The resulting number of property damage crashes after ITS Impacts are applied"},null,null,"ATIS-HAR","$B$20","Central Control",null,"RM-Central Control'!A1"]
[null,null,"Ramp Metering",null,null,"Ramp Metering",null,null,"calculatedImprovementRampCapacity",null,null,"$AB$25",null,"Ramp Metering'!calculatedImprovementRampCapacity",null,null,null,{"$f":"IF(0=VLOOKUP(I435,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I435,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The resulting capacity on the ramp after ITS Impacts are applied"},null,null,"ATIS-HAR","$B$21","Traffic Actuated",null,"RM-Actuated'!A1"]
[null,null,"Ramp Metering",null,null,"Ramp Metering",null,null,"calculatedImprovementRampSpeed",null,null,"$AB$44",null,"Ramp Metering'!calculatedImprovementRampSpeed",null,null,null,{"$f":"IF(0=VLOOKUP(I436,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I436,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The resulting average speed on the ramp after ITS Impacts are applied"},null,null,"ATIS-HAR","$B$22","Preset Timing",null,"RM-Preset'!A1"]
[null,null,"Ramp Metering",null,null,"Ramp Metering",null,null,"calculatedImprovementRampVC",null,null,"$AB$46",null,"Ramp Metering'!calculatedImprovementRampVC",null,null,null,{"$f":"IF(0=VLOOKUP(I437,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I437,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The resulting Volume/Capacity ratio on the ramp after ITS Impacts are applied"},null,null,"ATIS-HAR","$B$24","Traffic Incident Management",null,"TIM-FSP'!A1"]
[null,null,"Ramp Metering",null,null,"Ramp Metering",null,null,"calculatedImprovementRampVHT",null,null,"$AB$47",null,"Ramp Metering'!calculatedImprovementRampVHT",null,null,null,{"$f":"IF(0=VLOOKUP(I438,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I438,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The resulting Vehicle Hours Traveled on the ramp after ITS Impacts are applied"},null,null,"ATIS-HAR","$B$26","ATDM Speed Harmonization",null,"ATDM-Speed'!A1"]
[null,null,"Ramp Metering",null,null,"Ramp Metering",null,null,"calculatedImprovementRampVMT",null,null,"$AB$45",null,"Ramp Metering'!calculatedImprovementRampVMT",null,null,null,{"$f":"IF(0=VLOOKUP(I439,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I439,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The resulting Vehicle Miles Traveled on the ramp after ITS Impacts are applied"},null,null,"ATIS-HAR","$B$27","Employer Based Traveler Demand Mgmt.  ",null,"TDM-EB'!A1"]
[null,null,"Hard Shoulder",null,null,"Hard Shoulder",null,null,"calculatedImprovementSpeed",null,null,"$AB$24",null,"Hard Shoulder'!calculatedImprovementSpeed",null,null,null,{"$f":"IF(0=VLOOKUP(I440,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I440,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The resulting average speed on the link after ITS Impacts are applied"},null,null,"ATIS-HAR","$B$33","Traffic Management Center",null,"Support-TMC'!A1"]
[null,null,"Link Based",null,null,"Link Based",null,null,"calculatedImprovementSpeed",null,null,"$AB$24",null,"Link Based'!calculatedImprovementSpeed",null,null,null,{"$f":"IF(0=VLOOKUP(I441,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I441,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The resulting average speed on the link after ITS Impacts are applied"},null,null,"ATIS-HAR","$B$34","Loop Detection",null,"Support-Loops'!A1"]
[null,null,"Ramp Metering",null,null,"Ramp Metering",null,null,"calculatedImprovementSpeed",null,null,"$AB$32",null,"Ramp Metering'!calculatedImprovementSpeed",null,null,null,{"$f":"IF(0=VLOOKUP(I442,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I442,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The resulting average speed on the link after ITS Impacts are applied"},null,null,"ATIS-HAR","$B$35","CCTV",null,"Support-CCTV'!A1"]
[null,null,"Signal Coord.",null,null,"Signal Coord.",null,null,"calculatedImprovementSpeed",null,null,"$AB$25",null,"Signal Coord.'!calculatedImprovementSpeed",null,null,null,{"$f":"IF(0=VLOOKUP(I443,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I443,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The resulting average speed on the link after ITS Impacts are applied"},null,null,"ATIS-HAR","$B$36","Costs Summary",null,"COSTS SUMMARY'!A1"]
[null,null,"Speed",null,null,"Speed",null,null,"calculatedImprovementSpeed",null,null,"$AB$24",null,"Speed!calculatedImprovementSpeed",null,null,null,{"$f":"IF(0=VLOOKUP(I444,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I444,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The resulting average speed on the link after ITS Impacts are applied"},null,null,"ATIS-HAR","$B$11","DMS",null,"ATIS-DMS'!A1"]
[null,null,"TIM",null,null,"TIM",null,null,"calculatedImprovementSpeed",null,null,"$AB$24",null,"TIM!calculatedImprovementSpeed",null,null,null,{"$f":"IF(0=VLOOKUP(I445,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I445,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The resulting average speed on the link after ITS Impacts are applied"},null,null,"ATIS-HAR","$B$4","OPENING SCREEN",null,"OPENING SCREEN'!A1"]
[null,null,"Weather Sys",null,null,"Weather Sys",null,null,"calculatedImprovementSpeed",null,null,"$AB$24",null,"Weather Sys'!calculatedImprovementSpeed",null,null,null,{"$f":"IF(0=VLOOKUP(I446,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I446,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The resulting average speed on the link after ITS Impacts are applied"},null,null,"ATIS-HAR","$B$6","LIST OF ALL WORKSHEETS",null,"LIST OF ALL WORKSHEETS'!A1"]
[null,null,"Work Zone",null,null,"Work Zone",null,null,"calculatedImprovementSpeed",null,null,"$AB$24",null,"Work Zone'!calculatedImprovementSpeed",null,null,null,{"$f":"IF(0=VLOOKUP(I447,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I447,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The resulting average speed on the link after ITS Impacts are applied"},null,null,"ATIS-HAR","$B$7","1) INVESTIGATE IMPACTS",null,"IMPACT LOOKUP'!A1"]
[null,null,"Hard Shoulder",null,null,"Hard Shoulder",null,null,"calculatedImprovementVC",null,null,"$AB$26",null,"Hard Shoulder'!calculatedImprovementVC",null,null,null,{"$f":"IF(0=VLOOKUP(I448,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I448,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The resulting Volume/Capacity ratio on the link after ITS Impacts are applied"},null,null,"ATIS-HAR","$B$8","2) METHODS AND TOOLS",null,"METHOD SELECTION'!A1"]
[null,null,"Link Based",null,null,"Link Based",null,null,"calculatedImprovementVC",null,null,"$AB$26",null,"Link Based'!calculatedImprovementVC",null,null,null,{"$f":"IF(0=VLOOKUP(I449,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I449,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The resulting Volume/Capacity ratio on the link after ITS Impacts are applied"},null,null,"ATIS-HAR","$B$9","3) ESTIMATE COSTS",null,"COST ESTIMATION'!A1"]
[null,null,"Ramp Metering",null,null,"Ramp Metering",null,null,"calculatedImprovementVC",null,null,"$AB$34",null,"Ramp Metering'!calculatedImprovementVC",null,null,null,{"$f":"IF(0=VLOOKUP(I450,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I450,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The resulting Volume/Capacity ratio on the link after ITS Impacts are applied"},null,null,"ATIS-HAR","$B$12","HAR",null,"ATIS-HAR'!A1"]
[null,null,"Signal Coord.",null,null,"Signal Coord.",null,null,"calculatedImprovementVC",null,null,"$AB$27",null,"Signal Coord.'!calculatedImprovementVC",null,null,null,{"$f":"IF(0=VLOOKUP(I451,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I451,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The resulting Volume/Capacity ratio on the link after ITS Impacts are applied"},null,null,"ATIS-HAR","$B$13","Pre-Trip Traveler Info",null,"ATIS-511'!A1"]
[null,null,"Speed",null,null,"Speed",null,null,"calculatedImprovementVC",null,null,"$AB$26",null,"Speed!calculatedImprovementVC",null,null,null,{"$f":"IF(0=VLOOKUP(I452,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I452,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The resulting Volume/Capacity ratio on the link after ITS Impacts are applied"},null,null,"ATIS-HAR","$B$15","Preset Timing",null,"Signal-Preset'!A1"]
[null,null,"TIM",null,null,"TIM",null,null,"calculatedImprovementVC",null,null,"$AB$26",null,"TIM!calculatedImprovementVC",null,null,null,{"$f":"IF(0=VLOOKUP(I453,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I453,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The resulting Volume/Capacity ratio on the link after ITS Impacts are applied"},null,null,"ATIS-HAR","$B$16","Traffic Actuated",null,"Signal-Actuated'!A1"]
[null,null,"Weather Sys",null,null,"Weather Sys",null,null,"calculatedImprovementVC",null,null,"$AB$26",null,"Weather Sys'!calculatedImprovementVC",null,null,null,{"$f":"IF(0=VLOOKUP(I454,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I454,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The resulting Volume/Capacity ratio on the link after ITS Impacts are applied"},null,null,"ATIS-HAR","$B$17","Central Control",null,"Signal-Central'!A1"]
[null,null,"Work Zone",null,null,"Work Zone",null,null,"calculatedImprovementVC",null,null,"$AB$26",null,"Work Zone'!calculatedImprovementVC",null,null,null,{"$f":"IF(0=VLOOKUP(I455,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I455,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The resulting Volume/Capacity ratio on the link after ITS Impacts are applied"},null,null,"ATIS-HAR","$B$18","Transit Signal Priority",null,"Transit Priority'!A1"]
[null,null,"Hard Shoulder",null,null,"Hard Shoulder",null,null,"calculatedImprovementVHT",null,null,"$AB$27",null,"Hard Shoulder'!calculatedImprovementVHT",null,null,null,{"$f":"IF(0=VLOOKUP(I456,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I456,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The resulting Vehicle Hours Traveled on the link after ITS Impacts are applied"},null,null,"ATIS-HAR","$B$20","Central Control",null,"RM-Central Control'!A1"]
[null,null,"Link Based",null,null,"Link Based",null,null,"calculatedImprovementVHT",null,null,"$AB$27",null,"Link Based'!calculatedImprovementVHT",null,null,null,{"$f":"IF(0=VLOOKUP(I457,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I457,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The resulting Vehicle Hours Traveled on the link after ITS Impacts are applied"},null,null,"ATIS-HAR","$B$21","Traffic Actuated",null,"RM-Actuated'!A1"]
[null,null,"Ramp Metering",null,null,"Ramp Metering",null,null,"calculatedImprovementVHT",null,null,"$AB$35",null,"Ramp Metering'!calculatedImprovementVHT",null,null,null,{"$f":"IF(0=VLOOKUP(I458,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I458,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The resulting Vehicle Hours Traveled on the link after ITS Impacts are applied"},null,null,"ATIS-HAR","$B$22","Preset Timing",null,"RM-Preset'!A1"]
[null,null,"Signal Coord.",null,null,"Signal Coord.",null,null,"calculatedImprovementVHT",null,null,"$AB$28",null,"Signal Coord.'!calculatedImprovementVHT",null,null,null,{"$f":"IF(0=VLOOKUP(I459,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I459,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The resulting Vehicle Hours Traveled on the link after ITS Impacts are applied"},null,null,"ATIS-HAR","$B$24","Traffic Incident Management",null,"TIM-FSP'!A1"]
[null,null,"Speed",null,null,"Speed",null,null,"calculatedImprovementVHT",null,null,"$AB$27",null,"Speed!calculatedImprovementVHT",null,null,null,{"$f":"IF(0=VLOOKUP(I460,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I460,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The resulting Vehicle Hours Traveled on the link after ITS Impacts are applied"},null,null,"ATIS-HAR","$B$26","ATDM Speed Harmonization",null,"ATDM-Speed'!A1"]
[null,null,"TIM",null,null,"TIM",null,null,"calculatedImprovementVHT",null,null,"$AB$27",null,"TIM!calculatedImprovementVHT",null,null,null,{"$f":"IF(0=VLOOKUP(I461,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I461,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The resulting Vehicle Hours Traveled on the link after ITS Impacts are applied"},null,null,"ATIS-HAR","$B$27","Employer Based Traveler Demand Mgmt.  ",null,"TDM-EB'!A1"]
[null,null,"Weather Sys",null,null,"Weather Sys",null,null,"calculatedImprovementVHT",null,null,"$AB$27",null,"Weather Sys'!calculatedImprovementVHT",null,null,null,{"$f":"IF(0=VLOOKUP(I462,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I462,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The resulting Vehicle Hours Traveled on the link after ITS Impacts are applied"},null,null,"ATIS-HAR","$B$33","Traffic Management Center",null,"Support-TMC'!A1"]
[null,null,"Work Zone",null,null,"Work Zone",null,null,"calculatedImprovementVHT",null,null,"$AB$27",null,"Work Zone'!calculatedImprovementVHT",null,null,null,{"$f":"IF(0=VLOOKUP(I463,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I463,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The resulting Vehicle Hours Traveled on the link after ITS Impacts are applied"},null,null,"ATIS-HAR","$B$34","Loop Detection",null,"Support-Loops'!A1"]
[null,null,"Hard Shoulder",null,null,"Hard Shoulder",null,null,"calculatedImprovementVMT",null,null,"$AB$25",null,"Hard Shoulder'!calculatedImprovementVMT",null,null,null,{"$f":"IF(0=VLOOKUP(I464,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I464,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The resulting Vehicle Miles Traveled on the link after ITS Impacts are applied"},null,null,"ATIS-HAR","$B$35","CCTV",null,"Support-CCTV'!A1"]
[null,null,"Link Based",null,null,"Link Based",null,null,"calculatedImprovementVMT",null,null,"$AB$25",null,"Link Based'!calculatedImprovementVMT",null,null,null,{"$f":"IF(0=VLOOKUP(I465,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I465,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The resulting Vehicle Miles Traveled on the link after ITS Impacts are applied"},null,null,"ATIS-HAR","$B$36","Costs Summary",null,"COSTS SUMMARY'!A1"]
[null,null,"Ramp Metering",null,null,"Ramp Metering",null,null,"calculatedImprovementVMT",null,null,"$AB$33",null,"Ramp Metering'!calculatedImprovementVMT",null,null,null,{"$f":"IF(0=VLOOKUP(I466,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I466,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The resulting Vehicle Miles Traveled on the link after ITS Impacts are applied"},null,null,"ATIS-HAR","$B$29","ATDM High Occupancy Toll Lanes",null,"ATDM-HOT'!A1"]
[null,null,"Signal Coord.",null,null,"Signal Coord.",null,null,"calculatedImprovementVMT",null,null,"$AB$26",null,"Signal Coord.'!calculatedImprovementVMT",null,null,null,{"$f":"IF(0=VLOOKUP(I467,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I467,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The resulting Vehicle Miles Traveled on the link after ITS Impacts are applied"},null,null,"ATIS-HAR","$B$29","ATDM High Occupancy Toll Lanes",null,"ATDM-HOT'!A1"]
[null,null,"Speed",null,null,"Speed",null,null,"calculatedImprovementVMT",null,null,"$AB$25",null,"Speed!calculatedImprovementVMT",null,null,null,{"$f":"IF(0=VLOOKUP(I468,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I468,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The resulting Vehicle Miles Traveled on the link after ITS Impacts are applied"},null,null,"ATIS-HAR","$B$30","Road Weather Management",null,"ATDM-HOT'!A1"]
[null,null,"TIM",null,null,"TIM",null,null,"calculatedImprovementVMT",null,null,"$AB$25",null,"TIM!calculatedImprovementVMT",null,null,null,{"$f":"IF(0=VLOOKUP(I469,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I469,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The resulting Vehicle Miles Traveled on the link after ITS Impacts are applied"},null,null,"ATIS-HAR","$B$30","Road Weather Management",null,"Weather Mgmt'!A1"]
[null,null,"Weather Sys",null,null,"Weather Sys",null,null,"calculatedImprovementVMT",null,null,"$AB$25",null,"Weather Sys'!calculatedImprovementVMT",null,null,null,{"$f":"IF(0=VLOOKUP(I470,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I470,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The resulting Vehicle Miles Traveled on the link after ITS Impacts are applied"},null,null,"ATIS-HAR","$B$31","Work Zone",null,"WorkZone!A1"]
[null,null,"Work Zone",null,null,"Work Zone",null,null,"calculatedImprovementVMT",null,null,"$AB$25",null,"Work Zone'!calculatedImprovementVMT",null,null,null,{"$f":"IF(0=VLOOKUP(I471,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I471,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The resulting Vehicle Miles Traveled on the link after ITS Impacts are applied"},null,null,"ATIS-HAR","$B$37","4) ESTIMATE BENEFITS",null,"BENEFIT ESTIMATE'!A1"]
[null,null,"ATIS-511",null,null,"ATIS-511",null,null,"calculatedTotalEquipmentCost",null,null,"$W$32:$X$32",null,"ATIS-511'!calculatedTotalEquipmentCost",null,null,null,{"$f":"IF(0=VLOOKUP(I472,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I472,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The total equipment cost for the strategy"},null,null,"ATIS-HAR","$B$38","Parameters",null,"Parameters!A1"]
[null,null,"ATIS-DMS",null,null,"ATIS-DMS",null,null,"calculatedTotalEquipmentCost",null,null,"$W$24:$X$24",null,"ATIS-DMS'!calculatedTotalEquipmentCost",null,null,null,{"$f":"IF(0=VLOOKUP(I473,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I473,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The total equipment cost for the strategy"},null,null,"ATIS-HAR","$B$55","5) MY DEPLOYMENTS",null,"Summary of My Deployments'!A1"]
[null,null,"ATIS-HAR",null,null,"ATIS-HAR",null,null,"calculatedTotalEquipmentCost",null,null,"$W$23:$X$23",null,"ATIS-HAR'!calculatedTotalEquipmentCost",null,null,null,{"$f":"IF(0=VLOOKUP(I474,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I474,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The total equipment cost for the strategy"},null,null,"ATIS-HAR","$B$46","Dynamic Message Sign",null,"Dynamic Message Sign'!A1"]
[null,null,"RM-Actuated",null,null,"RM-Actuated",null,null,"calculatedTotalEquipmentCost",null,null,"$W$24:$X$24",null,"RM-Actuated'!calculatedTotalEquipmentCost",null,null,null,{"$f":"IF(0=VLOOKUP(I475,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I475,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The total equipment cost for the strategy"},null,null,"ATIS-HAR","$B$47","Highway Advisory Radio",null,"Highway Advisory Radio'!A1"]
[null,null,"RM-Central Control",null,null,"RM-Central Control",null,null,"calculatedTotalEquipmentCost",null,null,"$W$24:$X$24",null,"RM-Central Control'!calculatedTotalEquipmentCost",null,null,null,{"$f":"IF(0=VLOOKUP(I476,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I476,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The total equipment cost for the strategy"},null,null,"ATIS-HAR","$B$39","Generic Link Model",null,"Link Based'!A1"]
[null,null,"RM-Preset",null,null,"RM-Preset",null,null,"calculatedTotalEquipmentCost",null,null,"$W$20:$X$20",null,"RM-Preset'!calculatedTotalEquipmentCost",null,null,null,{"$f":"IF(0=VLOOKUP(I477,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I477,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The total equipment cost for the strategy"},null,null,"ATIS-HAR","$B$41","Signal Coordination",null,"Signal Coord.'!A1"]
[null,null,"Signal-Actuated",null,null,"Signal-Actuated",null,null,"calculatedTotalEquipmentCost",null,null,"$W$22:$X$22",null,"Signal-Actuated'!calculatedTotalEquipmentCost",null,null,null,{"$f":"IF(0=VLOOKUP(I478,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I478,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The total equipment cost for the strategy"},null,null,"ATIS-HAR","$B$43","Ramp Metering",null,"Ramp Metering'!A1"]
[null,null,"Signal-Central",null,null,"Signal-Central",null,null,"calculatedTotalEquipmentCost",null,null,"$W$25:$X$25",null,"Signal-Central'!calculatedTotalEquipmentCost",null,null,null,{"$f":"IF(0=VLOOKUP(I479,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I479,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The total equipment cost for the strategy"},null,null,"ATIS-HAR","$B$48","Pre-Trip Traveler Information",null,"Pre Trip Info'!A1"]
[null,null,"Signal-Preset",null,null,"Signal-Preset",null,null,"calculatedTotalEquipmentCost",null,null,"$W$21:$X$21",null,"Signal-Preset'!calculatedTotalEquipmentCost",null,null,null,{"$f":"IF(0=VLOOKUP(I480,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I480,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The total equipment cost for the strategy"},null,null,"ATIS-HAR","$B$38","Parameters",null,"Parameters!A1"]
[null,null,"Speed",null,null,"Speed",null,null,"calculatedTotalEquipmentCost",null,null,"$W$18:$X$18",null,"Speed!calculatedTotalEquipmentCost",null,null,null,{"$f":"IF(0=VLOOKUP(I481,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I481,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The total equipment cost for the strategy"},null,null,"ATIS-HAR","$B$44","Traffic Incident Management",null,"TIM!A1"]
[null,null,"Support-CCTV",null,null,"Support-CCTV",null,null,"calculatedTotalEquipmentCost",null,null,"$W$23:$X$23",null,"Support-CCTV'!calculatedTotalEquipmentCost",null,null,null,{"$f":"IF(0=VLOOKUP(I482,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I482,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The total equipment cost for the strategy"},null,null,"ATIS-HAR","$B$50","HOT Lanes",null,"HOT!A1"]
[null,null,"Support-Loops",null,null,"Support-Loops",null,null,"calculatedTotalEquipmentCost",null,null,"$W$22:$X$22",null,"Support-Loops'!calculatedTotalEquipmentCost",null,null,null,{"$f":"IF(0=VLOOKUP(I483,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I483,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The total equipment cost for the strategy"},null,null,"ATIS-HAR","$B$51","Hard Shoulder Running",null,"Hard Shoulder'!A1"]
[null,null,"Support-TMC",null,null,"Support-TMC",null,null,"calculatedTotalEquipmentCost",null,null,"$W$19:$X$19",null,"Support-TMC'!calculatedTotalEquipmentCost",null,null,null,{"$f":"IF(0=VLOOKUP(I484,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I484,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The total equipment cost for the strategy"},null,null,"ATIS-HAR","$B$52","Speed Harmonization",null,"Speed!A1"]
[null,null,"TDM-EB",null,null,"TDM-EB",null,null,"calculatedTotalEquipmentCost",null,null,"$W$30:$X$30",null,"TDM-EB'!calculatedTotalEquipmentCost",null,null,null,{"$f":"IF(0=VLOOKUP(I485,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I485,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The total equipment cost for the strategy"},null,null,"ATIS-HAR","$B$53","Road Weather Management",null,"Weather Sys'!A1"]
[null,null,"TIM",null,null,"TIM",null,null,"calculatedTotalEquipmentCost",null,null,"$Y$30:$AI$30",null,"TIM!calculatedTotalEquipmentCost",null,null,null,{"$f":"IF(0=VLOOKUP(I486,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I486,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The total equipment cost for the strategy"},null,null,"ATIS-HAR","$B$54","Work Zone Systems",null,"Work Zone'!A1"]
[null,null,"Transit Priority",null,null,"Transit Priority",null,null,"calculatedTotalEquipmentCost",null,null,"$W$23:$X$23",null,"Transit Priority'!calculatedTotalEquipmentCost",null,null,null,{"$f":"IF(0=VLOOKUP(I487,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I487,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The total equipment cost for the strategy"},null,null,"ATIS-511","$B$4","OPENING SCREEN",null,"OPENING SCREEN'!A1"]
[null,null,"ATIS-511",null,null,"ATIS-511",null,null,"calculatedTotalInfrastructureCost",null,null,"$W$28",null,"ATIS-511'!calculatedTotalInfrastructureCost",null,null,null,{"$f":"IF(0=VLOOKUP(I488,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I488,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The total infrastructure cost for the strategy"},null,null,"ATIS-511","$B$6","LIST OF ALL WORKSHEETS",null,"LIST OF ALL WORKSHEETS'!A1"]
[null,null,"ATIS-DMS",null,null,"ATIS-DMS",null,null,"calculatedTotalInfrastructureCost",null,null,"$W$17",null,"ATIS-DMS'!calculatedTotalInfrastructureCost",null,null,null,{"$f":"IF(0=VLOOKUP(I489,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I489,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The total infrastructure cost for the strategy"},null,null,"ATIS-511","$B$7","1) INVESTIGATE IMPACTS",null,"IMPACT LOOKUP'!A1"]
[null,null,"ATIS-HAR",null,null,"ATIS-HAR",null,null,"calculatedTotalInfrastructureCost",null,null,"$W$17",null,"ATIS-HAR'!calculatedTotalInfrastructureCost",null,null,null,{"$f":"IF(0=VLOOKUP(I490,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I490,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The total infrastructure cost for the strategy"},null,null,"ATIS-511","$B$8","2) METHODS AND TOOLS",null,"METHOD SELECTION'!A1"]
[null,null,"HOT",null,null,"HOT",null,null,"calculatedTotalInfrastructureCost",null,null,"$W$14",null,"HOT!calculatedTotalInfrastructureCost",null,null,null,{"$f":"IF(0=VLOOKUP(I491,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I491,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The total infrastructure cost for the strategy"},null,null,"ATIS-511","$B$9","3) ESTIMATE COSTS",null,"COST ESTIMATION'!A1"]
[null,null,"RM-Actuated",null,null,"RM-Actuated",null,null,"calculatedTotalInfrastructureCost",null,null,"$W$17",null,"RM-Actuated'!calculatedTotalInfrastructureCost",null,null,null,{"$f":"IF(0=VLOOKUP(I492,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I492,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The total infrastructure cost for the strategy"},null,null,"ATIS-511","$B$3","Back",null,"ATIS-HAR'!A1"]
[null,null,"RM-Central Control",null,null,"RM-Central Control",null,null,"calculatedTotalInfrastructureCost",null,null,"$W$17",null,"RM-Central Control'!calculatedTotalInfrastructureCost",null,null,null,{"$f":"IF(0=VLOOKUP(I493,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I493,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The total infrastructure cost for the strategy"},null,null,"ATIS-511","$B$5","GENERAL TOOL OVERVIEW",null,"TOPS-BC INFO'!A1"]
[null,null,"RM-Preset",null,null,"RM-Preset",null,null,"calculatedTotalInfrastructureCost",null,null,"$W$14",null,"RM-Preset'!calculatedTotalInfrastructureCost",null,null,null,{"$f":"IF(0=VLOOKUP(I494,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I494,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The total infrastructure cost for the strategy"},null,null,"ATIS-511","$B$11","DMS",null,"ATIS-DMS'!A1"]
[null,null,"Signal-Actuated",null,null,"Signal-Actuated",null,null,"calculatedTotalInfrastructureCost",null,null,"$W$15",null,"Signal-Actuated'!calculatedTotalInfrastructureCost",null,null,null,{"$f":"IF(0=VLOOKUP(I495,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I495,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The total infrastructure cost for the strategy"},null,null,"ATIS-511","$B$12","HAR",null,"ATIS-HAR'!A1"]
[null,null,"Signal-Central",null,null,"Signal-Central",null,null,"calculatedTotalInfrastructureCost",null,null,"$W$18",null,"Signal-Central'!calculatedTotalInfrastructureCost",null,null,null,{"$f":"IF(0=VLOOKUP(I496,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I496,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The total infrastructure cost for the strategy"},null,null,"ATIS-511","$B$15","Preset Timing",null,"Signal-Preset'!A1"]
[null,null,"Signal-Preset",null,null,"Signal-Preset",null,null,"calculatedTotalInfrastructureCost",null,null,"$W$15",null,"Signal-Preset'!calculatedTotalInfrastructureCost",null,null,null,{"$f":"IF(0=VLOOKUP(I497,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I497,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The total infrastructure cost for the strategy"},null,null,"ATIS-511","$B$16","Traffic Actuated",null,"Signal-Actuated'!A1"]
[null,null,"Speed",null,null,"Speed",null,null,"calculatedTotalInfrastructureCost",null,null,"$W$14",null,"Speed!calculatedTotalInfrastructureCost",null,null,null,{"$f":"IF(0=VLOOKUP(I498,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I498,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The total infrastructure cost for the strategy"},null,null,"ATIS-511","$B$17","Central Control",null,"Signal-Central'!A1"]
[null,null,"Support-CCTV",null,null,"Support-CCTV",null,null,"calculatedTotalInfrastructureCost",null,null,"$W$16",null,"Support-CCTV'!calculatedTotalInfrastructureCost",null,null,null,{"$f":"IF(0=VLOOKUP(I499,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I499,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The total infrastructure cost for the strategy"},null,null,"ATIS-511","$B$18","Transit Signal Priority",null,"Transit Priority'!A1"]
[null,null,"Support-Loops",null,null,"Support-Loops",null,null,"calculatedTotalInfrastructureCost",null,null,"$W$16",null,"Support-Loops'!calculatedTotalInfrastructureCost",null,null,null,{"$f":"IF(0=VLOOKUP(I500,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I500,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The total infrastructure cost for the strategy"},null,null,"ATIS-511","$B$20","Central Control",null,"RM-Central Control'!A1"]
[null,null,"Support-TMC",null,null,"Support-TMC",null,null,"calculatedTotalInfrastructureCost",null,null,"$W$15",null,"Support-TMC'!calculatedTotalInfrastructureCost",null,null,null,{"$f":"IF(0=VLOOKUP(I501,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I501,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The total infrastructure cost for the strategy"},null,null,"ATIS-511","$B$21","Traffic Actuated",null,"RM-Actuated'!A1"]
[null,null,"TDM-EB",null,null,"TDM-EB",null,null,"calculatedTotalInfrastructureCost",null,null,"$W$22",null,"TDM-EB'!calculatedTotalInfrastructureCost",null,null,null,{"$f":"IF(0=VLOOKUP(I502,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I502,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The total infrastructure cost for the strategy"},null,null,"ATIS-511","$B$22","Preset Timing",null,"RM-Preset'!A1"]
[null,null,"TIM",null,null,"TIM",null,null,"calculatedTotalInfrastructureCost",null,null,"$Y$23",null,"TIM!calculatedTotalInfrastructureCost",null,null,null,{"$f":"IF(0=VLOOKUP(I503,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I503,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The total infrastructure cost for the strategy"},null,null,"ATIS-511","$B$24","Traffic Incident Management",null,"TIM-FSP'!A1"]
[null,null,"Transit Priority",null,null,"Transit Priority",null,null,"calculatedTotalInfrastructureCost",null,null,"$W$17",null,"Transit Priority'!calculatedTotalInfrastructureCost",null,null,null,{"$f":"IF(0=VLOOKUP(I504,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I504,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The total infrastructure cost for the strategy"},null,null,"ATIS-511","$B$26","ATDM Speed Harmonization",null,"ATDM-Speed'!A1"]
[null,null,"Parameters",null,null,"Workbook",null,null,"crashRates",null,null,"$AE$9:$AI$130",null,"crashRates",null,null,null,{"$f":"IF(0=VLOOKUP(I505,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I505,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The arterial and freeway crash rates"},null,null,"ATIS-511","$B$27","Employer Based Traveler Demand Mgmt.  ",null,"TDM-EB'!A1"]
[null,null,"Dynamic Message Sign",null,null,"Dynamic Message Sign",null,null,"defaultAnalysisPeriodsPerYear",null,null,"$T$27",null,"Dynamic Message Sign'!defaultAnalysisPeriodsPerYear",null,null,null,{"$f":"IF(0=VLOOKUP(I506,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I506,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The number of analysis periods per used if a value is not specified by the user"},null,null,"ATIS-511","$B$33","Traffic Management Center",null,"Support-TMC'!A1"]
[null,null,"Hard Shoulder",null,null,"Hard Shoulder",null,null,"defaultAnalysisPeriodsPerYear",null,null,"$T$88",null,"Hard Shoulder'!defaultAnalysisPeriodsPerYear",null,null,null,{"$f":"IF(0=VLOOKUP(I507,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I507,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The number of analysis periods per used if a value is not specified by the user"},null,null,"ATIS-511","$B$34","Loop Detection",null,"Support-Loops'!A1"]
[null,null,"Highway Advisory Radio",null,null,"Highway Advisory Radio",null,null,"defaultAnalysisPeriodsPerYear",null,null,"$T$28",null,"Highway Advisory Radio'!defaultAnalysisPeriodsPerYear",null,null,null,{"$f":"IF(0=VLOOKUP(I508,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I508,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The number of analysis periods per used if a value is not specified by the user"},null,null,"ATIS-511","$B$35","CCTV",null,"Support-CCTV'!A1"]
[null,null,"HOT",null,null,"HOT",null,null,"defaultAnalysisPeriodsPerYear",null,null,"$T$94",null,"HOT!defaultAnalysisPeriodsPerYear",null,null,null,{"$f":"IF(0=VLOOKUP(I509,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I509,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The number of analysis periods per used if a value is not specified by the user"},null,null,"ATIS-511","$B$36","Costs Summary",null,"COSTS SUMMARY'!A1"]
[null,null,"Link Based",null,null,"Link Based",null,null,"defaultAnalysisPeriodsPerYear",null,null,"$T$88",null,"Link Based'!defaultAnalysisPeriodsPerYear",null,null,null,{"$f":"IF(0=VLOOKUP(I510,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I510,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The number of analysis periods per used if a value is not specified by the user"},null,null,"ATIS-511","$B$11","DMS",null,"ATIS-DMS'!A1"]
[null,null,"Pre Trip Info",null,null,"Pre Trip Info",null,null,"defaultAnalysisPeriodsPerYear",null,null,"$T$24",null,"Pre Trip Info'!defaultAnalysisPeriodsPerYear",null,null,null,{"$f":"IF(0=VLOOKUP(I511,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I511,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The number of analysis periods per used if a value is not specified by the user"},null,null,"ATIS-511","$B$4","OPENING SCREEN",null,"OPENING SCREEN'!A1"]
[null,null,"Ramp Metering",null,null,"Ramp Metering",null,null,"defaultAnalysisPeriodsPerYear",null,null,"$T$88",null,"Ramp Metering'!defaultAnalysisPeriodsPerYear",null,null,null,{"$f":"IF(0=VLOOKUP(I512,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I512,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The number of analysis periods per used if a value is not specified by the user"},null,null,"ATIS-511","$B$6","LIST OF ALL WORKSHEETS",null,"LIST OF ALL WORKSHEETS'!A1"]
[null,null,"Signal Coord.",null,null,"Signal Coord.",null,null,"defaultAnalysisPeriodsPerYear",null,null,"$T$75",null,"Signal Coord.'!defaultAnalysisPeriodsPerYear",null,null,null,{"$f":"IF(0=VLOOKUP(I513,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I513,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The number of analysis periods per used if a value is not specified by the user"},null,null,"ATIS-511","$B$7","1) INVESTIGATE IMPACTS",null,"IMPACT LOOKUP'!A1"]
[null,null,"Speed",null,null,"Speed",null,null,"defaultAnalysisPeriodsPerYear",null,null,"$T$88",null,"Speed!defaultAnalysisPeriodsPerYear",null,null,null,{"$f":"IF(0=VLOOKUP(I514,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I514,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The number of analysis periods per used if a value is not specified by the user"},null,null,"ATIS-511","$B$8","2) METHODS AND TOOLS",null,"METHOD SELECTION'!A1"]
[null,null,"TIM",null,null,"TIM",null,null,"defaultAnalysisPeriodsPerYear",null,null,"$T$89",null,"TIM!defaultAnalysisPeriodsPerYear",null,null,null,{"$f":"IF(0=VLOOKUP(I515,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I515,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The number of analysis periods per used if a value is not specified by the user"},null,null,"ATIS-511","$B$9","3) ESTIMATE COSTS",null,"COST ESTIMATION'!A1"]
[null,null,"Weather Sys",null,null,"Weather Sys",null,null,"defaultAnalysisPeriodsPerYear",null,null,"$T$88",null,"Weather Sys'!defaultAnalysisPeriodsPerYear",null,null,null,{"$f":"IF(0=VLOOKUP(I516,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I516,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The number of analysis periods per used if a value is not specified by the user"},null,null,"ATIS-511","$B$12","HAR",null,"ATIS-HAR'!A1"]
[null,null,"Work Zone",null,null,"Work Zone",null,null,"defaultAnalysisPeriodsPerYear",null,null,"$T$88",null,"Work Zone'!defaultAnalysisPeriodsPerYear",null,null,null,{"$f":"IF(0=VLOOKUP(I517,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I517,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The number of analysis periods per used if a value is not specified by the user"},null,null,"ATIS-511","$B$13","Pre-Trip Traveler Info",null,"ATIS-511'!A1"]
[null,null,"Summary of My Deployments",null,null,"Summary of My Deployments",null,null,"defaultAnalysisTimeHorizonYears",null,null,"$AG$7",null,"Summary of My Deployments'!defaultAnalysisTimeHorizonYears",null,null,null,{"$f":"IF(0=VLOOKUP(I518,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I518,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The default number of years to use for the Net Present Value calculation"},null,null,"ATIS-511","$B$15","Preset Timing",null,"Signal-Preset'!A1"]
[null,null,"Hard Shoulder",null,null,"Hard Shoulder",null,null,"defaultAutoValueOfTime",null,null,"$T$55",null,"Hard Shoulder'!defaultAutoValueOfTime",null,null,null,{"$f":"IF(0=VLOOKUP(I519,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I519,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The default value of time (per hour) for auto occupants in non-commercial travel activity if not specified by the user"},null,null,"ATIS-511","$B$16","Traffic Actuated",null,"Signal-Actuated'!A1"]
[null,null,"HOT",null,null,"HOT",null,null,"defaultAutoValueOfTime",null,null,"$T$69",null,"HOT!defaultAutoValueOfTime",null,null,null,{"$f":"IF(0=VLOOKUP(I520,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I520,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The default value of time (per hour) for auto occupants in non-commercial travel activity if not specified by the user"},null,null,"ATIS-511","$B$17","Central Control",null,"Signal-Central'!A1"]
[null,null,"Link Based",null,null,"Link Based",null,null,"defaultAutoValueOfTime",null,null,"$T$55",null,"Link Based'!defaultAutoValueOfTime",null,null,null,{"$f":"IF(0=VLOOKUP(I521,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I521,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The default value of time (per hour) for auto occupants in non-commercial travel activity if not specified by the user"},null,null,"ATIS-511","$B$18","Transit Signal Priority",null,"Transit Priority'!A1"]
[null,null,"Ramp Metering",null,null,"Ramp Metering",null,null,"defaultAutoValueOfTime",null,null,"$T$63",null,"Ramp Metering'!defaultAutoValueOfTime",null,null,null,{"$f":"IF(0=VLOOKUP(I522,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I522,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The default value of time (per hour) for auto occupants in non-commercial travel activity if not specified by the user"},null,null,"ATIS-511","$B$20","Central Control",null,"RM-Central Control'!A1"]
[null,null,"Signal Coord.",null,null,"Signal Coord.",null,null,"defaultAutoValueOfTime",null,null,"$T$50",null,"Signal Coord.'!defaultAutoValueOfTime",null,null,null,{"$f":"IF(0=VLOOKUP(I523,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I523,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The default value of time (per hour) for auto occupants in non-commercial travel activity if not specified by the user"},null,null,"ATIS-511","$B$21","Traffic Actuated",null,"RM-Actuated'!A1"]
[null,null,"Speed",null,null,"Speed",null,null,"defaultAutoValueOfTime",null,null,"$T$55",null,"Speed!defaultAutoValueOfTime",null,null,null,{"$f":"IF(0=VLOOKUP(I524,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I524,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The default value of time (per hour) for auto occupants in non-commercial travel activity if not specified by the user"},null,null,"ATIS-511","$B$22","Preset Timing",null,"RM-Preset'!A1"]
[null,null,"Summary of My Deployments",null,null,"Summary of My Deployments",null,null,"defaultAutoValueOfTime",null,null,"$T$7",null,"Summary of My Deployments'!defaultAutoValueOfTime",null,null,null,{"$f":"IF(0=VLOOKUP(I525,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I525,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The default value of time (per hour) for auto occupants in non-commercial travel activity if not specified by the user"},null,null,"ATIS-511","$B$24","Traffic Incident Management",null,"TIM-FSP'!A1"]
[null,null,"TIM",null,null,"TIM",null,null,"defaultAutoValueOfTime",null,null,"$T$56",null,"TIM!defaultAutoValueOfTime",null,null,null,{"$f":"IF(0=VLOOKUP(I526,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I526,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The default value of time (per hour) for auto occupants in non-commercial travel activity if not specified by the user"},null,null,"ATIS-511","$B$26","ATDM Speed Harmonization",null,"ATDM-Speed'!A1"]
[null,null,"Weather Sys",null,null,"Weather Sys",null,null,"defaultAutoValueOfTime",null,null,"$T$55",null,"Weather Sys'!defaultAutoValueOfTime",null,null,null,{"$f":"IF(0=VLOOKUP(I527,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I527,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The default value of time (per hour) for auto occupants in non-commercial travel activity if not specified by the user"},null,null,"ATIS-511","$B$27","Employer Based Traveler Demand Mgmt.  ",null,"TDM-EB'!A1"]
[null,null,"Work Zone",null,null,"Work Zone",null,null,"defaultAutoValueOfTime",null,null,"$T$55",null,"Work Zone'!defaultAutoValueOfTime",null,null,null,{"$f":"IF(0=VLOOKUP(I528,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I528,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The default value of time (per hour) for auto occupants in non-commercial travel activity if not specified by the user"},null,null,"ATIS-511","$B$33","Traffic Management Center",null,"Support-TMC'!A1"]
[null,null,"Hard Shoulder",null,null,"Hard Shoulder",null,null,"defaultAutoValueOfTimeDelay",null,null,"$T$71",null,"Hard Shoulder'!defaultAutoValueOfTimeDelay",null,null,null,{"$f":"IF(0=VLOOKUP(I529,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I529,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The default value of time applied to non-recurring delay hours for auto occupants in non-commercial travel activity if not specified by the user"},null,null,"ATIS-511","$B$34","Loop Detection",null,"Support-Loops'!A1"]
[null,null,"HOT",null,null,"HOT",null,null,"defaultAutoValueOfTimeDelay",null,null,"$T$77",null,"HOT!defaultAutoValueOfTimeDelay",null,null,null,{"$f":"IF(0=VLOOKUP(I530,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I530,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The default value of time applied to non-recurring delay hours for auto occupants in non-commercial travel activity if not specified by the user"},null,null,"ATIS-511","$B$35","CCTV",null,"Support-CCTV'!A1"]
[null,null,"Link Based",null,null,"Link Based",null,null,"defaultAutoValueOfTimeDelay",null,null,"$T$71",null,"Link Based'!defaultAutoValueOfTimeDelay",null,null,null,{"$f":"IF(0=VLOOKUP(I531,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I531,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The default value of time applied to non-recurring delay hours for auto occupants in non-commercial travel activity if not specified by the user"},null,null,"ATIS-511","$B$36","Costs Summary",null,"COSTS SUMMARY'!A1"]
[null,null,"Ramp Metering",null,null,"Ramp Metering",null,null,"defaultAutoValueOfTimeDelay",null,null,"$T$71",null,"Ramp Metering'!defaultAutoValueOfTimeDelay",null,null,null,{"$f":"IF(0=VLOOKUP(I532,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I532,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The default value of time applied to non-recurring delay hours for auto occupants in non-commercial travel activity if not specified by the user"},null,null,"ATIS-511","$B$29","ATDM High Occupancy Toll Lanes",null,"ATDM-HOT'!A1"]
[null,null,"Signal Coord.",null,null,"Signal Coord.",null,null,"defaultAutoValueOfTimeDelay",null,null,"$T$58",null,"Signal Coord.'!defaultAutoValueOfTimeDelay",null,null,null,{"$f":"IF(0=VLOOKUP(I533,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I533,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The default value of time applied to non-recurring delay hours for auto occupants in non-commercial travel activity if not specified by the user"},null,null,"ATIS-511","$B$29","ATDM High Occupancy Toll Lanes",null,"ATDM-HOT'!A1"]
[null,null,"Speed",null,null,"Speed",null,null,"defaultAutoValueOfTimeDelay",null,null,"$T$71",null,"Speed!defaultAutoValueOfTimeDelay",null,null,null,{"$f":"IF(0=VLOOKUP(I534,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I534,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The default value of time applied to non-recurring delay hours for auto occupants in non-commercial travel activity if not specified by the user"},null,null,"ATIS-511","$B$30","Road Weather Management",null,"ATDM-HOT'!A1"]
[null,null,"Summary of My Deployments",null,null,"Summary of My Deployments",null,null,"defaultAutoValueOfTimeDelay",null,null,"$T$10",null,"Summary of My Deployments'!defaultAutoValueOfTimeDelay",null,null,null,{"$f":"IF(0=VLOOKUP(I535,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I535,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The default value of time applied to non-recurring delay hours for auto occupants in non-commercial travel activity if not specified by the user"},null,null,"ATIS-511","$B$30","Road Weather Management",null,"Weather Mgmt'!A1"]
[null,null,"TIM",null,null,"TIM",null,null,"defaultAutoValueOfTimeDelay",null,null,"$T$72",null,"TIM!defaultAutoValueOfTimeDelay",null,null,null,{"$f":"IF(0=VLOOKUP(I536,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I536,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The default value of time applied to non-recurring delay hours for auto occupants in non-commercial travel activity if not specified by the user"},null,null,"ATIS-511","$B$31","Work Zone",null,"WorkZone!A1"]
[null,null,"Weather Sys",null,null,"Weather Sys",null,null,"defaultAutoValueOfTimeDelay",null,null,"$T$71",null,"Weather Sys'!defaultAutoValueOfTimeDelay",null,null,null,{"$f":"IF(0=VLOOKUP(I537,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I537,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The default value of time applied to non-recurring delay hours for auto occupants in non-commercial travel activity if not specified by the user"},null,null,"ATIS-511","$B$37","4) ESTIMATE BENEFITS",null,"BENEFIT ESTIMATE'!A1"]
[null,null,"Work Zone",null,null,"Work Zone",null,null,"defaultAutoValueOfTimeDelay",null,null,"$T$71",null,"Work Zone'!defaultAutoValueOfTimeDelay",null,null,null,{"$f":"IF(0=VLOOKUP(I538,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I538,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The default value of time applied to non-recurring delay hours for auto occupants in non-commercial travel activity if not specified by the user"},null,null,"ATIS-511","$B$38","Parameters",null,"Parameters!A1"]
[null,null,"Summary of My Deployments",null,null,"Summary of My Deployments",null,null,"defaultBeginningYear",null,null,"$AG$9",null,"Summary of My Deployments'!defaultBeginningYear",null,null,null,{"$f":"IF(0=VLOOKUP(I539,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I539,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The default beginning year for the stream of costs"},null,null,"ATIS-511","$B$55","5) MY DEPLOYMENTS",null,"Summary of My Deployments'!A1"]
[null,null,"Hard Shoulder",null,null,"Hard Shoulder",null,null,"defaultCommercialAutoValueOfTime",null,null,"$T$54",null,"Hard Shoulder'!defaultCommercialAutoValueOfTime",null,null,null,{"$f":"IF(0=VLOOKUP(I540,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I540,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The default value of time (per hour) for auto occupants engaged in commercial travel activity (on the clock) if not specified by the user"},null,null,"ATIS-511","$B$46","Dynamic Message Sign",null,"Dynamic Message Sign'!A1"]
[null,null,"HOT",null,null,"HOT",null,null,"defaultCommercialAutoValueOfTime",null,null,"$T$68",null,"HOT!defaultCommercialAutoValueOfTime",null,null,null,{"$f":"IF(0=VLOOKUP(I541,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I541,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The default value of time (per hour) for auto occupants engaged in commercial travel activity (on the clock) if not specified by the user"},null,null,"ATIS-511","$B$47","Highway Advisory Radio",null,"Highway Advisory Radio'!A1"]
[null,null,"Link Based",null,null,"Link Based",null,null,"defaultCommercialAutoValueOfTime",null,null,"$T$54",null,"Link Based'!defaultCommercialAutoValueOfTime",null,null,null,{"$f":"IF(0=VLOOKUP(I542,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I542,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The default value of time (per hour) for auto occupants engaged in commercial travel activity (on the clock) if not specified by the user"},null,null,"ATIS-511","$B$39","Generic Link Model",null,"Link Based'!A1"]
[null,null,"Ramp Metering",null,null,"Ramp Metering",null,null,"defaultCommercialAutoValueOfTime",null,null,"$T$62",null,"Ramp Metering'!defaultCommercialAutoValueOfTime",null,null,null,{"$f":"IF(0=VLOOKUP(I543,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I543,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The default value of time (per hour) for auto occupants engaged in commercial travel activity (on the clock) if not specified by the user"},null,null,"ATIS-511","$B$41","Signal Coordination",null,"Signal Coord.'!A1"]
[null,null,"Signal Coord.",null,null,"Signal Coord.",null,null,"defaultCommercialAutoValueOfTime",null,null,"$T$49",null,"Signal Coord.'!defaultCommercialAutoValueOfTime",null,null,null,{"$f":"IF(0=VLOOKUP(I544,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I544,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The default value of time (per hour) for auto occupants engaged in commercial travel activity (on the clock) if not specified by the user"},null,null,"ATIS-511","$B$43","Ramp Metering",null,"Ramp Metering'!A1"]
[null,null,"Speed",null,null,"Speed",null,null,"defaultCommercialAutoValueOfTime",null,null,"$T$54",null,"Speed!defaultCommercialAutoValueOfTime",null,null,null,{"$f":"IF(0=VLOOKUP(I545,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I545,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The default value of time (per hour) for auto occupants engaged in commercial travel activity (on the clock) if not specified by the user"},null,null,"ATIS-511","$B$48","Pre-Trip Traveler Information",null,"Pre Trip Info'!A1"]
[null,null,"Summary of My Deployments",null,null,"Summary of My Deployments",null,null,"defaultCommercialAutoValueOfTime",null,null,"$T$6",null,"Summary of My Deployments'!defaultCommercialAutoValueOfTime",null,null,null,{"$f":"IF(0=VLOOKUP(I546,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I546,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The default value of time (per hour) for auto occupants engaged in commercial travel activity (on the clock) if not specified by the user"},null,null,"ATIS-511","$B$38","Parameters",null,"Parameters!A1"]
[null,null,"TIM",null,null,"TIM",null,null,"defaultCommercialAutoValueOfTime",null,null,"$T$55",null,"TIM!defaultCommercialAutoValueOfTime",null,null,null,{"$f":"IF(0=VLOOKUP(I547,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I547,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The default value of time (per hour) for auto occupants engaged in commercial travel activity (on the clock) if not specified by the user"},null,null,"ATIS-511","$B$44","Traffic Incident Management",null,"TIM!A1"]
[null,null,"Weather Sys",null,null,"Weather Sys",null,null,"defaultCommercialAutoValueOfTime",null,null,"$T$54",null,"Weather Sys'!defaultCommercialAutoValueOfTime",null,null,null,{"$f":"IF(0=VLOOKUP(I548,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I548,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The default value of time (per hour) for auto occupants engaged in commercial travel activity (on the clock) if not specified by the user"},null,null,"ATIS-511","$B$50","HOT Lanes",null,"HOT!A1"]
[null,null,"Work Zone",null,null,"Work Zone",null,null,"defaultCommercialAutoValueOfTime",null,null,"$T$54",null,"Work Zone'!defaultCommercialAutoValueOfTime",null,null,null,{"$f":"IF(0=VLOOKUP(I549,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I549,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The default value of time (per hour) for auto occupants engaged in commercial travel activity (on the clock) if not specified by the user"},null,null,"ATIS-511","$B$51","Hard Shoulder Running",null,"Hard Shoulder'!A1"]
[null,null,"Hard Shoulder",null,null,"Hard Shoulder",null,null,"defaultCommercialAutoValueOfTimeDelay",null,null,"$T$70",null,"Hard Shoulder'!defaultCommercialAutoValueOfTimeDelay",null,null,null,{"$f":"IF(0=VLOOKUP(I550,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I550,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The default value of time applied to non-recurring delay hours for auto occupants engaged in commercial travel activity (on the clock) if not specified by the user"},null,null,"ATIS-511","$B$52","Speed Harmonization",null,"Speed!A1"]
[null,null,"HOT",null,null,"HOT",null,null,"defaultCommercialAutoValueOfTimeDelay",null,null,"$T$76",null,"HOT!defaultCommercialAutoValueOfTimeDelay",null,null,null,{"$f":"IF(0=VLOOKUP(I551,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I551,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The default value of time applied to non-recurring delay hours for auto occupants engaged in commercial travel activity (on the clock) if not specified by the user"},null,null,"ATIS-511","$B$53","Road Weather Management",null,"Weather Sys'!A1"]
[null,null,"Link Based",null,null,"Link Based",null,null,"defaultCommercialAutoValueOfTimeDelay",null,null,"$T$70",null,"Link Based'!defaultCommercialAutoValueOfTimeDelay",null,null,null,{"$f":"IF(0=VLOOKUP(I552,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I552,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The default value of time applied to non-recurring delay hours for auto occupants engaged in commercial travel activity (on the clock) if not specified by the user"},null,null,"ATIS-511","$B$54","Work Zone Systems",null,"Work Zone'!A1"]
[null,null,"Ramp Metering",null,null,"Ramp Metering",null,null,"defaultCommercialAutoValueOfTimeDelay",null,null,"$T$70",null,"Ramp Metering'!defaultCommercialAutoValueOfTimeDelay",null,null,null,{"$f":"IF(0=VLOOKUP(I553,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I553,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The default value of time applied to non-recurring delay hours for auto occupants engaged in commercial travel activity (on the clock) if not specified by the user"},null,null,"Signal-Preset","$B$4","OPENING SCREEN",null,"OPENING SCREEN'!A1"]
[null,null,"Signal Coord.",null,null,"Signal Coord.",null,null,"defaultCommercialAutoValueOfTimeDelay",null,null,"$T$57",null,"Signal Coord.'!defaultCommercialAutoValueOfTimeDelay",null,null,null,{"$f":"IF(0=VLOOKUP(I554,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I554,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The default value of time applied to non-recurring delay hours for auto occupants engaged in commercial travel activity (on the clock) if not specified by the user"},null,null,"Signal-Preset","$B$6","LIST OF ALL WORKSHEETS",null,"LIST OF ALL WORKSHEETS'!A1"]
[null,null,"Speed",null,null,"Speed",null,null,"defaultCommercialAutoValueOfTimeDelay",null,null,"$T$70",null,"Speed!defaultCommercialAutoValueOfTimeDelay",null,null,null,{"$f":"IF(0=VLOOKUP(I555,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I555,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The default value of time applied to non-recurring delay hours for auto occupants engaged in commercial travel activity (on the clock) if not specified by the user"},null,null,"Signal-Preset","$B$7","1) INVESTIGATE IMPACTS",null,"IMPACT LOOKUP'!A1"]
[null,null,"Summary of My Deployments",null,null,"Summary of My Deployments",null,null,"defaultCommercialAutoValueOfTimeDelay",null,null,"$T$9",null,"Summary of My Deployments'!defaultCommercialAutoValueOfTimeDelay",null,null,null,{"$f":"IF(0=VLOOKUP(I556,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I556,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The default value of time applied to non-recurring delay hours for auto occupants engaged in commercial travel activity (on the clock) if not specified by the user"},null,null,"Signal-Preset","$B$8","2) METHODS AND TOOLS",null,"METHOD SELECTION'!A1"]
[null,null,"TIM",null,null,"TIM",null,null,"defaultCommercialAutoValueOfTimeDelay",null,null,"$T$71",null,"TIM!defaultCommercialAutoValueOfTimeDelay",null,null,null,{"$f":"IF(0=VLOOKUP(I557,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I557,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The default value of time applied to non-recurring delay hours for auto occupants engaged in commercial travel activity (on the clock) if not specified by the user"},null,null,"Signal-Preset","$B$9","3) ESTIMATE COSTS",null,"COST ESTIMATION'!A1"]
[null,null,"Weather Sys",null,null,"Weather Sys",null,null,"defaultCommercialAutoValueOfTimeDelay",null,null,"$T$70",null,"Weather Sys'!defaultCommercialAutoValueOfTimeDelay",null,null,null,{"$f":"IF(0=VLOOKUP(I558,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I558,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The default value of time applied to non-recurring delay hours for auto occupants engaged in commercial travel activity (on the clock) if not specified by the user"},null,null,"Signal-Preset","$B$3","Back",null,"ATIS-511'!A1"]
[null,null,"Work Zone",null,null,"Work Zone",null,null,"defaultCommercialAutoValueOfTimeDelay",null,null,"$T$70",null,"Work Zone'!defaultCommercialAutoValueOfTimeDelay",null,null,null,{"$f":"IF(0=VLOOKUP(I559,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I559,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The default value of time applied to non-recurring delay hours for auto occupants engaged in commercial travel activity (on the clock) if not specified by the user"},null,null,"Signal-Preset","$B$5","GENERAL TOOL OVERVIEW",null,"TOPS-BC INFO'!A1"]
[null,null,"Summary of My Deployments",null,null,"Summary of My Deployments",null,null,"defaultDiscountRate",null,null,"$AG$11",null,"Summary of My Deployments'!defaultDiscountRate",null,null,null,{"$f":"IF(0=VLOOKUP(I560,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I560,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The default discount rate used if a value is not specified by the user"},null,null,"Signal-Preset","$B$11","DMS",null,"ATIS-DMS'!A1"]
[null,null,"Hard Shoulder",null,null,"Hard Shoulder",null,null,"defaultFatalityValuation",null,null,"$T$80",null,"Hard Shoulder'!defaultFatalityValuation",null,null,null,{"$f":"IF(0=VLOOKUP(I561,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I561,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The default dollar impact of a fatality used if a value not specified by the user"},null,null,"Signal-Preset","$B$12","HAR",null,"ATIS-HAR'!A1"]
[null,null,"HOT",null,null,"HOT",null,null,"defaultFatalityValuation",null,null,"$T$86",null,"HOT!defaultFatalityValuation",null,null,null,{"$f":"IF(0=VLOOKUP(I562,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I562,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The default dollar impact of a fatality used if a value not specified by the user"},null,null,"Signal-Preset","$B$13","Pre-Trip Traveler Info",null,"ATIS-511'!A1"]
[null,null,"Link Based",null,null,"Link Based",null,null,"defaultFatalityValuation",null,null,"$T$80",null,"Link Based'!defaultFatalityValuation",null,null,null,{"$f":"IF(0=VLOOKUP(I563,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I563,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The default dollar impact of a fatality used if a value not specified by the user"},null,null,"Signal-Preset","$B$16","Traffic Actuated",null,"Signal-Actuated'!A1"]
[null,null,"Ramp Metering",null,null,"Ramp Metering",null,null,"defaultFatalityValuation",null,null,"$T$80",null,"Ramp Metering'!defaultFatalityValuation",null,null,null,{"$f":"IF(0=VLOOKUP(I564,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I564,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The default dollar impact of a fatality used if a value not specified by the user"},null,null,"Signal-Preset","$B$17","Central Control",null,"Signal-Central'!A1"]
[null,null,"Signal Coord.",null,null,"Signal Coord.",null,null,"defaultFatalityValuation",null,null,"$T$67",null,"Signal Coord.'!defaultFatalityValuation",null,null,null,{"$f":"IF(0=VLOOKUP(I565,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I565,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The default dollar impact of a fatality used if a value not specified by the user"},null,null,"Signal-Preset","$B$18","Transit Signal Priority",null,"Transit Priority'!A1"]
[null,null,"Speed",null,null,"Speed",null,null,"defaultFatalityValuation",null,null,"$T$80",null,"Speed!defaultFatalityValuation",null,null,null,{"$f":"IF(0=VLOOKUP(I566,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I566,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The default dollar impact of a fatality used if a value not specified by the user"},null,null,"Signal-Preset","$B$20","Central Control",null,"RM-Central Control'!A1"]
[null,null,"Summary of My Deployments",null,null,"Summary of My Deployments",null,null,"defaultFatalityValuation",null,null,"$T$15",null,"Summary of My Deployments'!defaultFatalityValuation",null,null,null,{"$f":"IF(0=VLOOKUP(I567,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I567,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The default dollar impact of a fatality used if a value not specified by the user"},null,null,"Signal-Preset","$B$21","Traffic Actuated",null,"RM-Actuated'!A1"]
[null,null,"TIM",null,null,"TIM",null,null,"defaultFatalityValuation",null,null,"$T$81",null,"TIM!defaultFatalityValuation",null,null,null,{"$f":"IF(0=VLOOKUP(I568,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I568,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The default dollar impact of a fatality used if a value not specified by the user"},null,null,"Signal-Preset","$B$22","Preset Timing",null,"RM-Preset'!A1"]
[null,null,"Weather Sys",null,null,"Weather Sys",null,null,"defaultFatalityValuation",null,null,"$T$80",null,"Weather Sys'!defaultFatalityValuation",null,null,null,{"$f":"IF(0=VLOOKUP(I569,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I569,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The default dollar impact of a fatality used if a value not specified by the user"},null,null,"Signal-Preset","$B$24","Traffic Incident Management",null,"TIM-FSP'!A1"]
[null,null,"Work Zone",null,null,"Work Zone",null,null,"defaultFatalityValuation",null,null,"$T$80",null,"Work Zone'!defaultFatalityValuation",null,null,null,{"$f":"IF(0=VLOOKUP(I570,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I570,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The default dollar impact of a fatality used if a value not specified by the user"},null,null,"Signal-Preset","$B$26","ATDM Speed Harmonization",null,"ATDM-Speed'!A1"]
[null,null,"Hard Shoulder",null,null,"Hard Shoulder",null,null,"defaultFFS",null,null,"$T$19",null,"Hard Shoulder'!defaultFFS",null,null,null,{"$f":"IF(0=VLOOKUP(I571,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I571,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The default Free Flow Speed used if a value is not specified by the user"},null,null,"Signal-Preset","$B$27","Employer Based Traveler Demand Mgmt.  ",null,"TDM-EB'!A1"]
[null,null,"Link Based",null,null,"Link Based",null,null,"defaultFFS",null,null,"$T$19",null,"Link Based'!defaultFFS",null,null,null,{"$f":"IF(0=VLOOKUP(I572,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I572,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The default Free Flow Speed used if a value is not specified by the user"},null,null,"Signal-Preset","$B$33","Traffic Management Center",null,"Support-TMC'!A1"]
[null,null,"Ramp Metering",null,null,"Ramp Metering",null,null,"defaultFFS",null,null,"$T$19",null,"Ramp Metering'!defaultFFS",null,null,null,{"$f":"IF(0=VLOOKUP(I573,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I573,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The default Free Flow Speed used if a value is not specified by the user"},null,null,"Signal-Preset","$B$34","Loop Detection",null,"Support-Loops'!A1"]
[null,null,"Signal Coord.",null,null,"Signal Coord.",null,null,"defaultFFS",null,null,"$T$20",null,"Signal Coord.'!defaultFFS",null,null,null,{"$f":"IF(0=VLOOKUP(I574,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I574,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The default Free Flow Speed used if a value is not specified by the user"},null,null,"Signal-Preset","$B$35","CCTV",null,"Support-CCTV'!A1"]
[null,null,"Speed",null,null,"Speed",null,null,"defaultFFS",null,null,"$T$19",null,"Speed!defaultFFS",null,null,null,{"$f":"IF(0=VLOOKUP(I575,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I575,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The default Free Flow Speed used if a value is not specified by the user"},null,null,"Signal-Preset","$B$36","Costs Summary",null,"COSTS SUMMARY'!A1"]
[null,null,"TIM",null,null,"TIM",null,null,"defaultFFS",null,null,"$T$19",null,"TIM!defaultFFS",null,null,null,{"$f":"IF(0=VLOOKUP(I576,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I576,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The default Free Flow Speed used if a value is not specified by the user"},null,null,"Signal-Preset","$B$11","DMS",null,"ATIS-DMS'!A1"]
[null,null,"Weather Sys",null,null,"Weather Sys",null,null,"defaultFFS",null,null,"$T$19",null,"Weather Sys'!defaultFFS",null,null,null,{"$f":"IF(0=VLOOKUP(I577,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I577,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The default Free Flow Speed used if a value is not specified by the user"},null,null,"Signal-Preset","$B$4","OPENING SCREEN",null,"OPENING SCREEN'!A1"]
[null,null,"Work Zone",null,null,"Work Zone",null,null,"defaultFFS",null,null,"$T$19",null,"Work Zone'!defaultFFS",null,null,null,{"$f":"IF(0=VLOOKUP(I578,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I578,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The default Free Flow Speed used if a value is not specified by the user"},null,null,"Signal-Preset","$B$6","LIST OF ALL WORKSHEETS",null,"LIST OF ALL WORKSHEETS'!A1"]
[null,null,"Hard Shoulder",null,null,"Hard Shoulder",null,null,"defaultFuelCostGallon",null,null,"$T$76",null,"Hard Shoulder'!defaultFuelCostGallon",null,null,null,{"$f":"IF(0=VLOOKUP(I579,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I579,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The default cost per gallon of fuel used if a value is not specified by the user"},null,null,"Signal-Preset","$B$7","1) INVESTIGATE IMPACTS",null,"IMPACT LOOKUP'!A1"]
[null,null,"HOT",null,null,"HOT",null,null,"defaultFuelCostGallon",null,null,"$T$82",null,"HOT!defaultFuelCostGallon",null,null,null,{"$f":"IF(0=VLOOKUP(I580,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I580,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The default cost per gallon of fuel used if a value is not specified by the user"},null,null,"Signal-Preset","$B$8","2) METHODS AND TOOLS",null,"METHOD SELECTION'!A1"]
[null,null,"Link Based",null,null,"Link Based",null,null,"defaultFuelCostGallon",null,null,"$T$76",null,"Link Based'!defaultFuelCostGallon",null,null,null,{"$f":"IF(0=VLOOKUP(I581,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I581,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The default cost per gallon of fuel used if a value is not specified by the user"},null,null,"Signal-Preset","$B$9","3) ESTIMATE COSTS",null,"COST ESTIMATION'!A1"]
[null,null,"Ramp Metering",null,null,"Ramp Metering",null,null,"defaultFuelCostGallon",null,null,"$T$76",null,"Ramp Metering'!defaultFuelCostGallon",null,null,null,{"$f":"IF(0=VLOOKUP(I582,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I582,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The default cost per gallon of fuel used if a value is not specified by the user"},null,null,"Signal-Preset","$B$12","HAR",null,"ATIS-HAR'!A1"]
[null,null,"Signal Coord.",null,null,"Signal Coord.",null,null,"defaultFuelCostGallon",null,null,"$T$63",null,"Signal Coord.'!defaultFuelCostGallon",null,null,null,{"$f":"IF(0=VLOOKUP(I583,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I583,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The default cost per gallon of fuel used if a value is not specified by the user"},null,null,"Signal-Preset","$B$13","Pre-Trip Traveler Info",null,"ATIS-511'!A1"]
[null,null,"Speed",null,null,"Speed",null,null,"defaultFuelCostGallon",null,null,"$T$76",null,"Speed!defaultFuelCostGallon",null,null,null,{"$f":"IF(0=VLOOKUP(I584,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I584,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The default cost per gallon of fuel used if a value is not specified by the user"},null,null,"Signal-Preset","$B$15","Preset Timing",null,"Signal-Preset'!A1"]
[null,null,"Summary of My Deployments",null,null,"Summary of My Deployments",null,null,"defaultFuelCostGallon",null,null,"$T$13",null,"Summary of My Deployments'!defaultFuelCostGallon",null,null,null,{"$f":"IF(0=VLOOKUP(I585,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I585,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The default cost per gallon of fuel used if a value is not specified by the user"},null,null,"Signal-Preset","$B$16","Traffic Actuated",null,"Signal-Actuated'!A1"]
[null,null,"TIM",null,null,"TIM",null,null,"defaultFuelCostGallon",null,null,"$T$77",null,"TIM!defaultFuelCostGallon",null,null,null,{"$f":"IF(0=VLOOKUP(I586,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I586,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The default cost per gallon of fuel used if a value is not specified by the user"},null,null,"Signal-Preset","$B$17","Central Control",null,"Signal-Central'!A1"]
[null,null,"Weather Sys",null,null,"Weather Sys",null,null,"defaultFuelCostGallon",null,null,"$T$76",null,"Weather Sys'!defaultFuelCostGallon",null,null,null,{"$f":"IF(0=VLOOKUP(I587,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I587,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The default cost per gallon of fuel used if a value is not specified by the user"},null,null,"Signal-Preset","$B$18","Transit Signal Priority",null,"Transit Priority'!A1"]
[null,null,"Work Zone",null,null,"Work Zone",null,null,"defaultFuelCostGallon",null,null,"$T$76",null,"Work Zone'!defaultFuelCostGallon",null,null,null,{"$f":"IF(0=VLOOKUP(I588,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I588,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The default cost per gallon of fuel used if a value is not specified by the user"},null,null,"Signal-Preset","$B$20","Central Control",null,"RM-Central Control'!A1"]
[null,null,"HOT",null,null,"HOT",null,null,"defaultGeneralPurposeCapacity",null,null,"$T$17",null,"HOT!defaultGeneralPurposeCapacity",null,null,null,{"$f":"IF(0=VLOOKUP(I589,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I589,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The default capacity used for General Purpose Freeway links if a value is not specified by the user"},null,null,"Signal-Preset","$B$21","Traffic Actuated",null,"RM-Actuated'!A1"]
[null,null,"HOT",null,null,"HOT",null,null,"defaultGeneralPurposeFFS",null,null,"$S$18",null,"HOT!defaultGeneralPurposeFFS",null,null,null,{"$f":"IF(0=VLOOKUP(I590,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I590,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The default Free Flow Speed used for General Purpose Freeway links if a value is not specified by the user"},null,null,"Signal-Preset","$B$22","Preset Timing",null,"RM-Preset'!A1"]
[null,null,"HOT",null,null,"HOT",null,null,"defaultHOVCapacity",null,null,"$T$24",null,"HOT!defaultHOVCapacity",null,null,null,{"$f":"IF(0=VLOOKUP(I591,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I591,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The default capacity used for HOV Freeway links if a value is not specified by the user"},null,null,"Signal-Preset","$B$24","Traffic Incident Management",null,"TIM-FSP'!A1"]
[null,null,"HOT",null,null,"HOT",null,null,"defaultHOVFFS",null,null,"$S$25",null,"HOT!defaultHOVFFS",null,null,null,{"$f":"IF(0=VLOOKUP(I592,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I592,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The default Free Flow Speed used for HOV Freeway links if a value is not specified by the user"},null,null,"Signal-Preset","$B$26","ATDM Speed Harmonization",null,"ATDM-Speed'!A1"]
[null,null,"Dynamic Message Sign",null,null,"Dynamic Message Sign",null,null,"defaultImpactATISMinutesSaved",null,null,"$T$18",null,"Dynamic Message Sign'!defaultImpactATISMinutesSaved",null,null,null,{"$f":"IF(0=VLOOKUP(I593,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I593,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The default number of minutes saved due to ATIS if a value is not specified by the user"},null,null,"Signal-Preset","$B$27","Employer Based Traveler Demand Mgmt.  ",null,"TDM-EB'!A1"]
[null,null,"Hard Shoulder",null,null,"Hard Shoulder",null,null,"defaultImpactATISMinutesSaved",null,null,"$T$48",null,"Hard Shoulder'!defaultImpactATISMinutesSaved",null,null,null,{"$f":"IF(0=VLOOKUP(I594,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I594,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The default number of minutes saved due to ATIS if a value is not specified by the user"},null,null,"Signal-Preset","$B$33","Traffic Management Center",null,"Support-TMC'!A1"]
[null,null,"Highway Advisory Radio",null,null,"Highway Advisory Radio",null,null,"defaultImpactATISMinutesSaved",null,null,"$T$18",null,"Highway Advisory Radio'!defaultImpactATISMinutesSaved",null,null,null,{"$f":"IF(0=VLOOKUP(I595,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I595,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The default number of minutes saved due to ATIS if a value is not specified by the user"},null,null,"Signal-Preset","$B$34","Loop Detection",null,"Support-Loops'!A1"]
[null,null,"Link Based",null,null,"Link Based",null,null,"defaultImpactATISMinutesSaved",null,null,"$T$48",null,"Link Based'!defaultImpactATISMinutesSaved",null,null,null,{"$f":"IF(0=VLOOKUP(I596,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I596,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The default number of minutes saved due to ATIS if a value is not specified by the user"},null,null,"Signal-Preset","$B$35","CCTV",null,"Support-CCTV'!A1"]
[null,null,"Pre Trip Info",null,null,"Pre Trip Info",null,null,"defaultImpactATISMinutesSaved",null,null,"$T$15",null,"Pre Trip Info'!defaultImpactATISMinutesSaved",null,null,null,{"$f":"IF(0=VLOOKUP(I597,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I597,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The default number of minutes saved due to ATIS if a value is not specified by the user"},null,null,"Signal-Preset","$B$36","Costs Summary",null,"COSTS SUMMARY'!A1"]
[null,null,"Speed",null,null,"Speed",null,null,"defaultImpactATISMinutesSaved",null,null,"$T$48",null,"Speed!defaultImpactATISMinutesSaved",null,null,null,{"$f":"IF(0=VLOOKUP(I598,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I598,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The default number of minutes saved due to ATIS if a value is not specified by the user"},null,null,"Signal-Preset","$B$29","ATDM High Occupancy Toll Lanes",null,"ATDM-HOT'!A1"]
[null,null,"TIM",null,null,"TIM",null,null,"defaultImpactATISMinutesSaved",null,null,"$T$49",null,"TIM!defaultImpactATISMinutesSaved",null,null,null,{"$f":"IF(0=VLOOKUP(I599,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I599,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The default number of minutes saved due to ATIS if a value is not specified by the user"},null,null,"Signal-Preset","$B$29","ATDM High Occupancy Toll Lanes",null,"ATDM-HOT'!A1"]
[null,null,"Weather Sys",null,null,"Weather Sys",null,null,"defaultImpactATISMinutesSaved",null,null,"$T$48",null,"Weather Sys'!defaultImpactATISMinutesSaved",null,null,null,{"$f":"IF(0=VLOOKUP(I600,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I600,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The default number of minutes saved due to ATIS if a value is not specified by the user"},null,null,"Signal-Preset","$B$30","Road Weather Management",null,"ATDM-HOT'!A1"]
[null,null,"Work Zone",null,null,"Work Zone",null,null,"defaultImpactATISMinutesSaved",null,null,"$T$48",null,"Work Zone'!defaultImpactATISMinutesSaved",null,null,null,{"$f":"IF(0=VLOOKUP(I601,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I601,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The default number of minutes saved due to ATIS if a value is not specified by the user"},null,null,"Signal-Preset","$B$30","Road Weather Management",null,"Weather Mgmt'!A1"]
[null,null,"Dynamic Message Sign",null,null,"Dynamic Message Sign",null,null,"defaultImpactATISPercentActive",null,null,"$T$16",null,"Dynamic Message Sign'!defaultImpactATISPercentActive",null,null,null,{"$f":"IF(0=VLOOKUP(I602,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I602,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The default percent time ATIS is providing information if a value is not specified by the user"},null,null,"Signal-Preset","$B$31","Work Zone",null,"WorkZone!A1"]
[null,null,"Hard Shoulder",null,null,"Hard Shoulder",null,null,"defaultImpactATISPercentActive",null,null,"$T$46",null,"Hard Shoulder'!defaultImpactATISPercentActive",null,null,null,{"$f":"IF(0=VLOOKUP(I603,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I603,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The default percent time ATIS is providing information if a value is not specified by the user"},null,null,"Signal-Preset","$B$37","4) ESTIMATE BENEFITS",null,"BENEFIT ESTIMATE'!A1"]
[null,null,"Highway Advisory Radio",null,null,"Highway Advisory Radio",null,null,"defaultImpactATISPercentActive",null,null,"$T$16",null,"Highway Advisory Radio'!defaultImpactATISPercentActive",null,null,null,{"$f":"IF(0=VLOOKUP(I604,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I604,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The default percent time ATIS is providing information if a value is not specified by the user"},null,null,"Signal-Preset","$B$38","Parameters",null,"Parameters!A1"]
[null,null,"Link Based",null,null,"Link Based",null,null,"defaultImpactATISPercentActive",null,null,"$T$46",null,"Link Based'!defaultImpactATISPercentActive",null,null,null,{"$f":"IF(0=VLOOKUP(I605,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I605,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The default percent time ATIS is providing information if a value is not specified by the user"},null,null,"Signal-Preset","$B$55","5) MY DEPLOYMENTS",null,"Summary of My Deployments'!A1"]
[null,null,"Speed",null,null,"Speed",null,null,"defaultImpactATISPercentActive",null,null,"$T$46",null,"Speed!defaultImpactATISPercentActive",null,null,null,{"$f":"IF(0=VLOOKUP(I606,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I606,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The default percent time ATIS is providing information if a value is not specified by the user"},null,null,"Signal-Preset","$B$46","Dynamic Message Sign",null,"Dynamic Message Sign'!A1"]
[null,null,"TIM",null,null,"TIM",null,null,"defaultImpactATISPercentActive",null,null,"$T$47",null,"TIM!defaultImpactATISPercentActive",null,null,null,{"$f":"IF(0=VLOOKUP(I607,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I607,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The default percent time ATIS is providing information if a value is not specified by the user"},null,null,"Signal-Preset","$B$47","Highway Advisory Radio",null,"Highway Advisory Radio'!A1"]
[null,null,"Weather Sys",null,null,"Weather Sys",null,null,"defaultImpactATISPercentActive",null,null,"$T$46",null,"Weather Sys'!defaultImpactATISPercentActive",null,null,null,{"$f":"IF(0=VLOOKUP(I608,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I608,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The default percent time ATIS is providing information if a value is not specified by the user"},null,null,"Signal-Preset","$B$39","Generic Link Model",null,"Link Based'!A1"]
[null,null,"Work Zone",null,null,"Work Zone",null,null,"defaultImpactATISPercentActive",null,null,"$T$46",null,"Work Zone'!defaultImpactATISPercentActive",null,null,null,{"$f":"IF(0=VLOOKUP(I609,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I609,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The default percent time ATIS is providing information if a value is not specified by the user"},null,null,"Signal-Preset","$B$41","Signal Coordination",null,"Signal Coord.'!A1"]
[null,null,"Dynamic Message Sign",null,null,"Dynamic Message Sign",null,null,"defaultImpactATISPercentUtilization",null,null,"$T$17",null,"Dynamic Message Sign'!defaultImpactATISPercentUtilization",null,null,null,{"$f":"IF(0=VLOOKUP(I610,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I610,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The default percent of travelers heeding ATIS information if a value is not specified by the user"},null,null,"Signal-Preset","$B$43","Ramp Metering",null,"Ramp Metering'!A1"]
[null,null,"Hard Shoulder",null,null,"Hard Shoulder",null,null,"defaultImpactATISPercentUtilization",null,null,"$T$47",null,"Hard Shoulder'!defaultImpactATISPercentUtilization",null,null,null,{"$f":"IF(0=VLOOKUP(I611,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I611,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The default percent of travelers heeding ATIS information if a value is not specified by the user"},null,null,"Signal-Preset","$B$48","Pre-Trip Traveler Information",null,"Pre Trip Info'!A1"]
[null,null,"Highway Advisory Radio",null,null,"Highway Advisory Radio",null,null,"defaultImpactATISPercentUtilization",null,null,"$T$17",null,"Highway Advisory Radio'!defaultImpactATISPercentUtilization",null,null,null,{"$f":"IF(0=VLOOKUP(I612,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I612,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The default percent of travelers heeding ATIS information if a value is not specified by the user"},null,null,"Signal-Preset","$B$38","Parameters",null,"Parameters!A1"]
[null,null,"Link Based",null,null,"Link Based",null,null,"defaultImpactATISPercentUtilization",null,null,"$T$47",null,"Link Based'!defaultImpactATISPercentUtilization",null,null,null,{"$f":"IF(0=VLOOKUP(I613,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I613,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The default percent of travelers heeding ATIS information if a value is not specified by the user"},null,null,"Signal-Preset","$B$44","Traffic Incident Management",null,"TIM!A1"]
[null,null,"Pre Trip Info",null,null,"Pre Trip Info",null,null,"defaultImpactATISPercentUtilization",null,null,"$T$14",null,"Pre Trip Info'!defaultImpactATISPercentUtilization",null,null,null,{"$f":"IF(0=VLOOKUP(I614,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I614,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The default percent of travelers heeding ATIS information if a value is not specified by the user"},null,null,"Signal-Preset","$B$50","HOT Lanes",null,"HOT!A1"]
[null,null,"Speed",null,null,"Speed",null,null,"defaultImpactATISPercentUtilization",null,null,"$T$47",null,"Speed!defaultImpactATISPercentUtilization",null,null,null,{"$f":"IF(0=VLOOKUP(I615,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I615,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The default percent of travelers heeding ATIS information if a value is not specified by the user"},null,null,"Signal-Preset","$B$51","Hard Shoulder Running",null,"Hard Shoulder'!A1"]
[null,null,"TIM",null,null,"TIM",null,null,"defaultImpactATISPercentUtilization",null,null,"$T$48",null,"TIM!defaultImpactATISPercentUtilization",null,null,null,{"$f":"IF(0=VLOOKUP(I616,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I616,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The default percent of travelers heeding ATIS information if a value is not specified by the user"},null,null,"Signal-Preset","$B$52","Speed Harmonization",null,"Speed!A1"]
[null,null,"Weather Sys",null,null,"Weather Sys",null,null,"defaultImpactATISPercentUtilization",null,null,"$T$47",null,"Weather Sys'!defaultImpactATISPercentUtilization",null,null,null,{"$f":"IF(0=VLOOKUP(I617,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I617,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The default percent of travelers heeding ATIS information if a value is not specified by the user"},null,null,"Signal-Preset","$B$53","Road Weather Management",null,"Weather Sys'!A1"]
[null,null,"Work Zone",null,null,"Work Zone",null,null,"defaultImpactATISPercentUtilization",null,null,"$T$47",null,"Work Zone'!defaultImpactATISPercentUtilization",null,null,null,{"$f":"IF(0=VLOOKUP(I618,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I618,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The default percent of travelers heeding ATIS information if a value is not specified by the user"},null,null,"Signal-Preset","$B$54","Work Zone Systems",null,"Work Zone'!A1"]
[null,null,"Hard Shoulder",null,null,"Hard Shoulder",null,null,"defaultImpactCapacity",null,null,"$T$36",null,"Hard Shoulder'!defaultImpactCapacity",null,null,null,{"$f":"IF(0=VLOOKUP(I619,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I619,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The default percent increase in capacity due to ITS if a value is not specified by the user"},null,null,"Signal-Actuated","$B$4","OPENING SCREEN",null,"OPENING SCREEN'!A1"]
[null,null,"HOT",null,null,"HOT",null,null,"defaultImpactCapacity",null,null,"$T$55",null,"HOT!defaultImpactCapacity",null,null,null,{"$f":"IF(0=VLOOKUP(I620,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I620,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The default percent increase in capacity due to ITS if a value is not specified by the user"},null,null,"Signal-Actuated","$B$6","LIST OF ALL WORKSHEETS",null,"LIST OF ALL WORKSHEETS'!A1"]
[null,null,"Link Based",null,null,"Link Based",null,null,"defaultImpactCapacity",null,null,"$T$36",null,"Link Based'!defaultImpactCapacity",null,null,null,{"$f":"IF(0=VLOOKUP(I621,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I621,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The default percent increase in capacity due to ITS if a value is not specified by the user"},null,null,"Signal-Actuated","$B$7","1) INVESTIGATE IMPACTS",null,"IMPACT LOOKUP'!A1"]
[null,null,"Ramp Metering",null,null,"Ramp Metering",null,null,"defaultImpactCapacity",null,null,"$T$51",null,"Ramp Metering'!defaultImpactCapacity",null,null,null,{"$f":"IF(0=VLOOKUP(I622,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I622,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The default percent increase in capacity due to ITS if a value is not specified by the user"},null,null,"Signal-Actuated","$B$8","2) METHODS AND TOOLS",null,"METHOD SELECTION'!A1"]
[null,null,"Signal Coord.",null,null,"Signal Coord.",null,null,"defaultImpactCapacity",null,null,"$T$37",null,"Signal Coord.'!defaultImpactCapacity",null,null,null,{"$f":"IF(0=VLOOKUP(I623,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I623,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The default percent increase in capacity due to ITS if a value is not specified by the user"},null,null,"Signal-Actuated","$B$9","3) ESTIMATE COSTS",null,"COST ESTIMATION'!A1"]
[null,null,"Speed",null,null,"Speed",null,null,"defaultImpactCapacity",null,null,"$T$36",null,"Speed!defaultImpactCapacity",null,null,null,{"$f":"IF(0=VLOOKUP(I624,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I624,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The default percent increase in capacity due to ITS if a value is not specified by the user"},null,null,"Signal-Actuated","$B$3","Back",null,"ATIS-DMS'!A1"]
[null,null,"TIM",null,null,"TIM",null,null,"defaultImpactCapacity",null,null,"$T$36",null,"TIM!defaultImpactCapacity",null,null,null,{"$f":"IF(0=VLOOKUP(I625,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I625,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The default percent increase in capacity due to ITS if a value is not specified by the user"},null,null,"Signal-Actuated","$B$5","GENERAL TOOL OVERVIEW",null,"TOPS-BC INFO'!A1"]
[null,null,"Weather Sys",null,null,"Weather Sys",null,null,"defaultImpactCapacity",null,null,"$T$36",null,"Weather Sys'!defaultImpactCapacity",null,null,null,{"$f":"IF(0=VLOOKUP(I626,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I626,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The default percent increase in capacity due to ITS if a value is not specified by the user"},null,null,"Signal-Actuated","$B$11","DMS",null,"ATIS-DMS'!A1"]
[null,null,"Work Zone",null,null,"Work Zone",null,null,"defaultImpactCapacity",null,null,"$T$36",null,"Work Zone'!defaultImpactCapacity",null,null,null,{"$f":"IF(0=VLOOKUP(I627,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I627,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The default percent increase in capacity due to ITS if a value is not specified by the user"},null,null,"Signal-Actuated","$B$12","HAR",null,"ATIS-HAR'!A1"]
[null,null,"Hard Shoulder",null,null,"Hard Shoulder",null,null,"defaultImpactCrashDurationReduction",null,null,"$T$41",null,"Hard Shoulder'!defaultImpactCrashDurationReduction",null,null,null,{"$f":"IF(0=VLOOKUP(I628,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I628,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The default percentage reduction in crash duration due to ITS if a value is not specified by the user"},null,null,"Signal-Actuated","$B$13","Pre-Trip Traveler Info",null,"ATIS-511'!A1"]
[null,null,"HOT",null,null,"HOT",null,null,"defaultImpactCrashDurationReduction",null,null,"$T$60",null,"HOT!defaultImpactCrashDurationReduction",null,null,null,{"$f":"IF(0=VLOOKUP(I629,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I629,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The default percentage reduction in crash duration due to ITS if a value is not specified by the user"},null,null,"Signal-Actuated","$B$15","Preset Timing",null,"Signal-Preset'!A1"]
[null,null,"Link Based",null,null,"Link Based",null,null,"defaultImpactCrashDurationReduction",null,null,"$T$41",null,"Link Based'!defaultImpactCrashDurationReduction",null,null,null,{"$f":"IF(0=VLOOKUP(I630,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I630,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The default percentage reduction in crash duration due to ITS if a value is not specified by the user"},null,null,"Signal-Actuated","$B$17","Central Control",null,"Signal-Central'!A1"]
[null,null,"Ramp Metering",null,null,"Ramp Metering",null,null,"defaultImpactCrashDurationReduction",null,null,"$T$55",null,"Ramp Metering'!defaultImpactCrashDurationReduction",null,null,null,{"$f":"IF(0=VLOOKUP(I631,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I631,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The default percentage reduction in crash duration due to ITS if a value is not specified by the user"},null,null,"Signal-Actuated","$B$18","Transit Signal Priority",null,"Transit Priority'!A1"]
[null,null,"Signal Coord.",null,null,"Signal Coord.",null,null,"defaultImpactCrashDurationReduction",null,null,"$T$42",null,"Signal Coord.'!defaultImpactCrashDurationReduction",null,null,null,{"$f":"IF(0=VLOOKUP(I632,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I632,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The default percentage reduction in crash duration due to ITS if a value is not specified by the user"},null,null,"Signal-Actuated","$B$20","Central Control",null,"RM-Central Control'!A1"]
[null,null,"Speed",null,null,"Speed",null,null,"defaultImpactCrashDurationReduction",null,null,"$T$41",null,"Speed!defaultImpactCrashDurationReduction",null,null,null,{"$f":"IF(0=VLOOKUP(I633,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I633,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The default percentage reduction in crash duration due to ITS if a value is not specified by the user"},null,null,"Signal-Actuated","$B$21","Traffic Actuated",null,"RM-Actuated'!A1"]
[null,null,"TIM",null,null,"TIM",null,null,"defaultImpactCrashDurationReduction",null,null,"$T$41",null,"TIM!defaultImpactCrashDurationReduction",null,null,null,{"$f":"IF(0=VLOOKUP(I634,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I634,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The default percentage reduction in crash duration due to ITS if a value is not specified by the user"},null,null,"Signal-Actuated","$B$22","Preset Timing",null,"RM-Preset'!A1"]
[null,null,"Weather Sys",null,null,"Weather Sys",null,null,"defaultImpactCrashDurationReduction",null,null,"$T$41",null,"Weather Sys'!defaultImpactCrashDurationReduction",null,null,null,{"$f":"IF(0=VLOOKUP(I635,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I635,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The default percentage reduction in crash duration due to ITS if a value is not specified by the user"},null,null,"Signal-Actuated","$B$24","Traffic Incident Management",null,"TIM-FSP'!A1"]
[null,null,"Work Zone",null,null,"Work Zone",null,null,"defaultImpactCrashDurationReduction",null,null,"$T$41",null,"Work Zone'!defaultImpactCrashDurationReduction",null,null,null,{"$f":"IF(0=VLOOKUP(I636,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I636,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The default percentage reduction in crash duration due to ITS if a value is not specified by the user"},null,null,"Signal-Actuated","$B$26","ATDM Speed Harmonization",null,"ATDM-Speed'!A1"]
[null,null,"Hard Shoulder",null,null,"Hard Shoulder",null,null,"defaultImpactCrashRateAdjustment",null,null,"$T$40",null,"Hard Shoulder'!defaultImpactCrashRateAdjustment",null,null,null,{"$f":"IF(0=VLOOKUP(I637,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I637,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The default percentage reduction in overall crash rate if a value is not specified by the user"},null,null,"Signal-Actuated","$B$27","Employer Based Traveler Demand Mgmt.  ",null,"TDM-EB'!A1"]
[null,null,"HOT",null,null,"HOT",null,null,"defaultImpactCrashRateAdjustment",null,null,"$T$59",null,"HOT!defaultImpactCrashRateAdjustment",null,null,null,{"$f":"IF(0=VLOOKUP(I638,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I638,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The default percentage reduction in overall crash rate if a value is not specified by the user"},null,null,"Signal-Actuated","$B$33","Traffic Management Center",null,"Support-TMC'!A1"]
[null,null,"Link Based",null,null,"Link Based",null,null,"defaultImpactCrashRateAdjustment",null,null,"$T$40",null,"Link Based'!defaultImpactCrashRateAdjustment",null,null,null,{"$f":"IF(0=VLOOKUP(I639,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I639,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The default percentage reduction in overall crash rate if a value is not specified by the user"},null,null,"Signal-Actuated","$B$34","Loop Detection",null,"Support-Loops'!A1"]
[null,null,"Ramp Metering",null,null,"Ramp Metering",null,null,"defaultImpactCrashRateAdjustment",null,null,"$T$54",null,"Ramp Metering'!defaultImpactCrashRateAdjustment",null,null,null,{"$f":"IF(0=VLOOKUP(I640,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I640,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The default percentage reduction in overall crash rate if a value is not specified by the user"},null,null,"Signal-Actuated","$B$35","CCTV",null,"Support-CCTV'!A1"]
[null,null,"Signal Coord.",null,null,"Signal Coord.",null,null,"defaultImpactCrashRateAdjustment",null,null,"$T$41",null,"Signal Coord.'!defaultImpactCrashRateAdjustment",null,null,null,{"$f":"IF(0=VLOOKUP(I641,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I641,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The default percentage reduction in overall crash rate if a value is not specified by the user"},null,null,"Signal-Actuated","$B$36","Costs Summary",null,"COSTS SUMMARY'!A1"]
[null,null,"Speed",null,null,"Speed",null,null,"defaultImpactCrashRateAdjustment",null,null,"$T$40",null,"Speed!defaultImpactCrashRateAdjustment",null,null,null,{"$f":"IF(0=VLOOKUP(I642,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I642,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The default percentage reduction in overall crash rate if a value is not specified by the user"},null,null,"Signal-Actuated","$B$11","DMS",null,"ATIS-DMS'!A1"]
[null,null,"TIM",null,null,"TIM",null,null,"defaultImpactCrashRateAdjustment",null,null,"$T$40",null,"TIM!defaultImpactCrashRateAdjustment",null,null,null,{"$f":"IF(0=VLOOKUP(I643,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I643,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The default percentage reduction in overall crash rate if a value is not specified by the user"},null,null,"Signal-Actuated","$B$4","OPENING SCREEN",null,"OPENING SCREEN'!A1"]
[null,null,"Weather Sys",null,null,"Weather Sys",null,null,"defaultImpactCrashRateAdjustment",null,null,"$T$40",null,"Weather Sys'!defaultImpactCrashRateAdjustment",null,null,null,{"$f":"IF(0=VLOOKUP(I644,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I644,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The default percentage reduction in overall crash rate if a value is not specified by the user"},null,null,"Signal-Actuated","$B$6","LIST OF ALL WORKSHEETS",null,"LIST OF ALL WORKSHEETS'!A1"]
[null,null,"Work Zone",null,null,"Work Zone",null,null,"defaultImpactCrashRateAdjustment",null,null,"$T$40",null,"Work Zone'!defaultImpactCrashRateAdjustment",null,null,null,{"$f":"IF(0=VLOOKUP(I645,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I645,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The default percentage reduction in overall crash rate if a value is not specified by the user"},null,null,"Signal-Actuated","$B$7","1) INVESTIGATE IMPACTS",null,"IMPACT LOOKUP'!A1"]
[null,null,"TIM",null,null,"TIM",null,null,"defaultImpactFatalityCrashRateAdjustment",null,null,"$T$42",null,"TIM!defaultImpactFatalityCrashRateAdjustment",null,null,null,{"$f":"IF(0=VLOOKUP(I646,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I646,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The default percentage reduction in fatality crash rate if a value is not specified by the user"},null,null,"Signal-Actuated","$B$8","2) METHODS AND TOOLS",null,"METHOD SELECTION'!A1"]
[null,null,"Hard Shoulder",null,null,"Hard Shoulder",null,null,"defaultImpactFuelUse",null,null,"$T$43",null,"Hard Shoulder'!defaultImpactFuelUse",null,null,null,{"$f":"IF(0=VLOOKUP(I647,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I647,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The default percentage reduction in fuel usage rate if a value is not specified by the user"},null,null,"Signal-Actuated","$B$9","3) ESTIMATE COSTS",null,"COST ESTIMATION'!A1"]
[null,null,"HOT",null,null,"HOT",null,null,"defaultImpactFuelUse",null,null,"$T$62",null,"HOT!defaultImpactFuelUse",null,null,null,{"$f":"IF(0=VLOOKUP(I648,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I648,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The default percentage reduction in fuel usage rate if a value is not specified by the user"},null,null,"Signal-Actuated","$B$12","HAR",null,"ATIS-HAR'!A1"]
[null,null,"Link Based",null,null,"Link Based",null,null,"defaultImpactFuelUse",null,null,"$T$43",null,"Link Based'!defaultImpactFuelUse",null,null,null,{"$f":"IF(0=VLOOKUP(I649,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I649,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The default percentage reduction in fuel usage rate if a value is not specified by the user"},null,null,"Signal-Actuated","$B$13","Pre-Trip Traveler Info",null,"ATIS-511'!A1"]
[null,null,"Ramp Metering",null,null,"Ramp Metering",null,null,"defaultImpactFuelUse",null,null,"$T$57",null,"Ramp Metering'!defaultImpactFuelUse",null,null,null,{"$f":"IF(0=VLOOKUP(I650,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I650,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The default percentage reduction in fuel usage rate if a value is not specified by the user"},null,null,"Signal-Actuated","$B$15","Preset Timing",null,"Signal-Preset'!A1"]
[null,null,"Signal Coord.",null,null,"Signal Coord.",null,null,"defaultImpactFuelUse",null,null,"$T$44",null,"Signal Coord.'!defaultImpactFuelUse",null,null,null,{"$f":"IF(0=VLOOKUP(I651,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I651,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The default percentage reduction in fuel usage rate if a value is not specified by the user"},null,null,"Signal-Actuated","$B$16","Traffic Actuated",null,"Signal-Actuated'!A1"]
[null,null,"Speed",null,null,"Speed",null,null,"defaultImpactFuelUse",null,null,"$T$43",null,"Speed!defaultImpactFuelUse",null,null,null,{"$f":"IF(0=VLOOKUP(I652,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I652,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The default percentage reduction in fuel usage rate if a value is not specified by the user"},null,null,"Signal-Actuated","$B$17","Central Control",null,"Signal-Central'!A1"]
[null,null,"TIM",null,null,"TIM",null,null,"defaultImpactFuelUse",null,null,"$T$44",null,"TIM!defaultImpactFuelUse",null,null,null,{"$f":"IF(0=VLOOKUP(I653,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I653,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The default percentage reduction in fuel usage rate if a value is not specified by the user"},null,null,"Signal-Actuated","$B$18","Transit Signal Priority",null,"Transit Priority'!A1"]
[null,null,"Weather Sys",null,null,"Weather Sys",null,null,"defaultImpactFuelUse",null,null,"$T$43",null,"Weather Sys'!defaultImpactFuelUse",null,null,null,{"$f":"IF(0=VLOOKUP(I654,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I654,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The default percentage reduction in fuel usage rate if a value is not specified by the user"},null,null,"Signal-Actuated","$B$20","Central Control",null,"RM-Central Control'!A1"]
[null,null,"Work Zone",null,null,"Work Zone",null,null,"defaultImpactFuelUse",null,null,"$T$43",null,"Work Zone'!defaultImpactFuelUse",null,null,null,{"$f":"IF(0=VLOOKUP(I655,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I655,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The default percentage reduction in fuel usage rate if a value is not specified by the user"},null,null,"Signal-Actuated","$B$21","Traffic Actuated",null,"RM-Actuated'!A1"]
[null,null,"Hard Shoulder",null,null,"Hard Shoulder",null,null,"defaultImpactLaneCount",null,null,"$T$38",null,"Hard Shoulder'!defaultImpactLaneCount",null,null,null,{"$f":"IF(0=VLOOKUP(I656,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I656,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The default number of additional lanes if a value is not specified by the user"},null,null,"Signal-Actuated","$B$22","Preset Timing",null,"RM-Preset'!A1"]
[null,null,"HOT",null,null,"HOT",null,null,"defaultImpactLaneCount",null,null,"$T$57",null,"HOT!defaultImpactLaneCount",null,null,null,{"$f":"IF(0=VLOOKUP(I657,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I657,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The default number of additional lanes if a value is not specified by the user"},null,null,"Signal-Actuated","$B$24","Traffic Incident Management",null,"TIM-FSP'!A1"]
[null,null,"Link Based",null,null,"Link Based",null,null,"defaultImpactLaneCount",null,null,"$T$38",null,"Link Based'!defaultImpactLaneCount",null,null,null,{"$f":"IF(0=VLOOKUP(I658,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I658,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The default number of additional lanes if a value is not specified by the user"},null,null,"Signal-Actuated","$B$26","ATDM Speed Harmonization",null,"ATDM-Speed'!A1"]
[null,null,"Signal Coord.",null,null,"Signal Coord.",null,null,"defaultImpactLaneCount",null,null,"$T$39",null,"Signal Coord.'!defaultImpactLaneCount",null,null,null,{"$f":"IF(0=VLOOKUP(I659,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I659,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The default number of additional lanes if a value is not specified by the user"},null,null,"Signal-Actuated","$B$27","Employer Based Traveler Demand Mgmt.  ",null,"TDM-EB'!A1"]
[null,null,"Speed",null,null,"Speed",null,null,"defaultImpactLaneCount",null,null,"$T$38",null,"Speed!defaultImpactLaneCount",null,null,null,{"$f":"IF(0=VLOOKUP(I660,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I660,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The default number of additional lanes if a value is not specified by the user"},null,null,"Signal-Actuated","$B$33","Traffic Management Center",null,"Support-TMC'!A1"]
[null,null,"TIM",null,null,"TIM",null,null,"defaultImpactLaneCount",null,null,"$T$38",null,"TIM!defaultImpactLaneCount",null,null,null,{"$f":"IF(0=VLOOKUP(I661,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I661,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The default number of additional lanes if a value is not specified by the user"},null,null,"Signal-Actuated","$B$34","Loop Detection",null,"Support-Loops'!A1"]
[null,null,"Weather Sys",null,null,"Weather Sys",null,null,"defaultImpactLaneCount",null,null,"$T$38",null,"Weather Sys'!defaultImpactLaneCount",null,null,null,{"$f":"IF(0=VLOOKUP(I662,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I662,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The default number of additional lanes if a value is not specified by the user"},null,null,"Signal-Actuated","$B$35","CCTV",null,"Support-CCTV'!A1"]
[null,null,"Work Zone",null,null,"Work Zone",null,null,"defaultImpactLaneCount",null,null,"$T$38",null,"Work Zone'!defaultImpactLaneCount",null,null,null,{"$f":"IF(0=VLOOKUP(I663,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I663,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The default number of additional lanes if a value is not specified by the user"},null,null,"Signal-Actuated","$B$36","Costs Summary",null,"COSTS SUMMARY'!A1"]
[null,null,"Ramp Metering",null,null,"Ramp Metering",null,null,"defaultImpactRampCapacity",null,null,"$T$52",null,"Ramp Metering'!defaultImpactRampCapacity",null,null,null,{"$f":"IF(0=VLOOKUP(I664,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I664,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The default percent increase in ramp capacity if a value is not specified by the user"},null,null,"Signal-Actuated","$B$29","ATDM High Occupancy Toll Lanes",null,"ATDM-HOT'!A1"]
[null,null,"Hard Shoulder",null,null,"Hard Shoulder",null,null,"defaultImpactSpeedChange",null,null,"$T$37",null,"Hard Shoulder'!defaultImpactSpeedChange",null,null,null,{"$f":"IF(0=VLOOKUP(I665,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I665,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The default percent increase in speed if a value is not specified by the user"},null,null,"Signal-Actuated","$B$29","ATDM High Occupancy Toll Lanes",null,"ATDM-HOT'!A1"]
[null,null,"HOT",null,null,"HOT",null,null,"defaultImpactSpeedChange",null,null,"$T$56",null,"HOT!defaultImpactSpeedChange",null,null,null,{"$f":"IF(0=VLOOKUP(I666,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I666,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The default percent increase in speed if a value is not specified by the user"},null,null,"Signal-Actuated","$B$30","Road Weather Management",null,"ATDM-HOT'!A1"]
[null,null,"Link Based",null,null,"Link Based",null,null,"defaultImpactSpeedChange",null,null,"$T$37",null,"Link Based'!defaultImpactSpeedChange",null,null,null,{"$f":"IF(0=VLOOKUP(I667,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I667,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The default percent increase in speed if a value is not specified by the user"},null,null,"Signal-Actuated","$B$30","Road Weather Management",null,"Weather Mgmt'!A1"]
[null,null,"Ramp Metering",null,null,"Ramp Metering",null,null,"defaultImpactSpeedChange",null,null,"$T$39",null,"Ramp Metering'!defaultImpactSpeedChange",null,null,null,{"$f":"IF(0=VLOOKUP(I668,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I668,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The default percent increase in speed if a value is not specified by the user"},null,null,"Signal-Actuated","$B$31","Work Zone",null,"WorkZone!A1"]
[null,null,"Signal Coord.",null,null,"Signal Coord.",null,null,"defaultImpactSpeedChange",null,null,"$T$38",null,"Signal Coord.'!defaultImpactSpeedChange",null,null,null,{"$f":"IF(0=VLOOKUP(I669,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I669,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The default percent increase in speed if a value is not specified by the user"},null,null,"Signal-Actuated","$B$37","4) ESTIMATE BENEFITS",null,"BENEFIT ESTIMATE'!A1"]
[null,null,"Speed",null,null,"Speed",null,null,"defaultImpactSpeedChange",null,null,"$T$37",null,"Speed!defaultImpactSpeedChange",null,null,null,{"$f":"IF(0=VLOOKUP(I670,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I670,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The default percent increase in speed if a value is not specified by the user"},null,null,"Signal-Actuated","$B$38","Parameters",null,"Parameters!A1"]
[null,null,"TIM",null,null,"TIM",null,null,"defaultImpactSpeedChange",null,null,"$T$37",null,"TIM!defaultImpactSpeedChange",null,null,null,{"$f":"IF(0=VLOOKUP(I671,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I671,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The default percent increase in speed if a value is not specified by the user"},null,null,"Signal-Actuated","$B$55","5) MY DEPLOYMENTS",null,"Summary of My Deployments'!A1"]
[null,null,"Weather Sys",null,null,"Weather Sys",null,null,"defaultImpactSpeedChange",null,null,"$T$37",null,"Weather Sys'!defaultImpactSpeedChange",null,null,null,{"$f":"IF(0=VLOOKUP(I672,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I672,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The default percent increase in speed if a value is not specified by the user"},null,null,"Signal-Actuated","$B$46","Dynamic Message Sign",null,"Dynamic Message Sign'!A1"]
[null,null,"Work Zone",null,null,"Work Zone",null,null,"defaultImpactSpeedChange",null,null,"$T$37",null,"Work Zone'!defaultImpactSpeedChange",null,null,null,{"$f":"IF(0=VLOOKUP(I673,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I673,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The default percent increase in speed if a value is not specified by the user"},null,null,"Signal-Actuated","$B$47","Highway Advisory Radio",null,"Highway Advisory Radio'!A1"]
[null,null,"Hard Shoulder",null,null,"Hard Shoulder",null,null,"defaultInjuryValuation",null,null,"$T$81",null,"Hard Shoulder'!defaultInjuryValuation",null,null,null,{"$f":"IF(0=VLOOKUP(I674,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I674,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The default dollar impact of an injury crash if a value is not specified by the user"},null,null,"Signal-Actuated","$B$39","Generic Link Model",null,"Link Based'!A1"]
[null,null,"HOT",null,null,"HOT",null,null,"defaultInjuryValuation",null,null,"$T$87",null,"HOT!defaultInjuryValuation",null,null,null,{"$f":"IF(0=VLOOKUP(I675,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I675,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The default dollar impact of an injury crash if a value is not specified by the user"},null,null,"Signal-Actuated","$B$41","Signal Coordination",null,"Signal Coord.'!A1"]
[null,null,"Link Based",null,null,"Link Based",null,null,"defaultInjuryValuation",null,null,"$T$81",null,"Link Based'!defaultInjuryValuation",null,null,null,{"$f":"IF(0=VLOOKUP(I676,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I676,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The default dollar impact of an injury crash if a value is not specified by the user"},null,null,"Signal-Actuated","$B$43","Ramp Metering",null,"Ramp Metering'!A1"]
[null,null,"Ramp Metering",null,null,"Ramp Metering",null,null,"defaultInjuryValuation",null,null,"$T$81",null,"Ramp Metering'!defaultInjuryValuation",null,null,null,{"$f":"IF(0=VLOOKUP(I677,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I677,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The default dollar impact of an injury crash if a value is not specified by the user"},null,null,"Signal-Actuated","$B$48","Pre-Trip Traveler Information",null,"Pre Trip Info'!A1"]
[null,null,"Signal Coord.",null,null,"Signal Coord.",null,null,"defaultInjuryValuation",null,null,"$T$68",null,"Signal Coord.'!defaultInjuryValuation",null,null,null,{"$f":"IF(0=VLOOKUP(I678,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I678,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The default dollar impact of an injury crash if a value is not specified by the user"},null,null,"Signal-Actuated","$B$38","Parameters",null,"Parameters!A1"]
[null,null,"Speed",null,null,"Speed",null,null,"defaultInjuryValuation",null,null,"$T$81",null,"Speed!defaultInjuryValuation",null,null,null,{"$f":"IF(0=VLOOKUP(I679,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I679,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The default dollar impact of an injury crash if a value is not specified by the user"},null,null,"Signal-Actuated","$B$44","Traffic Incident Management",null,"TIM!A1"]
[null,null,"Summary of My Deployments",null,null,"Summary of My Deployments",null,null,"defaultInjuryValuation",null,null,"$T$16",null,"Summary of My Deployments'!defaultInjuryValuation",null,null,null,{"$f":"IF(0=VLOOKUP(I680,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I680,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The default dollar impact of an injury crash if a value is not specified by the user"},null,null,"Signal-Actuated","$B$50","HOT Lanes",null,"HOT!A1"]
[null,null,"TIM",null,null,"TIM",null,null,"defaultInjuryValuation",null,null,"$T$82",null,"TIM!defaultInjuryValuation",null,null,null,{"$f":"IF(0=VLOOKUP(I681,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I681,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The default dollar impact of an injury crash if a value is not specified by the user"},null,null,"Signal-Actuated","$B$51","Hard Shoulder Running",null,"Hard Shoulder'!A1"]
[null,null,"Weather Sys",null,null,"Weather Sys",null,null,"defaultInjuryValuation",null,null,"$T$81",null,"Weather Sys'!defaultInjuryValuation",null,null,null,{"$f":"IF(0=VLOOKUP(I682,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I682,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The default dollar impact of an injury crash if a value is not specified by the user"},null,null,"Signal-Actuated","$B$52","Speed Harmonization",null,"Speed!A1"]
[null,null,"Work Zone",null,null,"Work Zone",null,null,"defaultInjuryValuation",null,null,"$T$81",null,"Work Zone'!defaultInjuryValuation",null,null,null,{"$f":"IF(0=VLOOKUP(I683,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I683,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The default dollar impact of an injury crash if a value is not specified by the user"},null,null,"Signal-Actuated","$B$53","Road Weather Management",null,"Weather Sys'!A1"]
[null,null,"Hard Shoulder",null,null,"Hard Shoulder",null,null,"defaultLinkCapacity",null,null,"$T$17",null,"Hard Shoulder'!defaultLinkCapacity",null,null,null,{"$f":"IF(0=VLOOKUP(I684,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I684,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The default capacity of the link if a value is not specified by the user"},null,null,"Signal-Actuated","$B$54","Work Zone Systems",null,"Work Zone'!A1"]
[null,null,"Link Based",null,null,"Link Based",null,null,"defaultLinkCapacity",null,null,"$T$17",null,"Link Based'!defaultLinkCapacity",null,null,null,{"$f":"IF(0=VLOOKUP(I685,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I685,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The default capacity of the link if a value is not specified by the user"},null,null,"Signal-Central","$B$4","OPENING SCREEN",null,"OPENING SCREEN'!A1"]
[null,null,"Ramp Metering",null,null,"Ramp Metering",null,null,"defaultLinkCapacity",null,null,"$T$17",null,"Ramp Metering'!defaultLinkCapacity",null,null,null,{"$f":"IF(0=VLOOKUP(I686,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I686,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The default capacity of the link if a value is not specified by the user"},null,null,"Signal-Central","$B$6","LIST OF ALL WORKSHEETS",null,"LIST OF ALL WORKSHEETS'!A1"]
[null,null,"Signal Coord.",null,null,"Signal Coord.",null,null,"defaultLinkCapacity",null,null,"$T$18",null,"Signal Coord.'!defaultLinkCapacity",null,null,null,{"$f":"IF(0=VLOOKUP(I687,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I687,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The default capacity of the link if a value is not specified by the user"},null,null,"Signal-Central","$B$7","1) INVESTIGATE IMPACTS",null,"IMPACT LOOKUP'!A1"]
[null,null,"Speed",null,null,"Speed",null,null,"defaultLinkCapacity",null,null,"$T$17",null,"Speed!defaultLinkCapacity",null,null,null,{"$f":"IF(0=VLOOKUP(I688,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I688,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The default capacity of the link if a value is not specified by the user"},null,null,"Signal-Central","$B$8","2) METHODS AND TOOLS",null,"METHOD SELECTION'!A1"]
[null,null,"TIM",null,null,"TIM",null,null,"defaultLinkCapacity",null,null,"$T$17",null,"TIM!defaultLinkCapacity",null,null,null,{"$f":"IF(0=VLOOKUP(I689,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I689,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The default capacity of the link if a value is not specified by the user"},null,null,"Signal-Central","$B$9","3) ESTIMATE COSTS",null,"COST ESTIMATION'!A1"]
[null,null,"Weather Sys",null,null,"Weather Sys",null,null,"defaultLinkCapacity",null,null,"$T$17",null,"Weather Sys'!defaultLinkCapacity",null,null,null,{"$f":"IF(0=VLOOKUP(I690,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I690,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The default capacity of the link if a value is not specified by the user"},null,null,"Signal-Central","$B$3","Back",null,"Signal Coord.'!A1"]
[null,null,"Work Zone",null,null,"Work Zone",null,null,"defaultLinkCapacity",null,null,"$T$17",null,"Work Zone'!defaultLinkCapacity",null,null,null,{"$f":"IF(0=VLOOKUP(I691,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I691,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The default capacity of the link if a value is not specified by the user"},null,null,"Signal-Central","$B$5","GENERAL TOOL OVERVIEW",null,"TOPS-BC INFO'!A1"]
[null,null,"Hard Shoulder",null,null,"Hard Shoulder",null,null,"defaultPDOValuation",null,null,"$T$82",null,"Hard Shoulder'!defaultPDOValuation",null,null,null,{"$f":"IF(0=VLOOKUP(I692,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I692,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The default dollar impact of a property damage if a value is not specified by the user"},null,null,"Signal-Central","$B$11","DMS",null,"ATIS-DMS'!A1"]
[null,null,"HOT",null,null,"HOT",null,null,"defaultPDOValuation",null,null,"$T$88",null,"HOT!defaultPDOValuation",null,null,null,{"$f":"IF(0=VLOOKUP(I693,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I693,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The default dollar impact of a property damage if a value is not specified by the user"},null,null,"Signal-Central","$B$12","HAR",null,"ATIS-HAR'!A1"]
[null,null,"Link Based",null,null,"Link Based",null,null,"defaultPDOValuation",null,null,"$T$82",null,"Link Based'!defaultPDOValuation",null,null,null,{"$f":"IF(0=VLOOKUP(I694,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I694,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The default dollar impact of a property damage if a value is not specified by the user"},null,null,"Signal-Central","$B$13","Pre-Trip Traveler Info",null,"ATIS-511'!A1"]
[null,null,"Ramp Metering",null,null,"Ramp Metering",null,null,"defaultPDOValuation",null,null,"$T$82",null,"Ramp Metering'!defaultPDOValuation",null,null,null,{"$f":"IF(0=VLOOKUP(I695,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I695,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The default dollar impact of a property damage if a value is not specified by the user"},null,null,"Signal-Central","$B$15","Preset Timing",null,"Signal-Preset'!A1"]
[null,null,"Signal Coord.",null,null,"Signal Coord.",null,null,"defaultPDOValuation",null,null,"$T$69",null,"Signal Coord.'!defaultPDOValuation",null,null,null,{"$f":"IF(0=VLOOKUP(I696,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I696,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The default dollar impact of a property damage if a value is not specified by the user"},null,null,"Signal-Central","$B$16","Traffic Actuated",null,"Signal-Actuated'!A1"]
[null,null,"Speed",null,null,"Speed",null,null,"defaultPDOValuation",null,null,"$T$82",null,"Speed!defaultPDOValuation",null,null,null,{"$f":"IF(0=VLOOKUP(I697,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I697,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The default dollar impact of a property damage if a value is not specified by the user"},null,null,"Signal-Central","$B$18","Transit Signal Priority",null,"Transit Priority'!A1"]
[null,null,"Summary of My Deployments",null,null,"Summary of My Deployments",null,null,"defaultPDOValuation",null,null,"$T$17",null,"Summary of My Deployments'!defaultPDOValuation",null,null,null,{"$f":"IF(0=VLOOKUP(I698,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I698,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The default dollar impact of a property damage if a value is not specified by the user"},null,null,"Signal-Central","$B$20","Central Control",null,"RM-Central Control'!A1"]
[null,null,"TIM",null,null,"TIM",null,null,"defaultPDOValuation",null,null,"$T$83",null,"TIM!defaultPDOValuation",null,null,null,{"$f":"IF(0=VLOOKUP(I699,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I699,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The default dollar impact of a property damage if a value is not specified by the user"},null,null,"Signal-Central","$B$21","Traffic Actuated",null,"RM-Actuated'!A1"]
[null,null,"Weather Sys",null,null,"Weather Sys",null,null,"defaultPDOValuation",null,null,"$T$82",null,"Weather Sys'!defaultPDOValuation",null,null,null,{"$f":"IF(0=VLOOKUP(I700,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I700,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The default dollar impact of a property damage if a value is not specified by the user"},null,null,"Signal-Central","$B$22","Preset Timing",null,"RM-Preset'!A1"]
[null,null,"Work Zone",null,null,"Work Zone",null,null,"defaultPDOValuation",null,null,"$T$82",null,"Work Zone'!defaultPDOValuation",null,null,null,{"$f":"IF(0=VLOOKUP(I701,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I701,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The default dollar impact of a property damage if a value is not specified by the user"},null,null,"Signal-Central","$B$24","Traffic Incident Management",null,"TIM-FSP'!A1"]
[null,null,"Ramp Metering",null,null,"Ramp Metering",null,null,"defaultRampCapacity",null,null,"$T$25",null,"Ramp Metering'!defaultRampCapacity",null,null,null,{"$f":"IF(0=VLOOKUP(I702,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I702,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The default capacity of the ramp link if a value is not specified by the user"},null,null,"Signal-Central","$B$26","ATDM Speed Harmonization",null,"ATDM-Speed'!A1"]
[null,null,"Ramp Metering",null,null,"Ramp Metering",null,null,"defaultRampFFS",null,null,"$T$27",null,"Ramp Metering'!defaultRampFFS",null,null,null,{"$f":"IF(0=VLOOKUP(I703,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I703,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The default Free Flow Speed on the ramp if a value is not specified by the user"},null,null,"Signal-Central","$B$27","Employer Based Traveler Demand Mgmt.  ",null,"TDM-EB'!A1"]
[null,null,"Hard Shoulder",null,null,"Hard Shoulder",null,null,"defaultTruckValueOfTime",null,null,"$T$56",null,"Hard Shoulder'!defaultTruckValueOfTime",null,null,null,{"$f":"IF(0=VLOOKUP(I704,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I704,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The default value of time used for truck occupants if a value is not specified by the user"},null,null,"Signal-Central","$B$33","Traffic Management Center",null,"Support-TMC'!A1"]
[null,null,"HOT",null,null,"HOT",null,null,"defaultTruckValueOfTime",null,null,"$T$70",null,"HOT!defaultTruckValueOfTime",null,null,null,{"$f":"IF(0=VLOOKUP(I705,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I705,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The default value of time used for truck occupants if a value is not specified by the user"},null,null,"Signal-Central","$B$34","Loop Detection",null,"Support-Loops'!A1"]
[null,null,"Link Based",null,null,"Link Based",null,null,"defaultTruckValueOfTime",null,null,"$T$56",null,"Link Based'!defaultTruckValueOfTime",null,null,null,{"$f":"IF(0=VLOOKUP(I706,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I706,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The default value of time used for truck occupants if a value is not specified by the user"},null,null,"Signal-Central","$B$35","CCTV",null,"Support-CCTV'!A1"]
[null,null,"Ramp Metering",null,null,"Ramp Metering",null,null,"defaultTruckValueOfTime",null,null,"$T$64",null,"Ramp Metering'!defaultTruckValueOfTime",null,null,null,{"$f":"IF(0=VLOOKUP(I707,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I707,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The default value of time used for truck occupants if a value is not specified by the user"},null,null,"Signal-Central","$B$36","Costs Summary",null,"COSTS SUMMARY'!A1"]
[null,null,"Signal Coord.",null,null,"Signal Coord.",null,null,"defaultTruckValueOfTime",null,null,"$T$51",null,"Signal Coord.'!defaultTruckValueOfTime",null,null,null,{"$f":"IF(0=VLOOKUP(I708,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I708,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The default value of time used for truck occupants if a value is not specified by the user"},null,null,"Signal-Central","$B$11","DMS",null,"ATIS-DMS'!A1"]
[null,null,"Speed",null,null,"Speed",null,null,"defaultTruckValueOfTime",null,null,"$T$56",null,"Speed!defaultTruckValueOfTime",null,null,null,{"$f":"IF(0=VLOOKUP(I709,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I709,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The default value of time used for truck occupants if a value is not specified by the user"},null,null,"Signal-Central","$B$4","OPENING SCREEN",null,"OPENING SCREEN'!A1"]
[null,null,"Summary of My Deployments",null,null,"Summary of My Deployments",null,null,"defaultTruckValueOfTime",null,null,"$T$8",null,"Summary of My Deployments'!defaultTruckValueOfTime",null,null,null,{"$f":"IF(0=VLOOKUP(I710,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I710,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The default value of time used for truck occupants if a value is not specified by the user"},null,null,"Signal-Central","$B$6","LIST OF ALL WORKSHEETS",null,"LIST OF ALL WORKSHEETS'!A1"]
[null,null,"TIM",null,null,"TIM",null,null,"defaultTruckValueOfTime",null,null,"$T$57",null,"TIM!defaultTruckValueOfTime",null,null,null,{"$f":"IF(0=VLOOKUP(I711,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I711,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The default value of time used for truck occupants if a value is not specified by the user"},null,null,"Signal-Central","$B$7","1) INVESTIGATE IMPACTS",null,"IMPACT LOOKUP'!A1"]
[null,null,"Weather Sys",null,null,"Weather Sys",null,null,"defaultTruckValueOfTime",null,null,"$T$56",null,"Weather Sys'!defaultTruckValueOfTime",null,null,null,{"$f":"IF(0=VLOOKUP(I712,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I712,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The default value of time used for truck occupants if a value is not specified by the user"},null,null,"Signal-Central","$B$8","2) METHODS AND TOOLS",null,"METHOD SELECTION'!A1"]
[null,null,"Work Zone",null,null,"Work Zone",null,null,"defaultTruckValueOfTime",null,null,"$T$56",null,"Work Zone'!defaultTruckValueOfTime",null,null,null,{"$f":"IF(0=VLOOKUP(I713,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I713,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The default value of time used for truck occupants if a value is not specified by the user"},null,null,"Signal-Central","$B$9","3) ESTIMATE COSTS",null,"COST ESTIMATION'!A1"]
[null,null,"Hard Shoulder",null,null,"Hard Shoulder",null,null,"defaultTruckValueOfTimeDelay",null,null,"$T$72",null,"Hard Shoulder'!defaultTruckValueOfTimeDelay",null,null,null,{"$f":"IF(0=VLOOKUP(I714,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I714,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The default value of time applied to non-recurring delay hours for truck occupants if a value is not specified by the user"},null,null,"Signal-Central","$B$12","HAR",null,"ATIS-HAR'!A1"]
[null,null,"HOT",null,null,"HOT",null,null,"defaultTruckValueOfTimeDelay",null,null,"$T$78",null,"HOT!defaultTruckValueOfTimeDelay",null,null,null,{"$f":"IF(0=VLOOKUP(I715,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I715,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The default value of time applied to non-recurring delay hours for truck occupants if a value is not specified by the user"},null,null,"Signal-Central","$B$13","Pre-Trip Traveler Info",null,"ATIS-511'!A1"]
[null,null,"Link Based",null,null,"Link Based",null,null,"defaultTruckValueOfTimeDelay",null,null,"$T$72",null,"Link Based'!defaultTruckValueOfTimeDelay",null,null,null,{"$f":"IF(0=VLOOKUP(I716,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I716,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The default value of time applied to non-recurring delay hours for truck occupants if a value is not specified by the user"},null,null,"Signal-Central","$B$15","Preset Timing",null,"Signal-Preset'!A1"]
[null,null,"Ramp Metering",null,null,"Ramp Metering",null,null,"defaultTruckValueOfTimeDelay",null,null,"$T$72",null,"Ramp Metering'!defaultTruckValueOfTimeDelay",null,null,null,{"$f":"IF(0=VLOOKUP(I717,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I717,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The default value of time applied to non-recurring delay hours for truck occupants if a value is not specified by the user"},null,null,"Signal-Central","$B$16","Traffic Actuated",null,"Signal-Actuated'!A1"]
[null,null,"Signal Coord.",null,null,"Signal Coord.",null,null,"defaultTruckValueOfTimeDelay",null,null,"$T$59",null,"Signal Coord.'!defaultTruckValueOfTimeDelay",null,null,null,{"$f":"IF(0=VLOOKUP(I718,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I718,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The default value of time applied to non-recurring delay hours for truck occupants if a value is not specified by the user"},null,null,"Signal-Central","$B$17","Central Control",null,"Signal-Central'!A1"]
[null,null,"Speed",null,null,"Speed",null,null,"defaultTruckValueOfTimeDelay",null,null,"$T$72",null,"Speed!defaultTruckValueOfTimeDelay",null,null,null,{"$f":"IF(0=VLOOKUP(I719,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I719,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The default value of time applied to non-recurring delay hours for truck occupants if a value is not specified by the user"},null,null,"Signal-Central","$B$18","Transit Signal Priority",null,"Transit Priority'!A1"]
[null,null,"Summary of My Deployments",null,null,"Summary of My Deployments",null,null,"defaultTruckValueOfTimeDelay",null,null,"$T$11",null,"Summary of My Deployments'!defaultTruckValueOfTimeDelay",null,null,null,{"$f":"IF(0=VLOOKUP(I720,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I720,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The default value of time applied to non-recurring delay hours for truck occupants if a value is not specified by the user"},null,null,"Signal-Central","$B$20","Central Control",null,"RM-Central Control'!A1"]
[null,null,"TIM",null,null,"TIM",null,null,"defaultTruckValueOfTimeDelay",null,null,"$T$73",null,"TIM!defaultTruckValueOfTimeDelay",null,null,null,{"$f":"IF(0=VLOOKUP(I721,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I721,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The default value of time applied to non-recurring delay hours for truck occupants if a value is not specified by the user"},null,null,"Signal-Central","$B$21","Traffic Actuated",null,"RM-Actuated'!A1"]
[null,null,"Weather Sys",null,null,"Weather Sys",null,null,"defaultTruckValueOfTimeDelay",null,null,"$T$72",null,"Weather Sys'!defaultTruckValueOfTimeDelay",null,null,null,{"$f":"IF(0=VLOOKUP(I722,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I722,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The default value of time applied to non-recurring delay hours for truck occupants if a value is not specified by the user"},null,null,"Signal-Central","$B$22","Preset Timing",null,"RM-Preset'!A1"]
[null,null,"Work Zone",null,null,"Work Zone",null,null,"defaultTruckValueOfTimeDelay",null,null,"$T$72",null,"Work Zone'!defaultTruckValueOfTimeDelay",null,null,null,{"$f":"IF(0=VLOOKUP(I723,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I723,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The default value of time applied to non-recurring delay hours for truck occupants if a value is not specified by the user"},null,null,"Signal-Central","$B$24","Traffic Incident Management",null,"TIM-FSP'!A1"]
[null,null,"ATDM-HOT",null,null,"ATDM-HOT",null,null,"description",null,null,"$K$6",null,"ATDM-HOT'!description",null,null,null,{"$f":"IF(0=VLOOKUP(I724,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I724,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The high level description of each ITS Strategy"},null,null,"Signal-Central","$B$27","Employer Based Traveler Demand Mgmt.  ",null,"TDM-EB'!A1"]
[null,null,"ATDM-Shoulder",null,null,"ATDM-Shoulder",null,null,"description",null,null,"$K$6",null,"ATDM-Shoulder'!description",null,null,null,{"$f":"IF(0=VLOOKUP(I725,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I725,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The high level description of each ITS Strategy"},null,null,"Signal-Central","$B$33","Traffic Management Center",null,"Support-TMC'!A1"]
[null,null,"ATDM-Speed",null,null,"ATDM-Speed",null,null,"description",null,null,"$K$6",null,"ATDM-Speed'!description",null,null,null,{"$f":"IF(0=VLOOKUP(I726,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I726,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The high level description of each ITS Strategy"},null,null,"Signal-Central","$B$34","Loop Detection",null,"Support-Loops'!A1"]
[null,null,"ATIS-511",null,null,"ATIS-511",null,null,"description",null,null,"$K$6",null,"ATIS-511'!description",null,null,null,{"$f":"IF(0=VLOOKUP(I727,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I727,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The high level description of each ITS Strategy"},null,null,"Signal-Central","$B$35","CCTV",null,"Support-CCTV'!A1"]
[null,null,"ATIS-DMS",null,null,"ATIS-DMS",null,null,"description",null,null,"$K$6",null,"ATIS-DMS'!description",null,null,null,{"$f":"IF(0=VLOOKUP(I728,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I728,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The high level description of each ITS Strategy"},null,null,"Signal-Central","$B$36","Costs Summary",null,"COSTS SUMMARY'!A1"]
[null,null,"ATIS-HAR",null,null,"ATIS-HAR",null,null,"description",null,null,"$K$6",null,"ATIS-HAR'!description",null,null,null,{"$f":"IF(0=VLOOKUP(I729,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I729,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The high level description of each ITS Strategy"},null,null,"Signal-Central","$B$29","ATDM High Occupancy Toll Lanes",null,"ATDM-HOT'!A1"]
[null,null,"Dynamic Message Sign",null,null,"Dynamic Message Sign",null,null,"description",null,null,"$J$5",null,"Dynamic Message Sign'!description",null,null,null,{"$f":"IF(0=VLOOKUP(I730,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I730,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The high level description of each ITS Strategy"},null,null,"Signal-Central","$B$29","ATDM High Occupancy Toll Lanes",null,"ATDM-HOT'!A1"]
[null,null,"Hard Shoulder",null,null,"Hard Shoulder",null,null,"description",null,null,"$J$5",null,"Hard Shoulder'!description",null,null,null,{"$f":"IF(0=VLOOKUP(I731,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I731,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The high level description of each ITS Strategy"},null,null,"Signal-Central","$B$30","Road Weather Management",null,"ATDM-HOT'!A1"]
[null,null,"Highway Advisory Radio",null,null,"Highway Advisory Radio",null,null,"description",null,null,"$J$5",null,"Highway Advisory Radio'!description",null,null,null,{"$f":"IF(0=VLOOKUP(I732,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I732,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The high level description of each ITS Strategy"},null,null,"Signal-Central","$B$30","Road Weather Management",null,"Weather Mgmt'!A1"]
[null,null,"HOT",null,null,"HOT",null,null,"description",null,null,"$J$5",null,"HOT!description",null,null,null,{"$f":"IF(0=VLOOKUP(I733,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I733,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The high level description of each ITS Strategy"},null,null,"Signal-Central","$B$31","Work Zone",null,"WorkZone!A1"]
[null,null,"Link Based",null,null,"Link Based",null,null,"description",null,null,"$J$5",null,"Link Based'!description",null,null,null,{"$f":"IF(0=VLOOKUP(I734,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I734,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The high level description of each ITS Strategy"},null,null,"Signal-Central","$B$37","4) ESTIMATE BENEFITS",null,"BENEFIT ESTIMATE'!A1"]
[null,null,"Pre Trip Info",null,null,"Pre Trip Info",null,null,"description",null,null,"$J$5",null,"Pre Trip Info'!description",null,null,null,{"$f":"IF(0=VLOOKUP(I735,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I735,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The high level description of each ITS Strategy"},null,null,"Signal-Central","$B$38","Parameters",null,"Parameters!A1"]
[null,null,"Ramp Metering",null,null,"Ramp Metering",null,null,"description",null,null,"$J$5",null,"Ramp Metering'!description",null,null,null,{"$f":"IF(0=VLOOKUP(I736,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I736,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The high level description of each ITS Strategy"},null,null,"Signal-Central","$B$55","5) MY DEPLOYMENTS",null,"Summary of My Deployments'!A1"]
[null,null,"RM-Actuated",null,null,"RM-Actuated",null,null,"description",null,null,"$K$6",null,"RM-Actuated'!description",null,null,null,{"$f":"IF(0=VLOOKUP(I737,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I737,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The high level description of each ITS Strategy"},null,null,"Signal-Central","$B$46","Dynamic Message Sign",null,"Dynamic Message Sign'!A1"]
[null,null,"RM-Central Control",null,null,"RM-Central Control",null,null,"description",null,null,"$K$6",null,"RM-Central Control'!description",null,null,null,{"$f":"IF(0=VLOOKUP(I738,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I738,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The high level description of each ITS Strategy"},null,null,"Signal-Central","$B$47","Highway Advisory Radio",null,"Highway Advisory Radio'!A1"]
[null,null,"RM-Preset",null,null,"RM-Preset",null,null,"description",null,null,"$K$6",null,"RM-Preset'!description",null,null,null,{"$f":"IF(0=VLOOKUP(I739,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I739,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The high level description of each ITS Strategy"},null,null,"Signal-Central","$B$39","Generic Link Model",null,"Link Based'!A1"]
[null,null,"Signal Coord.",null,null,"Signal Coord.",null,null,"description",null,null,"$J$6",null,"Signal Coord.'!description",null,null,null,{"$f":"IF(0=VLOOKUP(I740,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I740,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The high level description of each ITS Strategy"},null,null,"Signal-Central","$B$41","Signal Coordination",null,"Signal Coord.'!A1"]
[null,null,"Signal-Actuated",null,null,"Signal-Actuated",null,null,"description",null,null,"$K$6",null,"Signal-Actuated'!description",null,null,null,{"$f":"IF(0=VLOOKUP(I741,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I741,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The high level description of each ITS Strategy"},null,null,"Signal-Central","$B$43","Ramp Metering",null,"Ramp Metering'!A1"]
[null,null,"Signal-Central",null,null,"Signal-Central",null,null,"description",null,null,"$K$6",null,"Signal-Central'!description",null,null,null,{"$f":"IF(0=VLOOKUP(I742,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I742,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The high level description of each ITS Strategy"},null,null,"Signal-Central","$B$48","Pre-Trip Traveler Information",null,"Pre Trip Info'!A1"]
[null,null,"Signal-Preset",null,null,"Signal-Preset",null,null,"description",null,null,"$K$6",null,"Signal-Preset'!description",null,null,null,{"$f":"IF(0=VLOOKUP(I743,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I743,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The high level description of each ITS Strategy"},null,null,"Signal-Central","$B$38","Parameters",null,"Parameters!A1"]
[null,null,"Speed",null,null,"Speed",null,null,"description",null,null,"$J$5",null,"Speed!description",null,null,null,{"$f":"IF(0=VLOOKUP(I744,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I744,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The high level description of each ITS Strategy"},null,null,"Signal-Central","$B$44","Traffic Incident Management",null,"TIM!A1"]
[null,null,"Support-CCTV",null,null,"Support-CCTV",null,null,"description",null,null,"$K$6",null,"Support-CCTV'!description",null,null,null,{"$f":"IF(0=VLOOKUP(I745,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I745,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The high level description of each ITS Strategy"},null,null,"Signal-Central","$B$50","HOT Lanes",null,"HOT!A1"]
[null,null,"Support-Loops",null,null,"Support-Loops",null,null,"description",null,null,"$K$6",null,"Support-Loops'!description",null,null,null,{"$f":"IF(0=VLOOKUP(I746,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I746,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The high level description of each ITS Strategy"},null,null,"Signal-Central","$B$51","Hard Shoulder Running",null,"Hard Shoulder'!A1"]
[null,null,"Support-TMC",null,null,"Support-TMC",null,null,"description",null,null,"$K$6",null,"Support-TMC'!description",null,null,null,{"$f":"IF(0=VLOOKUP(I747,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I747,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The high level description of each ITS Strategy"},null,null,"Signal-Central","$B$52","Speed Harmonization",null,"Speed!A1"]
[null,null,"TDM-EB",null,null,"TDM-EB",null,null,"description",null,null,"$K$6",null,"TDM-EB'!description",null,null,null,{"$f":"IF(0=VLOOKUP(I748,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I748,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The high level description of each ITS Strategy"},null,null,"Signal-Central","$B$53","Road Weather Management",null,"Weather Sys'!A1"]
[null,null,"TIM",null,null,"TIM",null,null,"description",null,null,"$J$5",null,"TIM!description",null,null,null,{"$f":"IF(0=VLOOKUP(I749,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I749,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The high level description of each ITS Strategy"},null,null,"Signal-Central","$B$54","Work Zone Systems",null,"Work Zone'!A1"]
[null,null,"TIM-FSP",null,null,"TIM-FSP",null,null,"description",null,null,"$K$6",null,"TIM-FSP'!description",null,null,null,{"$f":"IF(0=VLOOKUP(I750,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I750,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The high level description of each ITS Strategy"},null,null,"Transit-AVL","$B$4","OPENING SCREEN",null,"OPENING SCREEN'!A1"]
[null,null,"Transit Priority",null,null,"Transit Priority",null,null,"description",null,null,"$K$6",null,"Transit Priority'!description",null,null,null,{"$f":"IF(0=VLOOKUP(I751,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I751,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The high level description of each ITS Strategy"},null,null,"Transit-AVL","$B$6","LIST OF ALL WORKSHEETS",null,"LIST OF ALL WORKSHEETS'!A1"]
[null,null,"Weather Mgmt",null,null,"Weather Mgmt",null,null,"description",null,null,"$K$6",null,"Weather Mgmt'!description",null,null,null,{"$f":"IF(0=VLOOKUP(I752,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I752,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The high level description of each ITS Strategy"},null,null,"Transit-AVL","$B$7","1) INVESTIGATE IMPACTS",null,"IMPACT LOOKUP'!A1"]
[null,null,"Weather Sys",null,null,"Weather Sys",null,null,"description",null,null,"$J$5",null,"Weather Sys'!description",null,null,null,{"$f":"IF(0=VLOOKUP(I753,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I753,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The high level description of each ITS Strategy"},null,null,"Transit-AVL","$B$8","2) METHODS AND TOOLS",null,"METHOD SELECTION'!A1"]
[null,null,"Work Zone",null,null,"Work Zone",null,null,"description",null,null,"$J$5",null,"Work Zone'!description",null,null,null,{"$f":"IF(0=VLOOKUP(I754,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I754,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The high level description of each ITS Strategy"},null,null,"Transit-AVL","$B$9","3) ESTIMATE COSTS",null,"COST ESTIMATION'!A1"]
[null,null,"WorkZone",null,null,"WorkZone",null,null,"description",null,null,"$K$6",null,"WorkZone!description",null,null,null,{"$f":"IF(0=VLOOKUP(I755,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I755,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The high level description of each ITS Strategy"},null,null,"Transit-AVL","$B$3","Back",null,"RM-Central Control'!A1"]
[null,null,"Parameters",null,null,"Workbook",null,null,"freewayCrashRates",null,null,"$AF$10:$AI$53",null,"freewayCrashRates",null,null,null,{"$f":"IF(0=VLOOKUP(I756,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I756,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The crash rates for freeway travel"},null,null,"Transit-AVL","$B$5","GENERAL TOOL OVERVIEW",null,"TOPS-BC INFO'!A1"]
[null,null,"Parameters",null,null,"Workbook",null,null,"incidentDelayRates",null,null,"$AP$11:$AT$90",null,"incidentDelayRates",null,null,null,{"$f":"IF(0=VLOOKUP(I757,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I757,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The non-recurring delay rates for travel time reliability calculation"},null,null,"Transit-AVL","$B$12","HAR",null,"ATIS-HAR'!A1"]
[null,null,"Dynamic Message Sign",null,null,"Dynamic Message Sign",null,null,"inputAnalysisPeriodHours",null,null,"$R$7",null,"Dynamic Message Sign'!inputAnalysisPeriodHours",null,null,null,{"$f":"IF(0=VLOOKUP(I758,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I758,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The user specified number of hours in the analysis period"},null,null,"Transit-AVL","$B$13","511 System",null,"ATIS-511'!A1"]
[null,null,"Hard Shoulder",null,null,"Hard Shoulder",null,null,"inputAnalysisPeriodHours",null,null,"$R$7",null,"Hard Shoulder'!inputAnalysisPeriodHours",null,null,null,{"$f":"IF(0=VLOOKUP(I759,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I759,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The user specified number of hours in the analysis period"},null,null,"Transit-AVL","$B$15","Preset Timing",null,"Signal-Preset'!A1"]
[null,null,"Highway Advisory Radio",null,null,"Highway Advisory Radio",null,null,"inputAnalysisPeriodHours",null,null,"$R$7",null,"Highway Advisory Radio'!inputAnalysisPeriodHours",null,null,null,{"$f":"IF(0=VLOOKUP(I760,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I760,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The user specified number of hours in the analysis period"},null,null,"Transit-AVL","$B$16","Traffic Actuated",null,"Signal-Actuated'!A1"]
[null,null,"HOT",null,null,"HOT",null,null,"inputAnalysisPeriodHours",null,null,"$R$7",null,"HOT!inputAnalysisPeriodHours",null,null,null,{"$f":"IF(0=VLOOKUP(I761,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I761,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The user specified number of hours in the analysis period"},null,null,"Transit-AVL","$B$17","Central Control",null,"Signal-Central'!A1"]
[null,null,"Link Based",null,null,"Link Based",null,null,"inputAnalysisPeriodHours",null,null,"$R$7",null,"Link Based'!inputAnalysisPeriodHours",null,null,null,{"$f":"IF(0=VLOOKUP(I762,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I762,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The user specified number of hours in the analysis period"},null,null,"Transit-AVL","$B$18","Transit Signal Priority",null,"Transit Priority'!A1"]
[null,null,"Pre Trip Info",null,null,"Pre Trip Info",null,null,"inputAnalysisPeriodHours",null,null,"$R$7",null,"Pre Trip Info'!inputAnalysisPeriodHours",null,null,null,{"$f":"IF(0=VLOOKUP(I763,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I763,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The user specified number of hours in the analysis period"},null,null,"Transit-AVL","$B$20","Central Control",null,"RM-Central Control'!A1"]
[null,null,"Ramp Metering",null,null,"Ramp Metering",null,null,"inputAnalysisPeriodHours",null,null,"$R$7",null,"Ramp Metering'!inputAnalysisPeriodHours",null,null,null,{"$f":"IF(0=VLOOKUP(I764,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I764,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The user specified number of hours in the analysis period"},null,null,"Transit-AVL","$B$21","Traffic Actuated",null,"RM-Actuated'!A1"]
[null,null,"Signal Coord.",null,null,"Signal Coord.",null,null,"inputAnalysisPeriodHours",null,null,"$Q$8",null,"Signal Coord.'!inputAnalysisPeriodHours",null,null,null,{"$f":"IF(0=VLOOKUP(I765,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I765,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The user specified number of hours in the analysis period"},null,null,"Transit-AVL","$B$22","Preset Timing",null,"RM-Preset'!A1"]
[null,null,"Speed",null,null,"Speed",null,null,"inputAnalysisPeriodHours",null,null,"$R$7",null,"Speed!inputAnalysisPeriodHours",null,null,null,{"$f":"IF(0=VLOOKUP(I766,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I766,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The user specified number of hours in the analysis period"},null,null,"Transit-AVL","$B$24","Incident Detection/Management/Freeway Service Patrol",null,"TIM-FSP'!A1"]
[null,null,"TIM",null,null,"TIM",null,null,"inputAnalysisPeriodHours",null,null,"$R$7",null,"TIM!inputAnalysisPeriodHours",null,null,null,{"$f":"IF(0=VLOOKUP(I767,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I767,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The user specified number of hours in the analysis period"},null,null,"Transit-AVL","$B$26","ATDM Speed Harmonization",null,"ATDM-Speed'!A1"]
[null,null,"Weather Sys",null,null,"Weather Sys",null,null,"inputAnalysisPeriodHours",null,null,"$R$7",null,"Weather Sys'!inputAnalysisPeriodHours",null,null,null,{"$f":"IF(0=VLOOKUP(I768,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I768,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The user specified number of hours in the analysis period"},null,null,"Transit-AVL","$B$27","Employer Based Traveler Demand Management Program ",null,"TDM-EB'!A1"]
[null,null,"Work Zone",null,null,"Work Zone",null,null,"inputAnalysisPeriodHours",null,null,"$R$7",null,"Work Zone'!inputAnalysisPeriodHours",null,null,null,{"$f":"IF(0=VLOOKUP(I769,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I769,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The user specified number of hours in the analysis period"},null,null,"Transit-AVL","$B$28","ATDM High Occupancy Toll Lanes",null,"ATDM-HOT'!A1"]
[null,null,"Dynamic Message Sign",null,null,"Dynamic Message Sign",null,null,"inputAnalysisPeriodsPerYear",null,null,"$R$27",null,"Dynamic Message Sign'!inputAnalysisPeriodsPerYear",null,null,null,{"$f":"IF(0=VLOOKUP(I770,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I770,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The user specified number of analysis periods per year"},null,null,"Transit-AVL","$B$30","Traffic Management Center",null,"Support-TMC'!A1"]
[null,null,"Hard Shoulder",null,null,"Hard Shoulder",null,null,"inputAnalysisPeriodsPerYear",null,null,"$R$88",null,"Hard Shoulder'!inputAnalysisPeriodsPerYear",null,null,null,{"$f":"IF(0=VLOOKUP(I771,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I771,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The user specified number of analysis periods per year"},null,null,"Transit-AVL","$B$31","Loop Detection",null,"Support-Loops'!A1"]
[null,null,"Highway Advisory Radio",null,null,"Highway Advisory Radio",null,null,"inputAnalysisPeriodsPerYear",null,null,"$R$28",null,"Highway Advisory Radio'!inputAnalysisPeriodsPerYear",null,null,null,{"$f":"IF(0=VLOOKUP(I772,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I772,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The user specified number of analysis periods per year"},null,null,"Transit-AVL","$B$32","CCTV",null,"Support-CCTV'!A1"]
[null,null,"HOT",null,null,"HOT",null,null,"inputAnalysisPeriodsPerYear",null,null,"$R$94",null,"HOT!inputAnalysisPeriodsPerYear",null,null,null,{"$f":"IF(0=VLOOKUP(I773,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I773,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The user specified number of analysis periods per year"},null,null,"Transit-AVL","$B$33","Costs Summary",null,"COSTS SUMMARY'!A1"]
[null,null,"Link Based",null,null,"Link Based",null,null,"inputAnalysisPeriodsPerYear",null,null,"$R$88",null,"Link Based'!inputAnalysisPeriodsPerYear",null,null,null,{"$f":"IF(0=VLOOKUP(I774,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I774,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The user specified number of analysis periods per year"},null,null,"Transit-AVL","$B$11","DMS",null,"ATIS-DMS'!A1"]
[null,null,"Pre Trip Info",null,null,"Pre Trip Info",null,null,"inputAnalysisPeriodsPerYear",null,null,"$R$24",null,"Pre Trip Info'!inputAnalysisPeriodsPerYear",null,null,null,{"$f":"IF(0=VLOOKUP(I775,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I775,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The user specified number of analysis periods per year"},null,null,"Transit-AVL","$B$4","OPENING SCREEN",null,"OPENING SCREEN'!A1"]
[null,null,"Ramp Metering",null,null,"Ramp Metering",null,null,"inputAnalysisPeriodsPerYear",null,null,"$R$88",null,"Ramp Metering'!inputAnalysisPeriodsPerYear",null,null,null,{"$f":"IF(0=VLOOKUP(I776,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I776,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The user specified number of analysis periods per year"},null,null,"Transit-AVL","$B$6","LIST OF ALL WORKSHEETS",null,"LIST OF ALL WORKSHEETS'!A1"]
[null,null,"Signal Coord.",null,null,"Signal Coord.",null,null,"inputAnalysisPeriodsPerYear",null,null,"$R$75",null,"Signal Coord.'!inputAnalysisPeriodsPerYear",null,null,null,{"$f":"IF(0=VLOOKUP(I777,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I777,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The user specified number of analysis periods per year"},null,null,"Transit-AVL","$B$7","1) INVESTIGATE IMPACTS",null,"IMPACT LOOKUP'!A1"]
[null,null,"Speed",null,null,"Speed",null,null,"inputAnalysisPeriodsPerYear",null,null,"$R$88",null,"Speed!inputAnalysisPeriodsPerYear",null,null,null,{"$f":"IF(0=VLOOKUP(I778,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I778,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The user specified number of analysis periods per year"},null,null,"Transit-AVL","$B$8","2) METHODS AND TOOLS",null,"METHOD SELECTION'!A1"]
[null,null,"TIM",null,null,"TIM",null,null,"inputAnalysisPeriodsPerYear",null,null,"$R$89",null,"TIM!inputAnalysisPeriodsPerYear",null,null,null,{"$f":"IF(0=VLOOKUP(I779,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I779,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The user specified number of analysis periods per year"},null,null,"Transit-AVL","$B$9","3) ESTIMATE COSTS",null,"COST ESTIMATION'!A1"]
[null,null,"Weather Sys",null,null,"Weather Sys",null,null,"inputAnalysisPeriodsPerYear",null,null,"$R$88",null,"Weather Sys'!inputAnalysisPeriodsPerYear",null,null,null,{"$f":"IF(0=VLOOKUP(I780,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I780,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The user specified number of analysis periods per year"},null,null,"Transit-AVL","$B$12","HAR",null,"ATIS-HAR'!A1"]
[null,null,"Work Zone",null,null,"Work Zone",null,null,"inputAnalysisPeriodsPerYear",null,null,"$R$88",null,"Work Zone'!inputAnalysisPeriodsPerYear",null,null,null,{"$f":"IF(0=VLOOKUP(I781,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I781,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The user specified number of analysis periods per year"},null,null,"Transit-AVL","$B$13","511 System",null,"ATIS-511'!A1"]
[null,null,"Summary of My Deployments",null,null,"Summary of My Deployments",null,null,"inputAnalysisTimeHorizonYears",null,null,"$AF$7",null,"Summary of My Deployments'!inputAnalysisTimeHorizonYears",null,null,null,{"$f":"IF(0=VLOOKUP(I782,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I782,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The number of years used in Net Present Value costs calculation"},null,null,"Transit-AVL","$B$15","Preset Timing",null,"Signal-Preset'!A1"]
[null,null,"Hard Shoulder",null,null,"Hard Shoulder",null,null,"inputAutoValueOfTime",null,null,"$R$55",null,"Hard Shoulder'!inputAutoValueOfTime",null,null,null,{"$f":"IF(0=VLOOKUP(I783,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I783,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The value of time (per hour) for auto occupants not engaged in commercial travel"},null,null,"Transit-AVL","$B$16","Traffic Actuated",null,"Signal-Actuated'!A1"]
[null,null,"HOT",null,null,"HOT",null,null,"inputAutoValueOfTime",null,null,"$R$69",null,"HOT!inputAutoValueOfTime",null,null,null,{"$f":"IF(0=VLOOKUP(I784,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I784,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The value of time (per hour) for auto occupants not engaged in commercial travel"},null,null,"Transit-AVL","$B$17","Central Control",null,"Signal-Central'!A1"]
[null,null,"Link Based",null,null,"Link Based",null,null,"inputAutoValueOfTime",null,null,"$R$55",null,"Link Based'!inputAutoValueOfTime",null,null,null,{"$f":"IF(0=VLOOKUP(I785,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I785,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The value of time (per hour) for auto occupants not engaged in commercial travel"},null,null,"Transit-AVL","$B$18","Transit Signal Priority",null,"Transit Priority'!A1"]
[null,null,"Ramp Metering",null,null,"Ramp Metering",null,null,"inputAutoValueOfTime",null,null,"$R$63",null,"Ramp Metering'!inputAutoValueOfTime",null,null,null,{"$f":"IF(0=VLOOKUP(I786,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I786,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The value of time (per hour) for auto occupants not engaged in commercial travel"},null,null,"Transit-AVL","$B$20","Central Control",null,"RM-Central Control'!A1"]
[null,null,"Signal Coord.",null,null,"Signal Coord.",null,null,"inputAutoValueOfTime",null,null,"$R$50",null,"Signal Coord.'!inputAutoValueOfTime",null,null,null,{"$f":"IF(0=VLOOKUP(I787,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I787,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The value of time (per hour) for auto occupants not engaged in commercial travel"},null,null,"Transit-AVL","$B$21","Traffic Actuated",null,"RM-Actuated'!A1"]
[null,null,"Speed",null,null,"Speed",null,null,"inputAutoValueOfTime",null,null,"$R$55",null,"Speed!inputAutoValueOfTime",null,null,null,{"$f":"IF(0=VLOOKUP(I788,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I788,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The value of time (per hour) for auto occupants not engaged in commercial travel"},null,null,"Transit-AVL","$B$22","Preset Timing",null,"RM-Preset'!A1"]
[null,null,"Summary of My Deployments",null,null,"Summary of My Deployments",null,null,"inputAutoValueOfTime",null,null,"$R$7",null,"Summary of My Deployments'!inputAutoValueOfTime",null,null,null,{"$f":"IF(0=VLOOKUP(I789,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I789,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The value of time (per hour) for auto occupants not engaged in commercial travel"},null,null,"Transit-AVL","$B$24","Incident Detection/Management/Freeway Service Patrol",null,"TIM-FSP'!A1"]
[null,null,"TIM",null,null,"TIM",null,null,"inputAutoValueOfTime",null,null,"$R$56",null,"TIM!inputAutoValueOfTime",null,null,null,{"$f":"IF(0=VLOOKUP(I790,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I790,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The value of time (per hour) for auto occupants not engaged in commercial travel"},null,null,"Transit-AVL","$B$26","ATDM Speed Harmonization",null,"ATDM-Speed'!A1"]
[null,null,"Weather Sys",null,null,"Weather Sys",null,null,"inputAutoValueOfTime",null,null,"$R$55",null,"Weather Sys'!inputAutoValueOfTime",null,null,null,{"$f":"IF(0=VLOOKUP(I791,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I791,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The value of time (per hour) for auto occupants not engaged in commercial travel"},null,null,"Transit-AVL","$B$27","Employer Based Traveler Demand Management Program ",null,"TDM-EB'!A1"]
[null,null,"Work Zone",null,null,"Work Zone",null,null,"inputAutoValueOfTime",null,null,"$R$55",null,"Work Zone'!inputAutoValueOfTime",null,null,null,{"$f":"IF(0=VLOOKUP(I792,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I792,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The value of time (per hour) for auto occupants not engaged in commercial travel"},null,null,"Transit-AVL","$B$28","ATDM High Occupancy Toll Lanes",null,"ATDM-HOT'!A1"]
[null,null,"Hard Shoulder",null,null,"Hard Shoulder",null,null,"inputAutoValueOfTimeDelay",null,null,"$R$71",null,"Hard Shoulder'!inputAutoValueOfTimeDelay",null,null,null,{"$f":"IF(0=VLOOKUP(I793,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I793,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The value of time applied to non-recurring delay hours for auto occupants not engaged in commercial travel"},null,null,"Transit-AVL","$B$30","Traffic Management Center",null,"Support-TMC'!A1"]
[null,null,"HOT",null,null,"HOT",null,null,"inputAutoValueOfTimeDelay",null,null,"$R$77",null,"HOT!inputAutoValueOfTimeDelay",null,null,null,{"$f":"IF(0=VLOOKUP(I794,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I794,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The value of time applied to non-recurring delay hours for auto occupants not engaged in commercial travel"},null,null,"Transit-AVL","$B$31","Loop Detection",null,"Support-Loops'!A1"]
[null,null,"Link Based",null,null,"Link Based",null,null,"inputAutoValueOfTimeDelay",null,null,"$R$71",null,"Link Based'!inputAutoValueOfTimeDelay",null,null,null,{"$f":"IF(0=VLOOKUP(I795,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I795,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The value of time applied to non-recurring delay hours for auto occupants not engaged in commercial travel"},null,null,"Transit-AVL","$B$32","CCTV",null,"Support-CCTV'!A1"]
[null,null,"Ramp Metering",null,null,"Ramp Metering",null,null,"inputAutoValueOfTimeDelay",null,null,"$R$71",null,"Ramp Metering'!inputAutoValueOfTimeDelay",null,null,null,{"$f":"IF(0=VLOOKUP(I796,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I796,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The value of time applied to non-recurring delay hours for auto occupants not engaged in commercial travel"},null,null,"Transit-AVL","$B$33","Costs Summary",null,"COSTS SUMMARY'!A1"]
[null,null,"Signal Coord.",null,null,"Signal Coord.",null,null,"inputAutoValueOfTimeDelay",null,null,"$R$58",null,"Signal Coord.'!inputAutoValueOfTimeDelay",null,null,null,{"$f":"IF(0=VLOOKUP(I797,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I797,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The value of time applied to non-recurring delay hours for auto occupants not engaged in commercial travel"},null,null,"Transit-AVL","$B$34","4) ESTIMATE BENEFITS",null,"BENEFIT ESTIMATE'!A1"]
[null,null,"Speed",null,null,"Speed",null,null,"inputAutoValueOfTimeDelay",null,null,"$R$71",null,"Speed!inputAutoValueOfTimeDelay",null,null,null,{"$f":"IF(0=VLOOKUP(I798,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I798,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The value of time applied to non-recurring delay hours for auto occupants not engaged in commercial travel"},null,null,"Transit-AVL","$B$35","Parameters",null,"Parameters!A1"]
[null,null,"Summary of My Deployments",null,null,"Summary of My Deployments",null,null,"inputAutoValueOfTimeDelay",null,null,"$R$10",null,"Summary of My Deployments'!inputAutoValueOfTimeDelay",null,null,null,{"$f":"IF(0=VLOOKUP(I799,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I799,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The value of time applied to non-recurring delay hours for auto occupants not engaged in commercial travel"},null,null,"Transit-AVL","$B$52","MY DEPLOYMENTS",null,"Summary of My Deployments'!A1"]
[null,null,"TIM",null,null,"TIM",null,null,"inputAutoValueOfTimeDelay",null,null,"$R$72",null,"TIM!inputAutoValueOfTimeDelay",null,null,null,{"$f":"IF(0=VLOOKUP(I800,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I800,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The value of time applied to non-recurring delay hours for auto occupants not engaged in commercial travel"},null,null,"Transit-AVL","$B$43","Dynamic Message Sign",null,"Dynamic Message Sign'!A1"]
[null,null,"Weather Sys",null,null,"Weather Sys",null,null,"inputAutoValueOfTimeDelay",null,null,"$R$71",null,"Weather Sys'!inputAutoValueOfTimeDelay",null,null,null,{"$f":"IF(0=VLOOKUP(I801,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I801,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The value of time applied to non-recurring delay hours for auto occupants not engaged in commercial travel"},null,null,"Transit-AVL","$B$44","Highway Advisory Radio",null,"Highway Advisory Radio'!A1"]
[null,null,"Work Zone",null,null,"Work Zone",null,null,"inputAutoValueOfTimeDelay",null,null,"$R$71",null,"Work Zone'!inputAutoValueOfTimeDelay",null,null,null,{"$f":"IF(0=VLOOKUP(I802,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I802,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The value of time applied to non-recurring delay hours for auto occupants not engaged in commercial travel"},null,null,"Transit-AVL","$B$36","Generic Link Model",null,"Link Based'!A1"]
[null,null,"Summary of My Deployments",null,null,"Summary of My Deployments",null,null,"inputBeginningYear",null,null,"$AF$9",null,"Summary of My Deployments'!inputBeginningYear",null,null,null,{"$f":"IF(0=VLOOKUP(I803,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I803,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The beginning year of the analysis"},null,null,"Transit-AVL","$B$38","Signal Coordination",null,"Signal Coord.'!A1"]
[null,null,"Hard Shoulder",null,null,"Hard Shoulder",null,null,"inputCommercialAutoValueOfTime",null,null,"$R$54",null,"Hard Shoulder'!inputCommercialAutoValueOfTime",null,null,null,{"$f":"IF(0=VLOOKUP(I804,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I804,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The value of time (per hour) for auto occupants engaged in commercial travel activity (on the clock)"},null,null,"Transit-AVL","$B$40","Ramp Metering",null,"Ramp Metering'!A1"]
[null,null,"HOT",null,null,"HOT",null,null,"inputCommercialAutoValueOfTime",null,null,"$R$68",null,"HOT!inputCommercialAutoValueOfTime",null,null,null,{"$f":"IF(0=VLOOKUP(I805,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I805,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The value of time (per hour) for auto occupants engaged in commercial travel activity (on the clock)"},null,null,"Transit-AVL","$B$45","Pre-Trip Traveler Information",null,"Pre Trip Info'!A1"]
[null,null,"Link Based",null,null,"Link Based",null,null,"inputCommercialAutoValueOfTime",null,null,"$R$54",null,"Link Based'!inputCommercialAutoValueOfTime",null,null,null,{"$f":"IF(0=VLOOKUP(I806,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I806,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The value of time (per hour) for auto occupants engaged in commercial travel activity (on the clock)"},null,null,"Transit-AVL","$B$35","Parameters",null,"Parameters!A1"]
[null,null,"Ramp Metering",null,null,"Ramp Metering",null,null,"inputCommercialAutoValueOfTime",null,null,"$R$62",null,"Ramp Metering'!inputCommercialAutoValueOfTime",null,null,null,{"$f":"IF(0=VLOOKUP(I807,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I807,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The value of time (per hour) for auto occupants engaged in commercial travel activity (on the clock)"},null,null,"Transit-AVL","$B$41","Traffic Incident Management",null,"TIM!A1"]
[null,null,"Signal Coord.",null,null,"Signal Coord.",null,null,"inputCommercialAutoValueOfTime",null,null,"$R$49",null,"Signal Coord.'!inputCommercialAutoValueOfTime",null,null,null,{"$f":"IF(0=VLOOKUP(I808,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I808,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The value of time (per hour) for auto occupants engaged in commercial travel activity (on the clock)"},null,null,"Transit-AVL","$B$47","HOT Lanes",null,"HOT!A1"]
[null,null,"Speed",null,null,"Speed",null,null,"inputCommercialAutoValueOfTime",null,null,"$R$54",null,"Speed!inputCommercialAutoValueOfTime",null,null,null,{"$f":"IF(0=VLOOKUP(I809,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I809,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The value of time (per hour) for auto occupants engaged in commercial travel activity (on the clock)"},null,null,"Transit-AVL","$B$48","Hard Shoulder Running",null,"Hard Shoulder'!A1"]
[null,null,"Summary of My Deployments",null,null,"Summary of My Deployments",null,null,"inputCommercialAutoValueOfTime",null,null,"$R$6",null,"Summary of My Deployments'!inputCommercialAutoValueOfTime",null,null,null,{"$f":"IF(0=VLOOKUP(I810,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I810,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The value of time (per hour) for auto occupants engaged in commercial travel activity (on the clock)"},null,null,"Transit-AVL","$B$49","Speed Harmonization",null,"Speed!A1"]
[null,null,"TIM",null,null,"TIM",null,null,"inputCommercialAutoValueOfTime",null,null,"$R$55",null,"TIM!inputCommercialAutoValueOfTime",null,null,null,{"$f":"IF(0=VLOOKUP(I811,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I811,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The value of time (per hour) for auto occupants engaged in commercial travel activity (on the clock)"},null,null,"Transit-AVL","$B$50","Road Weather Management",null,"Weather Sys'!A1"]
[null,null,"Weather Sys",null,null,"Weather Sys",null,null,"inputCommercialAutoValueOfTime",null,null,"$R$54",null,"Weather Sys'!inputCommercialAutoValueOfTime",null,null,null,{"$f":"IF(0=VLOOKUP(I812,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I812,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The value of time (per hour) for auto occupants engaged in commercial travel activity (on the clock)"},null,null,"Transit-AVL","$B$51","Work Zone Systems",null,"Work Zone'!A1"]
[null,null,"Work Zone",null,null,"Work Zone",null,null,"inputCommercialAutoValueOfTime",null,null,"$R$54",null,"Work Zone'!inputCommercialAutoValueOfTime",null,null,null,{"$f":"IF(0=VLOOKUP(I813,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I813,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The value of time (per hour) for auto occupants engaged in commercial travel activity (on the clock)"},null,null,"TIM-FSP","$B$4","OPENING SCREEN",null,"OPENING SCREEN'!A1"]
[null,null,"Hard Shoulder",null,null,"Hard Shoulder",null,null,"inputCommercialAutoValueOfTimeDelay",null,null,"$R$70",null,"Hard Shoulder'!inputCommercialAutoValueOfTimeDelay",null,null,null,{"$f":"IF(0=VLOOKUP(I814,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I814,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The value of time applied to non-recurring delay hours for auto occupants engaged in commercial travel activity (on the clock)"},null,null,"TIM-FSP","$B$6","LIST OF ALL WORKSHEETS",null,"LIST OF ALL WORKSHEETS'!A1"]
[null,null,"HOT",null,null,"HOT",null,null,"inputCommercialAutoValueOfTimeDelay",null,null,"$R$76",null,"HOT!inputCommercialAutoValueOfTimeDelay",null,null,null,{"$f":"IF(0=VLOOKUP(I815,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I815,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The value of time applied to non-recurring delay hours for auto occupants engaged in commercial travel activity (on the clock)"},null,null,"TIM-FSP","$B$7","1) INVESTIGATE IMPACTS",null,"IMPACT LOOKUP'!A1"]
[null,null,"Link Based",null,null,"Link Based",null,null,"inputCommercialAutoValueOfTimeDelay",null,null,"$R$70",null,"Link Based'!inputCommercialAutoValueOfTimeDelay",null,null,null,{"$f":"IF(0=VLOOKUP(I816,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I816,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The value of time applied to non-recurring delay hours for auto occupants engaged in commercial travel activity (on the clock)"},null,null,"TIM-FSP","$B$8","2) METHODS AND TOOLS",null,"METHOD SELECTION'!A1"]
[null,null,"Ramp Metering",null,null,"Ramp Metering",null,null,"inputCommercialAutoValueOfTimeDelay",null,null,"$R$70",null,"Ramp Metering'!inputCommercialAutoValueOfTimeDelay",null,null,null,{"$f":"IF(0=VLOOKUP(I817,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I817,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The value of time applied to non-recurring delay hours for auto occupants engaged in commercial travel activity (on the clock)"},null,null,"TIM-FSP","$B$9","3) ESTIMATE COSTS",null,"COST ESTIMATION'!A1"]
[null,null,"Signal Coord.",null,null,"Signal Coord.",null,null,"inputCommercialAutoValueOfTimeDelay",null,null,"$R$57",null,"Signal Coord.'!inputCommercialAutoValueOfTimeDelay",null,null,null,{"$f":"IF(0=VLOOKUP(I818,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I818,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The value of time applied to non-recurring delay hours for auto occupants engaged in commercial travel activity (on the clock)"},null,null,"TIM-FSP","$B$3","Back",null,"Link Based'!A1"]
[null,null,"Speed",null,null,"Speed",null,null,"inputCommercialAutoValueOfTimeDelay",null,null,"$R$70",null,"Speed!inputCommercialAutoValueOfTimeDelay",null,null,null,{"$f":"IF(0=VLOOKUP(I819,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I819,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The value of time applied to non-recurring delay hours for auto occupants engaged in commercial travel activity (on the clock)"},null,null,"TIM-FSP","$B$5","GENERAL TOOL OVERVIEW",null,"TOPS-BC INFO'!A1"]
[null,null,"Summary of My Deployments",null,null,"Summary of My Deployments",null,null,"inputCommercialAutoValueOfTimeDelay",null,null,"$R$9",null,"Summary of My Deployments'!inputCommercialAutoValueOfTimeDelay",null,null,null,{"$f":"IF(0=VLOOKUP(I820,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I820,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The value of time applied to non-recurring delay hours for auto occupants engaged in commercial travel activity (on the clock)"},null,null,"TIM-FSP","$B$11","DMS",null,"ATIS-DMS'!A1"]
[null,null,"TIM",null,null,"TIM",null,null,"inputCommercialAutoValueOfTimeDelay",null,null,"$R$71",null,"TIM!inputCommercialAutoValueOfTimeDelay",null,null,null,{"$f":"IF(0=VLOOKUP(I821,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I821,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The value of time applied to non-recurring delay hours for auto occupants engaged in commercial travel activity (on the clock)"},null,null,"TIM-FSP","$B$12","HAR",null,"ATIS-HAR'!A1"]
[null,null,"Weather Sys",null,null,"Weather Sys",null,null,"inputCommercialAutoValueOfTimeDelay",null,null,"$R$70",null,"Weather Sys'!inputCommercialAutoValueOfTimeDelay",null,null,null,{"$f":"IF(0=VLOOKUP(I822,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I822,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The value of time applied to non-recurring delay hours for auto occupants engaged in commercial travel activity (on the clock)"},null,null,"TIM-FSP","$B$13","Pre-Trip Traveler Info",null,"ATIS-511'!A1"]
[null,null,"Work Zone",null,null,"Work Zone",null,null,"inputCommercialAutoValueOfTimeDelay",null,null,"$R$70",null,"Work Zone'!inputCommercialAutoValueOfTimeDelay",null,null,null,{"$f":"IF(0=VLOOKUP(I823,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I823,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The value of time applied to non-recurring delay hours for auto occupants engaged in commercial travel activity (on the clock)"},null,null,"TIM-FSP","$B$15","Preset Timing",null,"Signal-Preset'!A1"]
[null,null,"ATDM-HOT",null,null,"ATDM-HOT",null,null,"inputCostsEquipmentCount",null,null,"$R$37",null,"ATDM-HOT'!inputCostsEquipmentCount",null,null,null,{"$f":"IF(0=VLOOKUP(I824,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I824,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The number of equipment items to deploy"},null,null,"TIM-FSP","$B$16","Traffic Actuated",null,"Signal-Actuated'!A1"]
[null,null,"ATDM-Shoulder",null,null,"ATDM-Shoulder",null,null,"inputCostsEquipmentCount",null,null,"$R$34",null,"ATDM-Shoulder'!inputCostsEquipmentCount",null,null,null,{"$f":"IF(0=VLOOKUP(I825,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I825,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The number of equipment items to deploy"},null,null,"TIM-FSP","$B$17","Central Control",null,"Signal-Central'!A1"]
[null,null,"ATDM-Speed",null,null,"ATDM-Speed",null,null,"inputCostsEquipmentCount",null,null,"$R$32",null,"ATDM-Speed'!inputCostsEquipmentCount",null,null,null,{"$f":"IF(0=VLOOKUP(I826,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I826,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The number of equipment items to deploy"},null,null,"TIM-FSP","$B$18","Transit Signal Priority",null,"Transit Priority'!A1"]
[null,null,"ATIS-511",null,null,"ATIS-511",null,null,"inputCostsEquipmentCount",null,null,"$R$36",null,"ATIS-511'!inputCostsEquipmentCount",null,null,null,{"$f":"IF(0=VLOOKUP(I827,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I827,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The number of equipment items to deploy"},null,null,"TIM-FSP","$B$20","Central Control",null,"RM-Central Control'!A1"]
[null,null,"ATIS-DMS",null,null,"ATIS-DMS",null,null,"inputCostsEquipmentCount",null,null,"$R$28",null,"ATIS-DMS'!inputCostsEquipmentCount",null,null,null,{"$f":"IF(0=VLOOKUP(I828,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I828,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The number of equipment items to deploy"},null,null,"TIM-FSP","$B$21","Traffic Actuated",null,"RM-Actuated'!A1"]
[null,null,"ATIS-HAR",null,null,"ATIS-HAR",null,null,"inputCostsEquipmentCount",null,null,"$R$27",null,"ATIS-HAR'!inputCostsEquipmentCount",null,null,null,{"$f":"IF(0=VLOOKUP(I829,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I829,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The number of equipment items to deploy"},null,null,"TIM-FSP","$B$22","Preset Timing",null,"RM-Preset'!A1"]
[null,null,"HOT",null,null,"HOT",null,null,"inputCostsEquipmentCount",null,null,"$R$56",null,"HOT!inputCostsEquipmentCount",null,null,null,{"$f":"IF(0=VLOOKUP(I830,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I830,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The number of equipment items to deploy"},null,null,"TIM-FSP","$B$26","ATDM Speed Harmonization",null,"ATDM-Speed'!A1"]
[null,null,"RM-Actuated",null,null,"RM-Actuated",null,null,"inputCostsEquipmentCount",null,null,"$R$28",null,"RM-Actuated'!inputCostsEquipmentCount",null,null,null,{"$f":"IF(0=VLOOKUP(I831,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I831,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The number of equipment items to deploy"},null,null,"TIM-FSP","$B$27","Employer Based Traveler Demand Mgmt.  ",null,"TDM-EB'!A1"]
[null,null,"RM-Central Control",null,null,"RM-Central Control",null,null,"inputCostsEquipmentCount",null,null,"$R$28",null,"RM-Central Control'!inputCostsEquipmentCount",null,null,null,{"$f":"IF(0=VLOOKUP(I832,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I832,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The number of equipment items to deploy"},null,null,"TIM-FSP","$B$33","Traffic Management Center",null,"Support-TMC'!A1"]
[null,null,"RM-Preset",null,null,"RM-Preset",null,null,"inputCostsEquipmentCount",null,null,"$R$24",null,"RM-Preset'!inputCostsEquipmentCount",null,null,null,{"$f":"IF(0=VLOOKUP(I833,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I833,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The number of equipment items to deploy"},null,null,"TIM-FSP","$B$34","Loop Detection",null,"Support-Loops'!A1"]
[null,null,"Signal-Actuated",null,null,"Signal-Actuated",null,null,"inputCostsEquipmentCount",null,null,"$R$26",null,"Signal-Actuated'!inputCostsEquipmentCount",null,null,null,{"$f":"IF(0=VLOOKUP(I834,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I834,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The number of equipment items to deploy"},null,null,"TIM-FSP","$B$35","CCTV",null,"Support-CCTV'!A1"]
[null,null,"Signal-Central",null,null,"Signal-Central",null,null,"inputCostsEquipmentCount",null,null,"$R$29",null,"Signal-Central'!inputCostsEquipmentCount",null,null,null,{"$f":"IF(0=VLOOKUP(I835,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I835,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The number of equipment items to deploy"},null,null,"TIM-FSP","$B$36","Costs Summary",null,"COSTS SUMMARY'!A1"]
[null,null,"Signal-Preset",null,null,"Signal-Preset",null,null,"inputCostsEquipmentCount",null,null,"$R$25",null,"Signal-Preset'!inputCostsEquipmentCount",null,null,null,{"$f":"IF(0=VLOOKUP(I836,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I836,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The number of equipment items to deploy"},null,null,"TIM-FSP","$B$11","DMS",null,"ATIS-DMS'!A1"]
[null,null,"Speed",null,null,"Speed",null,null,"inputCostsEquipmentCount",null,null,"$R$32",null,"Speed!inputCostsEquipmentCount",null,null,null,{"$f":"IF(0=VLOOKUP(I837,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I837,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The number of equipment items to deploy"},null,null,"TIM-FSP","$B$4","OPENING SCREEN",null,"OPENING SCREEN'!A1"]
[null,null,"Support-CCTV",null,null,"Support-CCTV",null,null,"inputCostsEquipmentCount",null,null,"$R$27",null,"Support-CCTV'!inputCostsEquipmentCount",null,null,null,{"$f":"IF(0=VLOOKUP(I838,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I838,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The number of equipment items to deploy"},null,null,"TIM-FSP","$B$6","LIST OF ALL WORKSHEETS",null,"LIST OF ALL WORKSHEETS'!A1"]
[null,null,"Support-Loops",null,null,"Support-Loops",null,null,"inputCostsEquipmentCount",null,null,"$R$26",null,"Support-Loops'!inputCostsEquipmentCount",null,null,null,{"$f":"IF(0=VLOOKUP(I839,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I839,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The number of equipment items to deploy"},null,null,"TIM-FSP","$B$7","1) INVESTIGATE IMPACTS",null,"IMPACT LOOKUP'!A1"]
[null,null,"Support-TMC",null,null,"Support-TMC",null,null,"inputCostsEquipmentCount",null,null,"$R$23",null,"Support-TMC'!inputCostsEquipmentCount",null,null,null,{"$f":"IF(0=VLOOKUP(I840,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I840,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The number of equipment items to deploy"},null,null,"TIM-FSP","$B$8","2) METHODS AND TOOLS",null,"METHOD SELECTION'!A1"]
[null,null,"TDM-EB",null,null,"TDM-EB",null,null,"inputCostsEquipmentCount",null,null,"$R$34",null,"TDM-EB'!inputCostsEquipmentCount",null,null,null,{"$f":"IF(0=VLOOKUP(I841,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I841,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The number of equipment items to deploy"},null,null,"TIM-FSP","$B$9","3) ESTIMATE COSTS",null,"COST ESTIMATION'!A1"]
[null,null,"TIM",null,null,"TIM",null,null,"inputCostsEquipmentCount",null,null,"$R$34",null,"TIM!inputCostsEquipmentCount",null,null,null,{"$f":"IF(0=VLOOKUP(I842,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I842,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The number of equipment items to deploy"},null,null,"TIM-FSP","$B$12","HAR",null,"ATIS-HAR'!A1"]
[null,null,"TIM-FSP",null,null,"TIM-FSP",null,null,"inputCostsEquipmentCount",null,null,"$R$34",null,"TIM-FSP'!inputCostsEquipmentCount",null,null,null,{"$f":"IF(0=VLOOKUP(I843,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I843,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The number of equipment items to deploy"},null,null,"TIM-FSP","$B$13","Pre-Trip Traveler Info",null,"ATIS-511'!A1"]
[null,null,"Transit Priority",null,null,"Transit Priority",null,null,"inputCostsEquipmentCount",null,null,"$R$27",null,"Transit Priority'!inputCostsEquipmentCount",null,null,null,{"$f":"IF(0=VLOOKUP(I844,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I844,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The number of equipment items to deploy"},null,null,"TIM-FSP","$B$15","Preset Timing",null,"Signal-Preset'!A1"]
[null,null,"Weather Mgmt",null,null,"Weather Mgmt",null,null,"inputCostsEquipmentCount",null,null,"$R$33",null,"Weather Mgmt'!inputCostsEquipmentCount",null,null,null,{"$f":"IF(0=VLOOKUP(I845,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I845,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The number of equipment items to deploy"},null,null,"TIM-FSP","$B$16","Traffic Actuated",null,"Signal-Actuated'!A1"]
[null,null,"WorkZone",null,null,"WorkZone",null,null,"inputCostsEquipmentCount",null,null,"$R$34",null,"WorkZone!inputCostsEquipmentCount",null,null,null,{"$f":"IF(0=VLOOKUP(I846,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I846,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The number of equipment items to deploy"},null,null,"TIM-FSP","$B$17","Central Control",null,"Signal-Central'!A1"]
[null,null,"ATDM-HOT",null,null,"ATDM-HOT",null,null,"inputCostsInfrastructureCount",null,null,"$R$35",null,"ATDM-HOT'!inputCostsInfrastructureCount",null,null,null,{"$f":"IF(0=VLOOKUP(I847,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I847,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The number of infrastructure items to deploy"},null,null,"TIM-FSP","$B$18","Transit Signal Priority",null,"Transit Priority'!A1"]
[null,null,"ATDM-Shoulder",null,null,"ATDM-Shoulder",null,null,"inputCostsInfrastructureCount",null,null,"$R$32",null,"ATDM-Shoulder'!inputCostsInfrastructureCount",null,null,null,{"$f":"IF(0=VLOOKUP(I848,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I848,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The number of infrastructure items to deploy"},null,null,"TIM-FSP","$B$20","Central Control",null,"RM-Central Control'!A1"]
[null,null,"ATDM-Speed",null,null,"ATDM-Speed",null,null,"inputCostsInfrastructureCount",null,null,"$R$30",null,"ATDM-Speed'!inputCostsInfrastructureCount",null,null,null,{"$f":"IF(0=VLOOKUP(I849,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I849,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The number of infrastructure items to deploy"},null,null,"TIM-FSP","$B$21","Traffic Actuated",null,"RM-Actuated'!A1"]
[null,null,"ATIS-511",null,null,"ATIS-511",null,null,"inputCostsInfrastructureCount",null,null,"$R$34",null,"ATIS-511'!inputCostsInfrastructureCount",null,null,null,{"$f":"IF(0=VLOOKUP(I850,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I850,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The number of infrastructure items to deploy"},null,null,"TIM-FSP","$B$22","Preset Timing",null,"RM-Preset'!A1"]
[null,null,"ATIS-DMS",null,null,"ATIS-DMS",null,null,"inputCostsInfrastructureCount",null,null,"$R$26",null,"ATIS-DMS'!inputCostsInfrastructureCount",null,null,null,{"$f":"IF(0=VLOOKUP(I851,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I851,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The number of infrastructure items to deploy"},null,null,"TIM-FSP","$B$24","Traffic Incident Management",null,"TIM-FSP'!A1"]
[null,null,"ATIS-HAR",null,null,"ATIS-HAR",null,null,"inputCostsInfrastructureCount",null,null,"$R$25",null,"ATIS-HAR'!inputCostsInfrastructureCount",null,null,null,{"$f":"IF(0=VLOOKUP(I852,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I852,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The number of infrastructure items to deploy"},null,null,"TIM-FSP","$B$26","ATDM Speed Harmonization",null,"ATDM-Speed'!A1"]
[null,null,"HOT",null,null,"HOT",null,null,"inputCostsInfrastructureCount",null,null,"$R$54",null,"HOT!inputCostsInfrastructureCount",null,null,null,{"$f":"IF(0=VLOOKUP(I853,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I853,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The number of infrastructure items to deploy"},null,null,"TIM-FSP","$B$27","Employer Based Traveler Demand Mgmt.  ",null,"TDM-EB'!A1"]
[null,null,"RM-Actuated",null,null,"RM-Actuated",null,null,"inputCostsInfrastructureCount",null,null,"$R$26",null,"RM-Actuated'!inputCostsInfrastructureCount",null,null,null,{"$f":"IF(0=VLOOKUP(I854,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I854,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The number of infrastructure items to deploy"},null,null,"TIM-FSP","$B$33","Traffic Management Center",null,"Support-TMC'!A1"]
[null,null,"RM-Central Control",null,null,"RM-Central Control",null,null,"inputCostsInfrastructureCount",null,null,"$R$26",null,"RM-Central Control'!inputCostsInfrastructureCount",null,null,null,{"$f":"IF(0=VLOOKUP(I855,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I855,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The number of infrastructure items to deploy"},null,null,"TIM-FSP","$B$34","Loop Detection",null,"Support-Loops'!A1"]
[null,null,"RM-Preset",null,null,"RM-Preset",null,null,"inputCostsInfrastructureCount",null,null,"$R$22",null,"RM-Preset'!inputCostsInfrastructureCount",null,null,null,{"$f":"IF(0=VLOOKUP(I856,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I856,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The number of infrastructure items to deploy"},null,null,"TIM-FSP","$B$35","CCTV",null,"Support-CCTV'!A1"]
[null,null,"Signal-Actuated",null,null,"Signal-Actuated",null,null,"inputCostsInfrastructureCount",null,null,"$R$24",null,"Signal-Actuated'!inputCostsInfrastructureCount",null,null,null,{"$f":"IF(0=VLOOKUP(I857,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I857,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The number of infrastructure items to deploy"},null,null,"TIM-FSP","$B$36","Costs Summary",null,"COSTS SUMMARY'!A1"]
[null,null,"Signal-Central",null,null,"Signal-Central",null,null,"inputCostsInfrastructureCount",null,null,"$R$27",null,"Signal-Central'!inputCostsInfrastructureCount",null,null,null,{"$f":"IF(0=VLOOKUP(I858,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I858,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The number of infrastructure items to deploy"},null,null,"TIM-FSP","$B$29","ATDM High Occupancy Toll Lanes",null,"ATDM-HOT'!A1"]
[null,null,"Signal-Preset",null,null,"Signal-Preset",null,null,"inputCostsInfrastructureCount",null,null,"$R$23",null,"Signal-Preset'!inputCostsInfrastructureCount",null,null,null,{"$f":"IF(0=VLOOKUP(I859,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I859,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The number of infrastructure items to deploy"},null,null,"TIM-FSP","$B$29","ATDM High Occupancy Toll Lanes",null,"ATDM-HOT'!A1"]
[null,null,"Speed",null,null,"Speed",null,null,"inputCostsInfrastructureCount",null,null,"$R$30",null,"Speed!inputCostsInfrastructureCount",null,null,null,{"$f":"IF(0=VLOOKUP(I860,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I860,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The number of infrastructure items to deploy"},null,null,"TIM-FSP","$B$30","Road Weather Management",null,"ATDM-HOT'!A1"]
[null,null,"Support-CCTV",null,null,"Support-CCTV",null,null,"inputCostsInfrastructureCount",null,null,"$R$25",null,"Support-CCTV'!inputCostsInfrastructureCount",null,null,null,{"$f":"IF(0=VLOOKUP(I861,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I861,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The number of infrastructure items to deploy"},null,null,"TIM-FSP","$B$30","Road Weather Management",null,"Weather Mgmt'!A1"]
[null,null,"Support-Loops",null,null,"Support-Loops",null,null,"inputCostsInfrastructureCount",null,null,"$R$24",null,"Support-Loops'!inputCostsInfrastructureCount",null,null,null,{"$f":"IF(0=VLOOKUP(I862,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I862,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The number of infrastructure items to deploy"},null,null,"TIM-FSP","$B$31","Work Zone",null,"WorkZone!A1"]
[null,null,"Support-TMC",null,null,"Support-TMC",null,null,"inputCostsInfrastructureCount",null,null,"$R$21",null,"Support-TMC'!inputCostsInfrastructureCount",null,null,null,{"$f":"IF(0=VLOOKUP(I863,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I863,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The number of infrastructure items to deploy"},null,null,"TIM-FSP","$B$37","4) ESTIMATE BENEFITS",null,"BENEFIT ESTIMATE'!A1"]
[null,null,"TDM-EB",null,null,"TDM-EB",null,null,"inputCostsInfrastructureCount",null,null,"$R$32",null,"TDM-EB'!inputCostsInfrastructureCount",null,null,null,{"$f":"IF(0=VLOOKUP(I864,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I864,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The number of infrastructure items to deploy"},null,null,"TIM-FSP","$B$38","Parameters",null,"Parameters!A1"]
[null,null,"TIM",null,null,"TIM",null,null,"inputCostsInfrastructureCount",null,null,"$R$32",null,"TIM!inputCostsInfrastructureCount",null,null,null,{"$f":"IF(0=VLOOKUP(I865,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I865,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The number of infrastructure items to deploy"},null,null,"TIM-FSP","$B$55","5) MY DEPLOYMENTS",null,"Summary of My Deployments'!A1"]
[null,null,"TIM-FSP",null,null,"TIM-FSP",null,null,"inputCostsInfrastructureCount",null,null,"$R$32",null,"TIM-FSP'!inputCostsInfrastructureCount",null,null,null,{"$f":"IF(0=VLOOKUP(I866,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I866,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The number of infrastructure items to deploy"},null,null,"TIM-FSP","$B$46","Dynamic Message Sign",null,"Dynamic Message Sign'!A1"]
[null,null,"Transit Priority",null,null,"Transit Priority",null,null,"inputCostsInfrastructureCount",null,null,"$R$25",null,"Transit Priority'!inputCostsInfrastructureCount",null,null,null,{"$f":"IF(0=VLOOKUP(I867,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I867,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The number of infrastructure items to deploy"},null,null,"TIM-FSP","$B$47","Highway Advisory Radio",null,"Highway Advisory Radio'!A1"]
[null,null,"Weather Mgmt",null,null,"Weather Mgmt",null,null,"inputCostsInfrastructureCount",null,null,"$R$31",null,"Weather Mgmt'!inputCostsInfrastructureCount",null,null,null,{"$f":"IF(0=VLOOKUP(I868,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I868,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The number of infrastructure items to deploy"},null,null,"TIM-FSP","$B$39","Generic Link Model",null,"Link Based'!A1"]
[null,null,"WorkZone",null,null,"WorkZone",null,null,"inputCostsInfrastructureCount",null,null,"$R$32",null,"WorkZone!inputCostsInfrastructureCount",null,null,null,{"$f":"IF(0=VLOOKUP(I869,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I869,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The number of infrastructure items to deploy"},null,null,"TIM-FSP","$B$41","Signal Coordination",null,"Signal Coord.'!A1"]
[null,null,"ATDM-HOT",null,null,"ATDM-HOT",null,null,"inputCostsYearOfDeployment",null,null,"$R$39",null,"ATDM-HOT'!inputCostsYearOfDeployment",null,null,null,{"$f":"IF(0=VLOOKUP(I870,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I870,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The year of the deployment"},null,null,"TIM-FSP","$B$43","Ramp Metering",null,"Ramp Metering'!A1"]
[null,null,"ATDM-Shoulder",null,null,"ATDM-Shoulder",null,null,"inputCostsYearOfDeployment",null,null,"$R$36",null,"ATDM-Shoulder'!inputCostsYearOfDeployment",null,null,null,{"$f":"IF(0=VLOOKUP(I871,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I871,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The year of the deployment"},null,null,"TIM-FSP","$B$48","Pre-Trip Traveler Information",null,"Pre Trip Info'!A1"]
[null,null,"ATDM-Speed",null,null,"ATDM-Speed",null,null,"inputCostsYearOfDeployment",null,null,"$R$34",null,"ATDM-Speed'!inputCostsYearOfDeployment",null,null,null,{"$f":"IF(0=VLOOKUP(I872,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I872,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The year of the deployment"},null,null,"TIM-FSP","$B$38","Parameters",null,"Parameters!A1"]
[null,null,"ATIS-511",null,null,"ATIS-511",null,null,"inputCostsYearOfDeployment",null,null,"$R$38",null,"ATIS-511'!inputCostsYearOfDeployment",null,null,null,{"$f":"IF(0=VLOOKUP(I873,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I873,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The year of the deployment"},null,null,"TIM-FSP","$B$44","Traffic Incident Management",null,"TIM!A1"]
[null,null,"ATIS-DMS",null,null,"ATIS-DMS",null,null,"inputCostsYearOfDeployment",null,null,"$R$30",null,"ATIS-DMS'!inputCostsYearOfDeployment",null,null,null,{"$f":"IF(0=VLOOKUP(I874,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I874,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The year of the deployment"},null,null,"TIM-FSP","$B$50","HOT Lanes",null,"HOT!A1"]
[null,null,"ATIS-HAR",null,null,"ATIS-HAR",null,null,"inputCostsYearOfDeployment",null,null,"$R$29",null,"ATIS-HAR'!inputCostsYearOfDeployment",null,null,null,{"$f":"IF(0=VLOOKUP(I875,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I875,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The year of the deployment"},null,null,"TIM-FSP","$B$51","Hard Shoulder Running",null,"Hard Shoulder'!A1"]
[null,null,"HOT",null,null,"HOT",null,null,"inputCostsYearOfDeployment",null,null,"$R$58",null,"HOT!inputCostsYearOfDeployment",null,null,null,{"$f":"IF(0=VLOOKUP(I876,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I876,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The year of the deployment"},null,null,"TIM-FSP","$B$52","Speed Harmonization",null,"Speed!A1"]
[null,null,"RM-Actuated",null,null,"RM-Actuated",null,null,"inputCostsYearOfDeployment",null,null,"$R$30",null,"RM-Actuated'!inputCostsYearOfDeployment",null,null,null,{"$f":"IF(0=VLOOKUP(I877,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I877,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The year of the deployment"},null,null,"TIM-FSP","$B$53","Road Weather Management",null,"Weather Sys'!A1"]
[null,null,"RM-Central Control",null,null,"RM-Central Control",null,null,"inputCostsYearOfDeployment",null,null,"$R$30",null,"RM-Central Control'!inputCostsYearOfDeployment",null,null,null,{"$f":"IF(0=VLOOKUP(I878,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I878,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The year of the deployment"},null,null,"TIM-FSP","$B$54","Work Zone Systems",null,"Work Zone'!A1"]
[null,null,"RM-Preset",null,null,"RM-Preset",null,null,"inputCostsYearOfDeployment",null,null,"$R$26",null,"RM-Preset'!inputCostsYearOfDeployment",null,null,null,{"$f":"IF(0=VLOOKUP(I879,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I879,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The year of the deployment"},null,null,"ATDM-Shoulder","$B$4","OPENING SCREEN",null,"OPENING SCREEN'!A1"]
[null,null,"Signal-Actuated",null,null,"Signal-Actuated",null,null,"inputCostsYearOfDeployment",null,null,"$R$28",null,"Signal-Actuated'!inputCostsYearOfDeployment",null,null,null,{"$f":"IF(0=VLOOKUP(I880,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I880,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The year of the deployment"},null,null,"ATDM-Shoulder","$B$6","LIST OF ALL WORKSHEETS",null,"LIST OF ALL WORKSHEETS'!A1"]
[null,null,"Signal-Central",null,null,"Signal-Central",null,null,"inputCostsYearOfDeployment",null,null,"$R$31",null,"Signal-Central'!inputCostsYearOfDeployment",null,null,null,{"$f":"IF(0=VLOOKUP(I881,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I881,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The year of the deployment"},null,null,"ATDM-Shoulder","$B$7","1) INVESTIGATE IMPACTS",null,"IMPACT LOOKUP'!A1"]
[null,null,"Signal-Preset",null,null,"Signal-Preset",null,null,"inputCostsYearOfDeployment",null,null,"$R$27",null,"Signal-Preset'!inputCostsYearOfDeployment",null,null,null,{"$f":"IF(0=VLOOKUP(I882,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I882,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The year of the deployment"},null,null,"ATDM-Shoulder","$B$8","2) METHODS AND TOOLS",null,"METHOD SELECTION'!A1"]
[null,null,"Speed",null,null,"Speed",null,null,"inputCostsYearOfDeployment",null,null,"$R$34",null,"Speed!inputCostsYearOfDeployment",null,null,null,{"$f":"IF(0=VLOOKUP(I883,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I883,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The year of the deployment"},null,null,"ATDM-Shoulder","$B$9","3) ESTIMATE COSTS",null,"COST ESTIMATION'!A1"]
[null,null,"Support-CCTV",null,null,"Support-CCTV",null,null,"inputCostsYearOfDeployment",null,null,"$R$29",null,"Support-CCTV'!inputCostsYearOfDeployment",null,null,null,{"$f":"IF(0=VLOOKUP(I884,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I884,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The year of the deployment"},null,null,"ATDM-Shoulder","$B$3","Back",null,"ATDM-HOT'!A1"]
[null,null,"Support-Loops",null,null,"Support-Loops",null,null,"inputCostsYearOfDeployment",null,null,"$R$28",null,"Support-Loops'!inputCostsYearOfDeployment",null,null,null,{"$f":"IF(0=VLOOKUP(I885,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I885,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The year of the deployment"},null,null,"ATDM-Shoulder","$B$5","GENERAL TOOL OVERVIEW",null,"TOPS-BC INFO'!A1"]
[null,null,"Support-TMC",null,null,"Support-TMC",null,null,"inputCostsYearOfDeployment",null,null,"$R$25",null,"Support-TMC'!inputCostsYearOfDeployment",null,null,null,{"$f":"IF(0=VLOOKUP(I886,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I886,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The year of the deployment"},null,null,"ATDM-Shoulder","$B$11","DMS",null,"ATIS-DMS'!A1"]
[null,null,"TDM-EB",null,null,"TDM-EB",null,null,"inputCostsYearOfDeployment",null,null,"$R$36",null,"TDM-EB'!inputCostsYearOfDeployment",null,null,null,{"$f":"IF(0=VLOOKUP(I887,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I887,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The year of the deployment"},null,null,"ATDM-Shoulder","$B$12","HAR",null,"ATIS-HAR'!A1"]
[null,null,"TIM",null,null,"TIM",null,null,"inputCostsYearOfDeployment",null,null,"$R$36",null,"TIM!inputCostsYearOfDeployment",null,null,null,{"$f":"IF(0=VLOOKUP(I888,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I888,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The year of the deployment"},null,null,"ATDM-Shoulder","$B$13","Pre-Trip Traveler Info",null,"ATIS-511'!A1"]
[null,null,"TIM-FSP",null,null,"TIM-FSP",null,null,"inputCostsYearOfDeployment",null,null,"$R$36",null,"TIM-FSP'!inputCostsYearOfDeployment",null,null,null,{"$f":"IF(0=VLOOKUP(I889,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I889,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The year of the deployment"},null,null,"ATDM-Shoulder","$B$15","Preset Timing",null,"Signal-Preset'!A1"]
[null,null,"Transit Priority",null,null,"Transit Priority",null,null,"inputCostsYearOfDeployment",null,null,"$R$29",null,"Transit Priority'!inputCostsYearOfDeployment",null,null,null,{"$f":"IF(0=VLOOKUP(I890,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I890,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The year of the deployment"},null,null,"ATDM-Shoulder","$B$16","Traffic Actuated",null,"Signal-Actuated'!A1"]
[null,null,"Weather Mgmt",null,null,"Weather Mgmt",null,null,"inputCostsYearOfDeployment",null,null,"$R$35",null,"Weather Mgmt'!inputCostsYearOfDeployment",null,null,null,{"$f":"IF(0=VLOOKUP(I891,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I891,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The year of the deployment"},null,null,"ATDM-Shoulder","$B$17","Central Control",null,"Signal-Central'!A1"]
[null,null,"WorkZone",null,null,"WorkZone",null,null,"inputCostsYearOfDeployment",null,null,"$R$36",null,"WorkZone!inputCostsYearOfDeployment",null,null,null,{"$f":"IF(0=VLOOKUP(I892,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I892,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The year of the deployment"},null,null,"ATDM-Shoulder","$B$18","Transit Signal Priority",null,"Transit Priority'!A1"]
[null,null,"Summary of My Deployments",null,null,"Summary of My Deployments",null,null,"inputDiscountRate",null,null,"$AF$11",null,"Summary of My Deployments'!inputDiscountRate",null,null,null,{"$f":"IF(0=VLOOKUP(I893,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I893,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The user specified discount rate used for calculating net present value"},null,null,"ATDM-Shoulder","$B$20","Central Control",null,"RM-Central Control'!A1"]
[null,null,"Hard Shoulder",null,null,"Hard Shoulder",null,null,"inputFacilityType",null,null,"$R$13",null,"Hard Shoulder'!inputFacilityType",null,null,null,{"$f":"IF(0=VLOOKUP(I894,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I894,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The facility type of the link"},null,null,"ATDM-Shoulder","$B$21","Traffic Actuated",null,"RM-Actuated'!A1"]
[null,null,"HOT",null,null,"HOT",null,null,"inputFacilityType",null,null,"$R$13",null,"HOT!inputFacilityType",null,null,null,{"$f":"IF(0=VLOOKUP(I895,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I895,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The facility type of the link"},null,null,"ATDM-Shoulder","$B$22","Preset Timing",null,"RM-Preset'!A1"]
[null,null,"Link Based",null,null,"Link Based",null,null,"inputFacilityType",null,null,"$R$13",null,"Link Based'!inputFacilityType",null,null,null,{"$f":"IF(0=VLOOKUP(I896,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I896,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The facility type of the link"},null,null,"ATDM-Shoulder","$B$24","Traffic Incident Management",null,"TIM-FSP'!A1"]
[null,null,"Ramp Metering",null,null,"Ramp Metering",null,null,"inputFacilityType",null,null,"$R$13",null,"Ramp Metering'!inputFacilityType",null,null,null,{"$f":"IF(0=VLOOKUP(I897,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I897,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The facility type of the link"},null,null,"ATDM-Shoulder","$B$26","ATDM Speed Harmonization",null,"ATDM-Speed'!A1"]
[null,null,"Signal Coord.",null,null,"Signal Coord.",null,null,"inputFacilityType",null,null,"$R$14",null,"Signal Coord.'!inputFacilityType",null,null,null,{"$f":"IF(0=VLOOKUP(I898,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I898,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The facility type of the link"},null,null,"ATDM-Shoulder","$B$27","Employer Based Traveler Demand Mgmt.  ",null,"TDM-EB'!A1"]
[null,null,"Speed",null,null,"Speed",null,null,"inputFacilityType",null,null,"$R$13",null,"Speed!inputFacilityType",null,null,null,{"$f":"IF(0=VLOOKUP(I899,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I899,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The facility type of the link"},null,null,"ATDM-Shoulder","$B$32","Traffic Management Center",null,"Support-TMC'!A1"]
[null,null,"TIM",null,null,"TIM",null,null,"inputFacilityType",null,null,"$R$13",null,"TIM!inputFacilityType",null,null,null,{"$f":"IF(0=VLOOKUP(I900,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I900,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The facility type of the link"},null,null,"ATDM-Shoulder","$B$33","Loop Detection",null,"Support-Loops'!A1"]
[null,null,"Weather Sys",null,null,"Weather Sys",null,null,"inputFacilityType",null,null,"$R$13",null,"Weather Sys'!inputFacilityType",null,null,null,{"$f":"IF(0=VLOOKUP(I901,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I901,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The facility type of the link"},null,null,"ATDM-Shoulder","$B$34","CCTV",null,"Support-CCTV'!A1"]
[null,null,"Work Zone",null,null,"Work Zone",null,null,"inputFacilityType",null,null,"$R$13",null,"Work Zone'!inputFacilityType",null,null,null,{"$f":"IF(0=VLOOKUP(I902,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I902,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The facility type of the link"},null,null,"ATDM-Shoulder","$B$35","Costs Summary",null,"COSTS SUMMARY'!A1"]
[null,null,"Hard Shoulder",null,null,"Hard Shoulder",null,null,"inputFatalityValuation",null,null,"$R$80",null,"Hard Shoulder'!inputFatalityValuation",null,null,null,{"$f":"IF(0=VLOOKUP(I903,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I903,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The dollar impact of a fatality accident"},null,null,"ATDM-Shoulder","$B$11","DMS",null,"ATIS-DMS'!A1"]
[null,null,"HOT",null,null,"HOT",null,null,"inputFatalityValuation",null,null,"$R$86",null,"HOT!inputFatalityValuation",null,null,null,{"$f":"IF(0=VLOOKUP(I904,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I904,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The dollar impact of a fatality accident"},null,null,"ATDM-Shoulder","$B$4","OPENING SCREEN",null,"OPENING SCREEN'!A1"]
[null,null,"Link Based",null,null,"Link Based",null,null,"inputFatalityValuation",null,null,"$R$80",null,"Link Based'!inputFatalityValuation",null,null,null,{"$f":"IF(0=VLOOKUP(I905,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I905,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The dollar impact of a fatality accident"},null,null,"ATDM-Shoulder","$B$6","LIST OF ALL WORKSHEETS",null,"LIST OF ALL WORKSHEETS'!A1"]
[null,null,"Ramp Metering",null,null,"Ramp Metering",null,null,"inputFatalityValuation",null,null,"$R$80",null,"Ramp Metering'!inputFatalityValuation",null,null,null,{"$f":"IF(0=VLOOKUP(I906,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I906,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The dollar impact of a fatality accident"},null,null,"ATDM-Shoulder","$B$7","1) INVESTIGATE IMPACTS",null,"IMPACT LOOKUP'!A1"]
[null,null,"Signal Coord.",null,null,"Signal Coord.",null,null,"inputFatalityValuation",null,null,"$R$67",null,"Signal Coord.'!inputFatalityValuation",null,null,null,{"$f":"IF(0=VLOOKUP(I907,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I907,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The dollar impact of a fatality accident"},null,null,"ATDM-Shoulder","$B$8","2) METHODS AND TOOLS",null,"METHOD SELECTION'!A1"]
[null,null,"Speed",null,null,"Speed",null,null,"inputFatalityValuation",null,null,"$R$80",null,"Speed!inputFatalityValuation",null,null,null,{"$f":"IF(0=VLOOKUP(I908,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I908,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The dollar impact of a fatality accident"},null,null,"ATDM-Shoulder","$B$9","3) ESTIMATE COSTS",null,"COST ESTIMATION'!A1"]
[null,null,"Summary of My Deployments",null,null,"Summary of My Deployments",null,null,"inputFatalityValuation",null,null,"$R$15",null,"Summary of My Deployments'!inputFatalityValuation",null,null,null,{"$f":"IF(0=VLOOKUP(I909,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I909,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The dollar impact of a fatality accident"},null,null,"ATDM-Shoulder","$B$12","HAR",null,"ATIS-HAR'!A1"]
[null,null,"TIM",null,null,"TIM",null,null,"inputFatalityValuation",null,null,"$R$81",null,"TIM!inputFatalityValuation",null,null,null,{"$f":"IF(0=VLOOKUP(I910,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I910,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The dollar impact of a fatality accident"},null,null,"ATDM-Shoulder","$B$13","Pre-Trip Traveler Info",null,"ATIS-511'!A1"]
[null,null,"Weather Sys",null,null,"Weather Sys",null,null,"inputFatalityValuation",null,null,"$R$80",null,"Weather Sys'!inputFatalityValuation",null,null,null,{"$f":"IF(0=VLOOKUP(I911,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I911,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The dollar impact of a fatality accident"},null,null,"ATDM-Shoulder","$B$15","Preset Timing",null,"Signal-Preset'!A1"]
[null,null,"Work Zone",null,null,"Work Zone",null,null,"inputFatalityValuation",null,null,"$R$80",null,"Work Zone'!inputFatalityValuation",null,null,null,{"$f":"IF(0=VLOOKUP(I912,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I912,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The dollar impact of a fatality accident"},null,null,"ATDM-Shoulder","$B$16","Traffic Actuated",null,"Signal-Actuated'!A1"]
[null,null,"Hard Shoulder",null,null,"Hard Shoulder",null,null,"inputFFS",null,null,"$R$19",null,"Hard Shoulder'!inputFFS",null,null,null,{"$f":"IF(0=VLOOKUP(I913,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I913,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The Free Flow Speed"},null,null,"ATDM-Shoulder","$B$17","Central Control",null,"Signal-Central'!A1"]
[null,null,"Link Based",null,null,"Link Based",null,null,"inputFFS",null,null,"$R$19",null,"Link Based'!inputFFS",null,null,null,{"$f":"IF(0=VLOOKUP(I914,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I914,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The Free Flow Speed"},null,null,"ATDM-Shoulder","$B$18","Transit Signal Priority",null,"Transit Priority'!A1"]
[null,null,"Ramp Metering",null,null,"Ramp Metering",null,null,"inputFFS",null,null,"$R$19",null,"Ramp Metering'!inputFFS",null,null,null,{"$f":"IF(0=VLOOKUP(I915,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I915,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The Free Flow Speed"},null,null,"ATDM-Shoulder","$B$20","Central Control",null,"RM-Central Control'!A1"]
[null,null,"Signal Coord.",null,null,"Signal Coord.",null,null,"inputFFS",null,null,"$R$20",null,"Signal Coord.'!inputFFS",null,null,null,{"$f":"IF(0=VLOOKUP(I916,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I916,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The Free Flow Speed"},null,null,"ATDM-Shoulder","$B$21","Traffic Actuated",null,"RM-Actuated'!A1"]
[null,null,"Speed",null,null,"Speed",null,null,"inputFFS",null,null,"$R$19",null,"Speed!inputFFS",null,null,null,{"$f":"IF(0=VLOOKUP(I917,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I917,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The Free Flow Speed"},null,null,"ATDM-Shoulder","$B$22","Preset Timing",null,"RM-Preset'!A1"]
[null,null,"TIM",null,null,"TIM",null,null,"inputFFS",null,null,"$R$19",null,"TIM!inputFFS",null,null,null,{"$f":"IF(0=VLOOKUP(I918,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I918,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The Free Flow Speed"},null,null,"ATDM-Shoulder","$B$24","Traffic Incident Management",null,"TIM-FSP'!A1"]
[null,null,"Weather Sys",null,null,"Weather Sys",null,null,"inputFFS",null,null,"$R$19",null,"Weather Sys'!inputFFS",null,null,null,{"$f":"IF(0=VLOOKUP(I919,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I919,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The Free Flow Speed"},null,null,"ATDM-Shoulder","$B$26","ATDM Speed Harmonization",null,"ATDM-Speed'!A1"]
[null,null,"Work Zone",null,null,"Work Zone",null,null,"inputFFS",null,null,"$R$19",null,"Work Zone'!inputFFS",null,null,null,{"$f":"IF(0=VLOOKUP(I920,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I920,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The Free Flow Speed"},null,null,"ATDM-Shoulder","$B$27","Employer Based Traveler Demand Mgmt.  ",null,"TDM-EB'!A1"]
[null,null,"Hard Shoulder",null,null,"Hard Shoulder",null,null,"inputFuelCostGallon",null,null,"$R$76",null,"Hard Shoulder'!inputFuelCostGallon",null,null,null,{"$f":"IF(0=VLOOKUP(I921,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I921,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The cost per gallon of fuel"},null,null,"ATDM-Shoulder","$B$32","Traffic Management Center",null,"Support-TMC'!A1"]
[null,null,"HOT",null,null,"HOT",null,null,"inputFuelCostGallon",null,null,"$R$82",null,"HOT!inputFuelCostGallon",null,null,null,{"$f":"IF(0=VLOOKUP(I922,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I922,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The cost per gallon of fuel"},null,null,"ATDM-Shoulder","$B$33","Loop Detection",null,"Support-Loops'!A1"]
[null,null,"Link Based",null,null,"Link Based",null,null,"inputFuelCostGallon",null,null,"$R$76",null,"Link Based'!inputFuelCostGallon",null,null,null,{"$f":"IF(0=VLOOKUP(I923,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I923,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The cost per gallon of fuel"},null,null,"ATDM-Shoulder","$B$34","CCTV",null,"Support-CCTV'!A1"]
[null,null,"Ramp Metering",null,null,"Ramp Metering",null,null,"inputFuelCostGallon",null,null,"$R$76",null,"Ramp Metering'!inputFuelCostGallon",null,null,null,{"$f":"IF(0=VLOOKUP(I924,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I924,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The cost per gallon of fuel"},null,null,"ATDM-Shoulder","$B$35","Costs Summary",null,"COSTS SUMMARY'!A1"]
[null,null,"Signal Coord.",null,null,"Signal Coord.",null,null,"inputFuelCostGallon",null,null,"$R$63",null,"Signal Coord.'!inputFuelCostGallon",null,null,null,{"$f":"IF(0=VLOOKUP(I925,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I925,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The cost per gallon of fuel"},null,null,"ATDM-Shoulder","$B$29","ATDM High Occupancy Toll Lanes",null,"ATDM-HOT'!A1"]
[null,null,"Speed",null,null,"Speed",null,null,"inputFuelCostGallon",null,null,"$R$76",null,"Speed!inputFuelCostGallon",null,null,null,{"$f":"IF(0=VLOOKUP(I926,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I926,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The cost per gallon of fuel"},null,null,"ATDM-Shoulder","$B$29","ATDM High Occupancy Toll Lanes",null,"ATDM-HOT'!A1"]
[null,null,"Summary of My Deployments",null,null,"Summary of My Deployments",null,null,"inputFuelCostGallon",null,null,"$R$13",null,"Summary of My Deployments'!inputFuelCostGallon",null,null,null,{"$f":"IF(0=VLOOKUP(I927,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I927,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The cost per gallon of fuel"},null,null,"ATDM-Shoulder","$B$30","Road Weather Management",null,"ATDM-HOT'!A1"]
[null,null,"TIM",null,null,"TIM",null,null,"inputFuelCostGallon",null,null,"$R$77",null,"TIM!inputFuelCostGallon",null,null,null,{"$f":"IF(0=VLOOKUP(I928,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I928,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The cost per gallon of fuel"},null,null,"ATDM-Shoulder","$B$30","Road Weather Management",null,"Weather Mgmt'!A1"]
[null,null,"Weather Sys",null,null,"Weather Sys",null,null,"inputFuelCostGallon",null,null,"$R$76",null,"Weather Sys'!inputFuelCostGallon",null,null,null,{"$f":"IF(0=VLOOKUP(I929,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I929,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The cost per gallon of fuel"},null,null,"ATDM-Shoulder","$B$36","4) ESTIMATE BENEFITS",null,"BENEFIT ESTIMATE'!A1"]
[null,null,"Work Zone",null,null,"Work Zone",null,null,"inputFuelCostGallon",null,null,"$R$76",null,"Work Zone'!inputFuelCostGallon",null,null,null,{"$f":"IF(0=VLOOKUP(I930,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I930,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The cost per gallon of fuel"},null,null,"ATDM-Shoulder","$B$37","Parameters",null,"Parameters!A1"]
[null,null,"HOT",null,null,"HOT",null,null,"inputGeneralPurposeCapacity",null,null,"$R$17",null,"HOT!inputGeneralPurposeCapacity",null,null,null,{"$f":"IF(0=VLOOKUP(I931,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I931,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The capacity of a General Purpose Freeway link"},null,null,"ATDM-Shoulder","$B$54","5) MY DEPLOYMENTS",null,"Summary of My Deployments'!A1"]
[null,null,"HOT",null,null,"HOT",null,null,"inputGeneralPurposeFFS",null,null,"$R$18",null,"HOT!inputGeneralPurposeFFS",null,null,null,{"$f":"IF(0=VLOOKUP(I932,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I932,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The Free Flow Speed of a General Purpose Freeway link"},null,null,"ATDM-Shoulder","$B$45","Dynamic Message Sign",null,"Dynamic Message Sign'!A1"]
[null,null,"HOT",null,null,"HOT",null,null,"inputGeneralPurposeNumberOfLanes",null,null,"$R$16",null,"HOT!inputGeneralPurposeNumberOfLanes",null,null,null,{"$f":"IF(0=VLOOKUP(I933,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I933,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The number of lanes on a General Purpose Freeway link"},null,null,"ATDM-Shoulder","$B$46","Highway Advisory Radio",null,"Highway Advisory Radio'!A1"]
[null,null,"HOT",null,null,"HOT",null,null,"inputGeneralPurposeVolume",null,null,"$R$15",null,"HOT!inputGeneralPurposeVolume",null,null,null,{"$f":"IF(0=VLOOKUP(I934,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I934,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The Volume on the General Purpose Freeway link"},null,null,"ATDM-Shoulder","$B$38","Generic Link Model",null,"Link Based'!A1"]
[null,null,"HOT",null,null,"HOT",null,null,"inputHOVCapacity",null,null,"$R$24",null,"HOT!inputHOVCapacity",null,null,null,{"$f":"IF(0=VLOOKUP(I935,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I935,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The capacity of a HOV Freeway link"},null,null,"ATDM-Shoulder","$B$40","Signal Coordination",null,"Signal Coord.'!A1"]
[null,null,"HOT",null,null,"HOT",null,null,"inputHOVFFS",null,null,"$R$25",null,"HOT!inputHOVFFS",null,null,null,{"$f":"IF(0=VLOOKUP(I936,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I936,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The Free Flow Speed of a HOV Freeway link"},null,null,"ATDM-Shoulder","$B$42","Ramp Metering",null,"Ramp Metering'!A1"]
[null,null,"HOT",null,null,"HOT",null,null,"inputHOVNumberOfLanes",null,null,"$R$23",null,"HOT!inputHOVNumberOfLanes",null,null,null,{"$f":"IF(0=VLOOKUP(I937,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I937,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The number of lanes on a HOV Freeway link"},null,null,"ATDM-Shoulder","$B$47","Pre-Trip Traveler Information",null,"Pre Trip Info'!A1"]
[null,null,"HOT",null,null,"HOT",null,null,"inputHOVVolume",null,null,"$R$22",null,"HOT!inputHOVVolume",null,null,null,{"$f":"IF(0=VLOOKUP(I938,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I938,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The volume on a HOV Freeway link"},null,null,"ATDM-Shoulder","$B$37","Parameters",null,"Parameters!A1"]
[null,null,"Dynamic Message Sign",null,null,"Dynamic Message Sign",null,null,"inputImpactATISMinutesSaved",null,null,"$R$18",null,"Dynamic Message Sign'!inputImpactATISMinutesSaved",null,null,null,{"$f":"IF(0=VLOOKUP(I939,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I939,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The user specified number of minutes saved per traveler due to ATIS information"},null,null,"ATDM-Shoulder","$B$43","Traffic Incident Management",null,"TIM!A1"]
[null,null,"Hard Shoulder",null,null,"Hard Shoulder",null,null,"inputImpactATISMinutesSaved",null,null,"$R$48",null,"Hard Shoulder'!inputImpactATISMinutesSaved",null,null,null,{"$f":"IF(0=VLOOKUP(I940,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I940,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The user specified number of minutes saved per traveler due to ATIS information"},null,null,"ATDM-Shoulder","$B$49","HOT Lanes",null,"HOT!A1"]
[null,null,"Highway Advisory Radio",null,null,"Highway Advisory Radio",null,null,"inputImpactATISMinutesSaved",null,null,"$R$18",null,"Highway Advisory Radio'!inputImpactATISMinutesSaved",null,null,null,{"$f":"IF(0=VLOOKUP(I941,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I941,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The user specified number of minutes saved per traveler due to ATIS information"},null,null,"ATDM-Shoulder","$B$50","Hard Shoulder Running",null,"Hard Shoulder'!A1"]
[null,null,"Link Based",null,null,"Link Based",null,null,"inputImpactATISMinutesSaved",null,null,"$R$48",null,"Link Based'!inputImpactATISMinutesSaved",null,null,null,{"$f":"IF(0=VLOOKUP(I942,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I942,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The user specified number of minutes saved per traveler due to ATIS information"},null,null,"ATDM-Shoulder","$B$51","Speed Harmonization",null,"Speed!A1"]
[null,null,"Pre Trip Info",null,null,"Pre Trip Info",null,null,"inputImpactATISMinutesSaved",null,null,"$R$15",null,"Pre Trip Info'!inputImpactATISMinutesSaved",null,null,null,{"$f":"IF(0=VLOOKUP(I943,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I943,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The user specified number of minutes saved per traveler due to ATIS information"},null,null,"ATDM-Shoulder","$B$52","Road Weather Management",null,"Weather Sys'!A1"]
[null,null,"Speed",null,null,"Speed",null,null,"inputImpactATISMinutesSaved",null,null,"$R$48",null,"Speed!inputImpactATISMinutesSaved",null,null,null,{"$f":"IF(0=VLOOKUP(I944,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I944,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The user specified number of minutes saved per traveler due to ATIS information"},null,null,"ATDM-Shoulder","$B$53","Work Zone Systems",null,"Work Zone'!A1"]
[null,null,"TIM",null,null,"TIM",null,null,"inputImpactATISMinutesSaved",null,null,"$R$49",null,"TIM!inputImpactATISMinutesSaved",null,null,null,{"$f":"IF(0=VLOOKUP(I945,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I945,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The user specified number of minutes saved per traveler due to ATIS information"},null,null,"BENEFIT ESTIMATE","$B$4","OPENING SCREEN",null,"OPENING SCREEN'!A1"]
[null,null,"Weather Sys",null,null,"Weather Sys",null,null,"inputImpactATISMinutesSaved",null,null,"$R$48",null,"Weather Sys'!inputImpactATISMinutesSaved",null,null,null,{"$f":"IF(0=VLOOKUP(I946,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I946,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The user specified number of minutes saved per traveler due to ATIS information"},null,null,"BENEFIT ESTIMATE","$B$6","LIST OF ALL WORKSHEETS",null,"LIST OF ALL WORKSHEETS'!A1"]
[null,null,"Work Zone",null,null,"Work Zone",null,null,"inputImpactATISMinutesSaved",null,null,"$R$48",null,"Work Zone'!inputImpactATISMinutesSaved",null,null,null,{"$f":"IF(0=VLOOKUP(I947,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I947,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The user specified number of minutes saved per traveler due to ATIS information"},null,null,"BENEFIT ESTIMATE","$B$7","1) INVESTIGATE IMPACTS",null,"IMPACT LOOKUP'!A1"]
[null,null,"Dynamic Message Sign",null,null,"Dynamic Message Sign",null,null,"inputImpactATISPercentActive",null,null,"$R$16",null,"Dynamic Message Sign'!inputImpactATISPercentActive",null,null,null,{"$f":"IF(0=VLOOKUP(I948,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I948,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The user specified percent time the ATIS system has useful information"},null,null,"BENEFIT ESTIMATE","$B$8","2) METHODS AND TOOLS",null,"METHOD SELECTION'!A1"]
[null,null,"Hard Shoulder",null,null,"Hard Shoulder",null,null,"inputImpactATISPercentActive",null,null,"$R$46",null,"Hard Shoulder'!inputImpactATISPercentActive",null,null,null,{"$f":"IF(0=VLOOKUP(I949,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I949,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The user specified percent time the ATIS system has useful information"},null,null,"BENEFIT ESTIMATE","$B$9","3) ESTIMATE COSTS",null,"COST ESTIMATION'!A1"]
[null,null,"Highway Advisory Radio",null,null,"Highway Advisory Radio",null,null,"inputImpactATISPercentActive",null,null,"$R$16",null,"Highway Advisory Radio'!inputImpactATISPercentActive",null,null,null,{"$f":"IF(0=VLOOKUP(I950,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I950,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The user specified percent time the ATIS system has useful information"},null,null,"BENEFIT ESTIMATE","$B$3","Back",null,"TOPS-BC INFO'!A1"]
[null,null,"Link Based",null,null,"Link Based",null,null,"inputImpactATISPercentActive",null,null,"$R$46",null,"Link Based'!inputImpactATISPercentActive",null,null,null,{"$f":"IF(0=VLOOKUP(I951,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I951,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The user specified percent time the ATIS system has useful information"},null,null,"BENEFIT ESTIMATE","$B$5","GENERAL TOOL OVERVIEW",null,"TOPS-BC INFO'!A1"]
[null,null,"Pre Trip Info",null,null,"Pre Trip Info",null,null,"inputImpactATISPercentActive",null,null,"$R$13",null,"Pre Trip Info'!inputImpactATISPercentActive",null,null,null,{"$f":"IF(0=VLOOKUP(I952,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I952,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The user specified percent time the ATIS system has useful information"},null,null,"BENEFIT ESTIMATE","$B$11","DMS",null,"ATIS-DMS'!A1"]
[null,null,"Speed",null,null,"Speed",null,null,"inputImpactATISPercentActive",null,null,"$R$46",null,"Speed!inputImpactATISPercentActive",null,null,null,{"$f":"IF(0=VLOOKUP(I953,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I953,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The user specified percent time the ATIS system has useful information"},null,null,"BENEFIT ESTIMATE","$B$12","HAR",null,"ATIS-HAR'!A1"]
[null,null,"TIM",null,null,"TIM",null,null,"inputImpactATISPercentActive",null,null,"$R$47",null,"TIM!inputImpactATISPercentActive",null,null,null,{"$f":"IF(0=VLOOKUP(I954,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I954,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The user specified percent time the ATIS system has useful information"},null,null,"BENEFIT ESTIMATE","$B$13","Pre-Trip Traveler Info",null,"ATIS-511'!A1"]
[null,null,"Weather Sys",null,null,"Weather Sys",null,null,"inputImpactATISPercentActive",null,null,"$R$46",null,"Weather Sys'!inputImpactATISPercentActive",null,null,null,{"$f":"IF(0=VLOOKUP(I955,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I955,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The user specified percent time the ATIS system has useful information"},null,null,"BENEFIT ESTIMATE","$B$15","Preset Timing",null,"Signal-Preset'!A1"]
[null,null,"Work Zone",null,null,"Work Zone",null,null,"inputImpactATISPercentActive",null,null,"$R$46",null,"Work Zone'!inputImpactATISPercentActive",null,null,null,{"$f":"IF(0=VLOOKUP(I956,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I956,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The user specified percent time the ATIS system has useful information"},null,null,"BENEFIT ESTIMATE","$B$16","Traffic Actuated",null,"Signal-Actuated'!A1"]
[null,null,"Dynamic Message Sign",null,null,"Dynamic Message Sign",null,null,"inputImpactATISPercentUtilization",null,null,"$R$17",null,"Dynamic Message Sign'!inputImpactATISPercentUtilization",null,null,null,{"$f":"IF(0=VLOOKUP(I957,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I957,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The user specified percentage of travelers who utilize ATIS information"},null,null,"BENEFIT ESTIMATE","$B$17","Central Control",null,"Signal-Central'!A1"]
[null,null,"Hard Shoulder",null,null,"Hard Shoulder",null,null,"inputImpactATISPercentUtilization",null,null,"$R$47",null,"Hard Shoulder'!inputImpactATISPercentUtilization",null,null,null,{"$f":"IF(0=VLOOKUP(I958,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I958,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The user specified percentage of travelers who utilize ATIS information"},null,null,"BENEFIT ESTIMATE","$B$18","Transit Signal Priority",null,"Transit Priority'!A1"]
[null,null,"Highway Advisory Radio",null,null,"Highway Advisory Radio",null,null,"inputImpactATISPercentUtilization",null,null,"$R$17",null,"Highway Advisory Radio'!inputImpactATISPercentUtilization",null,null,null,{"$f":"IF(0=VLOOKUP(I959,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I959,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The user specified percentage of travelers who utilize ATIS information"},null,null,"BENEFIT ESTIMATE","$B$20","Central Control",null,"RM-Central Control'!A1"]
[null,null,"Link Based",null,null,"Link Based",null,null,"inputImpactATISPercentUtilization",null,null,"$R$47",null,"Link Based'!inputImpactATISPercentUtilization",null,null,null,{"$f":"IF(0=VLOOKUP(I960,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I960,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The user specified percentage of travelers who utilize ATIS information"},null,null,"BENEFIT ESTIMATE","$B$21","Traffic Actuated",null,"RM-Actuated'!A1"]
[null,null,"Pre Trip Info",null,null,"Pre Trip Info",null,null,"inputImpactATISPercentUtilization",null,null,"$R$14",null,"Pre Trip Info'!inputImpactATISPercentUtilization",null,null,null,{"$f":"IF(0=VLOOKUP(I961,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I961,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The user specified percentage of travelers who utilize ATIS information"},null,null,"BENEFIT ESTIMATE","$B$22","Preset Timing",null,"RM-Preset'!A1"]
[null,null,"Speed",null,null,"Speed",null,null,"inputImpactATISPercentUtilization",null,null,"$R$47",null,"Speed!inputImpactATISPercentUtilization",null,null,null,{"$f":"IF(0=VLOOKUP(I962,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I962,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The user specified percentage of travelers who utilize ATIS information"},null,null,"BENEFIT ESTIMATE","$B$24","Traffic Incident Management",null,"TIM-FSP'!A1"]
[null,null,"TIM",null,null,"TIM",null,null,"inputImpactATISPercentUtilization",null,null,"$R$48",null,"TIM!inputImpactATISPercentUtilization",null,null,null,{"$f":"IF(0=VLOOKUP(I963,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I963,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The user specified percentage of travelers who utilize ATIS information"},null,null,"BENEFIT ESTIMATE","$B$26","ATDM Speed Harmonization",null,"ATDM-Speed'!A1"]
[null,null,"Weather Sys",null,null,"Weather Sys",null,null,"inputImpactATISPercentUtilization",null,null,"$R$47",null,"Weather Sys'!inputImpactATISPercentUtilization",null,null,null,{"$f":"IF(0=VLOOKUP(I964,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I964,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The user specified percentage of travelers who utilize ATIS information"},null,null,"BENEFIT ESTIMATE","$B$27","Employer Based Traveler Demand Mgmt.  ",null,"TDM-EB'!A1"]
[null,null,"Work Zone",null,null,"Work Zone",null,null,"inputImpactATISPercentUtilization",null,null,"$R$47",null,"Work Zone'!inputImpactATISPercentUtilization",null,null,null,{"$f":"IF(0=VLOOKUP(I965,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I965,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The user specified percentage of travelers who utilize ATIS information"},null,null,"BENEFIT ESTIMATE","$B$33","Traffic Management Center",null,"Support-TMC'!A1"]
[null,null,"Hard Shoulder",null,null,"Hard Shoulder",null,null,"inputImpactCapacity",null,null,"$R$36",null,"Hard Shoulder'!inputImpactCapacity",null,null,null,{"$f":"IF(0=VLOOKUP(I966,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I966,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The user specified percent change in capacity due to ITS "},null,null,"BENEFIT ESTIMATE","$B$34","Loop Detection",null,"Support-Loops'!A1"]
[null,null,"HOT",null,null,"HOT",null,null,"inputImpactCapacity",null,null,"$R$55",null,"HOT!inputImpactCapacity",null,null,null,{"$f":"IF(0=VLOOKUP(I967,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I967,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The user specified percent change in capacity due to ITS "},null,null,"BENEFIT ESTIMATE","$B$35","CCTV",null,"Support-CCTV'!A1"]
[null,null,"Link Based",null,null,"Link Based",null,null,"inputImpactCapacity",null,null,"$R$36",null,"Link Based'!inputImpactCapacity",null,null,null,{"$f":"IF(0=VLOOKUP(I968,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I968,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The user specified percent change in capacity due to ITS "},null,null,"BENEFIT ESTIMATE","$B$36","Costs Summary",null,"COSTS SUMMARY'!A1"]
[null,null,"Ramp Metering",null,null,"Ramp Metering",null,null,"inputImpactCapacity",null,null,"$R$51",null,"Ramp Metering'!inputImpactCapacity",null,null,null,{"$f":"IF(0=VLOOKUP(I969,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I969,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The user specified percent change in capacity due to ITS "},null,null,"BENEFIT ESTIMATE","$B$11","DMS",null,"ATIS-DMS'!A1"]
[null,null,"Signal Coord.",null,null,"Signal Coord.",null,null,"inputImpactCapacity",null,null,"$R$37",null,"Signal Coord.'!inputImpactCapacity",null,null,null,{"$f":"IF(0=VLOOKUP(I970,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I970,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The user specified percent change in capacity due to ITS "},null,null,"BENEFIT ESTIMATE","$B$4","OPENING SCREEN",null,"OPENING SCREEN'!A1"]
[null,null,"Speed",null,null,"Speed",null,null,"inputImpactCapacity",null,null,"$R$36",null,"Speed!inputImpactCapacity",null,null,null,{"$f":"IF(0=VLOOKUP(I971,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I971,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The user specified percent change in capacity due to ITS "},null,null,"BENEFIT ESTIMATE","$B$6","LIST OF ALL WORKSHEETS",null,"LIST OF ALL WORKSHEETS'!A1"]
[null,null,"TIM",null,null,"TIM",null,null,"inputImpactCapacity",null,null,"$R$36",null,"TIM!inputImpactCapacity",null,null,null,{"$f":"IF(0=VLOOKUP(I972,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I972,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The user specified percent change in capacity due to ITS "},null,null,"BENEFIT ESTIMATE","$B$7","1) INVESTIGATE IMPACTS",null,"IMPACT LOOKUP'!A1"]
[null,null,"Weather Sys",null,null,"Weather Sys",null,null,"inputImpactCapacity",null,null,"$R$36",null,"Weather Sys'!inputImpactCapacity",null,null,null,{"$f":"IF(0=VLOOKUP(I973,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I973,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The user specified percent change in capacity due to ITS "},null,null,"BENEFIT ESTIMATE","$B$8","2) METHODS AND TOOLS",null,"METHOD SELECTION'!A1"]
[null,null,"Work Zone",null,null,"Work Zone",null,null,"inputImpactCapacity",null,null,"$R$36",null,"Work Zone'!inputImpactCapacity",null,null,null,{"$f":"IF(0=VLOOKUP(I974,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I974,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The user specified percent change in capacity due to ITS "},null,null,"BENEFIT ESTIMATE","$B$9","3) ESTIMATE COSTS",null,"COST ESTIMATION'!A1"]
[null,null,"Hard Shoulder",null,null,"Hard Shoulder",null,null,"inputImpactCrashDurationReduction",null,null,"$R$41",null,"Hard Shoulder'!inputImpactCrashDurationReduction",null,null,null,{"$f":"IF(0=VLOOKUP(I975,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I975,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The user specified percent reduction the average duration of accidents due to ITS"},null,null,"BENEFIT ESTIMATE","$B$12","HAR",null,"ATIS-HAR'!A1"]
[null,null,"HOT",null,null,"HOT",null,null,"inputImpactCrashDurationReduction",null,null,"$R$60",null,"HOT!inputImpactCrashDurationReduction",null,null,null,{"$f":"IF(0=VLOOKUP(I976,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I976,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The user specified percent reduction the average duration of accidents due to ITS"},null,null,"BENEFIT ESTIMATE","$B$13","Pre-Trip Traveler Info",null,"ATIS-511'!A1"]
[null,null,"Link Based",null,null,"Link Based",null,null,"inputImpactCrashDurationReduction",null,null,"$R$41",null,"Link Based'!inputImpactCrashDurationReduction",null,null,null,{"$f":"IF(0=VLOOKUP(I977,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I977,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The user specified percent reduction the average duration of accidents due to ITS"},null,null,"BENEFIT ESTIMATE","$B$15","Preset Timing",null,"Signal-Preset'!A1"]
[null,null,"Ramp Metering",null,null,"Ramp Metering",null,null,"inputImpactCrashDurationReduction",null,null,"$R$55",null,"Ramp Metering'!inputImpactCrashDurationReduction",null,null,null,{"$f":"IF(0=VLOOKUP(I978,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I978,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The user specified percent reduction the average duration of accidents due to ITS"},null,null,"BENEFIT ESTIMATE","$B$16","Traffic Actuated",null,"Signal-Actuated'!A1"]
[null,null,"Signal Coord.",null,null,"Signal Coord.",null,null,"inputImpactCrashDurationReduction",null,null,"$R$42",null,"Signal Coord.'!inputImpactCrashDurationReduction",null,null,null,{"$f":"IF(0=VLOOKUP(I979,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I979,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The user specified percent reduction the average duration of accidents due to ITS"},null,null,"BENEFIT ESTIMATE","$B$17","Central Control",null,"Signal-Central'!A1"]
[null,null,"Speed",null,null,"Speed",null,null,"inputImpactCrashDurationReduction",null,null,"$R$41",null,"Speed!inputImpactCrashDurationReduction",null,null,null,{"$f":"IF(0=VLOOKUP(I980,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I980,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The user specified percent reduction the average duration of accidents due to ITS"},null,null,"BENEFIT ESTIMATE","$B$18","Transit Signal Priority",null,"Transit Priority'!A1"]
[null,null,"TIM",null,null,"TIM",null,null,"inputImpactCrashDurationReduction",null,null,"$R$41",null,"TIM!inputImpactCrashDurationReduction",null,null,null,{"$f":"IF(0=VLOOKUP(I981,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I981,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The user specified percent reduction the average duration of accidents due to ITS"},null,null,"BENEFIT ESTIMATE","$B$20","Central Control",null,"RM-Central Control'!A1"]
[null,null,"Weather Sys",null,null,"Weather Sys",null,null,"inputImpactCrashDurationReduction",null,null,"$R$41",null,"Weather Sys'!inputImpactCrashDurationReduction",null,null,null,{"$f":"IF(0=VLOOKUP(I982,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I982,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The user specified percent reduction the average duration of accidents due to ITS"},null,null,"BENEFIT ESTIMATE","$B$21","Traffic Actuated",null,"RM-Actuated'!A1"]
[null,null,"Work Zone",null,null,"Work Zone",null,null,"inputImpactCrashDurationReduction",null,null,"$R$41",null,"Work Zone'!inputImpactCrashDurationReduction",null,null,null,{"$f":"IF(0=VLOOKUP(I983,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I983,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The user specified percent reduction the average duration of accidents due to ITS"},null,null,"BENEFIT ESTIMATE","$B$22","Preset Timing",null,"RM-Preset'!A1"]
[null,null,"Hard Shoulder",null,null,"Hard Shoulder",null,null,"inputImpactCrashRateAdjustment",null,null,"$R$40",null,"Hard Shoulder'!inputImpactCrashRateAdjustment",null,null,null,{"$f":"IF(0=VLOOKUP(I984,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I984,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The user specified percent reduction in the overall accident crash rate due to ITS"},null,null,"BENEFIT ESTIMATE","$B$24","Traffic Incident Management",null,"TIM-FSP'!A1"]
[null,null,"HOT",null,null,"HOT",null,null,"inputImpactCrashRateAdjustment",null,null,"$R$59",null,"HOT!inputImpactCrashRateAdjustment",null,null,null,{"$f":"IF(0=VLOOKUP(I985,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I985,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The user specified percent reduction in the overall accident crash rate due to ITS"},null,null,"BENEFIT ESTIMATE","$B$26","ATDM Speed Harmonization",null,"ATDM-Speed'!A1"]
[null,null,"Link Based",null,null,"Link Based",null,null,"inputImpactCrashRateAdjustment",null,null,"$R$40",null,"Link Based'!inputImpactCrashRateAdjustment",null,null,null,{"$f":"IF(0=VLOOKUP(I986,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I986,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The user specified percent reduction in the overall accident crash rate due to ITS"},null,null,"BENEFIT ESTIMATE","$B$27","Employer Based Traveler Demand Mgmt.  ",null,"TDM-EB'!A1"]
[null,null,"Ramp Metering",null,null,"Ramp Metering",null,null,"inputImpactCrashRateAdjustment",null,null,"$R$54",null,"Ramp Metering'!inputImpactCrashRateAdjustment",null,null,null,{"$f":"IF(0=VLOOKUP(I987,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I987,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The user specified percent reduction in the overall accident crash rate due to ITS"},null,null,"BENEFIT ESTIMATE","$B$33","Traffic Management Center",null,"Support-TMC'!A1"]
[null,null,"Signal Coord.",null,null,"Signal Coord.",null,null,"inputImpactCrashRateAdjustment",null,null,"$R$41",null,"Signal Coord.'!inputImpactCrashRateAdjustment",null,null,null,{"$f":"IF(0=VLOOKUP(I988,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I988,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The user specified percent reduction in the overall accident crash rate due to ITS"},null,null,"BENEFIT ESTIMATE","$B$34","Loop Detection",null,"Support-Loops'!A1"]
[null,null,"Speed",null,null,"Speed",null,null,"inputImpactCrashRateAdjustment",null,null,"$R$40",null,"Speed!inputImpactCrashRateAdjustment",null,null,null,{"$f":"IF(0=VLOOKUP(I989,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I989,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The user specified percent reduction in the overall accident crash rate due to ITS"},null,null,"BENEFIT ESTIMATE","$B$35","CCTV",null,"Support-CCTV'!A1"]
[null,null,"TIM",null,null,"TIM",null,null,"inputImpactCrashRateAdjustment",null,null,"$R$40",null,"TIM!inputImpactCrashRateAdjustment",null,null,null,{"$f":"IF(0=VLOOKUP(I990,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I990,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The user specified percent reduction in the overall accident crash rate due to ITS"},null,null,"BENEFIT ESTIMATE","$B$36","Costs Summary",null,"COSTS SUMMARY'!A1"]
[null,null,"Weather Sys",null,null,"Weather Sys",null,null,"inputImpactCrashRateAdjustment",null,null,"$R$40",null,"Weather Sys'!inputImpactCrashRateAdjustment",null,null,null,{"$f":"IF(0=VLOOKUP(I991,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I991,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The user specified percent reduction in the overall accident crash rate due to ITS"},null,null,"BENEFIT ESTIMATE","$B$29","ATDM High Occupancy Toll Lanes",null,"ATDM-HOT'!A1"]
[null,null,"Work Zone",null,null,"Work Zone",null,null,"inputImpactCrashRateAdjustment",null,null,"$R$40",null,"Work Zone'!inputImpactCrashRateAdjustment",null,null,null,{"$f":"IF(0=VLOOKUP(I992,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I992,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The user specified percent reduction in the overall accident crash rate due to ITS"},null,null,"BENEFIT ESTIMATE","$B$29","ATDM High Occupancy Toll Lanes",null,"ATDM-HOT'!A1"]
[null,null,"TIM",null,null,"TIM",null,null,"inputImpactFatalityCrashRateAdjustment",null,null,"$R$42",null,"TIM!inputImpactFatalityCrashRateAdjustment",null,null,null,{"$f":"IF(0=VLOOKUP(I993,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I993,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The user specified percent reduction in the fatality accident crash rate due to ITS"},null,null,"BENEFIT ESTIMATE","$B$30","Road Weather Management",null,"ATDM-HOT'!A1"]
[null,null,"Hard Shoulder",null,null,"Hard Shoulder",null,null,"inputImpactFuelUse",null,null,"$R$43",null,"Hard Shoulder'!inputImpactFuelUse",null,null,null,{"$f":"IF(0=VLOOKUP(I994,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I994,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The user specified percent reduction in fuel usage rates due to ITS"},null,null,"BENEFIT ESTIMATE","$B$30","Road Weather Management",null,"Weather Mgmt'!A1"]
[null,null,"HOT",null,null,"HOT",null,null,"inputImpactFuelUse",null,null,"$R$62",null,"HOT!inputImpactFuelUse",null,null,null,{"$f":"IF(0=VLOOKUP(I995,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I995,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The user specified percent reduction in fuel usage rates due to ITS"},null,null,"BENEFIT ESTIMATE","$B$31","Work Zone",null,"WorkZone!A1"]
[null,null,"Link Based",null,null,"Link Based",null,null,"inputImpactFuelUse",null,null,"$R$43",null,"Link Based'!inputImpactFuelUse",null,null,null,{"$f":"IF(0=VLOOKUP(I996,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I996,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The user specified percent reduction in fuel usage rates due to ITS"},null,null,"BENEFIT ESTIMATE","$B$38","Parameters",null,"Parameters!A1"]
[null,null,"Ramp Metering",null,null,"Ramp Metering",null,null,"inputImpactFuelUse",null,null,"$R$57",null,"Ramp Metering'!inputImpactFuelUse",null,null,null,{"$f":"IF(0=VLOOKUP(I997,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I997,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The user specified percent reduction in fuel usage rates due to ITS"},null,null,"BENEFIT ESTIMATE","$B$55","5) MY DEPLOYMENTS",null,"Summary of My Deployments'!A1"]
[null,null,"Signal Coord.",null,null,"Signal Coord.",null,null,"inputImpactFuelUse",null,null,"$R$44",null,"Signal Coord.'!inputImpactFuelUse",null,null,null,{"$f":"IF(0=VLOOKUP(I998,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I998,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The user specified percent reduction in fuel usage rates due to ITS"},null,null,"BENEFIT ESTIMATE","$B$46","Dynamic Message Sign",null,"Dynamic Message Sign'!A1"]
[null,null,"Speed",null,null,"Speed",null,null,"inputImpactFuelUse",null,null,"$R$43",null,"Speed!inputImpactFuelUse",null,null,null,{"$f":"IF(0=VLOOKUP(I999,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I999,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The user specified percent reduction in fuel usage rates due to ITS"},null,null,"BENEFIT ESTIMATE","$B$47","Highway Advisory Radio",null,"Highway Advisory Radio'!A1"]
[null,null,"TIM",null,null,"TIM",null,null,"inputImpactFuelUse",null,null,"$R$44",null,"TIM!inputImpactFuelUse",null,null,null,{"$f":"IF(0=VLOOKUP(I1000,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1000,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The user specified percent reduction in fuel usage rates due to ITS"},null,null,"BENEFIT ESTIMATE","$B$39","Generic Link Model",null,"Link Based'!A1"]
[null,null,"Weather Sys",null,null,"Weather Sys",null,null,"inputImpactFuelUse",null,null,"$R$43",null,"Weather Sys'!inputImpactFuelUse",null,null,null,{"$f":"IF(0=VLOOKUP(I1001,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1001,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The user specified percent reduction in fuel usage rates due to ITS"},null,null,"BENEFIT ESTIMATE","$B$41","Signal Coordination",null,"Signal Coord.'!A1"]
[null,null,"Work Zone",null,null,"Work Zone",null,null,"inputImpactFuelUse",null,null,"$R$43",null,"Work Zone'!inputImpactFuelUse",null,null,null,{"$f":"IF(0=VLOOKUP(I1002,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1002,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The user specified percent reduction in fuel usage rates due to ITS"},null,null,"BENEFIT ESTIMATE","$B$43","Ramp Metering",null,"Ramp Metering'!A1"]
[null,null,"Hard Shoulder",null,null,"Hard Shoulder",null,null,"inputImpactLaneCount",null,null,"$R$38",null,"Hard Shoulder'!inputImpactLaneCount",null,null,null,{"$f":"IF(0=VLOOKUP(I1003,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1003,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The user specified increase in the number of lanes due to ITS"},null,null,"BENEFIT ESTIMATE","$B$48","Pre-Trip Traveler Information",null,"Pre Trip Info'!A1"]
[null,null,"HOT",null,null,"HOT",null,null,"inputImpactLaneCount",null,null,"$R$57",null,"HOT!inputImpactLaneCount",null,null,null,{"$f":"IF(0=VLOOKUP(I1004,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1004,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The user specified increase in the number of lanes due to ITS"},null,null,"BENEFIT ESTIMATE","$B$38","Parameters",null,"Parameters!A1"]
[null,null,"Link Based",null,null,"Link Based",null,null,"inputImpactLaneCount",null,null,"$R$38",null,"Link Based'!inputImpactLaneCount",null,null,null,{"$f":"IF(0=VLOOKUP(I1005,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1005,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The user specified increase in the number of lanes due to ITS"},null,null,"BENEFIT ESTIMATE","$B$44","Traffic Incident Management",null,"TIM!A1"]
[null,null,"Signal Coord.",null,null,"Signal Coord.",null,null,"inputImpactLaneCount",null,null,"$R$39",null,"Signal Coord.'!inputImpactLaneCount",null,null,null,{"$f":"IF(0=VLOOKUP(I1006,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1006,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The user specified increase in the number of lanes due to ITS"},null,null,"BENEFIT ESTIMATE","$B$50","HOT Lanes",null,"HOT!A1"]
[null,null,"Speed",null,null,"Speed",null,null,"inputImpactLaneCount",null,null,"$R$38",null,"Speed!inputImpactLaneCount",null,null,null,{"$f":"IF(0=VLOOKUP(I1007,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1007,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The user specified increase in the number of lanes due to ITS"},null,null,"BENEFIT ESTIMATE","$B$51","Hard Shoulder Running",null,"Hard Shoulder'!A1"]
[null,null,"TIM",null,null,"TIM",null,null,"inputImpactLaneCount",null,null,"$R$38",null,"TIM!inputImpactLaneCount",null,null,null,{"$f":"IF(0=VLOOKUP(I1008,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1008,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The user specified increase in the number of lanes due to ITS"},null,null,"BENEFIT ESTIMATE","$B$52","Speed Harmonization",null,"Speed!A1"]
[null,null,"Weather Sys",null,null,"Weather Sys",null,null,"inputImpactLaneCount",null,null,"$R$38",null,"Weather Sys'!inputImpactLaneCount",null,null,null,{"$f":"IF(0=VLOOKUP(I1009,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1009,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The user specified increase in the number of lanes due to ITS"},null,null,"BENEFIT ESTIMATE","$B$53","Road Weather Management",null,"Weather Sys'!A1"]
[null,null,"Work Zone",null,null,"Work Zone",null,null,"inputImpactLaneCount",null,null,"$R$38",null,"Work Zone'!inputImpactLaneCount",null,null,null,{"$f":"IF(0=VLOOKUP(I1010,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1010,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The user specified increase in the number of lanes due to ITS"},null,null,"BENEFIT ESTIMATE","$B$54","Work Zone Systems",null,"Work Zone'!A1"]
[null,null,"Ramp Metering",null,null,"Ramp Metering",null,null,"inputImpactRampCapacity",null,null,"$R$52",null,"Ramp Metering'!inputImpactRampCapacity",null,null,null,{"$f":"IF(0=VLOOKUP(I1011,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1011,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The user specified percent change in ramp capacity due to ITS"},null,null,"Link Characteristics","$A$1","Back",null,"Link Based'!A1"]
[null,null,"Hard Shoulder",null,null,"Hard Shoulder",null,null,"inputImpactSpeedChange",null,null,"$R$37",null,"Hard Shoulder'!inputImpactSpeedChange",null,null,null,{"$f":"IF(0=VLOOKUP(I1012,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1012,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The user specified percent change in speed due to iTS"},null,null,"Link Characteristics","$A$2","Home",null,"OPENING SCREEN'!A1"]
[null,null,"HOT",null,null,"HOT",null,null,"inputImpactSpeedChange",null,null,"$R$56",null,"HOT!inputImpactSpeedChange",null,null,null,{"$f":"IF(0=VLOOKUP(I1013,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1013,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The user specified percent change in speed due to iTS"},null,null,"deployment support","$A$1","Back",null,"Summary of My Deployments'!A1"]
[null,null,"Link Based",null,null,"Link Based",null,null,"inputImpactSpeedChange",null,null,"$R$37",null,"Link Based'!inputImpactSpeedChange",null,null,null,{"$f":"IF(0=VLOOKUP(I1014,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1014,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The user specified percent change in speed due to iTS"},null,null,"deployment support","$A$2","Home",null,"OPENING SCREEN'!A1"]
[null,null,"Ramp Metering",null,null,"Ramp Metering",null,null,"inputImpactSpeedChange",null,null,"$R$39",null,"Ramp Metering'!inputImpactSpeedChange",null,null,null,{"$f":"IF(0=VLOOKUP(I1015,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1015,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The user specified percent change in speed due to iTS"},null,null,"Link Based","$B$4","OPENING SCREEN",null,"OPENING SCREEN'!A1"]
[null,null,"Signal Coord.",null,null,"Signal Coord.",null,null,"inputImpactSpeedChange",null,null,"$R$38",null,"Signal Coord.'!inputImpactSpeedChange",null,null,null,{"$f":"IF(0=VLOOKUP(I1016,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1016,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The user specified percent change in speed due to iTS"},null,null,"Link Based","$B$6","LIST OF ALL WORKSHEETS",null,"LIST OF ALL WORKSHEETS'!A1"]
[null,null,"Speed",null,null,"Speed",null,null,"inputImpactSpeedChange",null,null,"$R$37",null,"Speed!inputImpactSpeedChange",null,null,null,{"$f":"IF(0=VLOOKUP(I1017,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1017,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The user specified percent change in speed due to iTS"},null,null,"Link Based","$B$7","1) INVESTIGATE IMPACTS",null,"IMPACT LOOKUP'!A1"]
[null,null,"TIM",null,null,"TIM",null,null,"inputImpactSpeedChange",null,null,"$R$37",null,"TIM!inputImpactSpeedChange",null,null,null,{"$f":"IF(0=VLOOKUP(I1018,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1018,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The user specified percent change in speed due to iTS"},null,null,"Link Based","$B$8","2) METHODS AND TOOLS",null,"METHOD SELECTION'!A1"]
[null,null,"Weather Sys",null,null,"Weather Sys",null,null,"inputImpactSpeedChange",null,null,"$R$37",null,"Weather Sys'!inputImpactSpeedChange",null,null,null,{"$f":"IF(0=VLOOKUP(I1019,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1019,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The user specified percent change in speed due to iTS"},null,null,"Link Based","$B$9","3) ESTIMATE COSTS",null,"COST ESTIMATION'!A1"]
[null,null,"Work Zone",null,null,"Work Zone",null,null,"inputImpactSpeedChange",null,null,"$R$37",null,"Work Zone'!inputImpactSpeedChange",null,null,null,{"$f":"IF(0=VLOOKUP(I1020,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1020,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The user specified percent change in speed due to iTS"},null,null,"Link Based","$B$3","Back",null,"COST ESTIMATION'!A1"]
[null,null,"Hard Shoulder",null,null,"Hard Shoulder",null,null,"inputInjuryValuation",null,null,"$R$81",null,"Hard Shoulder'!inputInjuryValuation",null,null,null,{"$f":"IF(0=VLOOKUP(I1021,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1021,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The user specified dollar valuation of an injury crash"},null,null,"Link Based","$B$5","GENERAL TOOL OVERVIEW",null,"TOPS-BC INFO'!A1"]
[null,null,"HOT",null,null,"HOT",null,null,"inputInjuryValuation",null,null,"$R$87",null,"HOT!inputInjuryValuation",null,null,null,{"$f":"IF(0=VLOOKUP(I1022,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1022,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The user specified dollar valuation of an injury crash"},null,null,"Link Based","$B$11","DMS",null,"ATIS-DMS'!A1"]
[null,null,"Link Based",null,null,"Link Based",null,null,"inputInjuryValuation",null,null,"$R$81",null,"Link Based'!inputInjuryValuation",null,null,null,{"$f":"IF(0=VLOOKUP(I1023,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1023,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The user specified dollar valuation of an injury crash"},null,null,"Link Based","$B$12","HAR",null,"ATIS-HAR'!A1"]
[null,null,"Ramp Metering",null,null,"Ramp Metering",null,null,"inputInjuryValuation",null,null,"$R$81",null,"Ramp Metering'!inputInjuryValuation",null,null,null,{"$f":"IF(0=VLOOKUP(I1024,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1024,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The user specified dollar valuation of an injury crash"},null,null,"Link Based","$B$13","Pre-Trip Traveler Info",null,"ATIS-511'!A1"]
[null,null,"Signal Coord.",null,null,"Signal Coord.",null,null,"inputInjuryValuation",null,null,"$R$68",null,"Signal Coord.'!inputInjuryValuation",null,null,null,{"$f":"IF(0=VLOOKUP(I1025,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1025,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The user specified dollar valuation of an injury crash"},null,null,"Link Based","$B$15","Preset Timing",null,"Signal-Preset'!A1"]
[null,null,"Speed",null,null,"Speed",null,null,"inputInjuryValuation",null,null,"$R$81",null,"Speed!inputInjuryValuation",null,null,null,{"$f":"IF(0=VLOOKUP(I1026,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1026,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The user specified dollar valuation of an injury crash"},null,null,"Link Based","$B$16","Traffic Actuated",null,"Signal-Actuated'!A1"]
[null,null,"Summary of My Deployments",null,null,"Summary of My Deployments",null,null,"inputInjuryValuation",null,null,"$R$16",null,"Summary of My Deployments'!inputInjuryValuation",null,null,null,{"$f":"IF(0=VLOOKUP(I1027,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1027,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The user specified dollar valuation of an injury crash"},null,null,"Link Based","$B$17","Central Control",null,"Signal-Central'!A1"]
[null,null,"TIM",null,null,"TIM",null,null,"inputInjuryValuation",null,null,"$R$82",null,"TIM!inputInjuryValuation",null,null,null,{"$f":"IF(0=VLOOKUP(I1028,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1028,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The user specified dollar valuation of an injury crash"},null,null,"Link Based","$B$18","Transit Signal Priority",null,"Transit Priority'!A1"]
[null,null,"Weather Sys",null,null,"Weather Sys",null,null,"inputInjuryValuation",null,null,"$R$81",null,"Weather Sys'!inputInjuryValuation",null,null,null,{"$f":"IF(0=VLOOKUP(I1029,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1029,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The user specified dollar valuation of an injury crash"},null,null,"Link Based","$B$20","Central Control",null,"RM-Central Control'!A1"]
[null,null,"Work Zone",null,null,"Work Zone",null,null,"inputInjuryValuation",null,null,"$R$81",null,"Work Zone'!inputInjuryValuation",null,null,null,{"$f":"IF(0=VLOOKUP(I1030,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1030,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The user specified dollar valuation of an injury crash"},null,null,"Link Based","$B$21","Traffic Actuated",null,"RM-Actuated'!A1"]
[null,null,"Hard Shoulder",null,null,"Hard Shoulder",null,null,"inputLaneCount",null,null,"$R$16",null,"Hard Shoulder'!inputLaneCount",null,null,null,{"$f":"IF(0=VLOOKUP(I1031,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1031,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The user specified number of lanes on the link"},null,null,"Link Based","$B$22","Preset Timing",null,"RM-Preset'!A1"]
[null,null,"Link Based",null,null,"Link Based",null,null,"inputLaneCount",null,null,"$R$16",null,"Link Based'!inputLaneCount",null,null,null,{"$f":"IF(0=VLOOKUP(I1032,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1032,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The user specified number of lanes on the link"},null,null,"Link Based","$B$24","Traffic Incident Management",null,"TIM-FSP'!A1"]
[null,null,"Ramp Metering",null,null,"Ramp Metering",null,null,"inputLaneCount",null,null,"$R$16",null,"Ramp Metering'!inputLaneCount",null,null,null,{"$f":"IF(0=VLOOKUP(I1033,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1033,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The user specified number of lanes on the link"},null,null,"Link Based","$B$26","ATDM Speed Harmonization",null,"ATDM-Speed'!A1"]
[null,null,"Signal Coord.",null,null,"Signal Coord.",null,null,"inputLaneCount",null,null,"$R$17",null,"Signal Coord.'!inputLaneCount",null,null,null,{"$f":"IF(0=VLOOKUP(I1034,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1034,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The user specified number of lanes on the link"},null,null,"Link Based","$B$27","Employer Based Traveler Demand Mgmt.  ",null,"TDM-EB'!A1"]
[null,null,"Speed",null,null,"Speed",null,null,"inputLaneCount",null,null,"$R$16",null,"Speed!inputLaneCount",null,null,null,{"$f":"IF(0=VLOOKUP(I1035,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1035,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The user specified number of lanes on the link"},null,null,"Link Based","$B$33","Traffic Management Center",null,"Support-TMC'!A1"]
[null,null,"TIM",null,null,"TIM",null,null,"inputLaneCount",null,null,"$R$16",null,"TIM!inputLaneCount",null,null,null,{"$f":"IF(0=VLOOKUP(I1036,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1036,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The user specified number of lanes on the link"},null,null,"Link Based","$B$34","Loop Detection",null,"Support-Loops'!A1"]
[null,null,"Weather Sys",null,null,"Weather Sys",null,null,"inputLaneCount",null,null,"$R$16",null,"Weather Sys'!inputLaneCount",null,null,null,{"$f":"IF(0=VLOOKUP(I1037,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1037,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The user specified number of lanes on the link"},null,null,"Link Based","$B$35","CCTV",null,"Support-CCTV'!A1"]
[null,null,"Work Zone",null,null,"Work Zone",null,null,"inputLaneCount",null,null,"$R$16",null,"Work Zone'!inputLaneCount",null,null,null,{"$f":"IF(0=VLOOKUP(I1038,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1038,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The user specified number of lanes on the link"},null,null,"Link Based","$B$36","Costs Summary",null,"COSTS SUMMARY'!A1"]
[null,null,"Hard Shoulder",null,null,"Hard Shoulder",null,null,"inputLinkCapacity",null,null,"$R$17",null,"Hard Shoulder'!inputLinkCapacity",null,null,null,{"$f":"IF(0=VLOOKUP(I1039,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1039,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The user specified capacity of the link"},null,null,"Link Based","$B$11","DMS",null,"ATIS-DMS'!A1"]
[null,null,"Link Based",null,null,"Link Based",null,null,"inputLinkCapacity",null,null,"$R$17",null,"Link Based'!inputLinkCapacity",null,null,null,{"$f":"IF(0=VLOOKUP(I1040,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1040,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The user specified capacity of the link"},null,null,"Link Based","$B$4","OPENING SCREEN",null,"OPENING SCREEN'!A1"]
[null,null,"Ramp Metering",null,null,"Ramp Metering",null,null,"inputLinkCapacity",null,null,"$R$17",null,"Ramp Metering'!inputLinkCapacity",null,null,null,{"$f":"IF(0=VLOOKUP(I1041,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1041,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The user specified capacity of the link"},null,null,"Link Based","$B$6","LIST OF ALL WORKSHEETS",null,"LIST OF ALL WORKSHEETS'!A1"]
[null,null,"Signal Coord.",null,null,"Signal Coord.",null,null,"inputLinkCapacity",null,null,"$R$18",null,"Signal Coord.'!inputLinkCapacity",null,null,null,{"$f":"IF(0=VLOOKUP(I1042,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1042,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The user specified capacity of the link"},null,null,"Link Based","$B$7","1) INVESTIGATE IMPACTS",null,"IMPACT LOOKUP'!A1"]
[null,null,"Speed",null,null,"Speed",null,null,"inputLinkCapacity",null,null,"$R$17",null,"Speed!inputLinkCapacity",null,null,null,{"$f":"IF(0=VLOOKUP(I1043,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1043,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The user specified capacity of the link"},null,null,"Link Based","$B$8","2) METHODS AND TOOLS",null,"METHOD SELECTION'!A1"]
[null,null,"TIM",null,null,"TIM",null,null,"inputLinkCapacity",null,null,"$R$17",null,"TIM!inputLinkCapacity",null,null,null,{"$f":"IF(0=VLOOKUP(I1044,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1044,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The user specified capacity of the link"},null,null,"Link Based","$B$9","3) ESTIMATE COSTS",null,"COST ESTIMATION'!A1"]
[null,null,"Weather Sys",null,null,"Weather Sys",null,null,"inputLinkCapacity",null,null,"$R$17",null,"Weather Sys'!inputLinkCapacity",null,null,null,{"$f":"IF(0=VLOOKUP(I1045,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1045,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The user specified capacity of the link"},null,null,"Link Based","$B$12","HAR",null,"ATIS-HAR'!A1"]
[null,null,"Work Zone",null,null,"Work Zone",null,null,"inputLinkCapacity",null,null,"$R$17",null,"Work Zone'!inputLinkCapacity",null,null,null,{"$f":"IF(0=VLOOKUP(I1046,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1046,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The user specified capacity of the link"},null,null,"Link Based","$B$13","Pre-Trip Traveler Info",null,"ATIS-511'!A1"]
[null,null,"Hard Shoulder",null,null,"Hard Shoulder",null,null,"inputLinkLength",null,null,"$R$15",null,"Hard Shoulder'!inputLinkLength",null,null,null,{"$f":"IF(0=VLOOKUP(I1047,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1047,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The user specified length (miles) of the link"},null,null,"Link Based","$B$15","Preset Timing",null,"Signal-Preset'!A1"]
[null,null,"HOT",null,null,"HOT",null,null,"inputLinkLength",null,null,"$R$20",null,"HOT!inputLinkLength",null,null,null,{"$f":"IF(0=VLOOKUP(I1048,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1048,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The user specified length (miles) of the link"},null,null,"Link Based","$B$16","Traffic Actuated",null,"Signal-Actuated'!A1"]
[null,null,"Link Based",null,null,"Link Based",null,null,"inputLinkLength",null,null,"$R$15",null,"Link Based'!inputLinkLength",null,null,null,{"$f":"IF(0=VLOOKUP(I1049,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1049,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The user specified length (miles) of the link"},null,null,"Link Based","$B$17","Central Control",null,"Signal-Central'!A1"]
[null,null,"Ramp Metering",null,null,"Ramp Metering",null,null,"inputLinkLength",null,null,"$R$15",null,"Ramp Metering'!inputLinkLength",null,null,null,{"$f":"IF(0=VLOOKUP(I1050,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1050,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The user specified length (miles) of the link"},null,null,"Link Based","$B$18","Transit Signal Priority",null,"Transit Priority'!A1"]
[null,null,"Signal Coord.",null,null,"Signal Coord.",null,null,"inputLinkLength",null,null,"$R$16",null,"Signal Coord.'!inputLinkLength",null,null,null,{"$f":"IF(0=VLOOKUP(I1051,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1051,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The user specified length (miles) of the link"},null,null,"Link Based","$B$20","Central Control",null,"RM-Central Control'!A1"]
[null,null,"Speed",null,null,"Speed",null,null,"inputLinkLength",null,null,"$R$15",null,"Speed!inputLinkLength",null,null,null,{"$f":"IF(0=VLOOKUP(I1052,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1052,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The user specified length (miles) of the link"},null,null,"Link Based","$B$21","Traffic Actuated",null,"RM-Actuated'!A1"]
[null,null,"TIM",null,null,"TIM",null,null,"inputLinkLength",null,null,"$R$15",null,"TIM!inputLinkLength",null,null,null,{"$f":"IF(0=VLOOKUP(I1053,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1053,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The user specified length (miles) of the link"},null,null,"Link Based","$B$22","Preset Timing",null,"RM-Preset'!A1"]
[null,null,"Weather Sys",null,null,"Weather Sys",null,null,"inputLinkLength",null,null,"$R$15",null,"Weather Sys'!inputLinkLength",null,null,null,{"$f":"IF(0=VLOOKUP(I1054,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1054,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The user specified length (miles) of the link"},null,null,"Link Based","$B$24","Traffic Incident Management",null,"TIM-FSP'!A1"]
[null,null,"Work Zone",null,null,"Work Zone",null,null,"inputLinkLength",null,null,"$R$15",null,"Work Zone'!inputLinkLength",null,null,null,{"$f":"IF(0=VLOOKUP(I1055,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1055,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The user specified length (miles) of the link"},null,null,"Link Based","$B$26","ATDM Speed Harmonization",null,"ATDM-Speed'!A1"]
[null,null,"Dynamic Message Sign",null,null,"Dynamic Message Sign",null,null,"inputLinkVolume",null,null,"$R$13",null,"Dynamic Message Sign'!inputLinkVolume",null,null,null,{"$f":"IF(0=VLOOKUP(I1056,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1056,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The user specified volume on the link during the time period of analysis"},null,null,"Link Based","$B$27","Employer Based Traveler Demand Mgmt.  ",null,"TDM-EB'!A1"]
[null,null,"Hard Shoulder",null,null,"Hard Shoulder",null,null,"inputLinkVolume",null,null,"$R$22",null,"Hard Shoulder'!inputLinkVolume",null,null,null,{"$f":"IF(0=VLOOKUP(I1057,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1057,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The user specified volume on the link during the time period of analysis"},null,null,"Link Based","$B$33","Traffic Management Center",null,"Support-TMC'!A1"]
[null,null,"Highway Advisory Radio",null,null,"Highway Advisory Radio",null,null,"inputLinkVolume",null,null,"$R$13",null,"Highway Advisory Radio'!inputLinkVolume",null,null,null,{"$f":"IF(0=VLOOKUP(I1058,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1058,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The user specified volume on the link during the time period of analysis"},null,null,"Link Based","$B$34","Loop Detection",null,"Support-Loops'!A1"]
[null,null,"Link Based",null,null,"Link Based",null,null,"inputLinkVolume",null,null,"$R$22",null,"Link Based'!inputLinkVolume",null,null,null,{"$f":"IF(0=VLOOKUP(I1059,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1059,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The user specified volume on the link during the time period of analysis"},null,null,"Link Based","$B$35","CCTV",null,"Support-CCTV'!A1"]
[null,null,"Ramp Metering",null,null,"Ramp Metering",null,null,"inputLinkVolume",null,null,"$R$30",null,"Ramp Metering'!inputLinkVolume",null,null,null,{"$f":"IF(0=VLOOKUP(I1060,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1060,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The user specified volume on the link during the time period of analysis"},null,null,"Link Based","$B$36","Costs Summary",null,"COSTS SUMMARY'!A1"]
[null,null,"Signal Coord.",null,null,"Signal Coord.",null,null,"inputLinkVolume",null,null,"$R$23",null,"Signal Coord.'!inputLinkVolume",null,null,null,{"$f":"IF(0=VLOOKUP(I1061,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1061,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The user specified volume on the link during the time period of analysis"},null,null,"Link Based","$B$29","ATDM High Occupancy Toll Lanes",null,"ATDM-HOT'!A1"]
[null,null,"Speed",null,null,"Speed",null,null,"inputLinkVolume",null,null,"$R$22",null,"Speed!inputLinkVolume",null,null,null,{"$f":"IF(0=VLOOKUP(I1062,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1062,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The user specified volume on the link during the time period of analysis"},null,null,"Link Based","$B$29","ATDM High Occupancy Toll Lanes",null,"ATDM-HOT'!A1"]
[null,null,"TIM",null,null,"TIM",null,null,"inputLinkVolume",null,null,"$R$22",null,"TIM!inputLinkVolume",null,null,null,{"$f":"IF(0=VLOOKUP(I1063,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1063,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The user specified volume on the link during the time period of analysis"},null,null,"Link Based","$B$30","Road Weather Management",null,"ATDM-HOT'!A1"]
[null,null,"Weather Sys",null,null,"Weather Sys",null,null,"inputLinkVolume",null,null,"$R$22",null,"Weather Sys'!inputLinkVolume",null,null,null,{"$f":"IF(0=VLOOKUP(I1064,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1064,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The user specified volume on the link during the time period of analysis"},null,null,"Link Based","$B$30","Road Weather Management",null,"Weather Mgmt'!A1"]
[null,null,"Work Zone",null,null,"Work Zone",null,null,"inputLinkVolume",null,null,"$R$22",null,"Work Zone'!inputLinkVolume",null,null,null,{"$f":"IF(0=VLOOKUP(I1065,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1065,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The user specified volume on the link during the time period of analysis"},null,null,"Link Based","$B$31","Work Zone",null,"WorkZone!A1"]
[null,null,"Hard Shoulder",null,null,"Hard Shoulder",null,null,"inputPDOValuation",null,null,"$R$82",null,"Hard Shoulder'!inputPDOValuation",null,null,null,{"$f":"IF(0=VLOOKUP(I1066,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1066,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The user specified dollar valuation of a property damage crash"},null,null,"Link Based","$B$37","4) ESTIMATE BENEFITS",null,"BENEFIT ESTIMATE'!A1"]
[null,null,"HOT",null,null,"HOT",null,null,"inputPDOValuation",null,null,"$R$88",null,"HOT!inputPDOValuation",null,null,null,{"$f":"IF(0=VLOOKUP(I1067,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1067,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The user specified dollar valuation of a property damage crash"},null,null,"Link Based","$B$38","Parameters",null,"Parameters!A1"]
[null,null,"Link Based",null,null,"Link Based",null,null,"inputPDOValuation",null,null,"$R$82",null,"Link Based'!inputPDOValuation",null,null,null,{"$f":"IF(0=VLOOKUP(I1068,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1068,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The user specified dollar valuation of a property damage crash"},null,null,"Link Based","$B$55","5) MY DEPLOYMENTS",null,"Summary of My Deployments'!A1"]
[null,null,"Ramp Metering",null,null,"Ramp Metering",null,null,"inputPDOValuation",null,null,"$R$82",null,"Ramp Metering'!inputPDOValuation",null,null,null,{"$f":"IF(0=VLOOKUP(I1069,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1069,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The user specified dollar valuation of a property damage crash"},null,null,"Link Based","$B$46","Dynamic Message Sign",null,"Dynamic Message Sign'!A1"]
[null,null,"Signal Coord.",null,null,"Signal Coord.",null,null,"inputPDOValuation",null,null,"$R$69",null,"Signal Coord.'!inputPDOValuation",null,null,null,{"$f":"IF(0=VLOOKUP(I1070,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1070,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The user specified dollar valuation of a property damage crash"},null,null,"Link Based","$B$47","Highway Advisory Radio",null,"Highway Advisory Radio'!A1"]
[null,null,"Speed",null,null,"Speed",null,null,"inputPDOValuation",null,null,"$R$82",null,"Speed!inputPDOValuation",null,null,null,{"$f":"IF(0=VLOOKUP(I1071,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1071,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The user specified dollar valuation of a property damage crash"},null,null,"Link Based","$B$41","Signal Coordination",null,"Signal Coord.'!A1"]
[null,null,"Summary of My Deployments",null,null,"Summary of My Deployments",null,null,"inputPDOValuation",null,null,"$R$17",null,"Summary of My Deployments'!inputPDOValuation",null,null,null,{"$f":"IF(0=VLOOKUP(I1072,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1072,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The user specified dollar valuation of a property damage crash"},null,null,"Link Based","$B$43","Ramp Metering",null,"Ramp Metering'!A1"]
[null,null,"TIM",null,null,"TIM",null,null,"inputPDOValuation",null,null,"$R$83",null,"TIM!inputPDOValuation",null,null,null,{"$f":"IF(0=VLOOKUP(I1073,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1073,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The user specified dollar valuation of a property damage crash"},null,null,"Link Based","$B$48","Pre-Trip Traveler Information",null,"Pre Trip Info'!A1"]
[null,null,"Weather Sys",null,null,"Weather Sys",null,null,"inputPDOValuation",null,null,"$R$82",null,"Weather Sys'!inputPDOValuation",null,null,null,{"$f":"IF(0=VLOOKUP(I1074,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1074,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The user specified dollar valuation of a property damage crash"},null,null,"Link Based","$B$38","Parameters",null,"Parameters!A1"]
[null,null,"Work Zone",null,null,"Work Zone",null,null,"inputPDOValuation",null,null,"$R$82",null,"Work Zone'!inputPDOValuation",null,null,null,{"$f":"IF(0=VLOOKUP(I1075,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1075,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The user specified dollar valuation of a property damage crash"},null,null,"Link Based","$B$44","Traffic Incident Management",null,"TIM!A1"]
[null,null,"Ramp Metering",null,null,"Ramp Metering",null,null,"inputRampCapacity",null,null,"$R$25",null,"Ramp Metering'!inputRampCapacity",null,null,null,{"$f":"IF(0=VLOOKUP(I1076,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1076,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The user specified capacity of the ramp link"},null,null,"Link Based","$B$50","HOT Lanes",null,"HOT!A1"]
[null,null,"Ramp Metering",null,null,"Ramp Metering",null,null,"inputRampFFS",null,null,"$R$27",null,"Ramp Metering'!inputRampFFS",null,null,null,{"$f":"IF(0=VLOOKUP(I1077,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1077,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The user specified Free Flow Speed of the ramp link"},null,null,"Link Based","$B$51","Hard Shoulder Running",null,"Hard Shoulder'!A1"]
[null,null,"Ramp Metering",null,null,"Ramp Metering",null,null,"inputRampLaneCount",null,null,"$R$24",null,"Ramp Metering'!inputRampLaneCount",null,null,null,{"$f":"IF(0=VLOOKUP(I1078,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1078,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The user specified number of lanes on the ramp link"},null,null,"Link Based","$B$52","Speed Harmonization",null,"Speed!A1"]
[null,null,"Ramp Metering",null,null,"Ramp Metering",null,null,"inputRampLength",null,null,"$R$23",null,"Ramp Metering'!inputRampLength",null,null,null,{"$f":"IF(0=VLOOKUP(I1079,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1079,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The user specified length (miles) of the ramp link"},null,null,"Link Based","$B$53","Road Weather Management",null,"Weather Sys'!A1"]
[null,null,"Ramp Metering",null,null,"Ramp Metering",null,null,"inputRampLinkVolume",null,null,"$R$42",null,"Ramp Metering'!inputRampLinkVolume",null,null,null,{"$f":"IF(0=VLOOKUP(I1080,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1080,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The user specified volume on the ramp link during the time period of analysis"},null,null,"Link Based","$B$54","Work Zone Systems",null,"Work Zone'!A1"]
[null,null,"Signal Coord.",null,null,"Signal Coord.",null,null,"inputSignalTimingType",null,null,"$Q$9",null,"Signal Coord.'!inputSignalTimingType",null,null,null,{"$f":"IF(0=VLOOKUP(I1081,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1081,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The signal timing type, central control, traffic actuated, or preset timing"},null,null,"Signal Coord.","$AD$3",null,null,"deployment support'!A1"]
[null,null,"Hard Shoulder",null,null,"Hard Shoulder",null,null,"inputTruckValueOfTime",null,null,"$R$56",null,"Hard Shoulder'!inputTruckValueOfTime",null,null,null,{"$f":"IF(0=VLOOKUP(I1082,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1082,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The user specified value of time for truck occupants"},null,null,"Signal Coord.","$AB$5",null,null,"HAR!A1"]
[null,null,"HOT",null,null,"HOT",null,null,"inputTruckValueOfTime",null,null,"$R$70",null,"HOT!inputTruckValueOfTime",null,null,null,{"$f":"IF(0=VLOOKUP(I1083,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1083,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The user specified value of time for truck occupants"},null,null,"Signal Coord.","$I$12","Cost Information",null,"Signal-Central'!A1"]
[null,null,"Link Based",null,null,"Link Based",null,null,"inputTruckValueOfTime",null,null,"$R$56",null,"Link Based'!inputTruckValueOfTime",null,null,null,{"$f":"IF(0=VLOOKUP(I1084,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1084,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The user specified value of time for truck occupants"},null,null,"Signal Coord.","$B$4","OPENING SCREEN",null,"OPENING SCREEN'!A1"]
[null,null,"Ramp Metering",null,null,"Ramp Metering",null,null,"inputTruckValueOfTime",null,null,"$R$64",null,"Ramp Metering'!inputTruckValueOfTime",null,null,null,{"$f":"IF(0=VLOOKUP(I1085,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1085,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The user specified value of time for truck occupants"},null,null,"Signal Coord.","$B$6","LIST OF ALL WORKSHEETS",null,"LIST OF ALL WORKSHEETS'!A1"]
[null,null,"Signal Coord.",null,null,"Signal Coord.",null,null,"inputTruckValueOfTime",null,null,"$R$51",null,"Signal Coord.'!inputTruckValueOfTime",null,null,null,{"$f":"IF(0=VLOOKUP(I1086,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1086,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The user specified value of time for truck occupants"},null,null,"Signal Coord.","$B$7","1) INVESTIGATE IMPACTS",null,"IMPACT LOOKUP'!A1"]
[null,null,"Speed",null,null,"Speed",null,null,"inputTruckValueOfTime",null,null,"$R$56",null,"Speed!inputTruckValueOfTime",null,null,null,{"$f":"IF(0=VLOOKUP(I1087,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1087,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The user specified value of time for truck occupants"},null,null,"Signal Coord.","$B$8","2) METHODS AND TOOLS",null,"METHOD SELECTION'!A1"]
[null,null,"Summary of My Deployments",null,null,"Summary of My Deployments",null,null,"inputTruckValueOfTime",null,null,"$R$8",null,"Summary of My Deployments'!inputTruckValueOfTime",null,null,null,{"$f":"IF(0=VLOOKUP(I1088,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1088,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The user specified value of time for truck occupants"},null,null,"Signal Coord.","$B$9","3) ESTIMATE COSTS",null,"COST ESTIMATION'!A1"]
[null,null,"TIM",null,null,"TIM",null,null,"inputTruckValueOfTime",null,null,"$R$57",null,"TIM!inputTruckValueOfTime",null,null,null,{"$f":"IF(0=VLOOKUP(I1089,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1089,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The user specified value of time for truck occupants"},null,null,"Signal Coord.","$B$3","Back",null,"temp'!A1"]
[null,null,"Weather Sys",null,null,"Weather Sys",null,null,"inputTruckValueOfTime",null,null,"$R$56",null,"Weather Sys'!inputTruckValueOfTime",null,null,null,{"$f":"IF(0=VLOOKUP(I1090,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1090,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The user specified value of time for truck occupants"},null,null,"Signal Coord.","$B$5","GENERAL TOOL OVERVIEW",null,"TOPS-BC INFO'!A1"]
[null,null,"Work Zone",null,null,"Work Zone",null,null,"inputTruckValueOfTime",null,null,"$R$56",null,"Work Zone'!inputTruckValueOfTime",null,null,null,{"$f":"IF(0=VLOOKUP(I1091,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1091,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The user specified value of time for truck occupants"},null,null,"Signal Coord.","$B$11","DMS",null,"ATIS-DMS'!A1"]
[null,null,"Hard Shoulder",null,null,"Hard Shoulder",null,null,"inputTruckValueOfTimeDelay",null,null,"$R$72",null,"Hard Shoulder'!inputTruckValueOfTimeDelay",null,null,null,{"$f":"IF(0=VLOOKUP(I1092,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1092,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The user specified value of time applied to non-recurring delay hours for truck occupants"},null,null,"Signal Coord.","$B$12","HAR",null,"ATIS-HAR'!A1"]
[null,null,"HOT",null,null,"HOT",null,null,"inputTruckValueOfTimeDelay",null,null,"$R$78",null,"HOT!inputTruckValueOfTimeDelay",null,null,null,{"$f":"IF(0=VLOOKUP(I1093,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1093,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The user specified value of time applied to non-recurring delay hours for truck occupants"},null,null,"Signal Coord.","$B$13","Pre-Trip Traveler Info",null,"ATIS-511'!A1"]
[null,null,"Link Based",null,null,"Link Based",null,null,"inputTruckValueOfTimeDelay",null,null,"$R$72",null,"Link Based'!inputTruckValueOfTimeDelay",null,null,null,{"$f":"IF(0=VLOOKUP(I1094,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1094,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The user specified value of time applied to non-recurring delay hours for truck occupants"},null,null,"Signal Coord.","$B$15","Preset Timing",null,"Signal-Preset'!A1"]
[null,null,"Ramp Metering",null,null,"Ramp Metering",null,null,"inputTruckValueOfTimeDelay",null,null,"$R$72",null,"Ramp Metering'!inputTruckValueOfTimeDelay",null,null,null,{"$f":"IF(0=VLOOKUP(I1095,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1095,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The user specified value of time applied to non-recurring delay hours for truck occupants"},null,null,"Signal Coord.","$B$16","Traffic Actuated",null,"Signal-Actuated'!A1"]
[null,null,"Signal Coord.",null,null,"Signal Coord.",null,null,"inputTruckValueOfTimeDelay",null,null,"$R$59",null,"Signal Coord.'!inputTruckValueOfTimeDelay",null,null,null,{"$f":"IF(0=VLOOKUP(I1096,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1096,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The user specified value of time applied to non-recurring delay hours for truck occupants"},null,null,"Signal Coord.","$B$17","Central Control",null,"Signal-Central'!A1"]
[null,null,"Speed",null,null,"Speed",null,null,"inputTruckValueOfTimeDelay",null,null,"$R$72",null,"Speed!inputTruckValueOfTimeDelay",null,null,null,{"$f":"IF(0=VLOOKUP(I1097,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1097,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The user specified value of time applied to non-recurring delay hours for truck occupants"},null,null,"Signal Coord.","$B$18","Transit Signal Priority",null,"Transit Priority'!A1"]
[null,null,"Summary of My Deployments",null,null,"Summary of My Deployments",null,null,"inputTruckValueOfTimeDelay",null,null,"$R$11",null,"Summary of My Deployments'!inputTruckValueOfTimeDelay",null,null,null,{"$f":"IF(0=VLOOKUP(I1098,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1098,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The user specified value of time applied to non-recurring delay hours for truck occupants"},null,null,"Signal Coord.","$B$20","Central Control",null,"RM-Central Control'!A1"]
[null,null,"TIM",null,null,"TIM",null,null,"inputTruckValueOfTimeDelay",null,null,"$R$73",null,"TIM!inputTruckValueOfTimeDelay",null,null,null,{"$f":"IF(0=VLOOKUP(I1099,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1099,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The user specified value of time applied to non-recurring delay hours for truck occupants"},null,null,"Signal Coord.","$B$21","Traffic Actuated",null,"RM-Actuated'!A1"]
[null,null,"Weather Sys",null,null,"Weather Sys",null,null,"inputTruckValueOfTimeDelay",null,null,"$R$72",null,"Weather Sys'!inputTruckValueOfTimeDelay",null,null,null,{"$f":"IF(0=VLOOKUP(I1100,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1100,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The user specified value of time applied to non-recurring delay hours for truck occupants"},null,null,"Signal Coord.","$B$22","Preset Timing",null,"RM-Preset'!A1"]
[null,null,"Work Zone",null,null,"Work Zone",null,null,"inputTruckValueOfTimeDelay",null,null,"$R$72",null,"Work Zone'!inputTruckValueOfTimeDelay",null,null,null,{"$f":"IF(0=VLOOKUP(I1101,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1101,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The user specified value of time applied to non-recurring delay hours for truck occupants"},null,null,"Signal Coord.","$B$24","Traffic Incident Management",null,"TIM-FSP'!A1"]
[null,null,"Dynamic Message Sign",null,null,"Dynamic Message Sign",null,null,"inputUserBenefit",null,null,"$R$25",null,"Dynamic Message Sign'!inputUserBenefit",null,null,null,{"$f":"IF(0=VLOOKUP(I1102,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1102,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The user specified additional yearly benefit not provided by the model"},null,null,"Signal Coord.","$B$26","ATDM Speed Harmonization",null,"ATDM-Speed'!A1"]
[null,null,"Hard Shoulder",null,null,"Hard Shoulder",null,null,"inputUserBenefit",null,null,"$R$86",null,"Hard Shoulder'!inputUserBenefit",null,null,null,{"$f":"IF(0=VLOOKUP(I1103,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1103,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The user specified additional yearly benefit not provided by the model"},null,null,"Signal Coord.","$B$27","Employer Based Traveler Demand Mgmt.  ",null,"TDM-EB'!A1"]
[null,null,"Highway Advisory Radio",null,null,"Highway Advisory Radio",null,null,"inputUserBenefit",null,null,"$R$26",null,"Highway Advisory Radio'!inputUserBenefit",null,null,null,{"$f":"IF(0=VLOOKUP(I1104,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1104,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The user specified additional yearly benefit not provided by the model"},null,null,"Signal Coord.","$B$33","Traffic Management Center",null,"Support-TMC'!A1"]
[null,null,"HOT",null,null,"HOT",null,null,"inputUserBenefit",null,null,"$R$92",null,"HOT!inputUserBenefit",null,null,null,{"$f":"IF(0=VLOOKUP(I1105,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1105,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The user specified additional yearly benefit not provided by the model"},null,null,"Signal Coord.","$B$34","Loop Detection",null,"Support-Loops'!A1"]
[null,null,"Link Based",null,null,"Link Based",null,null,"inputUserBenefit",null,null,"$R$86",null,"Link Based'!inputUserBenefit",null,null,null,{"$f":"IF(0=VLOOKUP(I1106,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1106,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The user specified additional yearly benefit not provided by the model"},null,null,"Signal Coord.","$B$35","CCTV",null,"Support-CCTV'!A1"]
[null,null,"Pre Trip Info",null,null,"Pre Trip Info",null,null,"inputUserBenefit",null,null,"$R$22",null,"Pre Trip Info'!inputUserBenefit",null,null,null,{"$f":"IF(0=VLOOKUP(I1107,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1107,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The user specified additional yearly benefit not provided by the model"},null,null,"Signal Coord.","$B$36","Costs Summary",null,"COSTS SUMMARY'!A1"]
[null,null,"Ramp Metering",null,null,"Ramp Metering",null,null,"inputUserBenefit",null,null,"$R$86",null,"Ramp Metering'!inputUserBenefit",null,null,null,{"$f":"IF(0=VLOOKUP(I1108,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1108,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The user specified additional yearly benefit not provided by the model"},null,null,"Signal Coord.","$B$11","DMS",null,"ATIS-DMS'!A1"]
[null,null,"Signal Coord.",null,null,"Signal Coord.",null,null,"inputUserBenefit",null,null,"$R$73",null,"Signal Coord.'!inputUserBenefit",null,null,null,{"$f":"IF(0=VLOOKUP(I1109,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1109,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The user specified additional yearly benefit not provided by the model"},null,null,"Signal Coord.","$B$4","OPENING SCREEN",null,"OPENING SCREEN'!A1"]
[null,null,"Speed",null,null,"Speed",null,null,"inputUserBenefit",null,null,"$R$86",null,"Speed!inputUserBenefit",null,null,null,{"$f":"IF(0=VLOOKUP(I1110,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1110,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The user specified additional yearly benefit not provided by the model"},null,null,"Signal Coord.","$B$6","LIST OF ALL WORKSHEETS",null,"LIST OF ALL WORKSHEETS'!A1"]
[null,null,"TIM",null,null,"TIM",null,null,"inputUserBenefit",null,null,"$R$87",null,"TIM!inputUserBenefit",null,null,null,{"$f":"IF(0=VLOOKUP(I1111,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1111,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The user specified additional yearly benefit not provided by the model"},null,null,"Signal Coord.","$B$7","1) INVESTIGATE IMPACTS",null,"IMPACT LOOKUP'!A1"]
[null,null,"Weather Sys",null,null,"Weather Sys",null,null,"inputUserBenefit",null,null,"$R$86",null,"Weather Sys'!inputUserBenefit",null,null,null,{"$f":"IF(0=VLOOKUP(I1112,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1112,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The user specified additional yearly benefit not provided by the model"},null,null,"Signal Coord.","$B$8","2) METHODS AND TOOLS",null,"METHOD SELECTION'!A1"]
[null,null,"Work Zone",null,null,"Work Zone",null,null,"inputUserBenefit",null,null,"$R$86",null,"Work Zone'!inputUserBenefit",null,null,null,{"$f":"IF(0=VLOOKUP(I1113,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1113,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The user specified additional yearly benefit not provided by the model"},null,null,"Signal Coord.","$B$9","3) ESTIMATE COSTS",null,"COST ESTIMATION'!A1"]
[null,null,"Hard Shoulder",null,null,"Hard Shoulder",null,null,"overrideATISTimeSavings",null,null,"$V$60",null,"Hard Shoulder'!overrideATISTimeSavings",null,null,null,{"$f":"IF(0=VLOOKUP(I1114,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1114,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"Allows the user to override the ATIS Time Savings calculation"},null,null,"Signal Coord.","$B$21","Traffic Actuated",null,"RM-Actuated'!A1"]
[null,null,"Link Based",null,null,"Link Based",null,null,"overrideATISTimeSavings",null,null,"$V$60",null,"Link Based'!overrideATISTimeSavings",null,null,null,{"$f":"IF(0=VLOOKUP(I1115,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1115,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"Allows the user to override the ATIS Time Savings calculation"},null,null,"Signal Coord.","$B$22","Preset Timing",null,"RM-Preset'!A1"]
[null,null,"Speed",null,null,"Speed",null,null,"overrideATISTimeSavings",null,null,"$V$60",null,"Speed!overrideATISTimeSavings",null,null,null,{"$f":"IF(0=VLOOKUP(I1116,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1116,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"Allows the user to override the ATIS Time Savings calculation"},null,null,"Signal Coord.","$B$24","Traffic Incident Management",null,"TIM-FSP'!A1"]
[null,null,"TIM",null,null,"TIM",null,null,"overrideATISTimeSavings",null,null,"$V$61",null,"TIM!overrideATISTimeSavings",null,null,null,{"$f":"IF(0=VLOOKUP(I1117,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1117,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"Allows the user to override the ATIS Time Savings calculation"},null,null,"Signal Coord.","$B$26","ATDM Speed Harmonization",null,"ATDM-Speed'!A1"]
[null,null,"Weather Sys",null,null,"Weather Sys",null,null,"overrideATISTimeSavings",null,null,"$V$60",null,"Weather Sys'!overrideATISTimeSavings",null,null,null,{"$f":"IF(0=VLOOKUP(I1118,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1118,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"Allows the user to override the ATIS Time Savings calculation"},null,null,"Signal Coord.","$B$27","Employer Based Traveler Demand Mgmt.  ",null,"TDM-EB'!A1"]
[null,null,"Work Zone",null,null,"Work Zone",null,null,"overrideATISTimeSavings",null,null,"$V$60",null,"Work Zone'!overrideATISTimeSavings",null,null,null,{"$f":"IF(0=VLOOKUP(I1119,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1119,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"Allows the user to override the ATIS Time Savings calculation"},null,null,"Signal Coord.","$B$33","Traffic Management Center",null,"Support-TMC'!A1"]
[null,null,"Hard Shoulder",null,null,"Hard Shoulder",null,null,"overrideBaselineCapacity",null,null,"$V$17",null,"Hard Shoulder'!overrideBaselineCapacity",null,null,null,{"$f":"IF(0=VLOOKUP(I1120,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1120,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"Allows the user to override the capacity before the implementation of ITS"},null,null,"Signal Coord.","$B$34","Loop Detection",null,"Support-Loops'!A1"]
[null,null,"Link Based",null,null,"Link Based",null,null,"overrideBaselineCapacity",null,null,"$V$17",null,"Link Based'!overrideBaselineCapacity",null,null,null,{"$f":"IF(0=VLOOKUP(I1121,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1121,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"Allows the user to override the capacity before the implementation of ITS"},null,null,"Signal Coord.","$B$35","CCTV",null,"Support-CCTV'!A1"]
[null,null,"Ramp Metering",null,null,"Ramp Metering",null,null,"overrideBaselineCapacity",null,null,"$V$17",null,"Ramp Metering'!overrideBaselineCapacity",null,null,null,{"$f":"IF(0=VLOOKUP(I1122,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1122,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"Allows the user to override the capacity before the implementation of ITS"},null,null,"Signal Coord.","$B$36","Costs Summary",null,"COSTS SUMMARY'!A1"]
[null,null,"Signal Coord.",null,null,"Signal Coord.",null,null,"overrideBaselineCapacity",null,null,"$V$18",null,"Signal Coord.'!overrideBaselineCapacity",null,null,null,{"$f":"IF(0=VLOOKUP(I1123,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1123,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"Allows the user to override the capacity before the implementation of ITS"},null,null,"Signal Coord.","$B$29","ATDM High Occupancy Toll Lanes",null,"ATDM-HOT'!A1"]
[null,null,"Speed",null,null,"Speed",null,null,"overrideBaselineCapacity",null,null,"$V$17",null,"Speed!overrideBaselineCapacity",null,null,null,{"$f":"IF(0=VLOOKUP(I1124,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1124,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"Allows the user to override the capacity before the implementation of ITS"},null,null,"Signal Coord.","$B$29","ATDM High Occupancy Toll Lanes",null,"ATDM-HOT'!A1"]
[null,null,"TIM",null,null,"TIM",null,null,"overrideBaselineCapacity",null,null,"$V$17",null,"TIM!overrideBaselineCapacity",null,null,null,{"$f":"IF(0=VLOOKUP(I1125,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1125,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"Allows the user to override the capacity before the implementation of ITS"},null,null,"Signal Coord.","$B$30","Road Weather Management",null,"ATDM-HOT'!A1"]
[null,null,"Weather Sys",null,null,"Weather Sys",null,null,"overrideBaselineCapacity",null,null,"$V$17",null,"Weather Sys'!overrideBaselineCapacity",null,null,null,{"$f":"IF(0=VLOOKUP(I1126,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1126,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"Allows the user to override the capacity before the implementation of ITS"},null,null,"Signal Coord.","$B$30","Road Weather Management",null,"Weather Mgmt'!A1"]
[null,null,"Work Zone",null,null,"Work Zone",null,null,"overrideBaselineCapacity",null,null,"$V$17",null,"Work Zone'!overrideBaselineCapacity",null,null,null,{"$f":"IF(0=VLOOKUP(I1127,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1127,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"Allows the user to override the capacity before the implementation of ITS"},null,null,"Signal Coord.","$B$31","Work Zone",null,"WorkZone!A1"]
[null,null,"Hard Shoulder",null,null,"Hard Shoulder",null,null,"overrideBaselineDelay",null,null,"$V$28",null,"Hard Shoulder'!overrideBaselineDelay",null,null,null,{"$f":"IF(0=VLOOKUP(I1128,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1128,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"Allows the user to override the hours of non-recurring delay before the implementation of ITS"},null,null,"Signal Coord.","$B$51","Hard Shoulder Running",null,"Hard Shoulder'!A1"]
[null,null,"Link Based",null,null,"Link Based",null,null,"overrideBaselineDelay",null,null,"$V$28",null,"Link Based'!overrideBaselineDelay",null,null,null,{"$f":"IF(0=VLOOKUP(I1129,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1129,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"Allows the user to override the hours of non-recurring delay before the implementation of ITS"},null,null,"Signal Coord.","$B$52","Speed Harmonization",null,"Speed!A1"]
[null,null,"Ramp Metering",null,null,"Ramp Metering",null,null,"overrideBaselineDelay",null,null,"$V$36",null,"Ramp Metering'!overrideBaselineDelay",null,null,null,{"$f":"IF(0=VLOOKUP(I1130,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1130,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"Allows the user to override the hours of non-recurring delay before the implementation of ITS"},null,null,"Signal Coord.","$B$53","Road Weather Management",null,"Weather Sys'!A1"]
[null,null,"Signal Coord.",null,null,"Signal Coord.",null,null,"overrideBaselineDelay",null,null,"$V$29",null,"Signal Coord.'!overrideBaselineDelay",null,null,null,{"$f":"IF(0=VLOOKUP(I1131,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1131,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"Allows the user to override the hours of non-recurring delay before the implementation of ITS"},null,null,"Signal Coord.","$B$54","Work Zone Systems",null,"Work Zone'!A1"]
[null,null,"Speed",null,null,"Speed",null,null,"overrideBaselineDelay",null,null,"$V$28",null,"Speed!overrideBaselineDelay",null,null,null,{"$f":"IF(0=VLOOKUP(I1132,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1132,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"Allows the user to override the hours of non-recurring delay before the implementation of ITS"},null,null,"Ramp Metering","$I$10","Cost Information",null,"RM-Preset'!A1"]
[null,null,"TIM",null,null,"TIM",null,null,"overrideBaselineDelay",null,null,"$V$28",null,"TIM!overrideBaselineDelay",null,null,null,{"$f":"IF(0=VLOOKUP(I1133,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1133,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"Allows the user to override the hours of non-recurring delay before the implementation of ITS"},null,null,"Ramp Metering","$B$4","OPENING SCREEN",null,"OPENING SCREEN'!A1"]
[null,null,"Weather Sys",null,null,"Weather Sys",null,null,"overrideBaselineDelay",null,null,"$V$28",null,"Weather Sys'!overrideBaselineDelay",null,null,null,{"$f":"IF(0=VLOOKUP(I1134,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1134,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"Allows the user to override the hours of non-recurring delay before the implementation of ITS"},null,null,"Ramp Metering","$B$6","LIST OF ALL WORKSHEETS",null,"LIST OF ALL WORKSHEETS'!A1"]
[null,null,"Work Zone",null,null,"Work Zone",null,null,"overrideBaselineDelay",null,null,"$V$28",null,"Work Zone'!overrideBaselineDelay",null,null,null,{"$f":"IF(0=VLOOKUP(I1135,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1135,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"Allows the user to override the hours of non-recurring delay before the implementation of ITS"},null,null,"Ramp Metering","$B$7","1) INVESTIGATE IMPACTS",null,"IMPACT LOOKUP'!A1"]
[null,null,"Hard Shoulder",null,null,"Hard Shoulder",null,null,"overrideBaselineFatalityCrashes",null,null,"$V$29",null,"Hard Shoulder'!overrideBaselineFatalityCrashes",null,null,null,{"$f":"IF(0=VLOOKUP(I1136,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1136,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"Allows the user to override the number of fatality crashes before the implementation of ITS"},null,null,"Ramp Metering","$B$8","2) METHODS AND TOOLS",null,"METHOD SELECTION'!A1"]
[null,null,"Link Based",null,null,"Link Based",null,null,"overrideBaselineFatalityCrashes",null,null,"$V$29",null,"Link Based'!overrideBaselineFatalityCrashes",null,null,null,{"$f":"IF(0=VLOOKUP(I1137,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1137,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"Allows the user to override the number of fatality crashes before the implementation of ITS"},null,null,"Ramp Metering","$B$9","3) ESTIMATE COSTS",null,"COST ESTIMATION'!A1"]
[null,null,"Ramp Metering",null,null,"Ramp Metering",null,null,"overrideBaselineFatalityCrashes",null,null,"$V$37",null,"Ramp Metering'!overrideBaselineFatalityCrashes",null,null,null,{"$f":"IF(0=VLOOKUP(I1138,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1138,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"Allows the user to override the number of fatality crashes before the implementation of ITS"},null,null,"Ramp Metering","$B$3","Back",null,"TIM'!A1"]
[null,null,"Signal Coord.",null,null,"Signal Coord.",null,null,"overrideBaselineFatalityCrashes",null,null,"$V$30",null,"Signal Coord.'!overrideBaselineFatalityCrashes",null,null,null,{"$f":"IF(0=VLOOKUP(I1139,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1139,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"Allows the user to override the number of fatality crashes before the implementation of ITS"},null,null,"Ramp Metering","$B$5","GENERAL TOOL OVERVIEW",null,"TOPS-BC INFO'!A1"]
[null,null,"Speed",null,null,"Speed",null,null,"overrideBaselineFatalityCrashes",null,null,"$V$29",null,"Speed!overrideBaselineFatalityCrashes",null,null,null,{"$f":"IF(0=VLOOKUP(I1140,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1140,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"Allows the user to override the number of fatality crashes before the implementation of ITS"},null,null,"Ramp Metering","$B$11","DMS",null,"ATIS-DMS'!A1"]
[null,null,"TIM",null,null,"TIM",null,null,"overrideBaselineFatalityCrashes",null,null,"$V$29",null,"TIM!overrideBaselineFatalityCrashes",null,null,null,{"$f":"IF(0=VLOOKUP(I1141,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1141,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"Allows the user to override the number of fatality crashes before the implementation of ITS"},null,null,"Ramp Metering","$B$12","HAR",null,"ATIS-HAR'!A1"]
[null,null,"Weather Sys",null,null,"Weather Sys",null,null,"overrideBaselineFatalityCrashes",null,null,"$V$29",null,"Weather Sys'!overrideBaselineFatalityCrashes",null,null,null,{"$f":"IF(0=VLOOKUP(I1142,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1142,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"Allows the user to override the number of fatality crashes before the implementation of ITS"},null,null,"Ramp Metering","$B$13","Pre-Trip Traveler Info",null,"ATIS-511'!A1"]
[null,null,"Work Zone",null,null,"Work Zone",null,null,"overrideBaselineFatalityCrashes",null,null,"$V$29",null,"Work Zone'!overrideBaselineFatalityCrashes",null,null,null,{"$f":"IF(0=VLOOKUP(I1143,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1143,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"Allows the user to override the number of fatality crashes before the implementation of ITS"},null,null,"Ramp Metering","$B$15","Preset Timing",null,"Signal-Preset'!A1"]
[null,null,"Hard Shoulder",null,null,"Hard Shoulder",null,null,"overrideBaselineFuelUse",null,null,"$V$32",null,"Hard Shoulder'!overrideBaselineFuelUse",null,null,null,{"$f":"IF(0=VLOOKUP(I1144,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1144,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"Allows the user to override the calculalated gallons of fuel used before the implementation of ITS"},null,null,"Ramp Metering","$B$16","Traffic Actuated",null,"Signal-Actuated'!A1"]
[null,null,"Link Based",null,null,"Link Based",null,null,"overrideBaselineFuelUse",null,null,"$V$32",null,"Link Based'!overrideBaselineFuelUse",null,null,null,{"$f":"IF(0=VLOOKUP(I1145,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1145,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"Allows the user to override the calculalated gallons of fuel used before the implementation of ITS"},null,null,"Ramp Metering","$B$17","Central Control",null,"Signal-Central'!A1"]
[null,null,"Ramp Metering",null,null,"Ramp Metering",null,null,"overrideBaselineFuelUse",null,null,"$V$40",null,"Ramp Metering'!overrideBaselineFuelUse",null,null,null,{"$f":"IF(0=VLOOKUP(I1146,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1146,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"Allows the user to override the calculalated gallons of fuel used before the implementation of ITS"},null,null,"Ramp Metering","$B$18","Transit Signal Priority",null,"Transit Priority'!A1"]
[null,null,"Signal Coord.",null,null,"Signal Coord.",null,null,"overrideBaselineFuelUse",null,null,"$V$33",null,"Signal Coord.'!overrideBaselineFuelUse",null,null,null,{"$f":"IF(0=VLOOKUP(I1147,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1147,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"Allows the user to override the calculalated gallons of fuel used before the implementation of ITS"},null,null,"Ramp Metering","$B$20","Central Control",null,"RM-Central Control'!A1"]
[null,null,"Speed",null,null,"Speed",null,null,"overrideBaselineFuelUse",null,null,"$V$32",null,"Speed!overrideBaselineFuelUse",null,null,null,{"$f":"IF(0=VLOOKUP(I1148,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1148,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"Allows the user to override the calculalated gallons of fuel used before the implementation of ITS"},null,null,"Ramp Metering","$B$21","Traffic Actuated",null,"RM-Actuated'!A1"]
[null,null,"TIM",null,null,"TIM",null,null,"overrideBaselineFuelUse",null,null,"$V$32",null,"TIM!overrideBaselineFuelUse",null,null,null,{"$f":"IF(0=VLOOKUP(I1149,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1149,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"Allows the user to override the calculalated gallons of fuel used before the implementation of ITS"},null,null,"Ramp Metering","$B$22","Preset Timing",null,"RM-Preset'!A1"]
[null,null,"Weather Sys",null,null,"Weather Sys",null,null,"overrideBaselineFuelUse",null,null,"$V$32",null,"Weather Sys'!overrideBaselineFuelUse",null,null,null,{"$f":"IF(0=VLOOKUP(I1150,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1150,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"Allows the user to override the calculalated gallons of fuel used before the implementation of ITS"},null,null,"Ramp Metering","$B$24","Traffic Incident Management",null,"TIM-FSP'!A1"]
[null,null,"Work Zone",null,null,"Work Zone",null,null,"overrideBaselineFuelUse",null,null,"$V$32",null,"Work Zone'!overrideBaselineFuelUse",null,null,null,{"$f":"IF(0=VLOOKUP(I1151,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1151,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"Allows the user to override the calculalated gallons of fuel used before the implementation of ITS"},null,null,"Ramp Metering","$B$26","ATDM Speed Harmonization",null,"ATDM-Speed'!A1"]
[null,null,"Hard Shoulder",null,null,"Hard Shoulder",null,null,"overrideBaselineInjuryCrashes",null,null,"$V$30",null,"Hard Shoulder'!overrideBaselineInjuryCrashes",null,null,null,{"$f":"IF(0=VLOOKUP(I1152,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1152,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"Allows the user to override the number of injury crashes before the implementation of ITS"},null,null,"Ramp Metering","$B$27","Employer Based Traveler Demand Mgmt.  ",null,"TDM-EB'!A1"]
[null,null,"Link Based",null,null,"Link Based",null,null,"overrideBaselineInjuryCrashes",null,null,"$V$30",null,"Link Based'!overrideBaselineInjuryCrashes",null,null,null,{"$f":"IF(0=VLOOKUP(I1153,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1153,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"Allows the user to override the number of injury crashes before the implementation of ITS"},null,null,"Ramp Metering","$B$33","Traffic Management Center",null,"Support-TMC'!A1"]
[null,null,"Ramp Metering",null,null,"Ramp Metering",null,null,"overrideBaselineInjuryCrashes",null,null,"$V$38",null,"Ramp Metering'!overrideBaselineInjuryCrashes",null,null,null,{"$f":"IF(0=VLOOKUP(I1154,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1154,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"Allows the user to override the number of injury crashes before the implementation of ITS"},null,null,"Ramp Metering","$B$34","Loop Detection",null,"Support-Loops'!A1"]
[null,null,"Signal Coord.",null,null,"Signal Coord.",null,null,"overrideBaselineInjuryCrashes",null,null,"$V$31",null,"Signal Coord.'!overrideBaselineInjuryCrashes",null,null,null,{"$f":"IF(0=VLOOKUP(I1155,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1155,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"Allows the user to override the number of injury crashes before the implementation of ITS"},null,null,"Ramp Metering","$B$35","CCTV",null,"Support-CCTV'!A1"]
[null,null,"Speed",null,null,"Speed",null,null,"overrideBaselineInjuryCrashes",null,null,"$V$30",null,"Speed!overrideBaselineInjuryCrashes",null,null,null,{"$f":"IF(0=VLOOKUP(I1156,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1156,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"Allows the user to override the number of injury crashes before the implementation of ITS"},null,null,"Ramp Metering","$B$36","Costs Summary",null,"COSTS SUMMARY'!A1"]
[null,null,"TIM",null,null,"TIM",null,null,"overrideBaselineInjuryCrashes",null,null,"$V$30",null,"TIM!overrideBaselineInjuryCrashes",null,null,null,{"$f":"IF(0=VLOOKUP(I1157,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1157,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"Allows the user to override the number of injury crashes before the implementation of ITS"},null,null,"Ramp Metering","$B$11","DMS",null,"ATIS-DMS'!A1"]
[null,null,"Weather Sys",null,null,"Weather Sys",null,null,"overrideBaselineInjuryCrashes",null,null,"$V$30",null,"Weather Sys'!overrideBaselineInjuryCrashes",null,null,null,{"$f":"IF(0=VLOOKUP(I1158,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1158,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"Allows the user to override the number of injury crashes before the implementation of ITS"},null,null,"Ramp Metering","$B$4","OPENING SCREEN",null,"OPENING SCREEN'!A1"]
[null,null,"Work Zone",null,null,"Work Zone",null,null,"overrideBaselineInjuryCrashes",null,null,"$V$30",null,"Work Zone'!overrideBaselineInjuryCrashes",null,null,null,{"$f":"IF(0=VLOOKUP(I1159,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1159,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"Allows the user to override the number of injury crashes before the implementation of ITS"},null,null,"Ramp Metering","$B$6","LIST OF ALL WORKSHEETS",null,"LIST OF ALL WORKSHEETS'!A1"]
[null,null,"Hard Shoulder",null,null,"Hard Shoulder",null,null,"overrideBaselineLaneCount",null,null,"$V$16",null,"Hard Shoulder'!overrideBaselineLaneCount",null,null,null,{"$f":"IF(0=VLOOKUP(I1160,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1160,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"Allows the user to override the number of lanes before the implementation of ITS"},null,null,"Ramp Metering","$B$7","1) INVESTIGATE IMPACTS",null,"IMPACT LOOKUP'!A1"]
[null,null,"Link Based",null,null,"Link Based",null,null,"overrideBaselineLaneCount",null,null,"$V$16",null,"Link Based'!overrideBaselineLaneCount",null,null,null,{"$f":"IF(0=VLOOKUP(I1161,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1161,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"Allows the user to override the number of lanes before the implementation of ITS"},null,null,"Ramp Metering","$B$8","2) METHODS AND TOOLS",null,"METHOD SELECTION'!A1"]
[null,null,"Ramp Metering",null,null,"Ramp Metering",null,null,"overrideBaselineLaneCount",null,null,"$V$16",null,"Ramp Metering'!overrideBaselineLaneCount",null,null,null,{"$f":"IF(0=VLOOKUP(I1162,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1162,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"Allows the user to override the number of lanes before the implementation of ITS"},null,null,"Ramp Metering","$B$9","3) ESTIMATE COSTS",null,"COST ESTIMATION'!A1"]
[null,null,"Signal Coord.",null,null,"Signal Coord.",null,null,"overrideBaselineLaneCount",null,null,"$V$17",null,"Signal Coord.'!overrideBaselineLaneCount",null,null,null,{"$f":"IF(0=VLOOKUP(I1163,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1163,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"Allows the user to override the number of lanes before the implementation of ITS"},null,null,"Ramp Metering","$B$12","HAR",null,"ATIS-HAR'!A1"]
[null,null,"Speed",null,null,"Speed",null,null,"overrideBaselineLaneCount",null,null,"$V$16",null,"Speed!overrideBaselineLaneCount",null,null,null,{"$f":"IF(0=VLOOKUP(I1164,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1164,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"Allows the user to override the number of lanes before the implementation of ITS"},null,null,"Ramp Metering","$B$13","Pre-Trip Traveler Info",null,"ATIS-511'!A1"]
[null,null,"TIM",null,null,"TIM",null,null,"overrideBaselineLaneCount",null,null,"$V$16",null,"TIM!overrideBaselineLaneCount",null,null,null,{"$f":"IF(0=VLOOKUP(I1165,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1165,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"Allows the user to override the number of lanes before the implementation of ITS"},null,null,"Ramp Metering","$B$15","Preset Timing",null,"Signal-Preset'!A1"]
[null,null,"Weather Sys",null,null,"Weather Sys",null,null,"overrideBaselineLaneCount",null,null,"$V$16",null,"Weather Sys'!overrideBaselineLaneCount",null,null,null,{"$f":"IF(0=VLOOKUP(I1166,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1166,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"Allows the user to override the number of lanes before the implementation of ITS"},null,null,"Ramp Metering","$B$16","Traffic Actuated",null,"Signal-Actuated'!A1"]
[null,null,"Work Zone",null,null,"Work Zone",null,null,"overrideBaselineLaneCount",null,null,"$V$16",null,"Work Zone'!overrideBaselineLaneCount",null,null,null,{"$f":"IF(0=VLOOKUP(I1167,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1167,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"Allows the user to override the number of lanes before the implementation of ITS"},null,null,"Ramp Metering","$B$17","Central Control",null,"Signal-Central'!A1"]
[null,null,"Hard Shoulder",null,null,"Hard Shoulder",null,null,"overrideBaselinePDOCrashes",null,null,"$V$31",null,"Hard Shoulder'!overrideBaselinePDOCrashes",null,null,null,{"$f":"IF(0=VLOOKUP(I1168,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1168,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"Allows the user to override the number of property damage only crashes before the implementation of ITS"},null,null,"Ramp Metering","$B$18","Transit Signal Priority",null,"Transit Priority'!A1"]
[null,null,"Link Based",null,null,"Link Based",null,null,"overrideBaselinePDOCrashes",null,null,"$V$31",null,"Link Based'!overrideBaselinePDOCrashes",null,null,null,{"$f":"IF(0=VLOOKUP(I1169,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1169,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"Allows the user to override the number of property damage only crashes before the implementation of ITS"},null,null,"Ramp Metering","$B$20","Central Control",null,"RM-Central Control'!A1"]
[null,null,"Ramp Metering",null,null,"Ramp Metering",null,null,"overrideBaselinePDOCrashes",null,null,"$V$39",null,"Ramp Metering'!overrideBaselinePDOCrashes",null,null,null,{"$f":"IF(0=VLOOKUP(I1170,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1170,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"Allows the user to override the number of property damage only crashes before the implementation of ITS"},null,null,"Ramp Metering","$B$21","Traffic Actuated",null,"RM-Actuated'!A1"]
[null,null,"Signal Coord.",null,null,"Signal Coord.",null,null,"overrideBaselinePDOCrashes",null,null,"$V$32",null,"Signal Coord.'!overrideBaselinePDOCrashes",null,null,null,{"$f":"IF(0=VLOOKUP(I1171,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1171,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"Allows the user to override the number of property damage only crashes before the implementation of ITS"},null,null,"Ramp Metering","$B$22","Preset Timing",null,"RM-Preset'!A1"]
[null,null,"Speed",null,null,"Speed",null,null,"overrideBaselinePDOCrashes",null,null,"$V$31",null,"Speed!overrideBaselinePDOCrashes",null,null,null,{"$f":"IF(0=VLOOKUP(I1172,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1172,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"Allows the user to override the number of property damage only crashes before the implementation of ITS"},null,null,"Ramp Metering","$B$24","Traffic Incident Management",null,"TIM-FSP'!A1"]
[null,null,"TIM",null,null,"TIM",null,null,"overrideBaselinePDOCrashes",null,null,"$V$31",null,"TIM!overrideBaselinePDOCrashes",null,null,null,{"$f":"IF(0=VLOOKUP(I1173,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1173,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"Allows the user to override the number of property damage only crashes before the implementation of ITS"},null,null,"Ramp Metering","$B$26","ATDM Speed Harmonization",null,"ATDM-Speed'!A1"]
[null,null,"Weather Sys",null,null,"Weather Sys",null,null,"overrideBaselinePDOCrashes",null,null,"$V$31",null,"Weather Sys'!overrideBaselinePDOCrashes",null,null,null,{"$f":"IF(0=VLOOKUP(I1174,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1174,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"Allows the user to override the number of property damage only crashes before the implementation of ITS"},null,null,"Ramp Metering","$B$27","Employer Based Traveler Demand Mgmt.  ",null,"TDM-EB'!A1"]
[null,null,"Work Zone",null,null,"Work Zone",null,null,"overrideBaselinePDOCrashes",null,null,"$V$31",null,"Work Zone'!overrideBaselinePDOCrashes",null,null,null,{"$f":"IF(0=VLOOKUP(I1175,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1175,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"Allows the user to override the number of property damage only crashes before the implementation of ITS"},null,null,"Ramp Metering","$B$33","Traffic Management Center",null,"Support-TMC'!A1"]
[null,null,"Ramp Metering",null,null,"Ramp Metering",null,null,"overrideBaselineRampCapacity",null,null,"$V$25",null,"Ramp Metering'!overrideBaselineRampCapacity",null,null,null,{"$f":"IF(0=VLOOKUP(I1176,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1176,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"Allows the user to override the ramp capacity before the implementation of ITS"},null,null,"Ramp Metering","$B$34","Loop Detection",null,"Support-Loops'!A1"]
[null,null,"Ramp Metering",null,null,"Ramp Metering",null,null,"overrideBaselineRampSpeed",null,null,"$V$44",null,"Ramp Metering'!overrideBaselineRampSpeed",null,null,null,{"$f":"IF(0=VLOOKUP(I1177,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1177,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"Allows the user to override the ramp speed before the implementation of ITS"},null,null,"Ramp Metering","$B$35","CCTV",null,"Support-CCTV'!A1"]
[null,null,"Ramp Metering",null,null,"Ramp Metering",null,null,"overrideBaselineRampVC",null,null,"$V$46",null,"Ramp Metering'!overrideBaselineRampVC",null,null,null,{"$f":"IF(0=VLOOKUP(I1178,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1178,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"Allows the user to override the v/c ratio on the ramp before the implementation of ITS"},null,null,"Ramp Metering","$B$36","Costs Summary",null,"COSTS SUMMARY'!A1"]
[null,null,"Ramp Metering",null,null,"Ramp Metering",null,null,"overrideBaselineRampVHT",null,null,"$V$47",null,"Ramp Metering'!overrideBaselineRampVHT",null,null,null,{"$f":"IF(0=VLOOKUP(I1179,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1179,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"Allows the user to override the Vehicle Hours Traveled on the ramp before the implementation of ITS"},null,null,"Ramp Metering","$B$29","ATDM High Occupancy Toll Lanes",null,"ATDM-HOT'!A1"]
[null,null,"Ramp Metering",null,null,"Ramp Metering",null,null,"overrideBaselineRampVMT",null,null,"$V$45",null,"Ramp Metering'!overrideBaselineRampVMT",null,null,null,{"$f":"IF(0=VLOOKUP(I1180,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1180,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"Allows the user to override the Vehicle Miles Traveled before the implementation of ITS"},null,null,"Ramp Metering","$B$29","ATDM High Occupancy Toll Lanes",null,"ATDM-HOT'!A1"]
[null,null,"Hard Shoulder",null,null,"Hard Shoulder",null,null,"overrideBaselineSpeed",null,null,"$V$24",null,"Hard Shoulder'!overrideBaselineSpeed",null,null,null,{"$f":"IF(0=VLOOKUP(I1181,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1181,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"Allows the user to override the speed before the implementation of ITS"},null,null,"Ramp Metering","$B$30","Road Weather Management",null,"ATDM-HOT'!A1"]
[null,null,"Link Based",null,null,"Link Based",null,null,"overrideBaselineSpeed",null,null,"$V$24",null,"Link Based'!overrideBaselineSpeed",null,null,null,{"$f":"IF(0=VLOOKUP(I1182,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1182,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"Allows the user to override the speed before the implementation of ITS"},null,null,"Ramp Metering","$B$30","Road Weather Management",null,"Weather Mgmt'!A1"]
[null,null,"Ramp Metering",null,null,"Ramp Metering",null,null,"overrideBaselineSpeed",null,null,"$V$32",null,"Ramp Metering'!overrideBaselineSpeed",null,null,null,{"$f":"IF(0=VLOOKUP(I1183,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1183,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"Allows the user to override the speed before the implementation of ITS"},null,null,"Ramp Metering","$B$31","Work Zone",null,"WorkZone!A1"]
[null,null,"Signal Coord.",null,null,"Signal Coord.",null,null,"overrideBaselineSpeed",null,null,"$V$25",null,"Signal Coord.'!overrideBaselineSpeed",null,null,null,{"$f":"IF(0=VLOOKUP(I1184,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1184,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"Allows the user to override the speed before the implementation of ITS"},null,null,"Ramp Metering","$B$37","4) ESTIMATE BENEFITS",null,"BENEFIT ESTIMATE'!A1"]
[null,null,"Speed",null,null,"Speed",null,null,"overrideBaselineSpeed",null,null,"$V$24",null,"Speed!overrideBaselineSpeed",null,null,null,{"$f":"IF(0=VLOOKUP(I1185,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1185,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"Allows the user to override the speed before the implementation of ITS"},null,null,"Ramp Metering","$B$38","Parameters",null,"Parameters!A1"]
[null,null,"TIM",null,null,"TIM",null,null,"overrideBaselineSpeed",null,null,"$V$24",null,"TIM!overrideBaselineSpeed",null,null,null,{"$f":"IF(0=VLOOKUP(I1186,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1186,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"Allows the user to override the speed before the implementation of ITS"},null,null,"Ramp Metering","$B$55","5) MY DEPLOYMENTS",null,"Summary of My Deployments'!A1"]
[null,null,"Weather Sys",null,null,"Weather Sys",null,null,"overrideBaselineSpeed",null,null,"$V$24",null,"Weather Sys'!overrideBaselineSpeed",null,null,null,{"$f":"IF(0=VLOOKUP(I1187,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1187,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"Allows the user to override the speed before the implementation of ITS"},null,null,"Ramp Metering","$B$46","Dynamic Message Sign",null,"Dynamic Message Sign'!A1"]
[null,null,"Work Zone",null,null,"Work Zone",null,null,"overrideBaselineSpeed",null,null,"$V$24",null,"Work Zone'!overrideBaselineSpeed",null,null,null,{"$f":"IF(0=VLOOKUP(I1188,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1188,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"Allows the user to override the speed before the implementation of ITS"},null,null,"Ramp Metering","$B$47","Highway Advisory Radio",null,"Highway Advisory Radio'!A1"]
[null,null,"Hard Shoulder",null,null,"Hard Shoulder",null,null,"overrideBaselineVC",null,null,"$V$26",null,"Hard Shoulder'!overrideBaselineVC",null,null,null,{"$f":"IF(0=VLOOKUP(I1189,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1189,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"Allows the user to override the v/c ratio before the implementation of ITS"},null,null,"Ramp Metering","$B$39","Generic Link Model",null,"Link Based'!A1"]
[null,null,"Link Based",null,null,"Link Based",null,null,"overrideBaselineVC",null,null,"$V$26",null,"Link Based'!overrideBaselineVC",null,null,null,{"$f":"IF(0=VLOOKUP(I1190,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1190,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"Allows the user to override the v/c ratio before the implementation of ITS"},null,null,"Ramp Metering","$B$41","Signal Coordination",null,"Signal Coord.'!A1"]
[null,null,"Ramp Metering",null,null,"Ramp Metering",null,null,"overrideBaselineVC",null,null,"$V$34",null,"Ramp Metering'!overrideBaselineVC",null,null,null,{"$f":"IF(0=VLOOKUP(I1191,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1191,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"Allows the user to override the v/c ratio before the implementation of ITS"},null,null,"Ramp Metering","$B$48","Pre-Trip Traveler Information",null,"Pre Trip Info'!A1"]
[null,null,"Signal Coord.",null,null,"Signal Coord.",null,null,"overrideBaselineVC",null,null,"$V$27",null,"Signal Coord.'!overrideBaselineVC",null,null,null,{"$f":"IF(0=VLOOKUP(I1192,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1192,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"Allows the user to override the v/c ratio before the implementation of ITS"},null,null,"Ramp Metering","$B$38","Parameters",null,"Parameters!A1"]
[null,null,"Speed",null,null,"Speed",null,null,"overrideBaselineVC",null,null,"$V$26",null,"Speed!overrideBaselineVC",null,null,null,{"$f":"IF(0=VLOOKUP(I1193,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1193,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"Allows the user to override the v/c ratio before the implementation of ITS"},null,null,"Ramp Metering","$B$44","Traffic Incident Management",null,"TIM!A1"]
[null,null,"TIM",null,null,"TIM",null,null,"overrideBaselineVC",null,null,"$V$26",null,"TIM!overrideBaselineVC",null,null,null,{"$f":"IF(0=VLOOKUP(I1194,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1194,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"Allows the user to override the v/c ratio before the implementation of ITS"},null,null,"Ramp Metering","$B$50","HOT Lanes",null,"HOT!A1"]
[null,null,"Weather Sys",null,null,"Weather Sys",null,null,"overrideBaselineVC",null,null,"$V$26",null,"Weather Sys'!overrideBaselineVC",null,null,null,{"$f":"IF(0=VLOOKUP(I1195,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1195,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"Allows the user to override the v/c ratio before the implementation of ITS"},null,null,"Ramp Metering","$B$51","Hard Shoulder Running",null,"Hard Shoulder'!A1"]
[null,null,"Work Zone",null,null,"Work Zone",null,null,"overrideBaselineVC",null,null,"$V$26",null,"Work Zone'!overrideBaselineVC",null,null,null,{"$f":"IF(0=VLOOKUP(I1196,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1196,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"Allows the user to override the v/c ratio before the implementation of ITS"},null,null,"Ramp Metering","$B$52","Speed Harmonization",null,"Speed!A1"]
[null,null,"Hard Shoulder",null,null,"Hard Shoulder",null,null,"overrideBaselineVHT",null,null,"$V$27",null,"Hard Shoulder'!overrideBaselineVHT",null,null,null,{"$f":"IF(0=VLOOKUP(I1197,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1197,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"Allows the user to override the Vehicle Hours Traveled before the implementation of ITS"},null,null,"Ramp Metering","$B$53","Road Weather Management",null,"Weather Sys'!A1"]
[null,null,"Link Based",null,null,"Link Based",null,null,"overrideBaselineVHT",null,null,"$V$27",null,"Link Based'!overrideBaselineVHT",null,null,null,{"$f":"IF(0=VLOOKUP(I1198,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1198,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"Allows the user to override the Vehicle Hours Traveled before the implementation of ITS"},null,null,"Ramp Metering","$B$54","Work Zone Systems",null,"Work Zone'!A1"]
[null,null,"Ramp Metering",null,null,"Ramp Metering",null,null,"overrideBaselineVHT",null,null,"$V$35",null,"Ramp Metering'!overrideBaselineVHT",null,null,null,{"$f":"IF(0=VLOOKUP(I1199,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1199,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"Allows the user to override the Vehicle Hours Traveled before the implementation of ITS"},null,null,"TIM","$B$4","OPENING SCREEN",null,"OPENING SCREEN'!A1"]
[null,null,"Signal Coord.",null,null,"Signal Coord.",null,null,"overrideBaselineVHT",null,null,"$V$28",null,"Signal Coord.'!overrideBaselineVHT",null,null,null,{"$f":"IF(0=VLOOKUP(I1200,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1200,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"Allows the user to override the Vehicle Hours Traveled before the implementation of ITS"},null,null,"TIM","$B$6","LIST OF ALL WORKSHEETS",null,"LIST OF ALL WORKSHEETS'!A1"]
[null,null,"Speed",null,null,"Speed",null,null,"overrideBaselineVHT",null,null,"$V$27",null,"Speed!overrideBaselineVHT",null,null,null,{"$f":"IF(0=VLOOKUP(I1201,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1201,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"Allows the user to override the Vehicle Hours Traveled before the implementation of ITS"},null,null,"TIM","$B$7","1) INVESTIGATE IMPACTS",null,"IMPACT LOOKUP'!A1"]
[null,null,"TIM",null,null,"TIM",null,null,"overrideBaselineVHT",null,null,"$V$27",null,"TIM!overrideBaselineVHT",null,null,null,{"$f":"IF(0=VLOOKUP(I1202,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1202,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"Allows the user to override the Vehicle Hours Traveled before the implementation of ITS"},null,null,"TIM","$B$8","2) METHODS AND TOOLS",null,"METHOD SELECTION'!A1"]
[null,null,"Weather Sys",null,null,"Weather Sys",null,null,"overrideBaselineVHT",null,null,"$V$27",null,"Weather Sys'!overrideBaselineVHT",null,null,null,{"$f":"IF(0=VLOOKUP(I1203,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1203,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"Allows the user to override the Vehicle Hours Traveled before the implementation of ITS"},null,null,"TIM","$B$9","3) ESTIMATE COSTS",null,"COST ESTIMATION'!A1"]
[null,null,"Work Zone",null,null,"Work Zone",null,null,"overrideBaselineVHT",null,null,"$V$27",null,"Work Zone'!overrideBaselineVHT",null,null,null,{"$f":"IF(0=VLOOKUP(I1204,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1204,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"Allows the user to override the Vehicle Hours Traveled before the implementation of ITS"},null,null,"TIM","$B$3","Back",null,"Signal-Preset'!A1"]
[null,null,"Hard Shoulder",null,null,"Hard Shoulder",null,null,"overrideBaselineVMT",null,null,"$V$25",null,"Hard Shoulder'!overrideBaselineVMT",null,null,null,{"$f":"IF(0=VLOOKUP(I1205,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1205,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"Allows the user to override the Vehicle Miles Traveled before the implementation of ITS"},null,null,"TIM","$B$5","GENERAL TOOL OVERVIEW",null,"TOPS-BC INFO'!A1"]
[null,null,"Link Based",null,null,"Link Based",null,null,"overrideBaselineVMT",null,null,"$V$25",null,"Link Based'!overrideBaselineVMT",null,null,null,{"$f":"IF(0=VLOOKUP(I1206,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1206,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"Allows the user to override the Vehicle Miles Traveled before the implementation of ITS"},null,null,"TIM","$B$11","DMS",null,"ATIS-DMS'!A1"]
[null,null,"Ramp Metering",null,null,"Ramp Metering",null,null,"overrideBaselineVMT",null,null,"$V$33",null,"Ramp Metering'!overrideBaselineVMT",null,null,null,{"$f":"IF(0=VLOOKUP(I1207,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1207,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"Allows the user to override the Vehicle Miles Traveled before the implementation of ITS"},null,null,"TIM","$B$12","HAR",null,"ATIS-HAR'!A1"]
[null,null,"Signal Coord.",null,null,"Signal Coord.",null,null,"overrideBaselineVMT",null,null,"$V$26",null,"Signal Coord.'!overrideBaselineVMT",null,null,null,{"$f":"IF(0=VLOOKUP(I1208,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1208,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"Allows the user to override the Vehicle Miles Traveled before the implementation of ITS"},null,null,"TIM","$B$13","Pre-Trip Traveler Info",null,"ATIS-511'!A1"]
[null,null,"Speed",null,null,"Speed",null,null,"overrideBaselineVMT",null,null,"$V$25",null,"Speed!overrideBaselineVMT",null,null,null,{"$f":"IF(0=VLOOKUP(I1209,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1209,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"Allows the user to override the Vehicle Miles Traveled before the implementation of ITS"},null,null,"TIM","$B$15","Preset Timing",null,"Signal-Preset'!A1"]
[null,null,"TIM",null,null,"TIM",null,null,"overrideBaselineVMT",null,null,"$V$25",null,"TIM!overrideBaselineVMT",null,null,null,{"$f":"IF(0=VLOOKUP(I1210,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1210,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"Allows the user to override the Vehicle Miles Traveled before the implementation of ITS"},null,null,"TIM","$B$16","Traffic Actuated",null,"Signal-Actuated'!A1"]
[null,null,"Weather Sys",null,null,"Weather Sys",null,null,"overrideBaselineVMT",null,null,"$V$25",null,"Weather Sys'!overrideBaselineVMT",null,null,null,{"$f":"IF(0=VLOOKUP(I1211,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1211,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"Allows the user to override the Vehicle Miles Traveled before the implementation of ITS"},null,null,"TIM","$B$17","Central Control",null,"Signal-Central'!A1"]
[null,null,"Work Zone",null,null,"Work Zone",null,null,"overrideBaselineVMT",null,null,"$V$25",null,"Work Zone'!overrideBaselineVMT",null,null,null,{"$f":"IF(0=VLOOKUP(I1212,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1212,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"Allows the user to override the Vehicle Miles Traveled before the implementation of ITS"},null,null,"TIM","$B$18","Transit Signal Priority",null,"Transit Priority'!A1"]
[null,null,"Dynamic Message Sign",null,null,"Dynamic Message Sign",null,null,"overrideBenefitAverageAnnual",null,null,"$T$30",null,"Dynamic Message Sign'!overrideBenefitAverageAnnual",null,null,null,{"$f":"IF(0=VLOOKUP(I1213,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1213,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"Allows the user to override the final calculation of annual benefits"},null,null,"TIM","$B$20","Central Control",null,"RM-Central Control'!A1"]
[null,null,"Hard Shoulder",null,null,"Hard Shoulder",null,null,"overrideBenefitAverageAnnual",null,null,"$V$90",null,"Hard Shoulder'!overrideBenefitAverageAnnual",null,null,null,{"$f":"IF(0=VLOOKUP(I1214,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1214,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"Allows the user to override the final calculation of annual benefits"},null,null,"TIM","$B$21","Traffic Actuated",null,"RM-Actuated'!A1"]
[null,null,"Highway Advisory Radio",null,null,"Highway Advisory Radio",null,null,"overrideBenefitAverageAnnual",null,null,"$T$31",null,"Highway Advisory Radio'!overrideBenefitAverageAnnual",null,null,null,{"$f":"IF(0=VLOOKUP(I1215,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1215,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"Allows the user to override the final calculation of annual benefits"},null,null,"TIM","$B$22","Preset Timing",null,"RM-Preset'!A1"]
[null,null,"HOT",null,null,"HOT",null,null,"overrideBenefitAverageAnnual",null,null,"$V$96",null,"HOT!overrideBenefitAverageAnnual",null,null,null,{"$f":"IF(0=VLOOKUP(I1216,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1216,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"Allows the user to override the final calculation of annual benefits"},null,null,"TIM","$B$24","Traffic Incident Management",null,"TIM-FSP'!A1"]
[null,null,"Link Based",null,null,"Link Based",null,null,"overrideBenefitAverageAnnual",null,null,"$V$90",null,"Link Based'!overrideBenefitAverageAnnual",null,null,null,{"$f":"IF(0=VLOOKUP(I1217,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1217,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"Allows the user to override the final calculation of annual benefits"},null,null,"TIM","$B$26","ATDM Speed Harmonization",null,"ATDM-Speed'!A1"]
[null,null,"Pre Trip Info",null,null,"Pre Trip Info",null,null,"overrideBenefitAverageAnnual",null,null,"$T$27",null,"Pre Trip Info'!overrideBenefitAverageAnnual",null,null,null,{"$f":"IF(0=VLOOKUP(I1218,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1218,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"Allows the user to override the final calculation of annual benefits"},null,null,"TIM","$B$27","Employer Based Traveler Demand Mgmt.  ",null,"TDM-EB'!A1"]
[null,null,"Ramp Metering",null,null,"Ramp Metering",null,null,"overrideBenefitAverageAnnual",null,null,"$V$90",null,"Ramp Metering'!overrideBenefitAverageAnnual",null,null,null,{"$f":"IF(0=VLOOKUP(I1219,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1219,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"Allows the user to override the final calculation of annual benefits"},null,null,"TIM","$B$33","Traffic Management Center",null,"Support-TMC'!A1"]
[null,null,"Signal Coord.",null,null,"Signal Coord.",null,null,"overrideBenefitAverageAnnual",null,null,"$V$77",null,"Signal Coord.'!overrideBenefitAverageAnnual",null,null,null,{"$f":"IF(0=VLOOKUP(I1220,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1220,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"Allows the user to override the final calculation of annual benefits"},null,null,"TIM","$B$34","Loop Detection",null,"Support-Loops'!A1"]
[null,null,"Speed",null,null,"Speed",null,null,"overrideBenefitAverageAnnual",null,null,"$V$90",null,"Speed!overrideBenefitAverageAnnual",null,null,null,{"$f":"IF(0=VLOOKUP(I1221,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1221,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"Allows the user to override the final calculation of annual benefits"},null,null,"TIM","$B$35","CCTV",null,"Support-CCTV'!A1"]
[null,null,"TIM",null,null,"TIM",null,null,"overrideBenefitAverageAnnual",null,null,"$V$91",null,"TIM!overrideBenefitAverageAnnual",null,null,null,{"$f":"IF(0=VLOOKUP(I1222,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1222,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"Allows the user to override the final calculation of annual benefits"},null,null,"TIM","$B$36","Costs Summary",null,"COSTS SUMMARY'!A1"]
[null,null,"Weather Sys",null,null,"Weather Sys",null,null,"overrideBenefitAverageAnnual",null,null,"$V$90",null,"Weather Sys'!overrideBenefitAverageAnnual",null,null,null,{"$f":"IF(0=VLOOKUP(I1223,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1223,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"Allows the user to override the final calculation of annual benefits"},null,null,"TIM","$B$11","DMS",null,"ATIS-DMS'!A1"]
[null,null,"Work Zone",null,null,"Work Zone",null,null,"overrideBenefitAverageAnnual",null,null,"$V$90",null,"Work Zone'!overrideBenefitAverageAnnual",null,null,null,{"$f":"IF(0=VLOOKUP(I1224,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1224,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"Allows the user to override the final calculation of annual benefits"},null,null,"TIM","$B$4","OPENING SCREEN",null,"OPENING SCREEN'!A1"]
[null,null,"Hard Shoulder",null,null,"Hard Shoulder",null,null,"overrideBenefitFuel",null,null,"$V$78",null,"Hard Shoulder'!overrideBenefitFuel",null,null,null,{"$f":"IF(0=VLOOKUP(I1225,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1225,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"Allows the user to override the dollar value of fuel savings"},null,null,"TIM","$B$6","LIST OF ALL WORKSHEETS",null,"LIST OF ALL WORKSHEETS'!A1"]
[null,null,"HOT",null,null,"HOT",null,null,"overrideBenefitFuel",null,null,"$V$84",null,"HOT!overrideBenefitFuel",null,null,null,{"$f":"IF(0=VLOOKUP(I1226,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1226,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"Allows the user to override the dollar value of fuel savings"},null,null,"TIM","$B$7","1) INVESTIGATE IMPACTS",null,"IMPACT LOOKUP'!A1"]
[null,null,"Link Based",null,null,"Link Based",null,null,"overrideBenefitFuel",null,null,"$V$78",null,"Link Based'!overrideBenefitFuel",null,null,null,{"$f":"IF(0=VLOOKUP(I1227,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1227,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"Allows the user to override the dollar value of fuel savings"},null,null,"TIM","$B$8","2) METHODS AND TOOLS",null,"METHOD SELECTION'!A1"]
[null,null,"Ramp Metering",null,null,"Ramp Metering",null,null,"overrideBenefitFuel",null,null,"$V$78",null,"Ramp Metering'!overrideBenefitFuel",null,null,null,{"$f":"IF(0=VLOOKUP(I1228,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1228,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"Allows the user to override the dollar value of fuel savings"},null,null,"TIM","$B$9","3) ESTIMATE COSTS",null,"COST ESTIMATION'!A1"]
[null,null,"Signal Coord.",null,null,"Signal Coord.",null,null,"overrideBenefitFuel",null,null,"$V$65",null,"Signal Coord.'!overrideBenefitFuel",null,null,null,{"$f":"IF(0=VLOOKUP(I1229,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1229,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"Allows the user to override the dollar value of fuel savings"},null,null,"TIM","$B$12","HAR",null,"ATIS-HAR'!A1"]
[null,null,"Speed",null,null,"Speed",null,null,"overrideBenefitFuel",null,null,"$V$78",null,"Speed!overrideBenefitFuel",null,null,null,{"$f":"IF(0=VLOOKUP(I1230,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1230,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"Allows the user to override the dollar value of fuel savings"},null,null,"TIM","$B$13","Pre-Trip Traveler Info",null,"ATIS-511'!A1"]
[null,null,"TIM",null,null,"TIM",null,null,"overrideBenefitFuel",null,null,"$V$79",null,"TIM!overrideBenefitFuel",null,null,null,{"$f":"IF(0=VLOOKUP(I1231,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1231,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"Allows the user to override the dollar value of fuel savings"},null,null,"TIM","$B$15","Preset Timing",null,"Signal-Preset'!A1"]
[null,null,"Weather Sys",null,null,"Weather Sys",null,null,"overrideBenefitFuel",null,null,"$V$78",null,"Weather Sys'!overrideBenefitFuel",null,null,null,{"$f":"IF(0=VLOOKUP(I1232,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1232,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"Allows the user to override the dollar value of fuel savings"},null,null,"TIM","$B$16","Traffic Actuated",null,"Signal-Actuated'!A1"]
[null,null,"Work Zone",null,null,"Work Zone",null,null,"overrideBenefitFuel",null,null,"$V$78",null,"Work Zone'!overrideBenefitFuel",null,null,null,{"$f":"IF(0=VLOOKUP(I1233,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1233,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"Allows the user to override the dollar value of fuel savings"},null,null,"TIM","$B$17","Central Control",null,"Signal-Central'!A1"]
[null,null,"Hard Shoulder",null,null,"Hard Shoulder",null,null,"overrideBenefitNonRecurringDelay",null,null,"$V$74",null,"Hard Shoulder'!overrideBenefitNonRecurringDelay",null,null,null,{"$f":"IF(0=VLOOKUP(I1234,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1234,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"Allows the user to override the dollar value due to reduced non-recurring delay"},null,null,"TIM","$B$18","Transit Signal Priority",null,"Transit Priority'!A1"]
[null,null,"HOT",null,null,"HOT",null,null,"overrideBenefitNonRecurringDelay",null,null,"$V$80",null,"HOT!overrideBenefitNonRecurringDelay",null,null,null,{"$f":"IF(0=VLOOKUP(I1235,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1235,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"Allows the user to override the dollar value due to reduced non-recurring delay"},null,null,"TIM","$B$20","Central Control",null,"RM-Central Control'!A1"]
[null,null,"Link Based",null,null,"Link Based",null,null,"overrideBenefitNonRecurringDelay",null,null,"$V$74",null,"Link Based'!overrideBenefitNonRecurringDelay",null,null,null,{"$f":"IF(0=VLOOKUP(I1236,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1236,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"Allows the user to override the dollar value due to reduced non-recurring delay"},null,null,"TIM","$B$21","Traffic Actuated",null,"RM-Actuated'!A1"]
[null,null,"Ramp Metering",null,null,"Ramp Metering",null,null,"overrideBenefitNonRecurringDelay",null,null,"$V$74",null,"Ramp Metering'!overrideBenefitNonRecurringDelay",null,null,null,{"$f":"IF(0=VLOOKUP(I1237,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1237,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"Allows the user to override the dollar value due to reduced non-recurring delay"},null,null,"TIM","$B$22","Preset Timing",null,"RM-Preset'!A1"]
[null,null,"Signal Coord.",null,null,"Signal Coord.",null,null,"overrideBenefitNonRecurringDelay",null,null,"$V$61",null,"Signal Coord.'!overrideBenefitNonRecurringDelay",null,null,null,{"$f":"IF(0=VLOOKUP(I1238,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1238,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"Allows the user to override the dollar value due to reduced non-recurring delay"},null,null,"TIM","$B$24","Traffic Incident Management",null,"TIM-FSP'!A1"]
[null,null,"Speed",null,null,"Speed",null,null,"overrideBenefitNonRecurringDelay",null,null,"$V$74",null,"Speed!overrideBenefitNonRecurringDelay",null,null,null,{"$f":"IF(0=VLOOKUP(I1239,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1239,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"Allows the user to override the dollar value due to reduced non-recurring delay"},null,null,"TIM","$B$26","ATDM Speed Harmonization",null,"ATDM-Speed'!A1"]
[null,null,"TIM",null,null,"TIM",null,null,"overrideBenefitNonRecurringDelay",null,null,"$V$75",null,"TIM!overrideBenefitNonRecurringDelay",null,null,null,{"$f":"IF(0=VLOOKUP(I1240,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1240,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"Allows the user to override the dollar value due to reduced non-recurring delay"},null,null,"TIM","$B$27","Employer Based Traveler Demand Mgmt.  ",null,"TDM-EB'!A1"]
[null,null,"Weather Sys",null,null,"Weather Sys",null,null,"overrideBenefitNonRecurringDelay",null,null,"$V$74",null,"Weather Sys'!overrideBenefitNonRecurringDelay",null,null,null,{"$f":"IF(0=VLOOKUP(I1241,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1241,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"Allows the user to override the dollar value due to reduced non-recurring delay"},null,null,"TIM","$B$33","Traffic Management Center",null,"Support-TMC'!A1"]
[null,null,"Work Zone",null,null,"Work Zone",null,null,"overrideBenefitNonRecurringDelay",null,null,"$V$74",null,"Work Zone'!overrideBenefitNonRecurringDelay",null,null,null,{"$f":"IF(0=VLOOKUP(I1242,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1242,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"Allows the user to override the dollar value due to reduced non-recurring delay"},null,null,"TIM","$B$34","Loop Detection",null,"Support-Loops'!A1"]
[null,null,"Hard Shoulder",null,null,"Hard Shoulder",null,null,"overrideBenefitSafety",null,null,"$V$84",null,"Hard Shoulder'!overrideBenefitSafety",null,null,null,{"$f":"IF(0=VLOOKUP(I1243,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1243,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"Allows the user to override the annual benefit of improved safety"},null,null,"TIM","$B$35","CCTV",null,"Support-CCTV'!A1"]
[null,null,"HOT",null,null,"HOT",null,null,"overrideBenefitSafety",null,null,"$V$90",null,"HOT!overrideBenefitSafety",null,null,null,{"$f":"IF(0=VLOOKUP(I1244,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1244,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"Allows the user to override the annual benefit of improved safety"},null,null,"TIM","$B$36","Costs Summary",null,"COSTS SUMMARY'!A1"]
[null,null,"Link Based",null,null,"Link Based",null,null,"overrideBenefitSafety",null,null,"$V$84",null,"Link Based'!overrideBenefitSafety",null,null,null,{"$f":"IF(0=VLOOKUP(I1245,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1245,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"Allows the user to override the annual benefit of improved safety"},null,null,"TIM","$B$29","ATDM High Occupancy Toll Lanes",null,"ATDM-HOT'!A1"]
[null,null,"Ramp Metering",null,null,"Ramp Metering",null,null,"overrideBenefitSafety",null,null,"$V$84",null,"Ramp Metering'!overrideBenefitSafety",null,null,null,{"$f":"IF(0=VLOOKUP(I1246,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1246,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"Allows the user to override the annual benefit of improved safety"},null,null,"TIM","$B$29","ATDM High Occupancy Toll Lanes",null,"ATDM-HOT'!A1"]
[null,null,"Signal Coord.",null,null,"Signal Coord.",null,null,"overrideBenefitSafety",null,null,"$V$71",null,"Signal Coord.'!overrideBenefitSafety",null,null,null,{"$f":"IF(0=VLOOKUP(I1247,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1247,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"Allows the user to override the annual benefit of improved safety"},null,null,"TIM","$B$30","Road Weather Management",null,"ATDM-HOT'!A1"]
[null,null,"Speed",null,null,"Speed",null,null,"overrideBenefitSafety",null,null,"$V$84",null,"Speed!overrideBenefitSafety",null,null,null,{"$f":"IF(0=VLOOKUP(I1248,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1248,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"Allows the user to override the annual benefit of improved safety"},null,null,"TIM","$B$30","Road Weather Management",null,"Weather Mgmt'!A1"]
[null,null,"TIM",null,null,"TIM",null,null,"overrideBenefitSafety",null,null,"$V$85",null,"TIM!overrideBenefitSafety",null,null,null,{"$f":"IF(0=VLOOKUP(I1249,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1249,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"Allows the user to override the annual benefit of improved safety"},null,null,"TIM","$B$31","Work Zone",null,"WorkZone!A1"]
[null,null,"Weather Sys",null,null,"Weather Sys",null,null,"overrideBenefitSafety",null,null,"$V$84",null,"Weather Sys'!overrideBenefitSafety",null,null,null,{"$f":"IF(0=VLOOKUP(I1250,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1250,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"Allows the user to override the annual benefit of improved safety"},null,null,"TIM","$B$37","4) ESTIMATE BENEFITS",null,"BENEFIT ESTIMATE'!A1"]
[null,null,"Work Zone",null,null,"Work Zone",null,null,"overrideBenefitSafety",null,null,"$V$84",null,"Work Zone'!overrideBenefitSafety",null,null,null,{"$f":"IF(0=VLOOKUP(I1251,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1251,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"Allows the user to override the annual benefit of improved safety"},null,null,"TIM","$B$38","Parameters",null,"Parameters!A1"]
[null,null,"Hard Shoulder",null,null,"Hard Shoulder",null,null,"overrideBenefitTravelTime",null,null,"$V$58",null,"Hard Shoulder'!overrideBenefitTravelTime",null,null,null,{"$f":"IF(0=VLOOKUP(I1252,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1252,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"Allows the user to override the annual benefit of reduced travel time"},null,null,"TIM","$B$55","5) MY DEPLOYMENTS",null,"Summary of My Deployments'!A1"]
[null,null,"HOT",null,null,"HOT",null,null,"overrideBenefitTravelTime",null,null,"$V$72",null,"HOT!overrideBenefitTravelTime",null,null,null,{"$f":"IF(0=VLOOKUP(I1253,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1253,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"Allows the user to override the annual benefit of reduced travel time"},null,null,"TIM","$B$46","Dynamic Message Sign",null,"Dynamic Message Sign'!A1"]
[null,null,"Link Based",null,null,"Link Based",null,null,"overrideBenefitTravelTime",null,null,"$V$58",null,"Link Based'!overrideBenefitTravelTime",null,null,null,{"$f":"IF(0=VLOOKUP(I1254,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1254,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"Allows the user to override the annual benefit of reduced travel time"},null,null,"TIM","$B$47","Highway Advisory Radio",null,"Highway Advisory Radio'!A1"]
[null,null,"Ramp Metering",null,null,"Ramp Metering",null,null,"overrideBenefitTravelTime",null,null,"$V$66",null,"Ramp Metering'!overrideBenefitTravelTime",null,null,null,{"$f":"IF(0=VLOOKUP(I1255,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1255,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"Allows the user to override the annual benefit of reduced travel time"},null,null,"TIM","$B$39","Generic Link Model",null,"Link Based'!A1"]
[null,null,"Signal Coord.",null,null,"Signal Coord.",null,null,"overrideBenefitTravelTime",null,null,"$V$53",null,"Signal Coord.'!overrideBenefitTravelTime",null,null,null,{"$f":"IF(0=VLOOKUP(I1256,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1256,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"Allows the user to override the annual benefit of reduced travel time"},null,null,"TIM","$B$41","Signal Coordination",null,"Signal Coord.'!A1"]
[null,null,"Speed",null,null,"Speed",null,null,"overrideBenefitTravelTime",null,null,"$V$58",null,"Speed!overrideBenefitTravelTime",null,null,null,{"$f":"IF(0=VLOOKUP(I1257,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1257,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"Allows the user to override the annual benefit of reduced travel time"},null,null,"TIM","$B$43","Ramp Metering",null,"Ramp Metering'!A1"]
[null,null,"TIM",null,null,"TIM",null,null,"overrideBenefitTravelTime",null,null,"$V$59",null,"TIM!overrideBenefitTravelTime",null,null,null,{"$f":"IF(0=VLOOKUP(I1258,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1258,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"Allows the user to override the annual benefit of reduced travel time"},null,null,"TIM","$B$48","Pre-Trip Traveler Information",null,"Pre Trip Info'!A1"]
[null,null,"Weather Sys",null,null,"Weather Sys",null,null,"overrideBenefitTravelTime",null,null,"$V$58",null,"Weather Sys'!overrideBenefitTravelTime",null,null,null,{"$f":"IF(0=VLOOKUP(I1259,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1259,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"Allows the user to override the annual benefit of reduced travel time"},null,null,"TIM","$B$38","Parameters",null,"Parameters!A1"]
[null,null,"Work Zone",null,null,"Work Zone",null,null,"overrideBenefitTravelTime",null,null,"$V$58",null,"Work Zone'!overrideBenefitTravelTime",null,null,null,{"$f":"IF(0=VLOOKUP(I1260,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1260,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"Allows the user to override the annual benefit of reduced travel time"},null,null,"TIM","$B$50","HOT Lanes",null,"HOT!A1"]
[null,null,"Hard Shoulder",null,null,"Hard Shoulder",null,null,"overrideChangePHT",null,null,"$V$52",null,"Hard Shoulder'!overrideChangePHT",null,null,null,{"$f":"IF(0=VLOOKUP(I1261,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1261,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"Allows the user to override the calculated person hours of travel after the implementation of ITS"},null,null,"Dynamic Message Sign","$B$18","Transit Signal Priority",null,"Transit Priority'!A1"]
[null,null,"HOT",null,null,"HOT",null,null,"overrideChangePHT",null,null,"$V$66",null,"HOT!overrideChangePHT",null,null,null,{"$f":"IF(0=VLOOKUP(I1262,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1262,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"Allows the user to override the calculated person hours of travel after the implementation of ITS"},null,null,"Dynamic Message Sign","$B$20","Central Control",null,"RM-Central Control'!A1"]
[null,null,"Link Based",null,null,"Link Based",null,null,"overrideChangePHT",null,null,"$V$52",null,"Link Based'!overrideChangePHT",null,null,null,{"$f":"IF(0=VLOOKUP(I1263,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1263,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"Allows the user to override the calculated person hours of travel after the implementation of ITS"},null,null,"Dynamic Message Sign","$B$21","Traffic Actuated",null,"RM-Actuated'!A1"]
[null,null,"Ramp Metering",null,null,"Ramp Metering",null,null,"overrideChangePHT",null,null,"$V$60",null,"Ramp Metering'!overrideChangePHT",null,null,null,{"$f":"IF(0=VLOOKUP(I1264,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1264,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"Allows the user to override the calculated person hours of travel after the implementation of ITS"},null,null,"Dynamic Message Sign","$B$22","Preset Timing",null,"RM-Preset'!A1"]
[null,null,"Signal Coord.",null,null,"Signal Coord.",null,null,"overrideChangePHT",null,null,"$V$47",null,"Signal Coord.'!overrideChangePHT",null,null,null,{"$f":"IF(0=VLOOKUP(I1265,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1265,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"Allows the user to override the calculated person hours of travel after the implementation of ITS"},null,null,"Dynamic Message Sign","$B$24","Traffic Incident Management",null,"TIM-FSP'!A1"]
[null,null,"Speed",null,null,"Speed",null,null,"overrideChangePHT",null,null,"$V$52",null,"Speed!overrideChangePHT",null,null,null,{"$f":"IF(0=VLOOKUP(I1266,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1266,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"Allows the user to override the calculated person hours of travel after the implementation of ITS"},null,null,"Dynamic Message Sign","$B$26","ATDM Speed Harmonization",null,"ATDM-Speed'!A1"]
[null,null,"TIM",null,null,"TIM",null,null,"overrideChangePHT",null,null,"$V$53",null,"TIM!overrideChangePHT",null,null,null,{"$f":"IF(0=VLOOKUP(I1267,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1267,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"Allows the user to override the calculated person hours of travel after the implementation of ITS"},null,null,"Dynamic Message Sign","$B$27","Employer Based Traveler Demand Mgmt.  ",null,"TDM-EB'!A1"]
[null,null,"Weather Sys",null,null,"Weather Sys",null,null,"overrideChangePHT",null,null,"$V$52",null,"Weather Sys'!overrideChangePHT",null,null,null,{"$f":"IF(0=VLOOKUP(I1268,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1268,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"Allows the user to override the calculated person hours of travel after the implementation of ITS"},null,null,"Dynamic Message Sign","$B$33","Traffic Management Center",null,"Support-TMC'!A1"]
[null,null,"Work Zone",null,null,"Work Zone",null,null,"overrideChangePHT",null,null,"$V$52",null,"Work Zone'!overrideChangePHT",null,null,null,{"$f":"IF(0=VLOOKUP(I1269,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1269,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"Allows the user to override the calculated person hours of travel after the implementation of ITS"},null,null,"Dynamic Message Sign","$B$34","Loop Detection",null,"Support-Loops'!A1"]
[null,null,"Hard Shoulder",null,null,"Hard Shoulder",null,null,"overrideImprovementCapacity",null,null,"$Z$17",null,"Hard Shoulder'!overrideImprovementCapacity",null,null,null,{"$f":"IF(0=VLOOKUP(I1270,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1270,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"Allows the user to override the capacity after the implementation of ITS"},null,null,"Dynamic Message Sign","$B$6","LIST OF ALL WORKSHEETS",null,"LIST OF ALL WORKSHEETS'!A1"]
[null,null,"Link Based",null,null,"Link Based",null,null,"overrideImprovementCapacity",null,null,"$Z$17",null,"Link Based'!overrideImprovementCapacity",null,null,null,{"$f":"IF(0=VLOOKUP(I1271,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1271,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"Allows the user to override the capacity after the implementation of ITS"},null,null,"Dynamic Message Sign","$B$7","1) INVESTIGATE IMPACTS",null,"IMPACT LOOKUP'!A1"]
[null,null,"Ramp Metering",null,null,"Ramp Metering",null,null,"overrideImprovementCapacity",null,null,"$Z$17",null,"Ramp Metering'!overrideImprovementCapacity",null,null,null,{"$f":"IF(0=VLOOKUP(I1272,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1272,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"Allows the user to override the capacity after the implementation of ITS"},null,null,"Dynamic Message Sign","$B$8","2) METHODS AND TOOLS",null,"METHOD SELECTION'!A1"]
[null,null,"Signal Coord.",null,null,"Signal Coord.",null,null,"overrideImprovementCapacity",null,null,"$Z$18",null,"Signal Coord.'!overrideImprovementCapacity",null,null,null,{"$f":"IF(0=VLOOKUP(I1273,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1273,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"Allows the user to override the capacity after the implementation of ITS"},null,null,"Dynamic Message Sign","$B$9","3) ESTIMATE COSTS",null,"COST ESTIMATION'!A1"]
[null,null,"Speed",null,null,"Speed",null,null,"overrideImprovementCapacity",null,null,"$Z$17",null,"Speed!overrideImprovementCapacity",null,null,null,{"$f":"IF(0=VLOOKUP(I1274,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1274,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"Allows the user to override the capacity after the implementation of ITS"},null,null,"Dynamic Message Sign","$B$12","HAR",null,"ATIS-HAR'!A1"]
[null,null,"TIM",null,null,"TIM",null,null,"overrideImprovementCapacity",null,null,"$Z$17",null,"TIM!overrideImprovementCapacity",null,null,null,{"$f":"IF(0=VLOOKUP(I1275,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1275,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"Allows the user to override the capacity after the implementation of ITS"},null,null,"Dynamic Message Sign","$B$13","Pre-Trip Traveler Info",null,"ATIS-511'!A1"]
[null,null,"Weather Sys",null,null,"Weather Sys",null,null,"overrideImprovementCapacity",null,null,"$Z$17",null,"Weather Sys'!overrideImprovementCapacity",null,null,null,{"$f":"IF(0=VLOOKUP(I1276,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1276,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"Allows the user to override the capacity after the implementation of ITS"},null,null,"Dynamic Message Sign","$B$15","Preset Timing",null,"Signal-Preset'!A1"]
[null,null,"Work Zone",null,null,"Work Zone",null,null,"overrideImprovementCapacity",null,null,"$Z$17",null,"Work Zone'!overrideImprovementCapacity",null,null,null,{"$f":"IF(0=VLOOKUP(I1277,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1277,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"Allows the user to override the capacity after the implementation of ITS"},null,null,"Dynamic Message Sign","$B$16","Traffic Actuated",null,"Signal-Actuated'!A1"]
[null,null,"Hard Shoulder",null,null,"Hard Shoulder",null,null,"overrideImprovementDelay",null,null,"$Z$28",null,"Hard Shoulder'!overrideImprovementDelay",null,null,null,{"$f":"IF(0=VLOOKUP(I1278,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1278,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"Allows the user to override the hours of non-recurring delay after the implementation of ITS"},null,null,"Dynamic Message Sign","$B$17","Central Control",null,"Signal-Central'!A1"]
[null,null,"Link Based",null,null,"Link Based",null,null,"overrideImprovementDelay",null,null,"$Z$28",null,"Link Based'!overrideImprovementDelay",null,null,null,{"$f":"IF(0=VLOOKUP(I1279,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1279,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"Allows the user to override the hours of non-recurring delay after the implementation of ITS"},null,null,"Dynamic Message Sign","$B$18","Transit Signal Priority",null,"Transit Priority'!A1"]
[null,null,"Ramp Metering",null,null,"Ramp Metering",null,null,"overrideImprovementDelay",null,null,"$Z$36",null,"Ramp Metering'!overrideImprovementDelay",null,null,null,{"$f":"IF(0=VLOOKUP(I1280,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1280,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"Allows the user to override the hours of non-recurring delay after the implementation of ITS"},null,null,"Dynamic Message Sign","$B$20","Central Control",null,"RM-Central Control'!A1"]
[null,null,"Signal Coord.",null,null,"Signal Coord.",null,null,"overrideImprovementDelay",null,null,"$Z$29",null,"Signal Coord.'!overrideImprovementDelay",null,null,null,{"$f":"IF(0=VLOOKUP(I1281,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1281,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"Allows the user to override the hours of non-recurring delay after the implementation of ITS"},null,null,"Dynamic Message Sign","$B$21","Traffic Actuated",null,"RM-Actuated'!A1"]
[null,null,"Speed",null,null,"Speed",null,null,"overrideImprovementDelay",null,null,"$Z$28",null,"Speed!overrideImprovementDelay",null,null,null,{"$f":"IF(0=VLOOKUP(I1282,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1282,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"Allows the user to override the hours of non-recurring delay after the implementation of ITS"},null,null,"Dynamic Message Sign","$B$22","Preset Timing",null,"RM-Preset'!A1"]
[null,null,"TIM",null,null,"TIM",null,null,"overrideImprovementDelay",null,null,"$Z$28",null,"TIM!overrideImprovementDelay",null,null,null,{"$f":"IF(0=VLOOKUP(I1283,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1283,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"Allows the user to override the hours of non-recurring delay after the implementation of ITS"},null,null,"Dynamic Message Sign","$B$24","Traffic Incident Management",null,"TIM-FSP'!A1"]
[null,null,"Weather Sys",null,null,"Weather Sys",null,null,"overrideImprovementDelay",null,null,"$Z$28",null,"Weather Sys'!overrideImprovementDelay",null,null,null,{"$f":"IF(0=VLOOKUP(I1284,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1284,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"Allows the user to override the hours of non-recurring delay after the implementation of ITS"},null,null,"Dynamic Message Sign","$B$26","ATDM Speed Harmonization",null,"ATDM-Speed'!A1"]
[null,null,"Work Zone",null,null,"Work Zone",null,null,"overrideImprovementDelay",null,null,"$Z$28",null,"Work Zone'!overrideImprovementDelay",null,null,null,{"$f":"IF(0=VLOOKUP(I1285,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1285,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"Allows the user to override the hours of non-recurring delay after the implementation of ITS"},null,null,"Dynamic Message Sign","$B$27","Employer Based Traveler Demand Mgmt.  ",null,"TDM-EB'!A1"]
[null,null,"Link Based",null,null,"Link Based",null,null,"overrideImprovementFatalityCrashes",null,null,"$Z$29",null,"Link Based'!overrideImprovementFatalityCrashes",null,null,null,{"$f":"IF(0=VLOOKUP(I1286,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1286,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"Allows the user to override the number of fatality crashes after the implementation of ITS"},null,null,"Dynamic Message Sign","$B$34","Loop Detection",null,"Support-Loops'!A1"]
[null,null,"Ramp Metering",null,null,"Ramp Metering",null,null,"overrideImprovementFatalityCrashes",null,null,"$Z$37",null,"Ramp Metering'!overrideImprovementFatalityCrashes",null,null,null,{"$f":"IF(0=VLOOKUP(I1287,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1287,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"Allows the user to override the number of fatality crashes after the implementation of ITS"},null,null,"Dynamic Message Sign","$B$35","CCTV",null,"Support-CCTV'!A1"]
[null,null,"Signal Coord.",null,null,"Signal Coord.",null,null,"overrideImprovementFatalityCrashes",null,null,"$Z$30",null,"Signal Coord.'!overrideImprovementFatalityCrashes",null,null,null,{"$f":"IF(0=VLOOKUP(I1288,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1288,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"Allows the user to override the number of fatality crashes after the implementation of ITS"},null,null,"Dynamic Message Sign","$B$36","Costs Summary",null,"COSTS SUMMARY'!A1"]
[null,null,"Speed",null,null,"Speed",null,null,"overrideImprovementFatalityCrashes",null,null,"$Z$29",null,"Speed!overrideImprovementFatalityCrashes",null,null,null,{"$f":"IF(0=VLOOKUP(I1289,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1289,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"Allows the user to override the number of fatality crashes after the implementation of ITS"},null,null,"Dynamic Message Sign","$B$29","ATDM High Occupancy Toll Lanes",null,"ATDM-HOT'!A1"]
[null,null,"TIM",null,null,"TIM",null,null,"overrideImprovementFatalityCrashes",null,null,"$Z$29",null,"TIM!overrideImprovementFatalityCrashes",null,null,null,{"$f":"IF(0=VLOOKUP(I1290,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1290,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"Allows the user to override the number of fatality crashes after the implementation of ITS"},null,null,"Dynamic Message Sign","$B$29","ATDM High Occupancy Toll Lanes",null,"ATDM-HOT'!A1"]
[null,null,"Weather Sys",null,null,"Weather Sys",null,null,"overrideImprovementFatalityCrashes",null,null,"$Z$29",null,"Weather Sys'!overrideImprovementFatalityCrashes",null,null,null,{"$f":"IF(0=VLOOKUP(I1291,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1291,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"Allows the user to override the number of fatality crashes after the implementation of ITS"},null,null,"Dynamic Message Sign","$B$30","Road Weather Management",null,"ATDM-HOT'!A1"]
[null,null,"Work Zone",null,null,"Work Zone",null,null,"overrideImprovementFatalityCrashes",null,null,"$Z$29",null,"Work Zone'!overrideImprovementFatalityCrashes",null,null,null,{"$f":"IF(0=VLOOKUP(I1292,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1292,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"Allows the user to override the number of fatality crashes after the implementation of ITS"},null,null,"Dynamic Message Sign","$B$30","Road Weather Management",null,"Weather Mgmt'!A1"]
[null,null,"Hard Shoulder",null,null,"Hard Shoulder",null,null,"overrideImprovementFuelUse",null,null,"$Z$32",null,"Hard Shoulder'!overrideImprovementFuelUse",null,null,null,{"$f":"IF(0=VLOOKUP(I1293,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1293,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"Allows the user to override the calculalated gallons of fuel used after the implementation of ITS"},null,null,"Dynamic Message Sign","$B$31","Work Zone",null,"WorkZone!A1"]
[null,null,"Link Based",null,null,"Link Based",null,null,"overrideImprovementFuelUse",null,null,"$Z$32",null,"Link Based'!overrideImprovementFuelUse",null,null,null,{"$f":"IF(0=VLOOKUP(I1294,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1294,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"Allows the user to override the calculalated gallons of fuel used after the implementation of ITS"},null,null,"Dynamic Message Sign","$B$37","4) ESTIMATE BENEFITS",null,"BENEFIT ESTIMATE'!A1"]
[null,null,"Ramp Metering",null,null,"Ramp Metering",null,null,"overrideImprovementFuelUse",null,null,"$Z$40",null,"Ramp Metering'!overrideImprovementFuelUse",null,null,null,{"$f":"IF(0=VLOOKUP(I1295,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1295,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"Allows the user to override the calculalated gallons of fuel used after the implementation of ITS"},null,null,"Dynamic Message Sign","$B$38","Parameters",null,"Parameters!A1"]
[null,null,"Signal Coord.",null,null,"Signal Coord.",null,null,"overrideImprovementFuelUse",null,null,"$Z$33",null,"Signal Coord.'!overrideImprovementFuelUse",null,null,null,{"$f":"IF(0=VLOOKUP(I1296,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1296,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"Allows the user to override the calculalated gallons of fuel used after the implementation of ITS"},null,null,"Dynamic Message Sign","$B$55","5) MY DEPLOYMENTS",null,"Summary of My Deployments'!A1"]
[null,null,"Speed",null,null,"Speed",null,null,"overrideImprovementFuelUse",null,null,"$Z$32",null,"Speed!overrideImprovementFuelUse",null,null,null,{"$f":"IF(0=VLOOKUP(I1297,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1297,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"Allows the user to override the calculalated gallons of fuel used after the implementation of ITS"},null,null,"Dynamic Message Sign","$B$47","Highway Advisory Radio",null,"Highway Advisory Radio'!A1"]
[null,null,"TIM",null,null,"TIM",null,null,"overrideImprovementFuelUse",null,null,"$Z$32",null,"TIM!overrideImprovementFuelUse",null,null,null,{"$f":"IF(0=VLOOKUP(I1298,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1298,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"Allows the user to override the calculalated gallons of fuel used after the implementation of ITS"},null,null,"Dynamic Message Sign","$B$39","Generic Link Model",null,"Link Based'!A1"]
[null,null,"Weather Sys",null,null,"Weather Sys",null,null,"overrideImprovementFuelUse",null,null,"$Z$32",null,"Weather Sys'!overrideImprovementFuelUse",null,null,null,{"$f":"IF(0=VLOOKUP(I1299,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1299,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"Allows the user to override the calculalated gallons of fuel used after the implementation of ITS"},null,null,"Dynamic Message Sign","$B$41","Signal Coordination",null,"Signal Coord.'!A1"]
[null,null,"Work Zone",null,null,"Work Zone",null,null,"overrideImprovementFuelUse",null,null,"$Z$32",null,"Work Zone'!overrideImprovementFuelUse",null,null,null,{"$f":"IF(0=VLOOKUP(I1300,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1300,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"Allows the user to override the calculalated gallons of fuel used after the implementation of ITS"},null,null,"Dynamic Message Sign","$B$43","Ramp Metering",null,"Ramp Metering'!A1"]
[null,null,"Hard Shoulder",null,null,"Hard Shoulder",null,null,"overrideImprovementInjuryCrashes",null,null,"$Z$30",null,"Hard Shoulder'!overrideImprovementInjuryCrashes",null,null,null,{"$f":"IF(0=VLOOKUP(I1301,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1301,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"Allows the user to override the number of injury crashes after the implementation of ITS"},null,null,"Dynamic Message Sign","$B$48","Pre-Trip Traveler Information",null,"Pre Trip Info'!A1"]
[null,null,"Link Based",null,null,"Link Based",null,null,"overrideImprovementInjuryCrashes",null,null,"$Z$30",null,"Link Based'!overrideImprovementInjuryCrashes",null,null,null,{"$f":"IF(0=VLOOKUP(I1302,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1302,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"Allows the user to override the number of injury crashes after the implementation of ITS"},null,null,"Dynamic Message Sign","$B$38","Parameters",null,"Parameters!A1"]
[null,null,"Ramp Metering",null,null,"Ramp Metering",null,null,"overrideImprovementInjuryCrashes",null,null,"$Z$38",null,"Ramp Metering'!overrideImprovementInjuryCrashes",null,null,null,{"$f":"IF(0=VLOOKUP(I1303,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1303,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"Allows the user to override the number of injury crashes after the implementation of ITS"},null,null,"Dynamic Message Sign","$B$44","Traffic Incident Management",null,"TIM!A1"]
[null,null,"Signal Coord.",null,null,"Signal Coord.",null,null,"overrideImprovementInjuryCrashes",null,null,"$Z$31",null,"Signal Coord.'!overrideImprovementInjuryCrashes",null,null,null,{"$f":"IF(0=VLOOKUP(I1304,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1304,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"Allows the user to override the number of injury crashes after the implementation of ITS"},null,null,"Dynamic Message Sign","$B$50","HOT Lanes",null,"HOT!A1"]
[null,null,"Speed",null,null,"Speed",null,null,"overrideImprovementInjuryCrashes",null,null,"$Z$30",null,"Speed!overrideImprovementInjuryCrashes",null,null,null,{"$f":"IF(0=VLOOKUP(I1305,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1305,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"Allows the user to override the number of injury crashes after the implementation of ITS"},null,null,"Dynamic Message Sign","$B$51","Hard Shoulder Running",null,"Hard Shoulder'!A1"]
[null,null,"TIM",null,null,"TIM",null,null,"overrideImprovementInjuryCrashes",null,null,"$Z$30",null,"TIM!overrideImprovementInjuryCrashes",null,null,null,{"$f":"IF(0=VLOOKUP(I1306,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1306,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"Allows the user to override the number of injury crashes after the implementation of ITS"},null,null,"Dynamic Message Sign","$B$52","Speed Harmonization",null,"Speed!A1"]
[null,null,"Weather Sys",null,null,"Weather Sys",null,null,"overrideImprovementInjuryCrashes",null,null,"$Z$30",null,"Weather Sys'!overrideImprovementInjuryCrashes",null,null,null,{"$f":"IF(0=VLOOKUP(I1307,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1307,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"Allows the user to override the number of injury crashes after the implementation of ITS"},null,null,"Dynamic Message Sign","$B$53","Road Weather Management",null,"Weather Sys'!A1"]
[null,null,"Work Zone",null,null,"Work Zone",null,null,"overrideImprovementInjuryCrashes",null,null,"$Z$30",null,"Work Zone'!overrideImprovementInjuryCrashes",null,null,null,{"$f":"IF(0=VLOOKUP(I1308,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1308,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"Allows the user to override the number of injury crashes after the implementation of ITS"},null,null,"Dynamic Message Sign","$B$54","Work Zone Systems",null,"Work Zone'!A1"]
[null,null,"Hard Shoulder",null,null,"Hard Shoulder",null,null,"overrideImprovementLaneCount",null,null,"$Z$16",null,"Hard Shoulder'!overrideImprovementLaneCount",null,null,null,{"$f":"IF(0=VLOOKUP(I1309,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1309,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"Allows the user to override the number of lanes after the implementation of ITS"},null,null,"Highway Advisory Radio","$I$9","Cost Information",null,"ATIS-HAR'!A1"]
[null,null,"Link Based",null,null,"Link Based",null,null,"overrideImprovementLaneCount",null,null,"$Z$16",null,"Link Based'!overrideImprovementLaneCount",null,null,null,{"$f":"IF(0=VLOOKUP(I1310,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1310,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"Allows the user to override the number of lanes after the implementation of ITS"},null,null,"Highway Advisory Radio","$B$4","OPENING SCREEN",null,"OPENING SCREEN'!A1"]
[null,null,"Signal Coord.",null,null,"Signal Coord.",null,null,"overrideImprovementLaneCount",null,null,"$Z$17",null,"Signal Coord.'!overrideImprovementLaneCount",null,null,null,{"$f":"IF(0=VLOOKUP(I1311,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1311,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"Allows the user to override the number of lanes after the implementation of ITS"},null,null,"Highway Advisory Radio","$B$6","LIST OF ALL WORKSHEETS",null,"LIST OF ALL WORKSHEETS'!A1"]
[null,null,"Speed",null,null,"Speed",null,null,"overrideImprovementLaneCount",null,null,"$Z$16",null,"Speed!overrideImprovementLaneCount",null,null,null,{"$f":"IF(0=VLOOKUP(I1312,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1312,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"Allows the user to override the number of lanes after the implementation of ITS"},null,null,"Highway Advisory Radio","$B$7","1) INVESTIGATE IMPACTS",null,"IMPACT LOOKUP'!A1"]
[null,null,"TIM",null,null,"TIM",null,null,"overrideImprovementLaneCount",null,null,"$Z$16",null,"TIM!overrideImprovementLaneCount",null,null,null,{"$f":"IF(0=VLOOKUP(I1313,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1313,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"Allows the user to override the number of lanes after the implementation of ITS"},null,null,"Highway Advisory Radio","$B$8","2) METHODS AND TOOLS",null,"METHOD SELECTION'!A1"]
[null,null,"Weather Sys",null,null,"Weather Sys",null,null,"overrideImprovementLaneCount",null,null,"$Z$16",null,"Weather Sys'!overrideImprovementLaneCount",null,null,null,{"$f":"IF(0=VLOOKUP(I1314,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1314,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"Allows the user to override the number of lanes after the implementation of ITS"},null,null,"Highway Advisory Radio","$B$9","3) ESTIMATE COSTS",null,"COST ESTIMATION'!A1"]
[null,null,"Work Zone",null,null,"Work Zone",null,null,"overrideImprovementLaneCount",null,null,"$Z$16",null,"Work Zone'!overrideImprovementLaneCount",null,null,null,{"$f":"IF(0=VLOOKUP(I1315,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1315,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"Allows the user to override the number of lanes after the implementation of ITS"},null,null,"Highway Advisory Radio","$B$3","Back",null,"Signal Coord.'!A1"]
[null,null,"Hard Shoulder",null,null,"Hard Shoulder",null,null,"overrideImprovementPDOCrashes",null,null,"$Z$31",null,"Hard Shoulder'!overrideImprovementPDOCrashes",null,null,null,{"$f":"IF(0=VLOOKUP(I1316,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1316,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"Allows the user to override the number of property damage only crashes after the implementation of ITS"},null,null,"Highway Advisory Radio","$B$5","GENERAL TOOL OVERVIEW",null,"TOPS-BC INFO'!A1"]
[null,null,"Link Based",null,null,"Link Based",null,null,"overrideImprovementPDOCrashes",null,null,"$Z$31",null,"Link Based'!overrideImprovementPDOCrashes",null,null,null,{"$f":"IF(0=VLOOKUP(I1317,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1317,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"Allows the user to override the number of property damage only crashes after the implementation of ITS"},null,null,"Highway Advisory Radio","$B$11","DMS",null,"ATIS-DMS'!A1"]
[null,null,"Ramp Metering",null,null,"Ramp Metering",null,null,"overrideImprovementPDOCrashes",null,null,"$Z$39",null,"Ramp Metering'!overrideImprovementPDOCrashes",null,null,null,{"$f":"IF(0=VLOOKUP(I1318,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1318,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"Allows the user to override the number of property damage only crashes after the implementation of ITS"},null,null,"Highway Advisory Radio","$B$12","HAR",null,"ATIS-HAR'!A1"]
[null,null,"Signal Coord.",null,null,"Signal Coord.",null,null,"overrideImprovementPDOCrashes",null,null,"$Z$32",null,"Signal Coord.'!overrideImprovementPDOCrashes",null,null,null,{"$f":"IF(0=VLOOKUP(I1319,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1319,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"Allows the user to override the number of property damage only crashes after the implementation of ITS"},null,null,"Highway Advisory Radio","$B$13","Pre-Trip Traveler Info",null,"ATIS-511'!A1"]
[null,null,"Speed",null,null,"Speed",null,null,"overrideImprovementPDOCrashes",null,null,"$Z$31",null,"Speed!overrideImprovementPDOCrashes",null,null,null,{"$f":"IF(0=VLOOKUP(I1320,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1320,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"Allows the user to override the number of property damage only crashes after the implementation of ITS"},null,null,"Highway Advisory Radio","$B$15","Preset Timing",null,"Signal-Preset'!A1"]
[null,null,"TIM",null,null,"TIM",null,null,"overrideImprovementPDOCrashes",null,null,"$Z$31",null,"TIM!overrideImprovementPDOCrashes",null,null,null,{"$f":"IF(0=VLOOKUP(I1321,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1321,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"Allows the user to override the number of property damage only crashes after the implementation of ITS"},null,null,"Highway Advisory Radio","$B$16","Traffic Actuated",null,"Signal-Actuated'!A1"]
[null,null,"Weather Sys",null,null,"Weather Sys",null,null,"overrideImprovementPDOCrashes",null,null,"$Z$31",null,"Weather Sys'!overrideImprovementPDOCrashes",null,null,null,{"$f":"IF(0=VLOOKUP(I1322,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1322,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"Allows the user to override the number of property damage only crashes after the implementation of ITS"},null,null,"Highway Advisory Radio","$B$17","Central Control",null,"Signal-Central'!A1"]
[null,null,"Work Zone",null,null,"Work Zone",null,null,"overrideImprovementPDOCrashes",null,null,"$Z$31",null,"Work Zone'!overrideImprovementPDOCrashes",null,null,null,{"$f":"IF(0=VLOOKUP(I1323,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1323,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"Allows the user to override the number of property damage only crashes after the implementation of ITS"},null,null,"Highway Advisory Radio","$B$18","Transit Signal Priority",null,"Transit Priority'!A1"]
[null,null,"Speed",null,null,"Speed",null,null,"overrideImprovementPersonDelay",null,null,"$V$68",null,"Speed!overrideImprovementPersonDelay",null,null,null,{"$f":"IF(0=VLOOKUP(I1324,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1324,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"Allows the user to override the annual number of hours of person delay calculated after the implementation of ITS"},null,null,"Highway Advisory Radio","$B$20","Central Control",null,"RM-Central Control'!A1"]
[null,null,"Ramp Metering",null,null,"Ramp Metering",null,null,"overrideImprovementRampCapacity",null,null,"$Z$25",null,"Ramp Metering'!overrideImprovementRampCapacity",null,null,null,{"$f":"IF(0=VLOOKUP(I1325,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1325,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"Allows the user to override the ramp capacity after the implementation of ITS"},null,null,"Highway Advisory Radio","$B$21","Traffic Actuated",null,"RM-Actuated'!A1"]
[null,null,"Ramp Metering",null,null,"Ramp Metering",null,null,"overrideImprovementRampSpeed",null,null,"$Z$44",null,"Ramp Metering'!overrideImprovementRampSpeed",null,null,null,{"$f":"IF(0=VLOOKUP(I1326,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1326,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"Allows the user to override the ramp speed after the implementation of ITS"},null,null,"Highway Advisory Radio","$B$22","Preset Timing",null,"RM-Preset'!A1"]
[null,null,"Ramp Metering",null,null,"Ramp Metering",null,null,"overrideImprovementRampVC",null,null,"$Z$46",null,"Ramp Metering'!overrideImprovementRampVC",null,null,null,{"$f":"IF(0=VLOOKUP(I1327,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1327,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"Allows the user to override the v/c ratio on the ramp after the implementation of ITS"},null,null,"Highway Advisory Radio","$B$24","Traffic Incident Management",null,"TIM-FSP'!A1"]
[null,null,"Ramp Metering",null,null,"Ramp Metering",null,null,"overrideImprovementRampVHT",null,null,"$Z$47",null,"Ramp Metering'!overrideImprovementRampVHT",null,null,null,{"$f":"IF(0=VLOOKUP(I1328,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1328,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"Allows the user to override the Vehicle Hours Traveled on the ramp after the implementation of ITS"},null,null,"Highway Advisory Radio","$B$26","ATDM Speed Harmonization",null,"ATDM-Speed'!A1"]
[null,null,"Ramp Metering",null,null,"Ramp Metering",null,null,"overrideImprovementRampVMT",null,null,"$Z$45",null,"Ramp Metering'!overrideImprovementRampVMT",null,null,null,{"$f":"IF(0=VLOOKUP(I1329,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1329,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"Allows the user to override the Vehicle Miles Traveled after the implementation of ITS"},null,null,"Highway Advisory Radio","$B$27","Employer Based Traveler Demand Mgmt.  ",null,"TDM-EB'!A1"]
[null,null,"Hard Shoulder",null,null,"Hard Shoulder",null,null,"overrideImprovementSpeed",null,null,"$Z$24",null,"Hard Shoulder'!overrideImprovementSpeed",null,null,null,{"$f":"IF(0=VLOOKUP(I1330,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1330,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"Allows the user to override the speed after the implementation of ITS"},null,null,"Highway Advisory Radio","$B$33","Traffic Management Center",null,"Support-TMC'!A1"]
[null,null,"Link Based",null,null,"Link Based",null,null,"overrideImprovementSpeed",null,null,"$Z$24",null,"Link Based'!overrideImprovementSpeed",null,null,null,{"$f":"IF(0=VLOOKUP(I1331,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1331,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"Allows the user to override the speed after the implementation of ITS"},null,null,"Highway Advisory Radio","$B$34","Loop Detection",null,"Support-Loops'!A1"]
[null,null,"Ramp Metering",null,null,"Ramp Metering",null,null,"overrideImprovementSpeed",null,null,"$Z$32",null,"Ramp Metering'!overrideImprovementSpeed",null,null,null,{"$f":"IF(0=VLOOKUP(I1332,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1332,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"Allows the user to override the speed after the implementation of ITS"},null,null,"Highway Advisory Radio","$B$35","CCTV",null,"Support-CCTV'!A1"]
[null,null,"Signal Coord.",null,null,"Signal Coord.",null,null,"overrideImprovementSpeed",null,null,"$Z$25",null,"Signal Coord.'!overrideImprovementSpeed",null,null,null,{"$f":"IF(0=VLOOKUP(I1333,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1333,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"Allows the user to override the speed after the implementation of ITS"},null,null,"Highway Advisory Radio","$B$36","Costs Summary",null,"COSTS SUMMARY'!A1"]
[null,null,"Speed",null,null,"Speed",null,null,"overrideImprovementSpeed",null,null,"$Z$24",null,"Speed!overrideImprovementSpeed",null,null,null,{"$f":"IF(0=VLOOKUP(I1334,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1334,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"Allows the user to override the speed after the implementation of ITS"},null,null,"Highway Advisory Radio","$B$11","DMS",null,"ATIS-DMS'!A1"]
[null,null,"TIM",null,null,"TIM",null,null,"overrideImprovementSpeed",null,null,"$Z$24",null,"TIM!overrideImprovementSpeed",null,null,null,{"$f":"IF(0=VLOOKUP(I1335,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1335,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"Allows the user to override the speed after the implementation of ITS"},null,null,"Highway Advisory Radio","$B$4","OPENING SCREEN",null,"OPENING SCREEN'!A1"]
[null,null,"Weather Sys",null,null,"Weather Sys",null,null,"overrideImprovementSpeed",null,null,"$Z$24",null,"Weather Sys'!overrideImprovementSpeed",null,null,null,{"$f":"IF(0=VLOOKUP(I1336,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1336,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"Allows the user to override the speed after the implementation of ITS"},null,null,"Highway Advisory Radio","$B$6","LIST OF ALL WORKSHEETS",null,"LIST OF ALL WORKSHEETS'!A1"]
[null,null,"Work Zone",null,null,"Work Zone",null,null,"overrideImprovementSpeed",null,null,"$Z$24",null,"Work Zone'!overrideImprovementSpeed",null,null,null,{"$f":"IF(0=VLOOKUP(I1337,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1337,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"Allows the user to override the speed after the implementation of ITS"},null,null,"Highway Advisory Radio","$B$7","1) INVESTIGATE IMPACTS",null,"IMPACT LOOKUP'!A1"]
[null,null,"Hard Shoulder",null,null,"Hard Shoulder",null,null,"overrideImprovementVC",null,null,"$Z$26",null,"Hard Shoulder'!overrideImprovementVC",null,null,null,{"$f":"IF(0=VLOOKUP(I1338,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1338,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"Allows the user to override the v/c ratio after the implementation of ITS"},null,null,"Highway Advisory Radio","$B$8","2) METHODS AND TOOLS",null,"METHOD SELECTION'!A1"]
[null,null,"Link Based",null,null,"Link Based",null,null,"overrideImprovementVC",null,null,"$Z$26",null,"Link Based'!overrideImprovementVC",null,null,null,{"$f":"IF(0=VLOOKUP(I1339,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1339,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"Allows the user to override the v/c ratio after the implementation of ITS"},null,null,"Highway Advisory Radio","$B$9","3) ESTIMATE COSTS",null,"COST ESTIMATION'!A1"]
[null,null,"Ramp Metering",null,null,"Ramp Metering",null,null,"overrideImprovementVC",null,null,"$Z$34",null,"Ramp Metering'!overrideImprovementVC",null,null,null,{"$f":"IF(0=VLOOKUP(I1340,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1340,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"Allows the user to override the v/c ratio after the implementation of ITS"},null,null,"Highway Advisory Radio","$B$12","HAR",null,"ATIS-HAR'!A1"]
[null,null,"Signal Coord.",null,null,"Signal Coord.",null,null,"overrideImprovementVC",null,null,"$Z$27",null,"Signal Coord.'!overrideImprovementVC",null,null,null,{"$f":"IF(0=VLOOKUP(I1341,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1341,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"Allows the user to override the v/c ratio after the implementation of ITS"},null,null,"Highway Advisory Radio","$B$13","Pre-Trip Traveler Info",null,"ATIS-511'!A1"]
[null,null,"Speed",null,null,"Speed",null,null,"overrideImprovementVC",null,null,"$Z$26",null,"Speed!overrideImprovementVC",null,null,null,{"$f":"IF(0=VLOOKUP(I1342,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1342,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"Allows the user to override the v/c ratio after the implementation of ITS"},null,null,"Highway Advisory Radio","$B$15","Preset Timing",null,"Signal-Preset'!A1"]
[null,null,"TIM",null,null,"TIM",null,null,"overrideImprovementVC",null,null,"$Z$26",null,"TIM!overrideImprovementVC",null,null,null,{"$f":"IF(0=VLOOKUP(I1343,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1343,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"Allows the user to override the v/c ratio after the implementation of ITS"},null,null,"Highway Advisory Radio","$B$16","Traffic Actuated",null,"Signal-Actuated'!A1"]
[null,null,"Weather Sys",null,null,"Weather Sys",null,null,"overrideImprovementVC",null,null,"$Z$26",null,"Weather Sys'!overrideImprovementVC",null,null,null,{"$f":"IF(0=VLOOKUP(I1344,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1344,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"Allows the user to override the v/c ratio after the implementation of ITS"},null,null,"Highway Advisory Radio","$B$17","Central Control",null,"Signal-Central'!A1"]
[null,null,"Work Zone",null,null,"Work Zone",null,null,"overrideImprovementVC",null,null,"$Z$26",null,"Work Zone'!overrideImprovementVC",null,null,null,{"$f":"IF(0=VLOOKUP(I1345,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1345,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"Allows the user to override the v/c ratio after the implementation of ITS"},null,null,"Highway Advisory Radio","$B$18","Transit Signal Priority",null,"Transit Priority'!A1"]
[null,null,"Hard Shoulder",null,null,"Hard Shoulder",null,null,"overrideImprovementVHT",null,null,"$Z$27",null,"Hard Shoulder'!overrideImprovementVHT",null,null,null,{"$f":"IF(0=VLOOKUP(I1346,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1346,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"Allows the user to override the Vehicle Hours Traveled after the implementation of ITS"},null,null,"Highway Advisory Radio","$B$20","Central Control",null,"RM-Central Control'!A1"]
[null,null,"Link Based",null,null,"Link Based",null,null,"overrideImprovementVHT",null,null,"$Z$27",null,"Link Based'!overrideImprovementVHT",null,null,null,{"$f":"IF(0=VLOOKUP(I1347,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1347,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"Allows the user to override the Vehicle Hours Traveled after the implementation of ITS"},null,null,"Highway Advisory Radio","$B$21","Traffic Actuated",null,"RM-Actuated'!A1"]
[null,null,"Ramp Metering",null,null,"Ramp Metering",null,null,"overrideImprovementVHT",null,null,"$Z$35",null,"Ramp Metering'!overrideImprovementVHT",null,null,null,{"$f":"IF(0=VLOOKUP(I1348,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1348,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"Allows the user to override the Vehicle Hours Traveled after the implementation of ITS"},null,null,"Highway Advisory Radio","$B$22","Preset Timing",null,"RM-Preset'!A1"]
[null,null,"Signal Coord.",null,null,"Signal Coord.",null,null,"overrideImprovementVHT",null,null,"$Z$28",null,"Signal Coord.'!overrideImprovementVHT",null,null,null,{"$f":"IF(0=VLOOKUP(I1349,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1349,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"Allows the user to override the Vehicle Hours Traveled after the implementation of ITS"},null,null,"Highway Advisory Radio","$B$24","Traffic Incident Management",null,"TIM-FSP'!A1"]
[null,null,"Speed",null,null,"Speed",null,null,"overrideImprovementVHT",null,null,"$Z$27",null,"Speed!overrideImprovementVHT",null,null,null,{"$f":"IF(0=VLOOKUP(I1350,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1350,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"Allows the user to override the Vehicle Hours Traveled after the implementation of ITS"},null,null,"Highway Advisory Radio","$B$26","ATDM Speed Harmonization",null,"ATDM-Speed'!A1"]
[null,null,"TIM",null,null,"TIM",null,null,"overrideImprovementVHT",null,null,"$Z$27",null,"TIM!overrideImprovementVHT",null,null,null,{"$f":"IF(0=VLOOKUP(I1351,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1351,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"Allows the user to override the Vehicle Hours Traveled after the implementation of ITS"},null,null,"Highway Advisory Radio","$B$27","Employer Based Traveler Demand Mgmt.  ",null,"TDM-EB'!A1"]
[null,null,"Weather Sys",null,null,"Weather Sys",null,null,"overrideImprovementVHT",null,null,"$Z$27",null,"Weather Sys'!overrideImprovementVHT",null,null,null,{"$f":"IF(0=VLOOKUP(I1352,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1352,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"Allows the user to override the Vehicle Hours Traveled after the implementation of ITS"},null,null,"Highway Advisory Radio","$B$33","Traffic Management Center",null,"Support-TMC'!A1"]
[null,null,"Work Zone",null,null,"Work Zone",null,null,"overrideImprovementVHT",null,null,"$Z$27",null,"Work Zone'!overrideImprovementVHT",null,null,null,{"$f":"IF(0=VLOOKUP(I1353,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1353,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"Allows the user to override the Vehicle Hours Traveled after the implementation of ITS"},null,null,"Highway Advisory Radio","$B$34","Loop Detection",null,"Support-Loops'!A1"]
[null,null,"Hard Shoulder",null,null,"Hard Shoulder",null,null,"overrideImprovementVMT",null,null,"$Z$25",null,"Hard Shoulder'!overrideImprovementVMT",null,null,null,{"$f":"IF(0=VLOOKUP(I1354,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1354,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"Allows the user to override the Vehicle Miles Traveled after the implementation of ITS"},null,null,"Highway Advisory Radio","$B$35","CCTV",null,"Support-CCTV'!A1"]
[null,null,"Link Based",null,null,"Link Based",null,null,"overrideImprovementVMT",null,null,"$Z$25",null,"Link Based'!overrideImprovementVMT",null,null,null,{"$f":"IF(0=VLOOKUP(I1355,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1355,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"Allows the user to override the Vehicle Miles Traveled after the implementation of ITS"},null,null,"Highway Advisory Radio","$B$36","Costs Summary",null,"COSTS SUMMARY'!A1"]
[null,null,"Ramp Metering",null,null,"Ramp Metering",null,null,"overrideImprovementVMT",null,null,"$Z$33",null,"Ramp Metering'!overrideImprovementVMT",null,null,null,{"$f":"IF(0=VLOOKUP(I1356,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1356,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"Allows the user to override the Vehicle Miles Traveled after the implementation of ITS"},null,null,"Highway Advisory Radio","$B$29","ATDM High Occupancy Toll Lanes",null,"ATDM-HOT'!A1"]
[null,null,"Signal Coord.",null,null,"Signal Coord.",null,null,"overrideImprovementVMT",null,null,"$Z$26",null,"Signal Coord.'!overrideImprovementVMT",null,null,null,{"$f":"IF(0=VLOOKUP(I1357,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1357,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"Allows the user to override the Vehicle Miles Traveled after the implementation of ITS"},null,null,"Highway Advisory Radio","$B$29","ATDM High Occupancy Toll Lanes",null,"ATDM-HOT'!A1"]
[null,null,"Speed",null,null,"Speed",null,null,"overrideImprovementVMT",null,null,"$Z$25",null,"Speed!overrideImprovementVMT",null,null,null,{"$f":"IF(0=VLOOKUP(I1358,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1358,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"Allows the user to override the Vehicle Miles Traveled after the implementation of ITS"},null,null,"Highway Advisory Radio","$B$30","Road Weather Management",null,"ATDM-HOT'!A1"]
[null,null,"TIM",null,null,"TIM",null,null,"overrideImprovementVMT",null,null,"$Z$25",null,"TIM!overrideImprovementVMT",null,null,null,{"$f":"IF(0=VLOOKUP(I1359,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1359,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"Allows the user to override the Vehicle Miles Traveled after the implementation of ITS"},null,null,"Highway Advisory Radio","$B$30","Road Weather Management",null,"Weather Mgmt'!A1"]
[null,null,"Weather Sys",null,null,"Weather Sys",null,null,"overrideImprovementVMT",null,null,"$Z$25",null,"Weather Sys'!overrideImprovementVMT",null,null,null,{"$f":"IF(0=VLOOKUP(I1360,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1360,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"Allows the user to override the Vehicle Miles Traveled after the implementation of ITS"},null,null,"Highway Advisory Radio","$B$31","Work Zone",null,"WorkZone!A1"]
[null,null,"Work Zone",null,null,"Work Zone",null,null,"overrideImprovementVMT",null,null,"$Z$25",null,"Work Zone'!overrideImprovementVMT",null,null,null,{"$f":"IF(0=VLOOKUP(I1361,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1361,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"Allows the user to override the Vehicle Miles Traveled after the implementation of ITS"},null,null,"Highway Advisory Radio","$B$37","4) ESTIMATE BENEFITS",null,"BENEFIT ESTIMATE'!A1"]
[null,null,"Parameters",null,null,"Workbook",null,null,"parameterAnalysisPeriodsPerYear",null,null,"$P$15",null,"parameterAnalysisPeriodsPerYear",null,null,null,{"$f":"IF(0=VLOOKUP(I1362,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1362,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The default analysis periods per year if not specified by the user"},null,null,"Highway Advisory Radio","$B$38","Parameters",null,"Parameters!A1"]
[null,null,"Parameters",null,null,"Workbook",null,null,"parameterAutoValueOfTime",null,null,"$W$11",null,"parameterAutoValueOfTime",null,null,null,{"$f":"IF(0=VLOOKUP(I1363,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1363,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The default value of time applied to auto occupants engaged in non-commercial travel activity, if not specified by the user"},null,null,"Highway Advisory Radio","$B$55","5) MY DEPLOYMENTS",null,"Summary of My Deployments'!A1"]
[null,null,"Parameters",null,null,"Workbook",null,null,"parameterAutoValueOfTimeDelay",null,null,"$W$15",null,"parameterAutoValueOfTimeDelay",null,null,null,{"$f":"IF(0=VLOOKUP(I1364,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1364,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The default value of time applied to auto occupants engaged in non-commercial travel activity, for non-recurring delay hours, if not specified by the user"},null,null,"Highway Advisory Radio","$B$46","Dynamic Message Sign",null,"Dynamic Message Sign'!A1"]
[null,null,"Parameters",null,null,"Workbook",null,null,"parameterAverageAutoOccupancy",null,null,"$P$23",null,"parameterAverageAutoOccupancy",null,null,null,{"$f":"IF(0=VLOOKUP(I1365,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1365,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The average auto occupancy"},null,null,"Highway Advisory Radio","$B$39","Generic Link Model",null,"Link Based'!A1"]
[null,null,"Parameters",null,null,"Workbook",null,null,"parameterCommercialAutoValueOfTime",null,null,"$W$10",null,"parameterCommercialAutoValueOfTime",null,null,null,{"$f":"IF(0=VLOOKUP(I1366,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1366,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The default value of time applied to auto occupants engaged in commercial travel activity, if not specified by the user"},null,null,"Highway Advisory Radio","$B$38","Parameters",null,"Parameters!A1"]
[null,null,"Parameters",null,null,"Workbook",null,null,"parameterCommercialAutoValueOfTimeDelay",null,null,"$W$14",null,"parameterCommercialAutoValueOfTimeDelay",null,null,null,{"$f":"IF(0=VLOOKUP(I1367,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1367,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The default value of time applied to auto occupants engaged in commercial travel activity, for non-recurring delay hours, if not specified by the user"},null,null,"Highway Advisory Radio","$B$44","Traffic Incident Management",null,"TIM!A1"]
[null,null,"Parameters",null,null,"Workbook",null,null,"parameterDiscountRate",null,null,"$P$26",null,"parameterDiscountRate",null,null,null,{"$f":"IF(0=VLOOKUP(I1368,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1368,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The default discount rate used if a value is not specified by the user"},null,null,"Highway Advisory Radio","$B$50","HOT Lanes",null,"HOT!A1"]
[null,null,"Parameters",null,null,"Workbook",null,null,"parameterFatalityValuation",null,null,"$W$19",null,"parameterFatalityValuation",null,null,null,{"$f":"IF(0=VLOOKUP(I1369,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1369,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The default dollar valuation of a fatality crash"},null,null,"Highway Advisory Radio","$B$51","Hard Shoulder Running",null,"Hard Shoulder'!A1"]
[null,null,"Parameters",null,null,"Workbook",null,null,"parameterFuelCostGallon",null,null,"$W$24",null,"parameterFuelCostGallon",null,null,null,{"$f":"IF(0=VLOOKUP(I1370,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1370,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The cost of fuel per gallon"},null,null,"Highway Advisory Radio","$B$52","Speed Harmonization",null,"Speed!A1"]
[null,null,"Parameters",null,null,"Workbook",null,null,"parameterFuelEconomyAuto",null,null,"$AN$8",null,"parameterFuelEconomyAuto",null,null,null,{"$f":"IF(0=VLOOKUP(I1371,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1371,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"Miles per Gallon of fuel used for autos"},null,null,"Highway Advisory Radio","$B$53","Road Weather Management",null,"Weather Sys'!A1"]
[null,null,"Parameters",null,null,"Workbook",null,null,"parameterFuelEconomyTruck",null,null,"$AN$9",null,"parameterFuelEconomyTruck",null,null,null,{"$f":"IF(0=VLOOKUP(I1372,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1372,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"Miles per gallon of fuel used for trucks"},null,null,"Highway Advisory Radio","$B$54","Work Zone Systems",null,"Work Zone'!A1"]
[null,null,"Parameters",null,null,"Workbook",null,null,"parameterInjuryValuation",null,null,"$W$20",null,"parameterInjuryValuation",null,null,null,{"$f":"IF(0=VLOOKUP(I1373,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1373,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The default dollar valuation of an injury crash"},null,null,"Work Zone","$B$4","OPENING SCREEN",null,"OPENING SCREEN'!A1"]
[null,null,"Parameters",null,null,"Workbook",null,null,"parameterPDOValuation",null,null,"$W$21",null,"parameterPDOValuation",null,null,null,{"$f":"IF(0=VLOOKUP(I1374,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1374,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The default dollar valuation of a property damage crash"},null,null,"Work Zone","$B$6","LIST OF ALL WORKSHEETS",null,"LIST OF ALL WORKSHEETS'!A1"]
[null,null,"Parameters",null,null,"Workbook",null,null,"parameterPercentCommercialAuto",null,null,"$P$22",null,"parameterPercentCommercialAuto",null,null,null,{"$f":"IF(0=VLOOKUP(I1375,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1375,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The percentage of traffic that is comprised of auto traffic engaged in commercial travel activity"},null,null,"Work Zone","$B$7","1) INVESTIGATE IMPACTS",null,"IMPACT LOOKUP'!A1"]
[null,null,"Parameters",null,null,"Workbook",null,null,"parameterPercentTrucks",null,null,"$P$21",null,"parameterPercentTrucks",null,null,null,{"$f":"IF(0=VLOOKUP(I1376,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1376,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The percentage of traffic that is comprised of truck traffic"},null,null,"Work Zone","$B$8","2) METHODS AND TOOLS",null,"METHOD SELECTION'!A1"]
[null,null,"Parameters",null,null,"Workbook",null,null,"parameterTruckValueOfTime",null,null,"$W$12",null,"parameterTruckValueOfTime",null,null,null,{"$f":"IF(0=VLOOKUP(I1377,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1377,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The default value of time applied to truck occupants, if not specified by the user"},null,null,"Work Zone","$B$9","3) ESTIMATE COSTS",null,"COST ESTIMATION'!A1"]
[null,null,"Parameters",null,null,"Workbook",null,null,"parameterTruckValueOfTimeDelay",null,null,"$W$16",null,"parameterTruckValueOfTimeDelay",null,null,null,{"$f":"IF(0=VLOOKUP(I1378,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1378,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The default value of time applied to truck occupants, for non-recurring delay hours, if not specified by the user"},null,null,"Work Zone","$B$3","Back",null,"Summary of My Deployments'!A1"]
[null,null,"Parameters",null,null,"Workbook",null,null,"vcCurves",null,null,"$Z$10:$AC$67",null,"vcCurves",null,null,null,{"$f":"IF(0=VLOOKUP(I1379,'Data Dictionary'!$C$3:$D$267,2,FALSE),\"\",VLOOKUP(I1379,'Data Dictionary'!$C$3:$D$267,2,FALSE))","v":"The table of Volume/Capacity indexed speed curves"},null,null,"Work Zone","$B$13","Pre-Trip Traveler Info",null,"ATIS-511'!A1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Work Zone","$B$16","Traffic Actuated",null,"Signal-Actuated'!A1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Work Zone","$B$17","Central Control",null,"Signal-Central'!A1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Work Zone","$B$18","Transit Signal Priority",null,"Transit Priority'!A1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Work Zone","$B$20","Central Control",null,"RM-Central Control'!A1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Work Zone","$B$21","Traffic Actuated",null,"RM-Actuated'!A1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Work Zone","$B$22","Preset Timing",null,"RM-Preset'!A1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Work Zone","$B$24","Traffic Incident Management",null,"TIM-FSP'!A1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Work Zone","$B$26","ATDM Speed Harmonization",null,"ATDM-Speed'!A1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Work Zone","$B$27","Employer Based Traveler Demand Mgmt.  ",null,"TDM-EB'!A1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Work Zone","$B$33","Traffic Management Center",null,"Support-TMC'!A1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Work Zone","$B$34","Loop Detection",null,"Support-Loops'!A1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Work Zone","$B$35","CCTV",null,"Support-CCTV'!A1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Work Zone","$B$36","Costs Summary",null,"COSTS SUMMARY'!A1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Work Zone","$B$11","DMS",null,"ATIS-DMS'!A1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Work Zone","$B$4","OPENING SCREEN",null,"OPENING SCREEN'!A1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Work Zone","$B$6","LIST OF ALL WORKSHEETS",null,"LIST OF ALL WORKSHEETS'!A1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Work Zone","$B$7","1) INVESTIGATE IMPACTS",null,"IMPACT LOOKUP'!A1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Work Zone","$B$8","2) METHODS AND TOOLS",null,"METHOD SELECTION'!A1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Work Zone","$B$9","3) ESTIMATE COSTS",null,"COST ESTIMATION'!A1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Work Zone","$B$12","HAR",null,"ATIS-HAR'!A1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Work Zone","$B$13","Pre-Trip Traveler Info",null,"ATIS-511'!A1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Work Zone","$B$15","Preset Timing",null,"Signal-Preset'!A1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Work Zone","$B$16","Traffic Actuated",null,"Signal-Actuated'!A1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Work Zone","$B$17","Central Control",null,"Signal-Central'!A1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Work Zone","$B$18","Transit Signal Priority",null,"Transit Priority'!A1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Work Zone","$B$20","Central Control",null,"RM-Central Control'!A1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Work Zone","$B$21","Traffic Actuated",null,"RM-Actuated'!A1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Work Zone","$B$22","Preset Timing",null,"RM-Preset'!A1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Work Zone","$B$24","Traffic Incident Management",null,"TIM-FSP'!A1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Work Zone","$B$26","ATDM Speed Harmonization",null,"ATDM-Speed'!A1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Work Zone","$B$27","Employer Based Traveler Demand Mgmt.  ",null,"TDM-EB'!A1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Work Zone","$B$33","Traffic Management Center",null,"Support-TMC'!A1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Work Zone","$B$34","Loop Detection",null,"Support-Loops'!A1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Work Zone","$B$35","CCTV",null,"Support-CCTV'!A1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Work Zone","$B$36","Costs Summary",null,"COSTS SUMMARY'!A1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Work Zone","$B$29","ATDM High Occupancy Toll Lanes",null,"ATDM-HOT'!A1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Work Zone","$B$29","ATDM High Occupancy Toll Lanes",null,"ATDM-HOT'!A1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Work Zone","$B$30","Road Weather Management",null,"ATDM-HOT'!A1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Work Zone","$B$30","Road Weather Management",null,"Weather Mgmt'!A1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Work Zone","$B$31","Work Zone",null,"WorkZone!A1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Work Zone","$B$37","4) ESTIMATE BENEFITS",null,"BENEFIT ESTIMATE'!A1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Work Zone","$B$38","Parameters",null,"Parameters!A1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Work Zone","$B$55","5) MY DEPLOYMENTS",null,"Summary of My Deployments'!A1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Work Zone","$B$46","Dynamic Message Sign",null,"Dynamic Message Sign'!A1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Work Zone","$B$47","Highway Advisory Radio",null,"Highway Advisory Radio'!A1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Work Zone","$B$39","Generic Link Model",null,"Link Based'!A1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Work Zone","$B$41","Signal Coordination",null,"Signal Coord.'!A1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Work Zone","$B$43","Ramp Metering",null,"Ramp Metering'!A1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Work Zone","$B$48","Pre-Trip Traveler Information",null,"Pre Trip Info'!A1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Work Zone","$B$38","Parameters",null,"Parameters!A1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Work Zone","$B$44","Traffic Incident Management",null,"TIM!A1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Work Zone","$B$50","HOT Lanes",null,"HOT!A1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Work Zone","$B$51","Hard Shoulder Running",null,"Hard Shoulder'!A1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Work Zone","$B$52","Speed Harmonization",null,"Speed!A1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Work Zone","$B$53","Road Weather Management",null,"Weather Sys'!A1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Summary of My Deployments","$B$4","OPENING SCREEN",null,"OPENING SCREEN'!A1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Summary of My Deployments","$B$6","LIST OF ALL WORKSHEETS",null,"LIST OF ALL WORKSHEETS'!A1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Summary of My Deployments","$B$7","1) INVESTIGATE IMPACTS",null,"IMPACT LOOKUP'!A1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Summary of My Deployments","$B$8","2) METHODS AND TOOLS",null,"METHOD SELECTION'!A1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Summary of My Deployments","$B$9","3) ESTIMATE COSTS",null,"COST ESTIMATION'!A1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Summary of My Deployments","$B$3","Back",null,"TOPS-BC INFO'!A1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Summary of My Deployments","$B$5","GENERAL TOOL OVERVIEW",null,"TOPS-BC INFO'!A1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Summary of My Deployments","$B$11","DMS",null,"ATIS-DMS'!A1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Summary of My Deployments","$B$12","HAR",null,"ATIS-HAR'!A1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Summary of My Deployments","$B$13","Pre-Trip Traveler Info",null,"ATIS-511'!A1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Summary of My Deployments","$B$15","Preset Timing",null,"Signal-Preset'!A1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Summary of My Deployments","$B$16","Traffic Actuated",null,"Signal-Actuated'!A1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Summary of My Deployments","$B$17","Central Control",null,"Signal-Central'!A1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Summary of My Deployments","$B$18","Transit Signal Priority",null,"Transit Priority'!A1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Summary of My Deployments","$B$20","Central Control",null,"RM-Central Control'!A1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Summary of My Deployments","$B$21","Traffic Actuated",null,"RM-Actuated'!A1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Summary of My Deployments","$B$22","Preset Timing",null,"RM-Preset'!A1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Summary of My Deployments","$B$24","Traffic Incident Management",null,"TIM-FSP'!A1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Summary of My Deployments","$B$26","ATDM Speed Harmonization",null,"ATDM-Speed'!A1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Summary of My Deployments","$B$27","Employer Based Traveler Demand Mgmt.  ",null,"TDM-EB'!A1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Summary of My Deployments","$B$33","Traffic Management Center",null,"Support-TMC'!A1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Summary of My Deployments","$B$34","Loop Detection",null,"Support-Loops'!A1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Summary of My Deployments","$B$35","CCTV",null,"Support-CCTV'!A1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Summary of My Deployments","$B$36","Costs Summary",null,"COSTS SUMMARY'!A1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Summary of My Deployments","$B$11","DMS",null,"ATIS-DMS'!A1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Summary of My Deployments","$B$4","OPENING SCREEN",null,"OPENING SCREEN'!A1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Summary of My Deployments","$B$6","LIST OF ALL WORKSHEETS",null,"LIST OF ALL WORKSHEETS'!A1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Summary of My Deployments","$B$7","1) INVESTIGATE IMPACTS",null,"IMPACT LOOKUP'!A1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Summary of My Deployments","$B$8","2) METHODS AND TOOLS",null,"METHOD SELECTION'!A1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Summary of My Deployments","$B$9","3) ESTIMATE COSTS",null,"COST ESTIMATION'!A1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Summary of My Deployments","$B$12","HAR",null,"ATIS-HAR'!A1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Summary of My Deployments","$B$13","Pre-Trip Traveler Info",null,"ATIS-511'!A1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Summary of My Deployments","$B$15","Preset Timing",null,"Signal-Preset'!A1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Summary of My Deployments","$B$16","Traffic Actuated",null,"Signal-Actuated'!A1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Summary of My Deployments","$B$17","Central Control",null,"Signal-Central'!A1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Summary of My Deployments","$B$18","Transit Signal Priority",null,"Transit Priority'!A1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Summary of My Deployments","$B$20","Central Control",null,"RM-Central Control'!A1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Summary of My Deployments","$B$21","Traffic Actuated",null,"RM-Actuated'!A1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Summary of My Deployments","$B$22","Preset Timing",null,"RM-Preset'!A1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Summary of My Deployments","$B$24","Traffic Incident Management",null,"TIM-FSP'!A1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Summary of My Deployments","$B$26","ATDM Speed Harmonization",null,"ATDM-Speed'!A1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Summary of My Deployments","$B$27","Employer Based Traveler Demand Mgmt.  ",null,"TDM-EB'!A1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Summary of My Deployments","$B$33","Traffic Management Center",null,"Support-TMC'!A1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Summary of My Deployments","$B$34","Loop Detection",null,"Support-Loops'!A1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Summary of My Deployments","$B$35","CCTV",null,"Support-CCTV'!A1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Summary of My Deployments","$B$36","Costs Summary",null,"COSTS SUMMARY'!A1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Summary of My Deployments","$B$29","ATDM High Occupancy Toll Lanes",null,"ATDM-HOT'!A1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Summary of My Deployments","$B$29","ATDM High Occupancy Toll Lanes",null,"ATDM-HOT'!A1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Summary of My Deployments","$B$30","Road Weather Management",null,"ATDM-HOT'!A1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Summary of My Deployments","$B$30","Road Weather Management",null,"Weather Mgmt'!A1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Summary of My Deployments","$B$31","Work Zone",null,"WorkZone!A1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Summary of My Deployments","$B$37","4) ESTIMATE BENEFITS",null,"BENEFIT ESTIMATE'!A1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Summary of My Deployments","$B$38","Parameters",null,"Parameters!A1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Summary of My Deployments","$B$46","Dynamic Message Sign",null,"Dynamic Message Sign'!A1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Summary of My Deployments","$B$47","Highway Advisory Radio",null,"Highway Advisory Radio'!A1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Summary of My Deployments","$B$39","Generic Link Model",null,"Link Based'!A1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Summary of My Deployments","$B$41","Signal Coordination",null,"Signal Coord.'!A1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Summary of My Deployments","$B$43","Ramp Metering",null,"Ramp Metering'!A1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Summary of My Deployments","$B$48","Pre-Trip Traveler Information",null,"Pre Trip Info'!A1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Summary of My Deployments","$B$38","Parameters",null,"Parameters!A1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Summary of My Deployments","$B$44","Traffic Incident Management",null,"TIM!A1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Summary of My Deployments","$B$50","HOT Lanes",null,"HOT!A1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Summary of My Deployments","$B$51","Hard Shoulder Running",null,"Hard Shoulder'!A1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Summary of My Deployments","$B$52","Speed Harmonization",null,"Speed!A1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Summary of My Deployments","$B$53","Road Weather Management",null,"Weather Sys'!A1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Summary of My Deployments","$B$54","Work Zone Systems",null,"Work Zone'!A1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SMD-SITA","$A$1","Back",null,"Control'!A1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SMD-SITA","$A$2","Home",null,"OPENING SCREEN'!A1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RAH-SITA","$A$1","Back",null,"IMPACT LOOKUP'!A1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RAH-SITA","$A$2","Home",null,"OPENING SCREEN'!A1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"115-SITA","$A$1","Back",null,"IMPACT LOOKUP'!A1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"115-SITA","$A$2","Home",null,"OPENING SCREEN'!A1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"teserP-langiS","$A$1","Back",null,"IMPACT LOOKUP'!A1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"teserP-langiS","$A$2","Home",null,"OPENING SCREEN'!A1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"detautcA-langiS","$A$1","Back",null,"IMPACT LOOKUP'!A1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"detautcA-langiS","$A$2","Home",null,"OPENING SCREEN'!A1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"lartneC-langiS","$A$1","Back",null,"IMPACT LOOKUP'!A1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"lartneC-langiS","$A$2","Home",null,"OPENING SCREEN'!A1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ytiroirP tisnarT","$A$1","Back",null,"IMPACT LOOKUP'!A1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ytiroirP tisnarT","$A$2","Home",null,"OPENING SCREEN'!A1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"lortnoC lartneC-MR","$A$1","Back",null,"IMPACT LOOKUP'!A1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"lortnoC lartneC-MR","$A$2","Home",null,"OPENING SCREEN'!A1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"detautcA-MR","$A$1","Back",null,"IMPACT LOOKUP'!A1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"detautcA-MR","$A$2","Home",null,"OPENING SCREEN'!A1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PSF-MIT","$A$1","Back",null,"IMPACT LOOKUP'!A1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PSF-MIT","$A$2","Home",null,"OPENING SCREEN'!A1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"teserP-MR","$A$1","Back",null,"IMPACT LOOKUP'!A1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"teserP-MR","$A$2","Home",null,"OPENING SCREEN'!A1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"deepS-MDTA","$A$1","Back",null,"IMPACT LOOKUP'!A1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"deepS-MDTA","$A$2","Home",null,"OPENING SCREEN'!A1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BE-MDT","$A$1","Back",null,"IMPACT LOOKUP'!A1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BE-MDT","$A$2","Home",null,"OPENING SCREEN'!A1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TOH-MDTA","$A$1","Back",null,"IMPACT LOOKUP'!A1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TOH-MDTA","$A$2","Home",null,"OPENING SCREEN'!A1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"tmgM rehtaeW","$A$1","Back",null,"IMPACT LOOKUP'!A1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"tmgM rehtaeW","$A$2","Home",null,"OPENING SCREEN'!A1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"enoZkroW","$A$1","Back",null,"IMPACT LOOKUP'!A1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"enoZkroW","$A$2","Home",null,"OPENING SCREEN'!A1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CMT-troppuS","$A$1","Back",null,"IMPACT LOOKUP'!A1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CMT-troppuS","$A$2","Home",null,"OPENING SCREEN'!A1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"spooL-troppuS","$A$1","Back",null,"IMPACT LOOKUP'!A1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"spooL-troppuS","$A$2","Home",null,"OPENING SCREEN'!A1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VTCC-troppuS","$A$1","Back",null,"IMPACT LOOKUP'!A1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VTCC-troppuS","$A$2","Home",null,"OPENING SCREEN'!A1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"YRAMMUS STSOC","$A$1","Back",null,"IMPACT LOOKUP'!A1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"YRAMMUS STSOC","$A$2","Home",null,"OPENING SCREEN'!A1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"sretemaraP","$A$1","Back",null,"IMPACT LOOKUP'!A1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"sretemaraP","$A$2","Home",null,"OPENING SCREEN'!A1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"desaB kniL","$A$1","Back",null,"IMPACT LOOKUP'!A1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"desaB kniL","$A$2","Home",null,"OPENING SCREEN'!A1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,".drooC langiS","$AD$3",null,null,"deployment support'!A1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,".drooC langiS","$AB$5",null,null,"HAR!A1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,".drooC langiS","$I$12","Cost Information",null,"Signal-Central'!A1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,".drooC langiS","$A$1","Back",null,"IMPACT LOOKUP'!A1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,".drooC langiS","$A$2","Home",null,"OPENING SCREEN'!A1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"gnireteM pmaR","$I$10","Cost Information",null,"RM-Preset'!A1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"gnireteM pmaR","$A$1","Back",null,"IMPACT LOOKUP'!A1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"gnireteM pmaR","$A$2","Home",null,"OPENING SCREEN'!A1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MIT","$A$1","Back",null,"IMPACT LOOKUP'!A1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MIT","$A$2","Home",null,"OPENING SCREEN'!A1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ngiS egasseM cimanyD","$I$9","Cost Information",null,"ATIS-DMS'!A1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ngiS egasseM cimanyD","$A$1","Back",null,"IMPACT LOOKUP'!A1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ngiS egasseM cimanyD","$A$2","Home",null,"OPENING SCREEN'!A1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"oidaR yrosivdA yawhgiH","$I$9","Cost Information",null,"ATIS-HAR'!A1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"oidaR yrosivdA yawhgiH","$A$1","Back",null,"IMPACT LOOKUP'!A1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"oidaR yrosivdA yawhgiH","$A$2","Home",null,"OPENING SCREEN'!A1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ofnI pirT erP","$A$1","Back",null,"IMPACT LOOKUP'!A1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ofnI pirT erP","$A$2","Home",null,"OPENING SCREEN'!A1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"enoZ kroW","$A$1","Back",null,"IMPACT LOOKUP'!A1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"enoZ kroW","$A$2","Home",null,"OPENING SCREEN'!A1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"redluohS draH","$A$1","Back",null,"IMPACT LOOKUP'!A1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"redluohS draH","$A$2","Home",null,"OPENING SCREEN'!A1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"syS rehtaeW","$A$1","Back",null,"IMPACT LOOKUP'!A1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"syS rehtaeW","$A$2","Home",null,"OPENING SCREEN'!A1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"deepS","$A$1","Back",null,"IMPACT LOOKUP'!A1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"deepS","$A$2","Home",null,"OPENING SCREEN'!A1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TOH","$A$1","Back",null,"IMPACT LOOKUP'!A1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TOH","$A$2","Home",null,"OPENING SCREEN'!A1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"stnemyolpeD yM fo yrammuS","$A$1","Back",null,"IMPACT LOOKUP'!A1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"stnemyolpeD yM fo yrammuS","$A$2","Home",null,"OPENING SCREEN'!A1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"IMPACT LOOKUP","$N$18","Expected overall 4-15% increase in capacity. For light-moderate congestion expect 5%-20% increase. Heavy congestion expect 4% - 15% capacity increase\r\n",null,"ATMS - Signal Coordination'!$I$3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"IMPACT LOOKUP","$B$4","OPENING SCREEN",null,"OPENING SCREEN'!A1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"IMPACT LOOKUP","$B$6","LIST OF ALL WORKSHEETS",null,"LIST OF ALL WORKSHEETS'!A1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"IMPACT LOOKUP","$B$8","2) METHODS AND TOOLS",null,"METHOD SELECTION'!A1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"IMPACT LOOKUP","$B$9","3) ESTIMATE COSTS",null,"COST ESTIMATION'!A1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"IMPACT LOOKUP","$B$3","Back",null,"OPENING SCREEN'!A1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"IMPACT LOOKUP","$B$5","GENERAL TOOL OVERVIEW",null,"TOPS-BC INFO'!A1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"IMPACT LOOKUP","$B$11","DMS",null,"ATIS-DMS'!A1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"IMPACT LOOKUP","$B$12","HAR",null,"ATIS-HAR'!A1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"IMPACT LOOKUP","$B$13","Pre-Trip Traveler Info",null,"ATIS-511'!A1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"IMPACT LOOKUP","$B$15","Preset Timing",null,"Signal-Preset'!A1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"IMPACT LOOKUP","$B$16","Traffic Actuated",null,"Signal-Actuated'!A1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"IMPACT LOOKUP","$B$17","Central Control",null,"Signal-Central'!A1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"IMPACT LOOKUP","$B$18","Transit Signal Priority",null,"Transit Priority'!A1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"IMPACT LOOKUP","$B$20","Central Control",null,"RM-Central Control'!A1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"IMPACT LOOKUP","$B$21","Traffic Actuated",null,"RM-Actuated'!A1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"IMPACT LOOKUP","$B$22","Preset Timing",null,"RM-Preset'!A1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"IMPACT LOOKUP","$B$24","Traffic Incident Management",null,"TIM-FSP'!A1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"IMPACT LOOKUP","$B$26","ATDM Speed Harmonization",null,"ATDM-Speed'!A1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"IMPACT LOOKUP","$B$27","Employer Based Traveler Demand Mgmt.  ",null,"TDM-EB'!A1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"IMPACT LOOKUP","$B$33","Traffic Management Center",null,"Support-TMC'!A1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"IMPACT LOOKUP","$B$34","Loop Detection",null,"Support-Loops'!A1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"IMPACT LOOKUP","$B$35","CCTV",null,"Support-CCTV'!A1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"IMPACT LOOKUP","$B$36","Costs Summary",null,"COSTS SUMMARY'!A1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"IMPACT LOOKUP","$B$11","DMS",null,"ATIS-DMS'!A1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"IMPACT LOOKUP","$B$4","OPENING SCREEN",null,"OPENING SCREEN'!A1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"IMPACT LOOKUP","$B$6","LIST OF ALL WORKSHEETS",null,"LIST OF ALL WORKSHEETS'!A1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"IMPACT LOOKUP","$B$7","1) INVESTIGATE IMPACTS",null,"IMPACT LOOKUP'!A1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"IMPACT LOOKUP","$B$8","2) METHODS AND TOOLS",null,"METHOD SELECTION'!A1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"IMPACT LOOKUP","$B$9","3) ESTIMATE COSTS",null,"COST ESTIMATION'!A1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"IMPACT LOOKUP","$B$12","HAR",null,"ATIS-HAR'!A1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"IMPACT LOOKUP","$B$13","Pre-Trip Traveler Info",null,"ATIS-511'!A1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"IMPACT LOOKUP","$B$15","Preset Timing",null,"Signal-Preset'!A1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"IMPACT LOOKUP","$B$16","Traffic Actuated",null,"Signal-Actuated'!A1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"IMPACT LOOKUP","$B$17","Central Control",null,"Signal-Central'!A1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"IMPACT LOOKUP","$B$18","Transit Signal Priority",null,"Transit Priority'!A1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"IMPACT LOOKUP","$B$20","Central Control",null,"RM-Central Control'!A1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"IMPACT LOOKUP","$B$21","Traffic Actuated",null,"RM-Actuated'!A1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"IMPACT LOOKUP","$B$22","Preset Timing",null,"RM-Preset'!A1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"IMPACT LOOKUP","$B$24","Traffic Incident Management",null,"TIM-FSP'!A1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"IMPACT LOOKUP","$B$26","ATDM Speed Harmonization",null,"ATDM-Speed'!A1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"IMPACT LOOKUP","$B$27","Employer Based Traveler Demand Mgmt.  ",null,"TDM-EB'!A1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"IMPACT LOOKUP","$B$33","Traffic Management Center",null,"Support-TMC'!A1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"IMPACT LOOKUP","$B$34","Loop Detection",null,"Support-Loops'!A1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"IMPACT LOOKUP","$B$35","CCTV",null,"Support-CCTV'!A1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"IMPACT LOOKUP","$B$36","Costs Summary",null,"COSTS SUMMARY'!A1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"IMPACT LOOKUP","$B$29","ATDM High Occupancy Toll Lanes",null,"ATDM-HOT'!A1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"IMPACT LOOKUP","$B$29","ATDM High Occupancy Toll Lanes",null,"ATDM-HOT'!A1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"IMPACT LOOKUP","$B$30","Road Weather Management",null,"ATDM-HOT'!A1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"IMPACT LOOKUP","$B$30","Road Weather Management",null,"Weather Mgmt'!A1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"IMPACT LOOKUP","$B$31","Work Zone",null,"WorkZone!A1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"IMPACT LOOKUP","$B$37","4) ESTIMATE BENEFITS",null,"BENEFIT ESTIMATE'!A1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"IMPACT LOOKUP","$B$38","Parameters",null,"Parameters!A1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"IMPACT LOOKUP","$B$55","5) MY DEPLOYMENTS",null,"Summary of My Deployments'!A1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"IMPACT LOOKUP","$B$46","Dynamic Message Sign",null,"Dynamic Message Sign'!A1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"IMPACT LOOKUP","$B$47","Highway Advisory Radio",null,"Highway Advisory Radio'!A1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"IMPACT LOOKUP","$B$39","Generic Link Model",null,"Link Based'!A1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"IMPACT LOOKUP","$B$41","Signal Coordination",null,"Signal Coord.'!A1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"IMPACT LOOKUP","$B$43","Ramp Metering",null,"Ramp Metering'!A1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"IMPACT LOOKUP","$B$48","Pre-Trip Traveler Information",null,"Pre Trip Info'!A1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"IMPACT LOOKUP","$B$38","Parameters",null,"Parameters!A1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"IMPACT LOOKUP","$B$44","Traffic Incident Management",null,"TIM!A1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"IMPACT LOOKUP","$B$50","HOT Lanes",null,"HOT!A1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"IMPACT LOOKUP","$B$51","Hard Shoulder Running",null,"Hard Shoulder'!A1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"IMPACT LOOKUP","$B$52","Speed Harmonization",null,"Speed!A1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"IMPACT LOOKUP","$B$53","Road Weather Management",null,"Weather Sys'!A1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"IMPACT LOOKUP","$B$54","Work Zone Systems",null,"Work Zone'!A1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ImpactData","$A$1","Back",null,"ATMS - Signal Coordination'!A1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ImpactData","$A$2","Home",null,"OPENING SCREEN'!A1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ATMS - Signal Coordination","$A$1","Back",null,"IMPACT LOOKUP'!A1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ATMS - Signal Coordination","$A$2","Home",null,"OPENING SCREEN'!A1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ATMS - Signal Priority","$A$1",null,null,"Freeway Mgmt Syst'!A1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ATMS - Signal Priority","$A$2",null,null,"OPENING SCREEN'!A1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Freeway Mgmt Syst","$A$1",null,null,"Advanced Public Transit Syst'!A1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Freeway Mgmt Syst","$A$2",null,null,"OPENING SCREEN'!A1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Advanced Public Transit Syst","$A$1",null,null,"Incident Mgmnt Syst'!A1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Advanced Public Transit Syst","$A$2",null,null,"OPENING SCREEN'!A1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Incident Mgmnt Syst","$A$1",null,null,"Reg Multimodal Traveler Info'!A1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Incident Mgmnt Syst","$A$2",null,null,"OPENING SCREEN'!A1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Reg Multimodal Traveler Info","$A$1",null,null,"Congestion Pricing'!A1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Reg Multimodal Traveler Info","$A$2",null,null,"OPENING SCREEN'!A1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Congestion Pricing","$A$1",null,null,"Weather Applications'!A1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Congestion Pricing","$A$2",null,null,"OPENING SCREEN'!A1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Weather Applications","$A$1",null,null,"Work Zone Mgmnt'!A1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Weather Applications","$A$2",null,null,"OPENING SCREEN'!A1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Work Zone Mgmnt","$A$1",null,null,"Weather Applications'!A1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Work Zone Mgmnt","$A$2",null,null,"OPENING SCREEN'!A1"]

{"sheet":"Instructions","index":1,"n_rows":13,"n_cols":5,"rows_kept":13,"cut":false,"hidden":true,"merged":[]}
["Back"]
["Home",null,"Important points to remember about this workbook"]
[]
[null,null,null,"The Workbook Open event repopulates the menu main topic contents with values that are Global variables (in the Globals module)"]
[null,null,null,"Worksheets that have the title value ( specified as \"=openingScreenTitle\" ) in Column $I$2 are the sheets that are intended to be on this"]
[null,null,null,null,"menu.  A globally defined \"Activate\" function is exercised for these sheets whenever they are visited."]
[null,null,null,"The workbook contains a lot of \"Very hidden\" worksheets. To unhide these worksheets - you have to go to the Developer Ribbon"]
[null,null,null,null,"and choose View Code. In the properties for every sheet is it's visible state, you can only change the visibility of a xlVeryHidden sheet there"]
[null,null,null,"Some formulas use IFERROR to display a value when the first argument to IFERROR returns a N/A is somehow invalid"]
[null,null,null,null,"To check that the formulas are valid - set the value of the globalIfErrorResult on the far right of the Opening Screen worksheet (currently $AJ$11 but use the cell connected with the named range)"]
[null,null,null,"There is a global variable on the OPENING SCREEN sheet that directs the reloading of the Method Selection sheet every time it is visited."]
[null,null,null,null,"If there is ANY change to the MethodData sheet - put a 1 in that cell and then visit Method Selection to repopulate it, then put a 0 back in the cell"]
[null,null,null,"When you want to create the \"Archives\" for the restorable sheets - use the appropriate buttons in the far right of the OPENING SCREEN sheet"]

{"sheet":"Data Dictionary","index":2,"n_rows":267,"n_cols":4,"rows_kept":267,"cut":false,"hidden":true,"merged":[]}
[]
[null,null,"Named Ranges used in this Workbook","Description"]
[null,null,"adjustmentFactor","Adjustment factor for year of dollars displayed"]
[null,null,"annualCostStreamStart","Indicates where the initial column is in the costs stream"]
[null,null,"arterialCrashRates","Crash rates for arterial facilities"]
[null,null,"averageAnnualCost","The calculated average annual cost for the specified equipment and infrastructure"]
[null,null,"calculatedATISTimeSavings","The calculated number of hours of time saved due to ATIS"]
[null,null,"calculatedBaselineCapacity","The calculated capacity of the facility before any ITS Improvements"]
[null,null,"calculatedBaselineDelay","The calculated hours of non-recurring delay on the facility before any ITS Improvements"]
[null,null,"calculatedBaselineFatalityCrashes","The calculated number of fatality accidents"]
[null,null,"calculatedBaselineFuelUse","The calculated gallons of fuel use per period before any ITS Improvements"]
[null,null,"calculatedBaselineGeneralPurposeCapacity","The calculated capacity of the General Purpose freeway links before any ITS Improvements"]
[null,null,"calculatedBaselineGeneralPurposeDelay","The calculated hours of non-recurring delay on the freeway general pupose links before any ITS Improvements"]
[null,null,"calculatedBaselineGeneralPurposeFatalityCrashes","The calculated number of fatality accidents on the General Purpose freeway links before any ITS Improvements"]
[null,null,"calculatedBaselineGeneralPurposeFuelUse","The calculated gallons of fuel use on General Purpose freeway links before any ITS Improvements"]
[null,null,"calculatedBaselineGeneralPurposeInjuryCrashes","The calculated number of injury accidents on the General Purpose freeway links before any ITS Improvements"]
[null,null,"calculatedBaselineGeneralPurposeLaneCount","The calculated number of lanes on the General Purpose freeway links before any ITS Improvements"]
[null,null,"calculatedBaselineGeneralPurposePDOCrashes","The calculated number of property damage accidents on the General Purpose freeway links before any ITS Improvements"]
[null,null,"calculatedBaselineGeneralPurposeSpeed","The calculated average speed on the General Purpose freeway links before any ITS Improvements"]
[null,null,"calculatedBaselineGeneralPurposeVC","The calculated Volume/Capacity ratio on the General Purpose freeway links before any ITS Improvements"]
[null,null,"calculatedBaselineGeneralPurposeVHT","The calculated Vehicle Hours Traveled on the General Purpose freeway links before any ITS Improvements"]
[null,null,"calculatedBaselineGeneralPurposeVMT","The calculated Vehicle Miles Traveled on the General Purpose freeway links before any ITS Improvements"]
[null,null,"calculatedBaselineHOVCapacity","The calculated capacity of the HOV (High Occupancy Vehicle) links before any ITS Improvements"]
[null,null,"calculatedBaselineHOVDelay","The calculated hours of non-recurring delay on the freeway HOV Links before any ITS Improvements"]
[null,null,"calculatedBaselineHOVFatalityCrashes","the calculated number of fatality accidents on the freeway HOV Links before any ITS Improvements"]
[null,null,"calculatedBaselineHOVFuelUse","The calculated gallons of fuel used on freeway HOV Links before any ITS Improvements"]
[null,null,"calculatedBaselineHOVInjuryCrashes","The calculated number of Injury accidents on the freeway HOV Links before any ITS Improvements"]
[null,null,"calculatedBaselineHOVLaneCount","The calculated number of lanes on the freeway HOV Links before any ITS Improvements"]
[null,null,"calculatedBaselineHOVPDOCrashes","The calculated number of property damage accidents on the freeway HOV Links before any ITS Improvements"]
[null,null,"calculatedBaselineHOVSpeed","The calculated average speed on the freeway HOV Links before any ITS Improvements"]
[null,null,"calculatedBaselineHOVVC","The calculated Volume/Capaciaty ratio on the freeway HOV Links before any ITS Improvements"]
[null,null,"calculatedBaselineHOVVHT","The calculated Vehicle Hours Traveled on the HOV freeway links before any ITS Improvements"]
[null,null,"calculatedBaselineHOVVMT","The calculated Vehicle Miles Traveled on the freeway HOV links before any ITS Improvements"]
[null,null,"calculatedBaselineInjuryCrashes","The calculated number of injury crashes on the link for link based strategies before any ITS Improvements"]
[null,null,"calculatedBaselineLaneCount","The calculated number of lanes on the link for link based strategies before any ITS Improvements"]
[null,null,"calculatedBaselinePDOCrashes","The calculated number of property damage crashes on the link for link based strategies before any ITS Improvements"]
[null,null,"calculatedBaselineRampCapacity","The calculated ramp capacity before any ITS Improvements"]
[null,null,"calculatedBaselineRampSpeed","The calculated ramp speed before any ITS Improvements"]
[null,null,"calculatedBaselineRampVC","the calculated ramp Volume/Capacity ratio before any ITS Improvements"]
[null,null,"calculatedBaselineRampVHT","The calculated Vehicle Hours Traveled on the ramp before any ITS Improvements"]
[null,null,"calculatedBaselineRampVMT","The calculated Vehicle Miles traveled on the ramp before any ITS Improvements"]
[null,null,"calculatedBaselineSpeed","The calculated average speed on the link before any ITS Improvements"]
[null,null,"calculatedBaselineVC","The calculated Volume/Capacity ratio on the link before any ITS Improvements"]
[null,null,"calculatedBaselineVHT","The calculated Vehicle Hours Traveled on the link before any ITS Improvements"]
[null,null,"calculatedBaselineVMT","The calculated Vehicle Miles Traveled on the link before any ITS Improvements"]
[null,null,"calculatedBenefitAverageAnnual","The calculated average annual benefit for the ITS Strategy"]
[null,null,"calculatedBenefitFuel","The calculated benefit for fuel savings"]
[null,null,"calculatedBenefitNonRecurringDelay","The calculated benefit for reduction in non-recurring delay"]
[null,null,"calculatedBenefitSafety","The calculated benefit for the reduction in accidents"]
[null,null,"calculatedBenefitTravelTime","The calculated benefit for the reduction in travel time"]
[null,null,"calculatedChangeCapacity","The change in capacity after ITS impacts are applied"]
[null,null,"calculatedChangeDelay","The change in non-recurring delay after ITS Impacts are applied"]
[null,null,"calculatedChangeFatalityCrashes","The change in the number of fatality crashes after ITS Impacts are applied"]
[null,null,"calculatedChangeFuelUse","The change in the gallons of fuel used after ITS Impacts are applied"]
[null,null,"calculatedChangeGeneralPurposeDelay","The change in the number of hours of non-recurring delay after ITS Impacts are applied"]
[null,null,"calculatedChangeGeneralPurposeFatalityCrashes","The change in the number of fatality crashes on General Purpose Freeway links after ITS Impacts are applied"]
[null,null,"calculatedChangeGeneralPurposeFuelUse","The change in the gallons of fuel used on General Purpose Freeway links after ITS Impacts are applied"]
[null,null,"calculatedChangeGeneralPurposeInjuryCrashes","The change in the number of injury crashes on General Purpose Freeway links after ITS Impacts are applied"]
[null,null,"calculatedChangeGeneralPurposePDOCrashes","The change in the number of property damage crashes on General Purpose Freeway links after ITS Impacts are applied"]
[null,null,"calculatedChangeGeneralPurposeSpeed","The change in average speed on General Purpose Freeway links after ITS Impacts are applied"]
[null,null,"calculatedChangeGeneralPurposeVC","The change in the Volume/Capacity ratio on General Purpose Freeway links after ITS Impacts are applied"]
[null,null,"calculatedChangeGeneralPurposeVHT","The change in the Vehicle Hours Traveled on General Purpose Freeway links after ITS Impacts are applied"]
[null,null,"calculatedChangeGeneralPurposeVMT","The change in the Vehicle Miles Traveled on General Purpose Freeway links after ITS Impacts are applied"]
[null,null,"calculatedChangeHOVDelay","The change in the number of hours of non-recurring delay on HOV Freeway links after ITS Impacts are applied"]
[null,null,"calculatedChangeHOVFatalityCrashes","The change in the number of fatality crashes on HOV Freeway links after ITS Impacts are applied"]
[null,null,"calculatedChangeHOVFuelUse","The change in the gallons of fuel used on HOV Freeway links after ITS Impacts are applied"]
[null,null,"calculatedChangeHOVInjuryCrashes","The change in the number of injury crashes on HOV Freeway links after ITS Impacts are applied"]
[null,null,"calculatedChangeHOVPDOCrashes","The change in the number of property damage crashes on HOV Freeway links after ITS Impacts are applied"]
[null,null,"calculatedChangeHOVSpeed","The change in the average speed on HOV Freeway links after ITS Impacts are applied"]
[null,null,"calculatedChangeHOVVC","The change in the Volume/Capacity ratio on HOV Freeway links after ITS Impacts are applied"]
[null,null,"calculatedChangeHOVVHT","The change in the Vehicle Hours Traveled on HOV Freeway links after ITS Impacts are applied"]
[null,null,"calculatedChangeHOVVMT","The change in the Vehicle Miles Traveled on HOV Freeay links after ITS Impacts are applied"]
[null,null,"calculatedChangeInjuryCrashes","The change in the number of injury crashes on the link after ITS Impacts are applied"]
[null,null,"calculatedChangeLaneCount","The change in the number of lanes on the link after ITS Impacts are applied"]
[null,null,"calculatedChangePDOCrashes","The change in the number of property damage crashes on the link after ITS Impacts are applied"]
[null,null,"calculatedChangePersonDelay","The change in the total number of hours of person delay, taking into account volume and auto occupancy"]
[null,null,"calculatedChangePHT","The change in the total Person Hours of Travel after ITS Impacts are applied"]
[null,null,"calculatedChangeRampVHT","The change in the Vehicle Hours Traveled on the ramp after ITS Impacts are applied"]
[null,null,"calculatedChangeSpeed","The change in the average speed on the link after ITS Impacts are applied"]
[null,null,"calculatedChangeVC","The change in Volume/Capacity ratio after ITS Impacts are applied"]
[null,null,"calculatedChangeVHT","The change in Vehicle Hours Traveled after ITS Impacts are applied"]
[null,null,"calculatedChangeVMT","The change in Vehicle Miles Traveled after ITS Impacts are applied"]
[null,null,"calculatedImprovementCapacity","The resulting capacity on the link after ITS Impacts are applied"]
[null,null,"calculatedImprovementDelay","The resulting hours of non-recurring delay on the link after ITS Impacts are applied"]
[null,null,"calculatedImprovementFatalityCrashes","The resulting number of fatality crashes on the link after ITS Impacts are applied"]
[null,null,"calculatedImprovementFuelUse","The resulting gallons of fuel used on the link after ITS Impacts are applied"]
[null,null,"calculatedImprovementGeneralPurposeCapacity","The resulting capacity on the General Purpose Freeway link after ITS Impacts are applied"]
[null,null,"calculatedImprovementGeneralPurposeDelay","The resulting hours of non-recurring delay on the General Purpose Freeway link after ITS Impacts are applied"]
[null,null,"calculatedImprovementGeneralPurposeFatalityCrashes","The resulting number of fatality crashes on the General Purpose Freeway link after ITS Impacts are applied"]
[null,null,"calculatedImprovementGeneralPurposeFuelUse","The resulting gallons of fuel used on the General Purpose Freeway link after ITS Impacts are applied"]
[null,null,"calculatedImprovementGeneralPurposeInjuryCrashes","The resulting number of injury crashes on the General Purpose Freeway link after ITS Impacts are applied"]
[null,null,"calculatedImprovementGeneralPurposeLaneCount","The resulting number of lanes on the General Purpose Freeway link after ITS Impacts are applied"]
[null,null,"calculatedImprovementGeneralPurposePDOCrashes","The resulting number of property damage accidents on the General Purpose Freeway link after ITS Impacts are applied"]
[null,null,"calculatedImprovementGeneralPurposeSpeed","The resulting average speed on the General Purpose Freeway link after ITS Impacts are applied"]
[null,null,"calculatedImprovementGeneralPurposeVC","The resulting Volume/Capacity ratio on the General Purpose Freeway link after ITS Impacts are applied"]
[null,null,"calculatedImprovementGeneralPurposeVHT","The resulting Vehicle Hours Traveled on the General Purpose Freeway link after ITS Impacts are applied"]
[null,null,"calculatedImprovementGeneralPurposeVMT","The resulting Vehicle Miles Traveled on the General Purpose Freeway link after ITS Impacts are applied"]
[null,null,"calculatedImprovementHOVCapacity","The resulting capacity on the HOV Freeway link after ITS Impacts are applied"]
[null,null,"calculatedImprovementHOVDelay","The resulting hours of non-recurring delay on the HOV Freeway link after ITS Impacts are applied"]
[null,null,"calculatedImprovementHOVFatalityCrashes","The resulting number of fatality crashes on the HOV Freeway link after ITS Impacts are applied"]
[null,null,"calculatedImprovementHOVFuelUse","The resulting gallons of fuel used on the HOV Freeway link after ITS Impacts are applied"]
[null,null,"calculatedImprovementHOVInjuryCrashes","The resulting number of injury crashes on the HOV Freeway link after ITS Impacts are applied"]
[null,null,"calculatedImprovementHOVLaneCount","The resulting number of lanes on the HOV Freeway link after ITS Impacts are applied"]
[null,null,"calculatedImprovementHOVPDOCrashes","The resulting number of property damage accidents on the HOV Freeway link after ITS Impacts are applied"]
[null,null,"calculatedImprovementHOVSpeed","The resulting average speed on the HOV Freeway link after ITS Impacts are applied"]
[null,null,"calculatedImprovementHOVVC","The resulting Volume/Capacity ratio on the HOV Freeway link after ITS Impacts are applied"]
[null,null,"calculatedImprovementHOVVHT","The resulting Vehicle Hours Traveled on the HOV Freeway link after ITS Impacts are applied"]
[null,null,"calculatedImprovementHOVVMT","The resulting Vehicle Miles Traveled on the HOV Freeway link after ITS Impacts are applied"]
[null,null,"calculatedImprovementInjuryCrashes","The resulting number of injury crashes after ITS Impacts are applied"]
[null,null,"calculatedImprovementLaneCount","The resulting number of lanes after ITS Impacts are applied"]
[null,null,"calculatedImprovementPDOCrashes","The resulting number of property damage crashes after ITS Impacts are applied"]
[null,null,"calculatedImprovementRampCapacity","The resulting capacity on the ramp after ITS Impacts are applied"]
[null,null,"calculatedImprovementRampSpeed","The resulting average speed on the ramp after ITS Impacts are applied"]
[null,null,"calculatedImprovementRampVC","The resulting Volume/Capacity ratio on the ramp after ITS Impacts are applied"]
[null,null,"calculatedImprovementRampVHT","The resulting Vehicle Hours Traveled on the ramp after ITS Impacts are applied"]
[null,null,"calculatedImprovementRampVMT","The resulting Vehicle Miles Traveled on the ramp after ITS Impacts are applied"]
[null,null,"calculatedImprovementSpeed","The resulting average speed on the link after ITS Impacts are applied"]
[null,null,"calculatedImprovementVC","The resulting Volume/Capacity ratio on the link after ITS Impacts are applied"]
[null,null,"calculatedImprovementVHT","The resulting Vehicle Hours Traveled on the link after ITS Impacts are applied"]
[null,null,"calculatedImprovementVMT","The resulting Vehicle Miles Traveled on the link after ITS Impacts are applied"]
[null,null,"calculatedTotalEquipmentCost","The total equipment cost for the strategy"]
[null,null,"calculatedTotalInfrastructureCost","The total infrastructure cost for the strategy"]
[null,null,"crashRates","The arterial and freeway crash rates"]
[null,null,"defaultAnalysisPeriodsPerYear","The number of analysis periods per used if a value is not specified by the user"]
[null,null,"defaultAnalysisTimeHorizonYears","The default number of years to use for the Net Present Value calculation"]
[null,null,"defaultAutoValueOfTime","The default value of time (per hour) for auto occupants in non-commercial travel activity if not specified by the user"]
[null,null,"defaultAutoValueOfTimeDelay","The default value of time applied to non-recurring delay hours for auto occupants in non-commercial travel activity if not specified by the user"]
[null,null,"defaultBeginningYear","The default beginning year for the stream of costs"]
[null,null,"defaultCommercialAutoValueOfTime","The default value of time (per hour) for auto occupants engaged in commercial travel activity (on the clock) if not specified by the user"]
[null,null,"defaultCommercialAutoValueOfTimeDelay","The default value of time applied to non-recurring delay hours for auto occupants engaged in commercial travel activity (on the clock) if not specified by the user"]
[null,null,"defaultDiscountRate","The default discount rate used if a value is not specified by the user"]
[null,null,"defaultFatalityValuation","The default dollar impact of a fatality used if a value not specified by the user"]
[null,null,"defaultFFS","The default Free Flow Speed used if a value is not specified by the user"]
[null,null,"defaultFuelCostGallon","The default cost per gallon of fuel used if a value is not specified by the user"]
[null,null,"defaultGeneralPurposeCapacity","The default capacity used for General Purpose Freeway links if a value is not specified by the user"]
[null,null,"defaultGeneralPurposeFFS","The default Free Flow Speed used for General Purpose Freeway links if a value is not specified by the user"]
[null,null,"defaultHOVCapacity","The default capacity used for HOV Freeway links if a value is not specified by the user"]
[null,null,"defaultHOVFFS","The default Free Flow Speed used for HOV Freeway links if a value is not specified by the user"]
[null,null,"defaultImpactATISMinutesSaved","The default number of minutes saved due to ATIS if a value is not specified by the user"]
[null,null,"defaultImpactATISPercentActive","The default percent time ATIS is providing information if a value is not specified by the user"]
[null,null,"defaultImpactATISPercentUtilization","The default percent of travelers heeding ATIS information if a value is not specified by the user"]
[null,null,"defaultImpactCapacity","The default percent increase in capacity due to ITS if a value is not specified by the user"]
[null,null,"defaultImpactCrashDurationReduction","The default percentage reduction in crash duration due to ITS if a value is not specified by the user"]
[null,null,"defaultImpactCrashRateAdjustment","The default percentage reduction in overall crash rate if a value is not specified by the user"]
[null,null,"defaultImpactFatalityCrashRateAdjustment","The default percentage reduction in fatality crash rate if a value is not specified by the user"]
[null,null,"defaultImpactFuelUse","The default percentage reduction in fuel usage rate if a value is not specified by the user"]
[null,null,"defaultImpactLaneCount","The default number of additional lanes if a value is not specified by the user"]
[null,null,"defaultImpactRampCapacity","The default percent increase in ramp capacity if a value is not specified by the user"]
[null,null,"defaultImpactSpeedChange","The default percent increase in speed if a value is not specified by the user"]
[null,null,"defaultInjuryValuation","The default dollar impact of an injury crash if a value is not specified by the user"]
[null,null,"defaultLinkCapacity","The default capacity of the link if a value is not specified by the user"]
[null,null,"defaultPDOValuation","The default dollar impact of a property damage if a value is not specified by the user"]
[null,null,"defaultRampCapacity","The default capacity of the ramp link if a value is not specified by the user"]
[null,null,"defaultRampFFS","The default Free Flow Speed on the ramp if a value is not specified by the user"]
[null,null,"defaultTruckValueOfTime","The default value of time used for truck occupants if a value is not specified by the user"]
[null,null,"defaultTruckValueOfTimeDelay","The default value of time applied to non-recurring delay hours for truck occupants if a value is not specified by the user"]
[null,null,"description","The high level description of each ITS Strategy"]
[null,null,"freewayCrashRates","The crash rates for freeway travel"]
[null,null,"incidentDelayRates","The non-recurring delay rates for travel time reliability calculation"]
[null,null,"inputAnalysisPeriodHours","The user specified number of hours in the analysis period"]
[null,null,"inputAnalysisPeriodsPerYear","The user specified number of analysis periods per year"]
[null,null,"inputAnalysisTimeHorizonYears","The number of years used in Net Present Value costs calculation"]
[null,null,"inputAutoValueOfTime","The value of time (per hour) for auto occupants not engaged in commercial travel"]
[null,null,"inputAutoValueOfTimeDelay","The value of time applied to non-recurring delay hours for auto occupants not engaged in commercial travel"]
[null,null,"inputBeginningYear","The beginning year of the analysis"]
[null,null,"inputCommercialAutoValueOfTime","The value of time (per hour) for auto occupants engaged in commercial travel activity (on the clock)"]
[null,null,"inputCommercialAutoValueOfTimeDelay","The value of time applied to non-recurring delay hours for auto occupants engaged in commercial travel activity (on the clock)"]
[null,null,"inputCostsEquipmentCount","The number of equipment items to deploy"]
[null,null,"inputCostsInfrastructureCount","The number of infrastructure items to deploy"]
[null,null,"inputCostsYearOfDeployment","The year of the deployment"]
[null,null,"inputDiscountRate","The user specified discount rate used for calculating net present value"]
[null,null,"inputFacilityType","The facility type of the link"]
[null,null,"inputFatalityValuation","The dollar impact of a fatality accident"]
[null,null,"inputFFS","The Free Flow Speed"]
[null,null,"inputFuelCostGallon","The cost per gallon of fuel"]
[null,null,"inputGeneralPurposeCapacity","The capacity of a General Purpose Freeway link"]
[null,null,"inputGeneralPurposeFFS","The Free Flow Speed of a General Purpose Freeway link"]
[null,null,"inputGeneralPurposeNumberOfLanes","The number of lanes on a General Purpose Freeway link"]
[null,null,"inputGeneralPurposeVolume","The Volume on the General Purpose Freeway link"]
[null,null,"inputHOVCapacity","The capacity of a HOV Freeway link"]
[null,null,"inputHOVFFS","The Free Flow Speed of a HOV Freeway link"]
[null,null,"inputHOVNumberOfLanes","The number of lanes on a HOV Freeway link"]
[null,null,"inputHOVVolume","The volume on a HOV Freeway link"]
[null,null,"inputImpactATISMinutesSaved","The user specified number of minutes saved per traveler due to ATIS information"]
[null,null,"inputImpactATISPercentActive","The user specified percent time the ATIS system has useful information"]
[null,null,"inputImpactATISPercentUtilization","The user specified percentage of travelers who utilize ATIS information"]
[null,null,"inputImpactCapacity","The user specified percent change in capacity due to ITS "]
[null,null,"inputImpactCrashDurationReduction","The user specified percent reduction the average duration of accidents due to ITS"]
[null,null,"inputImpactCrashRateAdjustment","The user specified percent reduction in the overall accident crash rate due to ITS"]
[null,null,"inputImpactFatalityCrashRateAdjustment","The user specified percent reduction in the fatality accident crash rate due to ITS"]
[null,null,"inputImpactFuelUse","The user specified percent reduction in fuel usage rates due to ITS"]
[null,null,"inputImpactLaneCount","The user specified increase in the number of lanes due to ITS"]
[null,null,"inputImpactRampCapacity","The user specified percent change in ramp capacity due to ITS"]
[null,null,"inputImpactSpeedChange","The user specified percent change in speed due to iTS"]
[null,null,"inputInjuryValuation","The user specified dollar valuation of an injury crash"]
[null,null,"inputLaneCount","The user specified number of lanes on the link"]
[null,null,"inputLinkCapacity","The user specified capacity of the link"]
[null,null,"inputLinkLength","The user specified length (miles) of the link"]
[null,null,"inputLinkVolume","The user specified volume on the link during the time period of analysis"]
[null,null,"inputPDOValuation","The user specified dollar valuation of a property damage crash"]
[null,null,"inputRampCapacity","The user specified capacity of the ramp link"]
[null,null,"inputRampFFS","The user specified Free Flow Speed of the ramp link"]
[null,null,"inputRampLaneCount","The user specified number of lanes on the ramp link"]
[null,null,"inputRampLength","The user specified length (miles) of the ramp link"]
[null,null,"inputRampLinkVolume","The user specified volume on the ramp link during the time period of analysis"]
[null,null,"inputSignalTimingType","The signal timing type, central control, traffic actuated, or preset timing"]
[null,null,"inputTruckValueOfTime","The user specified value of time for truck occupants"]
[null,null,"inputTruckValueOfTimeDelay","The user specified value of time applied to non-recurring delay hours for truck occupants"]
[null,null,"inputUserBenefit","The user specified additional yearly benefit not provided by the model"]
[null,null,"overrideATISTimeSavings","Allows the user to override the ATIS Time Savings calculation"]
[null,null,"overrideBaselineCapacity","Allows the user to override the capacity before the implementation of ITS"]
[null,null,"overrideBaselineDelay","Allows the user to override the hours of non-recurring delay before the implementation of ITS"]
[null,null,"overrideBaselineFatalityCrashes","Allows the user to override the number of fatality crashes before the implementation of ITS"]
[null,null,"overrideBaselineFuelUse","Allows the user to override the calculalated gallons of fuel used before the implementation of ITS"]
[null,null,"overrideBaselineInjuryCrashes","Allows the user to override the number of injury crashes before the implementation of ITS"]
[null,null,"overrideBaselineLaneCount","Allows the user to override the number of lanes before the implementation of ITS"]
[null,null,"overrideBaselinePDOCrashes","Allows the user to override the number of property damage only crashes before the implementation of ITS"]
[null,null,"overrideBaselineSpeed","Allows the user to override the speed before the implementation of ITS"]
[null,null,"overrideBaselineVC","Allows the user to override the v/c ratio before the implementation of ITS"]
[null,null,"overrideBaselineVHT","Allows the user to override the Vehicle Hours Traveled before the implementation of ITS"]
[null,null,"overrideBaselineVMT","Allows the user to override the Vehicle Miles Traveled before the implementation of ITS"]
[null,null,"overrideBaselineRampCapacity","Allows the user to override the ramp capacity before the implementation of ITS"]
[null,null,"overrideBaselineRampSpeed","Allows the user to override the ramp speed before the implementation of ITS"]
[null,null,"overrideBaselineRampVC","Allows the user to override the v/c ratio on the ramp before the implementation of ITS"]
[null,null,"overrideBaselineRampVHT","Allows the user to override the Vehicle Hours Traveled on the ramp before the implementation of ITS"]
[null,null,"overrideBaselineRampVMT","Allows the user to override the Vehicle Miles Traveled before the implementation of ITS"]
[null,null,"overrideBenefitAverageAnnual","Allows the user to override the final calculation of annual benefits"]
[null,null,"overrideBenefitFuel","Allows the user to override the dollar value of fuel savings"]
[null,null,"overrideBenefitNonRecurringDelay","Allows the user to override the dollar value due to reduced non-recurring delay"]
[null,null,"overrideBenefitSafety","Allows the user to override the annual benefit of improved safety"]
[null,null,"overrideBenefitTravelTime","Allows the user to override the annual benefit of reduced travel time"]
[null,null,"overrideChangePHT","Allows the user to override the calculated person hours of travel after the implementation of ITS"]
[null,null,"overrideImprovementCapacity","Allows the user to override the capacity after the implementation of ITS"]
[null,null,"overrideImprovementDelay","Allows the user to override the hours of non-recurring delay after the implementation of ITS"]
[null,null,"overrideImprovementFatalityCrashes","Allows the user to override the number of fatality crashes after the implementation of ITS"]
[null,null,"overrideImprovementFuelUse","Allows the user to override the calculalated gallons of fuel used after the implementation of ITS"]
[null,null,"overrideImprovementInjuryCrashes","Allows the user to override the number of injury crashes after the implementation of ITS"]
[null,null,"overrideImprovementLaneCount","Allows the user to override the number of lanes after the implementation of ITS"]
[null,null,"overrideImprovementPDOCrashes","Allows the user to override the number of property damage only crashes after the implementation of ITS"]
[null,null,"overrideImprovementPersonDelay","Allows the user to override the annual number of hours of person delay calculated after the implementation of ITS"]
[null,null,"overrideImprovementRampCapacity","Allows the user to override the ramp capacity after the implementation of ITS"]
[null,null,"overrideImprovementRampSpeed","Allows the user to override the ramp speed after the implementation of ITS"]
[null,null,"overrideImprovementRampVC","Allows the user to override the v/c ratio on the ramp after the implementation of ITS"]
[null,null,"overrideImprovementRampVHT","Allows the user to override the Vehicle Hours Traveled on the ramp after the implementation of ITS"]
[null,null,"overrideImprovementRampVMT","Allows the user to override the Vehicle Miles Traveled after the implementation of ITS"]
[null,null,"overrideImprovementSpeed","Allows the user to override the speed after the implementation of ITS"]
[null,null,"overrideImprovementVC","Allows the user to override the v/c ratio after the implementation of ITS"]
[null,null,"overrideImprovementVHT","Allows the user to override the Vehicle Hours Traveled after the implementation of ITS"]
[null,null,"overrideImprovementVMT","Allows the user to override the Vehicle Miles Traveled after the implementation of ITS"]
[null,null,"parameterAnalysisPeriodsPerYear","The default analysis periods per year if not specified by the user"]
[null,null,"parameterAutoValueOfTime","The default value of time applied to auto occupants engaged in non-commercial travel activity, if not specified by the user"]
[null,null,"parameterAutoValueOfTimeDelay","The default value of time applied to auto occupants engaged in non-commercial travel activity, for non-recurring delay hours, if not specified by the user"]
[null,null,"parameterAverageAutoOccupancy","The average auto occupancy"]
[null,null,"parameterCommercialAutoValueOfTime","The default value of time applied to auto occupants engaged in commercial travel activity, if not specified by the user"]
[null,null,"parameterCommercialAutoValueOfTimeDelay","The default value of time applied to auto occupants engaged in commercial travel activity, for non-recurring delay hours, if not specified by the user"]
[null,null,"parameterDiscountRate","The default discount rate used if a value is not specified by the user"]
[null,null,"parameterFatalityValuation","The default dollar valuation of a fatality crash"]
[null,null,"parameterFuelCostGallon","The cost of fuel per gallon"]
[null,null,"parameterFuelEconomyAuto","Miles per Gallon of fuel used for autos"]
[null,null,"parameterFuelEconomyTruck","Miles per gallon of fuel used for trucks"]
[null,null,"parameterInjuryValuation","The default dollar valuation of an injury crash"]
[null,null,"parameterPDOValuation","The default dollar valuation of a property damage crash"]
[null,null,"parameterPercentCommercialAuto","The percentage of traffic that is comprised of auto traffic engaged in commercial travel activity"]
[null,null,"parameterPercentTrucks","The percentage of traffic that is comprised of truck traffic"]
[null,null,"parameterTruckValueOfTime","The default value of time applied to truck occupants, if not specified by the user"]
[null,null,"parameterTruckValueOfTimeDelay","The default value of time applied to truck occupants, for non-recurring delay hours, if not specified by the user"]
[null,null,"vcCurves","The table of Volume/Capacity indexed speed curves"]

{"sheet":"Admin","index":3,"n_rows":336,"n_cols":2,"rows_kept":336,"cut":false,"hidden":true,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["ThisWorkbook.Workbook_SheetDeactivate","Elapsed Time (hh:mm:ss): 00:00:00.34"]

{"sheet":"links","index":4,"n_rows":86,"n_cols":10,"rows_kept":86,"cut":false,"hidden":true,"merged":[[78,1,78,6],[10,1,10,6],[15,1,15,6],[19,1,19,6],[11,1,11,6],[12,1,12,6],[13,1,13,6],[18,1,18,6],[14,1,14,6],[17,1,17,6],[16,1,16,6],[26,1,26,6],[28,1,28,6],[29,1,29,6],[30,1,30,6],[21,1,21,6],[85,1,85,6],[32,1,32,6],[56,1,56,6],[42,1,42,6],[68,1,68,6],[57,1,57,6],[58,1,58,6],[66,1,66,6],[67,1,67,6],[60,1,60,6],[61,1,61,6],[63,1,63,6],[62,1,62,6],[64,1,64,6],[37,1,37,6],[82,1,82,6],[2,1,2,6],[3,1,3,6],[6,1,6,6],[4,1,4,6],[20,1,20,6],[8,1,8,6],[7,1,7,6],[9,1,9,6],[5,1,5,6],[22,1,22,6],[23,1,23,6],[24,1,24,6],[25,1,25,6],[27,1,27,6],[41,1,41,6],[40,1,40,6],[31,1,31,6],[33,1,33,6],[38,1,38,6],[39,1,39,6],[34,1,34,6],[35,1,35,6],[36,1,36,6],[59,1,59,6],[83,1,83,6],[84,1,84,6],[76,1,76,6],[77,1,77,6],[74,1,74,6],[79,1,79,6],[80,1,80,6],[81,1,81,6],[75,1,75,6],[69,1,69,6],[70,1,70,6],[71,1,71,6],[73,1,73,6],[72,1,72,6],[65,1,65,6]]}
[4]
[null,"Navigation",null,null,null,null,null,null,null,"OPENING SCREEN"]
[null,"Back",null,null,null,null,null,null,null,"TOPS-BC INFO"]
[null,"OPENING SCREEN",null,null,null,null,null,null,null,"WHAT'S NEW"]
[null,"GENERAL TOOL OVERVIEW",null,null,null,null,null,null,null,"LIST OF ALL WORKSHEETS"]
[null,"WHAT'S NEW",null,null,null,null,null,null,null,"GLOSSARY"]
[null,"LIST OF ALL WORKSHEETS",null,null,null,null,null,null,null,"COST ESTIMATION"]
[null,"1) ESTIMATE COSTS"]
[null,"Cost Default Matrix"]
[null,"Cost Template"]
[null,"Traveler Information"]
[null,"En-Route Traveler Information"]
[null,"Pre-Trip Traveler Information"]
[null,"Traffic Signal Systems (TSS)"]
[null,"Preset Timing"]
[null,"Traffic Actuated Timing"]
[null,"Central Control "]
[null,"Transit Signal Priority"]
[null,"Ramp Metering "]
[null,"Central Control"]
[null,"Traffic Actuated"]
[null,"Preset Timing"]
[null,"Freight Strategies"]
[null,"Truck Only Lanes"]
[null,"Compliance"]
[null,"Truck Parking and Reservation Systems"]
[null,"Climbing Lanes"]
[null,"Off Hours Delivery"]
[null,"Active Traffic Management"]
[null,"Variable Speed Limits"]
[null,"Part-Time Shoulder Use"]
[null,"Other Strategies"]
[null,"Traffic Incident Management"]
[null,"Travel Demand Management"]
[null,"HOT Lanes"]
[null,"Road Weather Management"]
[null,"Work Zone Management"]
[null,"Shared Use Mobility"]
[null,"Costs Summary"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Navigation"]
[null,"Back"]
[null,"2) ESTIMATE BENEFITS"]
[null,"Parameters"]
[null,"Strategy Default Impacts"]
[null,"Benefit Template"]
[null,"Arterial Strategies"]
[null,"Traffic Signal Control"]
[null,"Freeway Strategies"]
[null,"Ramp Metering"]
[null,"Traffic Incident Management"]
[null,"Traveler Information"]
[null,"En-Route Traveler Information"]
[null,"Pre-Trip Traveler Information"]
[null,"Freight Strategies and Systems"]
[null,"Truck Only Lanes"]
[null,"Compliance"]
[null,"Truck Parking and Reservation Systems"]
[null,"Climbing Lanes"]
[null,"Off Hours Delivery"]
[null,"Active Traffic Management"]
[null,"Variable Speed Limits"]
[null,"Part-Time Shoulder Use"]
[null,"Other Strategies"]
[null,"HOT Lanes"]
[null,"Travel Demand Management"]
[null,"Road Weather Management"]
[null,"Work Zone Management"]
[null,"Shared Use Mobility"]
[null,"3) MY DEPLOYMENTS"]
[null,"4) RESULTS TEMPLATE"]

{"sheet":"deployment support","index":5,"n_rows":6,"n_cols":11,"rows_kept":6,"cut":false,"hidden":true,"merged":[]}
["Back",null,"Signalization timing types",null,null,"Ramp Metering Types",null,null,null,"PreTrip Traveler Information Types"]
["Home",null,null,"Costs Sheet","Default CapImpact",null,"Costs Sheet","Def. Fwy CapImpact","Def. Ramp CapImpact",null,"Minutes saved"]
[null,null,"Preset Timing","TSS - Preset Timing",0.08,"Preset Timing","RM-Preset",0.08,-0.35,"Comparitive Travel Times",4]
[null,null,"Traffic Actuated","TSS-Traffic Actuated Timing",0.1,"Traffic Actuated","RM-Actuated",0.1,-0.35,"Congestion Warning",3]
[null,null,"Central Control","TSS - Central Control",0.12,"Central Control","RM-Central Control",0.12,-0.35,"Alternative Route/Mode Recommendations",7]
[null,null,"Transit Signal Priority","TSS - Transit Signal Priority",0.14000000000000001]

{"sheet":"Link Characteristics","index":6,"n_rows":61,"n_cols":19,"rows_kept":61,"cut":false,"hidden":true,"merged":[]}
["Back"]
["Home",null,"Facility Types"]
[null,null,"ID","Name","Hourly Lane Capacity","FFS","VCCurve","crashRatePickerName",null,null,null,"Speed flow curve(s)"]
[null,null,1,"Rural Freeway",2200,70,"Freeways","Freeways",null,null,null,null,null,"V/C","Volume","Capacity","FFS","Speed","Factor"]
[null,null,2,"Urban Freeway",2200,55,"Freeways","Freeways",null,null,null,"Freeways",null,0.2,{"$f":"N5*$E$4","v":440},{"$f":"$E$4","v":2200},{"$f":"$F$4","v":70},{"$f":"Q5*S5","v":69.998312663777185},{"$f":"1/(1+0.312*N5^5.883)","v":0.99997589519681684}]
[null,null,3,"Principal Arterial",1800,45,"Arterials","Arterials",null,null,null,null,null,0.3,{"$f":"N6*$E$4","v":660},{"$f":"$E$4","v":2200},{"$f":"$F$4","v":70},{"$f":"Q6*S6","v":69.981675030150456},{"$f":"1/(1+0.312*N6^5.883)","v":0.99973821471643498}]
[null,null,4,"Ramp",1600,35,"Ramps","Arterials",null,null,null,null,null,0.5,1100,2200,70,69.631868332805496,{"$f":"1/(1+0.312*N7^5.883)","v":0.99474097618293567}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0.7,1540,2200,70,67.419797411401731,0.9631399630200248]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0.8,1760,2200,70,64.578482971657436,0.92254975673796347]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0.9,1980,2200,70,59.938372726849288,0.85626246752641844]
[null,null,null,null,null,null,null,null,null,null,null,null,null,1,2200,2200,70,53.353658536585364,0.76219512195121952]
[null,null,null,null,null,null,null,null,null,null,null,null,null,1.1000000000000001,2420,2200,70,45.260640325497619,0.64658057607853736]
[null,null,null,null,null,null,null,null,null,null,null,null,null,1.2,2640,2200,70,36.611561175431625,0.5230223025061661]
[null,null,null,null,null,null,null,null,null,null,null,null,null,1.4,3080,2200,70,21.482080568035119,0.30688686525764458]
[null,null,null,null,null,null,null,null,null,null,null,null,null,1.6,3520,2200,70,11.755981166513788,0.16794258809305412]
[null,null,null,null,null,null,null,null,null,null,null,null,null,1.8,3960,2200,70,6.4181574598521092,9.1687963712172985E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2,4400,2200,70,3.6059137907981853,5.1513054154259788E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2.5,5500,2200,70,1.0082345903990879,1.4403351291415541E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,3,6600,2200,70,0.34823561593970048,4.9747945134242929E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,4,8800,2200,70,6.4361331819315415E-2,9.1944759741879162E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,5,11000,2200,70,1.7329872960520992E-2,2.4756961372172844E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,6,13200,2200,70,5.9298382683482332E-3,8.4711975262117615E-5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,12,26400,2200,70,1.004892377722772E-4,1.4355605396039601E-6]
[null,null,null,null,null,null,null,null,null,null,null,"Arterials",null,0.2,{"$f":"N24*$E$6","v":360},{"$f":"$E$6","v":1800},{"$f":"$F$6","v":45},{"$f":"Q24*S24","v":44.816012909134955},{"$f":"1/(1+0.514*N24^3.001)","v":0.99591139798077677}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0.3,{"$f":"N25*$E$6","v":540},{"$f":"$E$6","v":1800},{"$f":"$F$6","v":45},44.38476933819274,{"$f":"1/(1+0.514*N25^3.001)","v":0.98632820751539418}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0.5,900,1800,45,42.285066949062028,0.93966815442360063]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0.7,1260,1800,45,38.257526808742277,0.8501672624164951]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0.8,1440,1800,45,35.626371075134202,0.79169713500298222]
[null,null,null,"Principal Arterial",null,null,null,null,null,null,null,null,null,0.9,1620,1800,45,32.735211959844101,0.72744915466320226]
[null,null,null,"New Arterial",null,null,null,null,null,null,null,null,null,1,1800,1800,45,29.722589167767502,0.66050198150594452]
[null,null,null,"Ramp",null,null,null,null,null,null,null,null,null,1.1000000000000001,1980.0000000000002,1800,45,26.718929557220118,0.59375399016044705]
[null,null,null,"Rural Freeway",null,null,null,null,null,null,null,null,null,1.2,2160,1800,45,23.830278200096238,0.52956173777991644]
[null,null,null,"Urban Freeway",null,null,null,null,null,null,null,null,null,1.4,2520,1800,45,18.665301174378527,0.41478447054174505]
[null,null,null,null,null,null,null,null,null,null,null,null,null,1.6,2880,1800,45,14.486530937808062,0.32192290972906806]
[null,null,null,null,null,null,null,null,null,null,null,null,null,1.8,3240,1800,45,11.251658225914646,0.25003684946476989]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2,3600,1800,45,8.7979098822373132,0.1955091084941625]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2.5,4500,1800,45,4.9786403426634704,0.11063645205918823]
[null,null,null,null,null,null,null,null,null,null,null,null,null,3,5400,1800,45,3.021502031855769,6.7144489596794865E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,4,7200,1800,45,1.3258053061594401,2.9462340136876448E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,5,9000,1800,45,0.68856307819819607,1.5301401737737691E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,6,10800,1800,45,0.40098693890301523,8.9108208645114501E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,12,21600,1800,45,5.0482284260218127E-2,1.1218285391159583E-3]
[null,null,null,null,null,null,null,null,null,null,null,"Ramps",null,0.2,{"$f":"N43*$E$7","v":320},{"$f":"$E$7","v":1600},{"$f":"$F$7","v":35},34.999156331888592,0.99997589519681684]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0.3,{"$f":"N44*$E$7","v":480},{"$f":"$E$7","v":1600},{"$f":"$F$7","v":35},34.990837515075228,0.99973821471643498]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0.5,800,1600,35,34.815934166402748,0.99474097618293567]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0.7,1120,1600,35,33.709898705700866,0.9631399630200248]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0.8,1280,1600,35,32.289241485828718,0.92254975673796347]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0.9,1440,1600,35,29.969186363424644,0.85626246752641844]
[null,null,null,null,null,null,null,null,null,null,null,null,null,1,1600,1600,35,26.676829268292682,0.76219512195121952]
[null,null,null,null,null,null,null,null,null,null,null,null,null,1.1000000000000001,1760.0000000000002,1600,35,22.630320162748809,0.64658057607853736]
[null,null,null,null,null,null,null,null,null,null,null,null,null,1.2,1920,1600,35,18.305780587715812,0.5230223025061661]
[null,null,null,null,null,null,null,null,null,null,null,null,null,1.4,2240,1600,35,10.74104028401756,0.30688686525764458]
[null,null,null,null,null,null,null,null,null,null,null,null,null,1.6,2560,1600,35,5.8779905832568939,0.16794258809305412]
[null,null,null,null,null,null,null,null,null,null,null,null,null,1.8,2880,1600,35,3.2090787299260546,9.1687963712172985E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2,3200,1600,35,1.8029568953990927,5.1513054154259788E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2.5,4000,1600,35,0.50411729519954396,1.4403351291415541E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,3,4800,1600,35,0.17411780796985024,4.9747945134242929E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,4,6400,1600,35,3.2180665909657707E-2,9.1944759741879162E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,5,8000,1600,35,8.6649364802604961E-3,2.4756961372172844E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,6,9600,1600,35,2.9649191341741166E-3,8.4711975262117615E-5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,12,19200,1600,35,5.0244618886138601E-5,1.4355605396039601E-6]

{"sheet":"OPENING SCREEN","index":7,"n_rows":25,"n_cols":2,"rows_kept":25,"cut":false,"hidden":false,"merged":[[23,1,23,17],[24,1,24,17]]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"FHWA Tool for Operations Benefit/Cost (TOPS-BC):  Version 4.0"]
[null,"Choose One of the Following Options"]

{"sheet":"TOPS-BC INFO","index":8,"n_rows":144,"n_cols":31,"rows_kept":144,"cut":false,"hidden":false,"merged":[[101,8,101,11],[101,12,101,22],[101,23,101,26],[99,8,99,11],[99,12,99,22],[99,23,99,26],[100,8,100,11],[100,12,100,22],[100,23,100,26],[89,8,89,11],[89,12,89,22],[89,23,89,26],[90,8,90,11],[90,12,90,22],[90,23,90,26],[97,8,97,11],[97,12,97,22],[97,23,97,26],[98,8,98,11],[98,12,98,22],[98,23,98,26],[91,8,91,11],[91,12,91,22],[91,23,91,26],[92,8,92,11],[92,12,92,22],[92,23,92,26],[86,8,86,11],[86,12,86,22],[86,23,86,26],[88,8,88,11],[88,12,88,22],[88,23,88,26],[84,8,84,11],[84,12,84,22],[84,23,84,26],[85,8,85,11],[85,12,85,22],[85,23,85,26],[83,23,83,26],[66,12,66,22],[66,23,66,26],[71,8,71,11],[71,12,71,22],[71,23,71,26],[81,8,81,11],[81,12,81,22],[81,23,81,26],[69,8,69,11],[69,12,69,22],[69,23,69,26],[70,8,70,11],[70,12,70,22],[70,23,70,26],[67,8,67,11],[67,12,67,22],[67,23,67,26],[82,23,82,26],[83,8,83,11],[83,12,83,22],[31,9,36,25],[33,1,33,6],[52,8,52,11],[52,12,52,22],[52,23,52,26],[53,8,53,11],[53,12,53,22],[53,23,53,26],[49,8,49,11],[49,12,49,22],[49,23,49,26],[51,8,51,11],[51,12,51,22],[51,23,51,26],[36,1,36,6],[53,1,53,6],[52,1,52,6],[46,1,46,6],[47,1,47,6],[48,1,48,6],[47,8,47,11],[47,23,47,26],[47,12,47,22],[48,8,48,11],[27,1,27,6],[11,1,11,6],[12,1,12,6],[23,1,23,6],[28,1,28,6],[29,1,29,6],[25,1,25,6],[16,1,16,6],[26,1,26,6],[24,1,24,6],[20,1,20,6],[21,1,21,6],[22,1,22,6],[2,1,2,6],[4,1,4,6],[5,1,5,6],[6,1,6,6],[10,1,10,6],[7,1,7,6],[9,1,9,6],[3,1,3,6],[8,1,8,6],[17,10,18,23],[21,9,22,25],[24,9,26,25],[7,9,10,25],[11,9,11,25],[14,9,15,25],[40,10,44,25],[40,1,40,6],[39,1,39,6],[38,1,38,6],[35,1,35,6],[42,1,42,6],[41,1,41,6],[31,1,31,6],[32,1,32,6],[34,1,34,6],[37,1,37,6],[30,1,30,6],[13,1,13,6],[14,1,14,6],[15,1,15,6],[17,1,17,6],[18,1,18,6],[19,1,19,6],[39,30,40,30],[57,1,57,6],[64,1,64,6],[67,1,67,6],[66,1,66,6],[65,1,65,6],[54,1,54,6],[55,1,55,6],[45,1,45,6],[43,1,43,6],[44,1,44,6],[56,1,56,6],[50,1,50,6],[46,28,51,28],[52,28,58,28],[64,28,77,28],[55,30,56,30],[72,30,73,30],[58,1,58,6],[59,1,59,6],[60,1,60,6],[61,1,61,6],[62,1,62,6],[63,1,63,6],[2,28,3,30],[11,28,13,28],[19,28,21,28],[22,28,26,28],[27,28,28,28],[30,28,36,28],[37,28,38,28],[14,28,18,28],[17,30,18,30],[27,30,28,30],[30,30,31,30],[32,30,33,30],[34,30,36,30],[37,30,38,30],[6,28,10,28],[118,28,127,28],[128,28,130,28],[131,28,135,28],[136,28,137,28],[138,28,139,28],[17,29,18,29],[27,29,28,29],[30,29,31,29],[32,29,33,29],[34,29,36,29],[37,29,38,29],[39,29,40,29],[55,29,56,29],[57,29,58,29],[72,29,73,29],[89,29,90,29],[98,29,99,29],[105,29,106,29],[107,29,108,29],[39,28,40,28],[110,28,114,28],[78,28,82,28],[83,28,96,28],[97,28,104,28],[48,23,48,26],[49,1,49,6],[51,1,51,6],[54,8,54,11],[54,12,54,22],[54,23,54,26],[55,8,55,11],[55,12,55,22],[55,23,55,26],[65,8,65,11],[65,12,65,22],[48,12,48,22],[105,30,106,30],[107,30,108,30],[64,23,64,26],[64,12,64,22],[64,8,64,11],[59,28,63,28],[57,30,58,30],[89,30,90,30],[98,30,99,30],[57,8,57,11],[57,12,57,22],[57,23,57,26],[68,8,68,11],[68,12,68,22],[68,23,68,26],[105,28,106,28],[107,28,108,28],[65,23,65,26],[66,8,66,11],[82,8,82,11],[82,12,82,22]]}
[]
[null,"Navigation",null,null,null,null,null,null,{"$f":"openingScreenTitle","v":"FHWA Tool for Operations Benefit/Cost (TOPS-BC):  Version 4.0"}]
[null,"Back",null,null,null,null,null,null,"General Tool Overview",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"The three lists below provide the kind of information required to run a Benefit Cost Analysis in TOPS-BC for a TSMO project.   Most of the data are provided as defaults, but all the defaults can be updated by to user to provide more current or localized information."]
[null,"OPENING SCREEN"]
[4,"GENERAL TOOL OVERVIEW",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1 - List of Input Data Needed for Cost Estimates"]
[null,"WHAT'S NEW",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Strategy","Element","Element Components"]
[null,"LIST OF ALL WORKSHEETS",null,null,null,null,null,null,"What is TOPS-BC?",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Traffic Management Center","Field communications and devices - communications","Communications hardware, installation, integration"]
[null,"1) ESTIMATE COSTS",null,null,null,null,null,null,null,"TOPS-BC is a spreadsheet based decision support tool developed by the FHWA Office of Operations.  It is intended to provide support and guidance to transportation practitioners wanting to conduct benefit/cost analysis of the wide range of Transportation System Management and Operations (TSM&O or TSMO) strategies.  The TOPS-BC tool was developed in parallel with the FHWA's Operations Benefit / Cost Desk Reference [ http://www.ops.fhwa.dot.gov/publications/fhwahop12028/index.htm ]. ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Field communications and devices - surveillance","CCTV cameras hardware, structure, installation, integration"]
[null,"Cost Default Matrix",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Field communications and devices - detectors","Detector hardware, structure, installation, integration"]
[null,"Cost Template",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TMC/TOC software","Control Software and systems integration"]
[null,"Traveler Information",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TMC/TOC hardware","IT and communications hardware, installation and integration"]
[null,"En-Route Traveler Information",null,null,null,null,null,null,null,"Click here to access the latest Operations Benefit/Cost Desk Reference Document ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Traveler Information","Dynamic Message Signs (DMS)","Sign, structure, installation"]
[null,"Pre-Trip Traveler Information",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Highway Advisory Radio (HAR)","Radio, structure, installation"]
[null,"Traffic Signal Systems (TSS)",null,null,null,null,null,null,"What are the capabilities of TOPS-BC?",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pre-Trip Traveler Information","System hardware, software, integration and labor"]
[null,"Preset Timing",null,null,null,null,null,null,null,"TOPS-BC provides two key support capabilities to practitioners wanting to conduct benefit/cost analysis.  These capabilities include (click on the hyperlinks below to be taken directly to the listed capability): ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Traffic Signal Coordination Systems","Pre-set Timing"]
[null,"Traffic Actuated Timing",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Traffic Actuated","Detector installation and maintenance"]
[null,"Central Control ",null,null,null,null,null,null,null,null,"1) Estimate Lifecycle Costs of TSM&O Strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Central Control","System software, integration and detector installation and maintenance"]
[null,"Transit Signal Priority",null,null,null,null,null,null,null,null,"Provides a framework and default cost data to estimate the lifecycle costs of various TSM&O strategies, including capital, replacement, and continuing operations and maintenance (O&M) costs.  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Transit Signal Priority","System software, integration and transit vehicle device installation and maintenance"]
[null,"Ramp Metering "]
[null,"Central Control",null,null,null,null,null,null,null,null,"2) Conduct Simple Spreadsheet-Based Benefit/Cost Analysis for Selected TSM&O Strategies ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ramp Metering","Pre-set Timing"]
[null,"Traffic Actuated",null,null,null,null,null,null,null,null,"Provides a framework and suggested impact values for conduct simple B/C analysis for selected TSMO strategies.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Traffic Actuated","Detector installation and maintenance"]
[null,"Preset Timing",null,null,null,null,null,null,null,"In addition to these key capabilities, TOPS-BC also maintains a rich dataset of default information and links to data sources useful to practitioners conducting benefit/cost analysis of TSMO strategies. ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Central Control","System software, integration and detector installation and maintenance"]
[null,"Freight Strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Freight Strategies","Truck Only Lanes","Lane modification and or construction"]
[null,"Truck Only Lanes",null,null,null,null,null,null,"Operational basics:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"E-Complience","System software, integration and detector installation and maintenance"]
[null,"Compliance",null,null,null,null,null,null,null,"The TOPS-BC workbook is set up in a modular format with each of the capabilities provided on their own (or own collection of) worksheets.  The worksheet tabs are color coordinated according the capabilities provided (and as presented on the \"OPENING SCREEN\" tab).  For capabilities with more than one devoted worksheet a navigation / instruction sheet is provided as the first worksheet with the assigned tab color.  The mapping of capabilities to worksheet tab color includes:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Parking and Reservation","System software, integration and detector installation and maintenance"]
[null,"Truck Parking and Reservation Systems",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Climing Lanes","Lane modification and or construction"]
[null,"Climbing Lanes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Off-Hours Delivery","Planning, marketing, incentives as well as private costs"]
[null,"Off Hours Delivery",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Traffic Incident Management","TIM System","System hardware, including video wall, software, integration, labor costs, incident response vehicles"]
[null,"Active Traffic Management",null,null,null,null,null,null,null,null,"1) Estimate Lifecycle Costs of TSMO Strategies"]
[null,"Variable Speed Limits",null,null,null,null,null,null,null,null,"2) Conduct Simple Spreadsheet-Based Benefit/Cost Analysis for Selected TSMO Strategies ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Employer Based Travel Demand Management","Trip planning and ride sharing program","Information Center hardware, installation, software, integration, labor"]
[null,"Part-Time Shoulder Use",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Active Traffic Management","Part Time Shoulder Use","Lane control signs, structures, installation, control system software, integration, VMS signs, structures installation, TMC labor"]
[null,"Other Strategies",null,null,null,null,null,null,null,"Within the individual worksheets, color is also used to highlight the source of the data in an individual cell, according to the convention presented below.  When a Green Cell without a Yellow \"Default\" data cell next to it is presented, the user is required to provide the data in order for TOPS-BC to complete a series of calculations.  The model will not work without these stand-alone Green Cells filled with user-supplied data.  There are only a few such cells on any sheet, but they are essential.  Prior to the user entering the information in the stand-alone Green Cells, many other cells on the sheet will show errors, as TOPS-BC requires these data to complete its calculations.  When the stand-alone Green Cells are filled with user-supplied data, the calculations proceed and the error messages disappear. "]
[null,"Traffic Incident Management",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Speed Limits","Lane control signs, structures, installation, control system software, integration, VMS signs, structures installation, TMC labor"]
[null,"Travel Demand Management"]
[null,"HOT Lanes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HOT Lane Control System","Lane control signs, structures, installation, control system software, integration, VMS signs, structures installation, TMC labor, detectors. Toll processing hardware, software, integration, installation and labor"]
[null,"Road Weather Management"]
[null,"Work Zone Management"]
[null,"Shared Use Mobility",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Road Weather Management","Weather information system","Weather stations, system hardware, software, integration and labor costs"]
[null,"Costs Summary",null,null,null,null,null,null,null,null,"Yellow cells represent default data maintained by the tool."]
[null,"2) ESTIMATE BENEFITS",null,null,null,null,null,null,null,null,"Blue cells represent data or outputs calculated internally within the tool.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Work Zone Management","Work zone control system","Portable DMS, camera, detector equipment, software, integration and labor costs"]
[null,"Parameters",null,null,null,null,null,null,null,null,"Green cells represent user defined input.  These cells may represent mandatory user inputs, which are typically indicated by the word \"INPUT\" along the left hand side of the sheet.  Green cells may also represent optional user input.  Note: inputting a value into an optional user input cell will override the values shown in the default data or calculated data cells in all subsequent analysis; however, the default or calculated values will still appear in those cells as a check on the user input value.  \n"]
[null,"Strategy Default Impacts",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mobility on Demand","Shared Use Mobility","Car and bike sharing marketing, equipment, maintense, etc."]
[null,"Benefit Template"]
[null,"Arterial Strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2 - List of Input Data Needed for Benefits Estimates"]
[null,"Traffic Signal Control",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Benefit Input Categories","Parameter","Units"]
[null,"Freeway Strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Peak Period (Most Strategies)","Length of peak","Hours (1, 2 or 3)"]
[null,"Ramp Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Facility Characteristics (Mix Varies by Strategy)","Link facility type","Functional classification"]
[null,"Traffic Incident Management",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Link length","Miles"]
[null,"Traveler Information",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total number of lanes","Number"]
[null,"En-Route Traveler Information",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lane/Link capacity","Vehicles per hour"]
[null,"Pre-Trip Traveler Information",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Grade","Percent"]
[null,"Freight Strategies and Systems",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Free flow speed","Miles per hour"]
[null,"Truck Only Lanes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Facility Characteristics ( Truck E-Compliance)","Percent Trucks in flow","Percentage"]
[null,"Compliance",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Number of Inspections  per Day","Number"]
[null,"Truck Parking and Reservation Systems",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Average Daily Truck Travel","Miles"]
[null,"Climbing Lanes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Percent of Miles That Inspected Trucks Will Travel on Rural Roads ","Percent"]
[null,"Off Hours Delivery"]
[null,"Active Traffic Management",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Percentage of Time Open or Percentage of Trucks Inspected","Percentage"]
[null,"Variable Speed Limits"]
[null,"Part-Time Shoulder Use",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Facility Characteristics (Truck Parking)","Number of Parking Spaces","Number"]
[null,"Other Strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Utilization Rate","Percentage"]
[null,"HOT Lanes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual Days of Heavy Demand for Parking Spaces","Days"]
[null,"Travel Demand Management",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Percent Rural Miles","Miles"]
[null,"Road Weather Management",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Centerline Miles per Parking Space","Miles"]
[null,"Work Zone Management",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Facility Performance (Mix Varies by Strategy)","Link volume","Vehicles per hour"]
[null,"Shared Use Mobility",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Congested speed ","Miles per hour"]
[null,"3) MY DEPLOYMENTS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Vehicle miles traveled","Miles"]
[null,"4) RESULTS TEMPLATE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Volume to capacity ratio","N/a"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Vehicle hours traveled","Hours"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Incident related delay per vehicle per mile","Hours"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Number of fatality crashes","Crashes"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Number of injury crashes","Crashes"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Out of Service Rate - Before Installation of Smart Roadside Equipment","Percent"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Out of Service Rate - First Year After Installation","Percent"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Out of Service Rate - Ten Years After Installation","Percent"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Number of Property Damage Only Crashes","Crashes"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fuel consumption","Gallons"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Facility Performance (Truck Parking & Reservations)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Time Savings per Parking Space (Hours)","Hours"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Miles Saved per Parking Space","Miles"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Assumed Crash Reduction","Percent"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Impacts due to Strategy (Mix Varies by Strategy)","Change in capacity","Percent"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Change in speed","Percent"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Change in number of lanes","Percent"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Reduction in crash rate","Percent"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Reduction in Crash Duration","Percent"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Reduction in fuel use","Percent"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Percent time traveler information device is disseminating useful information","Percent"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Percent drivers using traveler information","Percent"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Minutes saved by drivers saving time","Minutes"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Change in Out of Service Rate","Percent"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fuel Savings per Truck Bypass","Gallons"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Time Savings per Truck Bypass ","Minutes"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Time Savings per False Positive Truck Inspection","Minutes"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Travel Time  (Mix Varies by Strategy)","Average person hours saved per period","Hours"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Value of person hour – “on the clock” auto for non- recurring traffic","Dollars per hour"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Value of person hour – other auto for recurring traffic","Dollars per hour"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Value of person hour – truck for recurring traffic","Dollars per hour"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Value of person hour – other auto for non-recurring traffic","Dollars per hour"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Value of person hour – truck for non-recurring traffic","Dollars per hour"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hourly Value of Truck Time (Equipment and Drivers)","Dollars per hour"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Advanced Traveler Information Systems (ATIS) Time Savings","Total hours saved due to ATIS deployments","Hours"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Travel Time Reliability","Average total person hours of non-recurring delay saved per period","Hours"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Energy","Average cost of fuel (excluding taxes)","Dollars per gallon"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Safety"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Value of a fatality crash","Dollars"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Value of an injury crash","Dollars"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Value of a property damage only crash","Dollars"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3 - List of General Input Parameters for Benefit and Cost Estimates"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Category","Parameter","Units"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Parameters","Year of dollar in calculation","Year"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual inflation rate","Percent inflation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Adjustment factor"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Animalization factor","Number of periods per year"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Net present value calculation – time horizon","Years"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Traffic mix – percent trucks","Percent"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Traffic mix – percent “on the clock” autos","Percent"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Average auto occupancy","Persons per vehicle"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Discount rate","Percent"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Analysis time horizon","Years"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fuel Consumption Inpacts","Non-fuel operating costs per VMT - auto","Dollars"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Non-fuel operating costs per VMT - truck","Dollars"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Emission pollutant cost per ton - CO","Dollars"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Emissions Reduction (Increase)","Emission pollutant cost per ton - CO","Dollars"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Emission pollutant cost per ton – CO2","Dollars"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Emission pollutant cost per ton - Nox","Dollars"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Emission pollutant cost per ton – PM10","Dollars"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Emission pollutant cost per ton - VOC","Dollars"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Noise Reduction","Noise costs per VMT - auto","Dollars"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Noise costs per VMT - truck","Dollars"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Energy Savings (cost)","Fuel economy - autos","Miles per gallon"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fuel economy - trucks","Miles per gallon"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Performance","Speed/flow relationships table"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Safety","Crash rates table","Crashes per million VMT"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Source: FL DOT: Florida Department of Transportation, Tool for Operations Benefit/Cost (TOPS-BC) for Florida DOT Applications - TOPS-BC Florida Guidebook (June 11, 2014)"]

{"sheet":"WHAT'S NEW","index":9,"n_rows":68,"n_cols":9,"rows_kept":68,"cut":false,"hidden":false,"merged":[[9,8,67,11],[21,1,21,6],[22,1,22,6],[23,1,23,6],[24,1,24,6],[25,1,25,6],[38,1,38,6],[27,1,27,6],[28,1,28,6],[29,1,29,6],[30,1,30,6],[31,1,31,6],[32,1,32,6],[33,1,33,6],[34,1,34,6],[35,1,35,6],[2,1,2,6],[3,1,3,6],[4,1,4,6],[5,1,5,6],[6,1,6,6],[4,8,7,11],[26,1,26,6],[8,1,8,6],[9,1,9,6],[10,1,10,6],[11,1,11,6],[12,1,12,6],[13,1,13,6],[14,1,14,6],[15,1,15,6],[16,1,16,6],[17,1,17,6],[18,1,18,6],[7,1,7,6],[19,1,19,6],[20,1,20,6],[36,1,36,6],[37,1,37,6],[50,1,50,6],[39,1,39,6],[40,1,40,6],[41,1,41,6],[42,1,42,6],[43,1,43,6],[44,1,44,6],[45,1,45,6],[46,1,46,6],[47,1,47,6],[48,1,48,6],[49,1,49,6],[62,1,62,6],[51,1,51,6],[52,1,52,6],[53,1,53,6],[54,1,54,6],[55,1,55,6],[56,1,56,6],[57,1,57,6],[58,1,58,6],[59,1,59,6],[60,1,60,6],[61,1,61,6],[63,1,63,6],[64,1,64,6],[65,1,65,6],[66,1,66,6],[67,1,67,6]]}
[]
[null,"Navigation",null,null,null,null,null,null,{"$f":"openingScreenTitle","v":"FHWA Tool for Operations Benefit/Cost (TOPS-BC):  Version 4.0"}]
[null,"Back",null,null,null,null,null,null,"What's New "]
[null,"OPENING SCREEN"]
[null,"GENERAL TOOL OVERVIEW",null,null,null,null,null,null,"The TOPS-BC User's Manual was published in June of 2013 and is available here https://ops.fhwa.dot.gov/publications/fhwahop13041/index.htm.  Since then, FHWA has conducted three phases of modifications and corrections to the model.  The modifications added several specific freight strategies and modified others.  The SHRP2 reliability calculations were added and updates for the new HCM and HSM were included. Thebullets below summarized these modifications."]
[null,"WHAT'S NEW"]
[null,"LIST OF ALL WORKSHEETS"]
[null,"1) ESTIMATE COSTS"]
[null,"Cost Default Matrix"]
[null,"Cost Template",null,null,null,null,null,null,"•\tTo incorporate more unique freight strategies, truck-only lanes and truck climbing lanes were added to the Tool. The user is asked to enter a number of inputs to help define the freight strategy selected.  \n\n•\tTo add a preliminary measure of Travel Time Reliability to TOPS benefit calculations, a two-phased modification plan was implemented. TOPS can now estimate the Travel Time Index pre and post deployment of most capacity related strategies\n\n•\tTo bring various benefit and cost estimates and default values up-to-date and to state-of-the-art compliance, the default values were updated based on available information.  The user can display the benefit results in the year selected on the Parameters page.\n\n•\tTo comply with the definition of Benefit Cost Ratio as Net Present Value of Benefits divided by the Net Present Value of Cost, TOPS' calculation formulas were reprogrammed.\n\n•\t\tTo display real time benefits and costs results on each spreadsheet as inputs are modified by the user, the tool was modified so users can track benefits, costs and the benefit cost ratio while changing the configuration of the model on different sheets in the tool.  Just click the Tracking button found on the My Deployments page.  In Excel jargon, this is refered to as a \"Watch Window\" and it allows the user to observe what is happening somewhere else in the model when they modify a particular cell.\n\n•\tTo allow users to quickly identify any changes in their version of TOPS BC compared to the standard TOPS BC model since the download of the tool from FHWA, it is suggested that a 'Change Log' sheet be maintained which tracks the details of all modifications. \n\n•\tTo better display the results of the tool, new graphics and related options were added. These include Cumulative Benefit Cost charts (automatically updated) and use of standard Excel tools and programming.\n\n•\tTo allow for more accurate vehicle to capacity (v/c) ratios, speed and capacity by facility type, the Speed Flow curves were updated using information from the new Highway Capacity Manual (HCM).\n\n•\tThe updating of freight strategies in the tool continues with the addition of two strategies:  1) Electronic screening, credentialing and permitting systems (including weight-in-motion), and 2) Real time traffic, truck parking and reservation systems. The costs for truck climbing lanes and truck-only lanes were revised for accuracy.\n\n•\tTo let users address current travel time reliability benefits available to travelers and to add these benefits to the full TOPS-BC, the SHRP2 Reliability research results were used to extend the reliability calculation.\n\n•\tTo update the tool to most current cost data, new information was incorporated. The user can select the year of dollar display on the Parameter page to price update values.\n\n•\tTo allow users to incorporate BCA results from the Smart Roadside Initiative (SRI) for new freight-related transportation technologies at the State level, a separate SRI box on the freight sheet allows users to run the SRI tool outside of TOPS-BC and use the results for further calculations in TOPS-BC.  If the user follows the instructions on the E-Compliance Benefit page, TOPS-BC will pull the SRI tool cost results into TOPS-BC automatically.\n\n•\tUsers may implement iterative (i.e. repetitive) model runs and see the respective results of the modified assumptions.  A table on each page allows the user to record the results each time he changes selected input values.\n\n•\tA Glossary was added to include all abbreviations and acronyms used in the tool.\n\n•\tTo increase the user-friendliness of the tool, the various types of cells are now identified by standardized colors.\n\n•\tA new category of Active Traffic Management (ATM) strategies was added to the technologies in the tool.  Each strategy has its own cost and benefit page.\n\n•\tAll percent impacts used by TOPS across strategies are shown in a matrix and may be changed by the user.\n\n•\tTo keep the tool up-to-date, TOPS BC now includes a new freight strategy: Off-Hours Delivery. New cost and benefit information will be added as they become available from this evolving freight strategy.\n\n•\tTo improve usefulness of the My Deployments page, users have the option to produce a printable report summarizing the BCA. The cost and benefit results are transferred to the Results Template sheet.  The page is suitable for publication or inclusion in reports.\n\n•\tNew cost template and benefit template sheets were added to TOPS-BC along with appropriate instructions where required."]
[null,"Traveler Information"]
[null,"En-Route Traveler Information"]
[null,"Pre-Trip Traveler Information"]
[null,"Traffic Signal Systems (TSS)"]
[null,"Preset Timing"]
[null,"Traffic Actuated Timing"]
[null,"Central Control "]
[null,"Transit Signal Priority"]
[null,"Ramp Metering "]
[null,"Central Control"]
[null,"Traffic Actuated"]
[null,"Preset Timing"]
[null,"Freight Strategies"]
[null,"Truck Only Lanes"]
[null,"Compliance"]
[null,"Truck Parking and Reservation Systems"]
[null,"Climbing Lanes"]
[null,"Off Hours Delivery"]
[null,"Active Traffic Management"]
[null,"Variable Speed Limits"]
[null,"Part-Time Shoulder Use"]
[null,"Other Strategies"]
[null,"Traffic Incident Management"]
[null,"Travel Demand Management"]
[null,"HOT Lanes"]
[null,"Road Weather Management"]
[null,"Work Zone Management"]
[null,"Shared Use Mobility"]
[null,"Costs Summary"]
[null,"2) ESTIMATE BENEFITS"]
[null,"Parameters"]
[null,"Strategy Default Impacts"]
[null,"Benefit Template"]
[null,"Arterial Strategies"]
[null,"Traffic Signal Control"]
[null,"Freeway Strategies"]
[null,"Ramp Metering"]
[null,"Traffic Incident Management"]
[null,"Traveler Information"]
[null,"En-Route Traveler Information"]
[null,"Pre-Trip Traveler Information"]
[null,"Freight Strategies and Systems"]
[null,"Truck Only Lanes"]
[null,"Compliance"]
[null,"Truck Parking and Reservation Systems"]
[null,"Climbing Lanes"]
[null,"Off Hours Delivery"]
[null,"Active Traffic Management"]
[null,"Variable Speed Limits"]
[null,"Part-Time Shoulder Use"]
[null,"Other Strategies"]
[null,"HOT Lanes"]
[null,"Travel Demand Management"]
[null,"Road Weather Management"]
[null,"Work Zone Management"]
[null,"Shared Use Mobility"]
[null,"3) MY DEPLOYMENTS"]
[null,"4) RESULTS TEMPLATE"]

{"sheet":"LIST OF ALL WORKSHEETS","index":10,"n_rows":68,"n_cols":10,"rows_kept":68,"cut":false,"hidden":false,"merged":[[66,1,66,6],[67,1,67,6],[48,1,48,6],[57,1,57,6],[58,1,58,6],[50,1,50,6],[49,1,49,6],[51,1,51,6],[55,1,55,6],[56,1,56,6],[54,1,54,6],[52,1,52,6],[53,1,53,6],[62,1,62,6],[63,1,63,6],[64,1,64,6],[6,9,11,25],[12,1,12,6],[13,1,13,6],[13,9,19,25],[7,1,7,6],[8,1,8,6],[9,1,9,6],[10,1,10,6],[11,1,11,6],[22,1,22,6],[23,1,23,6],[14,1,14,6],[15,1,15,6],[16,1,16,6],[17,1,17,6],[18,1,18,6],[20,1,20,6],[21,1,21,6],[19,1,19,6],[2,1,2,6],[3,1,3,6],[4,1,4,6],[5,1,5,6],[6,1,6,6],[32,1,32,6],[31,1,31,6],[29,1,29,6],[30,1,30,6],[24,1,24,6],[25,1,25,6],[26,1,26,6],[27,1,27,6],[28,1,28,6],[38,1,38,6],[33,1,33,6],[34,1,34,6],[35,1,35,6],[36,1,36,6],[37,1,37,6],[65,1,65,6],[39,1,39,6],[40,1,40,6],[41,1,41,6],[42,1,42,6],[45,1,45,6],[43,1,43,6],[44,1,44,6],[59,1,59,6],[60,1,60,6],[61,1,61,6],[46,1,46,6],[47,1,47,6]]}
[]
[null,"Navigation",null,null,null,null,null,null,{"$f":"openingScreenTitle","v":"FHWA Tool for Operations Benefit/Cost (TOPS-BC):  Version 4.0"}]
[null,"Back",null,null,null,null,null,null,"List of All Worksheets"]
[null,"OPENING SCREEN"]
[null,"GENERAL TOOL OVERVIEW"]
[null,"WHAT'S NEW",null,null,null,null,null,null,"Worksheets Within TOPS-BC"]
[4,"LIST OF ALL WORKSHEETS",null,null,null,null,null,null,null,"TOPS-BC is designed to provide analysis capability within a standard spreadsheet environment.  This tool was developed in this manner in order to be comfortable  for practitioners familiar with spreadsheets, and also provide the capability for users to easily modify and copy worksheets with minimal knowledge of computer programming.  Due to these needs, the resulting tool is comprised of multiple worksheets and this can make it difficult to navigate through the tool as all the available worksheets are not simultaneously visible (as tabs) when viewing the tool.  All individual worksheets have a hyperlink listed in the Navigation Menu on the left hand side of each worksheet.  This navigation menu may be modified to provide additional hyperlinks as new worksheets are added.  See the User's Manual for additional detail.     "]
[null,"1) ESTIMATE COSTS"]
[null,"Cost Default Matrix"]
[null,"Cost Template"]
[null,"Traveler Information"]
[null,"En-Route Traveler Information"]
[null,"Pre-Trip Traveler Information"]
[null,"Traffic Signal Systems (TSS)",null,null,null,null,null,null,null,"TOPS-BC provides two key support capabilities to practitioners wanting to conduct benefit/cost analysis.  These capabilities are provided on individual, or in many case multiple worksheets.  The capabilities for estimating lifecycle costs and benefits are comprised of multiple worksheets, containing an introductory worksheet followed by a series of worksheets providing analysis capabilities for individual TSMO strategies.  The introductory/instructional worksheet for these capabilities may be accessed by clicking on the hyperlink for the capability heading listed in the Navigation Menu on the left hand side of the screen.  The worksheet for any individual TSMO strategy may be accessed by clicking on the hyperlink with the strategy name following the capability heading.    "]
[null,"Preset Timing"]
[null,"Traffic Actuated Timing"]
[null,"Central Control "]
[null,"Transit Signal Priority"]
[null,"Ramp Metering "]
[null,"Central Control"]
[null,"Traffic Actuated"]
[null,"Preset Timing"]
[null,"Freight Strategies"]
[null,"Truck Only Lanes"]
[null,"Compliance"]
[null,"Truck Parking and Reservation Systems"]
[null,"Climbing Lanes"]
[null,"Off Hours Delivery"]
[null,"Active Traffic Management"]
[null,"Variable Speed Limits"]
[null,"Part-Time Shoulder Use"]
[null,"Other Strategies"]
[null,"Traffic Incident Management"]
[null,"Travel Demand Management"]
[null,"HOT Lanes"]
[null,"Road Weather Management"]
[null,"Work Zone Management"]
[null,"Shared Use Mobility"]
[null,"Costs Summary"]
[null,"2) ESTIMATE BENEFITS"]
[null,"Parameters"]
[null,"Strategy Default Impacts"]
[null,"Benefit Template"]
[null,"Arterial Strategies"]
[null,"Traffic Signal Control"]
[null,"Freeway Strategies"]
[null,"Ramp Metering"]
[null,"Traffic Incident Management"]
[null,"Traveler Information"]
[null,"En-Route Traveler Information"]
[null,"Pre-Trip Traveler Information"]
[null,"Freight Strategies and Systems"]
[null,"Truck Only Lanes"]
[null,"Compliance"]
[null,"Truck Parking and Reservation Systems"]
[null,"Climbing Lanes"]
[null,"Off Hours Delivery"]
[null,"Active Traffic Management"]
[null,"Variable Speed Limits"]
[null,"Part-Time Shoulder Use"]
[null,"Other Strategies"]
[null,"HOT Lanes"]
[null,"Travel Demand Management"]
[null,"Road Weather Management"]
[null,"Work Zone Management"]
[null,"Shared Use Mobility"]
[null,"3) MY DEPLOYMENTS"]
[null,"4) RESULTS TEMPLATE"]

{"sheet":"GLOSSARY","index":11,"n_rows":114,"n_cols":4,"rows_kept":114,"cut":false,"hidden":false,"merged":[]}
["TERM","ACRONYM","DEFINITION","Source of Term/Definition"]
["Adjustment Factor",null,"Numerical changes assigned by the user to default values based on specific factors. Examples are speed, capacity, congestion, weather or free-flow adjustment factors.","https://ops.fhwa.dot.gov/publications/fhwahop13042/sec5.htm#tab16"]
["Agency Benefits",null,"Benefits that accrue to the agency.","Desk Ref - 87"]
["Alternative Benefit Valuation",null,"The assignment of monitized values to the potential alternatives in a benefit/cost analysis to determine the best approach to achieve benefit at lowest cost. ","https://en.wikipedia.org/wiki/Cost%E2%80%93benefit_analysis"]
["Annualization Factor",null,"Time period that accurately represents the operating parameters of the TSM&O strategy.","Desk Ref - 93"]
["Annualized Cost",null,"The average annual expenditure that would be expected in order to deploy, operate, and maintain the Operations strategy; and replace (or redeploy) any equipment as it reaches the end of its useful life.","Desk Ref - 99"]
["At Cost Effective",null,"Projects with a B/C ratio of exactly one – benefits are determined to be exactly the same as costs","Desk Ref - 9"]
["Active Transportation And Demand Management","ATDM","The dynamic management, control, and influence of travel demand, traffic demand, and traffic flow of transportation facilities.","Desk Ref - 4"]
["Advanced Traffic Information Systems","ATIS","Advanced Traffic Information Systems","https://en.wikipedia.org/wiki/Advanced_Traffic_Management_System"]
["Advanced Traffic Management TOC ","ATM TOC ","Advanced Traffic Management Traffic Operations Center ","www.ctb.virginia.gov/resources/.../6_Advanced_Traffic_Management_System.pdf"]
["Archived Data ",null,"Stored data that is not used on a daily basis","Google"]
["Average Annual Benefit","AAB","Average annual benefits are generally estimated based on a single forecast year, and are anticipated to be identical for all years."]
["Average Annual Cost","AAC","Estimated based on the capital cost of a piece of equipment divided by the anticipated useful life of the equipment.useful life of the equipment.","Desk Ref - 86"]
["Benefit Valuations","BV","The monitized value of benefits produced by a transportation strategy. "]
["Benefit/Cost Ratio","BCR","The primary output of a benefit cost analysis, calculated by dividing the incremental monetized benefits related to a project by the incremental costs of that project.","Desk Ref - 9"]
["Capital Costs","CC","The upfront costs of implementing a project or improvement, including planning, design, construction/installation, and equipment costs."]
["Closed Circuit Television","CCTV","CCTV (closed-circuit television) is a TV system in which signals are not publicly distributed but are monitored, primarily for surveillance and security purposes.","http://whatis.techtarget.com/definition/CCTV-closed-circuit-television"]
["Cell Based Communication Equipment",null,"Cellular network based communication equipment"]
["Congestion Management Process","CMP","A congestion management process (CMP) is a systematic and regionally-accepted approach for managing congestion that provides accurate, up-to-date information on transportation system performance and assesses alternative strategies for congestion management that meet State and local needs. A CMP is required in metropolitan areas with population exceeding 200,000, known as Transportation Management Areas (TMAs).","https://ops.fhwa.dot.gov/plan4ops/focus_areas/cmp.htm"]
["Constant Dollars",null,"Presenting dollar value estimates of future costs and benefits that are expressed in terms of today's (or a selected base year) prices. Constant dollars remove the effects of inflation over time to express constant prices compared with the selected year.","Desk Ref - 13"]
["Consumer Surplus","CS","Consumer surplus is an economic concept intended to enhance the analysis of travel time and costs. It is based on the principle of weighting the willingness of individuals to pay (in time and money) for a particular trip with the acutal cost fo the trip, and is capable of more accurately assessing the benefits of any induced travel resulting from the improvement. ","Desk Ref - 51"]
["Cost To Avoid",null,"Estimate of the value that individuals would likely pay to avoid being involved in a crash of a given severity.","Desk Ref - 42"]
["Cumulative Costs",null,"Sum of costs to date."]
["Current dollars",null,"Presenting dollar value estimates of future costs and benefits in the year they will actually be incurred or received.  Current year dollars will reflect price changes due to inflation over time.","Desk Ref - 13"]
["Direct Benefits",null,"Those measurable benefits that may be directly attributed to the project investment","Desk Ref - 13"]
["Disbenefits",null,"Negative benefits are known as disbenefits.","Desk Ref - 15"]
["Discount Rate",null,"The time value of money after adjustment for inflation","Desk Ref - 86"]
["DLA Sign","DLA","Dynmamic Lane Assignment sign ","https://ops.fhwa.dot.gov/publications/fhwahop14018/index.htm"]
["Dynamic Message Signs","DMS","Field devices deployed as part of a central Freeway Management System's information dissemination purposes, and remotely monitored and controlled.","https://ops.fhwa.dot.gov/travelinfo/resources/dmspolcy02906.htm"]
["Double Counting",null,"Double-counting can occur in situations where there are overlaps in different benefits, or when a change to one benefit results in a direct change to another benefit.","Desk Ref - 29"]
["DS3 Communication Line","DS3","A Digital Signal 3 (DS3) is a digital signal level 3 T-carrier. It may also be referred to as a T3 line.","https://en.wikipedia.org/wiki/Digital_Signal_3"]
["DShL Sign","DShL","Dynamic Shoulder Lane sign","https://ops.fhwa.dot.gov/publications/fhwahop14018/index.htm"]
["DSpL Sign","DSpL","Dynamic Speed Limit sign ","https://ops.fhwa.dot.gov/publications/fhwahop14018/index.htm"]
["Economic Impact Analysis","EIA","The analysis of the comprehensive regional economic impact related to a project. More broadly considers multiplicative productivity, jobs, and income benefits caused by changes in transportation performance than considered in B/C analysis. ","Desk Ref - 13"]
["Emerging Measures",null,"An outcome where a firm consensus has yet to be reached regarding the relationship between a change in transportation system performance and the long-term monetized benefit amount. ","Desk Ref - 31"]
["End Of Project Costs",null,"Costs necessary to close down temporary projects or any residual or salvage value of equipment at the end of the time horizon of the analysis. ","Desk Ref - 13"]
["Expected Value","EV","The sum of the values of a random variable with each value multiplied by its probability of occurrence. ","Miriam Webster "]
["Free Flow Speed","FFV","The average speed of travel in the absence of congestion. ","Manual - 48"]
["Highway Advisory Radio","HAR","A system of highway radio transmitters that proveds traffic information, often maintained by a state DOT.","http://www.virginiadot.org/travel/highway_advisory_radio.asp"]
["Highway Capacity M\\anual ","HCM","Highway Capacity Manual, Sixth Edition: A Guide for Multimodal Mobility Analysis (HCM) provides methods for quantifying highway capacity. ","http://www.trb.org/Main/Blurbs/175169.aspx"]
["HOT Lanes","HOT","High-Occupancy Toll lanes. Allows single-occupancy vehicles (SOV) to pay a toll to use underutilized high-occupancy vehicle (HOV) lane capacity. The tolls charged may vary according to time-of-day schedules, or may be dynamically assessed in response to traffic conditions and available HOV lane capacity.","Desk Ref - 3"]
["High Occupancy Vehicle","HOV","High-occupancy vehicle: a car or other vehicle carrying a required minimum number of passengers, usually two."]
["Intelligent Transportation Systems","ITS","An intelligent transportation system (ITS) is an advanced application which, without embodying intelligence as such, aims to provide innovative services relating to different modes of transport and traffic management and enable various users to be better informed and make safer, more coordinated, and 'smarter' use of transport networks.","https://en.wikipedia.org/wiki/Intelligent_transportation_system"]
["ITS Deployment Analysis System","IDAS","The ITS Deployment Analysis System (IDAS) is software developed by the FHWA that can be used in planning for Intelligent Transportation System (ITS) deployments.","https://ops.fhwa.dot.gov/trafficanalysistools/idas.htm"]
["Improvement Scenario",null,"The condition after the traffic enhancement/strategy is implemented."]
["Incremental Costs","IC","Include the costs necessary to add one additional roadside element to the deployment. For example, the incremental costs for camera surveillance include the costs of purchasing and installing one additional camera. ","Desk Ref -99"]
["Incremental Deployment",null,"The number of units of a deployed measure.","Manual "]
["Indirect Benefits","DB","Represent those regional production, employment, and income benefits attributable to the change in transportation system performance related to the project (considered in Economic Impact Analysis/not considered in B/C analysis). ","Desk Ref - 13"]
["Induced Benefits",null,"Represent those regional economic impacts related to increased regional income being re-spent in the local economy (considered in Economic Impact Analysis/not considered in B/C analysis). ","Desk Ref - 13"]
["Infrastructure Costs",null,"These costs include the basic “backbone” infrastructure equipment (including labor) necessary to enable the strategy. ","Desk Ref - 99"]
["Infrastructure Deployment",null,"Deployment of equipment necessary to support multiple deployments of the “Incremental” units. Usually 1. ","Manual - 25"]
["Infrastructure Equipment",null,"The basic “backbone” infrastructure equipment (including labor) necessary to enable the strategy."]
["Inputs",null,"Elements entered into the analysis or model to produce the outputs or results."]
["Level Of Sophistication",null,"The complexity level of the enhancement. ","Dictionary"]
["Levelized Costs","LC","The present value of the total cost of building and operating an asset over its economic life, converted to equal annual payments. Costs are levelized in real dollars (i.e., adjusted to remove the impact of inflation).","http://www.teachmefinance.com/Scientific_Terms/Levelized_cost.html"]
["Life Cycle",null,"The course of events that brings a new asset into existence and follows its growth into maturity and into eventual decline and replacement."]
["Lifecycle Costs","LCC","Number and cost of interval rehabilitations, unit replacement cost, and useful life of asset. "]
["Linked Signal System LAN",null,"A component of a traffic signal coordinating system infrastructure equipment and local area network."]
["Loop Detection",null,"Vehicle detection loops, called inductive-loop traffic detectors, can detect vehicles passing or arriving at a certain point, for instance approaching a traffic light or in motorway traffic.","https://en.wikipedia.org/wiki/Induction_loop"]
["Microsimulation Model",null,"Microsimulation models provide the most detailed analysis, but are often limited to analysis on a corridor scale, given the data and resource requirements necessary to develop these models.","Desk Ref - 75"]
["Measures Of Effectiveness","MOEs","MOEs can include a wide range of metrics depending on the anticipated impacts of the various projects being analyzed. The MOEs should be identified during the analysis setup, and should be sufficiently comprehensive to capture the full benefits (positive impacts) and disbenefits (negative impacts) of the identified projects.","Desk Ref - 10"]
["Monetize",null,"To monetize is to convert an asset into or establish something as money or legal tender."]
["Monitized Benefit",null,"Persons preparing a cost-benefit analysis assign a monetary value (also known as monetizing) to all the predicted costs and benefits of a transportation strategy.  "]
["Metropolitan Transportation Plan","MTP","The official multimodal transportation plan addressing no less than a 20-year planning horizon that is developed, adopted, and updated by the MPO for an MPA through the metropolitan transportation planning process. ","https://www.planning.dot.gov/documents/BestPlanningPractices_MTP.pdf"]
["Multisolution/Multiscenario Methods",null,"An objective may be approached in multiple ways. Scenario analysis is a process of analyzing possible future events by considering alternative possible outcomes."]
["Net Benefit","NB","The sum of a project benefits minus the sum of the project costs.","Desk Ref - 14"]
["Net Present Value","NPV","The sum of the discounted stream of expected benefits and costs over a selected time horizon. ","Desk Ref - 14"]
["Non-physical Strategies",null,"Traffic strategies that do not include physical devices."]
["Operations And Maintenance Costs","O&M ","Those continuing costs necessary to operate and maintain the deployed strategy, including labor costs. While these costs do contain provisions for upkeep and replacement of minor components of the system, they do not contain provisions for wholesale replacement of the equipment when it reaches the end of its useful life. "]
["On-The-Clock","OTC","Represents those business people traveling to a meeting during work hours (e.g., a plumber traveling to the next work site).","Desk Ref - 39"]
["Operations Strategies",null,"These strategies involve the deployment of physical infrastructure to the roadside or transit assets, and are intended to provide direct impact on transportation system performance through their operation. These strategies are often highly visible to the traveling public and include a wide range of deployments.","Desk Ref - 33"]
["Order Of Magnitude Assessment (Level)","OMA","In early planning phases, for example the preliminary screening of alternatives, there is often a need to quickly conduct high-level, order-of-magnitude analysis of a large number of alternative scenarios. This analysis would likely require an approach that could be quickly implemented and repeated for a number of scenarios; however, the level of detail in the analysis may not be as critical.","Desk Ref - 38"]
["Outputs",null,"Outputs are activities, processes, events, tools, actions or technologies that are a deliberate part of implementing a program. "]
["Parameters",null,"The default values used in TOPS-BC. "]
["Post-Processing Methods",null,"These methods are often more robust than sketch-planning methods, as they seek to more directly link the B/C analysis with the travel demand, network data, and performance measure outputs from regional travel demand or simulation models.","Desk Ref - 58"]
["Project Screening",null,"Project screening provides the initial assessment of the viability of various projects. Usually, this process is performed at an order of magnitude assessment level, not to specifically rank projects in any absolute order, but instead to provide a general categorization of projects (e.g., high, medium, or low priority). ","Desk Ref - 27"]
["Projected Stream Of Costs",null,"An output showing year-by-year expected expenditures over the next multi-year timeframe. This stream of outputs will also have the capability to escalate future expenditures based on an inflation rate selected by the user. ","Desk Ref - 101"]
["Rate Factor",null,"A lease rate factor is the lease payment as a percent of the total cost of the leased equipment or software. Stated another way, if you multiply the lease rate factor by the cost of the leased equipment or software, the result equals the periodic lease payment.","http://www.lpilease.com/tip610.htm"]
["Replacement Costs","RC","The cost of replacing equipment that reaches the end of its useful life during the time horizon of the analysis. ","Desk Ref - 14"]
["Regional Transportation Plan","RTP","The Regional Transportation Plan (RTP) is a long-term blueprint of a region’s transportation system. Usually RTPs are conducted every five years and are plans for thirty years into the future, with the participation of dozens of transportation and infrastructure specialists. The plan identifies and analyzes transportation needs of the metropolitan region and creates a framework for project priorities.       ","Title 23 CFR Part 450.324 et seq."]
["Secondary Crashes","SC","\"Secondary Crashes\" are defined as the number of crashes beginning with the time of detection of the primary incident where the collision occurs either a) within the incident scene or b) within the queue, including the opposite direction, resulting from the original incident.","https://ops.fhwa.dot.gov/publications/fhwahop10010/presentation.htm"]
["Sensitivity Analysis ","SA","Sensitivity analysis is a systematic method for examining how the outcome of benefit-cost analysis changes with variations in inputs, assumptions, or the manner in which the analysis is set up.","http://bca.transportationeconomics.org/calculation-issues/sensitivity-analysis"]
["Strategic Highway Research Program","SHRP2","The second Strategic Highway Research Program (SHRP2) has undertaken more than 100 research projects designed to address critical state and local challenges, such as aging infrastructure, congestion, and safety. The research results are available in a series of effective solutions that will improve the way transportation professionals plan, operate, maintain, and ensure safety on America’s roadways.","Desk Ref - 112"]
["Traffic Signal Preemption",null,"Traffic signal preemption (also called traffic signal prioritization) is a type of system that allows the normal operation of traffic lights to be preempted."]
["Simulation Methods",null,"Simulation is the imitation of the operation of a real-world process or system over time. The act of simulating something first requires that a model be developed; this model represents the key characteristics, behaviors and functions of the selected physical or abstract system or process."]
["Simulation Model",null,"An example of a general analysis approach - not a specific tool. See above."]
["Sketch Planning Methods",null,"These analysis methods provide simple, quick, and low-cost estimation of TSM&O strategy benefits and costs. Often based in a spreadsheet format, these methods often rely on generally available input data and static default relationships between the strategies and their impact on a limited number of MOEs to estimate the benefits of the strategy.","Desk Ref - 58"]
["Societal Benefits","SB","Benefits that accrue to the general public","Desk Ref - 87"]
["Speed Flow Factor","SFF","By default, speeds are estimated using the speed-flow relationship shown on the Parameters page. This speed-flow relationship is based on the Highway Capacity Manual and provides a speed factor (to be applied to free flow speed) for varying degrees of congestion (as measured by volume/capacity ratio). Speed is estimated for the baseline (without improvement) scenario by determining the correct speed-flow factor to apply based on the user’s inputs for capacity and volume and applying the factor to the free flow speed provided.","Manual - 44"]
["Speed Harmonization","SH","Involves the implementation of variable speed limits and the communication of those limits through roadside signs. The speed limits are modified according to congestion levels to lessen stop-and-go conditions and lower the speed of vehicles as they approach downstream bottlenecks.","Desk Ref - 3"]
["Strategy Costs",null,"The costs of an entire transportation strategy. "]
["Stream Of Benefits",null,"The list of benefits per year over multi-year timeframe."]
["Stream Of Benefits And Costs",null,"The generation of benefits and costs per year over multi-year timeframe."]
["Stream Of Costs",null,"The generation of costs per year over multi-year timeframe."]
["Supporting Infrastructure",null,"Supporting infrastructure includes those backbone capabilities that serve to support and enhance the functioning of the roadside Operations strategies. This backbone infrastructure includes items, such as traffic detection and surveillance, communications, and traffic management centers.","Desk Ref - 33"]
["Synergistic",null,"The interaction of elements that when combined produce a total effect that is greater than the sum of the individual elements, contributions, etc."]
["TIGER Grant","TIGER","US DOT’s Transportation Investment Generating Economic Recovery (TIGER) program"]
["Traffic Incident Management","TIM","These strategies are often divided into several substrategies that may be combined to create a coordinated system.","Desk Ref - 34"]
["Time Cost Of Money","TCoM","The stream of benefits and costs is discounted in future years to reflect the time cost of money (i.e., spending a dollar today is not the equivalent of spending a dollar five years from today). The impact of time on the value of future benefits and costs. ","Desk Ref - 14"]
["Time Horizon",null,"The selected time stream of the analysis (e.g., 10-, 20-, or 30-year time horizons).","Desk Ref - 84"]
["Transportation Improvement Program","TIP","Each metropolitan planning organization (MPO) is required, under 49 U.S.C. 5303(j) , to develop a Transportation Improvement Program (TIP)—a list of upcoming transportation projects—covering a period of at least four years. The TIP must be developed in cooperation with the state and public transit providers. The TIP should include capital and non-capital surface transportation projects, bicycle and pedestrian facilities and other transportation enhancements, Federal Lands Highway projects, and safety projects included in the State’s Strategic Highway Safety Plan.","FTA Website"]
["Transportation Management Center","TMC","The Transportation Management Center (TMC) is the hub or nerve center of most freeway management systems. It is the data about the freeway system is collected and processed, fused with other operational and control data, synthesized to produce \"information\", and distributed to stakeholders such as the media, other agencies, and the traveling public.","https://ops.fhwa.dot.gov/freewaymgmt/trans_mgmnt.htm"]
["Traffic Message Channel","TMC","Traffic Message Channel (TMC) is a technology for delivering traffic and travel information to motor vehicle drivers.","https://en.wikipedia.org/wiki/Traffic_message_channel"]
["Tool for Operations Benefit/Cost","TOPS-BC","This spreadsheet-based tool is designed to assist practitioners in conducting benefit/cost analysis.","https://www.transportationops.org/publications/operations-benefitcost-analysis-desk-reference"]
["Transfer Of Benefits",null,"Transfers can occur if one group or segment of the population enjoys a new benefit, but does so at the expense of a new disbenefit or additional cost accruing to another group. ","Desk Ref - 32"]
["Transfers",null,"Occur if one group or segment of the population enjoys a new benefit, but does so at the expense of a new disbenefit or additional cost accruing to another group. ","Desk Ref - 14"]
["Transit AVL","Transit AVL","An automatic vehicle location (AVL) system is a computer-based vehicle tracking system that uses location technology (usually global positioning system (GPS) satellites) and a wireless data communications system to transmit the real-time location of any bus, van, train, or boat from the vehicle to a transit operations center. This strategy involves equipping transit vehicles with transponders and communication capabilities to allow for the real-time tracking of the vehicles by the transit agency.","Desk Ref - 34"]
["Travel Demand Model",null,"A general analysis method (not a specific tool). A computer model used to estimate travel behavior and travel demand for a specific future time frame, based on a number of assumptions.","www.virginiadot.org/projects/resources/vtm/what_is_travel_demand_modeling.pdf"]
["Travel Time Reliability",null,"Travel time reliability measurement seeks to quantify the variability in travel times caused by nonrecurring, as well as recurring, congestion sources in order to better estimate the full distribution of travel times experienced by the system users.","Desk Ref - 46"]
["TSMO Strategies","TSMO","TSMO strategies are often more directly targeted at the underlying causes of nonrecurring congestion – incidents, weather, construction work zones, special events, and poor operations – and can have substantial success in mitigating the delay caused by these sources. These “strategies” include the direct application of technologies and infrastructure to roadside application (e.g., deployment of freeway service patrol vehicles), as well as many harder-to-define, nonphysical strategies (e.g., interagency coordination).","https://ops.fhwa.dot.gov/publications/fhwahop16037/index.htm"]
["Useful Life",null,"Useful life refers to estimated durations of utility placed on a variety of business assets, including buildings, machinery, equipment, vehicles, electronics and furniture. ","http://www.investopedia.com/terms/u/usefullife.asp"]
["Volume To Capacity Ratio","V/C","The level of base congestion (prior to the occurrence of the incident) is represented by the V/C ratio.","Desk Ref - 49"]
["Vehicle Miles Of Travel","VMT","The number of miles traveled by vehicles for a set time period. ","Desk Ref - 113"]
[null,null,null,"Some pages may not be document page but adobe page number (counting title pages, etc.)"]

{"sheet":"COST ESTIMATION","index":12,"n_rows":68,"n_cols":15,"rows_kept":68,"cut":false,"hidden":false,"merged":[[28,10,30,25],[31,10,34,25],[25,10,26,25],[20,10,24,25],[38,1,38,6],[22,1,22,6],[23,1,23,6],[25,1,25,6],[26,1,26,6],[33,1,33,6],[34,1,34,6],[24,1,24,6],[28,1,28,6],[29,1,29,6],[30,1,30,6],[31,1,31,6],[39,1,39,6],[40,1,40,6],[35,10,40,25],[36,1,36,6],[37,1,37,6],[35,1,35,6],[41,10,44,25],[41,1,41,6],[7,10,10,25],[18,1,18,6],[19,1,19,6],[20,1,20,6],[11,1,11,6],[12,1,12,6],[13,1,13,6],[14,1,14,6],[15,1,15,6],[18,14,18,17],[11,10,16,25],[17,1,17,6],[21,1,21,6],[27,1,27,6],[32,1,32,6],[2,1,2,6],[3,1,3,6],[4,1,4,6],[5,1,5,6],[16,1,16,6],[6,1,6,6],[7,1,7,6],[8,1,8,6],[9,1,9,6],[10,1,10,6],[42,1,42,6],[43,1,43,6],[44,1,44,6],[45,1,45,6],[46,1,46,6],[47,1,47,6],[48,1,48,6],[49,1,49,6],[50,1,50,6],[51,1,51,6],[52,1,52,6],[53,1,53,6],[54,1,54,6],[55,1,55,6],[56,1,56,6],[57,1,57,6],[58,1,58,6],[59,1,59,6],[60,1,60,6],[61,1,61,6],[67,1,67,6],[62,1,62,6],[63,1,63,6],[64,1,64,6],[65,1,65,6],[66,1,66,6]]}
[]
[null,"Navigation",null,null,null,null,null,null,{"$f":"openingScreenTitle","v":"FHWA Tool for Operations Benefit/Cost (TOPS-BC):  Version 4.0"}]
[null,"Back",null,null,null,null,null,null,"Cost Estimation"]
[null,"OPENING SCREEN",null,null,null,null,null,null,"Instructions:  Lifecycle Cost Estimation Tool"]
[null,"GENERAL TOOL OVERVIEW"]
[null,"WHAT'S NEW"]
[null,"LIST OF ALL WORKSHEETS",null,null,null,null,null,null,null,"Purpose"]
[4,"1) ESTIMATE COSTS",null,null,null,null,null,null,null,null,"Purpose:  The purpose of the Lifecycle Cost Estimation Tool is to provide the capability to quickly estimate the costs of various TSM&O strategies.  The tool is developed to provide scalable costs dependent on the scope of the user's anticipated deployments.  The lifecycle cost estimates include both up front capital costs as well as on-going operations and maintenance (O&M) costs.  The tool is also capable of displaying average annual costs and the expected stream of costs over time.  "]
[null,"Cost Default Matrix"]
[null,"Cost Template"]
[null,"Traveler Information",null,null,null,null,null,null,null,"Inputs Needed"]
[null,"En-Route Traveler Information",null,null,null,null,null,null,null,null,"Inputs Needed:  The tool was developed to include most of the data needed to estimate the costs of the various strategies.  This data is maintained as defaults in the tool.  The user is generally only required to provide minimal information on their deployments, including:  size/scope of the deployment (e.g., how many ramp meters will be deployed), the implementation date of the deployment, and any desired time horizon for the analysis itself.  The user is encouraged to review the default data and make appropriate changes to these data elements as well, including:  Equipment mix associated with any strategies, the unit costs of equipment, the anticipated useful life of equipment elements, and the discount rate.   If the user wishes to change the lif cycle or unit cost assumption, this can be done directly on the cost sheet, but it is better to use the Cost Default Matrix (CDM) to change these values.  On the CDM the user can compare unit cost and life times across strategies and can change these default values if desured.\n"]
[null,"Pre-Trip Traveler Information"]
[null,"Traffic Signal Systems (TSS)"]
[null,"Preset Timing"]
[null,"Traffic Actuated Timing"]
[null,"Central Control "]
[null,"Transit Signal Priority"]
[null,"Ramp Metering ",null,null,null,null,null,null,null,null,"Click here to see the :",null,null,null,"COST DEFAULT MATRIX"]
[null,"Central Control",null,null,null,null,null,null,null,"Outputs"]
[null,"Traffic Actuated",null,null,null,null,null,null,null,null,"Outputs:  The outputs from the tool include an Average Annual Cost and a forecasted Stream of Costs.  The Average Annual Cost represents a snapshot of the average level of funding that would be required to deploy and operate the TSM&O strategy.  In the calculation of Average Annual Costs, the capital cost deploying of equipment is amortized over its anticipated useful life.  The Stream of Costs represents the year-by-year anticipated expenditures needed to deploy and operate the strategy.  Costs are forecast from the deployment date to the year 2100.  Costs necessary for replacing obsolete equipment are realized at the anticipated end of the equipment's useful life.  Additionally, from the Stream of Costs, the Net Present Value (NPV) of the costs may be calculated.  \n"]
[null,"Preset Timing"]
[null,"Freight Strategies"]
[null,"Truck Only Lanes"]
[null,"Compliance"]
[null,"Truck Parking and Reservation Systems",null,null,null,null,null,null,null,null,"Note:  All costs shown in the individual strategy cost sheets and SUMMARY worksheets are displayed in year 2010 constant dollars.  The user is given the option of viewing these costs in another year dollars within the benefit/cost comparison shown in the Benefits Module. "]
[null,"Climbing Lanes"]
[null,"Off Hours Delivery",null,null,null,null,null,null,null,"Directions"]
[null,"Active Traffic Management",null,null,null,null,null,null,null,null,"To estimate the lifecycle costs for a single strategy, the user should select the worksheet for that strategy from the tabs at the bottom of the workbook.  Once in the correct worksheet, the user should enter the year in which the strategy will be deployed as well as enter the relevant the number of Infrastructure and Incremental units to be deployed. \n"]
[null,"Variable Speed Limits"]
[null,"Part-Time Shoulder Use"]
[null,"Other Strategies",null,null,null,null,null,null,null,null,"Infrastructure equipment represents those pieces of backbone infrastructure necessary to support the roadside components.  Examples of infrastructure components include the TMC hardware, system integration and software necessary to operate a traffic signal system.   Incremental equipment represents those elements that need to be deployed to implement one additional roadside unit.  Incremental equipment is often deployed on a location-by-location basis, and the tool will specify the unit to be entered (e.g., number of intersections, number of vehicles, etc.) depending on the strategy being deployed.  \n"]
[null,"Traffic Incident Management"]
[null,"Travel Demand Management"]
[null,"HOT Lanes"]
[null,"Road Weather Management",null,null,null,null,null,null,null,null,"Once this information is entered in the green cells within WORK AREA 1 of the strategy worksheet, and the user has reviewed and edited the default unit equipment cost assumptions (including reviewing the useful life assumptions) the Average Annual Costs will calculate automatically and display at the bottom of WORK AREA 1 in the worksheet.  The Stream of Costs will also automatically display in WORK AREA 2 of the worksheet and the Net Present Value will be calculated based on default analysis parameters.  The user may change the assumed discount rate and time horizons for the NPV analysis if desired.  The default parameters are highlighted in yellow in the worksheet.  The user should enter their preferred parameters in the green cells only.  Similar to all other areas of the Ops B/C Decision Support Tool, entering a value in the green cell will override the use of the default parameter; however, the default parameter will still be shown for informational purposes.   "]
[null,"Work Zone Management"]
[null,"Shared Use Mobility"]
[null,"Costs Summary"]
[null,"2) ESTIMATE BENEFITS"]
[null,"Parameters"]
[null,"Strategy Default Impacts",null,null,null,null,null,null,null,null,"To estimate the lifecycle costs for multiple strategies, the user should fill out the identical information for any and all of the strategies they want to include in the analysis.  The lifecycle cost information for the individual strategies will be displayed on the individual strategy worksheets.  The SUMMARY tab will compile the Average Annual Cost and Stream of Costs information from the individual worksheets in a single table.  The ability to estimate NPV of the costs of the combined strategies is provided on the SUMMARY page.  "]
[null,"Benefit Template"]
[null,"Arterial Strategies"]
[null,"Traffic Signal Control"]
[null,"Freeway Strategies"]
[null,"Ramp Metering"]
[null,"Traffic Incident Management"]
[null,"Traveler Information"]
[null,"En-Route Traveler Information"]
[null,"Pre-Trip Traveler Information"]
[null,"Freight Strategies and Systems"]
[null,"Truck Only Lanes"]
[null,"Compliance"]
[null,"Truck Parking and Reservation Systems"]
[null,"Climbing Lanes"]
[null,"Off Hours Delivery"]
[null,"Active Traffic Management"]
[null,"Variable Speed Limits"]
[null,"Part-Time Shoulder Use"]
[null,"Other Strategies"]
[null,"HOT Lanes"]
[null,"Travel Demand Management"]
[null,"Road Weather Management"]
[null,"Work Zone Management"]
[null,"Shared Use Mobility"]
[null,"3) MY DEPLOYMENTS"]
[null,"4) RESULTS TEMPLATE"]

{"sheet":"Cost Default Matrix","index":13,"n_rows":275,"n_cols":17,"rows_kept":275,"cut":false,"hidden":false,"merged":[[210,16,212,16],[210,10,212,10],[210,15,212,15],[190,10,209,10],[190,9,212,9],[197,16,209,16],[259,16,264,16],[255,16,257,16],[128,16,138,16],[137,10,138,10],[139,10,140,10],[141,10,148,10],[181,10,184,10],[181,9,189,9],[149,10,157,10],[158,10,160,10],[149,9,159,9],[161,9,180,9],[161,10,164,10],[165,10,180,10],[65,1,65,6],[66,1,66,6],[67,1,67,6],[86,10,91,10],[73,10,80,10],[81,10,85,10],[107,9,126,9],[107,10,110,10],[111,10,126,10],[95,9,106,9],[95,10,102,10],[92,10,94,10],[103,10,106,10],[86,9,94,9],[71,9,72,9],[65,10,67,10],[68,10,70,10],[71,10,72,10],[65,9,70,9],[265,0,271,7],[127,9,148,9],[127,10,136,10],[56,16,64,16],[53,1,53,6],[54,1,54,6],[55,1,55,6],[56,1,56,6],[57,1,57,6],[58,1,58,6],[59,1,59,6],[60,1,60,6],[61,1,61,6],[62,1,62,6],[63,1,63,6],[64,1,64,6],[213,9,222,9],[185,10,189,10],[213,10,217,10],[218,10,222,10],[223,9,235,9],[223,10,230,10],[231,10,235,10],[73,9,85,9],[53,9,64,9],[53,10,55,10],[56,10,64,10],[17,1,17,6],[18,1,18,6],[19,1,19,6],[20,1,20,6],[21,1,21,6],[22,1,22,6],[23,1,23,6],[34,1,34,6],[35,1,35,6],[36,1,36,6],[37,1,37,6],[38,1,38,6],[45,10,47,10],[52,1,52,6],[41,1,41,6],[42,1,42,6],[43,1,43,6],[44,1,44,6],[45,1,45,6],[46,1,46,6],[50,1,50,6],[35,10,36,10],[38,10,40,10],[2,1,2,6],[3,1,3,6],[4,1,4,6],[5,1,5,6],[6,1,6,6],[7,1,7,6],[8,1,8,6],[12,1,12,6],[13,1,13,6],[9,1,9,6],[10,1,10,6],[11,1,11,6],[4,9,4,16],[12,10,14,10],[15,10,17,10],[18,10,19,10],[6,9,14,9],[15,9,19,9],[20,9,33,9],[20,10,33,10],[6,10,11,10],[9,16,11,16],[34,9,36,9],[40,1,40,6],[16,1,16,6],[14,1,14,6],[15,1,15,6],[24,1,24,6],[25,1,25,6],[32,1,32,6],[33,1,33,6],[26,1,26,6],[27,1,27,6],[28,1,28,6],[29,1,29,6],[30,1,30,6],[31,1,31,6],[39,1,39,6],[37,9,40,9],[41,10,44,10],[47,1,47,6],[48,1,48,6],[49,1,49,6],[272,10,274,10],[270,9,274,9],[245,9,253,9],[245,10,249,10],[250,10,253,10],[266,10,267,10],[268,10,269,10],[236,9,244,9],[236,10,240,10],[241,10,244,10],[266,9,269,9],[270,10,271,10],[254,9,264,9],[254,10,258,10],[259,10,264,10],[51,1,51,6],[48,10,50,10],[51,10,52,10],[41,9,47,9],[48,9,52,9]]}
[]
[null,"Navigation",null,null,null,null,null,null,{"$f":"openingScreenTitle","v":"FHWA Tool for Operations Benefit/Cost (TOPS-BC):  Version 4.0"}]
[null,"Back",null,null,null,null,null,null,"Estimate Benefits of TSM&O Strategies"]
[null,"OPENING SCREEN"]
[null,"GENERAL TOOL OVERVIEW",null,null,null,null,null,null,null,"Cost Default Matrix"]
[null,"WHAT'S NEW",null,null,null,null,null,null,null,"Strategy","Equipment Type","Costs Items","Useful Life","Capital / Replacement Costs (Total)","O&M Costs (Annual)","Date ","Source"]
[null,"LIST OF ALL WORKSHEETS",null,null,null,null,null,null,1,"Advanced Traveller Information System - Dymanic Message Signs","Basic Infrastructure Equipment","TMC Hardware for Information Dissemination",5,6100,310,"2011-05-01","https://www.fhwa.dot.gov/"]
[null,"1) ESTIMATE COSTS",null,null,null,null,null,null,null,null,null,"TMC Software for Information Dissemination",5,20500,1000,"2011-05-01","https://www.transportation.gov/"]
[4,"Cost Default Matrix",null,null,null,null,null,null,null,null,null,"TMC System Integration",10,105000,10000,"2017-06-15","Price Update 6/2017"]
[null,"Cost Template",null,null,null,null,null,null,null,null,null,"Archived Data Management Systems",10,3000000,200000,"2018-12-12","Intelligent Transportation Systems Benefits, Costs, and Lessons Learned: 2018 Update Report, www.its.dot.gov/index.htm, Final Report – March 2018, Publication Number: FHWA-JPO-18-641"]
[null,"Traveler Information"]
[null,"En-Route Traveler Information"]
[null,"Pre-Trip Traveler Information",null,null,null,null,null,null,null,null,"Incremental Deployment Equipment","Communication Line",5,770,930,"2017-06-15","Price Update 6/2017"]
[null,"Traffic Signal Systems (TSS)",null,null,null,null,null,null,null,null,null,"Variable Message Sign",10,89000,4200,"2017-06-15","Price Update 6/2017"]
[null,"Preset Timing",null,null,null,null,null,null,null,null,null,"Variable Message Sign Tower",25,100000,220,"2017-06-15","Price Update 6/2017"]
[null,"Traffic Actuated Timing",null,null,null,null,null,null,2,"Advanced Traveller Information System - Highway Advisory Radio","Basic Infrastructure Equipment","TMC Hardware for Information Dissemination",5,6100,310,"2017-06-15","Price Update 6/2017"]
[null,"Central Control ",null,null,null,null,null,null,null,null,null,"TMC Software for Information Dissemination",5,20500,1000,"2017-06-15","Price Update 6/2017"]
[null,"Transit Signal Priority",null,null,null,null,null,null,null,null,null,"TMC System Integration",10,105000,5000,"2017-06-15","Price Update 6/2017"]
[null,"Ramp Metering ",null,null,null,null,null,null,null,null,"Incremental Deployment Equipment","Communication Line",5,770,930,"2017-06-15","Price Update 6/2017"]
[null,"Central Control",null,null,null,null,null,null,null,null,null,"HAR Roadside Transceiver",15,68000,2700,"2017-06-15","Price Update 6/2017"]
[null,"Traffic Actuated",null,null,null,null,null,null,3,"Advanced Traveller Information System - Pre-Trip Traveller Information","Basic Infrastructure Equipment","TMC Information Dissemination Hardware",5,6100,310,"2017-06-15","Price Update 6/2017"]
[null,"Preset Timing",null,null,null,null,null,null,null,null,null,"TMC Information Dissemination Software",5,20500,1000,"2017-06-15","Price Update 6/2017"]
[null,"Freight Strategies",null,null,null,null,null,null,null,null,null,"TMC System Integration",10,105000,5000,"2017-06-15","Price Update 6/2017"]
[null,"Truck Only Lanes",null,null,null,null,null,null,null,null,null,"Labor for Traffic Information Dissemination",null,0,110000,"2017-06-15","Price Update 6/2017"]
[null,"Compliance",null,null,null,null,null,null,null,null,null,"DS3 Communication Line",5,3300,39000,"2017-06-15","Price Update 6/2017"]
[null,"Truck Parking and Reservation Systems",null,null,null,null,null,null,null,null,null,"Transit Center Hardware",10,18500,0,"2017-06-15","Price Update 6/2017"]
[null,"Climbing Lanes",null,null,null,null,null,null,null,null,null,"Transit Center Software, Integration",10,830000,9200,"2017-06-15","Price Update 6/2017"]
[null,"Off Hours Delivery",null,null,null,null,null,null,null,null,null,"Transit Center Labor",null,0,170000,"2017-06-15","Price Update 6/2017"]
[null,"Active Traffic Management",null,null,null,null,null,null,null,null,null,"Communication Line",5,4100,49000,"2017-06-15","Price Update 6/2017"]
[null,"Variable Speed Limits",null,null,null,null,null,null,null,null,null,"Information Service Center Hardware",20,37000,740,"2017-06-15","Price Update 6/2017"]
[null,"Part-Time Shoulder Use",null,null,null,null,null,null,null,null,null,"Info Center System Integration",5,102000,0,"2017-06-15","Price Update 6/2017"]
[null,"Other Strategies",null,null,null,null,null,null,null,null,null,"Information Service Center Software",10,280000,21000,"2017-06-15","Price Update 6/2017"]
[null,"Traffic Incident Management",null,null,null,null,null,null,null,null,null,"Map Database Software",2,23000,0,"2017-06-15","Price Update 6/2017"]
[null,"Travel Demand Management",null,null,null,null,null,null,null,null,null,"Information Service Center Labor",null,0,250000,"2017-06-15","Price Update 6/2017"]
[null,"HOT Lanes",null,null,null,null,null,null,4,"Traffic Signal Coordination Systems - Preset Timing","Basic Infrastructure Equipment","Linked Signal System LAN",20,57000,1100,"2017-06-15","Price Update 6/2017"]
[null,"Road Weather Management",null,null,null,null,null,null,null,null,"Incremental Deployment Equipment","Signal Controller ",10,10000,340,"2017-06-15","Price Update 6/2017"]
[null,"Work Zone Management",null,null,null,null,null,null,null,null,null,"Communication Line",5,770,6800,"2017-06-15","Price Update 6/2017"]
[null,"Shared Use Mobility",null,null,null,null,null,null,5,"Traffic Signal Coordination Systems - Traffic Actuated","Basic Infrastructure Equipment","Linked Signal System LAN",20,57000,1100,"2017-06-15","Price Update 6/2017"]
[null,"Costs Summary",null,null,null,null,null,null,null,null,"Incremental Deployment Equipment","Signal Controller ",10,10000,340,"2017-06-15","Price Update 6/2017"]
[null,"2) ESTIMATE BENEFITS",null,null,null,null,null,null,null,null,null,"Communication Line",5,770,6800,"2017-06-15","Price Update 6/2017"]
[null,"Parameters",null,null,null,null,null,null,null,null,null,"Loop Detectors (2)",5,11000,4300,"2017-06-15","Price Update 6/2017"]
[null,"Strategy Default Impacts",null,null,null,null,null,null,6,"Traffic Signal Coordination Systems - Central Control","Basic Infrastructure Equipment","Linked Signal System LAN",20,57000,1100,"2017-06-15","Price Update 6/2017"]
[null,"Benefit Template",null,null,null,null,null,null,null,null,null,"TMC Hardware for Signal Control",5,29000,1600,"2017-06-15","Price Update 6/2017"]
[null,"Arterial Strategies",null,null,null,null,null,null,null,null,null,"TMC Software/System Integration",5,205000,0,"2017-06-15","Price Update 6/2017"]
[null,"Traffic Signal Control",null,null,null,null,null,null,null,null,null,"Labor",null,0,600000,"2017-06-15","Price Update 6/2017"]
[null,"Freeway Strategies",null,null,null,null,null,null,null,null,"Incremental Deployment Equipment ","Signal Controller ",10,10000,340,"2017-06-15","Price Update 6/2017"]
[null,"Ramp Metering",null,null,null,null,null,null,null,null,null,"Communication Line",5,770,6800,"2017-06-15","Price Update 6/2017"]
[null,"Traffic Incident Management",null,null,null,null,null,null,null,null,null,"Loop Detectors (2)",5,11000,4300,"2017-06-15","Price Update 6/2017"]
[null,"Traveler Information",null,null,null,null,null,null,7,"Traffic Signal Coordination Systems - Transit Priority","Basic Infrastructure Equipment","TMC Hardware for Freeway Control",5,29000,1600,"2017-06-15","Price Update 6/2017"]
[null,"En-Route Traveler Information",null,null,null,null,null,null,null,null,null,"TMC Software/Integration",20,3600,0,"2017-06-15","Price Update 6/2017"]
[null,"Pre-Trip Traveler Information",null,null,null,null,null,null,null,null,null,"Labor",0,0,210,"2017-06-15","Price Update 6/2017"]
[null,"Freight Strategies and Systems",null,null,null,null,null,null,null,null,"Incremental Deployment Equipment ","Signal Preemption Processor",10,460,10.199999999999999,"2017-06-15","Price Update 6/2017"]
[null,"Truck Only Lanes",null,null,null,null,null,null,null,null,null,"Cell Based Communications Equipment",10,210,10.3,"2017-06-15","Price Update 6/2017"]
[null,"Compliance",null,null,null,null,null,null,8,"Ramp Metering - Central Control","Basic Infrastructure Equipment","TMC Hardware for Freeway Control",5,22500,2000,"2017-01-30","Leslie Jacobson, Parsons Brinckerhoff"]
[null,"Truck Parking and Reservation Systems",null,null,null,null,null,null,null,null,null,"TMC Software/Integration",5,400000,0,"2017-01-30","Leslie Jacobson, Parsons Brinckerhoff"]
[null,"Climbing Lanes",null,null,null,null,null,null,null,null,null,"Labor",0,0,100000,"2017-06-09","“M-0446 Ramp Metering Feasibility Study for Durham and Wake Counties - Typical Cost Estimates,” Atkins, March 13, 2013, p. 15."]
[null,"Off Hours Delivery",null,null,null,null,null,null,null,null,"Incremental Deployment Equipment","Earthwork and Structures",25,5269.6625628805932,null,"2017-06-09","“M-0446 Ramp Metering Feasibility Study for Durham and Wake Counties - Typical Cost Estimates,” Atkins, March 13, 2013, pp. 7 & 9.  Costs are the average of single-lane and two-lane options with contingencies, design, and administration allocated back to the physical cost items. Maintenance and useful life are from the previous version of TOPS-BC"]
[null,"Active Traffic Management",null,null,null,null,null,null,null,null,null,"Guardrail",25,10293.586179507545,null,"2017-06-09"]
[null,"Variable Speed Limits",null,null,null,null,null,null,null,null,null,"Paving",25,10237.379931162299,null,"2017-06-09"]
[null,"Part-Time Shoulder Use",null,null,null,null,null,null,null,null,null,"Drainage",25,0,null,"2017-06-09"]
[null,"Other Strategies",null,null,null,null,null,null,null,null,null,"Signalization",25,78482.87595975642,2500,"2017-06-09"]
[null,"HOT Lanes",null,null,null,null,null,null,null,null,null,"Communications",25,9672.7032036007422,500,"2017-06-09"]
[null,"Travel Demand Management",null,null,null,null,null,null,null,null,null,"Pavement Marking",25,1462.669579030977,250,"2017-06-09"]
[null,"Road Weather Management",null,null,null,null,null,null,null,null,null,"Signing",25,3431.1953931691819,null,"2017-06-09"]
[null,"Work Zone Management",null,null,null,null,null,null,null,null,null,"Traffic Control",25,4574.9271908922428,null,"2017-06-09"]
[null,"Shared Use Mobility",null,null,null,null,null,null,9,"Ramp Metering - Traffic Actuated","Basic Infrastructure Equipment","TMC Hardware for Freeway Control",5,18000,1600,"2017-06-15","Price Update 6/2017"]
[null,"3) MY DEPLOYMENTS",null,null,null,null,null,null,null,null,null,"TMC Software/Integration",5,77000,0,"2017-06-15","Price Update 6/2017"]
[null,"4) RESULTS TEMPLATE",null,null,null,null,null,null,null,null,null,"Labor",0,0,56000,"2017-06-15","Price Update 6/2017"]
[null,null,null,null,null,null,null,null,null,null,"Incremental Deployment Equipment ","Ramp Meter (Signal, Controller)",10,30000,1900,"2017-06-15","Price Update 6/2017"]
[null,null,null,null,null,null,null,null,null,null,null,"Loop Detectors (2)",10,20000,480,"2017-06-15","Price Update 6/2017"]
[null,null,null,null,null,null,null,null,null,null,null,"Communication Line",5,770,260,"2017-06-15","Price Update 6/2017"]
[null,null,null,null,null,null,null,null,10,"Ramp Metering - Preset Timing","Incremental Deployment Equipment ","Ramp Meter (Signal, Controller)",10,30000,1900,"2017-06-15","Price Update 6/2017"]
[null,null,null,null,null,null,null,null,null,null,null,"Loop Detectors (2)",10,20000,480,"2017-06-15","Price Update 6/2017"]
[null,null,null,null,null,null,null,null,11,"Freight Strategy Costs - Truck Only Lanes","Basic Infrastructure Equipment","TMC Lane Control Hardware",5,8200,1200,"2017-06-15","Price Update 6/2017"]
[null,null,null,null,null,null,null,null,null,null,null,"TMC System Integration",10,260000,0,"2017-06-15","Price Update 6/2017"]
[null,null,null,null,null,null,null,null,null,null,null,"TMC Lane Control Software",2,36000,770,"2017-06-15","Price Update 6/2017"]
[null,null,null,null,null,null,null,null,null,null,null,"TMC Labor",0,0,110000,"2017-06-15","Price Update 6/2017"]
[null,null,null,null,null,null,null,null,null,null,null,"Toll Processing Center Hardware",10,18500,370,"2017-06-15","Price Update 6/2017"]
[null,null,null,null,null,null,null,null,null,null,null,"Toll Processing Center Software",10,110000,2000,"2017-06-15","Price Update 6/2017"]
[null,null,null,null,null,null,null,null,null,null,null,"Toll Processing Center Labor",0,0,110000,"2017-06-15","Price Update 6/2017"]
[null,null,null,null,null,null,null,null,null,null,null,"Communications",5,2050,2050,"2017-06-15","Price Update 6/2017"]
[null,null,null,null,null,null,null,null,null,null,"Incremental Deployment Equipment ","Communication Line",5,770,930,"2017-06-15","Price Update 6/2017"]
[null,null,null,null,null,null,null,null,null,null,null,"Variable Message Sign",10,89000,4200,"2017-06-15","Price Update 6/2017"]
[null,null,null,null,null,null,null,null,null,null,null,"Variable Message Sign Tower",25,100000,220,"2017-06-15","Price Update 6/2017"]
[null,null,null,null,null,null,null,null,null,null,null,"Lane Signal Controller",10,85000,1900,"2017-06-15","Price Update 6/2017"]
[null,null,null,null,null,null,null,null,null,null,null,"Loop Detectors (2)",10,10500,480,"2017-06-15","Price Update 6/2017"]
[null,null,null,null,null,null,null,null,12,"Freight Strategy Costs - Compliance","Basic Infrastructure Equipment","Weight in Motion (WIM) Electronic System",11,125000,null,"2018-12-01"]
[null,null,null,null,null,null,null,null,null,null,null,"Thermal Inspection Electronic System",11,200000,null,"2018-12-01"]
[null,null,null,null,null,null,null,null,null,null,null,"E-Screening Electronic System",11,150000,null,"2018-12-01"]
[null,null,null,null,null,null,null,null,null,null,null,"Software, Information Technology (IT), and Integration",11,75000,null,"2018-12-01"]
[null,null,null,null,null,null,null,null,null,null,null,"Hardware, Supports, Poles, Foundations, and Conduit",11,75000,null,"2018-12-01"]
[null,null,null,null,null,null,null,null,null,null,null,"Construction, Trenching, Digging, Assembly",11,125000,null,"2018-12-01"]
[null,null,null,null,null,null,null,null,null,null,"Incremental Deployment Equipment ","Hardware Maintenance and Support",null,null,50000,"2018-12-01"]
[null,null,null,null,null,null,null,null,null,null,null,"Software Updates and Support",null,null,20000,"2018-12-01"]
[null,null,null,null,null,null,null,null,null,null,null,"Utilities",null,null,5000,"2018-12-01"]
[null,null,null,null,null,null,null,null,13,"Freight Strategy Costs - Parking & Reservation","Basic Infrastructure Equipment","Detector/Sensor",5,100000,10000,"2018-12-01"]
[null,null,null,null,null,null,null,null,null,null,null,"CCTV Cameras",5,50000,5000,"2018-12-01"]
[null,null,null,null,null,null,null,null,null,null,null,"Communications PE",5,50000,5000,"2018-12-01"]
[null,null,null,null,null,null,null,null,null,null,null,"Dynamic Message Signs",10,100000,10000,"2018-12-01"]
[null,null,null,null,null,null,null,null,null,null,null,"Integration",10,60000,6000,"2018-12-01"]
[null,null,null,null,null,null,null,null,null,null,null,"Network Equipment",10,20000,2000,"2018-12-01"]
[null,null,null,null,null,null,null,null,null,null,null,"Signage",10,16000,1600,"2018-12-01"]
[null,null,null,null,null,null,null,null,null,null,null,"Utilities",null,25000,2500,"2018-12-01"]
[null,null,null,null,null,null,null,null,null,null,"Incremental Deployment Equipment ","Communications (Fiber Optic Cables)",10,0,12000,"2018-12-01"]
[null,null,null,null,null,null,null,null,null,null,null,"Operational Support",null,0,18000,"2018-12-01"]
[null,null,null,null,null,null,null,null,null,null,null,"Preventive Maintenance",null,0,24000,"2018-12-01"]
[null,null,null,null,null,null,null,null,null,null,null,"Software Maintenance & Licensing",null,0,12000,"2018-12-01"]
[null,null,null,null,null,null,null,null,14,"Freight Strategy Costs - Climbing Lanes","Basic Infrastructure Equipment","Engineering Design",25,"Variable","Variable","2017-06-15","Price Update 6/2017"]
[null,null,null,null,null,null,null,null,null,null,null,"Software Module",10,305000,3100,"2017-06-15","Price Update 6/2017"]
[null,null,null,null,null,null,null,null,null,null,null,"Traffic Engineering / Operations",10,39000,39000,"2017-06-15","Price Update 6/2017"]
[null,null,null,null,null,null,null,null,null,null,null,"ATM TOC Hardware",10,41000,1000,"2017-06-15","Price Update 6/2017"]
[null,null,null,null,null,null,null,null,null,null,"Incremental Deployment Equipment ","Harden Shoulder",25,2500000,62000,"2017-06-15","Price Update 6/2017"]
[null,null,null,null,null,null,null,null,null,null,null,"Build Refuge Areas",25,null,null,"2017-06-15","Price Update 6/2017"]
[null,null,null,null,null,null,null,null,null,null,null,"Re-striping",5,0.88800000000000012,2.2200000000000008E-2,"2017-06-15","Price Update 6/2017"]
[null,null,null,null,null,null,null,null,null,null,null,"Ramp Meters",10,29000,720,"2017-06-15","Price Update 6/2017"]
[null,null,null,null,null,null,null,null,null,null,null,"Arterial and Ramp Detection",10,9600,240,"2017-06-15","Price Update 6/2017"]
[null,null,null,null,null,null,null,null,null,null,null,"Gantries with large DMS and CCTV",25,1400000,285000,"2017-06-15","Price Update 6/2017"]
[null,null,null,null,null,null,null,null,null,null,null,"Controller",10,360000,18000,"2017-06-15","Price Update 6/2017"]
[null,null,null,null,null,null,null,null,null,null,null,"Speed Limit / Lane Control Sign on Gantry",10,430000,21500,"2017-06-15","Price Update 6/2017"]
[null,null,null,null,null,null,null,null,null,null,null,"Detectors on Gantry or Pole",10,430000,21500,"2017-06-15","Price Update 6/2017"]
[null,null,null,null,null,null,null,null,null,null,null,"Mast Arm Assembly w/ dynamic DLA and DSpL Signs",10,145000,7200,"2017-06-15","Price Update 6/2017"]
[null,null,null,null,null,null,null,null,null,null,null,"Roadside DSpL Sign, Post, and Controller",25,19000,960,"2017-06-15","Price Update 6/2017"]
[null,null,null,null,null,null,null,null,null,null,null,"Camera Assembly",10,62400,3100,"2017-06-15","Price Update 6/2017"]
[null,null,null,null,null,null,null,null,null,null,null,"Telecom/Power Duct Bank",25,960000,24000,"2017-06-15","Price Update 6/2017"]
[null,null,null,null,null,null,null,null,null,null,null,"Telecommunications  (trunk to device)",25,620000,12500,"2017-06-15","Price Update 6/2017"]
[null,null,null,null,null,null,null,null,null,null,null,"Power (trunk to device)",25,580000,5800,"2017-06-15","Price Update 6/2017"]
[null,null,null,null,null,null,null,null,null,null,null,"On site Backup Generator / UPS",10,145000,3600,"2017-06-15","Price Update 6/2017"]
[null,null,null,null,null,null,null,null,15,"Freight Strategy Costs - Off Hours Delivery","Basic Public Costs Infrastructure","Administrative/Overhead"]
[null,null,null,null,null,null,null,null,null,null,null,"Small City",1,50000,0,"December 13,2018","Off-Hours Delivery Evaluation, FHWA, 2018. These values are only for guidance as no thorough cost analysis of OHD programs are yet available.  Check ITS Costs Database for latest information at https://www.itscosts.its.dot.gov/its/benecost.nsf/CostHome"]
[null,null,null,null,null,null,null,null,null,null,null,"Medium City",1,100000,0,"December 13,2018"]
[null,null,null,null,null,null,null,null,null,null,null,"Large City",1,200000,0,"December 13,2018"]
[null,null,null,null,null,null,null,null,null,null,null,"Marketing Program"]
[null,null,null,null,null,null,null,null,null,null,null,"Small City",1,50000,0,"December 13,2018"]
[null,null,null,null,null,null,null,null,null,null,null,"Medium City",1,100000,0,"December 13,2018"]
[null,null,null,null,null,null,null,null,null,null,null,"Large City",1,200000,0,"December 13,2018"]
[null,null,null,null,null,null,null,null,null,null,null,"Training (for dispatchers and drivers)",1,10000,0,"December 13,2018"]
[null,null,null,null,null,null,null,null,null,null,null,"Financial Incentive for Participation","-",5000,0,"December 13,2018"]
[null,null,null,null,null,null,null,null,null,null,"Incremental Public Deployment Equipment ","Security",1,null,null,"2018-12-13"]
[null,null,null,null,null,null,null,null,null,null,null,"Software",1,1000,null,"December 13,2018"]
[null,null,null,null,null,null,null,null,null,null,"Basic Private Infrastructure Equipment"]
[]
[null,null,null,null,null,null,null,null,null,null,"Incremental Private Deployment Equipment","Staffing"]
[null,null,null,null,null,null,null,null,null,null,null,"Noise Reduction Modifications"]
[null,null,null,null,null,null,null,null,null,null,null,"Loading Dock Modifications"]
[null,null,null,null,null,null,null,null,null,null,null,"Emission Reduction Modifications"]
[null,null,null,null,null,null,null,null,null,null,null,"Equipment"]
[null,null,null,null,null,null,null,null,null,null,null,"Security"]
[null,null,null,null,null,null,null,null,null,null,null,"Software and Hardware"]
[null,null,null,null,null,null,null,null,null,null,null,"Other"]
[null,null,null,null,null,null,null,null,16,"Traffic Incident Management - Freeway Service Patrol","Basic Infrastructure Equipment","Video Monitors/Wall for Incident Detection",5,2800,140,"2017-06-15","Price Update 6/2017"]
[null,null,null,null,null,null,null,null,null,null,null,"TMC Incident Response Hardware",5,2500,120,"2017-06-15","Price Update 6/2017"]
[null,null,null,null,null,null,null,null,null,null,null,"TMC System Integration",20,205000,0,"2017-06-15","Price Update 6/2017"]
[null,null,null,null,null,null,null,null,null,null,null,"TMC Incident Response Software",2,15300,770,"2017-06-15","Price Update 6/2017"]
[null,null,null,null,null,null,null,null,null,null,null,"TMC Labor",0,0,110000,"2017-06-15","Price Update 6/2017"]
[null,null,null,null,null,null,null,null,null,null,null,"Emergency Management Center Hardware",10,23000,460,"2017-06-15","Price Update 6/2017"]
[null,null,null,null,null,null,null,null,null,null,null,"Emergency Management Center Software",10,122000,2200,"2017-06-15","Price Update 6/2017"]
[null,null,null,null,null,null,null,null,null,null,null,"Emergency Response Labor",0,0,111000.00000000001,"2017-06-15","Price Update 6/2017"]
[null,null,null,null,null,null,null,null,null,null,null,"Communication Line",20,770,930,"2017-06-15","Price Update 6/2017"]
[null,null,null,null,null,null,null,null,null,null,"Incremental Deployment Equipment ","Incident Response Vehicle",7,87000,15500,"2017-06-15","Price Update 6/2017"]
[null,null,null,null,null,null,null,null,null,null,null,"Incident Response Labor",0,0,96000,"2017-06-15","Price Update 6/2017"]
[null,null,null,null,null,null,null,null,null,null,null,"Communication Line",5,770,260,"2017-06-15","Price Update 6/2017"]
[null,null,null,null,null,null,null,null,17,"Active Transportation Demand Management - General Costs","Basic Infrastructure Equipment","Engineering Design",25,1700000,0,"2017-06-15","Price Update 6/2017"]
[null,null,null,null,null,null,null,null,null,null,null,"Software Module",20,305000,3100,"2017-06-15","Price Update 6/2017"]
[null,null,null,null,null,null,null,null,null,null,null,"Traffic Engineering / Operations",0,39000,39000,"2017-06-15","Price Update 6/2017"]
[null,null,null,null,null,null,null,null,null,null,null,"ATM TOC Hardware",25,41000,1000,"2017-06-15","Price Update 6/2017"]
[null,null,null,null,null,null,null,null,null,null,"Incremental Deployment Equipment ","Harden Shoulder",25,2500000,62000,"2017-06-15","Price Update 6/2017"]
[null,null,null,null,null,null,null,null,null,null,null,"Build Refuge Areas",25,null,null,"2017-06-15","Price Update 6/2017"]
[null,null,null,null,null,null,null,null,null,null,null,"Re-striping",5,0.88800000000000012,2.2200000000000008E-2,"2017-06-15","Price Update 6/2017"]
[null,null,null,null,null,null,null,null,null,null,null,"Ramp Meters",10,29000,720,"2017-06-15","Price Update 6/2017"]
[null,null,null,null,null,null,null,null,null,null,null,"Arterial and Ramp Detection",10,9600,240,"2017-06-15","Price Update 6/2017"]
[null,null,null,null,null,null,null,null,null,null,null,"Gantries with large DMS and CCTV",25,1400000,285000,"2017-06-15","Price Update 6/2017"]
[null,null,null,null,null,null,null,null,null,null,null,"Controller",10,360000,18000,"2017-06-15","Price Update 6/2017"]
[null,null,null,null,null,null,null,null,null,null,null,"Speed Limit / Lane Control Sign on Gantry",10,430000,21500,"2017-06-15","Price Update 6/2017"]
[null,null,null,null,null,null,null,null,null,null,null,"Detectors on Gantry or Pole",10,430000,21500,"2017-06-15","Price Update 6/2017"]
[null,null,null,null,null,null,null,null,null,null,null,"Mast Arm Assembly w/ dynamic DLA and DSpL Signs",10,145000,7200,"2017-06-15","Price Update 6/2017"]
[null,null,null,null,null,null,null,null,null,null,null,"Roadside DSpL Sign, Post, and Controller",25,19000,960,"2017-06-15","Price Update 6/2017"]
[null,null,null,null,null,null,null,null,null,null,null,"Camera Assembly",10,62400,3100,"2017-06-15","Price Update 6/2017"]
[null,null,null,null,null,null,null,null,null,null,null,"Telecom/Power Duct Bank",25,960000,24000,"2017-06-15","Price Update 6/2017"]
[null,null,null,null,null,null,null,null,null,null,null,"Telecommunications  (trunk to device)",25,620000,12500,"2017-06-15","Price Update 6/2017"]
[null,null,null,null,null,null,null,null,null,null,null,"Power (trunk to device)",25,580000,5800,"2017-06-15","Price Update 6/2017"]
[null,null,null,null,null,null,null,null,null,null,null,"On site Backup Generator / UPS",10,145000,3600,"2017-06-15","Price Update 6/2017"]
[null,null,null,null,null,null,null,null,18,"Active Transportation Demand Management - Variable Speed Limits","Basic Infrastructure Equipment","TMC Lane Control Hardware",5,8200,1200,"2017-06-15","Price Update 6/2017"]
[null,null,null,null,null,null,null,null,null,null,null,"TMC System Integration",10,260000,0,"2017-06-15","Price Update 6/2017"]
[null,null,null,null,null,null,null,null,null,null,null,"TMC Lane Control Software",2,36000,770,"2017-06-15","Price Update 6/2017"]
[null,null,null,null,null,null,null,null,null,null,null,"TMC Labor",0,0,110000,"2017-06-15","Price Update 6/2017"]
[null,null,null,null,null,null,null,null,null,null,"Incremental Deployment Equipment ","Communication Line",5,770,930,"2017-06-15","Price Update 6/2017"]
[null,null,null,null,null,null,null,null,null,null,null,"Variable Message Sign",10,89000,4200,"2017-06-15","Price Update 6/2017"]
[null,null,null,null,null,null,null,null,null,null,null,"Variable Message Sign Tower",25,100000,220,"2017-06-15","Price Update 6/2017"]
[null,null,null,null,null,null,null,null,null,null,null,"Speed Signal Controller",10,85000,1900,"2017-06-15","Price Update 6/2017"]
[null,null,null,null,null,null,null,null,null,null,null,"Loop Detectors (2)",5,10500,480,"2017-06-15","Price Update 6/2017"]
[null,null,null,null,null,null,null,null,null,"Travel Demand Management - Employer Based Programs","Basic Infrastructure Equipment","Equipment"]
[null,null,null,null,null,null,null,null,19,null,null,"Information Service Center Hardware",5,50000,1000,"2017-06-15","Price Update 6/2017"]
[null,null,null,null,null,null,null,null,null,null,null,"Info Center System Integration",5,82000,0,"2017-06-15","Price Update 6/2017"]
[null,null,null,null,null,null,null,null,null,null,null,"Information Service Center Software",10,305000,23000,"2017-06-15","Price Update 6/2017"]
[null,null,null,null,null,null,null,null,null,null,null,"Map Database Software",2,23000,0,"2017-06-15","Price Update 6/2017"]
[]
[null,null,null,null,null,null,null,null,null,null,null,"Administration"]
[null,null,null,null,null,null,null,null,null,null,null,"Employer Outreach         ",1,null,64369,"2019-12-13","Long-Range Transportation Demand Management (TDM) Plan: Fiscal Years:  2017 to 2022 \nCity of Alexandria, Approval Date:  November 13, 2015 \nhttp://www.bikearlington.com/wp-content/uploads/2017/04/Capital-Bikeshare-2016-TDP-Update-5-4-2015-FINAL-COMPRESSED.pdf\n"]
[null,null,null,null,null,null,null,null,null,null,null,"Grassroots Marketing ",1,null,64369,"2019-12-13"]
[null,null,null,null,null,null,null,null,null,null,null,"Transit Store/Call Center",1,null,28609,"2019-12-13"]
[null,null,null,null,null,null,null,null,null,null,null,"Commute Assistance/ Subsidy ",1,null,42913,"2019-12-13"]
[null,null,null,null,null,null,null,null,null,null,null,"Regional Bikeshare ",1,null,14304,"2019-12-13"]
[null,null,null,null,null,null,null,null,null,null,null," Long-range Planning ",1,null,0,"2019-12-13"]
[null,null,null,null,null,null,null,null,null,null,null," Training, Travel, Admin ",1,null,19522,"2019-12-13"]
[null,null,null,null,null,null,null,null,null,null,null,"Programming",null,null,null,"2019-12-13"]
[null,null,null,null,null,null,null,null,null,null,null," Programming Employer Outreach ",1,null,261579,"2019-12-13"]
[null,null,null,null,null,null,null,null,null,null,null,"Grassroots Marketing ",1,null,200386,"2019-12-13"]
[null,null,null,null,null,null,null,null,null,null,null," Transit Store/Call Center ",1,null,396578,"2019-12-13"]
[null,null,null,null,null,null,null,null,null,null,null,"Commute Assistance/ Subsidy ",1,null,16391,"2019-12-13"]
[null,null,null,null,null,null,null,null,null,null,null,"Regional Bikeshare ",1,null,21634,"2019-12-13"]
[null,null,null,null,null,null,null,null,null,null,"Incremental Deployment Equipment","Bikeshare: Stations",null,null,null,"2018-12-10","https://www.pewtrusts.org/en/research-and-analysis/blogs/stateline/2016/03/24/despite-popularity-bike-share-programs-often-need-subsidies"]
[null,null,null,null,null,null,null,null,null,null,null,"Bikeshare: Docs"]
[null,null,null,null,null,null,null,null,null,null,null,"Bikeshare: Bikes (per 100 bike system)",5,4500,{"$f":"+N213*0.1","v":450}]
[null,null,null,null,null,null,null,null,20,"Active Transportation Demand Management - Part-Time Shoulder Use","Basic Infrastructure Equipment","TMC Lane Control Hardware",5,8200,1200,"2017-06-15","Price Update 6/2017"]
[null,null,null,null,null,null,null,null,null,null,null,"TMC System Integration",10,260000,0,"2017-06-15","Price Update 6/2017"]
[null,null,null,null,null,null,null,null,null,null,null,"TMC Lane Control Software",2,36000,770,"2017-06-15","Price Update 6/2017"]
[null,null,null,null,null,null,null,null,null,null,null,"TMC Labor",0,0,110000,"2017-06-15","Price Update 6/2017"]
[null,null,null,null,null,null,null,null,null,null,null,"Communications",5,2050,2050,"2017-06-15","Price Update 6/2017"]
[null,null,null,null,null,null,null,null,null,null,"Incremental Deployment Equipment ","Communication Line",5,770,930,"2017-06-15","Price Update 6/2017"]
[null,null,null,null,null,null,null,null,null,null,null,"Variable Message Sign",10,89000,4200,"2017-06-15","Price Update 6/2017"]
[null,null,null,null,null,null,null,null,null,null,null,"Variable Message Sign Tower",25,100000,220,"2017-06-15","Price Update 6/2017"]
[null,null,null,null,null,null,null,null,null,null,null,"Lane Signal Controller",10,85000,1900,"2017-06-15","Price Update 6/2017"]
[null,null,null,null,null,null,null,null,null,null,null,"Loop Detectors (2)",5,10500,480,"2017-06-15","Price Update 6/2017"]
[null,null,null,null,null,null,null,null,21,"Active Transportation Demand Management - High-Occupancy Toll Lanes","Basic Infrastructure Equipment","TMC Lane Control Hardware",5,8200,1200,"2017-06-15","Price Update 6/2017"]
[null,null,null,null,null,null,null,null,null,null,null,"TMC System Integration",10,260000,0,"2017-06-15","Price Update 6/2017"]
[null,null,null,null,null,null,null,null,null,null,null,"TMC Lane Control Software",2,36000,770,"2017-06-15","Price Update 6/2017"]
[null,null,null,null,null,null,null,null,null,null,null,"TMC Labor",0,0,110000,"2017-06-15","Price Update 6/2017"]
[null,null,null,null,null,null,null,null,null,null,null,"Toll Processing Center Hardware",10,18500,370,"2017-06-15","Price Update 6/2017"]
[null,null,null,null,null,null,null,null,null,null,null,"Toll Processing Center Software",10,110000,2000,"2017-06-15","Price Update 6/2017"]
[null,null,null,null,null,null,null,null,null,null,null,"Toll Processing Center Labor",0,0,110000,"2017-06-15","Price Update 6/2017"]
[null,null,null,null,null,null,null,null,null,null,null,"Communications",5,2050,2050,"2017-06-15","Price Update 6/2017"]
[null,null,null,null,null,null,null,null,null,null,"Incremental Deployment Equipment ","Communication Line",5,770,930,"2017-06-15","Price Update 6/2017"]
[null,null,null,null,null,null,null,null,null,null,null,"Variable Message Sign",10,89000,4200,"2017-06-15","Price Update 6/2017"]
[null,null,null,null,null,null,null,null,null,null,null,"Variable Message Sign Tower",25,100000,220,"2017-06-15","Price Update 6/2017"]
[null,null,null,null,null,null,null,null,null,null,null,"Lane Signal Controller",10,85000,1900,"2017-06-15","Price Update 6/2017"]
[null,null,null,null,null,null,null,null,null,null,null,"Loop Detectors (2)",5,10500,480,"2017-06-15","Price Update 6/2017"]
[null,null,null,null,null,null,null,null,22,"Road Weather Management","Basic Infrastructure Equipment","TMC Information Dissemination Hardware",5,6100,310,"2017-06-15","Price Update 6/2017"]
[null,null,null,null,null,null,null,null,null,null,null,"TMC Information Dissemination Software",5,20500,1000,"2017-06-15","Price Update 6/2017"]
[null,null,null,null,null,null,null,null,null,null,null,"TMC System Integration",10,77000,5000,"2017-06-15","Price Update 6/2017"]
[null,null,null,null,null,null,null,null,null,null,null,"Labor for Traffic Information Dissemination",0,0,110000,"2017-06-15","Price Update 6/2017"]
[null,null,null,null,null,null,null,null,null,null,null,"Communications ",5,4100,2300,"2017-06-15","Price Update 6/2017"]
[null,null,null,null,null,null,null,null,null,null,"Incremental Deployment Equipment ","Communication Line",5,770,930,"2017-06-15","Price Update 6/2017"]
[null,null,null,null,null,null,null,null,null,null,null,"Variable Message Sign",5,89000,4200,"2017-06-15","Price Update 6/2017"]
[null,null,null,null,null,null,null,null,null,null,null,"Variable Message Sign Tower",25,100000,220,"2017-06-15","Price Update 6/2017"]
[null,null,null,null,null,null,null,null,null,null,null,"Remote Weather Station",10,38000,2400,"2017-06-15","Price Update 6/2017"]
[null,null,null,null,null,null,null,null,23,"Work Zone Management","Basic Infrastructure Equipment","TMC Information Dissemination Hardware",5,6100,310,"2017-06-15","Price Update 6/2017"]
[null,null,null,null,null,null,null,null,null,null,null,"TMC Information Dissemination Software",5,20500,1000,"2017-06-15","Price Update 6/2017"]
[null,null,null,null,null,null,null,null,null,null,null,"TMC System Integration",10,77000,5000,"2017-06-15","Price Update 6/2017"]
[null,null,null,null,null,null,null,null,null,null,null,"Labor for Traffic Information Dissemination",0,0,110000,"2017-06-15","Price Update 6/2017"]
[null,null,null,null,null,null,null,null,null,null,null,"Communications ",7,4100,2300,"2017-06-15","Price Update 6/2017"]
[null,null,null,null,null,null,null,null,null,null,"Incremental Deployment Equipment ","Communication Line",5,770,679.80000000000007,"2017-06-15","Price Update 6/2017"]
[null,null,null,null,null,null,null,null,null,null,null,"Variable Message Sign - Temporary",10,24000,1200,"2017-06-15","Price Update 6/2017"]
[null,null,null,null,null,null,null,null,null,null,null,"Video Camera",6,8100,1100,"2017-06-15","Price Update 6/2017"]
[null,null,null,null,null,null,null,null,null,null,null,"Camera Tower",20,40000,380,"2017-06-15","Price Update 6/2017"]
[null,null,null,null,null,null,null,null,24,"Shared Use Mode","Basic Infrastructure Equipment"]
[null,null,null,null,null,null,null,null,null,null,null,"Bikeshare: Stations",null,null,null,"2018-12-10","https://www.pewtrusts.org/en/research-and-analysis/blogs/stateline/2016/03/24/despite-popularity-bike-share-programs-often-need-subsidies"]
[null,null,null,null,null,null,null,null,null,null,null,"Bikeshare: Docs"]
[null,null,null,null,null,null,null,null,null,null,null,"Bikeshare: Bikes (per 100 bike system)",5,4500,{"$f":"+N258*0.1","v":450}]
[]
[null,null,null,null,null,null,null,null,null,null,"Incremental Deployment Equipment ",null,null,null,null,null,"Intelligent Transportation Systems Benefits, Costs, and Lessons Learned: 2018 Update Report, www.its.dot.gov/index.htm, Final Report – March 2018, Publication Number: FHWA-JPO-18-641"]
[null,null,null,null,null,null,null,null,null,null,null,"Carsharing (Car to Go) City Payment",1,1800,null,"2018-12-10"]
[null,null,null,null,null,null,null,null,null,null,null,"Bikesharing, Systems Operations",1,1371000,null,"2018-12-10"]
[null,null,null,null,null,null,null,null,null,null,null,"Bikesharing, Management and Marketing ",1,103000,null,"2018-12-10"]
[]
[]
["Support Strategies are not separate cost sheets in TOPS-BC, but are often part of the costs of various strategies.  These technologies and the associated useful life, capital, and O&M costs are included here for information.  The user can check the FHWA Costs Database for the most recent cost updates for these and other technologies.  The database is available here: https://www.itscosts.its.dot.gov/its/benecost.nsf/CostHome",null,null,null,null,null,null,null,25,"Support Strategies - Traffic Management Center","Basic Infrastructure Equipment","Traffic Management Center",20,3800000,385000,"2017-06-15","Price Update 6/2017"]
[null,null,null,null,null,null,null,null,26,"Support Strategies - Loop Detection","Basic Infrastructure Equipment","Hardware/Software for Traffic Surveillance",5,120000,6100,"2017-06-15","Price Update 6/2017"]
[null,null,null,null,null,null,null,null,null,null,null,"System Integration",10,200000,10000,"2017-06-15","Price Update 6/2017"]
[null,null,null,null,null,null,null,null,null,null,"Incremental Deployment Equipment ","Loop Detector (double set)",5,24000,2100,"2017-06-15","Price Update 6/2017"]
[null,null,null,null,null,null,null,null,null,null,null,"Communication Line",5,0,2600,"2017-06-15","Price Update 6/2017"]
[null,null,null,null,null,null,null,null,27,"Support Strategies - CCTV","Basic Infrastructure Equipment","Hardware/Software for Traffic Surveillance",5,165000,8300,"2017-06-15","Price Update 6/2017"]
[null,null,null,null,null,null,null,null,null,null,null,"System Integration",10,200000,10000,"2017-06-15","Price Update 6/2017"]
[null,null,null,null,null,null,null,null,null,null,"Incremental Deployment Equipment ","Video Camera",10,43000,1100,"2017-06-15","Price Update 6/2017"]
[null,null,null,null,null,null,null,null,null,null,null,"Camera Tower",20,40000,380,"2017-06-15","Price Update 6/2017"]
[null,null,null,null,null,null,null,null,null,null,null,"Communication Line",5,0,2600,"2017-06-15","Price Update 6/2017"]

{"sheet":"Costs Template","index":14,"n_rows":202,"n_cols":192,"rows_kept":202,"cut":false,"hidden":false,"merged":[[92,22,92,23],[107,187,107,188],[107,189,107,190],[107,191,107,192],[107,177,107,178],[107,179,107,180],[107,181,107,182],[107,183,107,184],[107,185,107,186],[107,167,107,168],[107,169,107,170],[107,171,107,172],[107,173,107,174],[107,175,107,176],[107,157,107,158],[107,159,107,160],[107,161,107,162],[107,163,107,164],[107,165,107,166],[107,147,107,148],[107,149,107,150],[107,151,107,152],[107,153,107,154],[107,155,107,156],[107,137,107,138],[107,139,107,140],[107,141,107,142],[107,143,107,144],[107,145,107,146],[107,127,107,128],[107,129,107,130],[107,131,107,132],[107,69,107,70],[107,71,107,72],[107,73,107,74],[107,75,107,76],[107,57,107,58],[107,59,107,60],[107,61,107,62],[107,63,107,64],[107,65,107,66],[107,133,107,134],[107,135,107,136],[107,117,107,118],[107,119,107,120],[107,121,107,122],[107,123,107,124],[107,125,107,126],[107,107,107,108],[107,109,107,110],[107,111,107,112],[107,113,107,114],[107,115,107,116],[107,97,107,98],[107,99,107,100],[107,101,107,102],[107,103,107,104],[107,105,107,106],[107,17,107,18],[107,31,107,32],[107,33,107,34],[107,35,107,36],[106,183,106,184],[106,185,106,186],[106,187,106,188],[106,143,106,144],[106,145,106,146],[106,147,106,148],[106,149,106,150],[106,151,106,152],[106,133,106,134],[106,135,106,136],[107,67,107,68],[106,137,106,138],[106,139,106,140],[106,141,106,142],[106,123,106,124],[106,125,106,126],[106,127,106,128],[106,129,106,130],[107,87,107,88],[107,89,107,90],[107,91,107,92],[107,93,107,94],[107,95,107,96],[107,77,107,78],[107,79,107,80],[107,81,107,82],[107,83,107,84],[107,85,107,86],[106,189,106,190],[106,191,106,192],[106,173,106,174],[106,175,106,176],[106,177,106,178],[106,179,106,180],[106,181,106,182],[106,163,106,164],[106,165,106,166],[106,167,106,168],[106,169,106,170],[106,171,106,172],[106,153,106,154],[106,155,106,156],[106,157,106,158],[106,159,106,160],[106,161,106,162],[106,131,106,132],[106,113,106,114],[106,115,106,116],[106,117,106,118],[106,119,106,120],[106,121,106,122],[106,103,106,104],[106,105,106,106],[106,107,106,108],[106,109,106,110],[106,111,106,112],[106,97,106,98],[106,99,106,100],[106,101,106,102],[106,83,106,84],[106,85,106,86],[106,87,106,88],[106,89,106,90],[106,91,106,92],[106,73,106,74],[106,75,106,76],[106,77,106,78],[106,79,106,80],[106,81,106,82],[106,63,106,64],[106,65,106,66],[106,67,106,68],[106,69,106,70],[106,71,106,72],[106,57,106,58],[106,59,106,60],[106,61,106,62],[105,187,105,188],[105,189,105,190],[105,191,105,192],[106,13,106,14],[106,17,106,18],[106,31,106,32],[106,33,106,34],[106,35,106,36],[106,37,106,38],[106,39,106,40],[106,41,106,42],[106,43,106,44],[106,45,106,46],[106,47,106,48],[106,49,106,50],[106,51,106,52],[105,177,105,178],[105,179,105,180],[105,181,105,182],[105,183,105,184],[105,185,105,186],[105,167,105,168],[105,169,105,170],[105,171,105,172],[105,173,105,174],[105,175,105,176],[105,157,105,158],[106,93,106,94],[106,95,106,96],[105,159,105,160],[105,161,105,162],[105,163,105,164],[105,165,105,166],[105,147,105,148],[105,149,105,150],[105,151,105,152],[105,153,105,154],[105,155,105,156],[105,137,105,138],[105,139,105,140],[105,141,105,142],[105,143,105,144],[105,145,105,146],[105,127,105,128],[105,129,105,130],[105,131,105,132],[105,133,105,134],[105,135,105,136],[105,117,105,118],[105,119,105,120],[105,121,105,122],[105,123,105,124],[105,125,105,126],[105,107,105,108],[105,109,105,110],[105,111,105,112],[105,113,105,114],[105,115,105,116],[105,97,105,98],[105,99,105,100],[105,101,105,102],[105,103,105,104],[105,105,105,106],[105,87,105,88],[105,89,105,90],[105,91,105,92],[105,93,105,94],[105,95,105,96],[105,77,105,78],[105,79,105,80],[105,81,105,82],[105,83,105,84],[105,85,105,86],[105,67,105,68],[105,69,105,70],[105,71,105,72],[105,73,105,74],[105,75,105,76],[105,57,105,58],[105,59,105,60],[105,61,105,62],[105,63,105,64],[105,65,105,66],[201,191,201,192],[105,13,105,14],[105,17,105,18],[105,31,105,32],[105,33,105,34],[105,35,105,36],[105,37,105,38],[105,39,105,40],[105,41,105,42],[105,43,105,44],[105,45,105,46],[105,47,105,48],[105,49,105,50],[105,51,105,52],[105,53,105,54],[105,55,105,56],[201,181,201,182],[201,183,201,184],[201,185,201,186],[201,187,201,188],[201,189,201,190],[201,171,201,172],[201,173,201,174],[201,175,201,176],[201,177,201,178],[201,179,201,180],[201,161,201,162],[201,163,201,164],[201,165,201,166],[201,167,201,168],[201,169,201,170],[201,151,201,152],[201,153,201,154],[201,155,201,156],[201,157,201,158],[201,159,201,160],[201,141,201,142],[201,143,201,144],[201,145,201,146],[201,147,201,148],[201,149,201,150],[201,131,201,132],[201,133,201,134],[201,135,201,136],[201,137,201,138],[201,139,201,140],[201,121,201,122],[201,123,201,124],[201,125,201,126],[201,127,201,128],[201,129,201,130],[201,111,201,112],[201,113,201,114],[201,115,201,116],[201,117,201,118],[201,119,201,120],[201,101,201,102],[201,103,201,104],[201,105,201,106],[201,107,201,108],[201,109,201,110],[201,91,201,92],[201,93,201,94],[201,95,201,96],[201,97,201,98],[201,99,201,100],[201,81,201,82],[201,83,201,84],[201,85,201,86],[201,87,201,88],[201,89,201,90],[201,71,201,72],[201,73,201,74],[201,75,201,76],[201,77,201,78],[201,79,201,80],[201,61,201,62],[201,63,201,64],[201,65,201,66],[201,67,201,68],[201,69,201,70],[201,51,201,52],[201,53,201,54],[201,55,201,56],[201,57,201,58],[201,59,201,60],[201,41,201,42],[201,43,201,44],[201,45,201,46],[201,47,201,48],[201,49,201,50],[200,191,200,192],[201,11,201,12],[201,13,201,14],[201,15,201,16],[201,17,201,18],[201,19,201,20],[201,21,201,22],[201,23,201,24],[201,25,201,26],[201,27,201,28],[201,29,201,30],[201,31,201,32],[201,33,201,34],[201,35,201,36],[201,37,201,38],[201,39,201,40],[200,181,200,182],[200,183,200,184],[200,185,200,186],[200,187,200,188],[200,189,200,190],[200,171,200,172],[200,173,200,174],[200,175,200,176],[200,177,200,178],[200,179,200,180],[200,161,200,162],[200,163,200,164],[200,165,200,166],[200,167,200,168],[200,169,200,170],[200,151,200,152],[200,153,200,154],[200,155,200,156],[200,157,200,158],[200,159,200,160],[200,141,200,142],[200,143,200,144],[200,145,200,146],[200,147,200,148],[200,149,200,150],[200,131,200,132],[200,133,200,134],[200,135,200,136],[200,137,200,138],[200,139,200,140],[200,121,200,122],[200,123,200,124],[200,125,200,126],[200,127,200,128],[200,129,200,130],[200,111,200,112],[200,113,200,114],[200,115,200,116],[200,117,200,118],[200,119,200,120],[200,101,200,102],[200,103,200,104],[200,105,200,106],[200,107,200,108],[200,109,200,110],[200,91,200,92],[200,93,200,94],[200,95,200,96],[200,97,200,98],[200,99,200,100],[200,81,200,82],[200,83,200,84],[200,85,200,86],[200,87,200,88],[200,89,200,90],[200,71,200,72],[200,73,200,74],[200,75,200,76],[200,77,200,78],[200,79,200,80],[200,61,200,62],[200,63,200,64],[200,65,200,66],[200,67,200,68],[200,69,200,70],[200,51,200,52],[200,53,200,54],[200,55,200,56],[200,57,200,58],[200,59,200,60],[200,41,200,42],[200,43,200,44],[200,45,200,46],[200,47,200,48],[200,49,200,50],[199,191,199,192],[200,11,200,12],[200,13,200,14],[200,15,200,16],[200,17,200,18],[200,19,200,20],[200,21,200,22],[200,23,200,24],[200,25,200,26],[200,27,200,28],[200,29,200,30],[200,31,200,32],[200,33,200,34],[200,35,200,36],[200,37,200,38],[200,39,200,40],[199,181,199,182],[199,183,199,184],[199,185,199,186],[199,187,199,188],[199,189,199,190],[199,171,199,172],[199,173,199,174],[199,175,199,176],[199,177,199,178],[199,179,199,180],[199,161,199,162],[199,163,199,164],[199,165,199,166],[199,167,199,168],[199,169,199,170],[199,151,199,152],[199,153,199,154],[199,155,199,156],[199,157,199,158],[199,159,199,160],[199,141,199,142],[199,143,199,144],[199,145,199,146],[199,147,199,148],[199,149,199,150],[199,131,199,132],[199,133,199,134],[199,135,199,136],[199,137,199,138],[199,139,199,140],[199,121,199,122],[199,123,199,124],[199,125,199,126],[199,127,199,128],[199,129,199,130],[199,111,199,112],[199,113,199,114],[199,115,199,116],[199,117,199,118],[199,119,199,120],[199,101,199,102],[199,103,199,104],[199,105,199,106],[199,107,199,108],[199,109,199,110],[199,91,199,92],[199,93,199,94],[199,95,199,96],[199,97,199,98],[199,99,199,100],[199,81,199,82],[199,83,199,84],[199,85,199,86],[199,87,199,88],[199,89,199,90],[199,71,199,72],[199,73,199,74],[199,75,199,76],[199,77,199,78],[199,79,199,80],[199,61,199,62],[199,63,199,64],[199,65,199,66],[199,67,199,68],[199,69,199,70],[199,51,199,52],[199,53,199,54],[199,55,199,56],[199,57,199,58],[199,59,199,60],[199,41,199,42],[199,43,199,44],[199,45,199,46],[199,47,199,48],[199,49,199,50],[198,191,198,192],[199,11,199,12],[199,13,199,14],[199,15,199,16],[199,17,199,18],[199,19,199,20],[199,21,199,22],[199,23,199,24],[199,25,199,26],[199,27,199,28],[199,29,199,30],[199,31,199,32],[199,33,199,34],[199,35,199,36],[199,37,199,38],[199,39,199,40],[198,181,198,182],[198,183,198,184],[198,185,198,186],[198,187,198,188],[198,189,198,190],[198,171,198,172],[198,173,198,174],[198,175,198,176],[198,177,198,178],[198,179,198,180],[198,161,198,162],[198,163,198,164],[198,165,198,166],[198,167,198,168],[198,169,198,170],[198,151,198,152],[198,153,198,154],[198,155,198,156],[198,157,198,158],[198,159,198,160],[198,141,198,142],[198,143,198,144],[198,145,198,146],[198,147,198,148],[198,149,198,150],[198,131,198,132],[198,133,198,134],[198,135,198,136],[198,137,198,138],[198,139,198,140],[198,121,198,122],[198,123,198,124],[198,125,198,126],[198,127,198,128],[198,129,198,130],[198,111,198,112],[198,113,198,114],[198,115,198,116],[198,117,198,118],[198,119,198,120],[198,101,198,102],[198,103,198,104],[198,105,198,106],[198,107,198,108],[198,109,198,110],[198,91,198,92],[198,93,198,94],[198,95,198,96],[198,97,198,98],[198,99,198,100],[198,81,198,82],[198,83,198,84],[198,85,198,86],[198,87,198,88],[198,89,198,90],[198,71,198,72],[198,73,198,74],[198,75,198,76],[198,77,198,78],[198,79,198,80],[198,61,198,62],[198,63,198,64],[198,65,198,66],[198,67,198,68],[198,69,198,70],[198,51,198,52],[198,53,198,54],[198,55,198,56],[198,57,198,58],[198,59,198,60],[198,41,198,42],[198,43,198,44],[198,45,198,46],[198,47,198,48],[198,49,198,50],[197,191,197,192],[198,11,198,12],[198,13,198,14],[198,15,198,16],[198,17,198,18],[198,19,198,20],[198,21,198,22],[198,23,198,24],[198,25,198,26],[198,27,198,28],[198,29,198,30],[198,31,198,32],[198,33,198,34],[198,35,198,36],[198,37,198,38],[198,39,198,40],[197,181,197,182],[197,183,197,184],[197,185,197,186],[197,187,197,188],[197,189,197,190],[197,171,197,172],[197,173,197,174],[197,175,197,176],[197,177,197,178],[197,179,197,180],[197,161,197,162],[197,163,197,164],[197,165,197,166],[197,167,197,168],[197,169,197,170],[197,151,197,152],[197,153,197,154],[197,155,197,156],[197,157,197,158],[197,159,197,160],[197,141,197,142],[197,143,197,144],[197,145,197,146],[197,147,197,148],[197,149,197,150],[197,131,197,132],[197,133,197,134],[197,135,197,136],[197,137,197,138],[197,139,197,140],[197,121,197,122],[197,123,197,124],[197,125,197,126],[197,127,197,128],[197,129,197,130],[197,111,197,112],[197,113,197,114],[197,115,197,116],[197,117,197,118],[197,119,197,120],[197,101,197,102],[197,103,197,104],[197,105,197,106],[197,107,197,108],[197,109,197,110],[197,91,197,92],[197,93,197,94],[197,95,197,96],[197,97,197,98],[197,99,197,100],[197,81,197,82],[197,83,197,84],[197,85,197,86],[197,87,197,88],[197,89,197,90],[197,71,197,72],[197,73,197,74],[197,75,197,76],[197,77,197,78],[197,79,197,80],[197,61,197,62],[197,63,197,64],[197,65,197,66],[197,67,197,68],[197,69,197,70],[197,51,197,52],[197,53,197,54],[197,55,197,56],[197,57,197,58],[197,59,197,60],[197,41,197,42],[197,43,197,44],[197,45,197,46],[197,47,197,48],[197,49,197,50],[196,191,196,192],[197,11,197,12],[197,13,197,14],[197,15,197,16],[197,17,197,18],[197,19,197,20],[197,21,197,22],[197,23,197,24],[197,25,197,26],[197,27,197,28],[197,29,197,30],[197,31,197,32],[197,33,197,34],[197,35,197,36],[197,37,197,38],[197,39,197,40],[196,181,196,182],[196,183,196,184],[196,185,196,186],[196,187,196,188],[196,189,196,190],[196,171,196,172],[196,173,196,174],[196,175,196,176],[196,177,196,178],[196,179,196,180],[196,161,196,162],[196,163,196,164],[196,165,196,166],[196,167,196,168],[196,169,196,170],[196,151,196,152],[196,153,196,154],[196,155,196,156],[196,157,196,158],[196,159,196,160],[196,141,196,142],[196,143,196,144],[196,145,196,146],[196,147,196,148],[196,149,196,150],[196,131,196,132],[196,133,196,134],[196,135,196,136],[196,137,196,138],[196,139,196,140],[196,121,196,122],[196,123,196,124],[196,125,196,126],[196,127,196,128],[196,129,196,130],[196,111,196,112],[196,113,196,114],[196,115,196,116],[196,117,196,118],[196,119,196,120],[196,101,196,102],[196,103,196,104],[196,105,196,106],[196,107,196,108],[196,109,196,110],[196,91,196,92],[196,93,196,94],[196,95,196,96],[196,97,196,98],[196,99,196,100],[196,81,196,82],[196,83,196,84],[196,85,196,86],[196,87,196,88],[196,89,196,90],[196,71,196,72],[196,73,196,74],[196,75,196,76],[196,77,196,78],[196,79,196,80],[196,61,196,62],[196,63,196,64],[196,65,196,66],[196,67,196,68],[196,69,196,70],[196,51,196,52],[196,53,196,54],[196,55,196,56],[196,57,196,58],[196,59,196,60],[196,41,196,42],[196,43,196,44],[196,45,196,46],[196,47,196,48],[196,49,196,50],[195,191,195,192],[196,11,196,12],[196,13,196,14],[196,15,196,16],[196,17,196,18],[196,19,196,20],[196,21,196,22],[196,23,196,24],[196,25,196,26],[196,27,196,28],[196,29,196,30],[196,31,196,32],[196,33,196,34],[196,35,196,36],[196,37,196,38],[196,39,196,40],[195,181,195,182],[195,183,195,184],[195,185,195,186],[195,187,195,188],[195,189,195,190],[195,171,195,172],[195,173,195,174],[195,175,195,176],[195,177,195,178],[195,179,195,180],[195,161,195,162],[195,163,195,164],[195,165,195,166],[195,167,195,168],[195,169,195,170],[195,151,195,152],[195,153,195,154],[195,155,195,156],[195,157,195,158],[195,159,195,160],[195,141,195,142],[195,143,195,144],[195,145,195,146],[195,147,195,148],[195,149,195,150],[195,131,195,132],[195,133,195,134],[195,135,195,136],[195,137,195,138],[195,139,195,140],[195,121,195,122],[195,123,195,124],[195,125,195,126],[195,127,195,128],[195,129,195,130],[195,111,195,112],[195,113,195,114],[195,115,195,116],[195,117,195,118],[195,119,195,120],[195,101,195,102],[195,103,195,104],[195,105,195,106],[195,107,195,108],[195,109,195,110],[195,91,195,92],[195,93,195,94],[195,95,195,96],[195,97,195,98],[195,99,195,100],[195,81,195,82],[195,83,195,84],[195,85,195,86],[195,87,195,88],[195,89,195,90],[195,71,195,72],[195,73,195,74],[195,75,195,76],[195,77,195,78],[195,79,195,80],[195,61,195,62],[195,63,195,64],[195,65,195,66],[195,67,195,68],[195,69,195,70],[195,51,195,52],[195,53,195,54],[195,55,195,56],[195,57,195,58],[195,59,195,60],[195,41,195,42],[195,43,195,44],[195,45,195,46],[195,47,195,48],[195,49,195,50],[194,191,194,192],[195,11,195,12],[195,13,195,14],[195,15,195,16],[195,17,195,18],[195,19,195,20],[195,21,195,22],[195,23,195,24],[195,25,195,26],[195,27,195,28],[195,29,195,30],[195,31,195,32],[195,33,195,34],[195,35,195,36],[195,37,195,38],[195,39,195,40],[194,181,194,182],[194,183,194,184],[194,185,194,186],[194,187,194,188],[194,189,194,190],[194,171,194,172],[194,173,194,174],[194,175,194,176],[194,177,194,178],[194,179,194,180],[194,161,194,162],[194,163,194,164],[194,165,194,166],[194,167,194,168],[194,169,194,170],[194,151,194,152],[194,153,194,154],[194,155,194,156],[194,157,194,158],[194,159,194,160],[194,141,194,142],[194,143,194,144],[194,145,194,146],[194,147,194,148],[194,149,194,150],[194,131,194,132],[194,133,194,134],[194,135,194,136],[194,137,194,138],[194,139,194,140],[194,121,194,122],[194,123,194,124],[194,125,194,126],[194,127,194,128],[194,129,194,130],[194,111,194,112],[194,113,194,114],[194,115,194,116],[194,117,194,118],[194,119,194,120],[194,101,194,102],[194,103,194,104],[194,105,194,106],[194,107,194,108],[194,109,194,110],[194,91,194,92],[194,93,194,94],[194,95,194,96],[194,97,194,98],[194,99,194,100],[194,81,194,82],[194,83,194,84],[194,85,194,86],[194,87,194,88],[194,89,194,90],[194,71,194,72],[194,73,194,74],[194,75,194,76],[194,77,194,78],[194,79,194,80],[194,61,194,62],[194,63,194,64],[194,65,194,66],[194,67,194,68],[194,69,194,70],[194,51,194,52],[194,53,194,54],[194,55,194,56],[194,57,194,58],[194,59,194,60],[194,41,194,42],[194,43,194,44],[194,45,194,46],[194,47,194,48],[194,49,194,50],[193,191,193,192],[194,11,194,12],[194,13,194,14],[194,15,194,16],[194,17,194,18],[194,19,194,20],[194,21,194,22],[194,23,194,24],[194,25,194,26],[194,27,194,28],[194,29,194,30],[194,31,194,32],[194,33,194,34],[194,35,194,36],[194,37,194,38],[194,39,194,40],[193,181,193,182],[193,183,193,184],[193,185,193,186],[193,187,193,188],[193,189,193,190],[193,171,193,172],[193,173,193,174],[193,175,193,176],[193,177,193,178],[193,179,193,180],[193,161,193,162],[193,163,193,164],[193,165,193,166],[193,167,193,168],[193,169,193,170],[193,151,193,152],[193,153,193,154],[193,155,193,156],[193,157,193,158],[193,159,193,160],[193,141,193,142],[193,143,193,144],[193,145,193,146],[193,147,193,148],[193,149,193,150],[193,131,193,132],[193,133,193,134],[193,135,193,136],[193,137,193,138],[193,139,193,140],[193,121,193,122],[193,123,193,124],[193,125,193,126],[193,127,193,128]],"merged_total":6973,"flags":["merged_cut"]}
[]
[null,"Navigation",null,null,null,null,null,null,{"$f":"openingScreenTitle","v":"FHWA Tool for Operations Benefit/Cost (TOPS-BC):  Version 4.0"}]
[null,"Back",null,null,null,null,null,null,null,"PURPOSE:  Estimate Lifecycle Costs of TSM&O Strategies"]
[null,"OPENING SCREEN"]
[null,"GENERAL TOOL OVERVIEW",null,null,null,null,null,null,null,null,"WORK AREA 1 - ESTIMATE AVERAGE ANNUAL COST"]
[null,"WHAT'S NEW"]
[null,"LIST OF ALL WORKSHEETS",null,null,null,null,null,null,null,null,"Costs Template"]
[null,"1) ESTIMATE COSTS"]
[null,"Cost Default Matrix",null,null,null,null,null,null,"Equipment",null,null,null,null,null,null,null,"Useful Life",null,"Capital / Replacement Costs (Total)",null,"O&M Costs (Annual)",null,"Annualized Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Iterative Model Run"]
[4,"Cost Template",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Title ",null,"Factor",null,"Result"]
[null,"Traveler Information"]
[null,"En-Route Traveler Information"]
[null,"Pre-Trip Traveler Information",null,null,null,null,null,null,"Basic Infrastructure Equipment and Costs"]
[null,"Traffic Signal Systems (TSS)",null,null,null,null,null,null,null,{"$f":"\"Infrastructure Item \" & TEXT(ROW()-11,\"##\")","v":"Infrastructure Item 3"},null,null,null,null,null,null,null,null,0,null,0,null,{"$f":"IF(R14>0,S14/R14+U14,U14)","v":0}]
[null,"Preset Timing",null,null,null,null,null,null,null,{"$f":"\"Infrastructure Item \" & TEXT(ROW()-11,\"##\")","v":"Infrastructure Item 4"},null,null,null,null,null,null,null,null,0,null,0,null,{"$f":"IF(R15>0,S15/R15+U15,U15)","v":0}]
[null,"Traffic Actuated Timing",null,null,null,null,null,null,null,"Infrastructure Item 5",null,null,null,null,null,null,null,null,0,null,0,null,0]
[null,"Central Control ",null,null,null,null,null,null,null,"Infrastructure Item 6",null,null,null,null,null,null,null,null,0,null,0,null,0]
[null,"Transit Signal Priority",null,null,null,null,null,null,null,"Infrastructure Item 7",null,null,null,null,null,null,null,null,0,null,0,null,0]
[null,"Ramp Metering ",null,null,null,null,null,null,null,"Infrastructure Item 8",null,null,null,null,null,null,null,null,0,null,0,null,0]
[null,"Central Control",null,null,null,null,null,null,null,"Infrastructure Item 9",null,null,null,null,null,null,null,null,0,null,0,null,0]
[null,"Traffic Actuated",null,null,null,null,null,null,null,"Infrastructure Item 10",null,null,null,null,null,null,null,null,0,null,0,null,0]
[null,"Preset Timing",null,null,null,null,null,null,null,"Infrastructure Item 11",null,null,null,null,null,null,null,null,0,null,0,null,0]
[null,"Freight Strategies",null,null,null,null,null,null,null,"Infrastructure Item 12",null,null,null,null,null,null,null,null,0,null,0,null,0]
[null,"Truck Only Lanes",null,null,null,null,null,null,null,"Infrastructure Item 13",null,null,null,null,null,null,null,null,0,null,0,null,0]
[null,"Compliance",null,null,null,null,null,null,null,"Infrastructure Item 14",null,null,null,null,null,null,null,null,0,null,0,null,0]
[null,"Truck Parking and Reservation Systems",null,null,null,null,null,null,null,"Infrastructure Item 15",null,null,null,null,null,null,null,null,0,null,0,null,0]
[null,"Climbing Lanes",null,null,null,null,null,null,null,"Infrastructure Item 16",null,null,null,null,null,null,null,null,0,null,0,null,0]
[null,"Off Hours Delivery",null,null,null,null,null,null,null,"Infrastructure Item 17",null,null,null,null,null,null,null,null,0,null,0,null,0]
[null,"Active Traffic Management",null,null,null,null,null,null,null,"Infrastructure Item 18",null,null,null,null,null,null,null,null,0,null,0,null,0]
[null,"Variable Speed Limits",null,null,null,null,null,null,null,"Infrastructure Item 19",null,null,null,null,null,null,null,null,0,null,0,null,0]
[null,"Part-Time Shoulder Use",null,null,null,null,null,null,null,"Infrastructure Item 20",null,null,null,null,null,null,null,null,0,null,0,null,0]
[null,"Other Strategies",null,null,null,null,null,null,null,"Infrastructure Item 21",null,null,null,null,null,null,null,null,0,null,0,null,0]
[null,"Traffic Incident Management",null,null,null,null,null,null,null,"Infrastructure Item 22",null,null,null,null,null,null,null,null,0,null,0,null,0]
[null,"Travel Demand Management",null,null,null,null,null,null,null,"Infrastructure Item 23",null,null,null,null,null,null,null,null,0,null,0,null,0]
[null,"HOT Lanes",null,null,null,null,null,null,null,"Infrastructure Item 24",null,null,null,null,null,null,null,null,0,null,0,null,0]
[null,"Road Weather Management",null,null,null,null,null,null,null,"Infrastructure Item 25",null,null,null,null,null,null,null,null,0,null,0,null,0]
[null,"Work Zone Management",null,null,null,null,null,null,null,"Infrastructure Item 26",null,null,null,null,null,null,null,null,0,null,0,null,0]
[null,"Shared Use Mobility",null,null,null,null,null,null,null,"Infrastructure Item 27",null,null,null,null,null,null,null,null,0,null,0,null,0]
[null,"Costs Summary",null,null,null,null,null,null,null,"Infrastructure Item 28",null,null,null,null,null,null,null,null,0,null,0,null,0]
[null,"2) ESTIMATE BENEFITS",null,null,null,null,null,null,null,"Infrastructure Item 29",null,null,null,null,null,null,null,null,0,null,0,null,0]
[null,"Parameters",null,null,null,null,null,null,null,"Infrastructure Item 30",null,null,null,null,null,null,null,null,0,null,0,null,0]
[null,"Strategy Default Impacts",null,null,null,null,null,null,null,"Infrastructure Item 31",null,null,null,null,null,null,null,null,0,null,0,null,0]
[null,"Benefit Template",null,null,null,null,null,null,null,"Infrastructure Item 32",null,null,null,null,null,null,null,null,0,null,0,null,0]
[null,"Arterial Strategies",null,null,null,null,null,null,null,"Infrastructure Item 33",null,null,null,null,null,null,null,null,0,null,0,null,0]
[null,"Traffic Signal Control",null,null,null,null,null,null,null,"Infrastructure Item 34",null,null,null,null,null,null,null,null,0,null,0,null,{"$f":"IF(R45>0,S45/R45+U45,U45)","v":0}]
[null,"Freeway Strategies"]
[null,"Ramp Metering",null,null,null,null,null,null,null,"TOTAL Infrastructure Cost",null,null,null,null,null,null,null,null,{"$f":"SUM(S14:T46)","v":0},null,{"$f":"SUM(U14:V46)","v":0},null,{"$f":"SUM(W14:X46)","v":0}]
[null,"Traffic Incident Management"]
[null,"Traveler Information",null,null,null,null,null,null,"Incremental Deployment Equipment"]
[null,"En-Route Traveler Information",null,null,null,null,null,null,null,{"$f":"\"Equipment Item \" & TEXT(ROW()-47,\"##\")","v":"Equipment Item 3"},null,null,null,null,null,null,null,null,0,null,0,null,{"$f":"IF(R50>0,S50/R50+U50,U50)","v":0}]
[null,"Pre-Trip Traveler Information",null,null,null,null,null,null,null,{"$f":"\"Equipment Item \" & TEXT(ROW()-47,\"##\")","v":"Equipment Item 4"},null,null,null,null,null,null,null,null,0,null,0,null,{"$f":"IF(R51>0,S51/R51+U51,U51)","v":0}]
[null,"Freight Strategies and Systems",null,null,null,null,null,null,null,"Equipment Item 5",null,null,null,null,null,null,null,null,0,null,0,null,0]
[null,"Truck Only Lanes",null,null,null,null,null,null,null,"Equipment Item 6",null,null,null,null,null,null,null,null,0,null,0,null,0]
[null,"Compliance",null,null,null,null,null,null,null,"Equipment Item 7",null,null,null,null,null,null,null,null,0,null,0,null,0]
[null,"Truck Parking and Reservation Systems",null,null,null,null,null,null,null,"Equipment Item 8",null,null,null,null,null,null,null,null,0,null,0,null,0]
[null,"Climbing Lanes",null,null,null,null,null,null,null,"Equipment Item 9",null,null,null,null,null,null,null,null,0,null,0,null,0]
[null,"Off Hours Delivery",null,null,null,null,null,null,null,"Equipment Item 10",null,null,null,null,null,null,null,null,0,null,0,null,0]
[null,"Active Traffic Management",null,null,null,null,null,null,null,"Equipment Item 11",null,null,null,null,null,null,null,null,0,null,0,null,0]
[null,"Variable Speed Limits",null,null,null,null,null,null,null,"Equipment Item 12",null,null,null,null,null,null,null,null,0,null,0,null,0]
[null,"Part-Time Shoulder Use",null,null,null,null,null,null,null,"Equipment Item 13",null,null,null,null,null,null,null,null,0,null,0,null,0]
[null,"Other Strategies",null,null,null,null,null,null,null,"Equipment Item 14",null,null,null,null,null,null,null,null,0,null,0,null,0]
[null,"HOT Lanes",null,null,null,null,null,null,null,"Equipment Item 15",null,null,null,null,null,null,null,null,0,null,0,null,0]
[null,"Travel Demand Management",null,null,null,null,null,null,null,"Equipment Item 16",null,null,null,null,null,null,null,null,0,null,0,null,0]
[null,"Road Weather Management",null,null,null,null,null,null,null,"Equipment Item 17",null,null,null,null,null,null,null,null,0,null,0,null,0]
[null,"Work Zone Management",null,null,null,null,null,null,null,"Equipment Item 18",null,null,null,null,null,null,null,null,0,null,0,null,0]
[null,"Shared Use Mobility",null,null,null,null,null,null,null,"Equipment Item 19",null,null,null,null,null,null,null,null,0,null,0,null,0]
[null,"3) MY DEPLOYMENTS",null,null,null,null,null,null,null,"Equipment Item 20",null,null,null,null,null,null,null,null,0,null,0,null,0]
[null,"4) RESULTS TEMPLATE",null,null,null,null,null,null,null,"Equipment Item 21",null,null,null,null,null,null,null,null,0,null,0,null,0]
[null,null,null,null,null,null,null,null,null,"Equipment Item 22",null,null,null,null,null,null,null,null,0,null,0,null,0]
[null,null,null,null,null,null,null,null,null,"Equipment Item 23",null,null,null,null,null,null,null,null,0,null,0,null,0]
[null,null,null,null,null,null,null,null,null,"Equipment Item 24",null,null,null,null,null,null,null,null,0,null,0,null,0]
[null,null,null,null,null,null,null,null,null,"Equipment Item 25",null,null,null,null,null,null,null,null,0,null,0,null,0]
[null,null,null,null,null,null,null,null,null,"Equipment Item 26",null,null,null,null,null,null,null,null,0,null,0,null,0]
[null,null,null,null,null,null,null,null,null,"Equipment Item 27",null,null,null,null,null,null,null,null,0,null,0,null,0]
[null,null,null,null,null,null,null,null,null,"Equipment Item 28",null,null,null,null,null,null,null,null,0,null,0,null,0]
[null,null,null,null,null,null,null,null,null,"Equipment Item 29",null,null,null,null,null,null,null,null,0,null,0,null,0]
[null,null,null,null,null,null,null,null,null,"Equipment Item 30",null,null,null,null,null,null,null,null,0,null,0,null,0]
[null,null,null,null,null,null,null,null,null,"Equipment Item 31",null,null,null,null,null,null,null,null,0,null,0,null,0]
[null,null,null,null,null,null,null,null,null,"Equipment Item 32",null,null,null,null,null,null,null,null,0,null,0,null,0]
[null,null,null,null,null,null,null,null,null,"Equipment Item 33",null,null,null,null,null,null,null,null,0,null,0,null,0]
[null,null,null,null,null,null,null,null,null,"Equipment Item 34",null,null,null,null,null,null,null,null,0,null,0,null,0]
[]
[null,null,null,null,null,null,null,null,null,"TOTAL Incremental Cost",null,null,null,null,null,null,null,null,{"$f":"SUM(S50:T82)","v":0},null,{"$f":"SUM(U50:V82)","v":0},null,{"$f":"SUM(W50:X82)","v":0}]
[]
[null,null,null,null,null,null,null,null,"INPUT",null,"Enter Number of Infrastructure Deployments ",null,null,null,null,null,null,null,null,null,null,null,{"$f":"R85*W47","v":0}]
[]
[null,null,null,null,null,null,null,null,"INPUT",null,"Enter Number of Incremental Deployments",null,null,null,null,null,null,null,null,null,null,null,{"$f":"R87*W83","v":0}]
[]
[null,null,null,null,null,null,null,null,"INPUT",null,"Enter Year of Deployment"]
[]
[null,null,null,null,null,null,null,null,null,null,"Average Annual Cost",null,null,null,null,null,null,null,null,null,null,null,{"$f":"W85+W87","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,"Levelized Costs (Used for Benefit Cost Ratio Calculation)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Q117*(IF($R$111>0,$R$115,$S$115))*(1+(IF($R$115>0,$R$115,$S$115)))^(IF($R$111>0,$R$111,$S$111)))/((1+(IF($R$115>0,$R$115,$S$115)))^(IF($R$111>0,$R$111,$S$111))-1)","v":0}]
[]
[]
[]
[null,null,null,null,null,null,null,null,"FHWA Tool for Operations Benefit/Cost (TOPS-BC) "]
[null,null,null,null,null,null,null,null,null,"PURPOSE:  Estimate Lifecycle Costs of TSM&O Strategies"]
[null,null,null,null,null,null,null,null,null,null,"WORK AREA 2 - PROJECT STREAM OF COSTS AND ESTIMATE NET PRESENT VALUE"]
[]
[null,null,null,null,null,null,null,null,{"$f":"K7","v":"Costs Template"}]
[]
[null,null,null,null,null,null,null,null,null,null,null,2013,null,{"$f":"L103+1","v":2014},null,{"$f":"N103+1","v":2015},null,{"$f":"P103+1","v":2016},null,{"$f":"R103+1","v":2017},null,{"$f":"T103+1","v":2018},null,{"$f":"V103+1","v":2019},null,{"$f":"X103+1","v":2020},null,{"$f":"Z103+1","v":2021},null,{"$f":"AB103+1","v":2022},null,{"$f":"AD103+1","v":2023},null,{"$f":"AF103+1","v":2024},null,{"$f":"AH103+1","v":2025},null,{"$f":"AJ103+1","v":2026},null,{"$f":"AL103+1","v":2027},null,{"$f":"AN103+1","v":2028},null,{"$f":"AP103+1","v":2029},null,{"$f":"AR103+1","v":2030},null,{"$f":"AT103+1","v":2031},null,{"$f":"AV103+1","v":2032},null,{"$f":"AX103+1","v":2033},null,{"$f":"AZ103+1","v":2034},null,{"$f":"BB103+1","v":2035},null,{"$f":"BD103+1","v":2036},null,{"$f":"BF103+1","v":2037},null,{"$f":"BH103+1","v":2038},null,{"$f":"BJ103+1","v":2039},null,{"$f":"BL103+1","v":2040},null,{"$f":"BN103+1","v":2041},null,{"$f":"BP103+1","v":2042},null,{"$f":"BR103+1","v":2043},null,{"$f":"BT103+1","v":2044},null,{"$f":"BV103+1","v":2045},null,{"$f":"BX103+1","v":2046},null,{"$f":"BZ103+1","v":2047},null,{"$f":"CB103+1","v":2048},null,{"$f":"CD103+1","v":2049},null,{"$f":"CF103+1","v":2050},null,{"$f":"CH103+1","v":2051},null,{"$f":"CJ103+1","v":2052},null,{"$f":"CL103+1","v":2053},null,{"$f":"CN103+1","v":2054},null,{"$f":"CP103+1","v":2055},null,{"$f":"CR103+1","v":2056},null,{"$f":"CT103+1","v":2057},null,{"$f":"CV103+1","v":2058},null,{"$f":"CX103+1","v":2059},null,{"$f":"CZ103+1","v":2060},null,{"$f":"DB103+1","v":2061},null,{"$f":"DD103+1","v":2062},null,{"$f":"DF103+1","v":2063},null,{"$f":"DH103+1","v":2064},null,{"$f":"DJ103+1","v":2065},null,{"$f":"DL103+1","v":2066},null,{"$f":"DN103+1","v":2067},null,{"$f":"DP103+1","v":2068},null,{"$f":"DR103+1","v":2069},null,{"$f":"DT103+1","v":2070},null,{"$f":"DV103+1","v":2071},null,{"$f":"DX103+1","v":2072},null,{"$f":"DZ103+1","v":2073},null,{"$f":"EB103+1","v":2074},null,{"$f":"ED103+1","v":2075},null,{"$f":"EF103+1","v":2076},null,{"$f":"EH103+1","v":2077},null,{"$f":"EJ103+1","v":2078},null,{"$f":"EL103+1","v":2079},null,{"$f":"EN103+1","v":2080},null,{"$f":"EP103+1","v":2081},null,{"$f":"ER103+1","v":2082},null,{"$f":"ET103+1","v":2083},null,{"$f":"EV103+1","v":2084},null,{"$f":"EX103+1","v":2085},null,{"$f":"EZ103+1","v":2086},null,{"$f":"FB103+1","v":2087},null,{"$f":"FD103+1","v":2088},null,{"$f":"FF103+1","v":2089},null,{"$f":"FH103+1","v":2090},null,{"$f":"FJ103+1","v":2091},null,{"$f":"FL103+1","v":2092},null,{"$f":"FN103+1","v":2093},null,{"$f":"FP103+1","v":2094},null,{"$f":"FR103+1","v":2095},null,{"$f":"FT103+1","v":2096},null,{"$f":"FV103+1","v":2097},null,{"$f":"FX103+1","v":2098},null,{"$f":"FZ103+1","v":2099},null,{"$f":"GB103+1","v":2100},null,{"$f":"GD103+1","v":2101},null,{"$f":"GF103+1","v":2102},null,{"$f":"GH103+1","v":2103}]
[null,null,null,null,null,null,null,null,"Cost Item"]
[null,null,null,null,null,null,null,null,"Infrastructure Costs ",null,null,{"$f":"L166","v":0},null,{"$f":"N166","v":0},null,{"$f":"P166","v":0},null,{"$f":"R166","v":0},null,{"$f":"T166","v":0},null,{"$f":"V166","v":0},null,{"$f":"X166","v":0},null,{"$f":"Z166","v":0},null,{"$f":"AB166","v":0},null,{"$f":"AD166","v":0},null,{"$f":"AF166","v":0},null,{"$f":"AH166","v":0},null,{"$f":"AJ166","v":0},null,{"$f":"AL166","v":0},null,{"$f":"AN166","v":0},null,{"$f":"AP166","v":0},null,{"$f":"AR166","v":0},null,{"$f":"AT166","v":0},null,{"$f":"AV166","v":0},null,{"$f":"AX166","v":0},null,{"$f":"AZ166","v":0},null,{"$f":"BB166","v":0},null,{"$f":"BD166","v":0},null,{"$f":"BF166","v":0},null,{"$f":"BH166","v":0},null,{"$f":"BJ166","v":0},null,{"$f":"BL166","v":0},null,{"$f":"BN166","v":0},null,{"$f":"BP166","v":0},null,{"$f":"BR166","v":0},null,{"$f":"BT166","v":0},null,{"$f":"BV166","v":0},null,{"$f":"BX166","v":0},null,{"$f":"BZ166","v":0},null,{"$f":"CB166","v":0},null,{"$f":"CD166","v":0},null,{"$f":"CF166","v":0},null,{"$f":"CH166","v":0},null,{"$f":"CJ166","v":0},null,{"$f":"CL166","v":0},null,{"$f":"CN166","v":0},null,{"$f":"CP166","v":0},null,{"$f":"CR166","v":0},null,{"$f":"CT166","v":0},null,{"$f":"CV166","v":0},null,{"$f":"CX166","v":0},null,{"$f":"CZ166","v":0},null,{"$f":"DB166","v":0},null,{"$f":"DD166","v":0},null,{"$f":"DF166","v":0},null,{"$f":"DH166","v":0},null,{"$f":"DJ166","v":0},null,{"$f":"DL166","v":0},null,{"$f":"DN166","v":0},null,{"$f":"DP166","v":0},null,{"$f":"DR166","v":0},null,{"$f":"DT166","v":0},null,{"$f":"DV166","v":0},null,{"$f":"DX166","v":0},null,{"$f":"DZ166","v":0},null,{"$f":"EB166","v":0},null,{"$f":"ED166","v":0},null,{"$f":"EF166","v":0},null,{"$f":"EH166","v":0},null,{"$f":"EJ166","v":0},null,{"$f":"EL166","v":0},null,{"$f":"EN166","v":0},null,{"$f":"EP166","v":0},null,{"$f":"ER166","v":0},null,{"$f":"ET166","v":0},null,{"$f":"EV166","v":0},null,{"$f":"EX166","v":0},null,{"$f":"EZ166","v":0},null,{"$f":"FB166","v":0},null,{"$f":"FD166","v":0},null,{"$f":"FF166","v":0},null,{"$f":"FH166","v":0},null,{"$f":"FJ166","v":0},null,{"$f":"FL166","v":0},null,{"$f":"FN166","v":0},null,{"$f":"FP166","v":0},null,{"$f":"FR166","v":0},null,{"$f":"FT166","v":0},null,{"$f":"FV166","v":0},null,{"$f":"FX166","v":0},null,{"$f":"FZ166","v":0},null,{"$f":"GB166","v":0},null,{"$f":"GD166","v":0},null,{"$f":"GF166","v":0},null,{"$f":"GH166","v":0},null,{"$f":"GJ166","v":0}]
[null,null,null,null,null,null,null,null,"Incremental Costs",null,null,{"$f":"L202","v":0},null,{"$f":"N202","v":0},null,{"$f":"P202","v":0},null,{"$f":"R202","v":0},null,{"$f":"T202","v":0},null,{"$f":"V202","v":0},null,{"$f":"X202","v":0},null,{"$f":"Z202","v":0},null,{"$f":"AB202","v":0},null,{"$f":"AD202","v":0},null,{"$f":"AF202","v":0},null,{"$f":"AH202","v":0},null,{"$f":"AJ202","v":0},null,{"$f":"AL202","v":0},null,{"$f":"AN202","v":0},null,{"$f":"AP202","v":0},null,{"$f":"AR202","v":0},null,{"$f":"AT202","v":0},null,{"$f":"AV202","v":0},null,{"$f":"AX202","v":0},null,{"$f":"AZ202","v":0},null,{"$f":"BB202","v":0},null,{"$f":"BD202","v":0},null,{"$f":"BF202","v":0},null,{"$f":"BH202","v":0},null,{"$f":"BJ202","v":0},null,{"$f":"BL202","v":0},null,{"$f":"BN202","v":0},null,{"$f":"BP202","v":0},null,{"$f":"BR202","v":0},null,{"$f":"BT202","v":0},null,{"$f":"BV202","v":0},null,{"$f":"BX202","v":0},null,{"$f":"BZ202","v":0},null,{"$f":"CB202","v":0},null,{"$f":"CD202","v":0},null,{"$f":"CF202","v":0},null,{"$f":"CH202","v":0},null,{"$f":"CJ202","v":0},null,{"$f":"CL202","v":0},null,{"$f":"CN202","v":0},null,{"$f":"CP202","v":0},null,{"$f":"CR202","v":0},null,{"$f":"CT202","v":0},null,{"$f":"CV202","v":0},null,{"$f":"CX202","v":0},null,{"$f":"CZ202","v":0},null,{"$f":"DB202","v":0},null,{"$f":"DD202","v":0},null,{"$f":"DF202","v":0},null,{"$f":"DH202","v":0},null,{"$f":"DJ202","v":0},null,{"$f":"DL202","v":0},null,{"$f":"DN202","v":0},null,{"$f":"DP202","v":0},null,{"$f":"DR202","v":0},null,{"$f":"DT202","v":0},null,{"$f":"DV202","v":0},null,{"$f":"DX202","v":0},null,{"$f":"DZ202","v":0},null,{"$f":"EB202","v":0},null,{"$f":"ED202","v":0},null,{"$f":"EF202","v":0},null,{"$f":"EH202","v":0},null,{"$f":"EJ202","v":0},null,{"$f":"EL202","v":0},null,{"$f":"EN202","v":0},null,{"$f":"EP202","v":0},null,{"$f":"ER202","v":0},null,{"$f":"ET202","v":0},null,{"$f":"EV202","v":0},null,{"$f":"EX202","v":0},null,{"$f":"EZ202","v":0},null,{"$f":"FB202","v":0},null,{"$f":"FD202","v":0},null,{"$f":"FF202","v":0},null,{"$f":"FH202","v":0},null,{"$f":"FJ202","v":0},null,{"$f":"FL202","v":0},null,{"$f":"FN202","v":0},null,{"$f":"FP202","v":0},null,{"$f":"FR202","v":0},null,{"$f":"FT202","v":0},null,{"$f":"FV202","v":0},null,{"$f":"FX202","v":0},null,{"$f":"FZ202","v":0},null,{"$f":"GB202","v":0},null,{"$f":"GD202","v":0},null,{"$f":"GF202","v":0},null,{"$f":"GH202","v":0},null,{"$f":"GJ202","v":0}]
[null,null,null,null,null,null,null,null,"Total Annual Cost",null,null,{"$f":"SUM(L105:M106)","v":0},null,{"$f":"SUM(N105:O106)","v":0},null,{"$f":"SUM(P105:Q106)","v":0},null,{"$f":"SUM(R105:S106)","v":0},null,{"$f":"SUM(T105:U106)","v":0},null,{"$f":"SUM(V105:W106)","v":0},null,{"$f":"SUM(X105:Y106)","v":0},null,{"$f":"SUM(Z105:AA106)","v":0},null,{"$f":"SUM(AB105:AC106)","v":0},null,{"$f":"SUM(AD105:AE106)","v":0},null,{"$f":"SUM(AF105:AG106)","v":0},null,{"$f":"SUM(AH105:AI106)","v":0},null,{"$f":"SUM(AJ105:AK106)","v":0},null,{"$f":"SUM(AL105:AM106)","v":0},null,{"$f":"SUM(AN105:AO106)","v":0},null,{"$f":"SUM(AP105:AQ106)","v":0},null,{"$f":"SUM(AR105:AS106)","v":0},null,{"$f":"SUM(AT105:AU106)","v":0},null,{"$f":"SUM(AV105:AW106)","v":0},null,{"$f":"SUM(AX105:AY106)","v":0},null,{"$f":"SUM(AZ105:BA106)","v":0},null,{"$f":"SUM(BB105:BC106)","v":0},null,{"$f":"SUM(BD105:BE106)","v":0},null,{"$f":"SUM(BF105:BG106)","v":0},null,{"$f":"SUM(BH105:BI106)","v":0},null,{"$f":"SUM(BJ105:BK106)","v":0},null,{"$f":"SUM(BL105:BM106)","v":0},null,{"$f":"SUM(BN105:BO106)","v":0},null,{"$f":"SUM(BP105:BQ106)","v":0},null,{"$f":"SUM(BR105:BS106)","v":0},null,{"$f":"SUM(BT105:BU106)","v":0},null,{"$f":"SUM(BV105:BW106)","v":0},null,{"$f":"SUM(BX105:BY106)","v":0},null,{"$f":"SUM(BZ105:CA106)","v":0},null,{"$f":"SUM(CB105:CC106)","v":0},null,{"$f":"SUM(CD105:CE106)","v":0},null,{"$f":"SUM(CF105:CG106)","v":0},null,{"$f":"SUM(CH105:CI106)","v":0},null,{"$f":"SUM(CJ105:CK106)","v":0},null,{"$f":"SUM(CL105:CM106)","v":0},null,{"$f":"SUM(CN105:CO106)","v":0},null,{"$f":"SUM(CP105:CQ106)","v":0},null,{"$f":"SUM(CR105:CS106)","v":0},null,{"$f":"SUM(CT105:CU106)","v":0},null,{"$f":"SUM(CV105:CW106)","v":0},null,{"$f":"SUM(CX105:CY106)","v":0},null,{"$f":"SUM(CZ105:DA106)","v":0},null,{"$f":"SUM(DB105:DC106)","v":0},null,{"$f":"SUM(DD105:DE106)","v":0},null,{"$f":"SUM(DF105:DG106)","v":0},null,{"$f":"SUM(DH105:DI106)","v":0},null,{"$f":"SUM(DJ105:DK106)","v":0},null,{"$f":"SUM(DL105:DM106)","v":0},null,{"$f":"SUM(DN105:DO106)","v":0},null,{"$f":"SUM(DP105:DQ106)","v":0},null,{"$f":"SUM(DR105:DS106)","v":0},null,{"$f":"SUM(DT105:DU106)","v":0},null,{"$f":"SUM(DV105:DW106)","v":0},null,{"$f":"SUM(DX105:DY106)","v":0},null,{"$f":"SUM(DZ105:EA106)","v":0},null,{"$f":"SUM(EB105:EC106)","v":0},null,{"$f":"SUM(ED105:EE106)","v":0},null,{"$f":"SUM(EF105:EG106)","v":0},null,{"$f":"SUM(EH105:EI106)","v":0},null,{"$f":"SUM(EJ105:EK106)","v":0},null,{"$f":"SUM(EL105:EM106)","v":0},null,{"$f":"SUM(EN105:EO106)","v":0},null,{"$f":"SUM(EP105:EQ106)","v":0},null,{"$f":"SUM(ER105:ES106)","v":0},null,{"$f":"SUM(ET105:EU106)","v":0},null,{"$f":"SUM(EV105:EW106)","v":0},null,{"$f":"SUM(EX105:EY106)","v":0},null,{"$f":"SUM(EZ105:FA106)","v":0},null,{"$f":"SUM(FB105:FC106)","v":0},null,{"$f":"SUM(FD105:FE106)","v":0},null,{"$f":"SUM(FF105:FG106)","v":0},null,{"$f":"SUM(FH105:FI106)","v":0},null,{"$f":"SUM(FJ105:FK106)","v":0},null,{"$f":"SUM(FL105:FM106)","v":0},null,{"$f":"SUM(FN105:FO106)","v":0},null,{"$f":"SUM(FP105:FQ106)","v":0},null,{"$f":"SUM(FR105:FS106)","v":0},null,{"$f":"SUM(FT105:FU106)","v":0},null,{"$f":"SUM(FV105:FW106)","v":0},null,{"$f":"SUM(FX105:FY106)","v":0},null,{"$f":"SUM(FZ105:GA106)","v":0},null,{"$f":"SUM(GB105:GC106)","v":0},null,{"$f":"SUM(GD105:GE106)","v":0},null,{"$f":"SUM(GF105:GG106)","v":0},null,{"$f":"SUM(GH105:GI106)","v":0},null,{"$f":"SUM(GJ105:GK106)","v":0}]
[null,null,null,null,null,null,null,null,"Cumulative Cost",null,null,{"$f":"L107","v":0},null,{"$f":"L108+N107","v":0},null,{"$f":"N108+P107","v":0},null,{"$f":"P108+R107","v":0},null,{"$f":"R108+T107","v":0},null,{"$f":"T108+V107","v":0},null,{"$f":"V108+X107","v":0},null,{"$f":"X108+Z107","v":0},null,{"$f":"Z108+AB107","v":0},null,{"$f":"AB108+AD107","v":0},null,{"$f":"AD108+AF107","v":0},null,{"$f":"AF108+AH107","v":0},null,{"$f":"AH108+AJ107","v":0},null,{"$f":"AJ108+AL107","v":0},null,{"$f":"AL108+AN107","v":0},null,{"$f":"AN108+AP107","v":0},null,{"$f":"AP108+AR107","v":0},null,{"$f":"AR108+AT107","v":0},null,{"$f":"AT108+AV107","v":0},null,{"$f":"AV108+AX107","v":0},null,{"$f":"AX108+AZ107","v":0},null,{"$f":"AZ108+BB107","v":0},null,{"$f":"BB108+BD107","v":0},null,{"$f":"BD108+BF107","v":0},null,{"$f":"BF108+BH107","v":0},null,{"$f":"BH108+BJ107","v":0},null,{"$f":"BJ108+BL107","v":0},null,{"$f":"BL108+BN107","v":0},null,{"$f":"BN108+BP107","v":0},null,{"$f":"BP108+BR107","v":0},null,{"$f":"BR108+BT107","v":0},null,{"$f":"BT108+BV107","v":0},null,{"$f":"BV108+BX107","v":0},null,{"$f":"BX108+BZ107","v":0},null,{"$f":"BZ108+CB107","v":0},null,{"$f":"CB108+CD107","v":0},null,{"$f":"CD108+CF107","v":0},null,{"$f":"CF108+CH107","v":0},null,{"$f":"CH108+CJ107","v":0},null,{"$f":"CJ108+CL107","v":0},null,{"$f":"CL108+CN107","v":0},null,{"$f":"CN108+CP107","v":0},null,{"$f":"CP108+CR107","v":0},null,{"$f":"CR108+CT107","v":0},null,{"$f":"CT108+CV107","v":0},null,{"$f":"CV108+CX107","v":0},null,{"$f":"CX108+CZ107","v":0},null,{"$f":"CZ108+DB107","v":0},null,{"$f":"DB108+DD107","v":0},null,{"$f":"DD108+DF107","v":0},null,{"$f":"DF108+DH107","v":0},null,{"$f":"DH108+DJ107","v":0},null,{"$f":"DJ108+DL107","v":0},null,{"$f":"DL108+DN107","v":0},null,{"$f":"DN108+DP107","v":0},null,{"$f":"DP108+DR107","v":0},null,{"$f":"DR108+DT107","v":0},null,{"$f":"DT108+DV107","v":0},null,{"$f":"DV108+DX107","v":0},null,{"$f":"DX108+DZ107","v":0},null,{"$f":"DZ108+EB107","v":0},null,{"$f":"EB108+ED107","v":0},null,{"$f":"ED108+EF107","v":0},null,{"$f":"EF108+EH107","v":0},null,{"$f":"EH108+EJ107","v":0},null,{"$f":"EJ108+EL107","v":0},null,{"$f":"EL108+EN107","v":0},null,{"$f":"EN108+EP107","v":0},null,{"$f":"EP108+ER107","v":0},null,{"$f":"ER108+ET107","v":0},null,{"$f":"ET108+EV107","v":0},null,{"$f":"EV108+EX107","v":0},null,{"$f":"EX108+EZ107","v":0},null,{"$f":"EZ108+FB107","v":0},null,{"$f":"FB108+FD107","v":0},null,{"$f":"FD108+FF107","v":0},null,{"$f":"FF108+FH107","v":0},null,{"$f":"FH108+FJ107","v":0},null,{"$f":"FJ108+FL107","v":0},null,{"$f":"FL108+FN107","v":0},null,{"$f":"FN108+FP107","v":0},null,{"$f":"FP108+FR107","v":0},null,{"$f":"FR108+FT107","v":0},null,{"$f":"FT108+FV107","v":0},null,{"$f":"FV108+FX107","v":0},null,{"$f":"FX108+FZ107","v":0},null,{"$f":"FZ108+GB107","v":0},null,{"$f":"GB108+GD107","v":0},null,{"$f":"GD108+GF107","v":0},null,{"$f":"GF108+GH107","v":0},null,{"$f":"GH108+GJ107","v":0}]
[]
[]
[null,null,null,null,null,null,null,null,"INPUT",null,"Enter Number of Years in the Analysis Time Horizon ",null,null,null,null,null,null,null,20,"Source:   TIGER Grant Application Recommendations"]
[]
[null,null,null,null,null,null,null,null,"INPUT",null,"Enter the Beginning Year of the Analysis",null,null,null,null,null,null,null,2019]
[]
[null,null,null,null,null,null,null,null,"INPUT ",null,"Enter Discount Rate",null,null,null,null,null,null,null,{"$f":"Parameters!$P$27","v":7.0000000000000007E-2},"Source:  Office of Management and Budget"]
[]
[null,null,null,null,null,null,null,null,null,null,"NET PRESENT VALUE OF COSTS",null,null,null,null,null,{"$f":"NPV(IF($R$115>0,$R$115,$S$115),INDIRECT(ADDRESS(ROW($L$107),IF($R$113>0,$R$113,$S$113)-$L$103+COLUMN($L$107))):INDIRECT(ADDRESS(ROW($L$107),IF($R$113>0,$R$113,$S$113)+IF($R$111>0,$R$111,$S$111)-$L$103+COLUMN($L$107))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(R113>0,R113,S113)","v":2019},"TO ",{"$f":"IF(R111>0, R111+L118,S111+L118)","v":2039}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,"WORKING CALCULATIONS SHEET -- DO NOT MODIFY VALUES IN THIS SECTION"]
[]
[null,null,null,null,null,null,null,null,null,"Cost Item",null,2013,null,{"$f":"L130+1","v":2014},null,{"$f":"N130+1","v":2015},null,{"$f":"P130+1","v":2016},null,{"$f":"R130+1","v":2017},null,{"$f":"T130+1","v":2018},null,{"$f":"V130+1","v":2019},null,{"$f":"X130+1","v":2020},null,{"$f":"Z130+1","v":2021},null,{"$f":"AB130+1","v":2022},null,{"$f":"AD130+1","v":2023},null,{"$f":"AF130+1","v":2024},null,{"$f":"AH130+1","v":2025},null,{"$f":"AJ130+1","v":2026},null,{"$f":"AL130+1","v":2027},null,{"$f":"AN130+1","v":2028},null,{"$f":"AP130+1","v":2029},null,{"$f":"AR130+1","v":2030},null,{"$f":"AT130+1","v":2031},null,{"$f":"AV130+1","v":2032},null,{"$f":"AX130+1","v":2033},null,{"$f":"AZ130+1","v":2034},null,{"$f":"BB130+1","v":2035},null,{"$f":"BD130+1","v":2036},null,{"$f":"BF130+1","v":2037},null,{"$f":"BH130+1","v":2038},null,{"$f":"BJ130+1","v":2039},null,{"$f":"BL130+1","v":2040},null,{"$f":"BN130+1","v":2041},null,{"$f":"BP130+1","v":2042},null,{"$f":"BR130+1","v":2043},null,{"$f":"BT130+1","v":2044},null,{"$f":"BV130+1","v":2045},null,{"$f":"BX130+1","v":2046},null,{"$f":"BZ130+1","v":2047},null,{"$f":"CB130+1","v":2048},null,{"$f":"CD130+1","v":2049},null,{"$f":"CF130+1","v":2050},null,{"$f":"CH130+1","v":2051},null,{"$f":"CJ130+1","v":2052},null,{"$f":"CL130+1","v":2053},null,{"$f":"CN130+1","v":2054},null,{"$f":"CP130+1","v":2055},null,{"$f":"CR130+1","v":2056},null,{"$f":"CT130+1","v":2057},null,{"$f":"CV130+1","v":2058},null,{"$f":"CX130+1","v":2059},null,{"$f":"CZ130+1","v":2060},null,{"$f":"DB130+1","v":2061},null,{"$f":"DD130+1","v":2062},null,{"$f":"DF130+1","v":2063},null,{"$f":"DH130+1","v":2064},null,{"$f":"DJ130+1","v":2065},null,{"$f":"DL130+1","v":2066},null,{"$f":"DN130+1","v":2067},null,{"$f":"DP130+1","v":2068},null,{"$f":"DR130+1","v":2069},null,{"$f":"DT130+1","v":2070},null,{"$f":"DV130+1","v":2071},null,{"$f":"DX130+1","v":2072},null,{"$f":"DZ130+1","v":2073},null,{"$f":"EB130+1","v":2074},null,{"$f":"ED130+1","v":2075},null,{"$f":"EF130+1","v":2076},null,{"$f":"EH130+1","v":2077},null,{"$f":"EJ130+1","v":2078},null,{"$f":"EL130+1","v":2079},null,{"$f":"EN130+1","v":2080},null,{"$f":"EP130+1","v":2081},null,{"$f":"ER130+1","v":2082},null,{"$f":"ET130+1","v":2083},null,{"$f":"EV130+1","v":2084},null,{"$f":"EX130+1","v":2085},null,{"$f":"EZ130+1","v":2086},null,{"$f":"FB130+1","v":2087},null,{"$f":"FD130+1","v":2088},null,{"$f":"FF130+1","v":2089},null,{"$f":"FH130+1","v":2090},null,{"$f":"FJ130+1","v":2091},null,{"$f":"FL130+1","v":2092},null,{"$f":"FN130+1","v":2093},null,{"$f":"FP130+1","v":2094},null,{"$f":"FR130+1","v":2095},null,{"$f":"FT130+1","v":2096},null,{"$f":"FV130+1","v":2097},null,{"$f":"FX130+1","v":2098},null,{"$f":"FZ130+1","v":2099},null,{"$f":"GB130+1","v":2100},null,{"$f":"GD130+1","v":2101},null,{"$f":"GF130+1","v":2102},null,{"$f":"GH130+1","v":2103}]
[]
[null,null,null,null,null,null,null,null,{"$f":"costsInfrastructureStart","v":"Basic Infrastructure Equipment and Costs"}]
[null,null,null,null,null,null,null,null,null,{"$f":"J14","v":"Infrastructure Item 3"},null,{"$f":"IF(L$130<$R$89,0,IF($R14>0,IF(0=MOD(L$130-$R$89,$R14),$S14+$U14,$U14),IF(L$130>($R$89-1),$U14,0))*$R$85)","v":0},null,{"$f":"IF(N$130<$R$89,0,IF($R14>0,IF(0=MOD(N$130-$R$89,$R14),$S14+$U14,$U14),IF(N$130>($R$89-1),$U14,0))*$R$85)","v":0},null,{"$f":"IF(P$130<$R$89,0,IF($R14>0,IF(0=MOD(P$130-$R$89,$R14),$S14+$U14,$U14),IF(P$130>($R$89-1),$U14,0))*$R$85)","v":0},null,{"$f":"IF(R$130<$R$89,0,IF($R14>0,IF(0=MOD(R$130-$R$89,$R14),$S14+$U14,$U14),IF(R$130>($R$89-1),$U14,0))*$R$85)","v":0},null,{"$f":"IF(T$130<$R$89,0,IF($R14>0,IF(0=MOD(T$130-$R$89,$R14),$S14+$U14,$U14),IF(T$130>($R$89-1),$U14,0))*$R$85)","v":0},null,{"$f":"IF(V$130<$R$89,0,IF($R14>0,IF(0=MOD(V$130-$R$89,$R14),$S14+$U14,$U14),IF(V$130>($R$89-1),$U14,0))*$R$85)","v":0},null,{"$f":"IF(X$130<$R$89,0,IF($R14>0,IF(0=MOD(X$130-$R$89,$R14),$S14+$U14,$U14),IF(X$130>($R$89-1),$U14,0))*$R$85)","v":0},null,{"$f":"IF(Z$130<$R$89,0,IF($R14>0,IF(0=MOD(Z$130-$R$89,$R14),$S14+$U14,$U14),IF(Z$130>($R$89-1),$U14,0))*$R$85)","v":0},null,{"$f":"IF(AB$130<$R$89,0,IF($R14>0,IF(0=MOD(AB$130-$R$89,$R14),$S14+$U14,$U14),IF(AB$130>($R$89-1),$U14,0))*$R$85)","v":0},null,{"$f":"IF(AD$130<$R$89,0,IF($R14>0,IF(0=MOD(AD$130-$R$89,$R14),$S14+$U14,$U14),IF(AD$130>($R$89-1),$U14,0))*$R$85)","v":0},null,{"$f":"IF(AF$130<$R$89,0,IF($R14>0,IF(0=MOD(AF$130-$R$89,$R14),$S14+$U14,$U14),IF(AF$130>($R$89-1),$U14,0))*$R$85)","v":0},null,{"$f":"IF(AH$130<$R$89,0,IF($R14>0,IF(0=MOD(AH$130-$R$89,$R14),$S14+$U14,$U14),IF(AH$130>($R$89-1),$U14,0))*$R$85)","v":0},null,{"$f":"IF(AJ$130<$R$89,0,IF($R14>0,IF(0=MOD(AJ$130-$R$89,$R14),$S14+$U14,$U14),IF(AJ$130>($R$89-1),$U14,0))*$R$85)","v":0},null,{"$f":"IF(AL$130<$R$89,0,IF($R14>0,IF(0=MOD(AL$130-$R$89,$R14),$S14+$U14,$U14),IF(AL$130>($R$89-1),$U14,0))*$R$85)","v":0},null,{"$f":"IF(AN$130<$R$89,0,IF($R14>0,IF(0=MOD(AN$130-$R$89,$R14),$S14+$U14,$U14),IF(AN$130>($R$89-1),$U14,0))*$R$85)","v":0},null,{"$f":"IF(AP$130<$R$89,0,IF($R14>0,IF(0=MOD(AP$130-$R$89,$R14),$S14+$U14,$U14),IF(AP$130>($R$89-1),$U14,0))*$R$85)","v":0},null,{"$f":"IF(AR$130<$R$89,0,IF($R14>0,IF(0=MOD(AR$130-$R$89,$R14),$S14+$U14,$U14),IF(AR$130>($R$89-1),$U14,0))*$R$85)","v":0},null,{"$f":"IF(AT$130<$R$89,0,IF($R14>0,IF(0=MOD(AT$130-$R$89,$R14),$S14+$U14,$U14),IF(AT$130>($R$89-1),$U14,0))*$R$85)","v":0},null,{"$f":"IF(AV$130<$R$89,0,IF($R14>0,IF(0=MOD(AV$130-$R$89,$R14),$S14+$U14,$U14),IF(AV$130>($R$89-1),$U14,0))*$R$85)","v":0},null,{"$f":"IF(AX$130<$R$89,0,IF($R14>0,IF(0=MOD(AX$130-$R$89,$R14),$S14+$U14,$U14),IF(AX$130>($R$89-1),$U14,0))*$R$85)","v":0},null,{"$f":"IF(AZ$130<$R$89,0,IF($R14>0,IF(0=MOD(AZ$130-$R$89,$R14),$S14+$U14,$U14),IF(AZ$130>($R$89-1),$U14,0))*$R$85)","v":0},null,{"$f":"IF(BB$130<$R$89,0,IF($R14>0,IF(0=MOD(BB$130-$R$89,$R14),$S14+$U14,$U14),IF(BB$130>($R$89-1),$U14,0))*$R$85)","v":0},null,{"$f":"IF(BD$130<$R$89,0,IF($R14>0,IF(0=MOD(BD$130-$R$89,$R14),$S14+$U14,$U14),IF(BD$130>($R$89-1),$U14,0))*$R$85)","v":0},null,{"$f":"IF(BF$130<$R$89,0,IF($R14>0,IF(0=MOD(BF$130-$R$89,$R14),$S14+$U14,$U14),IF(BF$130>($R$89-1),$U14,0))*$R$85)","v":0},null,{"$f":"IF(BH$130<$R$89,0,IF($R14>0,IF(0=MOD(BH$130-$R$89,$R14),$S14+$U14,$U14),IF(BH$130>($R$89-1),$U14,0))*$R$85)","v":0},null,{"$f":"IF(BJ$130<$R$89,0,IF($R14>0,IF(0=MOD(BJ$130-$R$89,$R14),$S14+$U14,$U14),IF(BJ$130>($R$89-1),$U14,0))*$R$85)","v":0},null,{"$f":"IF(BL$130<$R$89,0,IF($R14>0,IF(0=MOD(BL$130-$R$89,$R14),$S14+$U14,$U14),IF(BL$130>($R$89-1),$U14,0))*$R$85)","v":0},null,{"$f":"IF(BN$130<$R$89,0,IF($R14>0,IF(0=MOD(BN$130-$R$89,$R14),$S14+$U14,$U14),IF(BN$130>($R$89-1),$U14,0))*$R$85)","v":0},null,{"$f":"IF(BP$130<$R$89,0,IF($R14>0,IF(0=MOD(BP$130-$R$89,$R14),$S14+$U14,$U14),IF(BP$130>($R$89-1),$U14,0))*$R$85)","v":0},null,{"$f":"IF(BR$130<$R$89,0,IF($R14>0,IF(0=MOD(BR$130-$R$89,$R14),$S14+$U14,$U14),IF(BR$130>($R$89-1),$U14,0))*$R$85)","v":0},null,{"$f":"IF(BT$130<$R$89,0,IF($R14>0,IF(0=MOD(BT$130-$R$89,$R14),$S14+$U14,$U14),IF(BT$130>($R$89-1),$U14,0))*$R$85)","v":0},null,{"$f":"IF(BV$130<$R$89,0,IF($R14>0,IF(0=MOD(BV$130-$R$89,$R14),$S14+$U14,$U14),IF(BV$130>($R$89-1),$U14,0))*$R$85)","v":0},null,{"$f":"IF(BX$130<$R$89,0,IF($R14>0,IF(0=MOD(BX$130-$R$89,$R14),$S14+$U14,$U14),IF(BX$130>($R$89-1),$U14,0))*$R$85)","v":0},null,{"$f":"IF(BZ$130<$R$89,0,IF($R14>0,IF(0=MOD(BZ$130-$R$89,$R14),$S14+$U14,$U14),IF(BZ$130>($R$89-1),$U14,0))*$R$85)","v":0},null,{"$f":"IF(CB$130<$R$89,0,IF($R14>0,IF(0=MOD(CB$130-$R$89,$R14),$S14+$U14,$U14),IF(CB$130>($R$89-1),$U14,0))*$R$85)","v":0},null,{"$f":"IF(CD$130<$R$89,0,IF($R14>0,IF(0=MOD(CD$130-$R$89,$R14),$S14+$U14,$U14),IF(CD$130>($R$89-1),$U14,0))*$R$85)","v":0},null,{"$f":"IF(CF$130<$R$89,0,IF($R14>0,IF(0=MOD(CF$130-$R$89,$R14),$S14+$U14,$U14),IF(CF$130>($R$89-1),$U14,0))*$R$85)","v":0},null,{"$f":"IF(CH$130<$R$89,0,IF($R14>0,IF(0=MOD(CH$130-$R$89,$R14),$S14+$U14,$U14),IF(CH$130>($R$89-1),$U14,0))*$R$85)","v":0},null,{"$f":"IF(CJ$130<$R$89,0,IF($R14>0,IF(0=MOD(CJ$130-$R$89,$R14),$S14+$U14,$U14),IF(CJ$130>($R$89-1),$U14,0))*$R$85)","v":0},null,{"$f":"IF(CL$130<$R$89,0,IF($R14>0,IF(0=MOD(CL$130-$R$89,$R14),$S14+$U14,$U14),IF(CL$130>($R$89-1),$U14,0))*$R$85)","v":0},null,{"$f":"IF(CN$130<$R$89,0,IF($R14>0,IF(0=MOD(CN$130-$R$89,$R14),$S14+$U14,$U14),IF(CN$130>($R$89-1),$U14,0))*$R$85)","v":0},null,{"$f":"IF(CP$130<$R$89,0,IF($R14>0,IF(0=MOD(CP$130-$R$89,$R14),$S14+$U14,$U14),IF(CP$130>($R$89-1),$U14,0))*$R$85)","v":0},null,{"$f":"IF(CR$130<$R$89,0,IF($R14>0,IF(0=MOD(CR$130-$R$89,$R14),$S14+$U14,$U14),IF(CR$130>($R$89-1),$U14,0))*$R$85)","v":0},null,{"$f":"IF(CT$130<$R$89,0,IF($R14>0,IF(0=MOD(CT$130-$R$89,$R14),$S14+$U14,$U14),IF(CT$130>($R$89-1),$U14,0))*$R$85)","v":0},null,{"$f":"IF(CV$130<$R$89,0,IF($R14>0,IF(0=MOD(CV$130-$R$89,$R14),$S14+$U14,$U14),IF(CV$130>($R$89-1),$U14,0))*$R$85)","v":0},null,{"$f":"IF(CX$130<$R$89,0,IF($R14>0,IF(0=MOD(CX$130-$R$89,$R14),$S14+$U14,$U14),IF(CX$130>($R$89-1),$U14,0))*$R$85)","v":0},null,{"$f":"IF(CZ$130<$R$89,0,IF($R14>0,IF(0=MOD(CZ$130-$R$89,$R14),$S14+$U14,$U14),IF(CZ$130>($R$89-1),$U14,0))*$R$85)","v":0},null,{"$f":"IF(DB$130<$R$89,0,IF($R14>0,IF(0=MOD(DB$130-$R$89,$R14),$S14+$U14,$U14),IF(DB$130>($R$89-1),$U14,0))*$R$85)","v":0},null,{"$f":"IF(DD$130<$R$89,0,IF($R14>0,IF(0=MOD(DD$130-$R$89,$R14),$S14+$U14,$U14),IF(DD$130>($R$89-1),$U14,0))*$R$85)","v":0},null,{"$f":"IF(DF$130<$R$89,0,IF($R14>0,IF(0=MOD(DF$130-$R$89,$R14),$S14+$U14,$U14),IF(DF$130>($R$89-1),$U14,0))*$R$85)","v":0},null,{"$f":"IF(DH$130<$R$89,0,IF($R14>0,IF(0=MOD(DH$130-$R$89,$R14),$S14+$U14,$U14),IF(DH$130>($R$89-1),$U14,0))*$R$85)","v":0},null,{"$f":"IF(DJ$130<$R$89,0,IF($R14>0,IF(0=MOD(DJ$130-$R$89,$R14),$S14+$U14,$U14),IF(DJ$130>($R$89-1),$U14,0))*$R$85)","v":0},null,{"$f":"IF(DL$130<$R$89,0,IF($R14>0,IF(0=MOD(DL$130-$R$89,$R14),$S14+$U14,$U14),IF(DL$130>($R$89-1),$U14,0))*$R$85)","v":0},null,{"$f":"IF(DN$130<$R$89,0,IF($R14>0,IF(0=MOD(DN$130-$R$89,$R14),$S14+$U14,$U14),IF(DN$130>($R$89-1),$U14,0))*$R$85)","v":0},null,{"$f":"IF(DP$130<$R$89,0,IF($R14>0,IF(0=MOD(DP$130-$R$89,$R14),$S14+$U14,$U14),IF(DP$130>($R$89-1),$U14,0))*$R$85)","v":0},null,{"$f":"IF(DR$130<$R$89,0,IF($R14>0,IF(0=MOD(DR$130-$R$89,$R14),$S14+$U14,$U14),IF(DR$130>($R$89-1),$U14,0))*$R$85)","v":0},null,{"$f":"IF(DT$130<$R$89,0,IF($R14>0,IF(0=MOD(DT$130-$R$89,$R14),$S14+$U14,$U14),IF(DT$130>($R$89-1),$U14,0))*$R$85)","v":0},null,{"$f":"IF(DV$130<$R$89,0,IF($R14>0,IF(0=MOD(DV$130-$R$89,$R14),$S14+$U14,$U14),IF(DV$130>($R$89-1),$U14,0))*$R$85)","v":0},null,{"$f":"IF(DX$130<$R$89,0,IF($R14>0,IF(0=MOD(DX$130-$R$89,$R14),$S14+$U14,$U14),IF(DX$130>($R$89-1),$U14,0))*$R$85)","v":0},null,{"$f":"IF(DZ$130<$R$89,0,IF($R14>0,IF(0=MOD(DZ$130-$R$89,$R14),$S14+$U14,$U14),IF(DZ$130>($R$89-1),$U14,0))*$R$85)","v":0},null,{"$f":"IF(EB$130<$R$89,0,IF($R14>0,IF(0=MOD(EB$130-$R$89,$R14),$S14+$U14,$U14),IF(EB$130>($R$89-1),$U14,0))*$R$85)","v":0},null,{"$f":"IF(ED$130<$R$89,0,IF($R14>0,IF(0=MOD(ED$130-$R$89,$R14),$S14+$U14,$U14),IF(ED$130>($R$89-1),$U14,0))*$R$85)","v":0},null,{"$f":"IF(EF$130<$R$89,0,IF($R14>0,IF(0=MOD(EF$130-$R$89,$R14),$S14+$U14,$U14),IF(EF$130>($R$89-1),$U14,0))*$R$85)","v":0},null,{"$f":"IF(EH$130<$R$89,0,IF($R14>0,IF(0=MOD(EH$130-$R$89,$R14),$S14+$U14,$U14),IF(EH$130>($R$89-1),$U14,0))*$R$85)","v":0},null,{"$f":"IF(EJ$130<$R$89,0,IF($R14>0,IF(0=MOD(EJ$130-$R$89,$R14),$S14+$U14,$U14),IF(EJ$130>($R$89-1),$U14,0))*$R$85)","v":0},null,{"$f":"IF(EL$130<$R$89,0,IF($R14>0,IF(0=MOD(EL$130-$R$89,$R14),$S14+$U14,$U14),IF(EL$130>($R$89-1),$U14,0))*$R$85)","v":0},null,{"$f":"IF(EN$130<$R$89,0,IF($R14>0,IF(0=MOD(EN$130-$R$89,$R14),$S14+$U14,$U14),IF(EN$130>($R$89-1),$U14,0))*$R$85)","v":0},null,{"$f":"IF(EP$130<$R$89,0,IF($R14>0,IF(0=MOD(EP$130-$R$89,$R14),$S14+$U14,$U14),IF(EP$130>($R$89-1),$U14,0))*$R$85)","v":0},null,{"$f":"IF(ER$130<$R$89,0,IF($R14>0,IF(0=MOD(ER$130-$R$89,$R14),$S14+$U14,$U14),IF(ER$130>($R$89-1),$U14,0))*$R$85)","v":0},null,{"$f":"IF(ET$130<$R$89,0,IF($R14>0,IF(0=MOD(ET$130-$R$89,$R14),$S14+$U14,$U14),IF(ET$130>($R$89-1),$U14,0))*$R$85)","v":0},null,{"$f":"IF(EV$130<$R$89,0,IF($R14>0,IF(0=MOD(EV$130-$R$89,$R14),$S14+$U14,$U14),IF(EV$130>($R$89-1),$U14,0))*$R$85)","v":0},null,{"$f":"IF(EX$130<$R$89,0,IF($R14>0,IF(0=MOD(EX$130-$R$89,$R14),$S14+$U14,$U14),IF(EX$130>($R$89-1),$U14,0))*$R$85)","v":0},null,{"$f":"IF(EZ$130<$R$89,0,IF($R14>0,IF(0=MOD(EZ$130-$R$89,$R14),$S14+$U14,$U14),IF(EZ$130>($R$89-1),$U14,0))*$R$85)","v":0},null,{"$f":"IF(FB$130<$R$89,0,IF($R14>0,IF(0=MOD(FB$130-$R$89,$R14),$S14+$U14,$U14),IF(FB$130>($R$89-1),$U14,0))*$R$85)","v":0},null,{"$f":"IF(FD$130<$R$89,0,IF($R14>0,IF(0=MOD(FD$130-$R$89,$R14),$S14+$U14,$U14),IF(FD$130>($R$89-1),$U14,0))*$R$85)","v":0},null,{"$f":"IF(FF$130<$R$89,0,IF($R14>0,IF(0=MOD(FF$130-$R$89,$R14),$S14+$U14,$U14),IF(FF$130>($R$89-1),$U14,0))*$R$85)","v":0},null,{"$f":"IF(FH$130<$R$89,0,IF($R14>0,IF(0=MOD(FH$130-$R$89,$R14),$S14+$U14,$U14),IF(FH$130>($R$89-1),$U14,0))*$R$85)","v":0},null,{"$f":"IF(FJ$130<$R$89,0,IF($R14>0,IF(0=MOD(FJ$130-$R$89,$R14),$S14+$U14,$U14),IF(FJ$130>($R$89-1),$U14,0))*$R$85)","v":0},null,{"$f":"IF(FL$130<$R$89,0,IF($R14>0,IF(0=MOD(FL$130-$R$89,$R14),$S14+$U14,$U14),IF(FL$130>($R$89-1),$U14,0))*$R$85)","v":0},null,{"$f":"IF(FN$130<$R$89,0,IF($R14>0,IF(0=MOD(FN$130-$R$89,$R14),$S14+$U14,$U14),IF(FN$130>($R$89-1),$U14,0))*$R$85)","v":0},null,{"$f":"IF(FP$130<$R$89,0,IF($R14>0,IF(0=MOD(FP$130-$R$89,$R14),$S14+$U14,$U14),IF(FP$130>($R$89-1),$U14,0))*$R$85)","v":0},null,{"$f":"IF(FR$130<$R$89,0,IF($R14>0,IF(0=MOD(FR$130-$R$89,$R14),$S14+$U14,$U14),IF(FR$130>($R$89-1),$U14,0))*$R$85)","v":0},null,{"$f":"IF(FT$130<$R$89,0,IF($R14>0,IF(0=MOD(FT$130-$R$89,$R14),$S14+$U14,$U14),IF(FT$130>($R$89-1),$U14,0))*$R$85)","v":0},null,{"$f":"IF(FV$130<$R$89,0,IF($R14>0,IF(0=MOD(FV$130-$R$89,$R14),$S14+$U14,$U14),IF(FV$130>($R$89-1),$U14,0))*$R$85)","v":0},null,{"$f":"IF(FX$130<$R$89,0,IF($R14>0,IF(0=MOD(FX$130-$R$89,$R14),$S14+$U14,$U14),IF(FX$130>($R$89-1),$U14,0))*$R$85)","v":0},null,{"$f":"IF(FZ$130<$R$89,0,IF($R14>0,IF(0=MOD(FZ$130-$R$89,$R14),$S14+$U14,$U14),IF(FZ$130>($R$89-1),$U14,0))*$R$85)","v":0},null,{"$f":"IF(GB$130<$R$89,0,IF($R14>0,IF(0=MOD(GB$130-$R$89,$R14),$S14+$U14,$U14),IF(GB$130>($R$89-1),$U14,0))*$R$85)","v":0},null,{"$f":"IF(GD$130<$R$89,0,IF($R14>0,IF(0=MOD(GD$130-$R$89,$R14),$S14+$U14,$U14),IF(GD$130>($R$89-1),$U14,0))*$R$85)","v":0},null,{"$f":"IF(GF$130<$R$89,0,IF($R14>0,IF(0=MOD(GF$130-$R$89,$R14),$S14+$U14,$U14),IF(GF$130>($R$89-1),$U14,0))*$R$85)","v":0},null,{"$f":"IF(GH$130<$R$89,0,IF($R14>0,IF(0=MOD(GH$130-$R$89,$R14),$S14+$U14,$U14),IF(GH$130>($R$89-1),$U14,0))*$R$85)","v":0},null,{"$f":"IF(GJ$130<$R$89,0,IF($R14>0,IF(0=MOD(GJ$130-$R$89,$R14),$S14+$U14,$U14),IF(GJ$130>($R$89-1),$U14,0))*$R$85)","v":0}]
[null,null,null,null,null,null,null,null,null,"Infrastructure Item 4",null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,null,null,null,null,null,null,null,"Infrastructure Item 5",null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,null,null,null,null,null,null,null,"Infrastructure Item 6",null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,null,null,null,null,null,null,null,"Infrastructure Item 7",null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,null,null,null,null,null,null,null,"Infrastructure Item 8",null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,null,null,null,null,null,null,null,"Infrastructure Item 9",null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,null,null,null,null,null,null,null,"Infrastructure Item 10",null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,null,null,null,null,null,null,null,"Infrastructure Item 11",null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,null,null,null,null,null,null,null,"Infrastructure Item 12",null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,null,null,null,null,null,null,null,"Infrastructure Item 13",null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,null,null,null,null,null,null,null,"Infrastructure Item 14",null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,null,null,null,null,null,null,null,"Infrastructure Item 15",null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,null,null,null,null,null,null,null,"Infrastructure Item 16",null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,null,null,null,null,null,null,null,"Infrastructure Item 17",null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,null,null,null,null,null,null,null,"Infrastructure Item 18",null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,null,null,null,null,null,null,null,"Infrastructure Item 19",null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,null,null,null,null,null,null,null,"Infrastructure Item 20",null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,null,null,null,null,null,null,null,"Infrastructure Item 21",null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,null,null,null,null,null,null,null,"Infrastructure Item 22",null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,null,null,null,null,null,null,null,"Infrastructure Item 23",null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,null,null,null,null,null,null,null,"Infrastructure Item 24",null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,null,null,null,null,null,null,null,"Infrastructure Item 25",null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,null,null,null,null,null,null,null,"Infrastructure Item 26",null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,null,null,null,null,null,null,null,"Infrastructure Item 27",null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,null,null,null,null,null,null,null,"Infrastructure Item 28",null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,null,null,null,null,null,null,null,"Infrastructure Item 29",null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,null,null,null,null,null,null,null,"Infrastructure Item 30",null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,null,null,null,null,null,null,null,"Infrastructure Item 31",null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,null,null,null,null,null,null,null,"Infrastructure Item 32",null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,null,null,null,null,null,null,null,"Infrastructure Item 33",null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,null,null,null,null,null,null,null,"Infrastructure Item 34",null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[]
[null,null,null,null,null,null,null,null,null,"TOTAL Infrastructure Cost",null,{"$f":"SUM(L133:M165)","v":0},null,{"$f":"SUM(N133:O165)","v":0},null,{"$f":"SUM(P133:Q165)","v":0},null,{"$f":"SUM(R133:S165)","v":0},null,{"$f":"SUM(T133:U165)","v":0},null,{"$f":"SUM(V133:W165)","v":0},null,{"$f":"SUM(X133:Y165)","v":0},null,{"$f":"SUM(Z133:AA165)","v":0},null,{"$f":"SUM(AB133:AC165)","v":0},null,{"$f":"SUM(AD133:AE165)","v":0},null,{"$f":"SUM(AF133:AG165)","v":0},null,{"$f":"SUM(AH133:AI165)","v":0},null,{"$f":"SUM(AJ133:AK165)","v":0},null,{"$f":"SUM(AL133:AM165)","v":0},null,{"$f":"SUM(AN133:AO165)","v":0},null,{"$f":"SUM(AP133:AQ165)","v":0},null,{"$f":"SUM(AR133:AS165)","v":0},null,{"$f":"SUM(AT133:AU165)","v":0},null,{"$f":"SUM(AV133:AW165)","v":0},null,{"$f":"SUM(AX133:AY165)","v":0},null,{"$f":"SUM(AZ133:BA165)","v":0},null,{"$f":"SUM(BB133:BC165)","v":0},null,{"$f":"SUM(BD133:BE165)","v":0},null,{"$f":"SUM(BF133:BG165)","v":0},null,{"$f":"SUM(BH133:BI165)","v":0},null,{"$f":"SUM(BJ133:BK165)","v":0},null,{"$f":"SUM(BL133:BM165)","v":0},null,{"$f":"SUM(BN133:BO165)","v":0},null,{"$f":"SUM(BP133:BQ165)","v":0},null,{"$f":"SUM(BR133:BS165)","v":0},null,{"$f":"SUM(BT133:BU165)","v":0},null,{"$f":"SUM(BV133:BW165)","v":0},null,{"$f":"SUM(BX133:BY165)","v":0},null,{"$f":"SUM(BZ133:CA165)","v":0},null,{"$f":"SUM(CB133:CC165)","v":0},null,{"$f":"SUM(CD133:CE165)","v":0},null,{"$f":"SUM(CF133:CG165)","v":0},null,{"$f":"SUM(CH133:CI165)","v":0},null,{"$f":"SUM(CJ133:CK165)","v":0},null,{"$f":"SUM(CL133:CM165)","v":0},null,{"$f":"SUM(CN133:CO165)","v":0},null,{"$f":"SUM(CP133:CQ165)","v":0},null,{"$f":"SUM(CR133:CS165)","v":0},null,{"$f":"SUM(CT133:CU165)","v":0},null,{"$f":"SUM(CV133:CW165)","v":0},null,{"$f":"SUM(CX133:CY165)","v":0},null,{"$f":"SUM(CZ133:DA165)","v":0},null,{"$f":"SUM(DB133:DC165)","v":0},null,{"$f":"SUM(DD133:DE165)","v":0},null,{"$f":"SUM(DF133:DG165)","v":0},null,{"$f":"SUM(DH133:DI165)","v":0},null,{"$f":"SUM(DJ133:DK165)","v":0},null,{"$f":"SUM(DL133:DM165)","v":0},null,{"$f":"SUM(DN133:DO165)","v":0},null,{"$f":"SUM(DP133:DQ165)","v":0},null,{"$f":"SUM(DR133:DS165)","v":0},null,{"$f":"SUM(DT133:DU165)","v":0},null,{"$f":"SUM(DV133:DW165)","v":0},null,{"$f":"SUM(DX133:DY165)","v":0},null,{"$f":"SUM(DZ133:EA165)","v":0},null,{"$f":"SUM(EB133:EC165)","v":0},null,{"$f":"SUM(ED133:EE165)","v":0},null,{"$f":"SUM(EF133:EG165)","v":0},null,{"$f":"SUM(EH133:EI165)","v":0},null,{"$f":"SUM(EJ133:EK165)","v":0},null,{"$f":"SUM(EL133:EM165)","v":0},null,{"$f":"SUM(EN133:EO165)","v":0},null,{"$f":"SUM(EP133:EQ165)","v":0},null,{"$f":"SUM(ER133:ES165)","v":0},null,{"$f":"SUM(ET133:EU165)","v":0},null,{"$f":"SUM(EV133:EW165)","v":0},null,{"$f":"SUM(EX133:EY165)","v":0},null,{"$f":"SUM(EZ133:FA165)","v":0},null,{"$f":"SUM(FB133:FC165)","v":0},null,{"$f":"SUM(FD133:FE165)","v":0},null,{"$f":"SUM(FF133:FG165)","v":0},null,{"$f":"SUM(FH133:FI165)","v":0},null,{"$f":"SUM(FJ133:FK165)","v":0},null,{"$f":"SUM(FL133:FM165)","v":0},null,{"$f":"SUM(FN133:FO165)","v":0},null,{"$f":"SUM(FP133:FQ165)","v":0},null,{"$f":"SUM(FR133:FS165)","v":0},null,{"$f":"SUM(FT133:FU165)","v":0},null,{"$f":"SUM(FV133:FW165)","v":0},null,{"$f":"SUM(FX133:FY165)","v":0},null,{"$f":"SUM(FZ133:GA165)","v":0},null,{"$f":"SUM(GB133:GC165)","v":0},null,{"$f":"SUM(GD133:GE165)","v":0},null,{"$f":"SUM(GF133:GG165)","v":0},null,{"$f":"SUM(GH133:GI165)","v":0},null,{"$f":"SUM(GJ133:GK165)","v":0}]
[]
[null,null,null,null,null,null,null,null,{"$f":"costsEquipmentStart","v":"Incremental Deployment Equipment"}]
[null,null,null,null,null,null,null,null,null,{"$f":"J50","v":"Equipment Item 3"},null,{"$f":"IF(L$130<$R$89,0,IF($R50>0,IF(0=MOD(L$130-$R$89,$R50),$S50+$U50,$U50),IF(L$130>($R$89-1),$U50,0))*$R$87)","v":0},null,{"$f":"IF(N$130<$R$89,0,IF($R50>0,IF(0=MOD(N$130-$R$89,$R50),$S50+$U50,$U50),IF(N$130>($R$89-1),$U50,0))*$R$87)","v":0},null,{"$f":"IF(P$130<$R$89,0,IF($R50>0,IF(0=MOD(P$130-$R$89,$R50),$S50+$U50,$U50),IF(P$130>($R$89-1),$U50,0))*$R$87)","v":0},null,{"$f":"IF(R$130<$R$89,0,IF($R50>0,IF(0=MOD(R$130-$R$89,$R50),$S50+$U50,$U50),IF(R$130>($R$89-1),$U50,0))*$R$87)","v":0},null,{"$f":"IF(T$130<$R$89,0,IF($R50>0,IF(0=MOD(T$130-$R$89,$R50),$S50+$U50,$U50),IF(T$130>($R$89-1),$U50,0))*$R$87)","v":0},null,{"$f":"IF(V$130<$R$89,0,IF($R50>0,IF(0=MOD(V$130-$R$89,$R50),$S50+$U50,$U50),IF(V$130>($R$89-1),$U50,0))*$R$87)","v":0},null,{"$f":"IF(X$130<$R$89,0,IF($R50>0,IF(0=MOD(X$130-$R$89,$R50),$S50+$U50,$U50),IF(X$130>($R$89-1),$U50,0))*$R$87)","v":0},null,{"$f":"IF(Z$130<$R$89,0,IF($R50>0,IF(0=MOD(Z$130-$R$89,$R50),$S50+$U50,$U50),IF(Z$130>($R$89-1),$U50,0))*$R$87)","v":0},null,{"$f":"IF(AB$130<$R$89,0,IF($R50>0,IF(0=MOD(AB$130-$R$89,$R50),$S50+$U50,$U50),IF(AB$130>($R$89-1),$U50,0))*$R$87)","v":0},null,{"$f":"IF(AD$130<$R$89,0,IF($R50>0,IF(0=MOD(AD$130-$R$89,$R50),$S50+$U50,$U50),IF(AD$130>($R$89-1),$U50,0))*$R$87)","v":0},null,{"$f":"IF(AF$130<$R$89,0,IF($R50>0,IF(0=MOD(AF$130-$R$89,$R50),$S50+$U50,$U50),IF(AF$130>($R$89-1),$U50,0))*$R$87)","v":0},null,{"$f":"IF(AH$130<$R$89,0,IF($R50>0,IF(0=MOD(AH$130-$R$89,$R50),$S50+$U50,$U50),IF(AH$130>($R$89-1),$U50,0))*$R$87)","v":0},null,{"$f":"IF(AJ$130<$R$89,0,IF($R50>0,IF(0=MOD(AJ$130-$R$89,$R50),$S50+$U50,$U50),IF(AJ$130>($R$89-1),$U50,0))*$R$87)","v":0},null,{"$f":"IF(AL$130<$R$89,0,IF($R50>0,IF(0=MOD(AL$130-$R$89,$R50),$S50+$U50,$U50),IF(AL$130>($R$89-1),$U50,0))*$R$87)","v":0},null,{"$f":"IF(AN$130<$R$89,0,IF($R50>0,IF(0=MOD(AN$130-$R$89,$R50),$S50+$U50,$U50),IF(AN$130>($R$89-1),$U50,0))*$R$87)","v":0},null,{"$f":"IF(AP$130<$R$89,0,IF($R50>0,IF(0=MOD(AP$130-$R$89,$R50),$S50+$U50,$U50),IF(AP$130>($R$89-1),$U50,0))*$R$87)","v":0},null,{"$f":"IF(AR$130<$R$89,0,IF($R50>0,IF(0=MOD(AR$130-$R$89,$R50),$S50+$U50,$U50),IF(AR$130>($R$89-1),$U50,0))*$R$87)","v":0},null,{"$f":"IF(AT$130<$R$89,0,IF($R50>0,IF(0=MOD(AT$130-$R$89,$R50),$S50+$U50,$U50),IF(AT$130>($R$89-1),$U50,0))*$R$87)","v":0},null,{"$f":"IF(AV$130<$R$89,0,IF($R50>0,IF(0=MOD(AV$130-$R$89,$R50),$S50+$U50,$U50),IF(AV$130>($R$89-1),$U50,0))*$R$87)","v":0},null,{"$f":"IF(AX$130<$R$89,0,IF($R50>0,IF(0=MOD(AX$130-$R$89,$R50),$S50+$U50,$U50),IF(AX$130>($R$89-1),$U50,0))*$R$87)","v":0},null,{"$f":"IF(AZ$130<$R$89,0,IF($R50>0,IF(0=MOD(AZ$130-$R$89,$R50),$S50+$U50,$U50),IF(AZ$130>($R$89-1),$U50,0))*$R$87)","v":0},null,{"$f":"IF(BB$130<$R$89,0,IF($R50>0,IF(0=MOD(BB$130-$R$89,$R50),$S50+$U50,$U50),IF(BB$130>($R$89-1),$U50,0))*$R$87)","v":0},null,{"$f":"IF(BD$130<$R$89,0,IF($R50>0,IF(0=MOD(BD$130-$R$89,$R50),$S50+$U50,$U50),IF(BD$130>($R$89-1),$U50,0))*$R$87)","v":0},null,{"$f":"IF(BF$130<$R$89,0,IF($R50>0,IF(0=MOD(BF$130-$R$89,$R50),$S50+$U50,$U50),IF(BF$130>($R$89-1),$U50,0))*$R$87)","v":0},null,{"$f":"IF(BH$130<$R$89,0,IF($R50>0,IF(0=MOD(BH$130-$R$89,$R50),$S50+$U50,$U50),IF(BH$130>($R$89-1),$U50,0))*$R$87)","v":0},null,{"$f":"IF(BJ$130<$R$89,0,IF($R50>0,IF(0=MOD(BJ$130-$R$89,$R50),$S50+$U50,$U50),IF(BJ$130>($R$89-1),$U50,0))*$R$87)","v":0},null,{"$f":"IF(BL$130<$R$89,0,IF($R50>0,IF(0=MOD(BL$130-$R$89,$R50),$S50+$U50,$U50),IF(BL$130>($R$89-1),$U50,0))*$R$87)","v":0},null,{"$f":"IF(BN$130<$R$89,0,IF($R50>0,IF(0=MOD(BN$130-$R$89,$R50),$S50+$U50,$U50),IF(BN$130>($R$89-1),$U50,0))*$R$87)","v":0},null,{"$f":"IF(BP$130<$R$89,0,IF($R50>0,IF(0=MOD(BP$130-$R$89,$R50),$S50+$U50,$U50),IF(BP$130>($R$89-1),$U50,0))*$R$87)","v":0},null,{"$f":"IF(BR$130<$R$89,0,IF($R50>0,IF(0=MOD(BR$130-$R$89,$R50),$S50+$U50,$U50),IF(BR$130>($R$89-1),$U50,0))*$R$87)","v":0},null,{"$f":"IF(BT$130<$R$89,0,IF($R50>0,IF(0=MOD(BT$130-$R$89,$R50),$S50+$U50,$U50),IF(BT$130>($R$89-1),$U50,0))*$R$87)","v":0},null,{"$f":"IF(BV$130<$R$89,0,IF($R50>0,IF(0=MOD(BV$130-$R$89,$R50),$S50+$U50,$U50),IF(BV$130>($R$89-1),$U50,0))*$R$87)","v":0},null,{"$f":"IF(BX$130<$R$89,0,IF($R50>0,IF(0=MOD(BX$130-$R$89,$R50),$S50+$U50,$U50),IF(BX$130>($R$89-1),$U50,0))*$R$87)","v":0},null,{"$f":"IF(BZ$130<$R$89,0,IF($R50>0,IF(0=MOD(BZ$130-$R$89,$R50),$S50+$U50,$U50),IF(BZ$130>($R$89-1),$U50,0))*$R$87)","v":0},null,{"$f":"IF(CB$130<$R$89,0,IF($R50>0,IF(0=MOD(CB$130-$R$89,$R50),$S50+$U50,$U50),IF(CB$130>($R$89-1),$U50,0))*$R$87)","v":0},null,{"$f":"IF(CD$130<$R$89,0,IF($R50>0,IF(0=MOD(CD$130-$R$89,$R50),$S50+$U50,$U50),IF(CD$130>($R$89-1),$U50,0))*$R$87)","v":0},null,{"$f":"IF(CF$130<$R$89,0,IF($R50>0,IF(0=MOD(CF$130-$R$89,$R50),$S50+$U50,$U50),IF(CF$130>($R$89-1),$U50,0))*$R$87)","v":0},null,{"$f":"IF(CH$130<$R$89,0,IF($R50>0,IF(0=MOD(CH$130-$R$89,$R50),$S50+$U50,$U50),IF(CH$130>($R$89-1),$U50,0))*$R$87)","v":0},null,{"$f":"IF(CJ$130<$R$89,0,IF($R50>0,IF(0=MOD(CJ$130-$R$89,$R50),$S50+$U50,$U50),IF(CJ$130>($R$89-1),$U50,0))*$R$87)","v":0},null,{"$f":"IF(CL$130<$R$89,0,IF($R50>0,IF(0=MOD(CL$130-$R$89,$R50),$S50+$U50,$U50),IF(CL$130>($R$89-1),$U50,0))*$R$87)","v":0},null,{"$f":"IF(CN$130<$R$89,0,IF($R50>0,IF(0=MOD(CN$130-$R$89,$R50),$S50+$U50,$U50),IF(CN$130>($R$89-1),$U50,0))*$R$87)","v":0},null,{"$f":"IF(CP$130<$R$89,0,IF($R50>0,IF(0=MOD(CP$130-$R$89,$R50),$S50+$U50,$U50),IF(CP$130>($R$89-1),$U50,0))*$R$87)","v":0},null,{"$f":"IF(CR$130<$R$89,0,IF($R50>0,IF(0=MOD(CR$130-$R$89,$R50),$S50+$U50,$U50),IF(CR$130>($R$89-1),$U50,0))*$R$87)","v":0},null,{"$f":"IF(CT$130<$R$89,0,IF($R50>0,IF(0=MOD(CT$130-$R$89,$R50),$S50+$U50,$U50),IF(CT$130>($R$89-1),$U50,0))*$R$87)","v":0},null,{"$f":"IF(CV$130<$R$89,0,IF($R50>0,IF(0=MOD(CV$130-$R$89,$R50),$S50+$U50,$U50),IF(CV$130>($R$89-1),$U50,0))*$R$87)","v":0},null,{"$f":"IF(CX$130<$R$89,0,IF($R50>0,IF(0=MOD(CX$130-$R$89,$R50),$S50+$U50,$U50),IF(CX$130>($R$89-1),$U50,0))*$R$87)","v":0},null,{"$f":"IF(CZ$130<$R$89,0,IF($R50>0,IF(0=MOD(CZ$130-$R$89,$R50),$S50+$U50,$U50),IF(CZ$130>($R$89-1),$U50,0))*$R$87)","v":0},null,{"$f":"IF(DB$130<$R$89,0,IF($R50>0,IF(0=MOD(DB$130-$R$89,$R50),$S50+$U50,$U50),IF(DB$130>($R$89-1),$U50,0))*$R$87)","v":0},null,{"$f":"IF(DD$130<$R$89,0,IF($R50>0,IF(0=MOD(DD$130-$R$89,$R50),$S50+$U50,$U50),IF(DD$130>($R$89-1),$U50,0))*$R$87)","v":0},null,{"$f":"IF(DF$130<$R$89,0,IF($R50>0,IF(0=MOD(DF$130-$R$89,$R50),$S50+$U50,$U50),IF(DF$130>($R$89-1),$U50,0))*$R$87)","v":0},null,{"$f":"IF(DH$130<$R$89,0,IF($R50>0,IF(0=MOD(DH$130-$R$89,$R50),$S50+$U50,$U50),IF(DH$130>($R$89-1),$U50,0))*$R$87)","v":0},null,{"$f":"IF(DJ$130<$R$89,0,IF($R50>0,IF(0=MOD(DJ$130-$R$89,$R50),$S50+$U50,$U50),IF(DJ$130>($R$89-1),$U50,0))*$R$87)","v":0},null,{"$f":"IF(DL$130<$R$89,0,IF($R50>0,IF(0=MOD(DL$130-$R$89,$R50),$S50+$U50,$U50),IF(DL$130>($R$89-1),$U50,0))*$R$87)","v":0},null,{"$f":"IF(DN$130<$R$89,0,IF($R50>0,IF(0=MOD(DN$130-$R$89,$R50),$S50+$U50,$U50),IF(DN$130>($R$89-1),$U50,0))*$R$87)","v":0},null,{"$f":"IF(DP$130<$R$89,0,IF($R50>0,IF(0=MOD(DP$130-$R$89,$R50),$S50+$U50,$U50),IF(DP$130>($R$89-1),$U50,0))*$R$87)","v":0},null,{"$f":"IF(DR$130<$R$89,0,IF($R50>0,IF(0=MOD(DR$130-$R$89,$R50),$S50+$U50,$U50),IF(DR$130>($R$89-1),$U50,0))*$R$87)","v":0},null,{"$f":"IF(DT$130<$R$89,0,IF($R50>0,IF(0=MOD(DT$130-$R$89,$R50),$S50+$U50,$U50),IF(DT$130>($R$89-1),$U50,0))*$R$87)","v":0},null,{"$f":"IF(DV$130<$R$89,0,IF($R50>0,IF(0=MOD(DV$130-$R$89,$R50),$S50+$U50,$U50),IF(DV$130>($R$89-1),$U50,0))*$R$87)","v":0},null,{"$f":"IF(DX$130<$R$89,0,IF($R50>0,IF(0=MOD(DX$130-$R$89,$R50),$S50+$U50,$U50),IF(DX$130>($R$89-1),$U50,0))*$R$87)","v":0},null,{"$f":"IF(DZ$130<$R$89,0,IF($R50>0,IF(0=MOD(DZ$130-$R$89,$R50),$S50+$U50,$U50),IF(DZ$130>($R$89-1),$U50,0))*$R$87)","v":0},null,{"$f":"IF(EB$130<$R$89,0,IF($R50>0,IF(0=MOD(EB$130-$R$89,$R50),$S50+$U50,$U50),IF(EB$130>($R$89-1),$U50,0))*$R$87)","v":0},null,{"$f":"IF(ED$130<$R$89,0,IF($R50>0,IF(0=MOD(ED$130-$R$89,$R50),$S50+$U50,$U50),IF(ED$130>($R$89-1),$U50,0))*$R$87)","v":0},null,{"$f":"IF(EF$130<$R$89,0,IF($R50>0,IF(0=MOD(EF$130-$R$89,$R50),$S50+$U50,$U50),IF(EF$130>($R$89-1),$U50,0))*$R$87)","v":0},null,{"$f":"IF(EH$130<$R$89,0,IF($R50>0,IF(0=MOD(EH$130-$R$89,$R50),$S50+$U50,$U50),IF(EH$130>($R$89-1),$U50,0))*$R$87)","v":0},null,{"$f":"IF(EJ$130<$R$89,0,IF($R50>0,IF(0=MOD(EJ$130-$R$89,$R50),$S50+$U50,$U50),IF(EJ$130>($R$89-1),$U50,0))*$R$87)","v":0},null,{"$f":"IF(EL$130<$R$89,0,IF($R50>0,IF(0=MOD(EL$130-$R$89,$R50),$S50+$U50,$U50),IF(EL$130>($R$89-1),$U50,0))*$R$87)","v":0},null,{"$f":"IF(EN$130<$R$89,0,IF($R50>0,IF(0=MOD(EN$130-$R$89,$R50),$S50+$U50,$U50),IF(EN$130>($R$89-1),$U50,0))*$R$87)","v":0},null,{"$f":"IF(EP$130<$R$89,0,IF($R50>0,IF(0=MOD(EP$130-$R$89,$R50),$S50+$U50,$U50),IF(EP$130>($R$89-1),$U50,0))*$R$87)","v":0},null,{"$f":"IF(ER$130<$R$89,0,IF($R50>0,IF(0=MOD(ER$130-$R$89,$R50),$S50+$U50,$U50),IF(ER$130>($R$89-1),$U50,0))*$R$87)","v":0},null,{"$f":"IF(ET$130<$R$89,0,IF($R50>0,IF(0=MOD(ET$130-$R$89,$R50),$S50+$U50,$U50),IF(ET$130>($R$89-1),$U50,0))*$R$87)","v":0},null,{"$f":"IF(EV$130<$R$89,0,IF($R50>0,IF(0=MOD(EV$130-$R$89,$R50),$S50+$U50,$U50),IF(EV$130>($R$89-1),$U50,0))*$R$87)","v":0},null,{"$f":"IF(EX$130<$R$89,0,IF($R50>0,IF(0=MOD(EX$130-$R$89,$R50),$S50+$U50,$U50),IF(EX$130>($R$89-1),$U50,0))*$R$87)","v":0},null,{"$f":"IF(EZ$130<$R$89,0,IF($R50>0,IF(0=MOD(EZ$130-$R$89,$R50),$S50+$U50,$U50),IF(EZ$130>($R$89-1),$U50,0))*$R$87)","v":0},null,{"$f":"IF(FB$130<$R$89,0,IF($R50>0,IF(0=MOD(FB$130-$R$89,$R50),$S50+$U50,$U50),IF(FB$130>($R$89-1),$U50,0))*$R$87)","v":0},null,{"$f":"IF(FD$130<$R$89,0,IF($R50>0,IF(0=MOD(FD$130-$R$89,$R50),$S50+$U50,$U50),IF(FD$130>($R$89-1),$U50,0))*$R$87)","v":0},null,{"$f":"IF(FF$130<$R$89,0,IF($R50>0,IF(0=MOD(FF$130-$R$89,$R50),$S50+$U50,$U50),IF(FF$130>($R$89-1),$U50,0))*$R$87)","v":0},null,{"$f":"IF(FH$130<$R$89,0,IF($R50>0,IF(0=MOD(FH$130-$R$89,$R50),$S50+$U50,$U50),IF(FH$130>($R$89-1),$U50,0))*$R$87)","v":0},null,{"$f":"IF(FJ$130<$R$89,0,IF($R50>0,IF(0=MOD(FJ$130-$R$89,$R50),$S50+$U50,$U50),IF(FJ$130>($R$89-1),$U50,0))*$R$87)","v":0},null,{"$f":"IF(FL$130<$R$89,0,IF($R50>0,IF(0=MOD(FL$130-$R$89,$R50),$S50+$U50,$U50),IF(FL$130>($R$89-1),$U50,0))*$R$87)","v":0},null,{"$f":"IF(FN$130<$R$89,0,IF($R50>0,IF(0=MOD(FN$130-$R$89,$R50),$S50+$U50,$U50),IF(FN$130>($R$89-1),$U50,0))*$R$87)","v":0},null,{"$f":"IF(FP$130<$R$89,0,IF($R50>0,IF(0=MOD(FP$130-$R$89,$R50),$S50+$U50,$U50),IF(FP$130>($R$89-1),$U50,0))*$R$87)","v":0},null,{"$f":"IF(FR$130<$R$89,0,IF($R50>0,IF(0=MOD(FR$130-$R$89,$R50),$S50+$U50,$U50),IF(FR$130>($R$89-1),$U50,0))*$R$87)","v":0},null,{"$f":"IF(FT$130<$R$89,0,IF($R50>0,IF(0=MOD(FT$130-$R$89,$R50),$S50+$U50,$U50),IF(FT$130>($R$89-1),$U50,0))*$R$87)","v":0},null,{"$f":"IF(FV$130<$R$89,0,IF($R50>0,IF(0=MOD(FV$130-$R$89,$R50),$S50+$U50,$U50),IF(FV$130>($R$89-1),$U50,0))*$R$87)","v":0},null,{"$f":"IF(FX$130<$R$89,0,IF($R50>0,IF(0=MOD(FX$130-$R$89,$R50),$S50+$U50,$U50),IF(FX$130>($R$89-1),$U50,0))*$R$87)","v":0},null,{"$f":"IF(FZ$130<$R$89,0,IF($R50>0,IF(0=MOD(FZ$130-$R$89,$R50),$S50+$U50,$U50),IF(FZ$130>($R$89-1),$U50,0))*$R$87)","v":0},null,{"$f":"IF(GB$130<$R$89,0,IF($R50>0,IF(0=MOD(GB$130-$R$89,$R50),$S50+$U50,$U50),IF(GB$130>($R$89-1),$U50,0))*$R$87)","v":0},null,{"$f":"IF(GD$130<$R$89,0,IF($R50>0,IF(0=MOD(GD$130-$R$89,$R50),$S50+$U50,$U50),IF(GD$130>($R$89-1),$U50,0))*$R$87)","v":0},null,{"$f":"IF(GF$130<$R$89,0,IF($R50>0,IF(0=MOD(GF$130-$R$89,$R50),$S50+$U50,$U50),IF(GF$130>($R$89-1),$U50,0))*$R$87)","v":0},null,{"$f":"IF(GH$130<$R$89,0,IF($R50>0,IF(0=MOD(GH$130-$R$89,$R50),$S50+$U50,$U50),IF(GH$130>($R$89-1),$U50,0))*$R$87)","v":0},null,{"$f":"IF(GJ$130<$R$89,0,IF($R50>0,IF(0=MOD(GJ$130-$R$89,$R50),$S50+$U50,$U50),IF(GJ$130>($R$89-1),$U50,0))*$R$87)","v":0}]
[null,null,null,null,null,null,null,null,null,"Equipment Item 4",null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,null,null,null,null,null,null,null,"Equipment Item 5",null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,null,null,null,null,null,null,null,"Equipment Item 6",null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,null,null,null,null,null,null,null,"Equipment Item 7",null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,null,null,null,null,null,null,null,"Equipment Item 8",null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,null,null,null,null,null,null,null,"Equipment Item 9",null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,null,null,null,null,null,null,null,"Equipment Item 10",null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,null,null,null,null,null,null,null,"Equipment Item 11",null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,null,null,null,null,null,null,null,"Equipment Item 12",null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,null,null,null,null,null,null,null,"Equipment Item 13",null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,null,null,null,null,null,null,null,"Equipment Item 14",null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,null,null,null,null,null,null,null,"Equipment Item 15",null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,null,null,null,null,null,null,null,"Equipment Item 16",null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,null,null,null,null,null,null,null,"Equipment Item 17",null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,null,null,null,null,null,null,null,"Equipment Item 18",null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,null,null,null,null,null,null,null,"Equipment Item 19",null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,null,null,null,null,null,null,null,"Equipment Item 20",null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,null,null,null,null,null,null,null,"Equipment Item 21",null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,null,null,null,null,null,null,null,"Equipment Item 22",null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,null,null,null,null,null,null,null,"Equipment Item 23",null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,null,null,null,null,null,null,null,"Equipment Item 24",null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,null,null,null,null,null,null,null,"Equipment Item 25",null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,null,null,null,null,null,null,null,"Equipment Item 26",null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,null,null,null,null,null,null,null,"Equipment Item 27",null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,null,null,null,null,null,null,null,"Equipment Item 28",null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,null,null,null,null,null,null,null,"Equipment Item 29",null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,null,null,null,null,null,null,null,"Equipment Item 30",null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,null,null,null,null,null,null,null,"Equipment Item 31",null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,null,null,null,null,null,null,null,"Equipment Item 32",null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,null,null,null,null,null,null,null,"Equipment Item 33",null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,null,null,null,null,null,null,null,"Equipment Item 34",null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[]
[null,null,null,null,null,null,null,null,null,"TOTAL Incremental Cost",null,{"$f":"SUM(L169:M201)","v":0},null,{"$f":"SUM(N169:O201)","v":0},null,{"$f":"SUM(P169:Q201)","v":0},null,{"$f":"SUM(R169:S201)","v":0},null,{"$f":"SUM(T169:U201)","v":0},null,{"$f":"SUM(V169:W201)","v":0},null,{"$f":"SUM(X169:Y201)","v":0},null,{"$f":"SUM(Z169:AA201)","v":0},null,{"$f":"SUM(AB169:AC201)","v":0},null,{"$f":"SUM(AD169:AE201)","v":0},null,{"$f":"SUM(AF169:AG201)","v":0},null,{"$f":"SUM(AH169:AI201)","v":0},null,{"$f":"SUM(AJ169:AK201)","v":0},null,{"$f":"SUM(AL169:AM201)","v":0},null,{"$f":"SUM(AN169:AO201)","v":0},null,{"$f":"SUM(AP169:AQ201)","v":0},null,{"$f":"SUM(AR169:AS201)","v":0},null,{"$f":"SUM(AT169:AU201)","v":0},null,{"$f":"SUM(AV169:AW201)","v":0},null,{"$f":"SUM(AX169:AY201)","v":0},null,{"$f":"SUM(AZ169:BA201)","v":0},null,{"$f":"SUM(BB169:BC201)","v":0},null,{"$f":"SUM(BD169:BE201)","v":0},null,{"$f":"SUM(BF169:BG201)","v":0},null,{"$f":"SUM(BH169:BI201)","v":0},null,{"$f":"SUM(BJ169:BK201)","v":0},null,{"$f":"SUM(BL169:BM201)","v":0},null,{"$f":"SUM(BN169:BO201)","v":0},null,{"$f":"SUM(BP169:BQ201)","v":0},null,{"$f":"SUM(BR169:BS201)","v":0},null,{"$f":"SUM(BT169:BU201)","v":0},null,{"$f":"SUM(BV169:BW201)","v":0},null,{"$f":"SUM(BX169:BY201)","v":0},null,{"$f":"SUM(BZ169:CA201)","v":0},null,{"$f":"SUM(CB169:CC201)","v":0},null,{"$f":"SUM(CD169:CE201)","v":0},null,{"$f":"SUM(CF169:CG201)","v":0},null,{"$f":"SUM(CH169:CI201)","v":0},null,{"$f":"SUM(CJ169:CK201)","v":0},null,{"$f":"SUM(CL169:CM201)","v":0},null,{"$f":"SUM(CN169:CO201)","v":0},null,{"$f":"SUM(CP169:CQ201)","v":0},null,{"$f":"SUM(CR169:CS201)","v":0},null,{"$f":"SUM(CT169:CU201)","v":0},null,{"$f":"SUM(CV169:CW201)","v":0},null,{"$f":"SUM(CX169:CY201)","v":0},null,{"$f":"SUM(CZ169:DA201)","v":0},null,{"$f":"SUM(DB169:DC201)","v":0},null,{"$f":"SUM(DD169:DE201)","v":0},null,{"$f":"SUM(DF169:DG201)","v":0},null,{"$f":"SUM(DH169:DI201)","v":0},null,{"$f":"SUM(DJ169:DK201)","v":0},null,{"$f":"SUM(DL169:DM201)","v":0},null,{"$f":"SUM(DN169:DO201)","v":0},null,{"$f":"SUM(DP169:DQ201)","v":0},null,{"$f":"SUM(DR169:DS201)","v":0},null,{"$f":"SUM(DT169:DU201)","v":0},null,{"$f":"SUM(DV169:DW201)","v":0},null,{"$f":"SUM(DX169:DY201)","v":0},null,{"$f":"SUM(DZ169:EA201)","v":0},null,{"$f":"SUM(EB169:EC201)","v":0},null,{"$f":"SUM(ED169:EE201)","v":0},null,{"$f":"SUM(EF169:EG201)","v":0},null,{"$f":"SUM(EH169:EI201)","v":0},null,{"$f":"SUM(EJ169:EK201)","v":0},null,{"$f":"SUM(EL169:EM201)","v":0},null,{"$f":"SUM(EN169:EO201)","v":0},null,{"$f":"SUM(EP169:EQ201)","v":0},null,{"$f":"SUM(ER169:ES201)","v":0},null,{"$f":"SUM(ET169:EU201)","v":0},null,{"$f":"SUM(EV169:EW201)","v":0},null,{"$f":"SUM(EX169:EY201)","v":0},null,{"$f":"SUM(EZ169:FA201)","v":0},null,{"$f":"SUM(FB169:FC201)","v":0},null,{"$f":"SUM(FD169:FE201)","v":0},null,{"$f":"SUM(FF169:FG201)","v":0},null,{"$f":"SUM(FH169:FI201)","v":0},null,{"$f":"SUM(FJ169:FK201)","v":0},null,{"$f":"SUM(FL169:FM201)","v":0},null,{"$f":"SUM(FN169:FO201)","v":0},null,{"$f":"SUM(FP169:FQ201)","v":0},null,{"$f":"SUM(FR169:FS201)","v":0},null,{"$f":"SUM(FT169:FU201)","v":0},null,{"$f":"SUM(FV169:FW201)","v":0},null,{"$f":"SUM(FX169:FY201)","v":0},null,{"$f":"SUM(FZ169:GA201)","v":0},null,{"$f":"SUM(GB169:GC201)","v":0},null,{"$f":"SUM(GD169:GE201)","v":0},null,{"$f":"SUM(GF169:GG201)","v":0},null,{"$f":"SUM(GH169:GI201)","v":0},null,{"$f":"SUM(GJ169:GK201)","v":0}]

{"sheet":"En-Route Traveler Information","index":15,"n_rows":86,"n_cols":192,"rows_kept":86,"cut":false,"hidden":false,"merged":[[44,1,44,6],[39,1,39,6],[40,1,40,6],[41,1,41,6],[42,1,42,6],[43,1,43,6],[28,1,28,6],[29,1,29,6],[30,1,30,6],[31,1,31,6],[64,1,64,6],[65,1,65,6],[66,1,66,6],[67,1,67,6],[47,1,47,6],[48,1,48,6],[49,1,49,6],[50,1,50,6],[51,1,51,6],[52,1,52,6],[53,1,53,6],[54,1,54,6],[55,1,55,6],[56,1,56,6],[57,1,57,6],[58,1,58,6],[59,1,59,6],[60,1,60,6],[61,1,61,6],[62,1,62,6],[63,1,63,6],[85,177,85,178],[85,179,85,180],[85,181,85,182],[85,183,85,184],[85,185,85,186],[85,187,85,188],[85,189,85,190],[85,191,85,192],[85,125,85,126],[85,127,85,128],[85,129,85,130],[85,131,85,132],[85,133,85,134],[85,135,85,136],[85,137,85,138],[85,139,85,140],[85,141,85,142],[85,143,85,144],[85,145,85,146],[85,147,85,148],[85,149,85,150],[85,151,85,152],[85,153,85,154],[85,155,85,156],[85,157,85,158],[85,159,85,160],[85,161,85,162],[85,163,85,164],[85,165,85,166],[85,167,85,168],[85,65,85,66],[85,67,85,68],[85,69,85,70],[85,71,85,72],[85,73,85,74],[85,75,85,76],[85,77,85,78],[85,79,85,80],[85,81,85,82],[85,83,85,84],[85,85,85,86],[85,87,85,88],[85,89,85,90],[85,169,85,170],[85,171,85,172],[85,173,85,174],[85,175,85,176],[85,91,85,92],[85,93,85,94],[85,95,85,96],[85,97,85,98],[85,99,85,100],[85,101,85,102],[85,103,85,104],[85,105,85,106],[85,107,85,108],[85,109,85,110],[85,111,85,112],[85,113,85,114],[85,115,85,116],[85,117,85,118],[85,119,85,120],[84,187,84,188],[84,189,84,190],[84,191,84,192],[85,11,85,12],[85,13,85,14],[85,15,85,16],[85,17,85,18],[85,19,85,20],[85,21,85,22],[85,23,85,24],[85,25,85,26],[85,27,85,28],[85,29,85,30],[85,31,85,32],[85,33,85,34],[85,35,85,36],[85,37,85,38],[85,39,85,40],[85,41,85,42],[85,43,85,44],[85,45,85,46],[85,47,85,48],[85,49,85,50],[85,51,85,52],[85,53,85,54],[85,55,85,56],[85,121,85,122],[85,123,85,124],[85,57,85,58],[85,59,85,60],[85,61,85,62],[85,63,85,64],[84,153,84,154],[84,155,84,156],[84,157,84,158],[84,159,84,160],[84,161,84,162],[84,163,84,164],[84,165,84,166],[84,167,84,168],[84,169,84,170],[84,171,84,172],[84,173,84,174],[84,175,84,176],[84,177,84,178],[84,179,84,180],[84,181,84,182],[84,183,84,184],[84,185,84,186],[84,119,84,120],[84,121,84,122],[84,123,84,124],[84,125,84,126],[84,127,84,128],[84,129,84,130],[84,131,84,132],[84,133,84,134],[84,135,84,136],[84,137,84,138],[84,139,84,140],[84,141,84,142],[84,143,84,144],[84,145,84,146],[84,147,84,148],[84,149,84,150],[84,151,84,152],[84,85,84,86],[84,87,84,88],[84,89,84,90],[84,91,84,92],[84,93,84,94],[84,95,84,96],[84,97,84,98],[84,99,84,100],[84,101,84,102],[84,103,84,104],[84,105,84,106],[84,107,84,108],[84,109,84,110],[84,111,84,112],[84,113,84,114],[84,115,84,116],[84,117,84,118],[84,51,84,52],[84,53,84,54],[84,55,84,56],[84,57,84,58],[84,59,84,60],[84,61,84,62],[84,63,84,64],[84,65,84,66],[84,67,84,68],[84,69,84,70],[84,71,84,72],[84,73,84,74],[84,75,84,76],[84,77,84,78],[84,79,84,80],[84,81,84,82],[84,83,84,84],[83,169,83,170],[83,171,83,172],[83,173,83,174],[83,175,83,176],[83,177,83,178],[83,179,83,180],[83,181,83,182],[83,183,83,184],[83,185,83,186],[83,187,83,188],[83,189,83,190],[83,191,83,192],[84,11,84,12],[84,13,84,14],[84,15,84,16],[84,17,84,18],[84,19,84,20],[84,21,84,22],[84,23,84,24],[84,25,84,26],[84,27,84,28],[84,29,84,30],[84,31,84,32],[84,33,84,34],[84,35,84,36],[84,37,84,38],[84,39,84,40],[84,41,84,42],[84,43,84,44],[84,45,84,46],[84,47,84,48],[84,49,84,50],[83,135,83,136],[83,137,83,138],[83,139,83,140],[83,141,83,142],[83,143,83,144],[83,145,83,146],[83,147,83,148],[83,149,83,150],[83,151,83,152],[83,153,83,154],[83,155,83,156],[83,157,83,158],[83,159,83,160],[83,161,83,162],[83,163,83,164],[83,165,83,166],[83,167,83,168],[83,101,83,102],[83,103,83,104],[83,105,83,106],[83,107,83,108],[83,109,83,110],[83,111,83,112],[83,113,83,114],[83,115,83,116],[83,117,83,118],[83,119,83,120],[83,121,83,122],[83,123,83,124],[83,125,83,126],[83,127,83,128],[83,129,83,130],[83,131,83,132],[83,133,83,134],[83,67,83,68],[83,69,83,70],[83,71,83,72],[83,73,83,74],[83,75,83,76],[83,77,83,78],[83,79,83,80],[83,81,83,82],[83,83,83,84],[83,85,83,86],[83,87,83,88],[83,89,83,90],[83,91,83,92],[83,93,83,94],[83,95,83,96],[83,97,83,98],[83,99,83,100],[82,185,82,186],[82,187,82,188],[82,189,82,190],[82,191,82,192],[83,11,83,12],[83,13,83,14],[83,15,83,16],[83,17,83,18],[83,19,83,20],[83,21,83,22],[83,23,83,24],[83,25,83,26],[83,27,83,28],[83,29,83,30],[83,31,83,32],[83,33,83,34],[83,35,83,36],[83,37,83,38],[83,39,83,40],[83,41,83,42],[83,43,83,44],[83,45,83,46],[83,47,83,48],[83,49,83,50],[83,51,83,52],[83,53,83,54],[83,55,83,56],[83,57,83,58],[83,59,83,60],[83,61,83,62],[83,63,83,64],[83,65,83,66],[82,151,82,152],[82,153,82,154],[82,155,82,156],[82,157,82,158],[82,159,82,160],[82,161,82,162],[82,163,82,164],[82,165,82,166],[82,167,82,168],[82,169,82,170],[82,171,82,172],[82,173,82,174],[82,175,82,176],[82,177,82,178],[82,179,82,180],[82,181,82,182],[82,183,82,184],[82,117,82,118],[82,119,82,120],[82,121,82,122],[82,123,82,124],[82,125,82,126],[82,127,82,128],[82,129,82,130],[82,131,82,132],[82,133,82,134],[82,135,82,136],[82,137,82,138],[82,139,82,140],[82,141,82,142],[82,143,82,144],[82,145,82,146],[82,147,82,148],[82,149,82,150],[82,83,82,84],[82,85,82,86],[82,87,82,88],[82,89,82,90],[82,91,82,92],[82,93,82,94],[82,95,82,96],[82,97,82,98],[82,99,82,100],[82,101,82,102],[82,103,82,104],[82,105,82,106],[82,107,82,108],[82,109,82,110],[82,111,82,112],[82,113,82,114],[82,115,82,116],[82,49,82,50],[82,51,82,52],[82,53,82,54],[82,55,82,56],[82,57,82,58],[82,59,82,60],[82,61,82,62],[82,63,82,64],[82,65,82,66],[82,67,82,68],[82,69,82,70],[82,71,82,72],[82,73,82,74],[82,75,82,76],[82,77,82,78],[82,79,82,80],[82,81,82,82],[81,167,81,168],[81,169,81,170],[81,171,81,172],[81,173,81,174],[81,175,81,176],[81,177,81,178],[81,179,81,180],[81,181,81,182],[81,183,81,184],[81,185,81,186],[81,187,81,188],[81,189,81,190],[81,191,81,192],[82,11,82,12],[82,13,82,14],[82,15,82,16],[82,17,82,18],[82,19,82,20],[82,21,82,22],[82,23,82,24],[82,25,82,26],[82,27,82,28],[82,29,82,30],[82,31,82,32],[82,33,82,34],[82,35,82,36],[82,37,82,38],[82,39,82,40],[82,41,82,42],[82,43,82,44],[82,45,82,46],[82,47,82,48],[81,133,81,134],[81,135,81,136],[81,137,81,138],[81,139,81,140],[81,141,81,142],[81,143,81,144],[81,145,81,146],[81,147,81,148],[81,149,81,150],[81,151,81,152],[81,153,81,154],[81,155,81,156],[81,157,81,158],[81,159,81,160],[81,161,81,162],[81,163,81,164],[81,165,81,166],[81,99,81,100],[81,101,81,102],[81,103,81,104],[81,105,81,106],[81,107,81,108],[81,109,81,110],[81,111,81,112],[81,113,81,114],[81,115,81,116],[81,117,81,118],[81,119,81,120],[81,121,81,122],[81,123,81,124],[81,125,81,126],[81,127,81,128],[81,129,81,130],[81,131,81,132],[81,65,81,66],[81,67,81,68],[81,69,81,70],[81,71,81,72],[81,73,81,74],[81,75,81,76],[81,77,81,78],[81,79,81,80],[81,81,81,82],[81,83,81,84],[81,85,81,86],[81,87,81,88],[81,89,81,90],[81,91,81,92],[81,93,81,94],[81,95,81,96],[81,97,81,98],[78,183,78,184],[78,185,78,186],[78,187,78,188],[78,189,78,190],[78,191,78,192],[81,11,81,12],[81,13,81,14],[81,15,81,16],[81,17,81,18],[81,19,81,20],[81,21,81,22],[81,23,81,24],[81,25,81,26],[81,27,81,28],[81,29,81,30],[81,31,81,32],[81,33,81,34],[81,35,81,36],[81,37,81,38],[81,39,81,40],[81,41,81,42],[81,43,81,44],[81,45,81,46],[81,47,81,48],[81,49,81,50],[81,51,81,52],[81,53,81,54],[81,55,81,56],[81,57,81,58],[81,59,81,60],[81,61,81,62],[81,63,81,64],[78,149,78,150],[78,151,78,152],[78,153,78,154],[78,155,78,156],[78,157,78,158],[78,159,78,160],[78,161,78,162],[78,163,78,164],[78,165,78,166],[78,167,78,168],[78,169,78,170],[78,171,78,172],[78,173,78,174],[78,175,78,176],[78,177,78,178],[78,179,78,180],[78,181,78,182],[78,115,78,116],[78,117,78,118],[78,119,78,120],[78,121,78,122],[78,123,78,124],[78,125,78,126],[78,127,78,128],[78,129,78,130],[78,131,78,132],[78,133,78,134],[78,135,78,136],[78,137,78,138],[78,139,78,140],[78,141,78,142],[78,143,78,144],[78,145,78,146],[78,147,78,148],[78,81,78,82],[78,83,78,84],[78,85,78,86],[78,87,78,88],[78,89,78,90],[78,91,78,92],[78,93,78,94],[78,95,78,96],[78,97,78,98],[78,99,78,100],[78,101,78,102],[78,103,78,104],[78,105,78,106],[78,107,78,108],[78,109,78,110],[78,111,78,112],[78,113,78,114],[78,47,78,48],[78,49,78,50],[78,51,78,52],[78,53,78,54],[78,55,78,56],[78,57,78,58],[78,59,78,60],[78,61,78,62],[78,63,78,64],[78,65,78,66],[78,67,78,68],[78,69,78,70],[78,71,78,72],[78,73,78,74],[78,75,78,76],[78,77,78,78],[78,79,78,80],[76,165,76,166],[76,167,76,168],[76,169,76,170],[76,171,76,172],[76,173,76,174],[76,175,76,176],[76,177,76,178],[76,179,76,180],[76,181,76,182],[76,183,76,184],[76,185,76,186],[76,187,76,188],[76,189,76,190],[76,191,76,192],[78,11,78,12],[78,13,78,14],[78,15,78,16],[78,17,78,18],[78,19,78,20],[78,21,78,22],[78,23,78,24],[78,25,78,26],[78,27,78,28],[78,29,78,30],[78,31,78,32],[78,33,78,34],[78,35,78,36],[78,37,78,38],[78,39,78,40],[78,41,78,42],[78,43,78,44],[78,45,78,46],[76,131,76,132],[76,133,76,134],[76,135,76,136],[76,137,76,138],[76,139,76,140],[76,141,76,142],[76,143,76,144],[76,145,76,146],[76,147,76,148],[76,149,76,150],[76,151,76,152],[76,153,76,154],[76,155,76,156],[76,157,76,158],[76,159,76,160],[76,161,76,162],[76,163,76,164],[76,97,76,98],[76,99,76,100],[76,101,76,102],[76,103,76,104],[76,105,76,106],[76,107,76,108],[76,109,76,110],[76,111,76,112],[76,113,76,114],[76,115,76,116],[76,117,76,118],[76,119,76,120],[76,121,76,122],[76,123,76,124],[76,125,76,126],[76,127,76,128],[76,129,76,130],[76,63,76,64],[76,65,76,66],[76,67,76,68],[76,69,76,70],[76,71,76,72],[76,73,76,74],[76,75,76,76],[76,77,76,78],[76,79,76,80],[76,81,76,82],[76,83,76,84],[76,85,76,86],[76,87,76,88],[76,89,76,90],[76,91,76,92],[76,93,76,94],[76,95,76,96],[75,181,75,182],[75,183,75,184],[75,185,75,186],[75,187,75,188],[75,189,75,190],[75,191,75,192],[76,11,76,12],[76,13,76,14],[76,15,76,16],[76,17,76,18],[76,19,76,20],[76,21,76,22],[76,23,76,24],[76,25,76,26],[76,27,76,28],[76,29,76,30],[76,31,76,32],[76,33,76,34],[76,35,76,36],[76,37,76,38],[76,39,76,40],[76,41,76,42],[76,43,76,44],[76,45,76,46],[76,47,76,48],[76,49,76,50],[76,51,76,52],[76,53,76,54],[76,55,76,56],[76,57,76,58],[76,59,76,60],[76,61,76,62],[75,147,75,148],[75,149,75,150],[75,151,75,152],[75,153,75,154],[75,155,75,156],[75,157,75,158],[75,159,75,160],[75,161,75,162],[75,163,75,164],[75,165,75,166],[75,167,75,168],[75,169,75,170],[75,171,75,172],[75,173,75,174],[75,175,75,176],[75,177,75,178],[75,179,75,180],[75,113,75,114],[75,115,75,116],[75,117,75,118],[75,119,75,120],[75,121,75,122],[75,123,75,124],[75,125,75,126],[75,127,75,128],[75,129,75,130],[75,131,75,132],[75,133,75,134],[75,135,75,136],[75,137,75,138],[75,139,75,140],[75,141,75,142],[75,143,75,144],[75,145,75,146],[75,79,75,80],[75,81,75,82],[75,83,75,84],[75,85,75,86],[75,87,75,88],[75,89,75,90],[75,91,75,92],[75,93,75,94],[75,95,75,96],[75,97,75,98],[75,99,75,100],[75,101,75,102],[75,103,75,104],[75,105,75,106],[75,107,75,108],[75,109,75,110],[75,111,75,112],[75,45,75,46],[75,47,75,48],[75,49,75,50],[75,51,75,52],[75,53,75,54],[75,55,75,56],[75,57,75,58],[75,59,75,60],[75,61,75,62],[75,63,75,64],[75,65,75,66],[75,67,75,68],[75,69,75,70],[75,71,75,72],[75,73,75,74],[75,75,75,76],[75,77,75,78],[75,11,75,12],[75,13,75,14],[75,15,75,16],[75,17,75,18],[75,19,75,20],[75,21,75,22],[75,23,75,24],[75,25,75,26],[75,27,75,28],[75,29,75,30],[75,31,75,32],[75,33,75,34],[75,35,75,36],[75,37,75,38],[75,39,75,40],[75,41,75,42],[75,43,75,44],[74,159,74,160],[74,161,74,162],[74,163,74,164],[74,165,74,166],[74,167,74,168],[74,169,74,170],[74,171,74,172],[74,173,74,174],[74,175,74,176],[74,177,74,178],[74,179,74,180],[74,181,74,182],[74,183,74,184],[74,185,74,186],[74,187,74,188],[74,189,74,190],[74,191,74,192],[74,125,74,126],[74,127,74,128],[74,129,74,130],[74,131,74,132],[74,133,74,134],[74,135,74,136],[74,137,74,138],[74,139,74,140],[74,141,74,142],[74,143,74,144],[74,145,74,146],[74,147,74,148],[74,149,74,150],[74,151,74,152],[74,153,74,154],[74,155,74,156],[74,157,74,158],[74,91,74,92],[74,93,74,94],[74,95,74,96],[74,97,74,98],[74,99,74,100],[74,101,74,102],[74,103,74,104],[74,105,74,106],[74,107,74,108],[74,109,74,110],[74,111,74,112],[74,113,74,114],[74,115,74,116],[74,117,74,118],[74,119,74,120],[74,121,74,122],[74,123,74,124],[74,57,74,58],[74,59,74,60],[74,61,74,62],[74,63,74,64],[74,65,74,66],[74,67,74,68],[74,69,74,70],[74,71,74,72],[74,73,74,74],[74,75,74,76],[74,77,74,78],[74,79,74,80],[74,81,74,82],[74,83,74,84],[74,85,74,86],[74,87,74,88],[74,89,74,90],[71,175,71,176],[71,177,71,178],[71,179,71,180],[71,181,71,182],[71,183,71,184],[71,185,71,186],[71,187,71,188],[71,189,71,190],[71,191,71,192],[74,11,74,12],[74,13,74,14],[74,15,74,16],[74,17,74,18],[74,19,74,20],[74,21,74,22],[74,23,74,24],[74,25,74,26],[74,27,74,28],[74,29,74,30],[74,31,74,32],[74,33,74,34],[74,35,74,36],[74,37,74,38],[74,39,74,40],[74,41,74,42],[74,43,74,44],[74,45,74,46],[74,47,74,48],[74,49,74,50],[74,51,74,52],[74,53,74,54],[74,55,74,56],[71,141,71,142],[71,143,71,144],[71,145,71,146],[71,147,71,148],[71,149,71,150],[71,151,71,152],[71,153,71,154],[71,155,71,156],[71,157,71,158],[71,159,71,160],[71,161,71,162],[71,163,71,164],[71,165,71,166],[71,167,71,168],[71,169,71,170],[71,171,71,172],[71,173,71,174],[71,107,71,108],[71,109,71,110],[71,111,71,112],[71,113,71,114],[71,115,71,116],[71,117,71,118],[71,119,71,120],[71,121,71,122],[71,123,71,124],[71,125,71,126],[71,127,71,128],[71,129,71,130],[71,131,71,132],[71,133,71,134],[71,135,71,136],[71,137,71,138],[71,139,71,140],[71,73,71,74],[71,75,71,76],[71,77,71,78],[71,79,71,80],[71,81,71,82],[71,83,71,84],[71,85,71,86],[71,87,71,88],[71,89,71,90],[71,91,71,92],[71,93,71,94],[71,95,71,96],[71,97,71,98],[71,99,71,100],[71,101,71,102],[71,103,71,104],[71,105,71,106],[71,39,71,40],[71,41,71,42],[71,43,71,44],[71,45,71,46],[71,47,71,48],[71,49,71,50],[71,51,71,52],[71,53,71,54],[71,55,71,56],[71,57,71,58],[71,59,71,60],[71,61,71,62],[71,63,71,64],[71,65,71,66],[71,67,71,68],[71,69,71,70],[71,71,71,72],[60,10,60,15],[60,16,60,17],[71,11,71,12],[71,13,71,14],[71,15,71,16],[71,17,71,18],[71,19,71,20],[71,21,71,22],[71,23,71,24],[71,25,71,26],[71,27,71,28],[71,29,71,30],[71,31,71,32],[71,33,71,34],[71,35,71,36],[71,37,71,38],[51,165,51,166],[51,91,51,92],[51,93,51,94],[51,95,51,96],[51,97,51,98],[51,99,51,100],[51,101,51,102],[51,103,51,104],[51,105,51,106],[51,107,51,108],[51,109,51,110],[51,111,51,112],[51,113,51,114],[51,115,51,116],[51,117,51,118],[51,119,51,120],[51,167,51,168],[51,169,51,170],[51,171,51,172],[51,173,51,174],[51,175,51,176],[51,177,51,178],[51,179,51,180],[51,181,51,182],[51,183,51,184],[51,185,51,186],[51,187,51,188],[51,189,51,190],[51,191,51,192],[51,131,51,132],[51,133,51,134],[51,135,51,136],[51,137,51,138],[51,139,51,140],[51,141,51,142],[51,143,51,144],[51,145,51,146],[51,147,51,148],[51,149,51,150],[51,151,51,152],[51,153,51,154],[51,155,51,156],[51,157,51,158],[51,159,51,160],[51,161,51,162],[51,163,51,164],[51,121,51,122],[51,123,51,124],[51,125,51,126],[51,127,51,128],[51,129,51,130],[51,57,51,58],[51,59,51,60],[51,61,51,62],[51,63,51,64],[51,65,51,66],[51,67,51,68]],"merged_total":1508,"flags":["merged_cut"]}
[]
[null,"Navigation",null,null,null,null,null,null,{"$f":"openingScreenTitle","v":"FHWA Tool for Operations Benefit/Cost (TOPS-BC):  Version 4.0"}]
[null,"Back",null,null,null,null,null,null,null,"PURPOSE:  Estimate Lifecycle Costs of TSM&O Strategies"]
[null,"OPENING SCREEN"]
[null,"GENERAL TOOL OVERVIEW",null,null,null,null,null,null,null,null,"WORK AREA 1 - ESTIMATE AVERAGE ANNUAL COST"]
[null,"WHAT'S NEW"]
[null,"LIST OF ALL WORKSHEETS",null,null,null,null,null,null,null,null,"En-Route Traveler Information (DMS / HAR) "]
[null,"1) ESTIMATE COSTS"]
[null,"Cost Default Matrix",null,null,null,null,null,null,"Equipment",null,null,null,null,null,null,null,"Useful Life",null,"Capital / Replacement Costs (Total)",null,"O&M Costs (Annual)",null,"Annualized Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Iterative Model Run Overview"]
[null,"Cost Template",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Title","Factor",null,"Result"]
[null,"Traveler Information"]
[4,"En-Route Traveler Information"]
[null,"Pre-Trip Traveler Information",null,null,null,null,null,null,"Basic Infrastructure Equipment"]
[null,"Traffic Signal Systems (TSS)",null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!L7","v":"TMC Hardware for Information Dissemination"},null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!M7","v":5},{"$f":"'Cost Default Matrix'!N7","v":6100},null,{"$f":"'Cost Default Matrix'!O7","v":310},null,{"$f":"IF(R14>0,S14/R14+U14,U14)","v":1530}]
[null,"Preset Timing",null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!L8","v":"TMC Software for Information Dissemination"},null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!M8","v":5},{"$f":"'Cost Default Matrix'!N8","v":20500},null,{"$f":"'Cost Default Matrix'!O8","v":1000},null,{"$f":"IF(R15>0,S15/R15+U15,U15)","v":5100}]
[null,"Traffic Actuated Timing",null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!L9","v":"TMC System Integration"},null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!M9","v":10},{"$f":"'Cost Default Matrix'!N9","v":105000},null,{"$f":"'Cost Default Matrix'!O9","v":10000},null,20500]
[null,"Central Control ",null,null,null,null,null,null,null,{"$f":"+'Cost Default Matrix'!L10","v":"Archived Data Management Systems"},null,null,null,null,null,null,null,{"$f":"+'Cost Default Matrix'!M10","v":10},{"$f":"+'Cost Default Matrix'!N10","v":3000000},null,{"$f":"+'Cost Default Matrix'!O10","v":200000},null,{"$f":"IF(R17>0,S17/R17+U17,U17)","v":500000}]
[null,"Transit Signal Priority"]
[null,"Ramp Metering "]
[null,"Central Control",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"`"]
[null,"Traffic Actuated",null,null,null,null,null,null,null,"TOTAL Infrastructure Cost",null,null,null,null,null,null,null,null,{"$f":"SUM(S12:T20)","v":3131600},null,{"$f":"SUM(U12:V20)","v":211310},null,{"$f":"SUM(W12:X20)","v":527130}]
[null,"Preset Timing"]
[null,"Freight Strategies",null,null,null,null,null,null,"Incremental Deployment Equipment (Per Sign Location)"]
[null,"Truck Only Lanes",null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!L13","v":"Communication Line"},null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!M13","v":5},{"$f":"'Cost Default Matrix'!N13","v":770},null,{"$f":"'Cost Default Matrix'!O13","v":930},null,{"$f":"IF(R24>0,S24/R24+U24,U24)","v":1084}]
[null,"Compliance",null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!L14","v":"Variable Message Sign"},null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!M14","v":10},{"$f":"'Cost Default Matrix'!N14","v":89000},null,{"$f":"'Cost Default Matrix'!O14","v":4200},null,13100]
[null,"Truck Parking and Reservation Systems",null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!L15","v":"Variable Message Sign Tower"},null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!M15","v":25},{"$f":"'Cost Default Matrix'!N15","v":100000},null,{"$f":"'Cost Default Matrix'!O15","v":220},null,4220]
[null,"Climbing Lanes"]
[null,"Off Hours Delivery",null,null,null,null,null,null,null,"TOTAL Incremental Cost",null,null,null,null,null,null,null,null,{"$f":"SUM(S22:T27)","v":189770},null,{"$f":"SUM(U22:V27)","v":5350},null,{"$f":"SUM(W22:X27)","v":18404}]
[null,"Active Traffic Management"]
[null,"Variable Speed Limits",null,null,null,null,null,null,"INPUT",null,"Enter Number of Infrastructure Deployments ",null,null,null,null,null,null,null,null,null,null,null,{"$f":"$R$30*$W$21","v":0}]
[null,"Part-Time Shoulder Use"]
[null,"Other Strategies",null,null,null,null,null,null,"INPUT",null,"Enter Number of Incremental Deployments",null,null,null,null,null,null,null,null,null,null,null,{"$f":"$R$32*$W$28","v":0}]
[null,"Traffic Incident Management"]
[null,"Travel Demand Management",null,null,null,null,null,null,"INPUT",null,"Enter Year of Deployment"]
[null,"HOT Lanes"]
[null,"Road Weather Management",null,null,null,null,null,null,null,null,"Average Annual Cost",null,null,null,null,null,null,null,null,null,null,null,{"$f":"$W$30+$W$32","v":0}]
[null,"Work Zone Management"]
[null,"Shared Use Mobility",null,null,null,null,null,null,null,null,"Levelized Costs (Used for Benefit Cost Ratio Calculation)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Q61*(IF($R$59>0,$R$59,$S$59))*(1+(IF($R$59>0,$R$59,$S$59)))^(IF($R$55>0,$R$55,$S$55)))/((1+(IF($R$59>0,$R$59,$S$59)))^(IF($R$55>0,$R$55,$S$55))-1)","v":0}]
[null,"Costs Summary"]
[null,"2) ESTIMATE BENEFITS"]
[null,"Parameters",null,null,null,null,null,null,{"$f":"openingScreenTitle","v":"FHWA Tool for Operations Benefit/Cost (TOPS-BC):  Version 4.0"}]
[null,"Strategy Default Impacts",null,null,null,null,null,null,null,"PURPOSE:  Estimate Lifecycle Costs of TSM&O Strategies"]
[null,"Benefit Template",null,null,null,null,null,null,null,null,"WORK AREA 2 - PROJECT STREAM OF COSTS AND ESTIMATE NET PRESENT VALUE"]
[null,"Arterial Strategies"]
[null,"Traffic Signal Control",null,null,null,null,null,null,{"$f":"K7","v":"En-Route Traveler Information (DMS / HAR) "}]
[null,"Freeway Strategies"]
[null,"Ramp Metering",null,null,null,null,null,null,"Year",null,null,2013,null,{"$f":"L47+1","v":2014},null,{"$f":"N47+1","v":2015},null,{"$f":"P47+1","v":2016},null,{"$f":"R47+1","v":2017},null,{"$f":"T47+1","v":2018},null,{"$f":"V47+1","v":2019},null,{"$f":"X47+1","v":2020},null,{"$f":"Z47+1","v":2021},null,{"$f":"AB47+1","v":2022},null,{"$f":"AD47+1","v":2023},null,{"$f":"AF47+1","v":2024},null,{"$f":"AH47+1","v":2025},null,{"$f":"AJ47+1","v":2026},null,{"$f":"AL47+1","v":2027},null,{"$f":"AN47+1","v":2028},null,{"$f":"AP47+1","v":2029},null,{"$f":"AR47+1","v":2030},null,{"$f":"AT47+1","v":2031},null,{"$f":"AV47+1","v":2032},null,{"$f":"AX47+1","v":2033},null,{"$f":"AZ47+1","v":2034},null,{"$f":"BB47+1","v":2035},null,{"$f":"BD47+1","v":2036},null,{"$f":"BF47+1","v":2037},null,{"$f":"BH47+1","v":2038},null,{"$f":"BJ47+1","v":2039},null,{"$f":"BL47+1","v":2040},null,{"$f":"BN47+1","v":2041},null,{"$f":"BP47+1","v":2042},null,{"$f":"BR47+1","v":2043},null,{"$f":"BT47+1","v":2044},null,{"$f":"BV47+1","v":2045},null,{"$f":"BX47+1","v":2046},null,{"$f":"BZ47+1","v":2047},null,{"$f":"CB47+1","v":2048},null,{"$f":"CD47+1","v":2049},null,{"$f":"CF47+1","v":2050},null,{"$f":"CH47+1","v":2051},null,{"$f":"CJ47+1","v":2052},null,{"$f":"CL47+1","v":2053},null,{"$f":"CN47+1","v":2054},null,{"$f":"CP47+1","v":2055},null,{"$f":"CR47+1","v":2056},null,{"$f":"CT47+1","v":2057},null,{"$f":"CV47+1","v":2058},null,{"$f":"CX47+1","v":2059},null,{"$f":"CZ47+1","v":2060},null,{"$f":"DB47+1","v":2061},null,{"$f":"DD47+1","v":2062},null,{"$f":"DF47+1","v":2063},null,{"$f":"DH47+1","v":2064},null,{"$f":"DJ47+1","v":2065},null,{"$f":"DL47+1","v":2066},null,{"$f":"DN47+1","v":2067},null,{"$f":"DP47+1","v":2068},null,{"$f":"DR47+1","v":2069},null,{"$f":"DT47+1","v":2070},null,{"$f":"DV47+1","v":2071},null,{"$f":"DX47+1","v":2072},null,{"$f":"DZ47+1","v":2073},null,{"$f":"EB47+1","v":2074},null,{"$f":"ED47+1","v":2075},null,{"$f":"EF47+1","v":2076},null,{"$f":"EH47+1","v":2077},null,{"$f":"EJ47+1","v":2078},null,{"$f":"EL47+1","v":2079},null,{"$f":"EN47+1","v":2080},null,{"$f":"EP47+1","v":2081},null,{"$f":"ER47+1","v":2082},null,{"$f":"ET47+1","v":2083},null,{"$f":"EV47+1","v":2084},null,{"$f":"EX47+1","v":2085},null,{"$f":"EZ47+1","v":2086},null,{"$f":"FB47+1","v":2087},null,{"$f":"FD47+1","v":2088},null,{"$f":"FF47+1","v":2089},null,{"$f":"FH47+1","v":2090},null,{"$f":"FJ47+1","v":2091},null,{"$f":"FL47+1","v":2092},null,{"$f":"FN47+1","v":2093},null,{"$f":"FP47+1","v":2094},null,{"$f":"FR47+1","v":2095},null,{"$f":"FT47+1","v":2096},null,{"$f":"FV47+1","v":2097},null,{"$f":"FX47+1","v":2098},null,{"$f":"FZ47+1","v":2099},null,{"$f":"GB47+1","v":2100},null,{"$f":"GD47+1","v":2101},null,{"$f":"GF47+1","v":2102},null,{"$f":"GH47+1","v":2103}]
[null,"Traffic Incident Management",null,null,null,null,null,null,"Cost Item"]
[null,"Traveler Information",null,null,null,null,null,null,"Infrastructure Costs ",null,null,{"$f":"L79","v":0},null,{"$f":"N79","v":0},null,{"$f":"P79","v":0},null,{"$f":"R79","v":0},null,{"$f":"T79","v":0},null,{"$f":"V79","v":0},null,{"$f":"X79","v":0},null,{"$f":"Z79","v":0},null,{"$f":"AB79","v":0},null,{"$f":"AD79","v":0},null,{"$f":"AF79","v":0},null,{"$f":"AH79","v":0},null,{"$f":"AJ79","v":0},null,{"$f":"AL79","v":0},null,{"$f":"AN79","v":0},null,{"$f":"AP79","v":0},null,{"$f":"AR79","v":0},null,{"$f":"AT79","v":0},null,{"$f":"AV79","v":0},null,{"$f":"AX79","v":0},null,{"$f":"AZ79","v":0},null,{"$f":"BB79","v":0},null,{"$f":"BD79","v":0},null,{"$f":"BF79","v":0},null,{"$f":"BH79","v":0},null,{"$f":"BJ79","v":0},null,{"$f":"BL79","v":0},null,{"$f":"BN79","v":0},null,{"$f":"BP79","v":0},null,{"$f":"BR79","v":0},null,{"$f":"BT79","v":0},null,{"$f":"BV79","v":0},null,{"$f":"BX79","v":0},null,{"$f":"BZ79","v":0},null,{"$f":"CB79","v":0},null,{"$f":"CD79","v":0},null,{"$f":"CF79","v":0},null,{"$f":"CH79","v":0},null,{"$f":"CJ79","v":0},null,{"$f":"CL79","v":0},null,{"$f":"CN79","v":0},null,{"$f":"CP79","v":0},null,{"$f":"CR79","v":0},null,{"$f":"CT79","v":0},null,{"$f":"CV79","v":0},null,{"$f":"CX79","v":0},null,{"$f":"CZ79","v":0},null,{"$f":"DB79","v":0},null,{"$f":"DD79","v":0},null,{"$f":"DF79","v":0},null,{"$f":"DH79","v":0},null,{"$f":"DJ79","v":0},null,{"$f":"DL79","v":0},null,{"$f":"DN79","v":0},null,{"$f":"DP79","v":0},null,{"$f":"DR79","v":0},null,{"$f":"DT79","v":0},null,{"$f":"DV79","v":0},null,{"$f":"DX79","v":0},null,{"$f":"DZ79","v":0},null,{"$f":"EB79","v":0},null,{"$f":"ED79","v":0},null,{"$f":"EF79","v":0},null,{"$f":"EH79","v":0},null,{"$f":"EJ79","v":0},null,{"$f":"EL79","v":0},null,{"$f":"EN79","v":0},null,{"$f":"EP79","v":0},null,{"$f":"ER79","v":0},null,{"$f":"ET79","v":0},null,{"$f":"EV79","v":0},null,{"$f":"EX79","v":0},null,{"$f":"EZ79","v":0},null,{"$f":"FB79","v":0},null,{"$f":"FD79","v":0},null,{"$f":"FF79","v":0},null,{"$f":"FH79","v":0},null,{"$f":"FJ79","v":0},null,{"$f":"FL79","v":0},null,{"$f":"FN79","v":0},null,{"$f":"FP79","v":0},null,{"$f":"FR79","v":0},null,{"$f":"FT79","v":0},null,{"$f":"FV79","v":0},null,{"$f":"FX79","v":0},null,{"$f":"FZ79","v":0},null,{"$f":"GB79","v":0},null,{"$f":"GD79","v":0},null,{"$f":"GF79","v":0},null,{"$f":"GH79","v":0},null,{"$f":"GJ79","v":0}]
[null,"En-Route Traveler Information",null,null,null,null,null,null,"Incremental Costs",null,null,{"$f":"L86","v":0},null,{"$f":"N86","v":0},null,{"$f":"P86","v":0},null,{"$f":"R86","v":0},null,{"$f":"T86","v":0},null,{"$f":"V86","v":0},null,{"$f":"X86","v":0},null,{"$f":"Z86","v":0},null,{"$f":"AB86","v":0},null,{"$f":"AD86","v":0},null,{"$f":"AF86","v":0},null,{"$f":"AH86","v":0},null,{"$f":"AJ86","v":0},null,{"$f":"AL86","v":0},null,{"$f":"AN86","v":0},null,{"$f":"AP86","v":0},null,{"$f":"AR86","v":0},null,{"$f":"AT86","v":0},null,{"$f":"AV86","v":0},null,{"$f":"AX86","v":0},null,{"$f":"AZ86","v":0},null,{"$f":"BB86","v":0},null,{"$f":"BD86","v":0},null,{"$f":"BF86","v":0},null,{"$f":"BH86","v":0},null,{"$f":"BJ86","v":0},null,{"$f":"BL86","v":0},null,{"$f":"BN86","v":0},null,{"$f":"BP86","v":0},null,{"$f":"BR86","v":0},null,{"$f":"BT86","v":0},null,{"$f":"BV86","v":0},null,{"$f":"BX86","v":0},null,{"$f":"BZ86","v":0},null,{"$f":"CB86","v":0},null,{"$f":"CD86","v":0},null,{"$f":"CF86","v":0},null,{"$f":"CH86","v":0},null,{"$f":"CJ86","v":0},null,{"$f":"CL86","v":0},null,{"$f":"CN86","v":0},null,{"$f":"CP86","v":0},null,{"$f":"CR86","v":0},null,{"$f":"CT86","v":0},null,{"$f":"CV86","v":0},null,{"$f":"CX86","v":0},null,{"$f":"CZ86","v":0},null,{"$f":"DB86","v":0},null,{"$f":"DD86","v":0},null,{"$f":"DF86","v":0},null,{"$f":"DH86","v":0},null,{"$f":"DJ86","v":0},null,{"$f":"DL86","v":0},null,{"$f":"DN86","v":0},null,{"$f":"DP86","v":0},null,{"$f":"DR86","v":0},null,{"$f":"DT86","v":0},null,{"$f":"DV86","v":0},null,{"$f":"DX86","v":0},null,{"$f":"DZ86","v":0},null,{"$f":"EB86","v":0},null,{"$f":"ED86","v":0},null,{"$f":"EF86","v":0},null,{"$f":"EH86","v":0},null,{"$f":"EJ86","v":0},null,{"$f":"EL86","v":0},null,{"$f":"EN86","v":0},null,{"$f":"EP86","v":0},null,{"$f":"ER86","v":0},null,{"$f":"ET86","v":0},null,{"$f":"EV86","v":0},null,{"$f":"EX86","v":0},null,{"$f":"EZ86","v":0},null,{"$f":"FB86","v":0},null,{"$f":"FD86","v":0},null,{"$f":"FF86","v":0},null,{"$f":"FH86","v":0},null,{"$f":"FJ86","v":0},null,{"$f":"FL86","v":0},null,{"$f":"FN86","v":0},null,{"$f":"FP86","v":0},null,{"$f":"FR86","v":0},null,{"$f":"FT86","v":0},null,{"$f":"FV86","v":0},null,{"$f":"FX86","v":0},null,{"$f":"FZ86","v":0},null,{"$f":"GB86","v":0},null,{"$f":"GD86","v":0},null,{"$f":"GF86","v":0},null,{"$f":"GH86","v":0},null,{"$f":"GJ86","v":0}]
[null,"Pre-Trip Traveler Information",null,null,null,null,null,null,"Total Annual Cost",null,null,{"$f":"SUM(L49:M50)","v":0},null,{"$f":"SUM(N49:O50)","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,{"$f":"SUM(AH49:AI50)","v":0},null,{"$f":"SUM(AJ49:AK50)","v":0},null,{"$f":"SUM(AL49:AM50)","v":0},null,{"$f":"SUM(AN49:AO50)","v":0},null,{"$f":"SUM(AP49:AQ50)","v":0},null,{"$f":"SUM(AR49:AS50)","v":0},null,{"$f":"SUM(AT49:AU50)","v":0},null,{"$f":"SUM(AV49:AW50)","v":0},null,{"$f":"SUM(AX49:AY50)","v":0},null,{"$f":"SUM(AZ49:BA50)","v":0},null,{"$f":"SUM(BB49:BC50)","v":0},null,{"$f":"SUM(BD49:BE50)","v":0},null,{"$f":"SUM(BF49:BG50)","v":0},null,{"$f":"SUM(BH49:BI50)","v":0},null,{"$f":"SUM(BJ49:BK50)","v":0},null,{"$f":"SUM(BL49:BM50)","v":0},null,{"$f":"SUM(BN49:BO50)","v":0},null,{"$f":"SUM(BP49:BQ50)","v":0},null,{"$f":"SUM(BR49:BS50)","v":0},null,{"$f":"SUM(BT49:BU50)","v":0},null,{"$f":"SUM(BV49:BW50)","v":0},null,{"$f":"SUM(BX49:BY50)","v":0},null,{"$f":"SUM(BZ49:CA50)","v":0},null,{"$f":"SUM(CB49:CC50)","v":0},null,{"$f":"SUM(CD49:CE50)","v":0},null,{"$f":"SUM(CF49:CG50)","v":0},null,{"$f":"SUM(CH49:CI50)","v":0},null,{"$f":"SUM(CJ49:CK50)","v":0},null,{"$f":"SUM(CL49:CM50)","v":0},null,{"$f":"SUM(CN49:CO50)","v":0},null,{"$f":"SUM(CP49:CQ50)","v":0},null,{"$f":"SUM(CR49:CS50)","v":0},null,{"$f":"SUM(CT49:CU50)","v":0},null,{"$f":"SUM(CV49:CW50)","v":0},null,{"$f":"SUM(CX49:CY50)","v":0},null,{"$f":"SUM(CZ49:DA50)","v":0},null,{"$f":"SUM(DB49:DC50)","v":0},null,{"$f":"SUM(DD49:DE50)","v":0},null,{"$f":"SUM(DF49:DG50)","v":0},null,{"$f":"SUM(DH49:DI50)","v":0},null,{"$f":"SUM(DJ49:DK50)","v":0},null,{"$f":"SUM(DL49:DM50)","v":0},null,{"$f":"SUM(DN49:DO50)","v":0},null,{"$f":"SUM(DP49:DQ50)","v":0},null,{"$f":"SUM(DR49:DS50)","v":0},null,{"$f":"SUM(DT49:DU50)","v":0},null,{"$f":"SUM(DV49:DW50)","v":0},null,{"$f":"SUM(DX49:DY50)","v":0},null,{"$f":"SUM(DZ49:EA50)","v":0},null,{"$f":"SUM(EB49:EC50)","v":0},null,{"$f":"SUM(ED49:EE50)","v":0},null,{"$f":"SUM(EF49:EG50)","v":0},null,{"$f":"SUM(EH49:EI50)","v":0},null,{"$f":"SUM(EJ49:EK50)","v":0},null,{"$f":"SUM(EL49:EM50)","v":0},null,{"$f":"SUM(EN49:EO50)","v":0},null,{"$f":"SUM(EP49:EQ50)","v":0},null,{"$f":"SUM(ER49:ES50)","v":0},null,{"$f":"SUM(ET49:EU50)","v":0},null,{"$f":"SUM(EV49:EW50)","v":0},null,{"$f":"SUM(EX49:EY50)","v":0},null,{"$f":"SUM(EZ49:FA50)","v":0},null,{"$f":"SUM(FB49:FC50)","v":0},null,{"$f":"SUM(FD49:FE50)","v":0},null,{"$f":"SUM(FF49:FG50)","v":0},null,{"$f":"SUM(FH49:FI50)","v":0},null,{"$f":"SUM(FJ49:FK50)","v":0},null,{"$f":"SUM(FL49:FM50)","v":0},null,{"$f":"SUM(FN49:FO50)","v":0},null,{"$f":"SUM(FP49:FQ50)","v":0},null,{"$f":"SUM(FR49:FS50)","v":0},null,{"$f":"SUM(FT49:FU50)","v":0},null,{"$f":"SUM(FV49:FW50)","v":0},null,{"$f":"SUM(FX49:FY50)","v":0},null,{"$f":"SUM(FZ49:GA50)","v":0},null,{"$f":"SUM(GB49:GC50)","v":0},null,{"$f":"SUM(GD49:GE50)","v":0},null,{"$f":"SUM(GF49:GG50)","v":0},null,{"$f":"SUM(GH49:GI50)","v":0},null,{"$f":"SUM(GJ49:GK50)","v":0}]
[null,"Freight Strategies and Systems",null,null,null,null,null,null,"Cumulative Cost",null,null,{"$f":"L51","v":0},null,{"$f":"L52+N51","v":0},null,{"$f":"N52+P51","v":0},null,{"$f":"P52+R51","v":0},null,{"$f":"R52+T51","v":0},null,{"$f":"T52+V51","v":0},null,{"$f":"V52+X51","v":0},null,{"$f":"X52+Z51","v":0},null,{"$f":"Z52+AB51","v":0},null,{"$f":"AB52+AD51","v":0},null,{"$f":"AD52+AF51","v":0},null,{"$f":"AF52+AH51","v":0},null,{"$f":"AH52+AJ51","v":0},null,{"$f":"AJ52+AL51","v":0},null,{"$f":"AL52+AN51","v":0},null,{"$f":"AN52+AP51","v":0},null,{"$f":"AP52+AR51","v":0},null,{"$f":"AR52+AT51","v":0},null,{"$f":"AT52+AV51","v":0},null,{"$f":"AV52+AX51","v":0},null,{"$f":"AX52+AZ51","v":0},null,{"$f":"AZ52+BB51","v":0},null,{"$f":"BB52+BD51","v":0},null,{"$f":"BD52+BF51","v":0},null,{"$f":"BF52+BH51","v":0},null,{"$f":"BH52+BJ51","v":0},null,{"$f":"BJ52+BL51","v":0},null,{"$f":"BL52+BN51","v":0},null,{"$f":"BN52+BP51","v":0},null,{"$f":"BP52+BR51","v":0},null,{"$f":"BR52+BT51","v":0},null,{"$f":"BT52+BV51","v":0},null,{"$f":"BV52+BX51","v":0},null,{"$f":"BX52+BZ51","v":0},null,{"$f":"BZ52+CB51","v":0},null,{"$f":"CB52+CD51","v":0},null,{"$f":"CD52+CF51","v":0},null,{"$f":"CF52+CH51","v":0},null,{"$f":"CH52+CJ51","v":0},null,{"$f":"CJ52+CL51","v":0},null,{"$f":"CL52+CN51","v":0},null,{"$f":"CN52+CP51","v":0},null,{"$f":"CP52+CR51","v":0},null,{"$f":"CR52+CT51","v":0},null,{"$f":"CT52+CV51","v":0},null,{"$f":"CV52+CX51","v":0},null,{"$f":"CX52+CZ51","v":0},null,{"$f":"CZ52+DB51","v":0},null,{"$f":"DB52+DD51","v":0},null,{"$f":"DD52+DF51","v":0},null,{"$f":"DF52+DH51","v":0},null,{"$f":"DH52+DJ51","v":0},null,{"$f":"DJ52+DL51","v":0},null,{"$f":"DL52+DN51","v":0},null,{"$f":"DN52+DP51","v":0},null,{"$f":"DP52+DR51","v":0},null,{"$f":"DR52+DT51","v":0},null,{"$f":"DT52+DV51","v":0},null,{"$f":"DV52+DX51","v":0},null,{"$f":"DX52+DZ51","v":0},null,{"$f":"DZ52+EB51","v":0},null,{"$f":"EB52+ED51","v":0},null,{"$f":"ED52+EF51","v":0},null,{"$f":"EF52+EH51","v":0},null,{"$f":"EH52+EJ51","v":0},null,{"$f":"EJ52+EL51","v":0},null,{"$f":"EL52+EN51","v":0},null,{"$f":"EN52+EP51","v":0},null,{"$f":"EP52+ER51","v":0},null,{"$f":"ER52+ET51","v":0},null,{"$f":"ET52+EV51","v":0},null,{"$f":"EV52+EX51","v":0},null,{"$f":"EX52+EZ51","v":0},null,{"$f":"EZ52+FB51","v":0},null,{"$f":"FB52+FD51","v":0},null,{"$f":"FD52+FF51","v":0},null,{"$f":"FF52+FH51","v":0},null,{"$f":"FH52+FJ51","v":0},null,{"$f":"FJ52+FL51","v":0},null,{"$f":"FL52+FN51","v":0},null,{"$f":"FN52+FP51","v":0},null,{"$f":"FP52+FR51","v":0},null,{"$f":"FR52+FT51","v":0},null,{"$f":"FT52+FV51","v":0},null,{"$f":"FV52+FX51","v":0},null,{"$f":"FX52+FZ51","v":0},null,{"$f":"FZ52+GB51","v":0},null,{"$f":"GB52+GD51","v":0},null,{"$f":"GD52+GF51","v":0},null,{"$f":"GF52+GH51","v":0},null,{"$f":"GH52+GJ51","v":0}]
[null,"Truck Only Lanes"]
[null,"Compliance"]
[null,"Truck Parking and Reservation Systems",null,null,null,null,null,null,"INPUT",null,"Enter Number of Years in the Analysis Time Horizon ",null,null,null,null,null,null,null,20,"Source:   TIGER Grant Application Recommendations"]
[null,"Climbing Lanes"]
[null,"Off Hours Delivery",null,null,null,null,null,null,"INPUT",null,"Enter the Beginning Year of the Analysis",null,null,null,null,null,null,null,2019]
[null,"Active Traffic Management"]
[null,"Variable Speed Limits",null,null,null,null,null,null,"INPUT ",null,"Enter Discount Rate",null,null,null,null,null,null,null,{"$f":"Parameters!$P$27","v":7.0000000000000007E-2},"Source:  Office of Management and Budget"]
[null,"Part-Time Shoulder Use"]
[null,"Other Strategies",null,null,null,null,null,null,null,null,"NET PRESENT VALUE OF COSTS",null,null,null,null,null,{"$f":"(NPV(IF($R$59>0,$R$59,$S$59),INDIRECT(ADDRESS(ROW(R51),((IF($R$57>0,$R$57,$S$57))-2012)*2+(COLUMN($L$51)))):INDIRECT(ADDRESS(ROW($R$51),((IF($R$57>0,$R$57,$S$57)+((IF($R$55>0,$R$55,$S$55))*2)-1)-IF($R$57>0,$R$57,$S$57)+COLUMN(INDIRECT(ADDRESS(ROW($L$51),((IF($R$57>0,$R$57,$S$57)-2012)*2))))+COLUMN($L$51))))))+(VALUE(INDIRECT(ADDRESS(ROW(R51),((IF($R$57>0,$R$57,$S$57))-2012)*2+(COLUMN($J$51))))))","v":0}]
[null,"HOT Lanes",null,null,null,null,null,null,null,null,null,{"$f":"IF(R57>0,R57,S57)","v":2019},"TO ",{"$f":"IF(R55>0, R55+L62,S55+L62)","v":2039}]
[null,"Travel Demand Management"]
[null,"Road Weather Management"]
[null,"Work Zone Management"]
[null,"Shared Use Mobility"]
[null,"3) MY DEPLOYMENTS"]
[null,"4) RESULTS TEMPLATE"]
[]
[null,null,null,null,null,null,null,null,"WORKING CALCULATIONS SHEET -- DO NOT MODIFY VALUES IN THIS SECTION"]
[]
[null,null,null,null,null,null,null,null,null,"Cost Item",null,2013,null,{"$f":"L72+1","v":2014},null,{"$f":"N72+1","v":2015},null,{"$f":"P72+1","v":2016},null,{"$f":"R72+1","v":2017},null,{"$f":"T72+1","v":2018},null,{"$f":"V72+1","v":2019},null,{"$f":"X72+1","v":2020},null,{"$f":"Z72+1","v":2021},null,{"$f":"AB72+1","v":2022},null,{"$f":"AD72+1","v":2023},null,{"$f":"AF72+1","v":2024},null,{"$f":"AH72+1","v":2025},null,{"$f":"AJ72+1","v":2026},null,{"$f":"AL72+1","v":2027},null,{"$f":"AN72+1","v":2028},null,{"$f":"AP72+1","v":2029},null,{"$f":"AR72+1","v":2030},null,{"$f":"AT72+1","v":2031},null,{"$f":"AV72+1","v":2032},null,{"$f":"AX72+1","v":2033},null,{"$f":"AZ72+1","v":2034},null,{"$f":"BB72+1","v":2035},null,{"$f":"BD72+1","v":2036},null,{"$f":"BF72+1","v":2037},null,{"$f":"BH72+1","v":2038},null,{"$f":"BJ72+1","v":2039},null,{"$f":"BL72+1","v":2040},null,{"$f":"BN72+1","v":2041},null,{"$f":"BP72+1","v":2042},null,{"$f":"BR72+1","v":2043},null,{"$f":"BT72+1","v":2044},null,{"$f":"BV72+1","v":2045},null,{"$f":"BX72+1","v":2046},null,{"$f":"BZ72+1","v":2047},null,{"$f":"CB72+1","v":2048},null,{"$f":"CD72+1","v":2049},null,{"$f":"CF72+1","v":2050},null,{"$f":"CH72+1","v":2051},null,{"$f":"CJ72+1","v":2052},null,{"$f":"CL72+1","v":2053},null,{"$f":"CN72+1","v":2054},null,{"$f":"CP72+1","v":2055},null,{"$f":"CR72+1","v":2056},null,{"$f":"CT72+1","v":2057},null,{"$f":"CV72+1","v":2058},null,{"$f":"CX72+1","v":2059},null,{"$f":"CZ72+1","v":2060},null,{"$f":"DB72+1","v":2061},null,{"$f":"DD72+1","v":2062},null,{"$f":"DF72+1","v":2063},null,{"$f":"DH72+1","v":2064},null,{"$f":"DJ72+1","v":2065},null,{"$f":"DL72+1","v":2066},null,{"$f":"DN72+1","v":2067},null,{"$f":"DP72+1","v":2068},null,{"$f":"DR72+1","v":2069},null,{"$f":"DT72+1","v":2070},null,{"$f":"DV72+1","v":2071},null,{"$f":"DX72+1","v":2072},null,{"$f":"DZ72+1","v":2073},null,{"$f":"EB72+1","v":2074},null,{"$f":"ED72+1","v":2075},null,{"$f":"EF72+1","v":2076},null,{"$f":"EH72+1","v":2077},null,{"$f":"EJ72+1","v":2078},null,{"$f":"EL72+1","v":2079},null,{"$f":"EN72+1","v":2080},null,{"$f":"EP72+1","v":2081},null,{"$f":"ER72+1","v":2082},null,{"$f":"ET72+1","v":2083},null,{"$f":"EV72+1","v":2084},null,{"$f":"EX72+1","v":2085},null,{"$f":"EZ72+1","v":2086},null,{"$f":"FB72+1","v":2087},null,{"$f":"FD72+1","v":2088},null,{"$f":"FF72+1","v":2089},null,{"$f":"FH72+1","v":2090},null,{"$f":"FJ72+1","v":2091},null,{"$f":"FL72+1","v":2092},null,{"$f":"FN72+1","v":2093},null,{"$f":"FP72+1","v":2094},null,{"$f":"FR72+1","v":2095},null,{"$f":"FT72+1","v":2096},null,{"$f":"FV72+1","v":2097},null,{"$f":"FX72+1","v":2098},null,{"$f":"FZ72+1","v":2099},null,{"$f":"GB72+1","v":2100},null,{"$f":"GD72+1","v":2101},null,{"$f":"GF72+1","v":2102},null,{"$f":"GH72+1","v":2103}]
[]
[null,null,null,null,null,null,null,null,"Basic Infrastructure Equipment"]
[null,null,null,null,null,null,null,null,null,{"$f":"J14","v":"TMC Hardware for Information Dissemination"},null,{"$f":"IF(L$72<$R$34,0,IF($R14>0,IF(0=MOD(L$72-$R$34,$R14),$S14+$U14,$U14),IF(L$72>($R$34-1),$U14,0))*$R$30)","v":0},null,{"$f":"IF(N$72<$R$34,0,IF($R14>0,IF(0=MOD(N$72-$R$34,$R14),$S14+$U14,$U14),IF(N$72>($R$34-1),$U14,0))*$R$30)","v":0},null,{"$f":"IF(P$72<$R$34,0,IF($R14>0,IF(0=MOD(P$72-$R$34,$R14),$S14+$U14,$U14),IF(P$72>($R$34-1),$U14,0))*$R$30)","v":0},null,{"$f":"IF(R$72<$R$34,0,IF($R14>0,IF(0=MOD(R$72-$R$34,$R14),$S14+$U14,$U14),IF(R$72>($R$34-1),$U14,0))*$R$30)","v":0},null,{"$f":"IF(T$72<$R$34,0,IF($R14>0,IF(0=MOD(T$72-$R$34,$R14),$S14+$U14,$U14),IF(T$72>($R$34-1),$U14,0))*$R$30)","v":0},null,{"$f":"IF(V$72<$R$34,0,IF($R14>0,IF(0=MOD(V$72-$R$34,$R14),$S14+$U14,$U14),IF(V$72>($R$34-1),$U14,0))*$R$30)","v":0},null,{"$f":"IF(X$72<$R$34,0,IF($R14>0,IF(0=MOD(X$72-$R$34,$R14),$S14+$U14,$U14),IF(X$72>($R$34-1),$U14,0))*$R$30)","v":0},null,{"$f":"IF(Z$72<$R$34,0,IF($R14>0,IF(0=MOD(Z$72-$R$34,$R14),$S14+$U14,$U14),IF(Z$72>($R$34-1),$U14,0))*$R$30)","v":0},null,{"$f":"IF(AB$72<$R$34,0,IF($R14>0,IF(0=MOD(AB$72-$R$34,$R14),$S14+$U14,$U14),IF(AB$72>($R$34-1),$U14,0))*$R$30)","v":0},null,{"$f":"IF(AD$72<$R$34,0,IF($R14>0,IF(0=MOD(AD$72-$R$34,$R14),$S14+$U14,$U14),IF(AD$72>($R$34-1),$U14,0))*$R$30)","v":0},null,{"$f":"IF(AF$72<$R$34,0,IF($R14>0,IF(0=MOD(AF$72-$R$34,$R14),$S14+$U14,$U14),IF(AF$72>($R$34-1),$U14,0))*$R$30)","v":0},null,{"$f":"IF(AH$72<$R$34,0,IF($R14>0,IF(0=MOD(AH$72-$R$34,$R14),$S14+$U14,$U14),IF(AH$72>($R$34-1),$U14,0))*$R$30)","v":0},null,{"$f":"IF(AJ$72<$R$34,0,IF($R14>0,IF(0=MOD(AJ$72-$R$34,$R14),$S14+$U14,$U14),IF(AJ$72>($R$34-1),$U14,0))*$R$30)","v":0},null,{"$f":"IF(AL$72<$R$34,0,IF($R14>0,IF(0=MOD(AL$72-$R$34,$R14),$S14+$U14,$U14),IF(AL$72>($R$34-1),$U14,0))*$R$30)","v":0},null,{"$f":"IF(AN$72<$R$34,0,IF($R14>0,IF(0=MOD(AN$72-$R$34,$R14),$S14+$U14,$U14),IF(AN$72>($R$34-1),$U14,0))*$R$30)","v":0},null,{"$f":"IF(AP$72<$R$34,0,IF($R14>0,IF(0=MOD(AP$72-$R$34,$R14),$S14+$U14,$U14),IF(AP$72>($R$34-1),$U14,0))*$R$30)","v":0},null,{"$f":"IF(AR$72<$R$34,0,IF($R14>0,IF(0=MOD(AR$72-$R$34,$R14),$S14+$U14,$U14),IF(AR$72>($R$34-1),$U14,0))*$R$30)","v":0},null,{"$f":"IF(AT$72<$R$34,0,IF($R14>0,IF(0=MOD(AT$72-$R$34,$R14),$S14+$U14,$U14),IF(AT$72>($R$34-1),$U14,0))*$R$30)","v":0},null,{"$f":"IF(AV$72<$R$34,0,IF($R14>0,IF(0=MOD(AV$72-$R$34,$R14),$S14+$U14,$U14),IF(AV$72>($R$34-1),$U14,0))*$R$30)","v":0},null,{"$f":"IF(AX$72<$R$34,0,IF($R14>0,IF(0=MOD(AX$72-$R$34,$R14),$S14+$U14,$U14),IF(AX$72>($R$34-1),$U14,0))*$R$30)","v":0},null,{"$f":"IF(AZ$72<$R$34,0,IF($R14>0,IF(0=MOD(AZ$72-$R$34,$R14),$S14+$U14,$U14),IF(AZ$72>($R$34-1),$U14,0))*$R$30)","v":0},null,{"$f":"IF(BB$72<$R$34,0,IF($R14>0,IF(0=MOD(BB$72-$R$34,$R14),$S14+$U14,$U14),IF(BB$72>($R$34-1),$U14,0))*$R$30)","v":0},null,{"$f":"IF(BD$72<$R$34,0,IF($R14>0,IF(0=MOD(BD$72-$R$34,$R14),$S14+$U14,$U14),IF(BD$72>($R$34-1),$U14,0))*$R$30)","v":0},null,{"$f":"IF(BF$72<$R$34,0,IF($R14>0,IF(0=MOD(BF$72-$R$34,$R14),$S14+$U14,$U14),IF(BF$72>($R$34-1),$U14,0))*$R$30)","v":0},null,{"$f":"IF(BH$72<$R$34,0,IF($R14>0,IF(0=MOD(BH$72-$R$34,$R14),$S14+$U14,$U14),IF(BH$72>($R$34-1),$U14,0))*$R$30)","v":0},null,{"$f":"IF(BJ$72<$R$34,0,IF($R14>0,IF(0=MOD(BJ$72-$R$34,$R14),$S14+$U14,$U14),IF(BJ$72>($R$34-1),$U14,0))*$R$30)","v":0},null,{"$f":"IF(BL$72<$R$34,0,IF($R14>0,IF(0=MOD(BL$72-$R$34,$R14),$S14+$U14,$U14),IF(BL$72>($R$34-1),$U14,0))*$R$30)","v":0},null,{"$f":"IF(BN$72<$R$34,0,IF($R14>0,IF(0=MOD(BN$72-$R$34,$R14),$S14+$U14,$U14),IF(BN$72>($R$34-1),$U14,0))*$R$30)","v":0},null,{"$f":"IF(BP$72<$R$34,0,IF($R14>0,IF(0=MOD(BP$72-$R$34,$R14),$S14+$U14,$U14),IF(BP$72>($R$34-1),$U14,0))*$R$30)","v":0},null,{"$f":"IF(BR$72<$R$34,0,IF($R14>0,IF(0=MOD(BR$72-$R$34,$R14),$S14+$U14,$U14),IF(BR$72>($R$34-1),$U14,0))*$R$30)","v":0},null,{"$f":"IF(BT$72<$R$34,0,IF($R14>0,IF(0=MOD(BT$72-$R$34,$R14),$S14+$U14,$U14),IF(BT$72>($R$34-1),$U14,0))*$R$30)","v":0},null,{"$f":"IF(BV$72<$R$34,0,IF($R14>0,IF(0=MOD(BV$72-$R$34,$R14),$S14+$U14,$U14),IF(BV$72>($R$34-1),$U14,0))*$R$30)","v":0},null,{"$f":"IF(BX$72<$R$34,0,IF($R14>0,IF(0=MOD(BX$72-$R$34,$R14),$S14+$U14,$U14),IF(BX$72>($R$34-1),$U14,0))*$R$30)","v":0},null,{"$f":"IF(BZ$72<$R$34,0,IF($R14>0,IF(0=MOD(BZ$72-$R$34,$R14),$S14+$U14,$U14),IF(BZ$72>($R$34-1),$U14,0))*$R$30)","v":0},null,{"$f":"IF(CB$72<$R$34,0,IF($R14>0,IF(0=MOD(CB$72-$R$34,$R14),$S14+$U14,$U14),IF(CB$72>($R$34-1),$U14,0))*$R$30)","v":0},null,{"$f":"IF(CD$72<$R$34,0,IF($R14>0,IF(0=MOD(CD$72-$R$34,$R14),$S14+$U14,$U14),IF(CD$72>($R$34-1),$U14,0))*$R$30)","v":0},null,{"$f":"IF(CF$72<$R$34,0,IF($R14>0,IF(0=MOD(CF$72-$R$34,$R14),$S14+$U14,$U14),IF(CF$72>($R$34-1),$U14,0))*$R$30)","v":0},null,{"$f":"IF(CH$72<$R$34,0,IF($R14>0,IF(0=MOD(CH$72-$R$34,$R14),$S14+$U14,$U14),IF(CH$72>($R$34-1),$U14,0))*$R$30)","v":0},null,{"$f":"IF(CJ$72<$R$34,0,IF($R14>0,IF(0=MOD(CJ$72-$R$34,$R14),$S14+$U14,$U14),IF(CJ$72>($R$34-1),$U14,0))*$R$30)","v":0},null,{"$f":"IF(CL$72<$R$34,0,IF($R14>0,IF(0=MOD(CL$72-$R$34,$R14),$S14+$U14,$U14),IF(CL$72>($R$34-1),$U14,0))*$R$30)","v":0},null,{"$f":"IF(CN$72<$R$34,0,IF($R14>0,IF(0=MOD(CN$72-$R$34,$R14),$S14+$U14,$U14),IF(CN$72>($R$34-1),$U14,0))*$R$30)","v":0},null,{"$f":"IF(CP$72<$R$34,0,IF($R14>0,IF(0=MOD(CP$72-$R$34,$R14),$S14+$U14,$U14),IF(CP$72>($R$34-1),$U14,0))*$R$30)","v":0},null,{"$f":"IF(CR$72<$R$34,0,IF($R14>0,IF(0=MOD(CR$72-$R$34,$R14),$S14+$U14,$U14),IF(CR$72>($R$34-1),$U14,0))*$R$30)","v":0},null,{"$f":"IF(CT$72<$R$34,0,IF($R14>0,IF(0=MOD(CT$72-$R$34,$R14),$S14+$U14,$U14),IF(CT$72>($R$34-1),$U14,0))*$R$30)","v":0},null,{"$f":"IF(CV$72<$R$34,0,IF($R14>0,IF(0=MOD(CV$72-$R$34,$R14),$S14+$U14,$U14),IF(CV$72>($R$34-1),$U14,0))*$R$30)","v":0},null,{"$f":"IF(CX$72<$R$34,0,IF($R14>0,IF(0=MOD(CX$72-$R$34,$R14),$S14+$U14,$U14),IF(CX$72>($R$34-1),$U14,0))*$R$30)","v":0},null,{"$f":"IF(CZ$72<$R$34,0,IF($R14>0,IF(0=MOD(CZ$72-$R$34,$R14),$S14+$U14,$U14),IF(CZ$72>($R$34-1),$U14,0))*$R$30)","v":0},null,{"$f":"IF(DB$72<$R$34,0,IF($R14>0,IF(0=MOD(DB$72-$R$34,$R14),$S14+$U14,$U14),IF(DB$72>($R$34-1),$U14,0))*$R$30)","v":0},null,{"$f":"IF(DD$72<$R$34,0,IF($R14>0,IF(0=MOD(DD$72-$R$34,$R14),$S14+$U14,$U14),IF(DD$72>($R$34-1),$U14,0))*$R$30)","v":0},null,{"$f":"IF(DF$72<$R$34,0,IF($R14>0,IF(0=MOD(DF$72-$R$34,$R14),$S14+$U14,$U14),IF(DF$72>($R$34-1),$U14,0))*$R$30)","v":0},null,{"$f":"IF(DH$72<$R$34,0,IF($R14>0,IF(0=MOD(DH$72-$R$34,$R14),$S14+$U14,$U14),IF(DH$72>($R$34-1),$U14,0))*$R$30)","v":0},null,{"$f":"IF(DJ$72<$R$34,0,IF($R14>0,IF(0=MOD(DJ$72-$R$34,$R14),$S14+$U14,$U14),IF(DJ$72>($R$34-1),$U14,0))*$R$30)","v":0},null,{"$f":"IF(DL$72<$R$34,0,IF($R14>0,IF(0=MOD(DL$72-$R$34,$R14),$S14+$U14,$U14),IF(DL$72>($R$34-1),$U14,0))*$R$30)","v":0},null,{"$f":"IF(DN$72<$R$34,0,IF($R14>0,IF(0=MOD(DN$72-$R$34,$R14),$S14+$U14,$U14),IF(DN$72>($R$34-1),$U14,0))*$R$30)","v":0},null,{"$f":"IF(DP$72<$R$34,0,IF($R14>0,IF(0=MOD(DP$72-$R$34,$R14),$S14+$U14,$U14),IF(DP$72>($R$34-1),$U14,0))*$R$30)","v":0},null,{"$f":"IF(DR$72<$R$34,0,IF($R14>0,IF(0=MOD(DR$72-$R$34,$R14),$S14+$U14,$U14),IF(DR$72>($R$34-1),$U14,0))*$R$30)","v":0},null,{"$f":"IF(DT$72<$R$34,0,IF($R14>0,IF(0=MOD(DT$72-$R$34,$R14),$S14+$U14,$U14),IF(DT$72>($R$34-1),$U14,0))*$R$30)","v":0},null,{"$f":"IF(DV$72<$R$34,0,IF($R14>0,IF(0=MOD(DV$72-$R$34,$R14),$S14+$U14,$U14),IF(DV$72>($R$34-1),$U14,0))*$R$30)","v":0},null,{"$f":"IF(DX$72<$R$34,0,IF($R14>0,IF(0=MOD(DX$72-$R$34,$R14),$S14+$U14,$U14),IF(DX$72>($R$34-1),$U14,0))*$R$30)","v":0},null,{"$f":"IF(DZ$72<$R$34,0,IF($R14>0,IF(0=MOD(DZ$72-$R$34,$R14),$S14+$U14,$U14),IF(DZ$72>($R$34-1),$U14,0))*$R$30)","v":0},null,{"$f":"IF(EB$72<$R$34,0,IF($R14>0,IF(0=MOD(EB$72-$R$34,$R14),$S14+$U14,$U14),IF(EB$72>($R$34-1),$U14,0))*$R$30)","v":0},null,{"$f":"IF(ED$72<$R$34,0,IF($R14>0,IF(0=MOD(ED$72-$R$34,$R14),$S14+$U14,$U14),IF(ED$72>($R$34-1),$U14,0))*$R$30)","v":0},null,{"$f":"IF(EF$72<$R$34,0,IF($R14>0,IF(0=MOD(EF$72-$R$34,$R14),$S14+$U14,$U14),IF(EF$72>($R$34-1),$U14,0))*$R$30)","v":0},null,{"$f":"IF(EH$72<$R$34,0,IF($R14>0,IF(0=MOD(EH$72-$R$34,$R14),$S14+$U14,$U14),IF(EH$72>($R$34-1),$U14,0))*$R$30)","v":0},null,{"$f":"IF(EJ$72<$R$34,0,IF($R14>0,IF(0=MOD(EJ$72-$R$34,$R14),$S14+$U14,$U14),IF(EJ$72>($R$34-1),$U14,0))*$R$30)","v":0},null,{"$f":"IF(EL$72<$R$34,0,IF($R14>0,IF(0=MOD(EL$72-$R$34,$R14),$S14+$U14,$U14),IF(EL$72>($R$34-1),$U14,0))*$R$30)","v":0},null,{"$f":"IF(EN$72<$R$34,0,IF($R14>0,IF(0=MOD(EN$72-$R$34,$R14),$S14+$U14,$U14),IF(EN$72>($R$34-1),$U14,0))*$R$30)","v":0},null,{"$f":"IF(EP$72<$R$34,0,IF($R14>0,IF(0=MOD(EP$72-$R$34,$R14),$S14+$U14,$U14),IF(EP$72>($R$34-1),$U14,0))*$R$30)","v":0},null,{"$f":"IF(ER$72<$R$34,0,IF($R14>0,IF(0=MOD(ER$72-$R$34,$R14),$S14+$U14,$U14),IF(ER$72>($R$34-1),$U14,0))*$R$30)","v":0},null,{"$f":"IF(ET$72<$R$34,0,IF($R14>0,IF(0=MOD(ET$72-$R$34,$R14),$S14+$U14,$U14),IF(ET$72>($R$34-1),$U14,0))*$R$30)","v":0},null,{"$f":"IF(EV$72<$R$34,0,IF($R14>0,IF(0=MOD(EV$72-$R$34,$R14),$S14+$U14,$U14),IF(EV$72>($R$34-1),$U14,0))*$R$30)","v":0},null,{"$f":"IF(EX$72<$R$34,0,IF($R14>0,IF(0=MOD(EX$72-$R$34,$R14),$S14+$U14,$U14),IF(EX$72>($R$34-1),$U14,0))*$R$30)","v":0},null,{"$f":"IF(EZ$72<$R$34,0,IF($R14>0,IF(0=MOD(EZ$72-$R$34,$R14),$S14+$U14,$U14),IF(EZ$72>($R$34-1),$U14,0))*$R$30)","v":0},null,{"$f":"IF(FB$72<$R$34,0,IF($R14>0,IF(0=MOD(FB$72-$R$34,$R14),$S14+$U14,$U14),IF(FB$72>($R$34-1),$U14,0))*$R$30)","v":0},null,{"$f":"IF(FD$72<$R$34,0,IF($R14>0,IF(0=MOD(FD$72-$R$34,$R14),$S14+$U14,$U14),IF(FD$72>($R$34-1),$U14,0))*$R$30)","v":0},null,{"$f":"IF(FF$72<$R$34,0,IF($R14>0,IF(0=MOD(FF$72-$R$34,$R14),$S14+$U14,$U14),IF(FF$72>($R$34-1),$U14,0))*$R$30)","v":0},null,{"$f":"IF(FH$72<$R$34,0,IF($R14>0,IF(0=MOD(FH$72-$R$34,$R14),$S14+$U14,$U14),IF(FH$72>($R$34-1),$U14,0))*$R$30)","v":0},null,{"$f":"IF(FJ$72<$R$34,0,IF($R14>0,IF(0=MOD(FJ$72-$R$34,$R14),$S14+$U14,$U14),IF(FJ$72>($R$34-1),$U14,0))*$R$30)","v":0},null,{"$f":"IF(FL$72<$R$34,0,IF($R14>0,IF(0=MOD(FL$72-$R$34,$R14),$S14+$U14,$U14),IF(FL$72>($R$34-1),$U14,0))*$R$30)","v":0},null,{"$f":"IF(FN$72<$R$34,0,IF($R14>0,IF(0=MOD(FN$72-$R$34,$R14),$S14+$U14,$U14),IF(FN$72>($R$34-1),$U14,0))*$R$30)","v":0},null,{"$f":"IF(FP$72<$R$34,0,IF($R14>0,IF(0=MOD(FP$72-$R$34,$R14),$S14+$U14,$U14),IF(FP$72>($R$34-1),$U14,0))*$R$30)","v":0},null,{"$f":"IF(FR$72<$R$34,0,IF($R14>0,IF(0=MOD(FR$72-$R$34,$R14),$S14+$U14,$U14),IF(FR$72>($R$34-1),$U14,0))*$R$30)","v":0},null,{"$f":"IF(FT$72<$R$34,0,IF($R14>0,IF(0=MOD(FT$72-$R$34,$R14),$S14+$U14,$U14),IF(FT$72>($R$34-1),$U14,0))*$R$30)","v":0},null,{"$f":"IF(FV$72<$R$34,0,IF($R14>0,IF(0=MOD(FV$72-$R$34,$R14),$S14+$U14,$U14),IF(FV$72>($R$34-1),$U14,0))*$R$30)","v":0},null,{"$f":"IF(FX$72<$R$34,0,IF($R14>0,IF(0=MOD(FX$72-$R$34,$R14),$S14+$U14,$U14),IF(FX$72>($R$34-1),$U14,0))*$R$30)","v":0},null,{"$f":"IF(FZ$72<$R$34,0,IF($R14>0,IF(0=MOD(FZ$72-$R$34,$R14),$S14+$U14,$U14),IF(FZ$72>($R$34-1),$U14,0))*$R$30)","v":0},null,{"$f":"IF(GB$72<$R$34,0,IF($R14>0,IF(0=MOD(GB$72-$R$34,$R14),$S14+$U14,$U14),IF(GB$72>($R$34-1),$U14,0))*$R$30)","v":0},null,{"$f":"IF(GD$72<$R$34,0,IF($R14>0,IF(0=MOD(GD$72-$R$34,$R14),$S14+$U14,$U14),IF(GD$72>($R$34-1),$U14,0))*$R$30)","v":0},null,{"$f":"IF(GF$72<$R$34,0,IF($R14>0,IF(0=MOD(GF$72-$R$34,$R14),$S14+$U14,$U14),IF(GF$72>($R$34-1),$U14,0))*$R$30)","v":0},null,{"$f":"IF(GH$72<$R$34,0,IF($R14>0,IF(0=MOD(GH$72-$R$34,$R14),$S14+$U14,$U14),IF(GH$72>($R$34-1),$U14,0))*$R$30)","v":0},null,{"$f":"IF(GJ$72<$R$34,0,IF($R14>0,IF(0=MOD(GJ$72-$R$34,$R14),$S14+$U14,$U14),IF(GJ$72>($R$34-1),$U14,0))*$R$30)","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"J15","v":"TMC Software for Information Dissemination"},null,{"$f":"IF(L$72<$R$34,0,IF($R15>0,IF(0=MOD(L$72-$R$34,$R15),$S15+$U15,$U15),IF(L$72>($R$34-1),$U15,0))*$R$30)","v":0},null,{"$f":"IF(N$72<$R$34,0,IF($R15>0,IF(0=MOD(N$72-$R$34,$R15),$S15+$U15,$U15),IF(N$72>($R$34-1),$U15,0))*$R$30)","v":0},null,{"$f":"IF(P$72<$R$34,0,IF($R15>0,IF(0=MOD(P$72-$R$34,$R15),$S15+$U15,$U15),IF(P$72>($R$34-1),$U15,0))*$R$30)","v":0},null,{"$f":"IF(R$72<$R$34,0,IF($R15>0,IF(0=MOD(R$72-$R$34,$R15),$S15+$U15,$U15),IF(R$72>($R$34-1),$U15,0))*$R$30)","v":0},null,{"$f":"IF(T$72<$R$34,0,IF($R15>0,IF(0=MOD(T$72-$R$34,$R15),$S15+$U15,$U15),IF(T$72>($R$34-1),$U15,0))*$R$30)","v":0},null,{"$f":"IF(V$72<$R$34,0,IF($R15>0,IF(0=MOD(V$72-$R$34,$R15),$S15+$U15,$U15),IF(V$72>($R$34-1),$U15,0))*$R$30)","v":0},null,{"$f":"IF(X$72<$R$34,0,IF($R15>0,IF(0=MOD(X$72-$R$34,$R15),$S15+$U15,$U15),IF(X$72>($R$34-1),$U15,0))*$R$30)","v":0},null,{"$f":"IF(Z$72<$R$34,0,IF($R15>0,IF(0=MOD(Z$72-$R$34,$R15),$S15+$U15,$U15),IF(Z$72>($R$34-1),$U15,0))*$R$30)","v":0},null,{"$f":"IF(AB$72<$R$34,0,IF($R15>0,IF(0=MOD(AB$72-$R$34,$R15),$S15+$U15,$U15),IF(AB$72>($R$34-1),$U15,0))*$R$30)","v":0},null,{"$f":"IF(AD$72<$R$34,0,IF($R15>0,IF(0=MOD(AD$72-$R$34,$R15),$S15+$U15,$U15),IF(AD$72>($R$34-1),$U15,0))*$R$30)","v":0},null,{"$f":"IF(AF$72<$R$34,0,IF($R15>0,IF(0=MOD(AF$72-$R$34,$R15),$S15+$U15,$U15),IF(AF$72>($R$34-1),$U15,0))*$R$30)","v":0},null,{"$f":"IF(AH$72<$R$34,0,IF($R15>0,IF(0=MOD(AH$72-$R$34,$R15),$S15+$U15,$U15),IF(AH$72>($R$34-1),$U15,0))*$R$30)","v":0},null,{"$f":"IF(AJ$72<$R$34,0,IF($R15>0,IF(0=MOD(AJ$72-$R$34,$R15),$S15+$U15,$U15),IF(AJ$72>($R$34-1),$U15,0))*$R$30)","v":0},null,{"$f":"IF(AL$72<$R$34,0,IF($R15>0,IF(0=MOD(AL$72-$R$34,$R15),$S15+$U15,$U15),IF(AL$72>($R$34-1),$U15,0))*$R$30)","v":0},null,{"$f":"IF(AN$72<$R$34,0,IF($R15>0,IF(0=MOD(AN$72-$R$34,$R15),$S15+$U15,$U15),IF(AN$72>($R$34-1),$U15,0))*$R$30)","v":0},null,{"$f":"IF(AP$72<$R$34,0,IF($R15>0,IF(0=MOD(AP$72-$R$34,$R15),$S15+$U15,$U15),IF(AP$72>($R$34-1),$U15,0))*$R$30)","v":0},null,{"$f":"IF(AR$72<$R$34,0,IF($R15>0,IF(0=MOD(AR$72-$R$34,$R15),$S15+$U15,$U15),IF(AR$72>($R$34-1),$U15,0))*$R$30)","v":0},null,{"$f":"IF(AT$72<$R$34,0,IF($R15>0,IF(0=MOD(AT$72-$R$34,$R15),$S15+$U15,$U15),IF(AT$72>($R$34-1),$U15,0))*$R$30)","v":0},null,{"$f":"IF(AV$72<$R$34,0,IF($R15>0,IF(0=MOD(AV$72-$R$34,$R15),$S15+$U15,$U15),IF(AV$72>($R$34-1),$U15,0))*$R$30)","v":0},null,{"$f":"IF(AX$72<$R$34,0,IF($R15>0,IF(0=MOD(AX$72-$R$34,$R15),$S15+$U15,$U15),IF(AX$72>($R$34-1),$U15,0))*$R$30)","v":0},null,{"$f":"IF(AZ$72<$R$34,0,IF($R15>0,IF(0=MOD(AZ$72-$R$34,$R15),$S15+$U15,$U15),IF(AZ$72>($R$34-1),$U15,0))*$R$30)","v":0},null,{"$f":"IF(BB$72<$R$34,0,IF($R15>0,IF(0=MOD(BB$72-$R$34,$R15),$S15+$U15,$U15),IF(BB$72>($R$34-1),$U15,0))*$R$30)","v":0},null,{"$f":"IF(BD$72<$R$34,0,IF($R15>0,IF(0=MOD(BD$72-$R$34,$R15),$S15+$U15,$U15),IF(BD$72>($R$34-1),$U15,0))*$R$30)","v":0},null,{"$f":"IF(BF$72<$R$34,0,IF($R15>0,IF(0=MOD(BF$72-$R$34,$R15),$S15+$U15,$U15),IF(BF$72>($R$34-1),$U15,0))*$R$30)","v":0},null,{"$f":"IF(BH$72<$R$34,0,IF($R15>0,IF(0=MOD(BH$72-$R$34,$R15),$S15+$U15,$U15),IF(BH$72>($R$34-1),$U15,0))*$R$30)","v":0},null,{"$f":"IF(BJ$72<$R$34,0,IF($R15>0,IF(0=MOD(BJ$72-$R$34,$R15),$S15+$U15,$U15),IF(BJ$72>($R$34-1),$U15,0))*$R$30)","v":0},null,{"$f":"IF(BL$72<$R$34,0,IF($R15>0,IF(0=MOD(BL$72-$R$34,$R15),$S15+$U15,$U15),IF(BL$72>($R$34-1),$U15,0))*$R$30)","v":0},null,{"$f":"IF(BN$72<$R$34,0,IF($R15>0,IF(0=MOD(BN$72-$R$34,$R15),$S15+$U15,$U15),IF(BN$72>($R$34-1),$U15,0))*$R$30)","v":0},null,{"$f":"IF(BP$72<$R$34,0,IF($R15>0,IF(0=MOD(BP$72-$R$34,$R15),$S15+$U15,$U15),IF(BP$72>($R$34-1),$U15,0))*$R$30)","v":0},null,{"$f":"IF(BR$72<$R$34,0,IF($R15>0,IF(0=MOD(BR$72-$R$34,$R15),$S15+$U15,$U15),IF(BR$72>($R$34-1),$U15,0))*$R$30)","v":0},null,{"$f":"IF(BT$72<$R$34,0,IF($R15>0,IF(0=MOD(BT$72-$R$34,$R15),$S15+$U15,$U15),IF(BT$72>($R$34-1),$U15,0))*$R$30)","v":0},null,{"$f":"IF(BV$72<$R$34,0,IF($R15>0,IF(0=MOD(BV$72-$R$34,$R15),$S15+$U15,$U15),IF(BV$72>($R$34-1),$U15,0))*$R$30)","v":0},null,{"$f":"IF(BX$72<$R$34,0,IF($R15>0,IF(0=MOD(BX$72-$R$34,$R15),$S15+$U15,$U15),IF(BX$72>($R$34-1),$U15,0))*$R$30)","v":0},null,{"$f":"IF(BZ$72<$R$34,0,IF($R15>0,IF(0=MOD(BZ$72-$R$34,$R15),$S15+$U15,$U15),IF(BZ$72>($R$34-1),$U15,0))*$R$30)","v":0},null,{"$f":"IF(CB$72<$R$34,0,IF($R15>0,IF(0=MOD(CB$72-$R$34,$R15),$S15+$U15,$U15),IF(CB$72>($R$34-1),$U15,0))*$R$30)","v":0},null,{"$f":"IF(CD$72<$R$34,0,IF($R15>0,IF(0=MOD(CD$72-$R$34,$R15),$S15+$U15,$U15),IF(CD$72>($R$34-1),$U15,0))*$R$30)","v":0},null,{"$f":"IF(CF$72<$R$34,0,IF($R15>0,IF(0=MOD(CF$72-$R$34,$R15),$S15+$U15,$U15),IF(CF$72>($R$34-1),$U15,0))*$R$30)","v":0},null,{"$f":"IF(CH$72<$R$34,0,IF($R15>0,IF(0=MOD(CH$72-$R$34,$R15),$S15+$U15,$U15),IF(CH$72>($R$34-1),$U15,0))*$R$30)","v":0},null,{"$f":"IF(CJ$72<$R$34,0,IF($R15>0,IF(0=MOD(CJ$72-$R$34,$R15),$S15+$U15,$U15),IF(CJ$72>($R$34-1),$U15,0))*$R$30)","v":0},null,{"$f":"IF(CL$72<$R$34,0,IF($R15>0,IF(0=MOD(CL$72-$R$34,$R15),$S15+$U15,$U15),IF(CL$72>($R$34-1),$U15,0))*$R$30)","v":0},null,{"$f":"IF(CN$72<$R$34,0,IF($R15>0,IF(0=MOD(CN$72-$R$34,$R15),$S15+$U15,$U15),IF(CN$72>($R$34-1),$U15,0))*$R$30)","v":0},null,{"$f":"IF(CP$72<$R$34,0,IF($R15>0,IF(0=MOD(CP$72-$R$34,$R15),$S15+$U15,$U15),IF(CP$72>($R$34-1),$U15,0))*$R$30)","v":0},null,{"$f":"IF(CR$72<$R$34,0,IF($R15>0,IF(0=MOD(CR$72-$R$34,$R15),$S15+$U15,$U15),IF(CR$72>($R$34-1),$U15,0))*$R$30)","v":0},null,{"$f":"IF(CT$72<$R$34,0,IF($R15>0,IF(0=MOD(CT$72-$R$34,$R15),$S15+$U15,$U15),IF(CT$72>($R$34-1),$U15,0))*$R$30)","v":0},null,{"$f":"IF(CV$72<$R$34,0,IF($R15>0,IF(0=MOD(CV$72-$R$34,$R15),$S15+$U15,$U15),IF(CV$72>($R$34-1),$U15,0))*$R$30)","v":0},null,{"$f":"IF(CX$72<$R$34,0,IF($R15>0,IF(0=MOD(CX$72-$R$34,$R15),$S15+$U15,$U15),IF(CX$72>($R$34-1),$U15,0))*$R$30)","v":0},null,{"$f":"IF(CZ$72<$R$34,0,IF($R15>0,IF(0=MOD(CZ$72-$R$34,$R15),$S15+$U15,$U15),IF(CZ$72>($R$34-1),$U15,0))*$R$30)","v":0},null,{"$f":"IF(DB$72<$R$34,0,IF($R15>0,IF(0=MOD(DB$72-$R$34,$R15),$S15+$U15,$U15),IF(DB$72>($R$34-1),$U15,0))*$R$30)","v":0},null,{"$f":"IF(DD$72<$R$34,0,IF($R15>0,IF(0=MOD(DD$72-$R$34,$R15),$S15+$U15,$U15),IF(DD$72>($R$34-1),$U15,0))*$R$30)","v":0},null,{"$f":"IF(DF$72<$R$34,0,IF($R15>0,IF(0=MOD(DF$72-$R$34,$R15),$S15+$U15,$U15),IF(DF$72>($R$34-1),$U15,0))*$R$30)","v":0},null,{"$f":"IF(DH$72<$R$34,0,IF($R15>0,IF(0=MOD(DH$72-$R$34,$R15),$S15+$U15,$U15),IF(DH$72>($R$34-1),$U15,0))*$R$30)","v":0},null,{"$f":"IF(DJ$72<$R$34,0,IF($R15>0,IF(0=MOD(DJ$72-$R$34,$R15),$S15+$U15,$U15),IF(DJ$72>($R$34-1),$U15,0))*$R$30)","v":0},null,{"$f":"IF(DL$72<$R$34,0,IF($R15>0,IF(0=MOD(DL$72-$R$34,$R15),$S15+$U15,$U15),IF(DL$72>($R$34-1),$U15,0))*$R$30)","v":0},null,{"$f":"IF(DN$72<$R$34,0,IF($R15>0,IF(0=MOD(DN$72-$R$34,$R15),$S15+$U15,$U15),IF(DN$72>($R$34-1),$U15,0))*$R$30)","v":0},null,{"$f":"IF(DP$72<$R$34,0,IF($R15>0,IF(0=MOD(DP$72-$R$34,$R15),$S15+$U15,$U15),IF(DP$72>($R$34-1),$U15,0))*$R$30)","v":0},null,{"$f":"IF(DR$72<$R$34,0,IF($R15>0,IF(0=MOD(DR$72-$R$34,$R15),$S15+$U15,$U15),IF(DR$72>($R$34-1),$U15,0))*$R$30)","v":0},null,{"$f":"IF(DT$72<$R$34,0,IF($R15>0,IF(0=MOD(DT$72-$R$34,$R15),$S15+$U15,$U15),IF(DT$72>($R$34-1),$U15,0))*$R$30)","v":0},null,{"$f":"IF(DV$72<$R$34,0,IF($R15>0,IF(0=MOD(DV$72-$R$34,$R15),$S15+$U15,$U15),IF(DV$72>($R$34-1),$U15,0))*$R$30)","v":0},null,{"$f":"IF(DX$72<$R$34,0,IF($R15>0,IF(0=MOD(DX$72-$R$34,$R15),$S15+$U15,$U15),IF(DX$72>($R$34-1),$U15,0))*$R$30)","v":0},null,{"$f":"IF(DZ$72<$R$34,0,IF($R15>0,IF(0=MOD(DZ$72-$R$34,$R15),$S15+$U15,$U15),IF(DZ$72>($R$34-1),$U15,0))*$R$30)","v":0},null,{"$f":"IF(EB$72<$R$34,0,IF($R15>0,IF(0=MOD(EB$72-$R$34,$R15),$S15+$U15,$U15),IF(EB$72>($R$34-1),$U15,0))*$R$30)","v":0},null,{"$f":"IF(ED$72<$R$34,0,IF($R15>0,IF(0=MOD(ED$72-$R$34,$R15),$S15+$U15,$U15),IF(ED$72>($R$34-1),$U15,0))*$R$30)","v":0},null,{"$f":"IF(EF$72<$R$34,0,IF($R15>0,IF(0=MOD(EF$72-$R$34,$R15),$S15+$U15,$U15),IF(EF$72>($R$34-1),$U15,0))*$R$30)","v":0},null,{"$f":"IF(EH$72<$R$34,0,IF($R15>0,IF(0=MOD(EH$72-$R$34,$R15),$S15+$U15,$U15),IF(EH$72>($R$34-1),$U15,0))*$R$30)","v":0},null,{"$f":"IF(EJ$72<$R$34,0,IF($R15>0,IF(0=MOD(EJ$72-$R$34,$R15),$S15+$U15,$U15),IF(EJ$72>($R$34-1),$U15,0))*$R$30)","v":0},null,{"$f":"IF(EL$72<$R$34,0,IF($R15>0,IF(0=MOD(EL$72-$R$34,$R15),$S15+$U15,$U15),IF(EL$72>($R$34-1),$U15,0))*$R$30)","v":0},null,{"$f":"IF(EN$72<$R$34,0,IF($R15>0,IF(0=MOD(EN$72-$R$34,$R15),$S15+$U15,$U15),IF(EN$72>($R$34-1),$U15,0))*$R$30)","v":0},null,{"$f":"IF(EP$72<$R$34,0,IF($R15>0,IF(0=MOD(EP$72-$R$34,$R15),$S15+$U15,$U15),IF(EP$72>($R$34-1),$U15,0))*$R$30)","v":0},null,{"$f":"IF(ER$72<$R$34,0,IF($R15>0,IF(0=MOD(ER$72-$R$34,$R15),$S15+$U15,$U15),IF(ER$72>($R$34-1),$U15,0))*$R$30)","v":0},null,{"$f":"IF(ET$72<$R$34,0,IF($R15>0,IF(0=MOD(ET$72-$R$34,$R15),$S15+$U15,$U15),IF(ET$72>($R$34-1),$U15,0))*$R$30)","v":0},null,{"$f":"IF(EV$72<$R$34,0,IF($R15>0,IF(0=MOD(EV$72-$R$34,$R15),$S15+$U15,$U15),IF(EV$72>($R$34-1),$U15,0))*$R$30)","v":0},null,{"$f":"IF(EX$72<$R$34,0,IF($R15>0,IF(0=MOD(EX$72-$R$34,$R15),$S15+$U15,$U15),IF(EX$72>($R$34-1),$U15,0))*$R$30)","v":0},null,{"$f":"IF(EZ$72<$R$34,0,IF($R15>0,IF(0=MOD(EZ$72-$R$34,$R15),$S15+$U15,$U15),IF(EZ$72>($R$34-1),$U15,0))*$R$30)","v":0},null,{"$f":"IF(FB$72<$R$34,0,IF($R15>0,IF(0=MOD(FB$72-$R$34,$R15),$S15+$U15,$U15),IF(FB$72>($R$34-1),$U15,0))*$R$30)","v":0},null,{"$f":"IF(FD$72<$R$34,0,IF($R15>0,IF(0=MOD(FD$72-$R$34,$R15),$S15+$U15,$U15),IF(FD$72>($R$34-1),$U15,0))*$R$30)","v":0},null,{"$f":"IF(FF$72<$R$34,0,IF($R15>0,IF(0=MOD(FF$72-$R$34,$R15),$S15+$U15,$U15),IF(FF$72>($R$34-1),$U15,0))*$R$30)","v":0},null,{"$f":"IF(FH$72<$R$34,0,IF($R15>0,IF(0=MOD(FH$72-$R$34,$R15),$S15+$U15,$U15),IF(FH$72>($R$34-1),$U15,0))*$R$30)","v":0},null,{"$f":"IF(FJ$72<$R$34,0,IF($R15>0,IF(0=MOD(FJ$72-$R$34,$R15),$S15+$U15,$U15),IF(FJ$72>($R$34-1),$U15,0))*$R$30)","v":0},null,{"$f":"IF(FL$72<$R$34,0,IF($R15>0,IF(0=MOD(FL$72-$R$34,$R15),$S15+$U15,$U15),IF(FL$72>($R$34-1),$U15,0))*$R$30)","v":0},null,{"$f":"IF(FN$72<$R$34,0,IF($R15>0,IF(0=MOD(FN$72-$R$34,$R15),$S15+$U15,$U15),IF(FN$72>($R$34-1),$U15,0))*$R$30)","v":0},null,{"$f":"IF(FP$72<$R$34,0,IF($R15>0,IF(0=MOD(FP$72-$R$34,$R15),$S15+$U15,$U15),IF(FP$72>($R$34-1),$U15,0))*$R$30)","v":0},null,{"$f":"IF(FR$72<$R$34,0,IF($R15>0,IF(0=MOD(FR$72-$R$34,$R15),$S15+$U15,$U15),IF(FR$72>($R$34-1),$U15,0))*$R$30)","v":0},null,{"$f":"IF(FT$72<$R$34,0,IF($R15>0,IF(0=MOD(FT$72-$R$34,$R15),$S15+$U15,$U15),IF(FT$72>($R$34-1),$U15,0))*$R$30)","v":0},null,{"$f":"IF(FV$72<$R$34,0,IF($R15>0,IF(0=MOD(FV$72-$R$34,$R15),$S15+$U15,$U15),IF(FV$72>($R$34-1),$U15,0))*$R$30)","v":0},null,{"$f":"IF(FX$72<$R$34,0,IF($R15>0,IF(0=MOD(FX$72-$R$34,$R15),$S15+$U15,$U15),IF(FX$72>($R$34-1),$U15,0))*$R$30)","v":0},null,{"$f":"IF(FZ$72<$R$34,0,IF($R15>0,IF(0=MOD(FZ$72-$R$34,$R15),$S15+$U15,$U15),IF(FZ$72>($R$34-1),$U15,0))*$R$30)","v":0},null,{"$f":"IF(GB$72<$R$34,0,IF($R15>0,IF(0=MOD(GB$72-$R$34,$R15),$S15+$U15,$U15),IF(GB$72>($R$34-1),$U15,0))*$R$30)","v":0},null,{"$f":"IF(GD$72<$R$34,0,IF($R15>0,IF(0=MOD(GD$72-$R$34,$R15),$S15+$U15,$U15),IF(GD$72>($R$34-1),$U15,0))*$R$30)","v":0},null,{"$f":"IF(GF$72<$R$34,0,IF($R15>0,IF(0=MOD(GF$72-$R$34,$R15),$S15+$U15,$U15),IF(GF$72>($R$34-1),$U15,0))*$R$30)","v":0},null,{"$f":"IF(GH$72<$R$34,0,IF($R15>0,IF(0=MOD(GH$72-$R$34,$R15),$S15+$U15,$U15),IF(GH$72>($R$34-1),$U15,0))*$R$30)","v":0},null,{"$f":"IF(GJ$72<$R$34,0,IF($R15>0,IF(0=MOD(GJ$72-$R$34,$R15),$S15+$U15,$U15),IF(GJ$72>($R$34-1),$U15,0))*$R$30)","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"J16","v":"TMC System Integration"},null,{"$f":"IF(L$72<$R$34,0,IF($R16>0,IF(0=MOD(L$72-$R$34,$R16),$S16+$U16,$U16),IF(L$72>($R$34-1),$U16,0))*$R$30)","v":0},null,{"$f":"IF(N$72<$R$34,0,IF($R16>0,IF(0=MOD(N$72-$R$34,$R16),$S16+$U16,$U16),IF(N$72>($R$34-1),$U16,0))*$R$30)","v":0},null,{"$f":"IF(P$72<$R$34,0,IF($R16>0,IF(0=MOD(P$72-$R$34,$R16),$S16+$U16,$U16),IF(P$72>($R$34-1),$U16,0))*$R$30)","v":0},null,{"$f":"IF(R$72<$R$34,0,IF($R16>0,IF(0=MOD(R$72-$R$34,$R16),$S16+$U16,$U16),IF(R$72>($R$34-1),$U16,0))*$R$30)","v":0},null,{"$f":"IF(T$72<$R$34,0,IF($R16>0,IF(0=MOD(T$72-$R$34,$R16),$S16+$U16,$U16),IF(T$72>($R$34-1),$U16,0))*$R$30)","v":0},null,{"$f":"IF(V$72<$R$34,0,IF($R16>0,IF(0=MOD(V$72-$R$34,$R16),$S16+$U16,$U16),IF(V$72>($R$34-1),$U16,0))*$R$30)","v":0},null,{"$f":"IF(X$72<$R$34,0,IF($R16>0,IF(0=MOD(X$72-$R$34,$R16),$S16+$U16,$U16),IF(X$72>($R$34-1),$U16,0))*$R$30)","v":0},null,{"$f":"IF(Z$72<$R$34,0,IF($R16>0,IF(0=MOD(Z$72-$R$34,$R16),$S16+$U16,$U16),IF(Z$72>($R$34-1),$U16,0))*$R$30)","v":0},null,{"$f":"IF(AB$72<$R$34,0,IF($R16>0,IF(0=MOD(AB$72-$R$34,$R16),$S16+$U16,$U16),IF(AB$72>($R$34-1),$U16,0))*$R$30)","v":0},null,{"$f":"IF(AD$72<$R$34,0,IF($R16>0,IF(0=MOD(AD$72-$R$34,$R16),$S16+$U16,$U16),IF(AD$72>($R$34-1),$U16,0))*$R$30)","v":0},null,{"$f":"IF(AF$72<$R$34,0,IF($R16>0,IF(0=MOD(AF$72-$R$34,$R16),$S16+$U16,$U16),IF(AF$72>($R$34-1),$U16,0))*$R$30)","v":0},null,{"$f":"IF(AH$72<$R$34,0,IF($R16>0,IF(0=MOD(AH$72-$R$34,$R16),$S16+$U16,$U16),IF(AH$72>($R$34-1),$U16,0))*$R$30)","v":0},null,{"$f":"IF(AJ$72<$R$34,0,IF($R16>0,IF(0=MOD(AJ$72-$R$34,$R16),$S16+$U16,$U16),IF(AJ$72>($R$34-1),$U16,0))*$R$30)","v":0},null,{"$f":"IF(AL$72<$R$34,0,IF($R16>0,IF(0=MOD(AL$72-$R$34,$R16),$S16+$U16,$U16),IF(AL$72>($R$34-1),$U16,0))*$R$30)","v":0},null,{"$f":"IF(AN$72<$R$34,0,IF($R16>0,IF(0=MOD(AN$72-$R$34,$R16),$S16+$U16,$U16),IF(AN$72>($R$34-1),$U16,0))*$R$30)","v":0},null,{"$f":"IF(AP$72<$R$34,0,IF($R16>0,IF(0=MOD(AP$72-$R$34,$R16),$S16+$U16,$U16),IF(AP$72>($R$34-1),$U16,0))*$R$30)","v":0},null,{"$f":"IF(AR$72<$R$34,0,IF($R16>0,IF(0=MOD(AR$72-$R$34,$R16),$S16+$U16,$U16),IF(AR$72>($R$34-1),$U16,0))*$R$30)","v":0},null,{"$f":"IF(AT$72<$R$34,0,IF($R16>0,IF(0=MOD(AT$72-$R$34,$R16),$S16+$U16,$U16),IF(AT$72>($R$34-1),$U16,0))*$R$30)","v":0},null,{"$f":"IF(AV$72<$R$34,0,IF($R16>0,IF(0=MOD(AV$72-$R$34,$R16),$S16+$U16,$U16),IF(AV$72>($R$34-1),$U16,0))*$R$30)","v":0},null,{"$f":"IF(AX$72<$R$34,0,IF($R16>0,IF(0=MOD(AX$72-$R$34,$R16),$S16+$U16,$U16),IF(AX$72>($R$34-1),$U16,0))*$R$30)","v":0},null,{"$f":"IF(AZ$72<$R$34,0,IF($R16>0,IF(0=MOD(AZ$72-$R$34,$R16),$S16+$U16,$U16),IF(AZ$72>($R$34-1),$U16,0))*$R$30)","v":0},null,{"$f":"IF(BB$72<$R$34,0,IF($R16>0,IF(0=MOD(BB$72-$R$34,$R16),$S16+$U16,$U16),IF(BB$72>($R$34-1),$U16,0))*$R$30)","v":0},null,{"$f":"IF(BD$72<$R$34,0,IF($R16>0,IF(0=MOD(BD$72-$R$34,$R16),$S16+$U16,$U16),IF(BD$72>($R$34-1),$U16,0))*$R$30)","v":0},null,{"$f":"IF(BF$72<$R$34,0,IF($R16>0,IF(0=MOD(BF$72-$R$34,$R16),$S16+$U16,$U16),IF(BF$72>($R$34-1),$U16,0))*$R$30)","v":0},null,{"$f":"IF(BH$72<$R$34,0,IF($R16>0,IF(0=MOD(BH$72-$R$34,$R16),$S16+$U16,$U16),IF(BH$72>($R$34-1),$U16,0))*$R$30)","v":0},null,{"$f":"IF(BJ$72<$R$34,0,IF($R16>0,IF(0=MOD(BJ$72-$R$34,$R16),$S16+$U16,$U16),IF(BJ$72>($R$34-1),$U16,0))*$R$30)","v":0},null,{"$f":"IF(BL$72<$R$34,0,IF($R16>0,IF(0=MOD(BL$72-$R$34,$R16),$S16+$U16,$U16),IF(BL$72>($R$34-1),$U16,0))*$R$30)","v":0},null,{"$f":"IF(BN$72<$R$34,0,IF($R16>0,IF(0=MOD(BN$72-$R$34,$R16),$S16+$U16,$U16),IF(BN$72>($R$34-1),$U16,0))*$R$30)","v":0},null,{"$f":"IF(BP$72<$R$34,0,IF($R16>0,IF(0=MOD(BP$72-$R$34,$R16),$S16+$U16,$U16),IF(BP$72>($R$34-1),$U16,0))*$R$30)","v":0},null,{"$f":"IF(BR$72<$R$34,0,IF($R16>0,IF(0=MOD(BR$72-$R$34,$R16),$S16+$U16,$U16),IF(BR$72>($R$34-1),$U16,0))*$R$30)","v":0},null,{"$f":"IF(BT$72<$R$34,0,IF($R16>0,IF(0=MOD(BT$72-$R$34,$R16),$S16+$U16,$U16),IF(BT$72>($R$34-1),$U16,0))*$R$30)","v":0},null,{"$f":"IF(BV$72<$R$34,0,IF($R16>0,IF(0=MOD(BV$72-$R$34,$R16),$S16+$U16,$U16),IF(BV$72>($R$34-1),$U16,0))*$R$30)","v":0},null,{"$f":"IF(BX$72<$R$34,0,IF($R16>0,IF(0=MOD(BX$72-$R$34,$R16),$S16+$U16,$U16),IF(BX$72>($R$34-1),$U16,0))*$R$30)","v":0},null,{"$f":"IF(BZ$72<$R$34,0,IF($R16>0,IF(0=MOD(BZ$72-$R$34,$R16),$S16+$U16,$U16),IF(BZ$72>($R$34-1),$U16,0))*$R$30)","v":0},null,{"$f":"IF(CB$72<$R$34,0,IF($R16>0,IF(0=MOD(CB$72-$R$34,$R16),$S16+$U16,$U16),IF(CB$72>($R$34-1),$U16,0))*$R$30)","v":0},null,{"$f":"IF(CD$72<$R$34,0,IF($R16>0,IF(0=MOD(CD$72-$R$34,$R16),$S16+$U16,$U16),IF(CD$72>($R$34-1),$U16,0))*$R$30)","v":0},null,{"$f":"IF(CF$72<$R$34,0,IF($R16>0,IF(0=MOD(CF$72-$R$34,$R16),$S16+$U16,$U16),IF(CF$72>($R$34-1),$U16,0))*$R$30)","v":0},null,{"$f":"IF(CH$72<$R$34,0,IF($R16>0,IF(0=MOD(CH$72-$R$34,$R16),$S16+$U16,$U16),IF(CH$72>($R$34-1),$U16,0))*$R$30)","v":0},null,{"$f":"IF(CJ$72<$R$34,0,IF($R16>0,IF(0=MOD(CJ$72-$R$34,$R16),$S16+$U16,$U16),IF(CJ$72>($R$34-1),$U16,0))*$R$30)","v":0},null,{"$f":"IF(CL$72<$R$34,0,IF($R16>0,IF(0=MOD(CL$72-$R$34,$R16),$S16+$U16,$U16),IF(CL$72>($R$34-1),$U16,0))*$R$30)","v":0},null,{"$f":"IF(CN$72<$R$34,0,IF($R16>0,IF(0=MOD(CN$72-$R$34,$R16),$S16+$U16,$U16),IF(CN$72>($R$34-1),$U16,0))*$R$30)","v":0},null,{"$f":"IF(CP$72<$R$34,0,IF($R16>0,IF(0=MOD(CP$72-$R$34,$R16),$S16+$U16,$U16),IF(CP$72>($R$34-1),$U16,0))*$R$30)","v":0},null,{"$f":"IF(CR$72<$R$34,0,IF($R16>0,IF(0=MOD(CR$72-$R$34,$R16),$S16+$U16,$U16),IF(CR$72>($R$34-1),$U16,0))*$R$30)","v":0},null,{"$f":"IF(CT$72<$R$34,0,IF($R16>0,IF(0=MOD(CT$72-$R$34,$R16),$S16+$U16,$U16),IF(CT$72>($R$34-1),$U16,0))*$R$30)","v":0},null,{"$f":"IF(CV$72<$R$34,0,IF($R16>0,IF(0=MOD(CV$72-$R$34,$R16),$S16+$U16,$U16),IF(CV$72>($R$34-1),$U16,0))*$R$30)","v":0},null,{"$f":"IF(CX$72<$R$34,0,IF($R16>0,IF(0=MOD(CX$72-$R$34,$R16),$S16+$U16,$U16),IF(CX$72>($R$34-1),$U16,0))*$R$30)","v":0},null,{"$f":"IF(CZ$72<$R$34,0,IF($R16>0,IF(0=MOD(CZ$72-$R$34,$R16),$S16+$U16,$U16),IF(CZ$72>($R$34-1),$U16,0))*$R$30)","v":0},null,{"$f":"IF(DB$72<$R$34,0,IF($R16>0,IF(0=MOD(DB$72-$R$34,$R16),$S16+$U16,$U16),IF(DB$72>($R$34-1),$U16,0))*$R$30)","v":0},null,{"$f":"IF(DD$72<$R$34,0,IF($R16>0,IF(0=MOD(DD$72-$R$34,$R16),$S16+$U16,$U16),IF(DD$72>($R$34-1),$U16,0))*$R$30)","v":0},null,{"$f":"IF(DF$72<$R$34,0,IF($R16>0,IF(0=MOD(DF$72-$R$34,$R16),$S16+$U16,$U16),IF(DF$72>($R$34-1),$U16,0))*$R$30)","v":0},null,{"$f":"IF(DH$72<$R$34,0,IF($R16>0,IF(0=MOD(DH$72-$R$34,$R16),$S16+$U16,$U16),IF(DH$72>($R$34-1),$U16,0))*$R$30)","v":0},null,{"$f":"IF(DJ$72<$R$34,0,IF($R16>0,IF(0=MOD(DJ$72-$R$34,$R16),$S16+$U16,$U16),IF(DJ$72>($R$34-1),$U16,0))*$R$30)","v":0},null,{"$f":"IF(DL$72<$R$34,0,IF($R16>0,IF(0=MOD(DL$72-$R$34,$R16),$S16+$U16,$U16),IF(DL$72>($R$34-1),$U16,0))*$R$30)","v":0},null,{"$f":"IF(DN$72<$R$34,0,IF($R16>0,IF(0=MOD(DN$72-$R$34,$R16),$S16+$U16,$U16),IF(DN$72>($R$34-1),$U16,0))*$R$30)","v":0},null,{"$f":"IF(DP$72<$R$34,0,IF($R16>0,IF(0=MOD(DP$72-$R$34,$R16),$S16+$U16,$U16),IF(DP$72>($R$34-1),$U16,0))*$R$30)","v":0},null,{"$f":"IF(DR$72<$R$34,0,IF($R16>0,IF(0=MOD(DR$72-$R$34,$R16),$S16+$U16,$U16),IF(DR$72>($R$34-1),$U16,0))*$R$30)","v":0},null,{"$f":"IF(DT$72<$R$34,0,IF($R16>0,IF(0=MOD(DT$72-$R$34,$R16),$S16+$U16,$U16),IF(DT$72>($R$34-1),$U16,0))*$R$30)","v":0},null,{"$f":"IF(DV$72<$R$34,0,IF($R16>0,IF(0=MOD(DV$72-$R$34,$R16),$S16+$U16,$U16),IF(DV$72>($R$34-1),$U16,0))*$R$30)","v":0},null,{"$f":"IF(DX$72<$R$34,0,IF($R16>0,IF(0=MOD(DX$72-$R$34,$R16),$S16+$U16,$U16),IF(DX$72>($R$34-1),$U16,0))*$R$30)","v":0},null,{"$f":"IF(DZ$72<$R$34,0,IF($R16>0,IF(0=MOD(DZ$72-$R$34,$R16),$S16+$U16,$U16),IF(DZ$72>($R$34-1),$U16,0))*$R$30)","v":0},null,{"$f":"IF(EB$72<$R$34,0,IF($R16>0,IF(0=MOD(EB$72-$R$34,$R16),$S16+$U16,$U16),IF(EB$72>($R$34-1),$U16,0))*$R$30)","v":0},null,{"$f":"IF(ED$72<$R$34,0,IF($R16>0,IF(0=MOD(ED$72-$R$34,$R16),$S16+$U16,$U16),IF(ED$72>($R$34-1),$U16,0))*$R$30)","v":0},null,{"$f":"IF(EF$72<$R$34,0,IF($R16>0,IF(0=MOD(EF$72-$R$34,$R16),$S16+$U16,$U16),IF(EF$72>($R$34-1),$U16,0))*$R$30)","v":0},null,{"$f":"IF(EH$72<$R$34,0,IF($R16>0,IF(0=MOD(EH$72-$R$34,$R16),$S16+$U16,$U16),IF(EH$72>($R$34-1),$U16,0))*$R$30)","v":0},null,{"$f":"IF(EJ$72<$R$34,0,IF($R16>0,IF(0=MOD(EJ$72-$R$34,$R16),$S16+$U16,$U16),IF(EJ$72>($R$34-1),$U16,0))*$R$30)","v":0},null,{"$f":"IF(EL$72<$R$34,0,IF($R16>0,IF(0=MOD(EL$72-$R$34,$R16),$S16+$U16,$U16),IF(EL$72>($R$34-1),$U16,0))*$R$30)","v":0},null,{"$f":"IF(EN$72<$R$34,0,IF($R16>0,IF(0=MOD(EN$72-$R$34,$R16),$S16+$U16,$U16),IF(EN$72>($R$34-1),$U16,0))*$R$30)","v":0},null,{"$f":"IF(EP$72<$R$34,0,IF($R16>0,IF(0=MOD(EP$72-$R$34,$R16),$S16+$U16,$U16),IF(EP$72>($R$34-1),$U16,0))*$R$30)","v":0},null,{"$f":"IF(ER$72<$R$34,0,IF($R16>0,IF(0=MOD(ER$72-$R$34,$R16),$S16+$U16,$U16),IF(ER$72>($R$34-1),$U16,0))*$R$30)","v":0},null,{"$f":"IF(ET$72<$R$34,0,IF($R16>0,IF(0=MOD(ET$72-$R$34,$R16),$S16+$U16,$U16),IF(ET$72>($R$34-1),$U16,0))*$R$30)","v":0},null,{"$f":"IF(EV$72<$R$34,0,IF($R16>0,IF(0=MOD(EV$72-$R$34,$R16),$S16+$U16,$U16),IF(EV$72>($R$34-1),$U16,0))*$R$30)","v":0},null,{"$f":"IF(EX$72<$R$34,0,IF($R16>0,IF(0=MOD(EX$72-$R$34,$R16),$S16+$U16,$U16),IF(EX$72>($R$34-1),$U16,0))*$R$30)","v":0},null,{"$f":"IF(EZ$72<$R$34,0,IF($R16>0,IF(0=MOD(EZ$72-$R$34,$R16),$S16+$U16,$U16),IF(EZ$72>($R$34-1),$U16,0))*$R$30)","v":0},null,{"$f":"IF(FB$72<$R$34,0,IF($R16>0,IF(0=MOD(FB$72-$R$34,$R16),$S16+$U16,$U16),IF(FB$72>($R$34-1),$U16,0))*$R$30)","v":0},null,{"$f":"IF(FD$72<$R$34,0,IF($R16>0,IF(0=MOD(FD$72-$R$34,$R16),$S16+$U16,$U16),IF(FD$72>($R$34-1),$U16,0))*$R$30)","v":0},null,{"$f":"IF(FF$72<$R$34,0,IF($R16>0,IF(0=MOD(FF$72-$R$34,$R16),$S16+$U16,$U16),IF(FF$72>($R$34-1),$U16,0))*$R$30)","v":0},null,{"$f":"IF(FH$72<$R$34,0,IF($R16>0,IF(0=MOD(FH$72-$R$34,$R16),$S16+$U16,$U16),IF(FH$72>($R$34-1),$U16,0))*$R$30)","v":0},null,{"$f":"IF(FJ$72<$R$34,0,IF($R16>0,IF(0=MOD(FJ$72-$R$34,$R16),$S16+$U16,$U16),IF(FJ$72>($R$34-1),$U16,0))*$R$30)","v":0},null,{"$f":"IF(FL$72<$R$34,0,IF($R16>0,IF(0=MOD(FL$72-$R$34,$R16),$S16+$U16,$U16),IF(FL$72>($R$34-1),$U16,0))*$R$30)","v":0},null,{"$f":"IF(FN$72<$R$34,0,IF($R16>0,IF(0=MOD(FN$72-$R$34,$R16),$S16+$U16,$U16),IF(FN$72>($R$34-1),$U16,0))*$R$30)","v":0},null,{"$f":"IF(FP$72<$R$34,0,IF($R16>0,IF(0=MOD(FP$72-$R$34,$R16),$S16+$U16,$U16),IF(FP$72>($R$34-1),$U16,0))*$R$30)","v":0},null,{"$f":"IF(FR$72<$R$34,0,IF($R16>0,IF(0=MOD(FR$72-$R$34,$R16),$S16+$U16,$U16),IF(FR$72>($R$34-1),$U16,0))*$R$30)","v":0},null,{"$f":"IF(FT$72<$R$34,0,IF($R16>0,IF(0=MOD(FT$72-$R$34,$R16),$S16+$U16,$U16),IF(FT$72>($R$34-1),$U16,0))*$R$30)","v":0},null,{"$f":"IF(FV$72<$R$34,0,IF($R16>0,IF(0=MOD(FV$72-$R$34,$R16),$S16+$U16,$U16),IF(FV$72>($R$34-1),$U16,0))*$R$30)","v":0},null,{"$f":"IF(FX$72<$R$34,0,IF($R16>0,IF(0=MOD(FX$72-$R$34,$R16),$S16+$U16,$U16),IF(FX$72>($R$34-1),$U16,0))*$R$30)","v":0},null,{"$f":"IF(FZ$72<$R$34,0,IF($R16>0,IF(0=MOD(FZ$72-$R$34,$R16),$S16+$U16,$U16),IF(FZ$72>($R$34-1),$U16,0))*$R$30)","v":0},null,{"$f":"IF(GB$72<$R$34,0,IF($R16>0,IF(0=MOD(GB$72-$R$34,$R16),$S16+$U16,$U16),IF(GB$72>($R$34-1),$U16,0))*$R$30)","v":0},null,{"$f":"IF(GD$72<$R$34,0,IF($R16>0,IF(0=MOD(GD$72-$R$34,$R16),$S16+$U16,$U16),IF(GD$72>($R$34-1),$U16,0))*$R$30)","v":0},null,{"$f":"IF(GF$72<$R$34,0,IF($R16>0,IF(0=MOD(GF$72-$R$34,$R16),$S16+$U16,$U16),IF(GF$72>($R$34-1),$U16,0))*$R$30)","v":0},null,{"$f":"IF(GH$72<$R$34,0,IF($R16>0,IF(0=MOD(GH$72-$R$34,$R16),$S16+$U16,$U16),IF(GH$72>($R$34-1),$U16,0))*$R$30)","v":0},null,{"$f":"IF(GJ$72<$R$34,0,IF($R16>0,IF(0=MOD(GJ$72-$R$34,$R16),$S16+$U16,$U16),IF(GJ$72>($R$34-1),$U16,0))*$R$30)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,"TOTAL Infrastructure Cost",null,{"$f":"SUM(L75:M78)","v":0},null,{"$f":"SUM(N75:O78)","v":0},null,{"$f":"SUM(P75:Q78)","v":0},null,{"$f":"SUM(R75:S78)","v":0},null,{"$f":"SUM(T75:U78)","v":0},null,{"$f":"SUM(V75:W78)","v":0},null,{"$f":"SUM(X75:Y78)","v":0},null,{"$f":"SUM(Z75:AA78)","v":0},null,{"$f":"SUM(AB75:AC78)","v":0},null,{"$f":"SUM(AD75:AE78)","v":0},null,{"$f":"SUM(AF75:AG78)","v":0},null,{"$f":"SUM(AH75:AI78)","v":0},null,{"$f":"SUM(AJ75:AK78)","v":0},null,{"$f":"SUM(AL75:AM78)","v":0},null,{"$f":"SUM(AN75:AO78)","v":0},null,{"$f":"SUM(AP75:AQ78)","v":0},null,{"$f":"SUM(AR75:AS78)","v":0},null,{"$f":"SUM(AT75:AU78)","v":0},null,{"$f":"SUM(AV75:AW78)","v":0},null,{"$f":"SUM(AX75:AY78)","v":0},null,{"$f":"SUM(AZ75:BA78)","v":0},null,{"$f":"SUM(BB75:BC78)","v":0},null,{"$f":"SUM(BD75:BE78)","v":0},null,{"$f":"SUM(BF75:BG78)","v":0},null,{"$f":"SUM(BH75:BI78)","v":0},null,{"$f":"SUM(BJ75:BK78)","v":0},null,{"$f":"SUM(BL75:BM78)","v":0},null,{"$f":"SUM(BN75:BO78)","v":0},null,{"$f":"SUM(BP75:BQ78)","v":0},null,{"$f":"SUM(BR75:BS78)","v":0},null,{"$f":"SUM(BT75:BU78)","v":0},null,{"$f":"SUM(BV75:BW78)","v":0},null,{"$f":"SUM(BX75:BY78)","v":0},null,{"$f":"SUM(BZ75:CA78)","v":0},null,{"$f":"SUM(CB75:CC78)","v":0},null,{"$f":"SUM(CD75:CE78)","v":0},null,{"$f":"SUM(CF75:CG78)","v":0},null,{"$f":"SUM(CH75:CI78)","v":0},null,{"$f":"SUM(CJ75:CK78)","v":0},null,{"$f":"SUM(CL75:CM78)","v":0},null,{"$f":"SUM(CN75:CO78)","v":0},null,{"$f":"SUM(CP75:CQ78)","v":0},null,{"$f":"SUM(CR75:CS78)","v":0},null,{"$f":"SUM(CT75:CU78)","v":0},null,{"$f":"SUM(CV75:CW78)","v":0},null,{"$f":"SUM(CX75:CY78)","v":0},null,{"$f":"SUM(CZ75:DA78)","v":0},null,{"$f":"SUM(DB75:DC78)","v":0},null,{"$f":"SUM(DD75:DE78)","v":0},null,{"$f":"SUM(DF75:DG78)","v":0},null,{"$f":"SUM(DH75:DI78)","v":0},null,{"$f":"SUM(DJ75:DK78)","v":0},null,{"$f":"SUM(DL75:DM78)","v":0},null,{"$f":"SUM(DN75:DO78)","v":0},null,{"$f":"SUM(DP75:DQ78)","v":0},null,{"$f":"SUM(DR75:DS78)","v":0},null,{"$f":"SUM(DT75:DU78)","v":0},null,{"$f":"SUM(DV75:DW78)","v":0},null,{"$f":"SUM(DX75:DY78)","v":0},null,{"$f":"SUM(DZ75:EA78)","v":0},null,{"$f":"SUM(EB75:EC78)","v":0},null,{"$f":"SUM(ED75:EE78)","v":0},null,{"$f":"SUM(EF75:EG78)","v":0},null,{"$f":"SUM(EH75:EI78)","v":0},null,{"$f":"SUM(EJ75:EK78)","v":0},null,{"$f":"SUM(EL75:EM78)","v":0},null,{"$f":"SUM(EN75:EO78)","v":0},null,{"$f":"SUM(EP75:EQ78)","v":0},null,{"$f":"SUM(ER75:ES78)","v":0},null,{"$f":"SUM(ET75:EU78)","v":0},null,{"$f":"SUM(EV75:EW78)","v":0},null,{"$f":"SUM(EX75:EY78)","v":0},null,{"$f":"SUM(EZ75:FA78)","v":0},null,{"$f":"SUM(FB75:FC78)","v":0},null,{"$f":"SUM(FD75:FE78)","v":0},null,{"$f":"SUM(FF75:FG78)","v":0},null,{"$f":"SUM(FH75:FI78)","v":0},null,{"$f":"SUM(FJ75:FK78)","v":0},null,{"$f":"SUM(FL75:FM78)","v":0},null,{"$f":"SUM(FN75:FO78)","v":0},null,{"$f":"SUM(FP75:FQ78)","v":0},null,{"$f":"SUM(FR75:FS78)","v":0},null,{"$f":"SUM(FT75:FU78)","v":0},null,{"$f":"SUM(FV75:FW78)","v":0},null,{"$f":"SUM(FX75:FY78)","v":0},null,{"$f":"SUM(FZ75:GA78)","v":0},null,{"$f":"SUM(GB75:GC78)","v":0},null,{"$f":"SUM(GD75:GE78)","v":0},null,{"$f":"SUM(GF75:GG78)","v":0},null,{"$f":"SUM(GH75:GI78)","v":0},null,{"$f":"SUM(GJ75:GK78)","v":0}]
[]
[null,null,null,null,null,null,null,null,"Incremental Deployment Equipment (Per Sign Location)"]
[null,null,null,null,null,null,null,null,null,{"$f":"J24","v":"Communication Line"},null,{"$f":"IF(L$72<$R$34,0,IF($R24>0,IF(0=MOD(L$72-$R$34,$R24),$S24+$U24,$U24),IF(L$72>($R$34-1),$U24,0))*$R$32)","v":0},null,{"$f":"IF(N$72<$R$34,0,IF($R24>0,IF(0=MOD(N$72-$R$34,$R24),$S24+$U24,$U24),IF(N$72>($R$34-1),$U24,0))*$R$32)","v":0},null,{"$f":"IF(P$72<$R$34,0,IF($R24>0,IF(0=MOD(P$72-$R$34,$R24),$S24+$U24,$U24),IF(P$72>($R$34-1),$U24,0))*$R$32)","v":0},null,{"$f":"IF(R$72<$R$34,0,IF($R24>0,IF(0=MOD(R$72-$R$34,$R24),$S24+$U24,$U24),IF(R$72>($R$34-1),$U24,0))*$R$32)","v":0},null,{"$f":"IF(T$72<$R$34,0,IF($R24>0,IF(0=MOD(T$72-$R$34,$R24),$S24+$U24,$U24),IF(T$72>($R$34-1),$U24,0))*$R$32)","v":0},null,{"$f":"IF(V$72<$R$34,0,IF($R24>0,IF(0=MOD(V$72-$R$34,$R24),$S24+$U24,$U24),IF(V$72>($R$34-1),$U24,0))*$R$32)","v":0},null,{"$f":"IF(X$72<$R$34,0,IF($R24>0,IF(0=MOD(X$72-$R$34,$R24),$S24+$U24,$U24),IF(X$72>($R$34-1),$U24,0))*$R$32)","v":0},null,{"$f":"IF(Z$72<$R$34,0,IF($R24>0,IF(0=MOD(Z$72-$R$34,$R24),$S24+$U24,$U24),IF(Z$72>($R$34-1),$U24,0))*$R$32)","v":0},null,{"$f":"IF(AB$72<$R$34,0,IF($R24>0,IF(0=MOD(AB$72-$R$34,$R24),$S24+$U24,$U24),IF(AB$72>($R$34-1),$U24,0))*$R$32)","v":0},null,{"$f":"IF(AD$72<$R$34,0,IF($R24>0,IF(0=MOD(AD$72-$R$34,$R24),$S24+$U24,$U24),IF(AD$72>($R$34-1),$U24,0))*$R$32)","v":0},null,{"$f":"IF(AF$72<$R$34,0,IF($R24>0,IF(0=MOD(AF$72-$R$34,$R24),$S24+$U24,$U24),IF(AF$72>($R$34-1),$U24,0))*$R$32)","v":0},null,{"$f":"IF(AH$72<$R$34,0,IF($R24>0,IF(0=MOD(AH$72-$R$34,$R24),$S24+$U24,$U24),IF(AH$72>($R$34-1),$U24,0))*$R$32)","v":0},null,{"$f":"IF(AJ$72<$R$34,0,IF($R24>0,IF(0=MOD(AJ$72-$R$34,$R24),$S24+$U24,$U24),IF(AJ$72>($R$34-1),$U24,0))*$R$32)","v":0},null,{"$f":"IF(AL$72<$R$34,0,IF($R24>0,IF(0=MOD(AL$72-$R$34,$R24),$S24+$U24,$U24),IF(AL$72>($R$34-1),$U24,0))*$R$32)","v":0},null,{"$f":"IF(AN$72<$R$34,0,IF($R24>0,IF(0=MOD(AN$72-$R$34,$R24),$S24+$U24,$U24),IF(AN$72>($R$34-1),$U24,0))*$R$32)","v":0},null,{"$f":"IF(AP$72<$R$34,0,IF($R24>0,IF(0=MOD(AP$72-$R$34,$R24),$S24+$U24,$U24),IF(AP$72>($R$34-1),$U24,0))*$R$32)","v":0},null,{"$f":"IF(AR$72<$R$34,0,IF($R24>0,IF(0=MOD(AR$72-$R$34,$R24),$S24+$U24,$U24),IF(AR$72>($R$34-1),$U24,0))*$R$32)","v":0},null,{"$f":"IF(AT$72<$R$34,0,IF($R24>0,IF(0=MOD(AT$72-$R$34,$R24),$S24+$U24,$U24),IF(AT$72>($R$34-1),$U24,0))*$R$32)","v":0},null,{"$f":"IF(AV$72<$R$34,0,IF($R24>0,IF(0=MOD(AV$72-$R$34,$R24),$S24+$U24,$U24),IF(AV$72>($R$34-1),$U24,0))*$R$32)","v":0},null,{"$f":"IF(AX$72<$R$34,0,IF($R24>0,IF(0=MOD(AX$72-$R$34,$R24),$S24+$U24,$U24),IF(AX$72>($R$34-1),$U24,0))*$R$32)","v":0},null,{"$f":"IF(AZ$72<$R$34,0,IF($R24>0,IF(0=MOD(AZ$72-$R$34,$R24),$S24+$U24,$U24),IF(AZ$72>($R$34-1),$U24,0))*$R$32)","v":0},null,{"$f":"IF(BB$72<$R$34,0,IF($R24>0,IF(0=MOD(BB$72-$R$34,$R24),$S24+$U24,$U24),IF(BB$72>($R$34-1),$U24,0))*$R$32)","v":0},null,{"$f":"IF(BD$72<$R$34,0,IF($R24>0,IF(0=MOD(BD$72-$R$34,$R24),$S24+$U24,$U24),IF(BD$72>($R$34-1),$U24,0))*$R$32)","v":0},null,{"$f":"IF(BF$72<$R$34,0,IF($R24>0,IF(0=MOD(BF$72-$R$34,$R24),$S24+$U24,$U24),IF(BF$72>($R$34-1),$U24,0))*$R$32)","v":0},null,{"$f":"IF(BH$72<$R$34,0,IF($R24>0,IF(0=MOD(BH$72-$R$34,$R24),$S24+$U24,$U24),IF(BH$72>($R$34-1),$U24,0))*$R$32)","v":0},null,{"$f":"IF(BJ$72<$R$34,0,IF($R24>0,IF(0=MOD(BJ$72-$R$34,$R24),$S24+$U24,$U24),IF(BJ$72>($R$34-1),$U24,0))*$R$32)","v":0},null,{"$f":"IF(BL$72<$R$34,0,IF($R24>0,IF(0=MOD(BL$72-$R$34,$R24),$S24+$U24,$U24),IF(BL$72>($R$34-1),$U24,0))*$R$32)","v":0},null,{"$f":"IF(BN$72<$R$34,0,IF($R24>0,IF(0=MOD(BN$72-$R$34,$R24),$S24+$U24,$U24),IF(BN$72>($R$34-1),$U24,0))*$R$32)","v":0},null,{"$f":"IF(BP$72<$R$34,0,IF($R24>0,IF(0=MOD(BP$72-$R$34,$R24),$S24+$U24,$U24),IF(BP$72>($R$34-1),$U24,0))*$R$32)","v":0},null,{"$f":"IF(BR$72<$R$34,0,IF($R24>0,IF(0=MOD(BR$72-$R$34,$R24),$S24+$U24,$U24),IF(BR$72>($R$34-1),$U24,0))*$R$32)","v":0},null,{"$f":"IF(BT$72<$R$34,0,IF($R24>0,IF(0=MOD(BT$72-$R$34,$R24),$S24+$U24,$U24),IF(BT$72>($R$34-1),$U24,0))*$R$32)","v":0},null,{"$f":"IF(BV$72<$R$34,0,IF($R24>0,IF(0=MOD(BV$72-$R$34,$R24),$S24+$U24,$U24),IF(BV$72>($R$34-1),$U24,0))*$R$32)","v":0},null,{"$f":"IF(BX$72<$R$34,0,IF($R24>0,IF(0=MOD(BX$72-$R$34,$R24),$S24+$U24,$U24),IF(BX$72>($R$34-1),$U24,0))*$R$32)","v":0},null,{"$f":"IF(BZ$72<$R$34,0,IF($R24>0,IF(0=MOD(BZ$72-$R$34,$R24),$S24+$U24,$U24),IF(BZ$72>($R$34-1),$U24,0))*$R$32)","v":0},null,{"$f":"IF(CB$72<$R$34,0,IF($R24>0,IF(0=MOD(CB$72-$R$34,$R24),$S24+$U24,$U24),IF(CB$72>($R$34-1),$U24,0))*$R$32)","v":0},null,{"$f":"IF(CD$72<$R$34,0,IF($R24>0,IF(0=MOD(CD$72-$R$34,$R24),$S24+$U24,$U24),IF(CD$72>($R$34-1),$U24,0))*$R$32)","v":0},null,{"$f":"IF(CF$72<$R$34,0,IF($R24>0,IF(0=MOD(CF$72-$R$34,$R24),$S24+$U24,$U24),IF(CF$72>($R$34-1),$U24,0))*$R$32)","v":0},null,{"$f":"IF(CH$72<$R$34,0,IF($R24>0,IF(0=MOD(CH$72-$R$34,$R24),$S24+$U24,$U24),IF(CH$72>($R$34-1),$U24,0))*$R$32)","v":0},null,{"$f":"IF(CJ$72<$R$34,0,IF($R24>0,IF(0=MOD(CJ$72-$R$34,$R24),$S24+$U24,$U24),IF(CJ$72>($R$34-1),$U24,0))*$R$32)","v":0},null,{"$f":"IF(CL$72<$R$34,0,IF($R24>0,IF(0=MOD(CL$72-$R$34,$R24),$S24+$U24,$U24),IF(CL$72>($R$34-1),$U24,0))*$R$32)","v":0},null,{"$f":"IF(CN$72<$R$34,0,IF($R24>0,IF(0=MOD(CN$72-$R$34,$R24),$S24+$U24,$U24),IF(CN$72>($R$34-1),$U24,0))*$R$32)","v":0},null,{"$f":"IF(CP$72<$R$34,0,IF($R24>0,IF(0=MOD(CP$72-$R$34,$R24),$S24+$U24,$U24),IF(CP$72>($R$34-1),$U24,0))*$R$32)","v":0},null,{"$f":"IF(CR$72<$R$34,0,IF($R24>0,IF(0=MOD(CR$72-$R$34,$R24),$S24+$U24,$U24),IF(CR$72>($R$34-1),$U24,0))*$R$32)","v":0},null,{"$f":"IF(CT$72<$R$34,0,IF($R24>0,IF(0=MOD(CT$72-$R$34,$R24),$S24+$U24,$U24),IF(CT$72>($R$34-1),$U24,0))*$R$32)","v":0},null,{"$f":"IF(CV$72<$R$34,0,IF($R24>0,IF(0=MOD(CV$72-$R$34,$R24),$S24+$U24,$U24),IF(CV$72>($R$34-1),$U24,0))*$R$32)","v":0},null,{"$f":"IF(CX$72<$R$34,0,IF($R24>0,IF(0=MOD(CX$72-$R$34,$R24),$S24+$U24,$U24),IF(CX$72>($R$34-1),$U24,0))*$R$32)","v":0},null,{"$f":"IF(CZ$72<$R$34,0,IF($R24>0,IF(0=MOD(CZ$72-$R$34,$R24),$S24+$U24,$U24),IF(CZ$72>($R$34-1),$U24,0))*$R$32)","v":0},null,{"$f":"IF(DB$72<$R$34,0,IF($R24>0,IF(0=MOD(DB$72-$R$34,$R24),$S24+$U24,$U24),IF(DB$72>($R$34-1),$U24,0))*$R$32)","v":0},null,{"$f":"IF(DD$72<$R$34,0,IF($R24>0,IF(0=MOD(DD$72-$R$34,$R24),$S24+$U24,$U24),IF(DD$72>($R$34-1),$U24,0))*$R$32)","v":0},null,{"$f":"IF(DF$72<$R$34,0,IF($R24>0,IF(0=MOD(DF$72-$R$34,$R24),$S24+$U24,$U24),IF(DF$72>($R$34-1),$U24,0))*$R$32)","v":0},null,{"$f":"IF(DH$72<$R$34,0,IF($R24>0,IF(0=MOD(DH$72-$R$34,$R24),$S24+$U24,$U24),IF(DH$72>($R$34-1),$U24,0))*$R$32)","v":0},null,{"$f":"IF(DJ$72<$R$34,0,IF($R24>0,IF(0=MOD(DJ$72-$R$34,$R24),$S24+$U24,$U24),IF(DJ$72>($R$34-1),$U24,0))*$R$32)","v":0},null,{"$f":"IF(DL$72<$R$34,0,IF($R24>0,IF(0=MOD(DL$72-$R$34,$R24),$S24+$U24,$U24),IF(DL$72>($R$34-1),$U24,0))*$R$32)","v":0},null,{"$f":"IF(DN$72<$R$34,0,IF($R24>0,IF(0=MOD(DN$72-$R$34,$R24),$S24+$U24,$U24),IF(DN$72>($R$34-1),$U24,0))*$R$32)","v":0},null,{"$f":"IF(DP$72<$R$34,0,IF($R24>0,IF(0=MOD(DP$72-$R$34,$R24),$S24+$U24,$U24),IF(DP$72>($R$34-1),$U24,0))*$R$32)","v":0},null,{"$f":"IF(DR$72<$R$34,0,IF($R24>0,IF(0=MOD(DR$72-$R$34,$R24),$S24+$U24,$U24),IF(DR$72>($R$34-1),$U24,0))*$R$32)","v":0},null,{"$f":"IF(DT$72<$R$34,0,IF($R24>0,IF(0=MOD(DT$72-$R$34,$R24),$S24+$U24,$U24),IF(DT$72>($R$34-1),$U24,0))*$R$32)","v":0},null,{"$f":"IF(DV$72<$R$34,0,IF($R24>0,IF(0=MOD(DV$72-$R$34,$R24),$S24+$U24,$U24),IF(DV$72>($R$34-1),$U24,0))*$R$32)","v":0},null,{"$f":"IF(DX$72<$R$34,0,IF($R24>0,IF(0=MOD(DX$72-$R$34,$R24),$S24+$U24,$U24),IF(DX$72>($R$34-1),$U24,0))*$R$32)","v":0},null,{"$f":"IF(DZ$72<$R$34,0,IF($R24>0,IF(0=MOD(DZ$72-$R$34,$R24),$S24+$U24,$U24),IF(DZ$72>($R$34-1),$U24,0))*$R$32)","v":0},null,{"$f":"IF(EB$72<$R$34,0,IF($R24>0,IF(0=MOD(EB$72-$R$34,$R24),$S24+$U24,$U24),IF(EB$72>($R$34-1),$U24,0))*$R$32)","v":0},null,{"$f":"IF(ED$72<$R$34,0,IF($R24>0,IF(0=MOD(ED$72-$R$34,$R24),$S24+$U24,$U24),IF(ED$72>($R$34-1),$U24,0))*$R$32)","v":0},null,{"$f":"IF(EF$72<$R$34,0,IF($R24>0,IF(0=MOD(EF$72-$R$34,$R24),$S24+$U24,$U24),IF(EF$72>($R$34-1),$U24,0))*$R$32)","v":0},null,{"$f":"IF(EH$72<$R$34,0,IF($R24>0,IF(0=MOD(EH$72-$R$34,$R24),$S24+$U24,$U24),IF(EH$72>($R$34-1),$U24,0))*$R$32)","v":0},null,{"$f":"IF(EJ$72<$R$34,0,IF($R24>0,IF(0=MOD(EJ$72-$R$34,$R24),$S24+$U24,$U24),IF(EJ$72>($R$34-1),$U24,0))*$R$32)","v":0},null,{"$f":"IF(EL$72<$R$34,0,IF($R24>0,IF(0=MOD(EL$72-$R$34,$R24),$S24+$U24,$U24),IF(EL$72>($R$34-1),$U24,0))*$R$32)","v":0},null,{"$f":"IF(EN$72<$R$34,0,IF($R24>0,IF(0=MOD(EN$72-$R$34,$R24),$S24+$U24,$U24),IF(EN$72>($R$34-1),$U24,0))*$R$32)","v":0},null,{"$f":"IF(EP$72<$R$34,0,IF($R24>0,IF(0=MOD(EP$72-$R$34,$R24),$S24+$U24,$U24),IF(EP$72>($R$34-1),$U24,0))*$R$32)","v":0},null,{"$f":"IF(ER$72<$R$34,0,IF($R24>0,IF(0=MOD(ER$72-$R$34,$R24),$S24+$U24,$U24),IF(ER$72>($R$34-1),$U24,0))*$R$32)","v":0},null,{"$f":"IF(ET$72<$R$34,0,IF($R24>0,IF(0=MOD(ET$72-$R$34,$R24),$S24+$U24,$U24),IF(ET$72>($R$34-1),$U24,0))*$R$32)","v":0},null,{"$f":"IF(EV$72<$R$34,0,IF($R24>0,IF(0=MOD(EV$72-$R$34,$R24),$S24+$U24,$U24),IF(EV$72>($R$34-1),$U24,0))*$R$32)","v":0},null,{"$f":"IF(EX$72<$R$34,0,IF($R24>0,IF(0=MOD(EX$72-$R$34,$R24),$S24+$U24,$U24),IF(EX$72>($R$34-1),$U24,0))*$R$32)","v":0},null,{"$f":"IF(EZ$72<$R$34,0,IF($R24>0,IF(0=MOD(EZ$72-$R$34,$R24),$S24+$U24,$U24),IF(EZ$72>($R$34-1),$U24,0))*$R$32)","v":0},null,{"$f":"IF(FB$72<$R$34,0,IF($R24>0,IF(0=MOD(FB$72-$R$34,$R24),$S24+$U24,$U24),IF(FB$72>($R$34-1),$U24,0))*$R$32)","v":0},null,{"$f":"IF(FD$72<$R$34,0,IF($R24>0,IF(0=MOD(FD$72-$R$34,$R24),$S24+$U24,$U24),IF(FD$72>($R$34-1),$U24,0))*$R$32)","v":0},null,{"$f":"IF(FF$72<$R$34,0,IF($R24>0,IF(0=MOD(FF$72-$R$34,$R24),$S24+$U24,$U24),IF(FF$72>($R$34-1),$U24,0))*$R$32)","v":0},null,{"$f":"IF(FH$72<$R$34,0,IF($R24>0,IF(0=MOD(FH$72-$R$34,$R24),$S24+$U24,$U24),IF(FH$72>($R$34-1),$U24,0))*$R$32)","v":0},null,{"$f":"IF(FJ$72<$R$34,0,IF($R24>0,IF(0=MOD(FJ$72-$R$34,$R24),$S24+$U24,$U24),IF(FJ$72>($R$34-1),$U24,0))*$R$32)","v":0},null,{"$f":"IF(FL$72<$R$34,0,IF($R24>0,IF(0=MOD(FL$72-$R$34,$R24),$S24+$U24,$U24),IF(FL$72>($R$34-1),$U24,0))*$R$32)","v":0},null,{"$f":"IF(FN$72<$R$34,0,IF($R24>0,IF(0=MOD(FN$72-$R$34,$R24),$S24+$U24,$U24),IF(FN$72>($R$34-1),$U24,0))*$R$32)","v":0},null,{"$f":"IF(FP$72<$R$34,0,IF($R24>0,IF(0=MOD(FP$72-$R$34,$R24),$S24+$U24,$U24),IF(FP$72>($R$34-1),$U24,0))*$R$32)","v":0},null,{"$f":"IF(FR$72<$R$34,0,IF($R24>0,IF(0=MOD(FR$72-$R$34,$R24),$S24+$U24,$U24),IF(FR$72>($R$34-1),$U24,0))*$R$32)","v":0},null,{"$f":"IF(FT$72<$R$34,0,IF($R24>0,IF(0=MOD(FT$72-$R$34,$R24),$S24+$U24,$U24),IF(FT$72>($R$34-1),$U24,0))*$R$32)","v":0},null,{"$f":"IF(FV$72<$R$34,0,IF($R24>0,IF(0=MOD(FV$72-$R$34,$R24),$S24+$U24,$U24),IF(FV$72>($R$34-1),$U24,0))*$R$32)","v":0},null,{"$f":"IF(FX$72<$R$34,0,IF($R24>0,IF(0=MOD(FX$72-$R$34,$R24),$S24+$U24,$U24),IF(FX$72>($R$34-1),$U24,0))*$R$32)","v":0},null,{"$f":"IF(FZ$72<$R$34,0,IF($R24>0,IF(0=MOD(FZ$72-$R$34,$R24),$S24+$U24,$U24),IF(FZ$72>($R$34-1),$U24,0))*$R$32)","v":0},null,{"$f":"IF(GB$72<$R$34,0,IF($R24>0,IF(0=MOD(GB$72-$R$34,$R24),$S24+$U24,$U24),IF(GB$72>($R$34-1),$U24,0))*$R$32)","v":0},null,{"$f":"IF(GD$72<$R$34,0,IF($R24>0,IF(0=MOD(GD$72-$R$34,$R24),$S24+$U24,$U24),IF(GD$72>($R$34-1),$U24,0))*$R$32)","v":0},null,{"$f":"IF(GF$72<$R$34,0,IF($R24>0,IF(0=MOD(GF$72-$R$34,$R24),$S24+$U24,$U24),IF(GF$72>($R$34-1),$U24,0))*$R$32)","v":0},null,{"$f":"IF(GH$72<$R$34,0,IF($R24>0,IF(0=MOD(GH$72-$R$34,$R24),$S24+$U24,$U24),IF(GH$72>($R$34-1),$U24,0))*$R$32)","v":0},null,{"$f":"IF(GJ$72<$R$34,0,IF($R24>0,IF(0=MOD(GJ$72-$R$34,$R24),$S24+$U24,$U24),IF(GJ$72>($R$34-1),$U24,0))*$R$32)","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"J25","v":"Variable Message Sign"},null,{"$f":"IF(L$72<$R$34,0,IF($R25>0,IF(0=MOD(L$72-$R$34,$R25),$S25+$U25,$U25),IF(L$72>($R$34-1),$U25,0))*$R$32)","v":0},null,{"$f":"IF(N$72<$R$34,0,IF($R25>0,IF(0=MOD(N$72-$R$34,$R25),$S25+$U25,$U25),IF(N$72>($R$34-1),$U25,0))*$R$32)","v":0},null,{"$f":"IF(P$72<$R$34,0,IF($R25>0,IF(0=MOD(P$72-$R$34,$R25),$S25+$U25,$U25),IF(P$72>($R$34-1),$U25,0))*$R$32)","v":0},null,{"$f":"IF(R$72<$R$34,0,IF($R25>0,IF(0=MOD(R$72-$R$34,$R25),$S25+$U25,$U25),IF(R$72>($R$34-1),$U25,0))*$R$32)","v":0},null,{"$f":"IF(T$72<$R$34,0,IF($R25>0,IF(0=MOD(T$72-$R$34,$R25),$S25+$U25,$U25),IF(T$72>($R$34-1),$U25,0))*$R$32)","v":0},null,{"$f":"IF(V$72<$R$34,0,IF($R25>0,IF(0=MOD(V$72-$R$34,$R25),$S25+$U25,$U25),IF(V$72>($R$34-1),$U25,0))*$R$32)","v":0},null,{"$f":"IF(X$72<$R$34,0,IF($R25>0,IF(0=MOD(X$72-$R$34,$R25),$S25+$U25,$U25),IF(X$72>($R$34-1),$U25,0))*$R$32)","v":0},null,{"$f":"IF(Z$72<$R$34,0,IF($R25>0,IF(0=MOD(Z$72-$R$34,$R25),$S25+$U25,$U25),IF(Z$72>($R$34-1),$U25,0))*$R$32)","v":0},null,{"$f":"IF(AB$72<$R$34,0,IF($R25>0,IF(0=MOD(AB$72-$R$34,$R25),$S25+$U25,$U25),IF(AB$72>($R$34-1),$U25,0))*$R$32)","v":0},null,{"$f":"IF(AD$72<$R$34,0,IF($R25>0,IF(0=MOD(AD$72-$R$34,$R25),$S25+$U25,$U25),IF(AD$72>($R$34-1),$U25,0))*$R$32)","v":0},null,{"$f":"IF(AF$72<$R$34,0,IF($R25>0,IF(0=MOD(AF$72-$R$34,$R25),$S25+$U25,$U25),IF(AF$72>($R$34-1),$U25,0))*$R$32)","v":0},null,{"$f":"IF(AH$72<$R$34,0,IF($R25>0,IF(0=MOD(AH$72-$R$34,$R25),$S25+$U25,$U25),IF(AH$72>($R$34-1),$U25,0))*$R$32)","v":0},null,{"$f":"IF(AJ$72<$R$34,0,IF($R25>0,IF(0=MOD(AJ$72-$R$34,$R25),$S25+$U25,$U25),IF(AJ$72>($R$34-1),$U25,0))*$R$32)","v":0},null,{"$f":"IF(AL$72<$R$34,0,IF($R25>0,IF(0=MOD(AL$72-$R$34,$R25),$S25+$U25,$U25),IF(AL$72>($R$34-1),$U25,0))*$R$32)","v":0},null,{"$f":"IF(AN$72<$R$34,0,IF($R25>0,IF(0=MOD(AN$72-$R$34,$R25),$S25+$U25,$U25),IF(AN$72>($R$34-1),$U25,0))*$R$32)","v":0},null,{"$f":"IF(AP$72<$R$34,0,IF($R25>0,IF(0=MOD(AP$72-$R$34,$R25),$S25+$U25,$U25),IF(AP$72>($R$34-1),$U25,0))*$R$32)","v":0},null,{"$f":"IF(AR$72<$R$34,0,IF($R25>0,IF(0=MOD(AR$72-$R$34,$R25),$S25+$U25,$U25),IF(AR$72>($R$34-1),$U25,0))*$R$32)","v":0},null,{"$f":"IF(AT$72<$R$34,0,IF($R25>0,IF(0=MOD(AT$72-$R$34,$R25),$S25+$U25,$U25),IF(AT$72>($R$34-1),$U25,0))*$R$32)","v":0},null,{"$f":"IF(AV$72<$R$34,0,IF($R25>0,IF(0=MOD(AV$72-$R$34,$R25),$S25+$U25,$U25),IF(AV$72>($R$34-1),$U25,0))*$R$32)","v":0},null,{"$f":"IF(AX$72<$R$34,0,IF($R25>0,IF(0=MOD(AX$72-$R$34,$R25),$S25+$U25,$U25),IF(AX$72>($R$34-1),$U25,0))*$R$32)","v":0},null,{"$f":"IF(AZ$72<$R$34,0,IF($R25>0,IF(0=MOD(AZ$72-$R$34,$R25),$S25+$U25,$U25),IF(AZ$72>($R$34-1),$U25,0))*$R$32)","v":0},null,{"$f":"IF(BB$72<$R$34,0,IF($R25>0,IF(0=MOD(BB$72-$R$34,$R25),$S25+$U25,$U25),IF(BB$72>($R$34-1),$U25,0))*$R$32)","v":0},null,{"$f":"IF(BD$72<$R$34,0,IF($R25>0,IF(0=MOD(BD$72-$R$34,$R25),$S25+$U25,$U25),IF(BD$72>($R$34-1),$U25,0))*$R$32)","v":0},null,{"$f":"IF(BF$72<$R$34,0,IF($R25>0,IF(0=MOD(BF$72-$R$34,$R25),$S25+$U25,$U25),IF(BF$72>($R$34-1),$U25,0))*$R$32)","v":0},null,{"$f":"IF(BH$72<$R$34,0,IF($R25>0,IF(0=MOD(BH$72-$R$34,$R25),$S25+$U25,$U25),IF(BH$72>($R$34-1),$U25,0))*$R$32)","v":0},null,{"$f":"IF(BJ$72<$R$34,0,IF($R25>0,IF(0=MOD(BJ$72-$R$34,$R25),$S25+$U25,$U25),IF(BJ$72>($R$34-1),$U25,0))*$R$32)","v":0},null,{"$f":"IF(BL$72<$R$34,0,IF($R25>0,IF(0=MOD(BL$72-$R$34,$R25),$S25+$U25,$U25),IF(BL$72>($R$34-1),$U25,0))*$R$32)","v":0},null,{"$f":"IF(BN$72<$R$34,0,IF($R25>0,IF(0=MOD(BN$72-$R$34,$R25),$S25+$U25,$U25),IF(BN$72>($R$34-1),$U25,0))*$R$32)","v":0},null,{"$f":"IF(BP$72<$R$34,0,IF($R25>0,IF(0=MOD(BP$72-$R$34,$R25),$S25+$U25,$U25),IF(BP$72>($R$34-1),$U25,0))*$R$32)","v":0},null,{"$f":"IF(BR$72<$R$34,0,IF($R25>0,IF(0=MOD(BR$72-$R$34,$R25),$S25+$U25,$U25),IF(BR$72>($R$34-1),$U25,0))*$R$32)","v":0},null,{"$f":"IF(BT$72<$R$34,0,IF($R25>0,IF(0=MOD(BT$72-$R$34,$R25),$S25+$U25,$U25),IF(BT$72>($R$34-1),$U25,0))*$R$32)","v":0},null,{"$f":"IF(BV$72<$R$34,0,IF($R25>0,IF(0=MOD(BV$72-$R$34,$R25),$S25+$U25,$U25),IF(BV$72>($R$34-1),$U25,0))*$R$32)","v":0},null,{"$f":"IF(BX$72<$R$34,0,IF($R25>0,IF(0=MOD(BX$72-$R$34,$R25),$S25+$U25,$U25),IF(BX$72>($R$34-1),$U25,0))*$R$32)","v":0},null,{"$f":"IF(BZ$72<$R$34,0,IF($R25>0,IF(0=MOD(BZ$72-$R$34,$R25),$S25+$U25,$U25),IF(BZ$72>($R$34-1),$U25,0))*$R$32)","v":0},null,{"$f":"IF(CB$72<$R$34,0,IF($R25>0,IF(0=MOD(CB$72-$R$34,$R25),$S25+$U25,$U25),IF(CB$72>($R$34-1),$U25,0))*$R$32)","v":0},null,{"$f":"IF(CD$72<$R$34,0,IF($R25>0,IF(0=MOD(CD$72-$R$34,$R25),$S25+$U25,$U25),IF(CD$72>($R$34-1),$U25,0))*$R$32)","v":0},null,{"$f":"IF(CF$72<$R$34,0,IF($R25>0,IF(0=MOD(CF$72-$R$34,$R25),$S25+$U25,$U25),IF(CF$72>($R$34-1),$U25,0))*$R$32)","v":0},null,{"$f":"IF(CH$72<$R$34,0,IF($R25>0,IF(0=MOD(CH$72-$R$34,$R25),$S25+$U25,$U25),IF(CH$72>($R$34-1),$U25,0))*$R$32)","v":0},null,{"$f":"IF(CJ$72<$R$34,0,IF($R25>0,IF(0=MOD(CJ$72-$R$34,$R25),$S25+$U25,$U25),IF(CJ$72>($R$34-1),$U25,0))*$R$32)","v":0},null,{"$f":"IF(CL$72<$R$34,0,IF($R25>0,IF(0=MOD(CL$72-$R$34,$R25),$S25+$U25,$U25),IF(CL$72>($R$34-1),$U25,0))*$R$32)","v":0},null,{"$f":"IF(CN$72<$R$34,0,IF($R25>0,IF(0=MOD(CN$72-$R$34,$R25),$S25+$U25,$U25),IF(CN$72>($R$34-1),$U25,0))*$R$32)","v":0},null,{"$f":"IF(CP$72<$R$34,0,IF($R25>0,IF(0=MOD(CP$72-$R$34,$R25),$S25+$U25,$U25),IF(CP$72>($R$34-1),$U25,0))*$R$32)","v":0},null,{"$f":"IF(CR$72<$R$34,0,IF($R25>0,IF(0=MOD(CR$72-$R$34,$R25),$S25+$U25,$U25),IF(CR$72>($R$34-1),$U25,0))*$R$32)","v":0},null,{"$f":"IF(CT$72<$R$34,0,IF($R25>0,IF(0=MOD(CT$72-$R$34,$R25),$S25+$U25,$U25),IF(CT$72>($R$34-1),$U25,0))*$R$32)","v":0},null,{"$f":"IF(CV$72<$R$34,0,IF($R25>0,IF(0=MOD(CV$72-$R$34,$R25),$S25+$U25,$U25),IF(CV$72>($R$34-1),$U25,0))*$R$32)","v":0},null,{"$f":"IF(CX$72<$R$34,0,IF($R25>0,IF(0=MOD(CX$72-$R$34,$R25),$S25+$U25,$U25),IF(CX$72>($R$34-1),$U25,0))*$R$32)","v":0},null,{"$f":"IF(CZ$72<$R$34,0,IF($R25>0,IF(0=MOD(CZ$72-$R$34,$R25),$S25+$U25,$U25),IF(CZ$72>($R$34-1),$U25,0))*$R$32)","v":0},null,{"$f":"IF(DB$72<$R$34,0,IF($R25>0,IF(0=MOD(DB$72-$R$34,$R25),$S25+$U25,$U25),IF(DB$72>($R$34-1),$U25,0))*$R$32)","v":0},null,{"$f":"IF(DD$72<$R$34,0,IF($R25>0,IF(0=MOD(DD$72-$R$34,$R25),$S25+$U25,$U25),IF(DD$72>($R$34-1),$U25,0))*$R$32)","v":0},null,{"$f":"IF(DF$72<$R$34,0,IF($R25>0,IF(0=MOD(DF$72-$R$34,$R25),$S25+$U25,$U25),IF(DF$72>($R$34-1),$U25,0))*$R$32)","v":0},null,{"$f":"IF(DH$72<$R$34,0,IF($R25>0,IF(0=MOD(DH$72-$R$34,$R25),$S25+$U25,$U25),IF(DH$72>($R$34-1),$U25,0))*$R$32)","v":0},null,{"$f":"IF(DJ$72<$R$34,0,IF($R25>0,IF(0=MOD(DJ$72-$R$34,$R25),$S25+$U25,$U25),IF(DJ$72>($R$34-1),$U25,0))*$R$32)","v":0},null,{"$f":"IF(DL$72<$R$34,0,IF($R25>0,IF(0=MOD(DL$72-$R$34,$R25),$S25+$U25,$U25),IF(DL$72>($R$34-1),$U25,0))*$R$32)","v":0},null,{"$f":"IF(DN$72<$R$34,0,IF($R25>0,IF(0=MOD(DN$72-$R$34,$R25),$S25+$U25,$U25),IF(DN$72>($R$34-1),$U25,0))*$R$32)","v":0},null,{"$f":"IF(DP$72<$R$34,0,IF($R25>0,IF(0=MOD(DP$72-$R$34,$R25),$S25+$U25,$U25),IF(DP$72>($R$34-1),$U25,0))*$R$32)","v":0},null,{"$f":"IF(DR$72<$R$34,0,IF($R25>0,IF(0=MOD(DR$72-$R$34,$R25),$S25+$U25,$U25),IF(DR$72>($R$34-1),$U25,0))*$R$32)","v":0},null,{"$f":"IF(DT$72<$R$34,0,IF($R25>0,IF(0=MOD(DT$72-$R$34,$R25),$S25+$U25,$U25),IF(DT$72>($R$34-1),$U25,0))*$R$32)","v":0},null,{"$f":"IF(DV$72<$R$34,0,IF($R25>0,IF(0=MOD(DV$72-$R$34,$R25),$S25+$U25,$U25),IF(DV$72>($R$34-1),$U25,0))*$R$32)","v":0},null,{"$f":"IF(DX$72<$R$34,0,IF($R25>0,IF(0=MOD(DX$72-$R$34,$R25),$S25+$U25,$U25),IF(DX$72>($R$34-1),$U25,0))*$R$32)","v":0},null,{"$f":"IF(DZ$72<$R$34,0,IF($R25>0,IF(0=MOD(DZ$72-$R$34,$R25),$S25+$U25,$U25),IF(DZ$72>($R$34-1),$U25,0))*$R$32)","v":0},null,{"$f":"IF(EB$72<$R$34,0,IF($R25>0,IF(0=MOD(EB$72-$R$34,$R25),$S25+$U25,$U25),IF(EB$72>($R$34-1),$U25,0))*$R$32)","v":0},null,{"$f":"IF(ED$72<$R$34,0,IF($R25>0,IF(0=MOD(ED$72-$R$34,$R25),$S25+$U25,$U25),IF(ED$72>($R$34-1),$U25,0))*$R$32)","v":0},null,{"$f":"IF(EF$72<$R$34,0,IF($R25>0,IF(0=MOD(EF$72-$R$34,$R25),$S25+$U25,$U25),IF(EF$72>($R$34-1),$U25,0))*$R$32)","v":0},null,{"$f":"IF(EH$72<$R$34,0,IF($R25>0,IF(0=MOD(EH$72-$R$34,$R25),$S25+$U25,$U25),IF(EH$72>($R$34-1),$U25,0))*$R$32)","v":0},null,{"$f":"IF(EJ$72<$R$34,0,IF($R25>0,IF(0=MOD(EJ$72-$R$34,$R25),$S25+$U25,$U25),IF(EJ$72>($R$34-1),$U25,0))*$R$32)","v":0},null,{"$f":"IF(EL$72<$R$34,0,IF($R25>0,IF(0=MOD(EL$72-$R$34,$R25),$S25+$U25,$U25),IF(EL$72>($R$34-1),$U25,0))*$R$32)","v":0},null,{"$f":"IF(EN$72<$R$34,0,IF($R25>0,IF(0=MOD(EN$72-$R$34,$R25),$S25+$U25,$U25),IF(EN$72>($R$34-1),$U25,0))*$R$32)","v":0},null,{"$f":"IF(EP$72<$R$34,0,IF($R25>0,IF(0=MOD(EP$72-$R$34,$R25),$S25+$U25,$U25),IF(EP$72>($R$34-1),$U25,0))*$R$32)","v":0},null,{"$f":"IF(ER$72<$R$34,0,IF($R25>0,IF(0=MOD(ER$72-$R$34,$R25),$S25+$U25,$U25),IF(ER$72>($R$34-1),$U25,0))*$R$32)","v":0},null,{"$f":"IF(ET$72<$R$34,0,IF($R25>0,IF(0=MOD(ET$72-$R$34,$R25),$S25+$U25,$U25),IF(ET$72>($R$34-1),$U25,0))*$R$32)","v":0},null,{"$f":"IF(EV$72<$R$34,0,IF($R25>0,IF(0=MOD(EV$72-$R$34,$R25),$S25+$U25,$U25),IF(EV$72>($R$34-1),$U25,0))*$R$32)","v":0},null,{"$f":"IF(EX$72<$R$34,0,IF($R25>0,IF(0=MOD(EX$72-$R$34,$R25),$S25+$U25,$U25),IF(EX$72>($R$34-1),$U25,0))*$R$32)","v":0},null,{"$f":"IF(EZ$72<$R$34,0,IF($R25>0,IF(0=MOD(EZ$72-$R$34,$R25),$S25+$U25,$U25),IF(EZ$72>($R$34-1),$U25,0))*$R$32)","v":0},null,{"$f":"IF(FB$72<$R$34,0,IF($R25>0,IF(0=MOD(FB$72-$R$34,$R25),$S25+$U25,$U25),IF(FB$72>($R$34-1),$U25,0))*$R$32)","v":0},null,{"$f":"IF(FD$72<$R$34,0,IF($R25>0,IF(0=MOD(FD$72-$R$34,$R25),$S25+$U25,$U25),IF(FD$72>($R$34-1),$U25,0))*$R$32)","v":0},null,{"$f":"IF(FF$72<$R$34,0,IF($R25>0,IF(0=MOD(FF$72-$R$34,$R25),$S25+$U25,$U25),IF(FF$72>($R$34-1),$U25,0))*$R$32)","v":0},null,{"$f":"IF(FH$72<$R$34,0,IF($R25>0,IF(0=MOD(FH$72-$R$34,$R25),$S25+$U25,$U25),IF(FH$72>($R$34-1),$U25,0))*$R$32)","v":0},null,{"$f":"IF(FJ$72<$R$34,0,IF($R25>0,IF(0=MOD(FJ$72-$R$34,$R25),$S25+$U25,$U25),IF(FJ$72>($R$34-1),$U25,0))*$R$32)","v":0},null,{"$f":"IF(FL$72<$R$34,0,IF($R25>0,IF(0=MOD(FL$72-$R$34,$R25),$S25+$U25,$U25),IF(FL$72>($R$34-1),$U25,0))*$R$32)","v":0},null,{"$f":"IF(FN$72<$R$34,0,IF($R25>0,IF(0=MOD(FN$72-$R$34,$R25),$S25+$U25,$U25),IF(FN$72>($R$34-1),$U25,0))*$R$32)","v":0},null,{"$f":"IF(FP$72<$R$34,0,IF($R25>0,IF(0=MOD(FP$72-$R$34,$R25),$S25+$U25,$U25),IF(FP$72>($R$34-1),$U25,0))*$R$32)","v":0},null,{"$f":"IF(FR$72<$R$34,0,IF($R25>0,IF(0=MOD(FR$72-$R$34,$R25),$S25+$U25,$U25),IF(FR$72>($R$34-1),$U25,0))*$R$32)","v":0},null,{"$f":"IF(FT$72<$R$34,0,IF($R25>0,IF(0=MOD(FT$72-$R$34,$R25),$S25+$U25,$U25),IF(FT$72>($R$34-1),$U25,0))*$R$32)","v":0},null,{"$f":"IF(FV$72<$R$34,0,IF($R25>0,IF(0=MOD(FV$72-$R$34,$R25),$S25+$U25,$U25),IF(FV$72>($R$34-1),$U25,0))*$R$32)","v":0},null,{"$f":"IF(FX$72<$R$34,0,IF($R25>0,IF(0=MOD(FX$72-$R$34,$R25),$S25+$U25,$U25),IF(FX$72>($R$34-1),$U25,0))*$R$32)","v":0},null,{"$f":"IF(FZ$72<$R$34,0,IF($R25>0,IF(0=MOD(FZ$72-$R$34,$R25),$S25+$U25,$U25),IF(FZ$72>($R$34-1),$U25,0))*$R$32)","v":0},null,{"$f":"IF(GB$72<$R$34,0,IF($R25>0,IF(0=MOD(GB$72-$R$34,$R25),$S25+$U25,$U25),IF(GB$72>($R$34-1),$U25,0))*$R$32)","v":0},null,{"$f":"IF(GD$72<$R$34,0,IF($R25>0,IF(0=MOD(GD$72-$R$34,$R25),$S25+$U25,$U25),IF(GD$72>($R$34-1),$U25,0))*$R$32)","v":0},null,{"$f":"IF(GF$72<$R$34,0,IF($R25>0,IF(0=MOD(GF$72-$R$34,$R25),$S25+$U25,$U25),IF(GF$72>($R$34-1),$U25,0))*$R$32)","v":0},null,{"$f":"IF(GH$72<$R$34,0,IF($R25>0,IF(0=MOD(GH$72-$R$34,$R25),$S25+$U25,$U25),IF(GH$72>($R$34-1),$U25,0))*$R$32)","v":0},null,{"$f":"IF(GJ$72<$R$34,0,IF($R25>0,IF(0=MOD(GJ$72-$R$34,$R25),$S25+$U25,$U25),IF(GJ$72>($R$34-1),$U25,0))*$R$32)","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"J26","v":"Variable Message Sign Tower"},null,{"$f":"IF(L$72<$R$34,0,IF($R26>0,IF(0=MOD(L$72-$R$34,$R26),$S26+$U26,$U26),IF(L$72>($R$34-1),$U26,0))*$R$32)","v":0},null,{"$f":"IF(N$72<$R$34,0,IF($R26>0,IF(0=MOD(N$72-$R$34,$R26),$S26+$U26,$U26),IF(N$72>($R$34-1),$U26,0))*$R$32)","v":0},null,{"$f":"IF(P$72<$R$34,0,IF($R26>0,IF(0=MOD(P$72-$R$34,$R26),$S26+$U26,$U26),IF(P$72>($R$34-1),$U26,0))*$R$32)","v":0},null,{"$f":"IF(R$72<$R$34,0,IF($R26>0,IF(0=MOD(R$72-$R$34,$R26),$S26+$U26,$U26),IF(R$72>($R$34-1),$U26,0))*$R$32)","v":0},null,{"$f":"IF(T$72<$R$34,0,IF($R26>0,IF(0=MOD(T$72-$R$34,$R26),$S26+$U26,$U26),IF(T$72>($R$34-1),$U26,0))*$R$32)","v":0},null,{"$f":"IF(V$72<$R$34,0,IF($R26>0,IF(0=MOD(V$72-$R$34,$R26),$S26+$U26,$U26),IF(V$72>($R$34-1),$U26,0))*$R$32)","v":0},null,{"$f":"IF(X$72<$R$34,0,IF($R26>0,IF(0=MOD(X$72-$R$34,$R26),$S26+$U26,$U26),IF(X$72>($R$34-1),$U26,0))*$R$32)","v":0},null,{"$f":"IF(Z$72<$R$34,0,IF($R26>0,IF(0=MOD(Z$72-$R$34,$R26),$S26+$U26,$U26),IF(Z$72>($R$34-1),$U26,0))*$R$32)","v":0},null,{"$f":"IF(AB$72<$R$34,0,IF($R26>0,IF(0=MOD(AB$72-$R$34,$R26),$S26+$U26,$U26),IF(AB$72>($R$34-1),$U26,0))*$R$32)","v":0},null,{"$f":"IF(AD$72<$R$34,0,IF($R26>0,IF(0=MOD(AD$72-$R$34,$R26),$S26+$U26,$U26),IF(AD$72>($R$34-1),$U26,0))*$R$32)","v":0},null,{"$f":"IF(AF$72<$R$34,0,IF($R26>0,IF(0=MOD(AF$72-$R$34,$R26),$S26+$U26,$U26),IF(AF$72>($R$34-1),$U26,0))*$R$32)","v":0},null,{"$f":"IF(AH$72<$R$34,0,IF($R26>0,IF(0=MOD(AH$72-$R$34,$R26),$S26+$U26,$U26),IF(AH$72>($R$34-1),$U26,0))*$R$32)","v":0},null,{"$f":"IF(AJ$72<$R$34,0,IF($R26>0,IF(0=MOD(AJ$72-$R$34,$R26),$S26+$U26,$U26),IF(AJ$72>($R$34-1),$U26,0))*$R$32)","v":0},null,{"$f":"IF(AL$72<$R$34,0,IF($R26>0,IF(0=MOD(AL$72-$R$34,$R26),$S26+$U26,$U26),IF(AL$72>($R$34-1),$U26,0))*$R$32)","v":0},null,{"$f":"IF(AN$72<$R$34,0,IF($R26>0,IF(0=MOD(AN$72-$R$34,$R26),$S26+$U26,$U26),IF(AN$72>($R$34-1),$U26,0))*$R$32)","v":0},null,{"$f":"IF(AP$72<$R$34,0,IF($R26>0,IF(0=MOD(AP$72-$R$34,$R26),$S26+$U26,$U26),IF(AP$72>($R$34-1),$U26,0))*$R$32)","v":0},null,{"$f":"IF(AR$72<$R$34,0,IF($R26>0,IF(0=MOD(AR$72-$R$34,$R26),$S26+$U26,$U26),IF(AR$72>($R$34-1),$U26,0))*$R$32)","v":0},null,{"$f":"IF(AT$72<$R$34,0,IF($R26>0,IF(0=MOD(AT$72-$R$34,$R26),$S26+$U26,$U26),IF(AT$72>($R$34-1),$U26,0))*$R$32)","v":0},null,{"$f":"IF(AV$72<$R$34,0,IF($R26>0,IF(0=MOD(AV$72-$R$34,$R26),$S26+$U26,$U26),IF(AV$72>($R$34-1),$U26,0))*$R$32)","v":0},null,{"$f":"IF(AX$72<$R$34,0,IF($R26>0,IF(0=MOD(AX$72-$R$34,$R26),$S26+$U26,$U26),IF(AX$72>($R$34-1),$U26,0))*$R$32)","v":0},null,{"$f":"IF(AZ$72<$R$34,0,IF($R26>0,IF(0=MOD(AZ$72-$R$34,$R26),$S26+$U26,$U26),IF(AZ$72>($R$34-1),$U26,0))*$R$32)","v":0},null,{"$f":"IF(BB$72<$R$34,0,IF($R26>0,IF(0=MOD(BB$72-$R$34,$R26),$S26+$U26,$U26),IF(BB$72>($R$34-1),$U26,0))*$R$32)","v":0},null,{"$f":"IF(BD$72<$R$34,0,IF($R26>0,IF(0=MOD(BD$72-$R$34,$R26),$S26+$U26,$U26),IF(BD$72>($R$34-1),$U26,0))*$R$32)","v":0},null,{"$f":"IF(BF$72<$R$34,0,IF($R26>0,IF(0=MOD(BF$72-$R$34,$R26),$S26+$U26,$U26),IF(BF$72>($R$34-1),$U26,0))*$R$32)","v":0},null,{"$f":"IF(BH$72<$R$34,0,IF($R26>0,IF(0=MOD(BH$72-$R$34,$R26),$S26+$U26,$U26),IF(BH$72>($R$34-1),$U26,0))*$R$32)","v":0},null,{"$f":"IF(BJ$72<$R$34,0,IF($R26>0,IF(0=MOD(BJ$72-$R$34,$R26),$S26+$U26,$U26),IF(BJ$72>($R$34-1),$U26,0))*$R$32)","v":0},null,{"$f":"IF(BL$72<$R$34,0,IF($R26>0,IF(0=MOD(BL$72-$R$34,$R26),$S26+$U26,$U26),IF(BL$72>($R$34-1),$U26,0))*$R$32)","v":0},null,{"$f":"IF(BN$72<$R$34,0,IF($R26>0,IF(0=MOD(BN$72-$R$34,$R26),$S26+$U26,$U26),IF(BN$72>($R$34-1),$U26,0))*$R$32)","v":0},null,{"$f":"IF(BP$72<$R$34,0,IF($R26>0,IF(0=MOD(BP$72-$R$34,$R26),$S26+$U26,$U26),IF(BP$72>($R$34-1),$U26,0))*$R$32)","v":0},null,{"$f":"IF(BR$72<$R$34,0,IF($R26>0,IF(0=MOD(BR$72-$R$34,$R26),$S26+$U26,$U26),IF(BR$72>($R$34-1),$U26,0))*$R$32)","v":0},null,{"$f":"IF(BT$72<$R$34,0,IF($R26>0,IF(0=MOD(BT$72-$R$34,$R26),$S26+$U26,$U26),IF(BT$72>($R$34-1),$U26,0))*$R$32)","v":0},null,{"$f":"IF(BV$72<$R$34,0,IF($R26>0,IF(0=MOD(BV$72-$R$34,$R26),$S26+$U26,$U26),IF(BV$72>($R$34-1),$U26,0))*$R$32)","v":0},null,{"$f":"IF(BX$72<$R$34,0,IF($R26>0,IF(0=MOD(BX$72-$R$34,$R26),$S26+$U26,$U26),IF(BX$72>($R$34-1),$U26,0))*$R$32)","v":0},null,{"$f":"IF(BZ$72<$R$34,0,IF($R26>0,IF(0=MOD(BZ$72-$R$34,$R26),$S26+$U26,$U26),IF(BZ$72>($R$34-1),$U26,0))*$R$32)","v":0},null,{"$f":"IF(CB$72<$R$34,0,IF($R26>0,IF(0=MOD(CB$72-$R$34,$R26),$S26+$U26,$U26),IF(CB$72>($R$34-1),$U26,0))*$R$32)","v":0},null,{"$f":"IF(CD$72<$R$34,0,IF($R26>0,IF(0=MOD(CD$72-$R$34,$R26),$S26+$U26,$U26),IF(CD$72>($R$34-1),$U26,0))*$R$32)","v":0},null,{"$f":"IF(CF$72<$R$34,0,IF($R26>0,IF(0=MOD(CF$72-$R$34,$R26),$S26+$U26,$U26),IF(CF$72>($R$34-1),$U26,0))*$R$32)","v":0},null,{"$f":"IF(CH$72<$R$34,0,IF($R26>0,IF(0=MOD(CH$72-$R$34,$R26),$S26+$U26,$U26),IF(CH$72>($R$34-1),$U26,0))*$R$32)","v":0},null,{"$f":"IF(CJ$72<$R$34,0,IF($R26>0,IF(0=MOD(CJ$72-$R$34,$R26),$S26+$U26,$U26),IF(CJ$72>($R$34-1),$U26,0))*$R$32)","v":0},null,{"$f":"IF(CL$72<$R$34,0,IF($R26>0,IF(0=MOD(CL$72-$R$34,$R26),$S26+$U26,$U26),IF(CL$72>($R$34-1),$U26,0))*$R$32)","v":0},null,{"$f":"IF(CN$72<$R$34,0,IF($R26>0,IF(0=MOD(CN$72-$R$34,$R26),$S26+$U26,$U26),IF(CN$72>($R$34-1),$U26,0))*$R$32)","v":0},null,{"$f":"IF(CP$72<$R$34,0,IF($R26>0,IF(0=MOD(CP$72-$R$34,$R26),$S26+$U26,$U26),IF(CP$72>($R$34-1),$U26,0))*$R$32)","v":0},null,{"$f":"IF(CR$72<$R$34,0,IF($R26>0,IF(0=MOD(CR$72-$R$34,$R26),$S26+$U26,$U26),IF(CR$72>($R$34-1),$U26,0))*$R$32)","v":0},null,{"$f":"IF(CT$72<$R$34,0,IF($R26>0,IF(0=MOD(CT$72-$R$34,$R26),$S26+$U26,$U26),IF(CT$72>($R$34-1),$U26,0))*$R$32)","v":0},null,{"$f":"IF(CV$72<$R$34,0,IF($R26>0,IF(0=MOD(CV$72-$R$34,$R26),$S26+$U26,$U26),IF(CV$72>($R$34-1),$U26,0))*$R$32)","v":0},null,{"$f":"IF(CX$72<$R$34,0,IF($R26>0,IF(0=MOD(CX$72-$R$34,$R26),$S26+$U26,$U26),IF(CX$72>($R$34-1),$U26,0))*$R$32)","v":0},null,{"$f":"IF(CZ$72<$R$34,0,IF($R26>0,IF(0=MOD(CZ$72-$R$34,$R26),$S26+$U26,$U26),IF(CZ$72>($R$34-1),$U26,0))*$R$32)","v":0},null,{"$f":"IF(DB$72<$R$34,0,IF($R26>0,IF(0=MOD(DB$72-$R$34,$R26),$S26+$U26,$U26),IF(DB$72>($R$34-1),$U26,0))*$R$32)","v":0},null,{"$f":"IF(DD$72<$R$34,0,IF($R26>0,IF(0=MOD(DD$72-$R$34,$R26),$S26+$U26,$U26),IF(DD$72>($R$34-1),$U26,0))*$R$32)","v":0},null,{"$f":"IF(DF$72<$R$34,0,IF($R26>0,IF(0=MOD(DF$72-$R$34,$R26),$S26+$U26,$U26),IF(DF$72>($R$34-1),$U26,0))*$R$32)","v":0},null,{"$f":"IF(DH$72<$R$34,0,IF($R26>0,IF(0=MOD(DH$72-$R$34,$R26),$S26+$U26,$U26),IF(DH$72>($R$34-1),$U26,0))*$R$32)","v":0},null,{"$f":"IF(DJ$72<$R$34,0,IF($R26>0,IF(0=MOD(DJ$72-$R$34,$R26),$S26+$U26,$U26),IF(DJ$72>($R$34-1),$U26,0))*$R$32)","v":0},null,{"$f":"IF(DL$72<$R$34,0,IF($R26>0,IF(0=MOD(DL$72-$R$34,$R26),$S26+$U26,$U26),IF(DL$72>($R$34-1),$U26,0))*$R$32)","v":0},null,{"$f":"IF(DN$72<$R$34,0,IF($R26>0,IF(0=MOD(DN$72-$R$34,$R26),$S26+$U26,$U26),IF(DN$72>($R$34-1),$U26,0))*$R$32)","v":0},null,{"$f":"IF(DP$72<$R$34,0,IF($R26>0,IF(0=MOD(DP$72-$R$34,$R26),$S26+$U26,$U26),IF(DP$72>($R$34-1),$U26,0))*$R$32)","v":0},null,{"$f":"IF(DR$72<$R$34,0,IF($R26>0,IF(0=MOD(DR$72-$R$34,$R26),$S26+$U26,$U26),IF(DR$72>($R$34-1),$U26,0))*$R$32)","v":0},null,{"$f":"IF(DT$72<$R$34,0,IF($R26>0,IF(0=MOD(DT$72-$R$34,$R26),$S26+$U26,$U26),IF(DT$72>($R$34-1),$U26,0))*$R$32)","v":0},null,{"$f":"IF(DV$72<$R$34,0,IF($R26>0,IF(0=MOD(DV$72-$R$34,$R26),$S26+$U26,$U26),IF(DV$72>($R$34-1),$U26,0))*$R$32)","v":0},null,{"$f":"IF(DX$72<$R$34,0,IF($R26>0,IF(0=MOD(DX$72-$R$34,$R26),$S26+$U26,$U26),IF(DX$72>($R$34-1),$U26,0))*$R$32)","v":0},null,{"$f":"IF(DZ$72<$R$34,0,IF($R26>0,IF(0=MOD(DZ$72-$R$34,$R26),$S26+$U26,$U26),IF(DZ$72>($R$34-1),$U26,0))*$R$32)","v":0},null,{"$f":"IF(EB$72<$R$34,0,IF($R26>0,IF(0=MOD(EB$72-$R$34,$R26),$S26+$U26,$U26),IF(EB$72>($R$34-1),$U26,0))*$R$32)","v":0},null,{"$f":"IF(ED$72<$R$34,0,IF($R26>0,IF(0=MOD(ED$72-$R$34,$R26),$S26+$U26,$U26),IF(ED$72>($R$34-1),$U26,0))*$R$32)","v":0},null,{"$f":"IF(EF$72<$R$34,0,IF($R26>0,IF(0=MOD(EF$72-$R$34,$R26),$S26+$U26,$U26),IF(EF$72>($R$34-1),$U26,0))*$R$32)","v":0},null,{"$f":"IF(EH$72<$R$34,0,IF($R26>0,IF(0=MOD(EH$72-$R$34,$R26),$S26+$U26,$U26),IF(EH$72>($R$34-1),$U26,0))*$R$32)","v":0},null,{"$f":"IF(EJ$72<$R$34,0,IF($R26>0,IF(0=MOD(EJ$72-$R$34,$R26),$S26+$U26,$U26),IF(EJ$72>($R$34-1),$U26,0))*$R$32)","v":0},null,{"$f":"IF(EL$72<$R$34,0,IF($R26>0,IF(0=MOD(EL$72-$R$34,$R26),$S26+$U26,$U26),IF(EL$72>($R$34-1),$U26,0))*$R$32)","v":0},null,{"$f":"IF(EN$72<$R$34,0,IF($R26>0,IF(0=MOD(EN$72-$R$34,$R26),$S26+$U26,$U26),IF(EN$72>($R$34-1),$U26,0))*$R$32)","v":0},null,{"$f":"IF(EP$72<$R$34,0,IF($R26>0,IF(0=MOD(EP$72-$R$34,$R26),$S26+$U26,$U26),IF(EP$72>($R$34-1),$U26,0))*$R$32)","v":0},null,{"$f":"IF(ER$72<$R$34,0,IF($R26>0,IF(0=MOD(ER$72-$R$34,$R26),$S26+$U26,$U26),IF(ER$72>($R$34-1),$U26,0))*$R$32)","v":0},null,{"$f":"IF(ET$72<$R$34,0,IF($R26>0,IF(0=MOD(ET$72-$R$34,$R26),$S26+$U26,$U26),IF(ET$72>($R$34-1),$U26,0))*$R$32)","v":0},null,{"$f":"IF(EV$72<$R$34,0,IF($R26>0,IF(0=MOD(EV$72-$R$34,$R26),$S26+$U26,$U26),IF(EV$72>($R$34-1),$U26,0))*$R$32)","v":0},null,{"$f":"IF(EX$72<$R$34,0,IF($R26>0,IF(0=MOD(EX$72-$R$34,$R26),$S26+$U26,$U26),IF(EX$72>($R$34-1),$U26,0))*$R$32)","v":0},null,{"$f":"IF(EZ$72<$R$34,0,IF($R26>0,IF(0=MOD(EZ$72-$R$34,$R26),$S26+$U26,$U26),IF(EZ$72>($R$34-1),$U26,0))*$R$32)","v":0},null,{"$f":"IF(FB$72<$R$34,0,IF($R26>0,IF(0=MOD(FB$72-$R$34,$R26),$S26+$U26,$U26),IF(FB$72>($R$34-1),$U26,0))*$R$32)","v":0},null,{"$f":"IF(FD$72<$R$34,0,IF($R26>0,IF(0=MOD(FD$72-$R$34,$R26),$S26+$U26,$U26),IF(FD$72>($R$34-1),$U26,0))*$R$32)","v":0},null,{"$f":"IF(FF$72<$R$34,0,IF($R26>0,IF(0=MOD(FF$72-$R$34,$R26),$S26+$U26,$U26),IF(FF$72>($R$34-1),$U26,0))*$R$32)","v":0},null,{"$f":"IF(FH$72<$R$34,0,IF($R26>0,IF(0=MOD(FH$72-$R$34,$R26),$S26+$U26,$U26),IF(FH$72>($R$34-1),$U26,0))*$R$32)","v":0},null,{"$f":"IF(FJ$72<$R$34,0,IF($R26>0,IF(0=MOD(FJ$72-$R$34,$R26),$S26+$U26,$U26),IF(FJ$72>($R$34-1),$U26,0))*$R$32)","v":0},null,{"$f":"IF(FL$72<$R$34,0,IF($R26>0,IF(0=MOD(FL$72-$R$34,$R26),$S26+$U26,$U26),IF(FL$72>($R$34-1),$U26,0))*$R$32)","v":0},null,{"$f":"IF(FN$72<$R$34,0,IF($R26>0,IF(0=MOD(FN$72-$R$34,$R26),$S26+$U26,$U26),IF(FN$72>($R$34-1),$U26,0))*$R$32)","v":0},null,{"$f":"IF(FP$72<$R$34,0,IF($R26>0,IF(0=MOD(FP$72-$R$34,$R26),$S26+$U26,$U26),IF(FP$72>($R$34-1),$U26,0))*$R$32)","v":0},null,{"$f":"IF(FR$72<$R$34,0,IF($R26>0,IF(0=MOD(FR$72-$R$34,$R26),$S26+$U26,$U26),IF(FR$72>($R$34-1),$U26,0))*$R$32)","v":0},null,{"$f":"IF(FT$72<$R$34,0,IF($R26>0,IF(0=MOD(FT$72-$R$34,$R26),$S26+$U26,$U26),IF(FT$72>($R$34-1),$U26,0))*$R$32)","v":0},null,{"$f":"IF(FV$72<$R$34,0,IF($R26>0,IF(0=MOD(FV$72-$R$34,$R26),$S26+$U26,$U26),IF(FV$72>($R$34-1),$U26,0))*$R$32)","v":0},null,{"$f":"IF(FX$72<$R$34,0,IF($R26>0,IF(0=MOD(FX$72-$R$34,$R26),$S26+$U26,$U26),IF(FX$72>($R$34-1),$U26,0))*$R$32)","v":0},null,{"$f":"IF(FZ$72<$R$34,0,IF($R26>0,IF(0=MOD(FZ$72-$R$34,$R26),$S26+$U26,$U26),IF(FZ$72>($R$34-1),$U26,0))*$R$32)","v":0},null,{"$f":"IF(GB$72<$R$34,0,IF($R26>0,IF(0=MOD(GB$72-$R$34,$R26),$S26+$U26,$U26),IF(GB$72>($R$34-1),$U26,0))*$R$32)","v":0},null,{"$f":"IF(GD$72<$R$34,0,IF($R26>0,IF(0=MOD(GD$72-$R$34,$R26),$S26+$U26,$U26),IF(GD$72>($R$34-1),$U26,0))*$R$32)","v":0},null,{"$f":"IF(GF$72<$R$34,0,IF($R26>0,IF(0=MOD(GF$72-$R$34,$R26),$S26+$U26,$U26),IF(GF$72>($R$34-1),$U26,0))*$R$32)","v":0},null,{"$f":"IF(GH$72<$R$34,0,IF($R26>0,IF(0=MOD(GH$72-$R$34,$R26),$S26+$U26,$U26),IF(GH$72>($R$34-1),$U26,0))*$R$32)","v":0},null,{"$f":"IF(GJ$72<$R$34,0,IF($R26>0,IF(0=MOD(GJ$72-$R$34,$R26),$S26+$U26,$U26),IF(GJ$72>($R$34-1),$U26,0))*$R$32)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,"TOTAL Incremental Cost",null,{"$f":"SUM(L82:M85)","v":0},null,{"$f":"SUM(N82:O85)","v":0},null,{"$f":"SUM(P82:Q85)","v":0},null,{"$f":"SUM(R82:S85)","v":0},null,{"$f":"SUM(T82:U85)","v":0},null,{"$f":"SUM(V82:W85)","v":0},null,{"$f":"SUM(X82:Y85)","v":0},null,{"$f":"SUM(Z82:AA85)","v":0},null,{"$f":"SUM(AB82:AC85)","v":0},null,{"$f":"SUM(AD82:AE85)","v":0},null,{"$f":"SUM(AF82:AG85)","v":0},null,{"$f":"SUM(AH82:AI85)","v":0},null,{"$f":"SUM(AJ82:AK85)","v":0},null,{"$f":"SUM(AL82:AM85)","v":0},null,{"$f":"SUM(AN82:AO85)","v":0},null,{"$f":"SUM(AP82:AQ85)","v":0},null,{"$f":"SUM(AR82:AS85)","v":0},null,{"$f":"SUM(AT82:AU85)","v":0},null,{"$f":"SUM(AV82:AW85)","v":0},null,{"$f":"SUM(AX82:AY85)","v":0},null,{"$f":"SUM(AZ82:BA85)","v":0},null,{"$f":"SUM(BB82:BC85)","v":0},null,{"$f":"SUM(BD82:BE85)","v":0},null,{"$f":"SUM(BF82:BG85)","v":0},null,{"$f":"SUM(BH82:BI85)","v":0},null,{"$f":"SUM(BJ82:BK85)","v":0},null,{"$f":"SUM(BL82:BM85)","v":0},null,{"$f":"SUM(BN82:BO85)","v":0},null,{"$f":"SUM(BP82:BQ85)","v":0},null,{"$f":"SUM(BR82:BS85)","v":0},null,{"$f":"SUM(BT82:BU85)","v":0},null,{"$f":"SUM(BV82:BW85)","v":0},null,{"$f":"SUM(BX82:BY85)","v":0},null,{"$f":"SUM(BZ82:CA85)","v":0},null,{"$f":"SUM(CB82:CC85)","v":0},null,{"$f":"SUM(CD82:CE85)","v":0},null,{"$f":"SUM(CF82:CG85)","v":0},null,{"$f":"SUM(CH82:CI85)","v":0},null,{"$f":"SUM(CJ82:CK85)","v":0},null,{"$f":"SUM(CL82:CM85)","v":0},null,{"$f":"SUM(CN82:CO85)","v":0},null,{"$f":"SUM(CP82:CQ85)","v":0},null,{"$f":"SUM(CR82:CS85)","v":0},null,{"$f":"SUM(CT82:CU85)","v":0},null,{"$f":"SUM(CV82:CW85)","v":0},null,{"$f":"SUM(CX82:CY85)","v":0},null,{"$f":"SUM(CZ82:DA85)","v":0},null,{"$f":"SUM(DB82:DC85)","v":0},null,{"$f":"SUM(DD82:DE85)","v":0},null,{"$f":"SUM(DF82:DG85)","v":0},null,{"$f":"SUM(DH82:DI85)","v":0},null,{"$f":"SUM(DJ82:DK85)","v":0},null,{"$f":"SUM(DL82:DM85)","v":0},null,{"$f":"SUM(DN82:DO85)","v":0},null,{"$f":"SUM(DP82:DQ85)","v":0},null,{"$f":"SUM(DR82:DS85)","v":0},null,{"$f":"SUM(DT82:DU85)","v":0},null,{"$f":"SUM(DV82:DW85)","v":0},null,{"$f":"SUM(DX82:DY85)","v":0},null,{"$f":"SUM(DZ82:EA85)","v":0},null,{"$f":"SUM(EB82:EC85)","v":0},null,{"$f":"SUM(ED82:EE85)","v":0},null,{"$f":"SUM(EF82:EG85)","v":0},null,{"$f":"SUM(EH82:EI85)","v":0},null,{"$f":"SUM(EJ82:EK85)","v":0},null,{"$f":"SUM(EL82:EM85)","v":0},null,{"$f":"SUM(EN82:EO85)","v":0},null,{"$f":"SUM(EP82:EQ85)","v":0},null,{"$f":"SUM(ER82:ES85)","v":0},null,{"$f":"SUM(ET82:EU85)","v":0},null,{"$f":"SUM(EV82:EW85)","v":0},null,{"$f":"SUM(EX82:EY85)","v":0},null,{"$f":"SUM(EZ82:FA85)","v":0},null,{"$f":"SUM(FB82:FC85)","v":0},null,{"$f":"SUM(FD82:FE85)","v":0},null,{"$f":"SUM(FF82:FG85)","v":0},null,{"$f":"SUM(FH82:FI85)","v":0},null,{"$f":"SUM(FJ82:FK85)","v":0},null,{"$f":"SUM(FL82:FM85)","v":0},null,{"$f":"SUM(FN82:FO85)","v":0},null,{"$f":"SUM(FP82:FQ85)","v":0},null,{"$f":"SUM(FR82:FS85)","v":0},null,{"$f":"SUM(FT82:FU85)","v":0},null,{"$f":"SUM(FV82:FW85)","v":0},null,{"$f":"SUM(FX82:FY85)","v":0},null,{"$f":"SUM(FZ82:GA85)","v":0},null,{"$f":"SUM(GB82:GC85)","v":0},null,{"$f":"SUM(GD82:GE85)","v":0},null,{"$f":"SUM(GF82:GG85)","v":0},null,{"$f":"SUM(GH82:GI85)","v":0},null,{"$f":"SUM(GJ82:GK85)","v":0}]

{"sheet":"ATIS-HAR","index":16,"n_rows":79,"n_cols":192,"rows_kept":79,"cut":false,"hidden":true,"merged":[[11,1,11,6],[12,1,12,6],[13,1,13,6],[14,1,14,6],[46,1,46,6],[40,1,40,6],[44,1,44,6],[45,1,45,6],[33,1,33,6],[34,1,34,6],[36,1,36,6],[37,1,37,6],[38,1,38,6],[39,1,39,6],[26,1,26,6],[27,1,27,6],[28,1,28,6],[30,1,30,6],[31,1,31,6],[32,1,32,6],[15,1,15,6],[16,1,16,6],[19,1,19,6],[20,1,20,6],[21,1,21,6],[22,1,22,6],[24,1,24,6],[25,1,25,6],[41,1,41,6],[42,1,42,6],[43,1,43,6],[18,1,18,6],[35,1,35,6],[29,1,29,6],[23,1,23,6],[17,1,17,6],[78,191,78,192],[2,1,2,6],[3,1,3,6],[4,1,4,6],[5,1,5,6],[6,1,6,6],[7,1,7,6],[8,1,8,6],[9,1,9,6],[10,1,10,6],[78,179,78,180],[78,181,78,182],[78,183,78,184],[78,185,78,186],[78,187,78,188],[78,189,78,190],[78,167,78,168],[78,169,78,170],[78,171,78,172],[78,173,78,174],[78,175,78,176],[78,177,78,178],[78,155,78,156],[78,157,78,158],[78,159,78,160],[78,161,78,162],[78,163,78,164],[78,165,78,166],[78,143,78,144],[78,145,78,146],[78,147,78,148],[78,149,78,150],[78,151,78,152],[78,153,78,154],[78,131,78,132],[78,133,78,134],[78,135,78,136],[78,137,78,138],[78,139,78,140],[78,141,78,142],[78,119,78,120],[78,121,78,122],[78,123,78,124],[78,125,78,126],[78,127,78,128],[78,129,78,130],[78,107,78,108],[78,109,78,110],[78,111,78,112],[78,113,78,114],[78,115,78,116],[78,117,78,118],[78,95,78,96],[78,97,78,98],[78,99,78,100],[78,101,78,102],[78,103,78,104],[78,105,78,106],[78,83,78,84],[78,85,78,86],[78,87,78,88],[78,89,78,90],[78,91,78,92],[78,93,78,94],[78,71,78,72],[78,73,78,74],[78,75,78,76],[78,77,78,78],[78,79,78,80],[78,81,78,82],[78,59,78,60],[78,61,78,62],[78,63,78,64],[78,65,78,66],[78,67,78,68],[78,69,78,70],[78,47,78,48],[78,49,78,50],[78,51,78,52],[78,53,78,54],[78,55,78,56],[78,57,78,58],[78,35,78,36],[78,37,78,38],[78,39,78,40],[78,41,78,42],[78,43,78,44],[78,45,78,46],[78,23,78,24],[78,25,78,26],[78,27,78,28],[78,29,78,30],[78,31,78,32],[78,33,78,34],[77,185,77,186],[77,187,77,188],[77,189,77,190],[77,191,77,192],[78,11,78,12],[78,13,78,14],[78,15,78,16],[78,17,78,18],[78,19,78,20],[78,21,78,22],[77,173,77,174],[77,175,77,176],[77,177,77,178],[77,179,77,180],[77,181,77,182],[77,183,77,184],[77,161,77,162],[77,163,77,164],[77,165,77,166],[77,167,77,168],[77,169,77,170],[77,171,77,172],[77,149,77,150],[77,151,77,152],[77,153,77,154],[77,155,77,156],[77,157,77,158],[77,159,77,160],[77,137,77,138],[77,139,77,140],[77,141,77,142],[77,143,77,144],[77,145,77,146],[77,147,77,148],[77,125,77,126],[77,127,77,128],[77,129,77,130],[77,131,77,132],[77,133,77,134],[77,135,77,136],[77,113,77,114],[77,115,77,116],[77,117,77,118],[77,119,77,120],[77,121,77,122],[77,123,77,124],[77,101,77,102],[77,103,77,104],[77,105,77,106],[77,107,77,108],[77,109,77,110],[77,111,77,112],[77,89,77,90],[77,91,77,92],[77,93,77,94],[77,95,77,96],[77,97,77,98],[77,99,77,100],[77,77,77,78],[77,79,77,80],[77,81,77,82],[77,83,77,84],[77,85,77,86],[77,87,77,88],[77,65,77,66],[77,67,77,68],[77,69,77,70],[77,71,77,72],[77,73,77,74],[77,75,77,76],[77,53,77,54],[77,55,77,56],[77,57,77,58],[77,59,77,60],[77,61,77,62],[77,63,77,64],[77,41,77,42],[77,43,77,44],[77,45,77,46],[77,47,77,48],[77,49,77,50],[77,51,77,52],[77,29,77,30],[77,31,77,32],[77,33,77,34],[77,35,77,36],[77,37,77,38],[77,39,77,40],[77,11,77,12],[77,13,77,14],[77,15,77,16],[77,17,77,18],[77,19,77,20],[77,21,77,22],[77,23,77,24],[77,25,77,26],[77,27,77,28],[76,191,76,192],[76,179,76,180],[76,181,76,182],[76,183,76,184],[76,185,76,186],[76,187,76,188],[76,189,76,190],[76,167,76,168],[76,169,76,170],[76,171,76,172],[76,173,76,174],[76,175,76,176],[76,177,76,178],[76,155,76,156],[76,157,76,158],[76,159,76,160],[76,161,76,162],[76,163,76,164],[76,165,76,166],[76,143,76,144],[76,145,76,146],[76,147,76,148],[76,149,76,150],[76,151,76,152],[76,153,76,154],[76,131,76,132],[76,133,76,134],[76,135,76,136],[76,137,76,138],[76,139,76,140],[76,141,76,142],[76,119,76,120],[76,121,76,122],[76,123,76,124],[76,125,76,126],[76,127,76,128],[76,129,76,130],[76,107,76,108],[76,109,76,110],[76,111,76,112],[76,113,76,114],[76,115,76,116],[76,117,76,118],[76,95,76,96],[76,97,76,98],[76,99,76,100],[76,101,76,102],[76,103,76,104],[76,105,76,106],[76,83,76,84],[76,85,76,86],[76,87,76,88],[76,89,76,90],[76,91,76,92],[76,93,76,94],[76,71,76,72],[76,73,76,74],[76,75,76,76],[76,77,76,78],[76,79,76,80],[76,81,76,82],[76,59,76,60],[76,61,76,62],[76,63,76,64],[76,65,76,66],[76,67,76,68],[76,69,76,70],[76,47,76,48],[76,49,76,50],[76,51,76,52],[76,53,76,54],[76,55,76,56],[76,57,76,58],[76,35,76,36],[76,37,76,38],[76,39,76,40],[76,41,76,42],[76,43,76,44],[76,45,76,46],[76,23,76,24],[76,25,76,26],[76,27,76,28],[76,29,76,30],[76,31,76,32],[76,33,76,34],[75,185,75,186],[75,187,75,188],[75,189,75,190],[75,191,75,192],[76,11,76,12],[76,13,76,14],[76,15,76,16],[76,17,76,18],[76,19,76,20],[76,21,76,22],[75,173,75,174],[75,175,75,176],[75,177,75,178],[75,179,75,180],[75,181,75,182],[75,183,75,184],[75,161,75,162],[75,163,75,164],[75,165,75,166],[75,167,75,168],[75,169,75,170],[75,171,75,172],[75,149,75,150],[75,151,75,152],[75,153,75,154],[75,155,75,156],[75,157,75,158],[75,159,75,160],[75,137,75,138],[75,139,75,140],[75,141,75,142],[75,143,75,144],[75,145,75,146],[75,147,75,148],[75,125,75,126],[75,127,75,128],[75,129,75,130],[75,131,75,132],[75,133,75,134],[75,135,75,136],[75,113,75,114],[75,115,75,116],[75,117,75,118],[75,119,75,120],[75,121,75,122],[75,123,75,124],[75,101,75,102],[75,103,75,104],[75,105,75,106],[75,107,75,108],[75,109,75,110],[75,111,75,112],[75,89,75,90],[75,91,75,92],[75,93,75,94],[75,95,75,96],[75,97,75,98],[75,99,75,100],[75,77,75,78],[75,79,75,80],[75,81,75,82],[75,83,75,84],[75,85,75,86],[75,87,75,88],[75,65,75,66],[75,67,75,68],[75,69,75,70],[75,71,75,72],[75,73,75,74],[75,75,75,76],[75,53,75,54],[75,55,75,56],[75,57,75,58],[75,59,75,60],[75,61,75,62],[75,63,75,64],[75,41,75,42],[75,43,75,44],[75,45,75,46],[75,47,75,48],[75,49,75,50],[75,51,75,52],[75,29,75,30],[75,31,75,32],[75,33,75,34],[75,35,75,36],[75,37,75,38],[75,39,75,40],[72,191,72,192],[75,11,75,12],[75,13,75,14],[75,15,75,16],[75,17,75,18],[75,19,75,20],[75,21,75,22],[75,23,75,24],[75,25,75,26],[75,27,75,28],[72,179,72,180],[72,181,72,182],[72,183,72,184],[72,185,72,186],[72,187,72,188],[72,189,72,190],[72,167,72,168],[72,169,72,170],[72,171,72,172],[72,173,72,174],[72,175,72,176],[72,177,72,178],[72,155,72,156],[72,157,72,158],[72,159,72,160],[72,161,72,162],[72,163,72,164],[72,165,72,166],[72,143,72,144],[72,145,72,146],[72,147,72,148],[72,149,72,150],[72,151,72,152],[72,153,72,154],[72,131,72,132],[72,133,72,134],[72,135,72,136],[72,137,72,138],[72,139,72,140],[72,141,72,142],[72,69,72,70],[72,119,72,120],[72,121,72,122],[72,123,72,124],[72,125,72,126],[72,127,72,128],[72,129,72,130],[72,107,72,108],[72,109,72,110],[72,111,72,112],[72,113,72,114],[72,115,72,116],[72,117,72,118],[72,95,72,96],[72,97,72,98],[72,99,72,100],[72,101,72,102],[72,103,72,104],[72,105,72,106],[70,143,70,144],[70,145,70,146],[70,147,70,148],[70,149,70,150],[70,151,70,152],[70,153,70,154],[70,131,70,132],[72,47,72,48],[72,49,72,50],[72,51,72,52],[72,53,72,54],[72,55,72,56],[72,57,72,58],[72,35,72,36],[72,37,72,38],[72,39,72,40],[72,41,72,42],[72,43,72,44],[72,45,72,46],[72,83,72,84],[72,85,72,86],[72,87,72,88],[72,89,72,90],[72,91,72,92],[72,93,72,94],[72,71,72,72],[72,73,72,74],[72,75,72,76],[72,77,72,78],[72,79,72,80],[72,81,72,82],[72,59,72,60],[70,191,70,192],[70,179,70,180],[70,181,70,182],[70,183,70,184],[70,185,70,186],[70,187,70,188],[70,189,70,190],[70,167,70,168],[70,169,70,170],[70,171,70,172],[70,173,70,174],[70,175,70,176],[70,177,70,178],[70,155,70,156],[70,157,70,158],[70,159,70,160],[70,161,70,162],[70,163,70,164],[70,165,70,166],[70,135,70,136],[70,137,70,138],[70,139,70,140],[70,141,70,142],[70,119,70,120],[70,121,70,122],[70,123,70,124],[70,125,70,126],[70,127,70,128],[70,129,70,130],[70,107,70,108],[70,109,70,110],[70,111,70,112],[70,113,70,114],[70,115,70,116],[70,117,70,118],[72,11,72,12],[72,13,72,14],[72,15,72,16],[72,17,72,18],[72,19,72,20],[72,21,72,22],[72,23,72,24],[72,25,72,26],[72,27,72,28],[72,29,72,30],[72,31,72,32],[72,33,72,34],[72,61,72,62],[72,63,72,64],[72,65,72,66],[72,67,72,68],[70,99,70,100],[70,101,70,102],[70,103,70,104],[70,105,70,106],[70,83,70,84],[70,85,70,86],[70,87,70,88],[70,89,70,90],[70,91,70,92],[70,93,70,94],[70,71,70,72],[70,73,70,74],[70,75,70,76],[70,77,70,78],[70,79,70,80],[70,81,70,82],[70,133,70,134],[70,65,70,66],[70,67,70,68],[70,69,70,70],[70,47,70,48],[70,49,70,50],[70,51,70,52],[70,53,70,54],[70,55,70,56],[70,57,70,58],[70,35,70,36],[70,37,70,38],[70,39,70,40],[70,41,70,42],[70,43,70,44],[70,45,70,46],[70,95,70,96],[70,97,70,98],[70,29,70,30],[70,31,70,32],[70,33,70,34],[69,185,69,186],[69,187,69,188],[69,189,69,190],[69,191,69,192],[70,11,70,12],[70,13,70,14],[70,15,70,16],[70,17,70,18],[70,19,70,20],[70,21,70,22],[69,173,69,174],[69,175,69,176],[69,177,69,178],[69,179,69,180],[69,181,69,182],[69,183,69,184],[69,161,69,162],[69,163,69,164],[69,165,69,166],[69,167,69,168],[69,169,69,170],[69,171,69,172],[69,149,69,150],[69,151,69,152],[69,153,69,154],[69,155,69,156],[70,59,70,60],[70,61,70,62],[70,63,70,64],[69,157,69,158],[69,159,69,160],[69,137,69,138],[69,139,69,140],[69,141,69,142],[69,143,69,144],[69,145,69,146],[69,147,69,148],[69,125,69,126],[69,127,69,128],[69,129,69,130],[69,131,69,132],[69,133,69,134],[69,135,69,136],[69,113,69,114],[69,115,69,116],[69,117,69,118],[69,119,69,120],[69,121,69,122],[69,123,69,124],[69,101,69,102],[69,103,69,104],[69,105,69,106],[69,107,69,108],[69,109,69,110],[69,111,69,112],[69,89,69,90],[69,91,69,92],[69,93,69,94],[69,95,69,96],[69,97,69,98],[69,99,69,100],[69,77,69,78],[69,79,69,80],[69,81,69,82],[69,83,69,84],[69,85,69,86],[69,87,69,88],[69,65,69,66],[69,67,69,68],[69,69,69,70],[69,71,69,72],[69,73,69,74],[69,75,69,76],[69,53,69,54],[69,55,69,56],[69,57,69,58],[69,59,69,60],[69,61,69,62],[69,63,69,64],[69,41,69,42],[69,43,69,44],[69,45,69,46],[69,47,69,48],[69,49,69,50],[69,51,69,52],[69,29,69,30],[69,31,69,32],[69,33,69,34],[69,35,69,36],[69,37,69,38],[69,39,69,40],[68,191,68,192],[69,11,69,12],[69,13,69,14],[69,15,69,16],[69,17,69,18],[69,19,69,20],[69,21,69,22],[69,23,69,24],[69,25,69,26],[69,27,69,28],[68,179,68,180],[68,181,68,182],[68,183,68,184],[68,185,68,186],[68,187,68,188],[68,189,68,190],[68,167,68,168],[68,169,68,170],[68,171,68,172],[68,173,68,174],[68,175,68,176],[68,177,68,178],[68,155,68,156],[68,157,68,158],[68,159,68,160],[68,161,68,162],[68,163,68,164],[68,165,68,166],[68,143,68,144],[68,145,68,146],[68,147,68,148],[68,149,68,150],[68,151,68,152],[68,153,68,154],[68,131,68,132],[68,133,68,134],[68,135,68,136],[68,137,68,138],[68,139,68,140],[68,141,68,142],[68,119,68,120],[68,121,68,122],[68,123,68,124],[68,125,68,126],[68,127,68,128],[68,129,68,130],[68,107,68,108],[68,109,68,110],[68,111,68,112],[68,113,68,114],[68,115,68,116],[68,117,68,118],[68,95,68,96],[68,97,68,98],[68,99,68,100],[68,101,68,102],[68,103,68,104],[68,105,68,106],[68,83,68,84],[68,85,68,86],[68,87,68,88],[68,89,68,90],[68,91,68,92],[68,93,68,94],[68,71,68,72],[68,73,68,74],[68,75,68,76],[68,77,68,78],[68,79,68,80],[68,81,68,82],[68,59,68,60],[68,61,68,62],[68,63,68,64],[68,65,68,66],[68,67,68,68],[68,69,68,70],[68,47,68,48],[68,49,68,50],[68,51,68,52],[68,53,68,54],[68,55,68,56],[68,57,68,58],[68,35,68,36],[68,37,68,38],[68,39,68,40],[68,41,68,42],[68,43,68,44],[68,45,68,46],[68,23,68,24],[68,25,68,26],[68,27,68,28],[68,29,68,30],[68,31,68,32],[68,33,68,34],[68,11,68,12],[68,13,68,14],[68,15,68,16],[68,17,68,18],[68,19,68,20],[68,21,68,22],[65,181,65,182],[65,183,65,184],[65,185,65,186],[65,187,65,188],[65,189,65,190],[65,191,65,192],[65,169,65,170],[65,171,65,172],[65,173,65,174],[65,175,65,176],[65,177,65,178],[65,179,65,180],[65,157,65,158],[65,159,65,160],[65,161,65,162],[65,163,65,164],[65,165,65,166],[65,167,65,168],[65,145,65,146],[65,147,65,148],[65,149,65,150],[65,151,65,152],[65,153,65,154],[65,155,65,156],[65,133,65,134],[65,135,65,136],[65,137,65,138],[65,139,65,140],[65,141,65,142],[65,143,65,144],[65,121,65,122],[65,123,65,124],[65,125,65,126],[65,127,65,128],[65,129,65,130],[65,131,65,132],[65,109,65,110],[65,111,65,112],[65,113,65,114],[65,115,65,116],[65,117,65,118],[65,119,65,120],[65,97,65,98],[65,99,65,100],[65,101,65,102],[65,103,65,104],[65,105,65,106],[65,107,65,108],[65,85,65,86],[65,87,65,88],[65,89,65,90],[65,91,65,92],[65,93,65,94],[65,95,65,96],[65,73,65,74],[65,75,65,76],[65,77,65,78],[65,79,65,80],[65,81,65,82],[65,83,65,84],[65,61,65,62],[65,63,65,64],[65,65,65,66],[65,67,65,68],[65,69,65,70],[65,71,65,72],[65,49,65,50],[65,51,65,52],[65,53,65,54],[65,55,65,56],[65,57,65,58],[65,59,65,60],[65,37,65,38],[65,39,65,40],[65,41,65,42],[65,43,65,44],[65,45,65,46],[65,47,65,48],[65,25,65,26],[65,27,65,28],[65,29,65,30],[65,31,65,32],[65,33,65,34],[65,35,65,36],[45,191,45,192],[54,10,54,15],[54,16,54,17],[65,11,65,12],[65,13,65,14],[65,15,65,16],[65,17,65,18],[65,19,65,20],[65,21,65,22],[65,23,65,24],[45,179,45,180],[45,181,45,182],[45,183,45,184],[45,185,45,186],[45,187,45,188],[45,189,45,190],[45,167,45,168],[45,169,45,170],[45,171,45,172],[45,173,45,174],[45,175,45,176],[45,177,45,178],[45,155,45,156],[45,157,45,158],[45,159,45,160],[45,161,45,162],[45,163,45,164],[45,165,45,166],[45,143,45,144],[45,145,45,146],[45,147,45,148],[45,149,45,150],[45,151,45,152],[45,153,45,154],[45,131,45,132],[45,133,45,134],[45,135,45,136],[45,137,45,138],[45,139,45,140],[45,141,45,142],[45,119,45,120],[45,121,45,122],[45,123,45,124],[45,125,45,126],[45,127,45,128],[45,129,45,130],[45,107,45,108],[45,109,45,110],[45,111,45,112],[45,113,45,114],[45,115,45,116],[45,117,45,118],[45,95,45,96],[45,97,45,98],[45,99,45,100],[45,101,45,102],[45,103,45,104],[45,105,45,106],[45,83,45,84],[45,85,45,86],[45,87,45,88],[45,89,45,90],[45,91,45,92],[45,93,45,94],[45,71,45,72],[45,73,45,74],[45,75,45,76],[45,77,45,78],[45,79,45,80],[45,81,45,82],[45,59,45,60],[45,61,45,62],[45,63,45,64],[45,65,45,66],[45,67,45,68],[45,69,45,70],[45,47,45,48],[45,49,45,50],[45,51,45,52],[45,53,45,54],[45,55,45,56],[45,57,45,58],[45,35,45,36],[45,37,45,38],[45,39,45,40],[45,41,45,42],[45,43,45,44],[45,45,45,46],[45,23,45,24],[45,25,45,26],[45,27,45,28],[45,29,45,30],[45,31,45,32],[45,33,45,34],[44,185,44,186],[44,187,44,188],[44,189,44,190],[44,191,44,192],[45,11,45,12],[45,13,45,14],[45,15,45,16],[45,17,45,18],[45,19,45,20],[45,21,45,22],[44,173,44,174],[44,175,44,176],[44,177,44,178],[44,179,44,180],[44,181,44,182],[44,183,44,184],[44,161,44,162],[44,163,44,164],[44,165,44,166],[44,167,44,168],[44,169,44,170],[44,171,44,172],[44,149,44,150],[44,151,44,152],[44,153,44,154],[44,155,44,156],[44,157,44,158],[44,159,44,160],[44,137,44,138],[44,139,44,140],[44,141,44,142],[44,143,44,144],[44,65,44,66],[44,67,44,68],[44,69,44,70],[44,71,44,72],[44,73,44,74],[44,75,44,76],[44,145,44,146],[44,147,44,148],[44,125,44,126],[44,127,44,128],[44,129,44,130],[44,131,44,132],[44,133,44,134],[44,135,44,136],[44,113,44,114],[44,115,44,116],[44,117,44,118],[44,119,44,120],[44,121,44,122],[44,123,44,124]],"merged_total":1388,"flags":["merged_cut"]}
[]
[null,"Navigation",null,null,null,null,null,null,{"$f":"openingScreenTitle","v":"FHWA Tool for Operations Benefit/Cost (TOPS-BC):  Version 4.0"}]
[null,"Back",null,null,null,null,null,null,null,"PURPOSE:  Estimate Lifecycle Costs of TSM&O Strategies"]
[null,"OPENING SCREEN",null,null,null,null,null,null,null,null,"WORK AREA 1 - ESTIMATE AVERAGE ANNUAL COST"]
[null,"GENERAL TOOL OVERVIEW"]
[null,"LIST OF ALL WORKSHEETS",null,null,null,null,null,null,null,null,"Traveler Information: HAR"]
[null,"1) INVESTIGATE IMPACTS"]
[null,"2) METHODS AND TOOLS",null,null,null,null,null,null,"Equipment",null,null,null,null,null,null,null,"Useful Life",null,"Capital / Replacement Costs (Total)",null,"O&M Costs (Annual)",null,"Annualized Costs"]
[null,"3) ESTIMATE COSTS"]
[null,"Traveler Information"]
[null,"DMS"]
[4,"HAR",null,null,null,null,null,null,"Basic Infrastructure Equipment"]
[null,"Pre-Trip Traveler Info",null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!L16","v":"TMC Hardware for Information Dissemination"},null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!M16","v":5},{"$f":"'Cost Default Matrix'!N16","v":6100},null,{"$f":"'Cost Default Matrix'!O16","v":310},null,{"$f":"IF(R13>0,S13/R13+U13,U13)","v":1530}]
[null,"Traffic Signal Coordination Systems",null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!L17","v":"TMC Software for Information Dissemination"},null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!M17","v":5},{"$f":"'Cost Default Matrix'!N17","v":20500},null,{"$f":"'Cost Default Matrix'!O17","v":1000},null,{"$f":"IF(R14>0,S14/R14+U14,U14)","v":5100}]
[null,"Preset Timing",null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!L18","v":"TMC System Integration"},null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!M18","v":10},{"$f":"'Cost Default Matrix'!N18","v":105000},null,{"$f":"'Cost Default Matrix'!O18","v":5000},null,15500]
[null,"Traffic Actuated"]
[null,"Central Control",null,null,null,null,null,null,null,"TOTAL Infrastructure Cost",null,null,null,null,null,null,null,null,{"$f":"SUM(S11:T16)","v":131600},null,{"$f":"SUM(U11:V16)","v":6310},null,{"$f":"SUM(W11:X16)","v":22130}]
[null,"Transit Signal Priority"]
[null,"Ramp Metering Systems",null,null,null,null,null,null,"Incremental Deployment Equipment (Per Sign Location)"]
[null,"Central Control",null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!L19","v":"Communication Line"},null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!M19","v":5},{"$f":"'Cost Default Matrix'!N19","v":770},null,{"$f":"'Cost Default Matrix'!O19","v":930},null,{"$f":"IF(R20>0,S20/R20+U20,U20)","v":1084}]
[null,"Traffic Actuated",null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!L20","v":"HAR Roadside Transceiver"},null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!M20","v":15},{"$f":"'Cost Default Matrix'!N20","v":68000},null,{"$f":"'Cost Default Matrix'!O20","v":2700},null,7233.333333333333]
[null,"Preset Timing"]
[null,"Freight Strategies and Systems",null,null,null,null,null,null,null,"TOTAL Incremental Cost",null,null,null,null,null,null,null,null,{"$f":"SUM(S18:T22)","v":68770},null,{"$f":"SUM(U18:V22)","v":3630},null,{"$f":"SUM(W18:X22)","v":8317.3333333333321}]
[null,"Truck Only Lanes"]
[null,"Screening and Permitting Systems",null,null,null,null,null,null,"INPUT",null,"Enter Number of Infrastructure Deployments ",null,null,null,null,null,null,null,null,null,null,null,{"$f":"$R$25*$W$17","v":0}]
[null,"Truck Parking and Reservation Systems"]
[null,"Weigh-In-Motion Devices",null,null,null,null,null,null,"INPUT",null,"Enter Number of Incremental Deployments",null,null,null,null,null,null,null,null,null,null,null,{"$f":"$R$27*$W$23","v":0}]
[null,"Other Freeway Systems"]
[null,"Traffic Incident Management",null,null,null,null,null,null,"INPUT",null,"Enter Year of Deployment"]
[null,"Other Strategies"]
[null,"ATDM General-Cost",null,null,null,null,null,null,null,null,"Average Annual Cost",null,null,null,null,null,null,null,null,null,null,null,{"$f":"$W$25+$W$27","v":0}]
[null,"ATDM Speed Harmonization"]
[null,"Employer Based Traveler Demand Mgmt.  "]
[null,"ATDM Hard Shoulder Running"]
[null,"ATDM High Occupancy Toll Lanes",null,null,null,null,null,null,"FHWA Tool for Operations Benefit/Cost (TOPS-BC) "]
[null,"Road Weather Management",null,null,null,null,null,null,null,"PURPOSE:  Estimate Lifecycle Costs of TSM&O Strategies"]
[null,"Work Zone",null,null,null,null,null,null,null,null,"WORK AREA 2 - PROJECT STREAM OF COSTS AND ESTIMATE NET PRESENT VALUE"]
[null,"Supporting Strategies"]
[null,"Traffic Management Center",null,null,null,null,null,null,{"$f":"K6","v":"Traveler Information: HAR"}]
[null,"Loop Detection"]
[null,"CCTV",null,null,null,null,null,null,null,null,null,2013,null,{"$f":"L41+1","v":2014},null,{"$f":"N41+1","v":2015},null,{"$f":"P41+1","v":2016},null,{"$f":"R41+1","v":2017},null,{"$f":"T41+1","v":2018},null,{"$f":"V41+1","v":2019},null,{"$f":"X41+1","v":2020},null,{"$f":"Z41+1","v":2021},null,{"$f":"AB41+1","v":2022},null,{"$f":"AD41+1","v":2023},null,{"$f":"AF41+1","v":2024},null,{"$f":"AH41+1","v":2025},null,{"$f":"AJ41+1","v":2026},null,{"$f":"AL41+1","v":2027},null,{"$f":"AN41+1","v":2028},null,{"$f":"AP41+1","v":2029},null,{"$f":"AR41+1","v":2030},null,{"$f":"AT41+1","v":2031},null,{"$f":"AV41+1","v":2032},null,{"$f":"AX41+1","v":2033},null,{"$f":"AZ41+1","v":2034},null,{"$f":"BB41+1","v":2035},null,{"$f":"BD41+1","v":2036},null,{"$f":"BF41+1","v":2037},null,{"$f":"BH41+1","v":2038},null,{"$f":"BJ41+1","v":2039},null,{"$f":"BL41+1","v":2040},null,{"$f":"BN41+1","v":2041},null,{"$f":"BP41+1","v":2042},null,{"$f":"BR41+1","v":2043},null,{"$f":"BT41+1","v":2044},null,{"$f":"BV41+1","v":2045},null,{"$f":"BX41+1","v":2046},null,{"$f":"BZ41+1","v":2047},null,{"$f":"CB41+1","v":2048},null,{"$f":"CD41+1","v":2049},null,{"$f":"CF41+1","v":2050},null,{"$f":"CH41+1","v":2051},null,{"$f":"CJ41+1","v":2052},null,{"$f":"CL41+1","v":2053},null,{"$f":"CN41+1","v":2054},null,{"$f":"CP41+1","v":2055},null,{"$f":"CR41+1","v":2056},null,{"$f":"CT41+1","v":2057},null,{"$f":"CV41+1","v":2058},null,{"$f":"CX41+1","v":2059},null,{"$f":"CZ41+1","v":2060},null,{"$f":"DB41+1","v":2061},null,{"$f":"DD41+1","v":2062},null,{"$f":"DF41+1","v":2063},null,{"$f":"DH41+1","v":2064},null,{"$f":"DJ41+1","v":2065},null,{"$f":"DL41+1","v":2066},null,{"$f":"DN41+1","v":2067},null,{"$f":"DP41+1","v":2068},null,{"$f":"DR41+1","v":2069},null,{"$f":"DT41+1","v":2070},null,{"$f":"DV41+1","v":2071},null,{"$f":"DX41+1","v":2072},null,{"$f":"DZ41+1","v":2073},null,{"$f":"EB41+1","v":2074},null,{"$f":"ED41+1","v":2075},null,{"$f":"EF41+1","v":2076},null,{"$f":"EH41+1","v":2077},null,{"$f":"EJ41+1","v":2078},null,{"$f":"EL41+1","v":2079},null,{"$f":"EN41+1","v":2080},null,{"$f":"EP41+1","v":2081},null,{"$f":"ER41+1","v":2082},null,{"$f":"ET41+1","v":2083},null,{"$f":"EV41+1","v":2084},null,{"$f":"EX41+1","v":2085},null,{"$f":"EZ41+1","v":2086},null,{"$f":"FB41+1","v":2087},null,{"$f":"FD41+1","v":2088},null,{"$f":"FF41+1","v":2089},null,{"$f":"FH41+1","v":2090},null,{"$f":"FJ41+1","v":2091},null,{"$f":"FL41+1","v":2092},null,{"$f":"FN41+1","v":2093},null,{"$f":"FP41+1","v":2094},null,{"$f":"FR41+1","v":2095},null,{"$f":"FT41+1","v":2096},null,{"$f":"FV41+1","v":2097},null,{"$f":"FX41+1","v":2098},null,{"$f":"FZ41+1","v":2099},null,{"$f":"GB41+1","v":2100},null,{"$f":"GD41+1","v":2101},null,{"$f":"GF41+1","v":2102},null,{"$f":"GH41+1","v":2103}]
[null,"Costs Summary",null,null,null,null,null,null,"Cost Item"]
[null,"4) ESTIMATE BENEFITS",null,null,null,null,null,null,"Infrastructure Costs ",null,null,{"$f":"L73","v":0},null,{"$f":"N73","v":0},null,{"$f":"P73","v":0},null,{"$f":"R73","v":0},null,{"$f":"T73","v":0},null,{"$f":"V73","v":0},null,{"$f":"X73","v":0},null,{"$f":"Z73","v":0},null,{"$f":"AB73","v":0},null,{"$f":"AD73","v":0},null,{"$f":"AF73","v":0},null,{"$f":"AH73","v":0},null,{"$f":"AJ73","v":0},null,{"$f":"AL73","v":0},null,{"$f":"AN73","v":0},null,{"$f":"AP73","v":0},null,{"$f":"AR73","v":0},null,{"$f":"AT73","v":0},null,{"$f":"AV73","v":0},null,{"$f":"AX73","v":0},null,{"$f":"AZ73","v":0},null,{"$f":"BB73","v":0},null,{"$f":"BD73","v":0},null,{"$f":"BF73","v":0},null,{"$f":"BH73","v":0},null,{"$f":"BJ73","v":0},null,{"$f":"BL73","v":0},null,{"$f":"BN73","v":0},null,{"$f":"BP73","v":0},null,{"$f":"BR73","v":0},null,{"$f":"BT73","v":0},null,{"$f":"BV73","v":0},null,{"$f":"BX73","v":0},null,{"$f":"BZ73","v":0},null,{"$f":"CB73","v":0},null,{"$f":"CD73","v":0},null,{"$f":"CF73","v":0},null,{"$f":"CH73","v":0},null,{"$f":"CJ73","v":0},null,{"$f":"CL73","v":0},null,{"$f":"CN73","v":0},null,{"$f":"CP73","v":0},null,{"$f":"CR73","v":0},null,{"$f":"CT73","v":0},null,{"$f":"CV73","v":0},null,{"$f":"CX73","v":0},null,{"$f":"CZ73","v":0},null,{"$f":"DB73","v":0},null,{"$f":"DD73","v":0},null,{"$f":"DF73","v":0},null,{"$f":"DH73","v":0},null,{"$f":"DJ73","v":0},null,{"$f":"DL73","v":0},null,{"$f":"DN73","v":0},null,{"$f":"DP73","v":0},null,{"$f":"DR73","v":0},null,{"$f":"DT73","v":0},null,{"$f":"DV73","v":0},null,{"$f":"DX73","v":0},null,{"$f":"DZ73","v":0},null,{"$f":"EB73","v":0},null,{"$f":"ED73","v":0},null,{"$f":"EF73","v":0},null,{"$f":"EH73","v":0},null,{"$f":"EJ73","v":0},null,{"$f":"EL73","v":0},null,{"$f":"EN73","v":0},null,{"$f":"EP73","v":0},null,{"$f":"ER73","v":0},null,{"$f":"ET73","v":0},null,{"$f":"EV73","v":0},null,{"$f":"EX73","v":0},null,{"$f":"EZ73","v":0},null,{"$f":"FB73","v":0},null,{"$f":"FD73","v":0},null,{"$f":"FF73","v":0},null,{"$f":"FH73","v":0},null,{"$f":"FJ73","v":0},null,{"$f":"FL73","v":0},null,{"$f":"FN73","v":0},null,{"$f":"FP73","v":0},null,{"$f":"FR73","v":0},null,{"$f":"FT73","v":0},null,{"$f":"FV73","v":0},null,{"$f":"FX73","v":0},null,{"$f":"FZ73","v":0},null,{"$f":"GB73","v":0},null,{"$f":"GD73","v":0},null,{"$f":"GF73","v":0},null,{"$f":"GH73","v":0},null,{"$f":"GJ73","v":0}]
[null,"Parameters",null,null,null,null,null,null,"Incremental Costs",null,null,{"$f":"L79","v":0},null,{"$f":"N79","v":0},null,{"$f":"P79","v":0},null,{"$f":"R79","v":0},null,{"$f":"T79","v":0},null,{"$f":"V79","v":0},null,{"$f":"X79","v":0},null,{"$f":"Z79","v":0},null,{"$f":"AB79","v":0},null,{"$f":"AD79","v":0},null,{"$f":"AF79","v":0},null,{"$f":"AH79","v":0},null,{"$f":"AJ79","v":0},null,{"$f":"AL79","v":0},null,{"$f":"AN79","v":0},null,{"$f":"AP79","v":0},null,{"$f":"AR79","v":0},null,{"$f":"AT79","v":0},null,{"$f":"AV79","v":0},null,{"$f":"AX79","v":0},null,{"$f":"AZ79","v":0},null,{"$f":"BB79","v":0},null,{"$f":"BD79","v":0},null,{"$f":"BF79","v":0},null,{"$f":"BH79","v":0},null,{"$f":"BJ79","v":0},null,{"$f":"BL79","v":0},null,{"$f":"BN79","v":0},null,{"$f":"BP79","v":0},null,{"$f":"BR79","v":0},null,{"$f":"BT79","v":0},null,{"$f":"BV79","v":0},null,{"$f":"BX79","v":0},null,{"$f":"BZ79","v":0},null,{"$f":"CB79","v":0},null,{"$f":"CD79","v":0},null,{"$f":"CF79","v":0},null,{"$f":"CH79","v":0},null,{"$f":"CJ79","v":0},null,{"$f":"CL79","v":0},null,{"$f":"CN79","v":0},null,{"$f":"CP79","v":0},null,{"$f":"CR79","v":0},null,{"$f":"CT79","v":0},null,{"$f":"CV79","v":0},null,{"$f":"CX79","v":0},null,{"$f":"CZ79","v":0},null,{"$f":"DB79","v":0},null,{"$f":"DD79","v":0},null,{"$f":"DF79","v":0},null,{"$f":"DH79","v":0},null,{"$f":"DJ79","v":0},null,{"$f":"DL79","v":0},null,{"$f":"DN79","v":0},null,{"$f":"DP79","v":0},null,{"$f":"DR79","v":0},null,{"$f":"DT79","v":0},null,{"$f":"DV79","v":0},null,{"$f":"DX79","v":0},null,{"$f":"DZ79","v":0},null,{"$f":"EB79","v":0},null,{"$f":"ED79","v":0},null,{"$f":"EF79","v":0},null,{"$f":"EH79","v":0},null,{"$f":"EJ79","v":0},null,{"$f":"EL79","v":0},null,{"$f":"EN79","v":0},null,{"$f":"EP79","v":0},null,{"$f":"ER79","v":0},null,{"$f":"ET79","v":0},null,{"$f":"EV79","v":0},null,{"$f":"EX79","v":0},null,{"$f":"EZ79","v":0},null,{"$f":"FB79","v":0},null,{"$f":"FD79","v":0},null,{"$f":"FF79","v":0},null,{"$f":"FH79","v":0},null,{"$f":"FJ79","v":0},null,{"$f":"FL79","v":0},null,{"$f":"FN79","v":0},null,{"$f":"FP79","v":0},null,{"$f":"FR79","v":0},null,{"$f":"FT79","v":0},null,{"$f":"FV79","v":0},null,{"$f":"FX79","v":0},null,{"$f":"FZ79","v":0},null,{"$f":"GB79","v":0},null,{"$f":"GD79","v":0},null,{"$f":"GF79","v":0},null,{"$f":"GH79","v":0},null,{"$f":"GJ79","v":0}]
[null,"Generic Link Model",null,null,null,null,null,null,"Total Annual Cost",null,null,{"$f":"SUM(L43:M44)","v":0},null,{"$f":"SUM(N43:O44)","v":0},null,{"$f":"SUM(P43:Q44)","v":0},null,{"$f":"SUM(R43:S44)","v":0},null,{"$f":"SUM(T43:U44)","v":0},null,{"$f":"SUM(V43:W44)","v":0},null,{"$f":"SUM(X43:Y44)","v":0},null,{"$f":"SUM(Z43:AA44)","v":0},null,{"$f":"SUM(AB43:AC44)","v":0},null,{"$f":"SUM(AD43:AE44)","v":0},null,{"$f":"SUM(AF43:AG44)","v":0},null,{"$f":"SUM(AH43:AI44)","v":0},null,{"$f":"SUM(AJ43:AK44)","v":0},null,{"$f":"SUM(AL43:AM44)","v":0},null,{"$f":"SUM(AN43:AO44)","v":0},null,{"$f":"SUM(AP43:AQ44)","v":0},null,{"$f":"SUM(AR43:AS44)","v":0},null,{"$f":"SUM(AT43:AU44)","v":0},null,{"$f":"SUM(AV43:AW44)","v":0},null,{"$f":"SUM(AX43:AY44)","v":0},null,{"$f":"SUM(AZ43:BA44)","v":0},null,{"$f":"SUM(BB43:BC44)","v":0},null,{"$f":"SUM(BD43:BE44)","v":0},null,{"$f":"SUM(BF43:BG44)","v":0},null,{"$f":"SUM(BH43:BI44)","v":0},null,{"$f":"SUM(BJ43:BK44)","v":0},null,{"$f":"SUM(BL43:BM44)","v":0},null,{"$f":"SUM(BN43:BO44)","v":0},null,{"$f":"SUM(BP43:BQ44)","v":0},null,{"$f":"SUM(BR43:BS44)","v":0},null,{"$f":"SUM(BT43:BU44)","v":0},null,{"$f":"SUM(BV43:BW44)","v":0},null,{"$f":"SUM(BX43:BY44)","v":0},null,{"$f":"SUM(BZ43:CA44)","v":0},null,{"$f":"SUM(CB43:CC44)","v":0},null,{"$f":"SUM(CD43:CE44)","v":0},null,{"$f":"SUM(CF43:CG44)","v":0},null,{"$f":"SUM(CH43:CI44)","v":0},null,{"$f":"SUM(CJ43:CK44)","v":0},null,{"$f":"SUM(CL43:CM44)","v":0},null,{"$f":"SUM(CN43:CO44)","v":0},null,{"$f":"SUM(CP43:CQ44)","v":0},null,{"$f":"SUM(CR43:CS44)","v":0},null,{"$f":"SUM(CT43:CU44)","v":0},null,{"$f":"SUM(CV43:CW44)","v":0},null,{"$f":"SUM(CX43:CY44)","v":0},null,{"$f":"SUM(CZ43:DA44)","v":0},null,{"$f":"SUM(DB43:DC44)","v":0},null,{"$f":"SUM(DD43:DE44)","v":0},null,{"$f":"SUM(DF43:DG44)","v":0},null,{"$f":"SUM(DH43:DI44)","v":0},null,{"$f":"SUM(DJ43:DK44)","v":0},null,{"$f":"SUM(DL43:DM44)","v":0},null,{"$f":"SUM(DN43:DO44)","v":0},null,{"$f":"SUM(DP43:DQ44)","v":0},null,{"$f":"SUM(DR43:DS44)","v":0},null,{"$f":"SUM(DT43:DU44)","v":0},null,{"$f":"SUM(DV43:DW44)","v":0},null,{"$f":"SUM(DX43:DY44)","v":0},null,{"$f":"SUM(DZ43:EA44)","v":0},null,{"$f":"SUM(EB43:EC44)","v":0},null,{"$f":"SUM(ED43:EE44)","v":0},null,{"$f":"SUM(EF43:EG44)","v":0},null,{"$f":"SUM(EH43:EI44)","v":0},null,{"$f":"SUM(EJ43:EK44)","v":0},null,{"$f":"SUM(EL43:EM44)","v":0},null,{"$f":"SUM(EN43:EO44)","v":0},null,{"$f":"SUM(EP43:EQ44)","v":0},null,{"$f":"SUM(ER43:ES44)","v":0},null,{"$f":"SUM(ET43:EU44)","v":0},null,{"$f":"SUM(EV43:EW44)","v":0},null,{"$f":"SUM(EX43:EY44)","v":0},null,{"$f":"SUM(EZ43:FA44)","v":0},null,{"$f":"SUM(FB43:FC44)","v":0},null,{"$f":"SUM(FD43:FE44)","v":0},null,{"$f":"SUM(FF43:FG44)","v":0},null,{"$f":"SUM(FH43:FI44)","v":0},null,{"$f":"SUM(FJ43:FK44)","v":0},null,{"$f":"SUM(FL43:FM44)","v":0},null,{"$f":"SUM(FN43:FO44)","v":0},null,{"$f":"SUM(FP43:FQ44)","v":0},null,{"$f":"SUM(FR43:FS44)","v":0},null,{"$f":"SUM(FT43:FU44)","v":0},null,{"$f":"SUM(FV43:FW44)","v":0},null,{"$f":"SUM(FX43:FY44)","v":0},null,{"$f":"SUM(FZ43:GA44)","v":0},null,{"$f":"SUM(GB43:GC44)","v":0},null,{"$f":"SUM(GD43:GE44)","v":0},null,{"$f":"SUM(GF43:GG44)","v":0},null,{"$f":"SUM(GH43:GI44)","v":0},null,{"$f":"SUM(GJ43:GK44)","v":0}]
[null,"Arterial Strategies",null,null,null,null,null,null,"Cumulative Cost",null,null,{"$f":"L45","v":0},null,{"$f":"L46+N45","v":0},null,{"$f":"N46+P45","v":0},null,{"$f":"P46+R45","v":0},null,{"$f":"R46+T45","v":0},null,{"$f":"T46+V45","v":0},null,{"$f":"V46+X45","v":0},null,{"$f":"X46+Z45","v":0},null,{"$f":"Z46+AB45","v":0},null,{"$f":"AB46+AD45","v":0},null,{"$f":"AD46+AF45","v":0},null,{"$f":"AF46+AH45","v":0},null,{"$f":"AH46+AJ45","v":0},null,{"$f":"AJ46+AL45","v":0},null,{"$f":"AL46+AN45","v":0},null,{"$f":"AN46+AP45","v":0},null,{"$f":"AP46+AR45","v":0},null,{"$f":"AR46+AT45","v":0},null,{"$f":"AT46+AV45","v":0},null,{"$f":"AV46+AX45","v":0},null,{"$f":"AX46+AZ45","v":0},null,{"$f":"AZ46+BB45","v":0},null,{"$f":"BB46+BD45","v":0},null,{"$f":"BD46+BF45","v":0},null,{"$f":"BF46+BH45","v":0},null,{"$f":"BH46+BJ45","v":0},null,{"$f":"BJ46+BL45","v":0},null,{"$f":"BL46+BN45","v":0},null,{"$f":"BN46+BP45","v":0},null,{"$f":"BP46+BR45","v":0},null,{"$f":"BR46+BT45","v":0},null,{"$f":"BT46+BV45","v":0},null,{"$f":"BV46+BX45","v":0},null,{"$f":"BX46+BZ45","v":0},null,{"$f":"BZ46+CB45","v":0},null,{"$f":"CB46+CD45","v":0},null,{"$f":"CD46+CF45","v":0},null,{"$f":"CF46+CH45","v":0},null,{"$f":"CH46+CJ45","v":0},null,{"$f":"CJ46+CL45","v":0},null,{"$f":"CL46+CN45","v":0},null,{"$f":"CN46+CP45","v":0},null,{"$f":"CP46+CR45","v":0},null,{"$f":"CR46+CT45","v":0},null,{"$f":"CT46+CV45","v":0},null,{"$f":"CV46+CX45","v":0},null,{"$f":"CX46+CZ45","v":0},null,{"$f":"CZ46+DB45","v":0},null,{"$f":"DB46+DD45","v":0},null,{"$f":"DD46+DF45","v":0},null,{"$f":"DF46+DH45","v":0},null,{"$f":"DH46+DJ45","v":0},null,{"$f":"DJ46+DL45","v":0},null,{"$f":"DL46+DN45","v":0},null,{"$f":"DN46+DP45","v":0},null,{"$f":"DP46+DR45","v":0},null,{"$f":"DR46+DT45","v":0},null,{"$f":"DT46+DV45","v":0},null,{"$f":"DV46+DX45","v":0},null,{"$f":"DX46+DZ45","v":0},null,{"$f":"DZ46+EB45","v":0},null,{"$f":"EB46+ED45","v":0},null,{"$f":"ED46+EF45","v":0},null,{"$f":"EF46+EH45","v":0},null,{"$f":"EH46+EJ45","v":0},null,{"$f":"EJ46+EL45","v":0},null,{"$f":"EL46+EN45","v":0},null,{"$f":"EN46+EP45","v":0},null,{"$f":"EP46+ER45","v":0},null,{"$f":"ER46+ET45","v":0},null,{"$f":"ET46+EV45","v":0},null,{"$f":"EV46+EX45","v":0},null,{"$f":"EX46+EZ45","v":0},null,{"$f":"EZ46+FB45","v":0},null,{"$f":"FB46+FD45","v":0},null,{"$f":"FD46+FF45","v":0},null,{"$f":"FF46+FH45","v":0},null,{"$f":"FH46+FJ45","v":0},null,{"$f":"FJ46+FL45","v":0},null,{"$f":"FL46+FN45","v":0},null,{"$f":"FN46+FP45","v":0},null,{"$f":"FP46+FR45","v":0},null,{"$f":"FR46+FT45","v":0},null,{"$f":"FT46+FV45","v":0},null,{"$f":"FV46+FX45","v":0},null,{"$f":"FX46+FZ45","v":0},null,{"$f":"FZ46+GB45","v":0},null,{"$f":"GB46+GD45","v":0},null,{"$f":"GD46+GF45","v":0},null,{"$f":"GF46+GH45","v":0},null,{"$f":"GH46+GJ45","v":0}]
[null,"Signal Coordination"]
[null,"Freeway Strategies"]
[null,"Ramp Metering",null,null,null,null,null,null,"INPUT",null,"Enter Number of Years in the Analysis Time Horizon ",null,null,null,null,null,null,null,20,"Source:   TIGER Grant Application Recommendations"]
[null,"Traffic Incident Management"]
[null,"Traveler Information",null,null,null,null,null,null,"INPUT",null,"Enter the Beginning Year of the Analysis",null,null,null,null,null,null,null,2016]
[null,"Dynamic Message Sign"]
[null,"Highway Advisory Radio",null,null,null,null,null,null,"INPUT ",null,"Enter Discount Rate",null,null,null,null,null,null,null,{"$f":"Parameters!$P$27","v":7.0000000000000007E-2},"Source:  Office of Management and Budget"]
[null,"Pre-Trip Traveler Information"]
[null,"Freight Strategies and Systems",null,null,null,null,null,null,null,null,"NET PRESENT VALUE OF COSTS",null,null,null,null,null,{"$f":"(NPV(IF($R$53>0,$R$53,$S$53),INDIRECT(ADDRESS(ROW(R45),((IF($R$51>0,$R$51,$S$51))-2012)*2+(COLUMN($L$45)))):INDIRECT(ADDRESS(ROW($L$45),((IF($R$51>0,$R$51,$S$51)+((IF($R$49>0,$R$49,$S$49))*2)-1)-IF($R$51>0,$R$51,$S$51)+COLUMN(INDIRECT(ADDRESS(ROW($L$45),((IF($R$51>0,$R$51,$S$51)-2012)*2))))+COLUMN($L$45))))))+(VALUE(INDIRECT(ADDRESS(ROW(R45),((IF($R$51>0,$R$51,$S$51))-2012)*2+(COLUMN($J$45))))))","v":0}]
[null,"Truck Only Lanes",null,null,null,null,null,null,null,null,null,{"$f":"IF(R51>0,R51,S51)","v":2016},"TO ",{"$f":"IF(R49>0, R49+L56,S49+L56)","v":2036}]
[null,"Screening and Permitting Systems"]
[null,"Truck Parking and Reservation Systems"]
[null,"Weigh-In-Motion Devices"]
[null,"ATDM"]
[null,"ATDM General-Benefit"]
[null,"HOT Lanes"]
[null,"Hard Shoulder Running"]
[null,"Speed Harmonization",null,null,null,null,null,null,"WORKING CALCULATIONS SHEET -- DO NOT MODIFY VALUES IN THIS SECTION"]
[null,"Road Weather Management"]
[null,"Work Zone Systems",null,null,null,null,null,null,null,"Cost Item",null,2013,null,{"$f":"L66+1","v":2014},null,{"$f":"N66+1","v":2015},null,{"$f":"P66+1","v":2016},null,{"$f":"R66+1","v":2017},null,{"$f":"T66+1","v":2018},null,{"$f":"V66+1","v":2019},null,{"$f":"X66+1","v":2020},null,{"$f":"Z66+1","v":2021},null,{"$f":"AB66+1","v":2022},null,{"$f":"AD66+1","v":2023},null,{"$f":"AF66+1","v":2024},null,{"$f":"AH66+1","v":2025},null,{"$f":"AJ66+1","v":2026},null,{"$f":"AL66+1","v":2027},null,{"$f":"AN66+1","v":2028},null,{"$f":"AP66+1","v":2029},null,{"$f":"AR66+1","v":2030},null,{"$f":"AT66+1","v":2031},null,{"$f":"AV66+1","v":2032},null,{"$f":"AX66+1","v":2033},null,{"$f":"AZ66+1","v":2034},null,{"$f":"BB66+1","v":2035},null,{"$f":"BD66+1","v":2036},null,{"$f":"BF66+1","v":2037},null,{"$f":"BH66+1","v":2038},null,{"$f":"BJ66+1","v":2039},null,{"$f":"BL66+1","v":2040},null,{"$f":"BN66+1","v":2041},null,{"$f":"BP66+1","v":2042},null,{"$f":"BR66+1","v":2043},null,{"$f":"BT66+1","v":2044},null,{"$f":"BV66+1","v":2045},null,{"$f":"BX66+1","v":2046},null,{"$f":"BZ66+1","v":2047},null,{"$f":"CB66+1","v":2048},null,{"$f":"CD66+1","v":2049},null,{"$f":"CF66+1","v":2050},null,{"$f":"CH66+1","v":2051},null,{"$f":"CJ66+1","v":2052},null,{"$f":"CL66+1","v":2053},null,{"$f":"CN66+1","v":2054},null,{"$f":"CP66+1","v":2055},null,{"$f":"CR66+1","v":2056},null,{"$f":"CT66+1","v":2057},null,{"$f":"CV66+1","v":2058},null,{"$f":"CX66+1","v":2059},null,{"$f":"CZ66+1","v":2060},null,{"$f":"DB66+1","v":2061},null,{"$f":"DD66+1","v":2062},null,{"$f":"DF66+1","v":2063},null,{"$f":"DH66+1","v":2064},null,{"$f":"DJ66+1","v":2065},null,{"$f":"DL66+1","v":2066},null,{"$f":"DN66+1","v":2067},null,{"$f":"DP66+1","v":2068},null,{"$f":"DR66+1","v":2069},null,{"$f":"DT66+1","v":2070},null,{"$f":"DV66+1","v":2071},null,{"$f":"DX66+1","v":2072},null,{"$f":"DZ66+1","v":2073},null,{"$f":"EB66+1","v":2074},null,{"$f":"ED66+1","v":2075},null,{"$f":"EF66+1","v":2076},null,{"$f":"EH66+1","v":2077},null,{"$f":"EJ66+1","v":2078},null,{"$f":"EL66+1","v":2079},null,{"$f":"EN66+1","v":2080},null,{"$f":"EP66+1","v":2081},null,{"$f":"ER66+1","v":2082},null,{"$f":"ET66+1","v":2083},null,{"$f":"EV66+1","v":2084},null,{"$f":"EX66+1","v":2085},null,{"$f":"EZ66+1","v":2086},null,{"$f":"FB66+1","v":2087},null,{"$f":"FD66+1","v":2088},null,{"$f":"FF66+1","v":2089},null,{"$f":"FH66+1","v":2090},null,{"$f":"FJ66+1","v":2091},null,{"$f":"FL66+1","v":2092},null,{"$f":"FN66+1","v":2093},null,{"$f":"FP66+1","v":2094},null,{"$f":"FR66+1","v":2095},null,{"$f":"FT66+1","v":2096},null,{"$f":"FV66+1","v":2097},null,{"$f":"FX66+1","v":2098},null,{"$f":"FZ66+1","v":2099},null,{"$f":"GB66+1","v":2100},null,{"$f":"GD66+1","v":2101},null,{"$f":"GF66+1","v":2102},null,{"$f":"GH66+1","v":2103}]
[null,"MY DEPLOYMENTS"]
[null,null,null,null,null,null,null,null,"Basic Infrastructure Equipment"]
[null,null,null,null,null,null,null,null,null,{"$f":"J13","v":"TMC Hardware for Information Dissemination"},null,{"$f":"IF(L$66<$R$29,0,IF($R13>0,IF(0=MOD(L$66-$R$29,$R13),$S13+$U13,$U13),IF(L$66>($R$29-1),$U13,0))*$R$25)","v":0},null,{"$f":"IF(N$66<$R$29,0,IF($R13>0,IF(0=MOD(N$66-$R$29,$R13),$S13+$U13,$U13),IF(N$66>($R$29-1),$U13,0))*$R$25)","v":0},null,{"$f":"IF(P$66<$R$29,0,IF($R13>0,IF(0=MOD(P$66-$R$29,$R13),$S13+$U13,$U13),IF(P$66>($R$29-1),$U13,0))*$R$25)","v":0},null,{"$f":"IF(R$66<$R$29,0,IF($R13>0,IF(0=MOD(R$66-$R$29,$R13),$S13+$U13,$U13),IF(R$66>($R$29-1),$U13,0))*$R$25)","v":0},null,{"$f":"IF(T$66<$R$29,0,IF($R13>0,IF(0=MOD(T$66-$R$29,$R13),$S13+$U13,$U13),IF(T$66>($R$29-1),$U13,0))*$R$25)","v":0},null,{"$f":"IF(V$66<$R$29,0,IF($R13>0,IF(0=MOD(V$66-$R$29,$R13),$S13+$U13,$U13),IF(V$66>($R$29-1),$U13,0))*$R$25)","v":0},null,{"$f":"IF(X$66<$R$29,0,IF($R13>0,IF(0=MOD(X$66-$R$29,$R13),$S13+$U13,$U13),IF(X$66>($R$29-1),$U13,0))*$R$25)","v":0},null,{"$f":"IF(Z$66<$R$29,0,IF($R13>0,IF(0=MOD(Z$66-$R$29,$R13),$S13+$U13,$U13),IF(Z$66>($R$29-1),$U13,0))*$R$25)","v":0},null,{"$f":"IF(AB$66<$R$29,0,IF($R13>0,IF(0=MOD(AB$66-$R$29,$R13),$S13+$U13,$U13),IF(AB$66>($R$29-1),$U13,0))*$R$25)","v":0},null,{"$f":"IF(AD$66<$R$29,0,IF($R13>0,IF(0=MOD(AD$66-$R$29,$R13),$S13+$U13,$U13),IF(AD$66>($R$29-1),$U13,0))*$R$25)","v":0},null,{"$f":"IF(AF$66<$R$29,0,IF($R13>0,IF(0=MOD(AF$66-$R$29,$R13),$S13+$U13,$U13),IF(AF$66>($R$29-1),$U13,0))*$R$25)","v":0},null,{"$f":"IF(AH$66<$R$29,0,IF($R13>0,IF(0=MOD(AH$66-$R$29,$R13),$S13+$U13,$U13),IF(AH$66>($R$29-1),$U13,0))*$R$25)","v":0},null,{"$f":"IF(AJ$66<$R$29,0,IF($R13>0,IF(0=MOD(AJ$66-$R$29,$R13),$S13+$U13,$U13),IF(AJ$66>($R$29-1),$U13,0))*$R$25)","v":0},null,{"$f":"IF(AL$66<$R$29,0,IF($R13>0,IF(0=MOD(AL$66-$R$29,$R13),$S13+$U13,$U13),IF(AL$66>($R$29-1),$U13,0))*$R$25)","v":0},null,{"$f":"IF(AN$66<$R$29,0,IF($R13>0,IF(0=MOD(AN$66-$R$29,$R13),$S13+$U13,$U13),IF(AN$66>($R$29-1),$U13,0))*$R$25)","v":0},null,{"$f":"IF(AP$66<$R$29,0,IF($R13>0,IF(0=MOD(AP$66-$R$29,$R13),$S13+$U13,$U13),IF(AP$66>($R$29-1),$U13,0))*$R$25)","v":0},null,{"$f":"IF(AR$66<$R$29,0,IF($R13>0,IF(0=MOD(AR$66-$R$29,$R13),$S13+$U13,$U13),IF(AR$66>($R$29-1),$U13,0))*$R$25)","v":0},null,{"$f":"IF(AT$66<$R$29,0,IF($R13>0,IF(0=MOD(AT$66-$R$29,$R13),$S13+$U13,$U13),IF(AT$66>($R$29-1),$U13,0))*$R$25)","v":0},null,{"$f":"IF(AV$66<$R$29,0,IF($R13>0,IF(0=MOD(AV$66-$R$29,$R13),$S13+$U13,$U13),IF(AV$66>($R$29-1),$U13,0))*$R$25)","v":0},null,{"$f":"IF(AX$66<$R$29,0,IF($R13>0,IF(0=MOD(AX$66-$R$29,$R13),$S13+$U13,$U13),IF(AX$66>($R$29-1),$U13,0))*$R$25)","v":0},null,{"$f":"IF(AZ$66<$R$29,0,IF($R13>0,IF(0=MOD(AZ$66-$R$29,$R13),$S13+$U13,$U13),IF(AZ$66>($R$29-1),$U13,0))*$R$25)","v":0},null,{"$f":"IF(BB$66<$R$29,0,IF($R13>0,IF(0=MOD(BB$66-$R$29,$R13),$S13+$U13,$U13),IF(BB$66>($R$29-1),$U13,0))*$R$25)","v":0},null,{"$f":"IF(BD$66<$R$29,0,IF($R13>0,IF(0=MOD(BD$66-$R$29,$R13),$S13+$U13,$U13),IF(BD$66>($R$29-1),$U13,0))*$R$25)","v":0},null,{"$f":"IF(BF$66<$R$29,0,IF($R13>0,IF(0=MOD(BF$66-$R$29,$R13),$S13+$U13,$U13),IF(BF$66>($R$29-1),$U13,0))*$R$25)","v":0},null,{"$f":"IF(BH$66<$R$29,0,IF($R13>0,IF(0=MOD(BH$66-$R$29,$R13),$S13+$U13,$U13),IF(BH$66>($R$29-1),$U13,0))*$R$25)","v":0},null,{"$f":"IF(BJ$66<$R$29,0,IF($R13>0,IF(0=MOD(BJ$66-$R$29,$R13),$S13+$U13,$U13),IF(BJ$66>($R$29-1),$U13,0))*$R$25)","v":0},null,{"$f":"IF(BL$66<$R$29,0,IF($R13>0,IF(0=MOD(BL$66-$R$29,$R13),$S13+$U13,$U13),IF(BL$66>($R$29-1),$U13,0))*$R$25)","v":0},null,{"$f":"IF(BN$66<$R$29,0,IF($R13>0,IF(0=MOD(BN$66-$R$29,$R13),$S13+$U13,$U13),IF(BN$66>($R$29-1),$U13,0))*$R$25)","v":0},null,{"$f":"IF(BP$66<$R$29,0,IF($R13>0,IF(0=MOD(BP$66-$R$29,$R13),$S13+$U13,$U13),IF(BP$66>($R$29-1),$U13,0))*$R$25)","v":0},null,{"$f":"IF(BR$66<$R$29,0,IF($R13>0,IF(0=MOD(BR$66-$R$29,$R13),$S13+$U13,$U13),IF(BR$66>($R$29-1),$U13,0))*$R$25)","v":0},null,{"$f":"IF(BT$66<$R$29,0,IF($R13>0,IF(0=MOD(BT$66-$R$29,$R13),$S13+$U13,$U13),IF(BT$66>($R$29-1),$U13,0))*$R$25)","v":0},null,{"$f":"IF(BV$66<$R$29,0,IF($R13>0,IF(0=MOD(BV$66-$R$29,$R13),$S13+$U13,$U13),IF(BV$66>($R$29-1),$U13,0))*$R$25)","v":0},null,{"$f":"IF(BX$66<$R$29,0,IF($R13>0,IF(0=MOD(BX$66-$R$29,$R13),$S13+$U13,$U13),IF(BX$66>($R$29-1),$U13,0))*$R$25)","v":0},null,{"$f":"IF(BZ$66<$R$29,0,IF($R13>0,IF(0=MOD(BZ$66-$R$29,$R13),$S13+$U13,$U13),IF(BZ$66>($R$29-1),$U13,0))*$R$25)","v":0},null,{"$f":"IF(CB$66<$R$29,0,IF($R13>0,IF(0=MOD(CB$66-$R$29,$R13),$S13+$U13,$U13),IF(CB$66>($R$29-1),$U13,0))*$R$25)","v":0},null,{"$f":"IF(CD$66<$R$29,0,IF($R13>0,IF(0=MOD(CD$66-$R$29,$R13),$S13+$U13,$U13),IF(CD$66>($R$29-1),$U13,0))*$R$25)","v":0},null,{"$f":"IF(CF$66<$R$29,0,IF($R13>0,IF(0=MOD(CF$66-$R$29,$R13),$S13+$U13,$U13),IF(CF$66>($R$29-1),$U13,0))*$R$25)","v":0},null,{"$f":"IF(CH$66<$R$29,0,IF($R13>0,IF(0=MOD(CH$66-$R$29,$R13),$S13+$U13,$U13),IF(CH$66>($R$29-1),$U13,0))*$R$25)","v":0},null,{"$f":"IF(CJ$66<$R$29,0,IF($R13>0,IF(0=MOD(CJ$66-$R$29,$R13),$S13+$U13,$U13),IF(CJ$66>($R$29-1),$U13,0))*$R$25)","v":0},null,{"$f":"IF(CL$66<$R$29,0,IF($R13>0,IF(0=MOD(CL$66-$R$29,$R13),$S13+$U13,$U13),IF(CL$66>($R$29-1),$U13,0))*$R$25)","v":0},null,{"$f":"IF(CN$66<$R$29,0,IF($R13>0,IF(0=MOD(CN$66-$R$29,$R13),$S13+$U13,$U13),IF(CN$66>($R$29-1),$U13,0))*$R$25)","v":0},null,{"$f":"IF(CP$66<$R$29,0,IF($R13>0,IF(0=MOD(CP$66-$R$29,$R13),$S13+$U13,$U13),IF(CP$66>($R$29-1),$U13,0))*$R$25)","v":0},null,{"$f":"IF(CR$66<$R$29,0,IF($R13>0,IF(0=MOD(CR$66-$R$29,$R13),$S13+$U13,$U13),IF(CR$66>($R$29-1),$U13,0))*$R$25)","v":0},null,{"$f":"IF(CT$66<$R$29,0,IF($R13>0,IF(0=MOD(CT$66-$R$29,$R13),$S13+$U13,$U13),IF(CT$66>($R$29-1),$U13,0))*$R$25)","v":0},null,{"$f":"IF(CV$66<$R$29,0,IF($R13>0,IF(0=MOD(CV$66-$R$29,$R13),$S13+$U13,$U13),IF(CV$66>($R$29-1),$U13,0))*$R$25)","v":0},null,{"$f":"IF(CX$66<$R$29,0,IF($R13>0,IF(0=MOD(CX$66-$R$29,$R13),$S13+$U13,$U13),IF(CX$66>($R$29-1),$U13,0))*$R$25)","v":0},null,{"$f":"IF(CZ$66<$R$29,0,IF($R13>0,IF(0=MOD(CZ$66-$R$29,$R13),$S13+$U13,$U13),IF(CZ$66>($R$29-1),$U13,0))*$R$25)","v":0},null,{"$f":"IF(DB$66<$R$29,0,IF($R13>0,IF(0=MOD(DB$66-$R$29,$R13),$S13+$U13,$U13),IF(DB$66>($R$29-1),$U13,0))*$R$25)","v":0},null,{"$f":"IF(DD$66<$R$29,0,IF($R13>0,IF(0=MOD(DD$66-$R$29,$R13),$S13+$U13,$U13),IF(DD$66>($R$29-1),$U13,0))*$R$25)","v":0},null,{"$f":"IF(DF$66<$R$29,0,IF($R13>0,IF(0=MOD(DF$66-$R$29,$R13),$S13+$U13,$U13),IF(DF$66>($R$29-1),$U13,0))*$R$25)","v":0},null,{"$f":"IF(DH$66<$R$29,0,IF($R13>0,IF(0=MOD(DH$66-$R$29,$R13),$S13+$U13,$U13),IF(DH$66>($R$29-1),$U13,0))*$R$25)","v":0},null,{"$f":"IF(DJ$66<$R$29,0,IF($R13>0,IF(0=MOD(DJ$66-$R$29,$R13),$S13+$U13,$U13),IF(DJ$66>($R$29-1),$U13,0))*$R$25)","v":0},null,{"$f":"IF(DL$66<$R$29,0,IF($R13>0,IF(0=MOD(DL$66-$R$29,$R13),$S13+$U13,$U13),IF(DL$66>($R$29-1),$U13,0))*$R$25)","v":0},null,{"$f":"IF(DN$66<$R$29,0,IF($R13>0,IF(0=MOD(DN$66-$R$29,$R13),$S13+$U13,$U13),IF(DN$66>($R$29-1),$U13,0))*$R$25)","v":0},null,{"$f":"IF(DP$66<$R$29,0,IF($R13>0,IF(0=MOD(DP$66-$R$29,$R13),$S13+$U13,$U13),IF(DP$66>($R$29-1),$U13,0))*$R$25)","v":0},null,{"$f":"IF(DR$66<$R$29,0,IF($R13>0,IF(0=MOD(DR$66-$R$29,$R13),$S13+$U13,$U13),IF(DR$66>($R$29-1),$U13,0))*$R$25)","v":0},null,{"$f":"IF(DT$66<$R$29,0,IF($R13>0,IF(0=MOD(DT$66-$R$29,$R13),$S13+$U13,$U13),IF(DT$66>($R$29-1),$U13,0))*$R$25)","v":0},null,{"$f":"IF(DV$66<$R$29,0,IF($R13>0,IF(0=MOD(DV$66-$R$29,$R13),$S13+$U13,$U13),IF(DV$66>($R$29-1),$U13,0))*$R$25)","v":0},null,{"$f":"IF(DX$66<$R$29,0,IF($R13>0,IF(0=MOD(DX$66-$R$29,$R13),$S13+$U13,$U13),IF(DX$66>($R$29-1),$U13,0))*$R$25)","v":0},null,{"$f":"IF(DZ$66<$R$29,0,IF($R13>0,IF(0=MOD(DZ$66-$R$29,$R13),$S13+$U13,$U13),IF(DZ$66>($R$29-1),$U13,0))*$R$25)","v":0},null,{"$f":"IF(EB$66<$R$29,0,IF($R13>0,IF(0=MOD(EB$66-$R$29,$R13),$S13+$U13,$U13),IF(EB$66>($R$29-1),$U13,0))*$R$25)","v":0},null,{"$f":"IF(ED$66<$R$29,0,IF($R13>0,IF(0=MOD(ED$66-$R$29,$R13),$S13+$U13,$U13),IF(ED$66>($R$29-1),$U13,0))*$R$25)","v":0},null,{"$f":"IF(EF$66<$R$29,0,IF($R13>0,IF(0=MOD(EF$66-$R$29,$R13),$S13+$U13,$U13),IF(EF$66>($R$29-1),$U13,0))*$R$25)","v":0},null,{"$f":"IF(EH$66<$R$29,0,IF($R13>0,IF(0=MOD(EH$66-$R$29,$R13),$S13+$U13,$U13),IF(EH$66>($R$29-1),$U13,0))*$R$25)","v":0},null,{"$f":"IF(EJ$66<$R$29,0,IF($R13>0,IF(0=MOD(EJ$66-$R$29,$R13),$S13+$U13,$U13),IF(EJ$66>($R$29-1),$U13,0))*$R$25)","v":0},null,{"$f":"IF(EL$66<$R$29,0,IF($R13>0,IF(0=MOD(EL$66-$R$29,$R13),$S13+$U13,$U13),IF(EL$66>($R$29-1),$U13,0))*$R$25)","v":0},null,{"$f":"IF(EN$66<$R$29,0,IF($R13>0,IF(0=MOD(EN$66-$R$29,$R13),$S13+$U13,$U13),IF(EN$66>($R$29-1),$U13,0))*$R$25)","v":0},null,{"$f":"IF(EP$66<$R$29,0,IF($R13>0,IF(0=MOD(EP$66-$R$29,$R13),$S13+$U13,$U13),IF(EP$66>($R$29-1),$U13,0))*$R$25)","v":0},null,{"$f":"IF(ER$66<$R$29,0,IF($R13>0,IF(0=MOD(ER$66-$R$29,$R13),$S13+$U13,$U13),IF(ER$66>($R$29-1),$U13,0))*$R$25)","v":0},null,{"$f":"IF(ET$66<$R$29,0,IF($R13>0,IF(0=MOD(ET$66-$R$29,$R13),$S13+$U13,$U13),IF(ET$66>($R$29-1),$U13,0))*$R$25)","v":0},null,{"$f":"IF(EV$66<$R$29,0,IF($R13>0,IF(0=MOD(EV$66-$R$29,$R13),$S13+$U13,$U13),IF(EV$66>($R$29-1),$U13,0))*$R$25)","v":0},null,{"$f":"IF(EX$66<$R$29,0,IF($R13>0,IF(0=MOD(EX$66-$R$29,$R13),$S13+$U13,$U13),IF(EX$66>($R$29-1),$U13,0))*$R$25)","v":0},null,{"$f":"IF(EZ$66<$R$29,0,IF($R13>0,IF(0=MOD(EZ$66-$R$29,$R13),$S13+$U13,$U13),IF(EZ$66>($R$29-1),$U13,0))*$R$25)","v":0},null,{"$f":"IF(FB$66<$R$29,0,IF($R13>0,IF(0=MOD(FB$66-$R$29,$R13),$S13+$U13,$U13),IF(FB$66>($R$29-1),$U13,0))*$R$25)","v":0},null,{"$f":"IF(FD$66<$R$29,0,IF($R13>0,IF(0=MOD(FD$66-$R$29,$R13),$S13+$U13,$U13),IF(FD$66>($R$29-1),$U13,0))*$R$25)","v":0},null,{"$f":"IF(FF$66<$R$29,0,IF($R13>0,IF(0=MOD(FF$66-$R$29,$R13),$S13+$U13,$U13),IF(FF$66>($R$29-1),$U13,0))*$R$25)","v":0},null,{"$f":"IF(FH$66<$R$29,0,IF($R13>0,IF(0=MOD(FH$66-$R$29,$R13),$S13+$U13,$U13),IF(FH$66>($R$29-1),$U13,0))*$R$25)","v":0},null,{"$f":"IF(FJ$66<$R$29,0,IF($R13>0,IF(0=MOD(FJ$66-$R$29,$R13),$S13+$U13,$U13),IF(FJ$66>($R$29-1),$U13,0))*$R$25)","v":0},null,{"$f":"IF(FL$66<$R$29,0,IF($R13>0,IF(0=MOD(FL$66-$R$29,$R13),$S13+$U13,$U13),IF(FL$66>($R$29-1),$U13,0))*$R$25)","v":0},null,{"$f":"IF(FN$66<$R$29,0,IF($R13>0,IF(0=MOD(FN$66-$R$29,$R13),$S13+$U13,$U13),IF(FN$66>($R$29-1),$U13,0))*$R$25)","v":0},null,{"$f":"IF(FP$66<$R$29,0,IF($R13>0,IF(0=MOD(FP$66-$R$29,$R13),$S13+$U13,$U13),IF(FP$66>($R$29-1),$U13,0))*$R$25)","v":0},null,{"$f":"IF(FR$66<$R$29,0,IF($R13>0,IF(0=MOD(FR$66-$R$29,$R13),$S13+$U13,$U13),IF(FR$66>($R$29-1),$U13,0))*$R$25)","v":0},null,{"$f":"IF(FT$66<$R$29,0,IF($R13>0,IF(0=MOD(FT$66-$R$29,$R13),$S13+$U13,$U13),IF(FT$66>($R$29-1),$U13,0))*$R$25)","v":0},null,{"$f":"IF(FV$66<$R$29,0,IF($R13>0,IF(0=MOD(FV$66-$R$29,$R13),$S13+$U13,$U13),IF(FV$66>($R$29-1),$U13,0))*$R$25)","v":0},null,{"$f":"IF(FX$66<$R$29,0,IF($R13>0,IF(0=MOD(FX$66-$R$29,$R13),$S13+$U13,$U13),IF(FX$66>($R$29-1),$U13,0))*$R$25)","v":0},null,{"$f":"IF(FZ$66<$R$29,0,IF($R13>0,IF(0=MOD(FZ$66-$R$29,$R13),$S13+$U13,$U13),IF(FZ$66>($R$29-1),$U13,0))*$R$25)","v":0},null,{"$f":"IF(GB$66<$R$29,0,IF($R13>0,IF(0=MOD(GB$66-$R$29,$R13),$S13+$U13,$U13),IF(GB$66>($R$29-1),$U13,0))*$R$25)","v":0},null,{"$f":"IF(GD$66<$R$29,0,IF($R13>0,IF(0=MOD(GD$66-$R$29,$R13),$S13+$U13,$U13),IF(GD$66>($R$29-1),$U13,0))*$R$25)","v":0},null,{"$f":"IF(GF$66<$R$29,0,IF($R13>0,IF(0=MOD(GF$66-$R$29,$R13),$S13+$U13,$U13),IF(GF$66>($R$29-1),$U13,0))*$R$25)","v":0},null,{"$f":"IF(GH$66<$R$29,0,IF($R13>0,IF(0=MOD(GH$66-$R$29,$R13),$S13+$U13,$U13),IF(GH$66>($R$29-1),$U13,0))*$R$25)","v":0},null,{"$f":"IF(GJ$66<$R$29,0,IF($R13>0,IF(0=MOD(GJ$66-$R$29,$R13),$S13+$U13,$U13),IF(GJ$66>($R$29-1),$U13,0))*$R$25)","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"J14","v":"TMC Software for Information Dissemination"},null,{"$f":"IF(L$66<$R$29,0,IF($R14>0,IF(0=MOD(L$66-$R$29,$R14),$S14+$U14,$U14),IF(L$66>($R$29-1),$U14,0))*$R$25)","v":0},null,{"$f":"IF(N$66<$R$29,0,IF($R14>0,IF(0=MOD(N$66-$R$29,$R14),$S14+$U14,$U14),IF(N$66>($R$29-1),$U14,0))*$R$25)","v":0},null,{"$f":"IF(P$66<$R$29,0,IF($R14>0,IF(0=MOD(P$66-$R$29,$R14),$S14+$U14,$U14),IF(P$66>($R$29-1),$U14,0))*$R$25)","v":0},null,{"$f":"IF(R$66<$R$29,0,IF($R14>0,IF(0=MOD(R$66-$R$29,$R14),$S14+$U14,$U14),IF(R$66>($R$29-1),$U14,0))*$R$25)","v":0},null,{"$f":"IF(T$66<$R$29,0,IF($R14>0,IF(0=MOD(T$66-$R$29,$R14),$S14+$U14,$U14),IF(T$66>($R$29-1),$U14,0))*$R$25)","v":0},null,{"$f":"IF(V$66<$R$29,0,IF($R14>0,IF(0=MOD(V$66-$R$29,$R14),$S14+$U14,$U14),IF(V$66>($R$29-1),$U14,0))*$R$25)","v":0},null,{"$f":"IF(X$66<$R$29,0,IF($R14>0,IF(0=MOD(X$66-$R$29,$R14),$S14+$U14,$U14),IF(X$66>($R$29-1),$U14,0))*$R$25)","v":0},null,{"$f":"IF(Z$66<$R$29,0,IF($R14>0,IF(0=MOD(Z$66-$R$29,$R14),$S14+$U14,$U14),IF(Z$66>($R$29-1),$U14,0))*$R$25)","v":0},null,{"$f":"IF(AB$66<$R$29,0,IF($R14>0,IF(0=MOD(AB$66-$R$29,$R14),$S14+$U14,$U14),IF(AB$66>($R$29-1),$U14,0))*$R$25)","v":0},null,{"$f":"IF(AD$66<$R$29,0,IF($R14>0,IF(0=MOD(AD$66-$R$29,$R14),$S14+$U14,$U14),IF(AD$66>($R$29-1),$U14,0))*$R$25)","v":0},null,{"$f":"IF(AF$66<$R$29,0,IF($R14>0,IF(0=MOD(AF$66-$R$29,$R14),$S14+$U14,$U14),IF(AF$66>($R$29-1),$U14,0))*$R$25)","v":0},null,{"$f":"IF(AH$66<$R$29,0,IF($R14>0,IF(0=MOD(AH$66-$R$29,$R14),$S14+$U14,$U14),IF(AH$66>($R$29-1),$U14,0))*$R$25)","v":0},null,{"$f":"IF(AJ$66<$R$29,0,IF($R14>0,IF(0=MOD(AJ$66-$R$29,$R14),$S14+$U14,$U14),IF(AJ$66>($R$29-1),$U14,0))*$R$25)","v":0},null,{"$f":"IF(AL$66<$R$29,0,IF($R14>0,IF(0=MOD(AL$66-$R$29,$R14),$S14+$U14,$U14),IF(AL$66>($R$29-1),$U14,0))*$R$25)","v":0},null,{"$f":"IF(AN$66<$R$29,0,IF($R14>0,IF(0=MOD(AN$66-$R$29,$R14),$S14+$U14,$U14),IF(AN$66>($R$29-1),$U14,0))*$R$25)","v":0},null,{"$f":"IF(AP$66<$R$29,0,IF($R14>0,IF(0=MOD(AP$66-$R$29,$R14),$S14+$U14,$U14),IF(AP$66>($R$29-1),$U14,0))*$R$25)","v":0},null,{"$f":"IF(AR$66<$R$29,0,IF($R14>0,IF(0=MOD(AR$66-$R$29,$R14),$S14+$U14,$U14),IF(AR$66>($R$29-1),$U14,0))*$R$25)","v":0},null,{"$f":"IF(AT$66<$R$29,0,IF($R14>0,IF(0=MOD(AT$66-$R$29,$R14),$S14+$U14,$U14),IF(AT$66>($R$29-1),$U14,0))*$R$25)","v":0},null,{"$f":"IF(AV$66<$R$29,0,IF($R14>0,IF(0=MOD(AV$66-$R$29,$R14),$S14+$U14,$U14),IF(AV$66>($R$29-1),$U14,0))*$R$25)","v":0},null,{"$f":"IF(AX$66<$R$29,0,IF($R14>0,IF(0=MOD(AX$66-$R$29,$R14),$S14+$U14,$U14),IF(AX$66>($R$29-1),$U14,0))*$R$25)","v":0},null,{"$f":"IF(AZ$66<$R$29,0,IF($R14>0,IF(0=MOD(AZ$66-$R$29,$R14),$S14+$U14,$U14),IF(AZ$66>($R$29-1),$U14,0))*$R$25)","v":0},null,{"$f":"IF(BB$66<$R$29,0,IF($R14>0,IF(0=MOD(BB$66-$R$29,$R14),$S14+$U14,$U14),IF(BB$66>($R$29-1),$U14,0))*$R$25)","v":0},null,{"$f":"IF(BD$66<$R$29,0,IF($R14>0,IF(0=MOD(BD$66-$R$29,$R14),$S14+$U14,$U14),IF(BD$66>($R$29-1),$U14,0))*$R$25)","v":0},null,{"$f":"IF(BF$66<$R$29,0,IF($R14>0,IF(0=MOD(BF$66-$R$29,$R14),$S14+$U14,$U14),IF(BF$66>($R$29-1),$U14,0))*$R$25)","v":0},null,{"$f":"IF(BH$66<$R$29,0,IF($R14>0,IF(0=MOD(BH$66-$R$29,$R14),$S14+$U14,$U14),IF(BH$66>($R$29-1),$U14,0))*$R$25)","v":0},null,{"$f":"IF(BJ$66<$R$29,0,IF($R14>0,IF(0=MOD(BJ$66-$R$29,$R14),$S14+$U14,$U14),IF(BJ$66>($R$29-1),$U14,0))*$R$25)","v":0},null,{"$f":"IF(BL$66<$R$29,0,IF($R14>0,IF(0=MOD(BL$66-$R$29,$R14),$S14+$U14,$U14),IF(BL$66>($R$29-1),$U14,0))*$R$25)","v":0},null,{"$f":"IF(BN$66<$R$29,0,IF($R14>0,IF(0=MOD(BN$66-$R$29,$R14),$S14+$U14,$U14),IF(BN$66>($R$29-1),$U14,0))*$R$25)","v":0},null,{"$f":"IF(BP$66<$R$29,0,IF($R14>0,IF(0=MOD(BP$66-$R$29,$R14),$S14+$U14,$U14),IF(BP$66>($R$29-1),$U14,0))*$R$25)","v":0},null,{"$f":"IF(BR$66<$R$29,0,IF($R14>0,IF(0=MOD(BR$66-$R$29,$R14),$S14+$U14,$U14),IF(BR$66>($R$29-1),$U14,0))*$R$25)","v":0},null,{"$f":"IF(BT$66<$R$29,0,IF($R14>0,IF(0=MOD(BT$66-$R$29,$R14),$S14+$U14,$U14),IF(BT$66>($R$29-1),$U14,0))*$R$25)","v":0},null,{"$f":"IF(BV$66<$R$29,0,IF($R14>0,IF(0=MOD(BV$66-$R$29,$R14),$S14+$U14,$U14),IF(BV$66>($R$29-1),$U14,0))*$R$25)","v":0},null,{"$f":"IF(BX$66<$R$29,0,IF($R14>0,IF(0=MOD(BX$66-$R$29,$R14),$S14+$U14,$U14),IF(BX$66>($R$29-1),$U14,0))*$R$25)","v":0},null,{"$f":"IF(BZ$66<$R$29,0,IF($R14>0,IF(0=MOD(BZ$66-$R$29,$R14),$S14+$U14,$U14),IF(BZ$66>($R$29-1),$U14,0))*$R$25)","v":0},null,{"$f":"IF(CB$66<$R$29,0,IF($R14>0,IF(0=MOD(CB$66-$R$29,$R14),$S14+$U14,$U14),IF(CB$66>($R$29-1),$U14,0))*$R$25)","v":0},null,{"$f":"IF(CD$66<$R$29,0,IF($R14>0,IF(0=MOD(CD$66-$R$29,$R14),$S14+$U14,$U14),IF(CD$66>($R$29-1),$U14,0))*$R$25)","v":0},null,{"$f":"IF(CF$66<$R$29,0,IF($R14>0,IF(0=MOD(CF$66-$R$29,$R14),$S14+$U14,$U14),IF(CF$66>($R$29-1),$U14,0))*$R$25)","v":0},null,{"$f":"IF(CH$66<$R$29,0,IF($R14>0,IF(0=MOD(CH$66-$R$29,$R14),$S14+$U14,$U14),IF(CH$66>($R$29-1),$U14,0))*$R$25)","v":0},null,{"$f":"IF(CJ$66<$R$29,0,IF($R14>0,IF(0=MOD(CJ$66-$R$29,$R14),$S14+$U14,$U14),IF(CJ$66>($R$29-1),$U14,0))*$R$25)","v":0},null,{"$f":"IF(CL$66<$R$29,0,IF($R14>0,IF(0=MOD(CL$66-$R$29,$R14),$S14+$U14,$U14),IF(CL$66>($R$29-1),$U14,0))*$R$25)","v":0},null,{"$f":"IF(CN$66<$R$29,0,IF($R14>0,IF(0=MOD(CN$66-$R$29,$R14),$S14+$U14,$U14),IF(CN$66>($R$29-1),$U14,0))*$R$25)","v":0},null,{"$f":"IF(CP$66<$R$29,0,IF($R14>0,IF(0=MOD(CP$66-$R$29,$R14),$S14+$U14,$U14),IF(CP$66>($R$29-1),$U14,0))*$R$25)","v":0},null,{"$f":"IF(CR$66<$R$29,0,IF($R14>0,IF(0=MOD(CR$66-$R$29,$R14),$S14+$U14,$U14),IF(CR$66>($R$29-1),$U14,0))*$R$25)","v":0},null,{"$f":"IF(CT$66<$R$29,0,IF($R14>0,IF(0=MOD(CT$66-$R$29,$R14),$S14+$U14,$U14),IF(CT$66>($R$29-1),$U14,0))*$R$25)","v":0},null,{"$f":"IF(CV$66<$R$29,0,IF($R14>0,IF(0=MOD(CV$66-$R$29,$R14),$S14+$U14,$U14),IF(CV$66>($R$29-1),$U14,0))*$R$25)","v":0},null,{"$f":"IF(CX$66<$R$29,0,IF($R14>0,IF(0=MOD(CX$66-$R$29,$R14),$S14+$U14,$U14),IF(CX$66>($R$29-1),$U14,0))*$R$25)","v":0},null,{"$f":"IF(CZ$66<$R$29,0,IF($R14>0,IF(0=MOD(CZ$66-$R$29,$R14),$S14+$U14,$U14),IF(CZ$66>($R$29-1),$U14,0))*$R$25)","v":0},null,{"$f":"IF(DB$66<$R$29,0,IF($R14>0,IF(0=MOD(DB$66-$R$29,$R14),$S14+$U14,$U14),IF(DB$66>($R$29-1),$U14,0))*$R$25)","v":0},null,{"$f":"IF(DD$66<$R$29,0,IF($R14>0,IF(0=MOD(DD$66-$R$29,$R14),$S14+$U14,$U14),IF(DD$66>($R$29-1),$U14,0))*$R$25)","v":0},null,{"$f":"IF(DF$66<$R$29,0,IF($R14>0,IF(0=MOD(DF$66-$R$29,$R14),$S14+$U14,$U14),IF(DF$66>($R$29-1),$U14,0))*$R$25)","v":0},null,{"$f":"IF(DH$66<$R$29,0,IF($R14>0,IF(0=MOD(DH$66-$R$29,$R14),$S14+$U14,$U14),IF(DH$66>($R$29-1),$U14,0))*$R$25)","v":0},null,{"$f":"IF(DJ$66<$R$29,0,IF($R14>0,IF(0=MOD(DJ$66-$R$29,$R14),$S14+$U14,$U14),IF(DJ$66>($R$29-1),$U14,0))*$R$25)","v":0},null,{"$f":"IF(DL$66<$R$29,0,IF($R14>0,IF(0=MOD(DL$66-$R$29,$R14),$S14+$U14,$U14),IF(DL$66>($R$29-1),$U14,0))*$R$25)","v":0},null,{"$f":"IF(DN$66<$R$29,0,IF($R14>0,IF(0=MOD(DN$66-$R$29,$R14),$S14+$U14,$U14),IF(DN$66>($R$29-1),$U14,0))*$R$25)","v":0},null,{"$f":"IF(DP$66<$R$29,0,IF($R14>0,IF(0=MOD(DP$66-$R$29,$R14),$S14+$U14,$U14),IF(DP$66>($R$29-1),$U14,0))*$R$25)","v":0},null,{"$f":"IF(DR$66<$R$29,0,IF($R14>0,IF(0=MOD(DR$66-$R$29,$R14),$S14+$U14,$U14),IF(DR$66>($R$29-1),$U14,0))*$R$25)","v":0},null,{"$f":"IF(DT$66<$R$29,0,IF($R14>0,IF(0=MOD(DT$66-$R$29,$R14),$S14+$U14,$U14),IF(DT$66>($R$29-1),$U14,0))*$R$25)","v":0},null,{"$f":"IF(DV$66<$R$29,0,IF($R14>0,IF(0=MOD(DV$66-$R$29,$R14),$S14+$U14,$U14),IF(DV$66>($R$29-1),$U14,0))*$R$25)","v":0},null,{"$f":"IF(DX$66<$R$29,0,IF($R14>0,IF(0=MOD(DX$66-$R$29,$R14),$S14+$U14,$U14),IF(DX$66>($R$29-1),$U14,0))*$R$25)","v":0},null,{"$f":"IF(DZ$66<$R$29,0,IF($R14>0,IF(0=MOD(DZ$66-$R$29,$R14),$S14+$U14,$U14),IF(DZ$66>($R$29-1),$U14,0))*$R$25)","v":0},null,{"$f":"IF(EB$66<$R$29,0,IF($R14>0,IF(0=MOD(EB$66-$R$29,$R14),$S14+$U14,$U14),IF(EB$66>($R$29-1),$U14,0))*$R$25)","v":0},null,{"$f":"IF(ED$66<$R$29,0,IF($R14>0,IF(0=MOD(ED$66-$R$29,$R14),$S14+$U14,$U14),IF(ED$66>($R$29-1),$U14,0))*$R$25)","v":0},null,{"$f":"IF(EF$66<$R$29,0,IF($R14>0,IF(0=MOD(EF$66-$R$29,$R14),$S14+$U14,$U14),IF(EF$66>($R$29-1),$U14,0))*$R$25)","v":0},null,{"$f":"IF(EH$66<$R$29,0,IF($R14>0,IF(0=MOD(EH$66-$R$29,$R14),$S14+$U14,$U14),IF(EH$66>($R$29-1),$U14,0))*$R$25)","v":0},null,{"$f":"IF(EJ$66<$R$29,0,IF($R14>0,IF(0=MOD(EJ$66-$R$29,$R14),$S14+$U14,$U14),IF(EJ$66>($R$29-1),$U14,0))*$R$25)","v":0},null,{"$f":"IF(EL$66<$R$29,0,IF($R14>0,IF(0=MOD(EL$66-$R$29,$R14),$S14+$U14,$U14),IF(EL$66>($R$29-1),$U14,0))*$R$25)","v":0},null,{"$f":"IF(EN$66<$R$29,0,IF($R14>0,IF(0=MOD(EN$66-$R$29,$R14),$S14+$U14,$U14),IF(EN$66>($R$29-1),$U14,0))*$R$25)","v":0},null,{"$f":"IF(EP$66<$R$29,0,IF($R14>0,IF(0=MOD(EP$66-$R$29,$R14),$S14+$U14,$U14),IF(EP$66>($R$29-1),$U14,0))*$R$25)","v":0},null,{"$f":"IF(ER$66<$R$29,0,IF($R14>0,IF(0=MOD(ER$66-$R$29,$R14),$S14+$U14,$U14),IF(ER$66>($R$29-1),$U14,0))*$R$25)","v":0},null,{"$f":"IF(ET$66<$R$29,0,IF($R14>0,IF(0=MOD(ET$66-$R$29,$R14),$S14+$U14,$U14),IF(ET$66>($R$29-1),$U14,0))*$R$25)","v":0},null,{"$f":"IF(EV$66<$R$29,0,IF($R14>0,IF(0=MOD(EV$66-$R$29,$R14),$S14+$U14,$U14),IF(EV$66>($R$29-1),$U14,0))*$R$25)","v":0},null,{"$f":"IF(EX$66<$R$29,0,IF($R14>0,IF(0=MOD(EX$66-$R$29,$R14),$S14+$U14,$U14),IF(EX$66>($R$29-1),$U14,0))*$R$25)","v":0},null,{"$f":"IF(EZ$66<$R$29,0,IF($R14>0,IF(0=MOD(EZ$66-$R$29,$R14),$S14+$U14,$U14),IF(EZ$66>($R$29-1),$U14,0))*$R$25)","v":0},null,{"$f":"IF(FB$66<$R$29,0,IF($R14>0,IF(0=MOD(FB$66-$R$29,$R14),$S14+$U14,$U14),IF(FB$66>($R$29-1),$U14,0))*$R$25)","v":0},null,{"$f":"IF(FD$66<$R$29,0,IF($R14>0,IF(0=MOD(FD$66-$R$29,$R14),$S14+$U14,$U14),IF(FD$66>($R$29-1),$U14,0))*$R$25)","v":0},null,{"$f":"IF(FF$66<$R$29,0,IF($R14>0,IF(0=MOD(FF$66-$R$29,$R14),$S14+$U14,$U14),IF(FF$66>($R$29-1),$U14,0))*$R$25)","v":0},null,{"$f":"IF(FH$66<$R$29,0,IF($R14>0,IF(0=MOD(FH$66-$R$29,$R14),$S14+$U14,$U14),IF(FH$66>($R$29-1),$U14,0))*$R$25)","v":0},null,{"$f":"IF(FJ$66<$R$29,0,IF($R14>0,IF(0=MOD(FJ$66-$R$29,$R14),$S14+$U14,$U14),IF(FJ$66>($R$29-1),$U14,0))*$R$25)","v":0},null,{"$f":"IF(FL$66<$R$29,0,IF($R14>0,IF(0=MOD(FL$66-$R$29,$R14),$S14+$U14,$U14),IF(FL$66>($R$29-1),$U14,0))*$R$25)","v":0},null,{"$f":"IF(FN$66<$R$29,0,IF($R14>0,IF(0=MOD(FN$66-$R$29,$R14),$S14+$U14,$U14),IF(FN$66>($R$29-1),$U14,0))*$R$25)","v":0},null,{"$f":"IF(FP$66<$R$29,0,IF($R14>0,IF(0=MOD(FP$66-$R$29,$R14),$S14+$U14,$U14),IF(FP$66>($R$29-1),$U14,0))*$R$25)","v":0},null,{"$f":"IF(FR$66<$R$29,0,IF($R14>0,IF(0=MOD(FR$66-$R$29,$R14),$S14+$U14,$U14),IF(FR$66>($R$29-1),$U14,0))*$R$25)","v":0},null,{"$f":"IF(FT$66<$R$29,0,IF($R14>0,IF(0=MOD(FT$66-$R$29,$R14),$S14+$U14,$U14),IF(FT$66>($R$29-1),$U14,0))*$R$25)","v":0},null,{"$f":"IF(FV$66<$R$29,0,IF($R14>0,IF(0=MOD(FV$66-$R$29,$R14),$S14+$U14,$U14),IF(FV$66>($R$29-1),$U14,0))*$R$25)","v":0},null,{"$f":"IF(FX$66<$R$29,0,IF($R14>0,IF(0=MOD(FX$66-$R$29,$R14),$S14+$U14,$U14),IF(FX$66>($R$29-1),$U14,0))*$R$25)","v":0},null,{"$f":"IF(FZ$66<$R$29,0,IF($R14>0,IF(0=MOD(FZ$66-$R$29,$R14),$S14+$U14,$U14),IF(FZ$66>($R$29-1),$U14,0))*$R$25)","v":0},null,{"$f":"IF(GB$66<$R$29,0,IF($R14>0,IF(0=MOD(GB$66-$R$29,$R14),$S14+$U14,$U14),IF(GB$66>($R$29-1),$U14,0))*$R$25)","v":0},null,{"$f":"IF(GD$66<$R$29,0,IF($R14>0,IF(0=MOD(GD$66-$R$29,$R14),$S14+$U14,$U14),IF(GD$66>($R$29-1),$U14,0))*$R$25)","v":0},null,{"$f":"IF(GF$66<$R$29,0,IF($R14>0,IF(0=MOD(GF$66-$R$29,$R14),$S14+$U14,$U14),IF(GF$66>($R$29-1),$U14,0))*$R$25)","v":0},null,{"$f":"IF(GH$66<$R$29,0,IF($R14>0,IF(0=MOD(GH$66-$R$29,$R14),$S14+$U14,$U14),IF(GH$66>($R$29-1),$U14,0))*$R$25)","v":0},null,{"$f":"IF(GJ$66<$R$29,0,IF($R14>0,IF(0=MOD(GJ$66-$R$29,$R14),$S14+$U14,$U14),IF(GJ$66>($R$29-1),$U14,0))*$R$25)","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"J15","v":"TMC System Integration"},null,{"$f":"IF(L$66<$R$29,0,IF($R15>0,IF(0=MOD(L$66-$R$29,$R15),$S15+$U15,$U15),IF(L$66>($R$29-1),$U15,0))*$R$25)","v":0},null,{"$f":"IF(N$66<$R$29,0,IF($R15>0,IF(0=MOD(N$66-$R$29,$R15),$S15+$U15,$U15),IF(N$66>($R$29-1),$U15,0))*$R$25)","v":0},null,{"$f":"IF(P$66<$R$29,0,IF($R15>0,IF(0=MOD(P$66-$R$29,$R15),$S15+$U15,$U15),IF(P$66>($R$29-1),$U15,0))*$R$25)","v":0},null,{"$f":"IF(R$66<$R$29,0,IF($R15>0,IF(0=MOD(R$66-$R$29,$R15),$S15+$U15,$U15),IF(R$66>($R$29-1),$U15,0))*$R$25)","v":0},null,{"$f":"IF(T$66<$R$29,0,IF($R15>0,IF(0=MOD(T$66-$R$29,$R15),$S15+$U15,$U15),IF(T$66>($R$29-1),$U15,0))*$R$25)","v":0},null,{"$f":"IF(V$66<$R$29,0,IF($R15>0,IF(0=MOD(V$66-$R$29,$R15),$S15+$U15,$U15),IF(V$66>($R$29-1),$U15,0))*$R$25)","v":0},null,{"$f":"IF(X$66<$R$29,0,IF($R15>0,IF(0=MOD(X$66-$R$29,$R15),$S15+$U15,$U15),IF(X$66>($R$29-1),$U15,0))*$R$25)","v":0},null,{"$f":"IF(Z$66<$R$29,0,IF($R15>0,IF(0=MOD(Z$66-$R$29,$R15),$S15+$U15,$U15),IF(Z$66>($R$29-1),$U15,0))*$R$25)","v":0},null,{"$f":"IF(AB$66<$R$29,0,IF($R15>0,IF(0=MOD(AB$66-$R$29,$R15),$S15+$U15,$U15),IF(AB$66>($R$29-1),$U15,0))*$R$25)","v":0},null,{"$f":"IF(AD$66<$R$29,0,IF($R15>0,IF(0=MOD(AD$66-$R$29,$R15),$S15+$U15,$U15),IF(AD$66>($R$29-1),$U15,0))*$R$25)","v":0},null,{"$f":"IF(AF$66<$R$29,0,IF($R15>0,IF(0=MOD(AF$66-$R$29,$R15),$S15+$U15,$U15),IF(AF$66>($R$29-1),$U15,0))*$R$25)","v":0},null,{"$f":"IF(AH$66<$R$29,0,IF($R15>0,IF(0=MOD(AH$66-$R$29,$R15),$S15+$U15,$U15),IF(AH$66>($R$29-1),$U15,0))*$R$25)","v":0},null,{"$f":"IF(AJ$66<$R$29,0,IF($R15>0,IF(0=MOD(AJ$66-$R$29,$R15),$S15+$U15,$U15),IF(AJ$66>($R$29-1),$U15,0))*$R$25)","v":0},null,{"$f":"IF(AL$66<$R$29,0,IF($R15>0,IF(0=MOD(AL$66-$R$29,$R15),$S15+$U15,$U15),IF(AL$66>($R$29-1),$U15,0))*$R$25)","v":0},null,{"$f":"IF(AN$66<$R$29,0,IF($R15>0,IF(0=MOD(AN$66-$R$29,$R15),$S15+$U15,$U15),IF(AN$66>($R$29-1),$U15,0))*$R$25)","v":0},null,{"$f":"IF(AP$66<$R$29,0,IF($R15>0,IF(0=MOD(AP$66-$R$29,$R15),$S15+$U15,$U15),IF(AP$66>($R$29-1),$U15,0))*$R$25)","v":0},null,{"$f":"IF(AR$66<$R$29,0,IF($R15>0,IF(0=MOD(AR$66-$R$29,$R15),$S15+$U15,$U15),IF(AR$66>($R$29-1),$U15,0))*$R$25)","v":0},null,{"$f":"IF(AT$66<$R$29,0,IF($R15>0,IF(0=MOD(AT$66-$R$29,$R15),$S15+$U15,$U15),IF(AT$66>($R$29-1),$U15,0))*$R$25)","v":0},null,{"$f":"IF(AV$66<$R$29,0,IF($R15>0,IF(0=MOD(AV$66-$R$29,$R15),$S15+$U15,$U15),IF(AV$66>($R$29-1),$U15,0))*$R$25)","v":0},null,{"$f":"IF(AX$66<$R$29,0,IF($R15>0,IF(0=MOD(AX$66-$R$29,$R15),$S15+$U15,$U15),IF(AX$66>($R$29-1),$U15,0))*$R$25)","v":0},null,{"$f":"IF(AZ$66<$R$29,0,IF($R15>0,IF(0=MOD(AZ$66-$R$29,$R15),$S15+$U15,$U15),IF(AZ$66>($R$29-1),$U15,0))*$R$25)","v":0},null,{"$f":"IF(BB$66<$R$29,0,IF($R15>0,IF(0=MOD(BB$66-$R$29,$R15),$S15+$U15,$U15),IF(BB$66>($R$29-1),$U15,0))*$R$25)","v":0},null,{"$f":"IF(BD$66<$R$29,0,IF($R15>0,IF(0=MOD(BD$66-$R$29,$R15),$S15+$U15,$U15),IF(BD$66>($R$29-1),$U15,0))*$R$25)","v":0},null,{"$f":"IF(BF$66<$R$29,0,IF($R15>0,IF(0=MOD(BF$66-$R$29,$R15),$S15+$U15,$U15),IF(BF$66>($R$29-1),$U15,0))*$R$25)","v":0},null,{"$f":"IF(BH$66<$R$29,0,IF($R15>0,IF(0=MOD(BH$66-$R$29,$R15),$S15+$U15,$U15),IF(BH$66>($R$29-1),$U15,0))*$R$25)","v":0},null,{"$f":"IF(BJ$66<$R$29,0,IF($R15>0,IF(0=MOD(BJ$66-$R$29,$R15),$S15+$U15,$U15),IF(BJ$66>($R$29-1),$U15,0))*$R$25)","v":0},null,{"$f":"IF(BL$66<$R$29,0,IF($R15>0,IF(0=MOD(BL$66-$R$29,$R15),$S15+$U15,$U15),IF(BL$66>($R$29-1),$U15,0))*$R$25)","v":0},null,{"$f":"IF(BN$66<$R$29,0,IF($R15>0,IF(0=MOD(BN$66-$R$29,$R15),$S15+$U15,$U15),IF(BN$66>($R$29-1),$U15,0))*$R$25)","v":0},null,{"$f":"IF(BP$66<$R$29,0,IF($R15>0,IF(0=MOD(BP$66-$R$29,$R15),$S15+$U15,$U15),IF(BP$66>($R$29-1),$U15,0))*$R$25)","v":0},null,{"$f":"IF(BR$66<$R$29,0,IF($R15>0,IF(0=MOD(BR$66-$R$29,$R15),$S15+$U15,$U15),IF(BR$66>($R$29-1),$U15,0))*$R$25)","v":0},null,{"$f":"IF(BT$66<$R$29,0,IF($R15>0,IF(0=MOD(BT$66-$R$29,$R15),$S15+$U15,$U15),IF(BT$66>($R$29-1),$U15,0))*$R$25)","v":0},null,{"$f":"IF(BV$66<$R$29,0,IF($R15>0,IF(0=MOD(BV$66-$R$29,$R15),$S15+$U15,$U15),IF(BV$66>($R$29-1),$U15,0))*$R$25)","v":0},null,{"$f":"IF(BX$66<$R$29,0,IF($R15>0,IF(0=MOD(BX$66-$R$29,$R15),$S15+$U15,$U15),IF(BX$66>($R$29-1),$U15,0))*$R$25)","v":0},null,{"$f":"IF(BZ$66<$R$29,0,IF($R15>0,IF(0=MOD(BZ$66-$R$29,$R15),$S15+$U15,$U15),IF(BZ$66>($R$29-1),$U15,0))*$R$25)","v":0},null,{"$f":"IF(CB$66<$R$29,0,IF($R15>0,IF(0=MOD(CB$66-$R$29,$R15),$S15+$U15,$U15),IF(CB$66>($R$29-1),$U15,0))*$R$25)","v":0},null,{"$f":"IF(CD$66<$R$29,0,IF($R15>0,IF(0=MOD(CD$66-$R$29,$R15),$S15+$U15,$U15),IF(CD$66>($R$29-1),$U15,0))*$R$25)","v":0},null,{"$f":"IF(CF$66<$R$29,0,IF($R15>0,IF(0=MOD(CF$66-$R$29,$R15),$S15+$U15,$U15),IF(CF$66>($R$29-1),$U15,0))*$R$25)","v":0},null,{"$f":"IF(CH$66<$R$29,0,IF($R15>0,IF(0=MOD(CH$66-$R$29,$R15),$S15+$U15,$U15),IF(CH$66>($R$29-1),$U15,0))*$R$25)","v":0},null,{"$f":"IF(CJ$66<$R$29,0,IF($R15>0,IF(0=MOD(CJ$66-$R$29,$R15),$S15+$U15,$U15),IF(CJ$66>($R$29-1),$U15,0))*$R$25)","v":0},null,{"$f":"IF(CL$66<$R$29,0,IF($R15>0,IF(0=MOD(CL$66-$R$29,$R15),$S15+$U15,$U15),IF(CL$66>($R$29-1),$U15,0))*$R$25)","v":0},null,{"$f":"IF(CN$66<$R$29,0,IF($R15>0,IF(0=MOD(CN$66-$R$29,$R15),$S15+$U15,$U15),IF(CN$66>($R$29-1),$U15,0))*$R$25)","v":0},null,{"$f":"IF(CP$66<$R$29,0,IF($R15>0,IF(0=MOD(CP$66-$R$29,$R15),$S15+$U15,$U15),IF(CP$66>($R$29-1),$U15,0))*$R$25)","v":0},null,{"$f":"IF(CR$66<$R$29,0,IF($R15>0,IF(0=MOD(CR$66-$R$29,$R15),$S15+$U15,$U15),IF(CR$66>($R$29-1),$U15,0))*$R$25)","v":0},null,{"$f":"IF(CT$66<$R$29,0,IF($R15>0,IF(0=MOD(CT$66-$R$29,$R15),$S15+$U15,$U15),IF(CT$66>($R$29-1),$U15,0))*$R$25)","v":0},null,{"$f":"IF(CV$66<$R$29,0,IF($R15>0,IF(0=MOD(CV$66-$R$29,$R15),$S15+$U15,$U15),IF(CV$66>($R$29-1),$U15,0))*$R$25)","v":0},null,{"$f":"IF(CX$66<$R$29,0,IF($R15>0,IF(0=MOD(CX$66-$R$29,$R15),$S15+$U15,$U15),IF(CX$66>($R$29-1),$U15,0))*$R$25)","v":0},null,{"$f":"IF(CZ$66<$R$29,0,IF($R15>0,IF(0=MOD(CZ$66-$R$29,$R15),$S15+$U15,$U15),IF(CZ$66>($R$29-1),$U15,0))*$R$25)","v":0},null,{"$f":"IF(DB$66<$R$29,0,IF($R15>0,IF(0=MOD(DB$66-$R$29,$R15),$S15+$U15,$U15),IF(DB$66>($R$29-1),$U15,0))*$R$25)","v":0},null,{"$f":"IF(DD$66<$R$29,0,IF($R15>0,IF(0=MOD(DD$66-$R$29,$R15),$S15+$U15,$U15),IF(DD$66>($R$29-1),$U15,0))*$R$25)","v":0},null,{"$f":"IF(DF$66<$R$29,0,IF($R15>0,IF(0=MOD(DF$66-$R$29,$R15),$S15+$U15,$U15),IF(DF$66>($R$29-1),$U15,0))*$R$25)","v":0},null,{"$f":"IF(DH$66<$R$29,0,IF($R15>0,IF(0=MOD(DH$66-$R$29,$R15),$S15+$U15,$U15),IF(DH$66>($R$29-1),$U15,0))*$R$25)","v":0},null,{"$f":"IF(DJ$66<$R$29,0,IF($R15>0,IF(0=MOD(DJ$66-$R$29,$R15),$S15+$U15,$U15),IF(DJ$66>($R$29-1),$U15,0))*$R$25)","v":0},null,{"$f":"IF(DL$66<$R$29,0,IF($R15>0,IF(0=MOD(DL$66-$R$29,$R15),$S15+$U15,$U15),IF(DL$66>($R$29-1),$U15,0))*$R$25)","v":0},null,{"$f":"IF(DN$66<$R$29,0,IF($R15>0,IF(0=MOD(DN$66-$R$29,$R15),$S15+$U15,$U15),IF(DN$66>($R$29-1),$U15,0))*$R$25)","v":0},null,{"$f":"IF(DP$66<$R$29,0,IF($R15>0,IF(0=MOD(DP$66-$R$29,$R15),$S15+$U15,$U15),IF(DP$66>($R$29-1),$U15,0))*$R$25)","v":0},null,{"$f":"IF(DR$66<$R$29,0,IF($R15>0,IF(0=MOD(DR$66-$R$29,$R15),$S15+$U15,$U15),IF(DR$66>($R$29-1),$U15,0))*$R$25)","v":0},null,{"$f":"IF(DT$66<$R$29,0,IF($R15>0,IF(0=MOD(DT$66-$R$29,$R15),$S15+$U15,$U15),IF(DT$66>($R$29-1),$U15,0))*$R$25)","v":0},null,{"$f":"IF(DV$66<$R$29,0,IF($R15>0,IF(0=MOD(DV$66-$R$29,$R15),$S15+$U15,$U15),IF(DV$66>($R$29-1),$U15,0))*$R$25)","v":0},null,{"$f":"IF(DX$66<$R$29,0,IF($R15>0,IF(0=MOD(DX$66-$R$29,$R15),$S15+$U15,$U15),IF(DX$66>($R$29-1),$U15,0))*$R$25)","v":0},null,{"$f":"IF(DZ$66<$R$29,0,IF($R15>0,IF(0=MOD(DZ$66-$R$29,$R15),$S15+$U15,$U15),IF(DZ$66>($R$29-1),$U15,0))*$R$25)","v":0},null,{"$f":"IF(EB$66<$R$29,0,IF($R15>0,IF(0=MOD(EB$66-$R$29,$R15),$S15+$U15,$U15),IF(EB$66>($R$29-1),$U15,0))*$R$25)","v":0},null,{"$f":"IF(ED$66<$R$29,0,IF($R15>0,IF(0=MOD(ED$66-$R$29,$R15),$S15+$U15,$U15),IF(ED$66>($R$29-1),$U15,0))*$R$25)","v":0},null,{"$f":"IF(EF$66<$R$29,0,IF($R15>0,IF(0=MOD(EF$66-$R$29,$R15),$S15+$U15,$U15),IF(EF$66>($R$29-1),$U15,0))*$R$25)","v":0},null,{"$f":"IF(EH$66<$R$29,0,IF($R15>0,IF(0=MOD(EH$66-$R$29,$R15),$S15+$U15,$U15),IF(EH$66>($R$29-1),$U15,0))*$R$25)","v":0},null,{"$f":"IF(EJ$66<$R$29,0,IF($R15>0,IF(0=MOD(EJ$66-$R$29,$R15),$S15+$U15,$U15),IF(EJ$66>($R$29-1),$U15,0))*$R$25)","v":0},null,{"$f":"IF(EL$66<$R$29,0,IF($R15>0,IF(0=MOD(EL$66-$R$29,$R15),$S15+$U15,$U15),IF(EL$66>($R$29-1),$U15,0))*$R$25)","v":0},null,{"$f":"IF(EN$66<$R$29,0,IF($R15>0,IF(0=MOD(EN$66-$R$29,$R15),$S15+$U15,$U15),IF(EN$66>($R$29-1),$U15,0))*$R$25)","v":0},null,{"$f":"IF(EP$66<$R$29,0,IF($R15>0,IF(0=MOD(EP$66-$R$29,$R15),$S15+$U15,$U15),IF(EP$66>($R$29-1),$U15,0))*$R$25)","v":0},null,{"$f":"IF(ER$66<$R$29,0,IF($R15>0,IF(0=MOD(ER$66-$R$29,$R15),$S15+$U15,$U15),IF(ER$66>($R$29-1),$U15,0))*$R$25)","v":0},null,{"$f":"IF(ET$66<$R$29,0,IF($R15>0,IF(0=MOD(ET$66-$R$29,$R15),$S15+$U15,$U15),IF(ET$66>($R$29-1),$U15,0))*$R$25)","v":0},null,{"$f":"IF(EV$66<$R$29,0,IF($R15>0,IF(0=MOD(EV$66-$R$29,$R15),$S15+$U15,$U15),IF(EV$66>($R$29-1),$U15,0))*$R$25)","v":0},null,{"$f":"IF(EX$66<$R$29,0,IF($R15>0,IF(0=MOD(EX$66-$R$29,$R15),$S15+$U15,$U15),IF(EX$66>($R$29-1),$U15,0))*$R$25)","v":0},null,{"$f":"IF(EZ$66<$R$29,0,IF($R15>0,IF(0=MOD(EZ$66-$R$29,$R15),$S15+$U15,$U15),IF(EZ$66>($R$29-1),$U15,0))*$R$25)","v":0},null,{"$f":"IF(FB$66<$R$29,0,IF($R15>0,IF(0=MOD(FB$66-$R$29,$R15),$S15+$U15,$U15),IF(FB$66>($R$29-1),$U15,0))*$R$25)","v":0},null,{"$f":"IF(FD$66<$R$29,0,IF($R15>0,IF(0=MOD(FD$66-$R$29,$R15),$S15+$U15,$U15),IF(FD$66>($R$29-1),$U15,0))*$R$25)","v":0},null,{"$f":"IF(FF$66<$R$29,0,IF($R15>0,IF(0=MOD(FF$66-$R$29,$R15),$S15+$U15,$U15),IF(FF$66>($R$29-1),$U15,0))*$R$25)","v":0},null,{"$f":"IF(FH$66<$R$29,0,IF($R15>0,IF(0=MOD(FH$66-$R$29,$R15),$S15+$U15,$U15),IF(FH$66>($R$29-1),$U15,0))*$R$25)","v":0},null,{"$f":"IF(FJ$66<$R$29,0,IF($R15>0,IF(0=MOD(FJ$66-$R$29,$R15),$S15+$U15,$U15),IF(FJ$66>($R$29-1),$U15,0))*$R$25)","v":0},null,{"$f":"IF(FL$66<$R$29,0,IF($R15>0,IF(0=MOD(FL$66-$R$29,$R15),$S15+$U15,$U15),IF(FL$66>($R$29-1),$U15,0))*$R$25)","v":0},null,{"$f":"IF(FN$66<$R$29,0,IF($R15>0,IF(0=MOD(FN$66-$R$29,$R15),$S15+$U15,$U15),IF(FN$66>($R$29-1),$U15,0))*$R$25)","v":0},null,{"$f":"IF(FP$66<$R$29,0,IF($R15>0,IF(0=MOD(FP$66-$R$29,$R15),$S15+$U15,$U15),IF(FP$66>($R$29-1),$U15,0))*$R$25)","v":0},null,{"$f":"IF(FR$66<$R$29,0,IF($R15>0,IF(0=MOD(FR$66-$R$29,$R15),$S15+$U15,$U15),IF(FR$66>($R$29-1),$U15,0))*$R$25)","v":0},null,{"$f":"IF(FT$66<$R$29,0,IF($R15>0,IF(0=MOD(FT$66-$R$29,$R15),$S15+$U15,$U15),IF(FT$66>($R$29-1),$U15,0))*$R$25)","v":0},null,{"$f":"IF(FV$66<$R$29,0,IF($R15>0,IF(0=MOD(FV$66-$R$29,$R15),$S15+$U15,$U15),IF(FV$66>($R$29-1),$U15,0))*$R$25)","v":0},null,{"$f":"IF(FX$66<$R$29,0,IF($R15>0,IF(0=MOD(FX$66-$R$29,$R15),$S15+$U15,$U15),IF(FX$66>($R$29-1),$U15,0))*$R$25)","v":0},null,{"$f":"IF(FZ$66<$R$29,0,IF($R15>0,IF(0=MOD(FZ$66-$R$29,$R15),$S15+$U15,$U15),IF(FZ$66>($R$29-1),$U15,0))*$R$25)","v":0},null,{"$f":"IF(GB$66<$R$29,0,IF($R15>0,IF(0=MOD(GB$66-$R$29,$R15),$S15+$U15,$U15),IF(GB$66>($R$29-1),$U15,0))*$R$25)","v":0},null,{"$f":"IF(GD$66<$R$29,0,IF($R15>0,IF(0=MOD(GD$66-$R$29,$R15),$S15+$U15,$U15),IF(GD$66>($R$29-1),$U15,0))*$R$25)","v":0},null,{"$f":"IF(GF$66<$R$29,0,IF($R15>0,IF(0=MOD(GF$66-$R$29,$R15),$S15+$U15,$U15),IF(GF$66>($R$29-1),$U15,0))*$R$25)","v":0},null,{"$f":"IF(GH$66<$R$29,0,IF($R15>0,IF(0=MOD(GH$66-$R$29,$R15),$S15+$U15,$U15),IF(GH$66>($R$29-1),$U15,0))*$R$25)","v":0},null,{"$f":"IF(GJ$66<$R$29,0,IF($R15>0,IF(0=MOD(GJ$66-$R$29,$R15),$S15+$U15,$U15),IF(GJ$66>($R$29-1),$U15,0))*$R$25)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,"TOTAL Infrastructure Cost",null,{"$f":"SUM(L69:M72)","v":0},null,{"$f":"SUM(N69:O72)","v":0},null,{"$f":"SUM(P69:Q72)","v":0},null,{"$f":"SUM(R69:S72)","v":0},null,{"$f":"SUM(T69:U72)","v":0},null,{"$f":"SUM(V69:W72)","v":0},null,{"$f":"SUM(X69:Y72)","v":0},null,{"$f":"SUM(Z69:AA72)","v":0},null,{"$f":"SUM(AB69:AC72)","v":0},null,{"$f":"SUM(AD69:AE72)","v":0},null,{"$f":"SUM(AF69:AG72)","v":0},null,{"$f":"SUM(AH69:AI72)","v":0},null,{"$f":"SUM(AJ69:AK72)","v":0},null,{"$f":"SUM(AL69:AM72)","v":0},null,{"$f":"SUM(AN69:AO72)","v":0},null,{"$f":"SUM(AP69:AQ72)","v":0},null,{"$f":"SUM(AR69:AS72)","v":0},null,{"$f":"SUM(AT69:AU72)","v":0},null,{"$f":"SUM(AV69:AW72)","v":0},null,{"$f":"SUM(AX69:AY72)","v":0},null,{"$f":"SUM(AZ69:BA72)","v":0},null,{"$f":"SUM(BB69:BC72)","v":0},null,{"$f":"SUM(BD69:BE72)","v":0},null,{"$f":"SUM(BF69:BG72)","v":0},null,{"$f":"SUM(BH69:BI72)","v":0},null,{"$f":"SUM(BJ69:BK72)","v":0},null,{"$f":"SUM(BL69:BM72)","v":0},null,{"$f":"SUM(BN69:BO72)","v":0},null,{"$f":"SUM(BP69:BQ72)","v":0},null,{"$f":"SUM(BR69:BS72)","v":0},null,{"$f":"SUM(BT69:BU72)","v":0},null,{"$f":"SUM(BV69:BW72)","v":0},null,{"$f":"SUM(BX69:BY72)","v":0},null,{"$f":"SUM(BZ69:CA72)","v":0},null,{"$f":"SUM(CB69:CC72)","v":0},null,{"$f":"SUM(CD69:CE72)","v":0},null,{"$f":"SUM(CF69:CG72)","v":0},null,{"$f":"SUM(CH69:CI72)","v":0},null,{"$f":"SUM(CJ69:CK72)","v":0},null,{"$f":"SUM(CL69:CM72)","v":0},null,{"$f":"SUM(CN69:CO72)","v":0},null,{"$f":"SUM(CP69:CQ72)","v":0},null,{"$f":"SUM(CR69:CS72)","v":0},null,{"$f":"SUM(CT69:CU72)","v":0},null,{"$f":"SUM(CV69:CW72)","v":0},null,{"$f":"SUM(CX69:CY72)","v":0},null,{"$f":"SUM(CZ69:DA72)","v":0},null,{"$f":"SUM(DB69:DC72)","v":0},null,{"$f":"SUM(DD69:DE72)","v":0},null,{"$f":"SUM(DF69:DG72)","v":0},null,{"$f":"SUM(DH69:DI72)","v":0},null,{"$f":"SUM(DJ69:DK72)","v":0},null,{"$f":"SUM(DL69:DM72)","v":0},null,{"$f":"SUM(DN69:DO72)","v":0},null,{"$f":"SUM(DP69:DQ72)","v":0},null,{"$f":"SUM(DR69:DS72)","v":0},null,{"$f":"SUM(DT69:DU72)","v":0},null,{"$f":"SUM(DV69:DW72)","v":0},null,{"$f":"SUM(DX69:DY72)","v":0},null,{"$f":"SUM(DZ69:EA72)","v":0},null,{"$f":"SUM(EB69:EC72)","v":0},null,{"$f":"SUM(ED69:EE72)","v":0},null,{"$f":"SUM(EF69:EG72)","v":0},null,{"$f":"SUM(EH69:EI72)","v":0},null,{"$f":"SUM(EJ69:EK72)","v":0},null,{"$f":"SUM(EL69:EM72)","v":0},null,{"$f":"SUM(EN69:EO72)","v":0},null,{"$f":"SUM(EP69:EQ72)","v":0},null,{"$f":"SUM(ER69:ES72)","v":0},null,{"$f":"SUM(ET69:EU72)","v":0},null,{"$f":"SUM(EV69:EW72)","v":0},null,{"$f":"SUM(EX69:EY72)","v":0},null,{"$f":"SUM(EZ69:FA72)","v":0},null,{"$f":"SUM(FB69:FC72)","v":0},null,{"$f":"SUM(FD69:FE72)","v":0},null,{"$f":"SUM(FF69:FG72)","v":0},null,{"$f":"SUM(FH69:FI72)","v":0},null,{"$f":"SUM(FJ69:FK72)","v":0},null,{"$f":"SUM(FL69:FM72)","v":0},null,{"$f":"SUM(FN69:FO72)","v":0},null,{"$f":"SUM(FP69:FQ72)","v":0},null,{"$f":"SUM(FR69:FS72)","v":0},null,{"$f":"SUM(FT69:FU72)","v":0},null,{"$f":"SUM(FV69:FW72)","v":0},null,{"$f":"SUM(FX69:FY72)","v":0},null,{"$f":"SUM(FZ69:GA72)","v":0},null,{"$f":"SUM(GB69:GC72)","v":0},null,{"$f":"SUM(GD69:GE72)","v":0},null,{"$f":"SUM(GF69:GG72)","v":0},null,{"$f":"SUM(GH69:GI72)","v":0},null,{"$f":"SUM(GJ69:GK72)","v":0}]
[]
[null,null,null,null,null,null,null,null,"Incremental Deployment Equipment (Per Sign Location)"]
[null,null,null,null,null,null,null,null,null,{"$f":"J20","v":"Communication Line"},null,{"$f":"IF(L$66<$R$29,0,IF($R20>0,IF(0=MOD(L$66-$R$29,$R20),$S20+$U20,$U20),IF(L$66>($R$29-1),$U20,0))*$R$27)","v":0},null,{"$f":"IF(N$66<$R$29,0,IF($R20>0,IF(0=MOD(N$66-$R$29,$R20),$S20+$U20,$U20),IF(N$66>($R$29-1),$U20,0))*$R$27)","v":0},null,{"$f":"IF(P$66<$R$29,0,IF($R20>0,IF(0=MOD(P$66-$R$29,$R20),$S20+$U20,$U20),IF(P$66>($R$29-1),$U20,0))*$R$27)","v":0},null,{"$f":"IF(R$66<$R$29,0,IF($R20>0,IF(0=MOD(R$66-$R$29,$R20),$S20+$U20,$U20),IF(R$66>($R$29-1),$U20,0))*$R$27)","v":0},null,{"$f":"IF(T$66<$R$29,0,IF($R20>0,IF(0=MOD(T$66-$R$29,$R20),$S20+$U20,$U20),IF(T$66>($R$29-1),$U20,0))*$R$27)","v":0},null,{"$f":"IF(V$66<$R$29,0,IF($R20>0,IF(0=MOD(V$66-$R$29,$R20),$S20+$U20,$U20),IF(V$66>($R$29-1),$U20,0))*$R$27)","v":0},null,{"$f":"IF(X$66<$R$29,0,IF($R20>0,IF(0=MOD(X$66-$R$29,$R20),$S20+$U20,$U20),IF(X$66>($R$29-1),$U20,0))*$R$27)","v":0},null,{"$f":"IF(Z$66<$R$29,0,IF($R20>0,IF(0=MOD(Z$66-$R$29,$R20),$S20+$U20,$U20),IF(Z$66>($R$29-1),$U20,0))*$R$27)","v":0},null,{"$f":"IF(AB$66<$R$29,0,IF($R20>0,IF(0=MOD(AB$66-$R$29,$R20),$S20+$U20,$U20),IF(AB$66>($R$29-1),$U20,0))*$R$27)","v":0},null,{"$f":"IF(AD$66<$R$29,0,IF($R20>0,IF(0=MOD(AD$66-$R$29,$R20),$S20+$U20,$U20),IF(AD$66>($R$29-1),$U20,0))*$R$27)","v":0},null,{"$f":"IF(AF$66<$R$29,0,IF($R20>0,IF(0=MOD(AF$66-$R$29,$R20),$S20+$U20,$U20),IF(AF$66>($R$29-1),$U20,0))*$R$27)","v":0},null,{"$f":"IF(AH$66<$R$29,0,IF($R20>0,IF(0=MOD(AH$66-$R$29,$R20),$S20+$U20,$U20),IF(AH$66>($R$29-1),$U20,0))*$R$27)","v":0},null,{"$f":"IF(AJ$66<$R$29,0,IF($R20>0,IF(0=MOD(AJ$66-$R$29,$R20),$S20+$U20,$U20),IF(AJ$66>($R$29-1),$U20,0))*$R$27)","v":0},null,{"$f":"IF(AL$66<$R$29,0,IF($R20>0,IF(0=MOD(AL$66-$R$29,$R20),$S20+$U20,$U20),IF(AL$66>($R$29-1),$U20,0))*$R$27)","v":0},null,{"$f":"IF(AN$66<$R$29,0,IF($R20>0,IF(0=MOD(AN$66-$R$29,$R20),$S20+$U20,$U20),IF(AN$66>($R$29-1),$U20,0))*$R$27)","v":0},null,{"$f":"IF(AP$66<$R$29,0,IF($R20>0,IF(0=MOD(AP$66-$R$29,$R20),$S20+$U20,$U20),IF(AP$66>($R$29-1),$U20,0))*$R$27)","v":0},null,{"$f":"IF(AR$66<$R$29,0,IF($R20>0,IF(0=MOD(AR$66-$R$29,$R20),$S20+$U20,$U20),IF(AR$66>($R$29-1),$U20,0))*$R$27)","v":0},null,{"$f":"IF(AT$66<$R$29,0,IF($R20>0,IF(0=MOD(AT$66-$R$29,$R20),$S20+$U20,$U20),IF(AT$66>($R$29-1),$U20,0))*$R$27)","v":0},null,{"$f":"IF(AV$66<$R$29,0,IF($R20>0,IF(0=MOD(AV$66-$R$29,$R20),$S20+$U20,$U20),IF(AV$66>($R$29-1),$U20,0))*$R$27)","v":0},null,{"$f":"IF(AX$66<$R$29,0,IF($R20>0,IF(0=MOD(AX$66-$R$29,$R20),$S20+$U20,$U20),IF(AX$66>($R$29-1),$U20,0))*$R$27)","v":0},null,{"$f":"IF(AZ$66<$R$29,0,IF($R20>0,IF(0=MOD(AZ$66-$R$29,$R20),$S20+$U20,$U20),IF(AZ$66>($R$29-1),$U20,0))*$R$27)","v":0},null,{"$f":"IF(BB$66<$R$29,0,IF($R20>0,IF(0=MOD(BB$66-$R$29,$R20),$S20+$U20,$U20),IF(BB$66>($R$29-1),$U20,0))*$R$27)","v":0},null,{"$f":"IF(BD$66<$R$29,0,IF($R20>0,IF(0=MOD(BD$66-$R$29,$R20),$S20+$U20,$U20),IF(BD$66>($R$29-1),$U20,0))*$R$27)","v":0},null,{"$f":"IF(BF$66<$R$29,0,IF($R20>0,IF(0=MOD(BF$66-$R$29,$R20),$S20+$U20,$U20),IF(BF$66>($R$29-1),$U20,0))*$R$27)","v":0},null,{"$f":"IF(BH$66<$R$29,0,IF($R20>0,IF(0=MOD(BH$66-$R$29,$R20),$S20+$U20,$U20),IF(BH$66>($R$29-1),$U20,0))*$R$27)","v":0},null,{"$f":"IF(BJ$66<$R$29,0,IF($R20>0,IF(0=MOD(BJ$66-$R$29,$R20),$S20+$U20,$U20),IF(BJ$66>($R$29-1),$U20,0))*$R$27)","v":0},null,{"$f":"IF(BL$66<$R$29,0,IF($R20>0,IF(0=MOD(BL$66-$R$29,$R20),$S20+$U20,$U20),IF(BL$66>($R$29-1),$U20,0))*$R$27)","v":0},null,{"$f":"IF(BN$66<$R$29,0,IF($R20>0,IF(0=MOD(BN$66-$R$29,$R20),$S20+$U20,$U20),IF(BN$66>($R$29-1),$U20,0))*$R$27)","v":0},null,{"$f":"IF(BP$66<$R$29,0,IF($R20>0,IF(0=MOD(BP$66-$R$29,$R20),$S20+$U20,$U20),IF(BP$66>($R$29-1),$U20,0))*$R$27)","v":0},null,{"$f":"IF(BR$66<$R$29,0,IF($R20>0,IF(0=MOD(BR$66-$R$29,$R20),$S20+$U20,$U20),IF(BR$66>($R$29-1),$U20,0))*$R$27)","v":0},null,{"$f":"IF(BT$66<$R$29,0,IF($R20>0,IF(0=MOD(BT$66-$R$29,$R20),$S20+$U20,$U20),IF(BT$66>($R$29-1),$U20,0))*$R$27)","v":0},null,{"$f":"IF(BV$66<$R$29,0,IF($R20>0,IF(0=MOD(BV$66-$R$29,$R20),$S20+$U20,$U20),IF(BV$66>($R$29-1),$U20,0))*$R$27)","v":0},null,{"$f":"IF(BX$66<$R$29,0,IF($R20>0,IF(0=MOD(BX$66-$R$29,$R20),$S20+$U20,$U20),IF(BX$66>($R$29-1),$U20,0))*$R$27)","v":0},null,{"$f":"IF(BZ$66<$R$29,0,IF($R20>0,IF(0=MOD(BZ$66-$R$29,$R20),$S20+$U20,$U20),IF(BZ$66>($R$29-1),$U20,0))*$R$27)","v":0},null,{"$f":"IF(CB$66<$R$29,0,IF($R20>0,IF(0=MOD(CB$66-$R$29,$R20),$S20+$U20,$U20),IF(CB$66>($R$29-1),$U20,0))*$R$27)","v":0},null,{"$f":"IF(CD$66<$R$29,0,IF($R20>0,IF(0=MOD(CD$66-$R$29,$R20),$S20+$U20,$U20),IF(CD$66>($R$29-1),$U20,0))*$R$27)","v":0},null,{"$f":"IF(CF$66<$R$29,0,IF($R20>0,IF(0=MOD(CF$66-$R$29,$R20),$S20+$U20,$U20),IF(CF$66>($R$29-1),$U20,0))*$R$27)","v":0},null,{"$f":"IF(CH$66<$R$29,0,IF($R20>0,IF(0=MOD(CH$66-$R$29,$R20),$S20+$U20,$U20),IF(CH$66>($R$29-1),$U20,0))*$R$27)","v":0},null,{"$f":"IF(CJ$66<$R$29,0,IF($R20>0,IF(0=MOD(CJ$66-$R$29,$R20),$S20+$U20,$U20),IF(CJ$66>($R$29-1),$U20,0))*$R$27)","v":0},null,{"$f":"IF(CL$66<$R$29,0,IF($R20>0,IF(0=MOD(CL$66-$R$29,$R20),$S20+$U20,$U20),IF(CL$66>($R$29-1),$U20,0))*$R$27)","v":0},null,{"$f":"IF(CN$66<$R$29,0,IF($R20>0,IF(0=MOD(CN$66-$R$29,$R20),$S20+$U20,$U20),IF(CN$66>($R$29-1),$U20,0))*$R$27)","v":0},null,{"$f":"IF(CP$66<$R$29,0,IF($R20>0,IF(0=MOD(CP$66-$R$29,$R20),$S20+$U20,$U20),IF(CP$66>($R$29-1),$U20,0))*$R$27)","v":0},null,{"$f":"IF(CR$66<$R$29,0,IF($R20>0,IF(0=MOD(CR$66-$R$29,$R20),$S20+$U20,$U20),IF(CR$66>($R$29-1),$U20,0))*$R$27)","v":0},null,{"$f":"IF(CT$66<$R$29,0,IF($R20>0,IF(0=MOD(CT$66-$R$29,$R20),$S20+$U20,$U20),IF(CT$66>($R$29-1),$U20,0))*$R$27)","v":0},null,{"$f":"IF(CV$66<$R$29,0,IF($R20>0,IF(0=MOD(CV$66-$R$29,$R20),$S20+$U20,$U20),IF(CV$66>($R$29-1),$U20,0))*$R$27)","v":0},null,{"$f":"IF(CX$66<$R$29,0,IF($R20>0,IF(0=MOD(CX$66-$R$29,$R20),$S20+$U20,$U20),IF(CX$66>($R$29-1),$U20,0))*$R$27)","v":0},null,{"$f":"IF(CZ$66<$R$29,0,IF($R20>0,IF(0=MOD(CZ$66-$R$29,$R20),$S20+$U20,$U20),IF(CZ$66>($R$29-1),$U20,0))*$R$27)","v":0},null,{"$f":"IF(DB$66<$R$29,0,IF($R20>0,IF(0=MOD(DB$66-$R$29,$R20),$S20+$U20,$U20),IF(DB$66>($R$29-1),$U20,0))*$R$27)","v":0},null,{"$f":"IF(DD$66<$R$29,0,IF($R20>0,IF(0=MOD(DD$66-$R$29,$R20),$S20+$U20,$U20),IF(DD$66>($R$29-1),$U20,0))*$R$27)","v":0},null,{"$f":"IF(DF$66<$R$29,0,IF($R20>0,IF(0=MOD(DF$66-$R$29,$R20),$S20+$U20,$U20),IF(DF$66>($R$29-1),$U20,0))*$R$27)","v":0},null,{"$f":"IF(DH$66<$R$29,0,IF($R20>0,IF(0=MOD(DH$66-$R$29,$R20),$S20+$U20,$U20),IF(DH$66>($R$29-1),$U20,0))*$R$27)","v":0},null,{"$f":"IF(DJ$66<$R$29,0,IF($R20>0,IF(0=MOD(DJ$66-$R$29,$R20),$S20+$U20,$U20),IF(DJ$66>($R$29-1),$U20,0))*$R$27)","v":0},null,{"$f":"IF(DL$66<$R$29,0,IF($R20>0,IF(0=MOD(DL$66-$R$29,$R20),$S20+$U20,$U20),IF(DL$66>($R$29-1),$U20,0))*$R$27)","v":0},null,{"$f":"IF(DN$66<$R$29,0,IF($R20>0,IF(0=MOD(DN$66-$R$29,$R20),$S20+$U20,$U20),IF(DN$66>($R$29-1),$U20,0))*$R$27)","v":0},null,{"$f":"IF(DP$66<$R$29,0,IF($R20>0,IF(0=MOD(DP$66-$R$29,$R20),$S20+$U20,$U20),IF(DP$66>($R$29-1),$U20,0))*$R$27)","v":0},null,{"$f":"IF(DR$66<$R$29,0,IF($R20>0,IF(0=MOD(DR$66-$R$29,$R20),$S20+$U20,$U20),IF(DR$66>($R$29-1),$U20,0))*$R$27)","v":0},null,{"$f":"IF(DT$66<$R$29,0,IF($R20>0,IF(0=MOD(DT$66-$R$29,$R20),$S20+$U20,$U20),IF(DT$66>($R$29-1),$U20,0))*$R$27)","v":0},null,{"$f":"IF(DV$66<$R$29,0,IF($R20>0,IF(0=MOD(DV$66-$R$29,$R20),$S20+$U20,$U20),IF(DV$66>($R$29-1),$U20,0))*$R$27)","v":0},null,{"$f":"IF(DX$66<$R$29,0,IF($R20>0,IF(0=MOD(DX$66-$R$29,$R20),$S20+$U20,$U20),IF(DX$66>($R$29-1),$U20,0))*$R$27)","v":0},null,{"$f":"IF(DZ$66<$R$29,0,IF($R20>0,IF(0=MOD(DZ$66-$R$29,$R20),$S20+$U20,$U20),IF(DZ$66>($R$29-1),$U20,0))*$R$27)","v":0},null,{"$f":"IF(EB$66<$R$29,0,IF($R20>0,IF(0=MOD(EB$66-$R$29,$R20),$S20+$U20,$U20),IF(EB$66>($R$29-1),$U20,0))*$R$27)","v":0},null,{"$f":"IF(ED$66<$R$29,0,IF($R20>0,IF(0=MOD(ED$66-$R$29,$R20),$S20+$U20,$U20),IF(ED$66>($R$29-1),$U20,0))*$R$27)","v":0},null,{"$f":"IF(EF$66<$R$29,0,IF($R20>0,IF(0=MOD(EF$66-$R$29,$R20),$S20+$U20,$U20),IF(EF$66>($R$29-1),$U20,0))*$R$27)","v":0},null,{"$f":"IF(EH$66<$R$29,0,IF($R20>0,IF(0=MOD(EH$66-$R$29,$R20),$S20+$U20,$U20),IF(EH$66>($R$29-1),$U20,0))*$R$27)","v":0},null,{"$f":"IF(EJ$66<$R$29,0,IF($R20>0,IF(0=MOD(EJ$66-$R$29,$R20),$S20+$U20,$U20),IF(EJ$66>($R$29-1),$U20,0))*$R$27)","v":0},null,{"$f":"IF(EL$66<$R$29,0,IF($R20>0,IF(0=MOD(EL$66-$R$29,$R20),$S20+$U20,$U20),IF(EL$66>($R$29-1),$U20,0))*$R$27)","v":0},null,{"$f":"IF(EN$66<$R$29,0,IF($R20>0,IF(0=MOD(EN$66-$R$29,$R20),$S20+$U20,$U20),IF(EN$66>($R$29-1),$U20,0))*$R$27)","v":0},null,{"$f":"IF(EP$66<$R$29,0,IF($R20>0,IF(0=MOD(EP$66-$R$29,$R20),$S20+$U20,$U20),IF(EP$66>($R$29-1),$U20,0))*$R$27)","v":0},null,{"$f":"IF(ER$66<$R$29,0,IF($R20>0,IF(0=MOD(ER$66-$R$29,$R20),$S20+$U20,$U20),IF(ER$66>($R$29-1),$U20,0))*$R$27)","v":0},null,{"$f":"IF(ET$66<$R$29,0,IF($R20>0,IF(0=MOD(ET$66-$R$29,$R20),$S20+$U20,$U20),IF(ET$66>($R$29-1),$U20,0))*$R$27)","v":0},null,{"$f":"IF(EV$66<$R$29,0,IF($R20>0,IF(0=MOD(EV$66-$R$29,$R20),$S20+$U20,$U20),IF(EV$66>($R$29-1),$U20,0))*$R$27)","v":0},null,{"$f":"IF(EX$66<$R$29,0,IF($R20>0,IF(0=MOD(EX$66-$R$29,$R20),$S20+$U20,$U20),IF(EX$66>($R$29-1),$U20,0))*$R$27)","v":0},null,{"$f":"IF(EZ$66<$R$29,0,IF($R20>0,IF(0=MOD(EZ$66-$R$29,$R20),$S20+$U20,$U20),IF(EZ$66>($R$29-1),$U20,0))*$R$27)","v":0},null,{"$f":"IF(FB$66<$R$29,0,IF($R20>0,IF(0=MOD(FB$66-$R$29,$R20),$S20+$U20,$U20),IF(FB$66>($R$29-1),$U20,0))*$R$27)","v":0},null,{"$f":"IF(FD$66<$R$29,0,IF($R20>0,IF(0=MOD(FD$66-$R$29,$R20),$S20+$U20,$U20),IF(FD$66>($R$29-1),$U20,0))*$R$27)","v":0},null,{"$f":"IF(FF$66<$R$29,0,IF($R20>0,IF(0=MOD(FF$66-$R$29,$R20),$S20+$U20,$U20),IF(FF$66>($R$29-1),$U20,0))*$R$27)","v":0},null,{"$f":"IF(FH$66<$R$29,0,IF($R20>0,IF(0=MOD(FH$66-$R$29,$R20),$S20+$U20,$U20),IF(FH$66>($R$29-1),$U20,0))*$R$27)","v":0},null,{"$f":"IF(FJ$66<$R$29,0,IF($R20>0,IF(0=MOD(FJ$66-$R$29,$R20),$S20+$U20,$U20),IF(FJ$66>($R$29-1),$U20,0))*$R$27)","v":0},null,{"$f":"IF(FL$66<$R$29,0,IF($R20>0,IF(0=MOD(FL$66-$R$29,$R20),$S20+$U20,$U20),IF(FL$66>($R$29-1),$U20,0))*$R$27)","v":0},null,{"$f":"IF(FN$66<$R$29,0,IF($R20>0,IF(0=MOD(FN$66-$R$29,$R20),$S20+$U20,$U20),IF(FN$66>($R$29-1),$U20,0))*$R$27)","v":0},null,{"$f":"IF(FP$66<$R$29,0,IF($R20>0,IF(0=MOD(FP$66-$R$29,$R20),$S20+$U20,$U20),IF(FP$66>($R$29-1),$U20,0))*$R$27)","v":0},null,{"$f":"IF(FR$66<$R$29,0,IF($R20>0,IF(0=MOD(FR$66-$R$29,$R20),$S20+$U20,$U20),IF(FR$66>($R$29-1),$U20,0))*$R$27)","v":0},null,{"$f":"IF(FT$66<$R$29,0,IF($R20>0,IF(0=MOD(FT$66-$R$29,$R20),$S20+$U20,$U20),IF(FT$66>($R$29-1),$U20,0))*$R$27)","v":0},null,{"$f":"IF(FV$66<$R$29,0,IF($R20>0,IF(0=MOD(FV$66-$R$29,$R20),$S20+$U20,$U20),IF(FV$66>($R$29-1),$U20,0))*$R$27)","v":0},null,{"$f":"IF(FX$66<$R$29,0,IF($R20>0,IF(0=MOD(FX$66-$R$29,$R20),$S20+$U20,$U20),IF(FX$66>($R$29-1),$U20,0))*$R$27)","v":0},null,{"$f":"IF(FZ$66<$R$29,0,IF($R20>0,IF(0=MOD(FZ$66-$R$29,$R20),$S20+$U20,$U20),IF(FZ$66>($R$29-1),$U20,0))*$R$27)","v":0},null,{"$f":"IF(GB$66<$R$29,0,IF($R20>0,IF(0=MOD(GB$66-$R$29,$R20),$S20+$U20,$U20),IF(GB$66>($R$29-1),$U20,0))*$R$27)","v":0},null,{"$f":"IF(GD$66<$R$29,0,IF($R20>0,IF(0=MOD(GD$66-$R$29,$R20),$S20+$U20,$U20),IF(GD$66>($R$29-1),$U20,0))*$R$27)","v":0},null,{"$f":"IF(GF$66<$R$29,0,IF($R20>0,IF(0=MOD(GF$66-$R$29,$R20),$S20+$U20,$U20),IF(GF$66>($R$29-1),$U20,0))*$R$27)","v":0},null,{"$f":"IF(GH$66<$R$29,0,IF($R20>0,IF(0=MOD(GH$66-$R$29,$R20),$S20+$U20,$U20),IF(GH$66>($R$29-1),$U20,0))*$R$27)","v":0},null,{"$f":"IF(GJ$66<$R$29,0,IF($R20>0,IF(0=MOD(GJ$66-$R$29,$R20),$S20+$U20,$U20),IF(GJ$66>($R$29-1),$U20,0))*$R$27)","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"J21","v":"HAR Roadside Transceiver"},null,{"$f":"IF(L$66<$R$29,0,IF($R21>0,IF(0=MOD(L$66-$R$29,$R21),$S21+$U21,$U21),IF(L$66>($R$29-1),$U21,0))*$R$27)","v":0},null,{"$f":"IF(N$66<$R$29,0,IF($R21>0,IF(0=MOD(N$66-$R$29,$R21),$S21+$U21,$U21),IF(N$66>($R$29-1),$U21,0))*$R$27)","v":0},null,{"$f":"IF(P$66<$R$29,0,IF($R21>0,IF(0=MOD(P$66-$R$29,$R21),$S21+$U21,$U21),IF(P$66>($R$29-1),$U21,0))*$R$27)","v":0},null,{"$f":"IF(R$66<$R$29,0,IF($R21>0,IF(0=MOD(R$66-$R$29,$R21),$S21+$U21,$U21),IF(R$66>($R$29-1),$U21,0))*$R$27)","v":0},null,{"$f":"IF(T$66<$R$29,0,IF($R21>0,IF(0=MOD(T$66-$R$29,$R21),$S21+$U21,$U21),IF(T$66>($R$29-1),$U21,0))*$R$27)","v":0},null,{"$f":"IF(V$66<$R$29,0,IF($R21>0,IF(0=MOD(V$66-$R$29,$R21),$S21+$U21,$U21),IF(V$66>($R$29-1),$U21,0))*$R$27)","v":0},null,{"$f":"IF(X$66<$R$29,0,IF($R21>0,IF(0=MOD(X$66-$R$29,$R21),$S21+$U21,$U21),IF(X$66>($R$29-1),$U21,0))*$R$27)","v":0},null,{"$f":"IF(Z$66<$R$29,0,IF($R21>0,IF(0=MOD(Z$66-$R$29,$R21),$S21+$U21,$U21),IF(Z$66>($R$29-1),$U21,0))*$R$27)","v":0},null,{"$f":"IF(AB$66<$R$29,0,IF($R21>0,IF(0=MOD(AB$66-$R$29,$R21),$S21+$U21,$U21),IF(AB$66>($R$29-1),$U21,0))*$R$27)","v":0},null,{"$f":"IF(AD$66<$R$29,0,IF($R21>0,IF(0=MOD(AD$66-$R$29,$R21),$S21+$U21,$U21),IF(AD$66>($R$29-1),$U21,0))*$R$27)","v":0},null,{"$f":"IF(AF$66<$R$29,0,IF($R21>0,IF(0=MOD(AF$66-$R$29,$R21),$S21+$U21,$U21),IF(AF$66>($R$29-1),$U21,0))*$R$27)","v":0},null,{"$f":"IF(AH$66<$R$29,0,IF($R21>0,IF(0=MOD(AH$66-$R$29,$R21),$S21+$U21,$U21),IF(AH$66>($R$29-1),$U21,0))*$R$27)","v":0},null,{"$f":"IF(AJ$66<$R$29,0,IF($R21>0,IF(0=MOD(AJ$66-$R$29,$R21),$S21+$U21,$U21),IF(AJ$66>($R$29-1),$U21,0))*$R$27)","v":0},null,{"$f":"IF(AL$66<$R$29,0,IF($R21>0,IF(0=MOD(AL$66-$R$29,$R21),$S21+$U21,$U21),IF(AL$66>($R$29-1),$U21,0))*$R$27)","v":0},null,{"$f":"IF(AN$66<$R$29,0,IF($R21>0,IF(0=MOD(AN$66-$R$29,$R21),$S21+$U21,$U21),IF(AN$66>($R$29-1),$U21,0))*$R$27)","v":0},null,{"$f":"IF(AP$66<$R$29,0,IF($R21>0,IF(0=MOD(AP$66-$R$29,$R21),$S21+$U21,$U21),IF(AP$66>($R$29-1),$U21,0))*$R$27)","v":0},null,{"$f":"IF(AR$66<$R$29,0,IF($R21>0,IF(0=MOD(AR$66-$R$29,$R21),$S21+$U21,$U21),IF(AR$66>($R$29-1),$U21,0))*$R$27)","v":0},null,{"$f":"IF(AT$66<$R$29,0,IF($R21>0,IF(0=MOD(AT$66-$R$29,$R21),$S21+$U21,$U21),IF(AT$66>($R$29-1),$U21,0))*$R$27)","v":0},null,{"$f":"IF(AV$66<$R$29,0,IF($R21>0,IF(0=MOD(AV$66-$R$29,$R21),$S21+$U21,$U21),IF(AV$66>($R$29-1),$U21,0))*$R$27)","v":0},null,{"$f":"IF(AX$66<$R$29,0,IF($R21>0,IF(0=MOD(AX$66-$R$29,$R21),$S21+$U21,$U21),IF(AX$66>($R$29-1),$U21,0))*$R$27)","v":0},null,{"$f":"IF(AZ$66<$R$29,0,IF($R21>0,IF(0=MOD(AZ$66-$R$29,$R21),$S21+$U21,$U21),IF(AZ$66>($R$29-1),$U21,0))*$R$27)","v":0},null,{"$f":"IF(BB$66<$R$29,0,IF($R21>0,IF(0=MOD(BB$66-$R$29,$R21),$S21+$U21,$U21),IF(BB$66>($R$29-1),$U21,0))*$R$27)","v":0},null,{"$f":"IF(BD$66<$R$29,0,IF($R21>0,IF(0=MOD(BD$66-$R$29,$R21),$S21+$U21,$U21),IF(BD$66>($R$29-1),$U21,0))*$R$27)","v":0},null,{"$f":"IF(BF$66<$R$29,0,IF($R21>0,IF(0=MOD(BF$66-$R$29,$R21),$S21+$U21,$U21),IF(BF$66>($R$29-1),$U21,0))*$R$27)","v":0},null,{"$f":"IF(BH$66<$R$29,0,IF($R21>0,IF(0=MOD(BH$66-$R$29,$R21),$S21+$U21,$U21),IF(BH$66>($R$29-1),$U21,0))*$R$27)","v":0},null,{"$f":"IF(BJ$66<$R$29,0,IF($R21>0,IF(0=MOD(BJ$66-$R$29,$R21),$S21+$U21,$U21),IF(BJ$66>($R$29-1),$U21,0))*$R$27)","v":0},null,{"$f":"IF(BL$66<$R$29,0,IF($R21>0,IF(0=MOD(BL$66-$R$29,$R21),$S21+$U21,$U21),IF(BL$66>($R$29-1),$U21,0))*$R$27)","v":0},null,{"$f":"IF(BN$66<$R$29,0,IF($R21>0,IF(0=MOD(BN$66-$R$29,$R21),$S21+$U21,$U21),IF(BN$66>($R$29-1),$U21,0))*$R$27)","v":0},null,{"$f":"IF(BP$66<$R$29,0,IF($R21>0,IF(0=MOD(BP$66-$R$29,$R21),$S21+$U21,$U21),IF(BP$66>($R$29-1),$U21,0))*$R$27)","v":0},null,{"$f":"IF(BR$66<$R$29,0,IF($R21>0,IF(0=MOD(BR$66-$R$29,$R21),$S21+$U21,$U21),IF(BR$66>($R$29-1),$U21,0))*$R$27)","v":0},null,{"$f":"IF(BT$66<$R$29,0,IF($R21>0,IF(0=MOD(BT$66-$R$29,$R21),$S21+$U21,$U21),IF(BT$66>($R$29-1),$U21,0))*$R$27)","v":0},null,{"$f":"IF(BV$66<$R$29,0,IF($R21>0,IF(0=MOD(BV$66-$R$29,$R21),$S21+$U21,$U21),IF(BV$66>($R$29-1),$U21,0))*$R$27)","v":0},null,{"$f":"IF(BX$66<$R$29,0,IF($R21>0,IF(0=MOD(BX$66-$R$29,$R21),$S21+$U21,$U21),IF(BX$66>($R$29-1),$U21,0))*$R$27)","v":0},null,{"$f":"IF(BZ$66<$R$29,0,IF($R21>0,IF(0=MOD(BZ$66-$R$29,$R21),$S21+$U21,$U21),IF(BZ$66>($R$29-1),$U21,0))*$R$27)","v":0},null,{"$f":"IF(CB$66<$R$29,0,IF($R21>0,IF(0=MOD(CB$66-$R$29,$R21),$S21+$U21,$U21),IF(CB$66>($R$29-1),$U21,0))*$R$27)","v":0},null,{"$f":"IF(CD$66<$R$29,0,IF($R21>0,IF(0=MOD(CD$66-$R$29,$R21),$S21+$U21,$U21),IF(CD$66>($R$29-1),$U21,0))*$R$27)","v":0},null,{"$f":"IF(CF$66<$R$29,0,IF($R21>0,IF(0=MOD(CF$66-$R$29,$R21),$S21+$U21,$U21),IF(CF$66>($R$29-1),$U21,0))*$R$27)","v":0},null,{"$f":"IF(CH$66<$R$29,0,IF($R21>0,IF(0=MOD(CH$66-$R$29,$R21),$S21+$U21,$U21),IF(CH$66>($R$29-1),$U21,0))*$R$27)","v":0},null,{"$f":"IF(CJ$66<$R$29,0,IF($R21>0,IF(0=MOD(CJ$66-$R$29,$R21),$S21+$U21,$U21),IF(CJ$66>($R$29-1),$U21,0))*$R$27)","v":0},null,{"$f":"IF(CL$66<$R$29,0,IF($R21>0,IF(0=MOD(CL$66-$R$29,$R21),$S21+$U21,$U21),IF(CL$66>($R$29-1),$U21,0))*$R$27)","v":0},null,{"$f":"IF(CN$66<$R$29,0,IF($R21>0,IF(0=MOD(CN$66-$R$29,$R21),$S21+$U21,$U21),IF(CN$66>($R$29-1),$U21,0))*$R$27)","v":0},null,{"$f":"IF(CP$66<$R$29,0,IF($R21>0,IF(0=MOD(CP$66-$R$29,$R21),$S21+$U21,$U21),IF(CP$66>($R$29-1),$U21,0))*$R$27)","v":0},null,{"$f":"IF(CR$66<$R$29,0,IF($R21>0,IF(0=MOD(CR$66-$R$29,$R21),$S21+$U21,$U21),IF(CR$66>($R$29-1),$U21,0))*$R$27)","v":0},null,{"$f":"IF(CT$66<$R$29,0,IF($R21>0,IF(0=MOD(CT$66-$R$29,$R21),$S21+$U21,$U21),IF(CT$66>($R$29-1),$U21,0))*$R$27)","v":0},null,{"$f":"IF(CV$66<$R$29,0,IF($R21>0,IF(0=MOD(CV$66-$R$29,$R21),$S21+$U21,$U21),IF(CV$66>($R$29-1),$U21,0))*$R$27)","v":0},null,{"$f":"IF(CX$66<$R$29,0,IF($R21>0,IF(0=MOD(CX$66-$R$29,$R21),$S21+$U21,$U21),IF(CX$66>($R$29-1),$U21,0))*$R$27)","v":0},null,{"$f":"IF(CZ$66<$R$29,0,IF($R21>0,IF(0=MOD(CZ$66-$R$29,$R21),$S21+$U21,$U21),IF(CZ$66>($R$29-1),$U21,0))*$R$27)","v":0},null,{"$f":"IF(DB$66<$R$29,0,IF($R21>0,IF(0=MOD(DB$66-$R$29,$R21),$S21+$U21,$U21),IF(DB$66>($R$29-1),$U21,0))*$R$27)","v":0},null,{"$f":"IF(DD$66<$R$29,0,IF($R21>0,IF(0=MOD(DD$66-$R$29,$R21),$S21+$U21,$U21),IF(DD$66>($R$29-1),$U21,0))*$R$27)","v":0},null,{"$f":"IF(DF$66<$R$29,0,IF($R21>0,IF(0=MOD(DF$66-$R$29,$R21),$S21+$U21,$U21),IF(DF$66>($R$29-1),$U21,0))*$R$27)","v":0},null,{"$f":"IF(DH$66<$R$29,0,IF($R21>0,IF(0=MOD(DH$66-$R$29,$R21),$S21+$U21,$U21),IF(DH$66>($R$29-1),$U21,0))*$R$27)","v":0},null,{"$f":"IF(DJ$66<$R$29,0,IF($R21>0,IF(0=MOD(DJ$66-$R$29,$R21),$S21+$U21,$U21),IF(DJ$66>($R$29-1),$U21,0))*$R$27)","v":0},null,{"$f":"IF(DL$66<$R$29,0,IF($R21>0,IF(0=MOD(DL$66-$R$29,$R21),$S21+$U21,$U21),IF(DL$66>($R$29-1),$U21,0))*$R$27)","v":0},null,{"$f":"IF(DN$66<$R$29,0,IF($R21>0,IF(0=MOD(DN$66-$R$29,$R21),$S21+$U21,$U21),IF(DN$66>($R$29-1),$U21,0))*$R$27)","v":0},null,{"$f":"IF(DP$66<$R$29,0,IF($R21>0,IF(0=MOD(DP$66-$R$29,$R21),$S21+$U21,$U21),IF(DP$66>($R$29-1),$U21,0))*$R$27)","v":0},null,{"$f":"IF(DR$66<$R$29,0,IF($R21>0,IF(0=MOD(DR$66-$R$29,$R21),$S21+$U21,$U21),IF(DR$66>($R$29-1),$U21,0))*$R$27)","v":0},null,{"$f":"IF(DT$66<$R$29,0,IF($R21>0,IF(0=MOD(DT$66-$R$29,$R21),$S21+$U21,$U21),IF(DT$66>($R$29-1),$U21,0))*$R$27)","v":0},null,{"$f":"IF(DV$66<$R$29,0,IF($R21>0,IF(0=MOD(DV$66-$R$29,$R21),$S21+$U21,$U21),IF(DV$66>($R$29-1),$U21,0))*$R$27)","v":0},null,{"$f":"IF(DX$66<$R$29,0,IF($R21>0,IF(0=MOD(DX$66-$R$29,$R21),$S21+$U21,$U21),IF(DX$66>($R$29-1),$U21,0))*$R$27)","v":0},null,{"$f":"IF(DZ$66<$R$29,0,IF($R21>0,IF(0=MOD(DZ$66-$R$29,$R21),$S21+$U21,$U21),IF(DZ$66>($R$29-1),$U21,0))*$R$27)","v":0},null,{"$f":"IF(EB$66<$R$29,0,IF($R21>0,IF(0=MOD(EB$66-$R$29,$R21),$S21+$U21,$U21),IF(EB$66>($R$29-1),$U21,0))*$R$27)","v":0},null,{"$f":"IF(ED$66<$R$29,0,IF($R21>0,IF(0=MOD(ED$66-$R$29,$R21),$S21+$U21,$U21),IF(ED$66>($R$29-1),$U21,0))*$R$27)","v":0},null,{"$f":"IF(EF$66<$R$29,0,IF($R21>0,IF(0=MOD(EF$66-$R$29,$R21),$S21+$U21,$U21),IF(EF$66>($R$29-1),$U21,0))*$R$27)","v":0},null,{"$f":"IF(EH$66<$R$29,0,IF($R21>0,IF(0=MOD(EH$66-$R$29,$R21),$S21+$U21,$U21),IF(EH$66>($R$29-1),$U21,0))*$R$27)","v":0},null,{"$f":"IF(EJ$66<$R$29,0,IF($R21>0,IF(0=MOD(EJ$66-$R$29,$R21),$S21+$U21,$U21),IF(EJ$66>($R$29-1),$U21,0))*$R$27)","v":0},null,{"$f":"IF(EL$66<$R$29,0,IF($R21>0,IF(0=MOD(EL$66-$R$29,$R21),$S21+$U21,$U21),IF(EL$66>($R$29-1),$U21,0))*$R$27)","v":0},null,{"$f":"IF(EN$66<$R$29,0,IF($R21>0,IF(0=MOD(EN$66-$R$29,$R21),$S21+$U21,$U21),IF(EN$66>($R$29-1),$U21,0))*$R$27)","v":0},null,{"$f":"IF(EP$66<$R$29,0,IF($R21>0,IF(0=MOD(EP$66-$R$29,$R21),$S21+$U21,$U21),IF(EP$66>($R$29-1),$U21,0))*$R$27)","v":0},null,{"$f":"IF(ER$66<$R$29,0,IF($R21>0,IF(0=MOD(ER$66-$R$29,$R21),$S21+$U21,$U21),IF(ER$66>($R$29-1),$U21,0))*$R$27)","v":0},null,{"$f":"IF(ET$66<$R$29,0,IF($R21>0,IF(0=MOD(ET$66-$R$29,$R21),$S21+$U21,$U21),IF(ET$66>($R$29-1),$U21,0))*$R$27)","v":0},null,{"$f":"IF(EV$66<$R$29,0,IF($R21>0,IF(0=MOD(EV$66-$R$29,$R21),$S21+$U21,$U21),IF(EV$66>($R$29-1),$U21,0))*$R$27)","v":0},null,{"$f":"IF(EX$66<$R$29,0,IF($R21>0,IF(0=MOD(EX$66-$R$29,$R21),$S21+$U21,$U21),IF(EX$66>($R$29-1),$U21,0))*$R$27)","v":0},null,{"$f":"IF(EZ$66<$R$29,0,IF($R21>0,IF(0=MOD(EZ$66-$R$29,$R21),$S21+$U21,$U21),IF(EZ$66>($R$29-1),$U21,0))*$R$27)","v":0},null,{"$f":"IF(FB$66<$R$29,0,IF($R21>0,IF(0=MOD(FB$66-$R$29,$R21),$S21+$U21,$U21),IF(FB$66>($R$29-1),$U21,0))*$R$27)","v":0},null,{"$f":"IF(FD$66<$R$29,0,IF($R21>0,IF(0=MOD(FD$66-$R$29,$R21),$S21+$U21,$U21),IF(FD$66>($R$29-1),$U21,0))*$R$27)","v":0},null,{"$f":"IF(FF$66<$R$29,0,IF($R21>0,IF(0=MOD(FF$66-$R$29,$R21),$S21+$U21,$U21),IF(FF$66>($R$29-1),$U21,0))*$R$27)","v":0},null,{"$f":"IF(FH$66<$R$29,0,IF($R21>0,IF(0=MOD(FH$66-$R$29,$R21),$S21+$U21,$U21),IF(FH$66>($R$29-1),$U21,0))*$R$27)","v":0},null,{"$f":"IF(FJ$66<$R$29,0,IF($R21>0,IF(0=MOD(FJ$66-$R$29,$R21),$S21+$U21,$U21),IF(FJ$66>($R$29-1),$U21,0))*$R$27)","v":0},null,{"$f":"IF(FL$66<$R$29,0,IF($R21>0,IF(0=MOD(FL$66-$R$29,$R21),$S21+$U21,$U21),IF(FL$66>($R$29-1),$U21,0))*$R$27)","v":0},null,{"$f":"IF(FN$66<$R$29,0,IF($R21>0,IF(0=MOD(FN$66-$R$29,$R21),$S21+$U21,$U21),IF(FN$66>($R$29-1),$U21,0))*$R$27)","v":0},null,{"$f":"IF(FP$66<$R$29,0,IF($R21>0,IF(0=MOD(FP$66-$R$29,$R21),$S21+$U21,$U21),IF(FP$66>($R$29-1),$U21,0))*$R$27)","v":0},null,{"$f":"IF(FR$66<$R$29,0,IF($R21>0,IF(0=MOD(FR$66-$R$29,$R21),$S21+$U21,$U21),IF(FR$66>($R$29-1),$U21,0))*$R$27)","v":0},null,{"$f":"IF(FT$66<$R$29,0,IF($R21>0,IF(0=MOD(FT$66-$R$29,$R21),$S21+$U21,$U21),IF(FT$66>($R$29-1),$U21,0))*$R$27)","v":0},null,{"$f":"IF(FV$66<$R$29,0,IF($R21>0,IF(0=MOD(FV$66-$R$29,$R21),$S21+$U21,$U21),IF(FV$66>($R$29-1),$U21,0))*$R$27)","v":0},null,{"$f":"IF(FX$66<$R$29,0,IF($R21>0,IF(0=MOD(FX$66-$R$29,$R21),$S21+$U21,$U21),IF(FX$66>($R$29-1),$U21,0))*$R$27)","v":0},null,{"$f":"IF(FZ$66<$R$29,0,IF($R21>0,IF(0=MOD(FZ$66-$R$29,$R21),$S21+$U21,$U21),IF(FZ$66>($R$29-1),$U21,0))*$R$27)","v":0},null,{"$f":"IF(GB$66<$R$29,0,IF($R21>0,IF(0=MOD(GB$66-$R$29,$R21),$S21+$U21,$U21),IF(GB$66>($R$29-1),$U21,0))*$R$27)","v":0},null,{"$f":"IF(GD$66<$R$29,0,IF($R21>0,IF(0=MOD(GD$66-$R$29,$R21),$S21+$U21,$U21),IF(GD$66>($R$29-1),$U21,0))*$R$27)","v":0},null,{"$f":"IF(GF$66<$R$29,0,IF($R21>0,IF(0=MOD(GF$66-$R$29,$R21),$S21+$U21,$U21),IF(GF$66>($R$29-1),$U21,0))*$R$27)","v":0},null,{"$f":"IF(GH$66<$R$29,0,IF($R21>0,IF(0=MOD(GH$66-$R$29,$R21),$S21+$U21,$U21),IF(GH$66>($R$29-1),$U21,0))*$R$27)","v":0},null,{"$f":"IF(GJ$66<$R$29,0,IF($R21>0,IF(0=MOD(GJ$66-$R$29,$R21),$S21+$U21,$U21),IF(GJ$66>($R$29-1),$U21,0))*$R$27)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,"TOTAL Incremental Cost",null,{"$f":"SUM(L76:M78)","v":0},null,{"$f":"SUM(N76:O78)","v":0},null,{"$f":"SUM(P76:Q78)","v":0},null,{"$f":"SUM(R76:S78)","v":0},null,{"$f":"SUM(T76:U78)","v":0},null,{"$f":"SUM(V76:W78)","v":0},null,{"$f":"SUM(X76:Y78)","v":0},null,{"$f":"SUM(Z76:AA78)","v":0},null,{"$f":"SUM(AB76:AC78)","v":0},null,{"$f":"SUM(AD76:AE78)","v":0},null,{"$f":"SUM(AF76:AG78)","v":0},null,{"$f":"SUM(AH76:AI78)","v":0},null,{"$f":"SUM(AJ76:AK78)","v":0},null,{"$f":"SUM(AL76:AM78)","v":0},null,{"$f":"SUM(AN76:AO78)","v":0},null,{"$f":"SUM(AP76:AQ78)","v":0},null,{"$f":"SUM(AR76:AS78)","v":0},null,{"$f":"SUM(AT76:AU78)","v":0},null,{"$f":"SUM(AV76:AW78)","v":0},null,{"$f":"SUM(AX76:AY78)","v":0},null,{"$f":"SUM(AZ76:BA78)","v":0},null,{"$f":"SUM(BB76:BC78)","v":0},null,{"$f":"SUM(BD76:BE78)","v":0},null,{"$f":"SUM(BF76:BG78)","v":0},null,{"$f":"SUM(BH76:BI78)","v":0},null,{"$f":"SUM(BJ76:BK78)","v":0},null,{"$f":"SUM(BL76:BM78)","v":0},null,{"$f":"SUM(BN76:BO78)","v":0},null,{"$f":"SUM(BP76:BQ78)","v":0},null,{"$f":"SUM(BR76:BS78)","v":0},null,{"$f":"SUM(BT76:BU78)","v":0},null,{"$f":"SUM(BV76:BW78)","v":0},null,{"$f":"SUM(BX76:BY78)","v":0},null,{"$f":"SUM(BZ76:CA78)","v":0},null,{"$f":"SUM(CB76:CC78)","v":0},null,{"$f":"SUM(CD76:CE78)","v":0},null,{"$f":"SUM(CF76:CG78)","v":0},null,{"$f":"SUM(CH76:CI78)","v":0},null,{"$f":"SUM(CJ76:CK78)","v":0},null,{"$f":"SUM(CL76:CM78)","v":0},null,{"$f":"SUM(CN76:CO78)","v":0},null,{"$f":"SUM(CP76:CQ78)","v":0},null,{"$f":"SUM(CR76:CS78)","v":0},null,{"$f":"SUM(CT76:CU78)","v":0},null,{"$f":"SUM(CV76:CW78)","v":0},null,{"$f":"SUM(CX76:CY78)","v":0},null,{"$f":"SUM(CZ76:DA78)","v":0},null,{"$f":"SUM(DB76:DC78)","v":0},null,{"$f":"SUM(DD76:DE78)","v":0},null,{"$f":"SUM(DF76:DG78)","v":0},null,{"$f":"SUM(DH76:DI78)","v":0},null,{"$f":"SUM(DJ76:DK78)","v":0},null,{"$f":"SUM(DL76:DM78)","v":0},null,{"$f":"SUM(DN76:DO78)","v":0},null,{"$f":"SUM(DP76:DQ78)","v":0},null,{"$f":"SUM(DR76:DS78)","v":0},null,{"$f":"SUM(DT76:DU78)","v":0},null,{"$f":"SUM(DV76:DW78)","v":0},null,{"$f":"SUM(DX76:DY78)","v":0},null,{"$f":"SUM(DZ76:EA78)","v":0},null,{"$f":"SUM(EB76:EC78)","v":0},null,{"$f":"SUM(ED76:EE78)","v":0},null,{"$f":"SUM(EF76:EG78)","v":0},null,{"$f":"SUM(EH76:EI78)","v":0},null,{"$f":"SUM(EJ76:EK78)","v":0},null,{"$f":"SUM(EL76:EM78)","v":0},null,{"$f":"SUM(EN76:EO78)","v":0},null,{"$f":"SUM(EP76:EQ78)","v":0},null,{"$f":"SUM(ER76:ES78)","v":0},null,{"$f":"SUM(ET76:EU78)","v":0},null,{"$f":"SUM(EV76:EW78)","v":0},null,{"$f":"SUM(EX76:EY78)","v":0},null,{"$f":"SUM(EZ76:FA78)","v":0},null,{"$f":"SUM(FB76:FC78)","v":0},null,{"$f":"SUM(FD76:FE78)","v":0},null,{"$f":"SUM(FF76:FG78)","v":0},null,{"$f":"SUM(FH76:FI78)","v":0},null,{"$f":"SUM(FJ76:FK78)","v":0},null,{"$f":"SUM(FL76:FM78)","v":0},null,{"$f":"SUM(FN76:FO78)","v":0},null,{"$f":"SUM(FP76:FQ78)","v":0},null,{"$f":"SUM(FR76:FS78)","v":0},null,{"$f":"SUM(FT76:FU78)","v":0},null,{"$f":"SUM(FV76:FW78)","v":0},null,{"$f":"SUM(FX76:FY78)","v":0},null,{"$f":"SUM(FZ76:GA78)","v":0},null,{"$f":"SUM(GB76:GC78)","v":0},null,{"$f":"SUM(GD76:GE78)","v":0},null,{"$f":"SUM(GF76:GG78)","v":0},null,{"$f":"SUM(GH76:GI78)","v":0},null,{"$f":"SUM(GJ76:GK78)","v":0}]

{"sheet":"Pre-Trip Traveler Information","index":17,"n_rows":99,"n_cols":192,"rows_kept":99,"cut":false,"hidden":false,"merged":[[3,1,3,6],[52,1,52,6],[53,1,53,6],[54,1,54,6],[55,1,55,6],[56,1,56,6],[57,1,57,6],[58,1,58,6],[59,1,59,6],[60,1,60,6],[61,1,61,6],[62,1,62,6],[63,1,63,6],[64,1,64,6],[65,1,65,6],[66,1,66,6],[67,1,67,6],[48,1,48,6],[43,1,43,6],[44,1,44,6],[45,1,45,6],[46,1,46,6],[47,1,47,6],[10,1,10,6],[23,1,23,6],[98,101,98,102],[98,103,98,104],[98,105,98,106],[98,65,98,66],[98,67,98,68],[98,69,98,70],[98,47,98,48],[98,49,98,50],[98,51,98,52],[98,53,98,54],[98,55,98,56],[98,57,98,58],[98,35,98,36],[98,37,98,38],[98,39,98,40],[98,123,98,124],[98,125,98,126],[98,107,98,108],[98,109,98,110],[98,111,98,112],[98,113,98,114],[98,115,98,116],[98,117,98,118],[98,95,98,96],[98,97,98,98],[98,99,98,100],[98,119,98,120],[98,121,98,122],[42,22,42,23],[41,1,41,6],[51,23,51,24],[42,1,42,6],[98,83,98,84],[98,85,98,86],[98,87,98,88],[98,89,98,90],[98,91,98,92],[98,93,98,94],[98,71,98,72],[98,73,98,74],[98,75,98,76],[98,77,98,78],[98,79,98,80],[98,81,98,82],[98,59,98,60],[98,61,98,62],[98,63,98,64],[98,41,98,42],[98,43,98,44],[98,45,98,46],[98,23,98,24],[98,25,98,26],[98,27,98,28],[98,29,98,30],[98,31,98,32],[98,33,98,34],[97,89,97,90],[97,91,97,92],[97,93,97,94],[97,65,97,66],[98,153,98,154],[98,131,98,132],[98,133,98,134],[98,135,98,136],[98,137,98,138],[98,139,98,140],[98,141,98,142],[98,149,98,150],[98,151,98,152],[98,145,98,146],[98,147,98,148],[97,145,97,146],[97,147,97,148],[97,125,97,126],[97,127,97,128],[97,129,97,130],[97,131,97,132],[97,133,97,134],[97,135,97,136],[98,143,98,144],[98,127,98,128],[98,129,98,130],[98,191,98,192],[98,179,98,180],[98,181,98,182],[98,183,98,184],[98,185,98,186],[98,187,98,188],[98,189,98,190],[98,167,98,168],[98,169,98,170],[98,171,98,172],[98,173,98,174],[98,175,98,176],[98,177,98,178],[98,155,98,156],[98,157,98,158],[98,159,98,160],[98,161,98,162],[98,163,98,164],[98,165,98,166],[97,185,97,186],[97,187,97,188],[97,189,97,190],[97,191,97,192],[98,11,98,12],[98,13,98,14],[98,15,98,16],[98,17,98,18],[98,19,98,20],[98,21,98,22],[97,173,97,174],[97,175,97,176],[97,177,97,178],[97,179,97,180],[97,181,97,182],[97,183,97,184],[97,161,97,162],[97,163,97,164],[97,165,97,166],[97,167,97,168],[97,169,97,170],[97,171,97,172],[97,149,97,150],[97,151,97,152],[97,153,97,154],[97,155,97,156],[97,157,97,158],[97,159,97,160],[97,137,97,138],[97,139,97,140],[97,141,97,142],[97,143,97,144],[97,113,97,114],[97,115,97,116],[97,117,97,118],[97,119,97,120],[97,121,97,122],[97,123,97,124],[97,101,97,102],[97,103,97,104],[97,105,97,106],[97,107,97,108],[97,109,97,110],[97,111,97,112],[97,95,97,96],[97,97,97,98],[97,99,97,100],[97,77,97,78],[97,79,97,80],[97,81,97,82],[97,83,97,84],[97,85,97,86],[97,87,97,88],[97,67,97,68],[97,69,97,70],[97,71,97,72],[97,73,97,74],[97,75,97,76],[97,53,97,54],[97,55,97,56],[97,57,97,58],[97,59,97,60],[97,61,97,62],[97,63,97,64],[97,41,97,42],[97,43,97,44],[97,45,97,46],[97,47,97,48],[97,49,97,50],[97,51,97,52],[97,29,97,30],[97,31,97,32],[97,33,97,34],[97,35,97,36],[97,37,97,38],[97,39,97,40],[94,191,94,192],[97,11,97,12],[97,13,97,14],[97,15,97,16],[97,17,97,18],[97,19,97,20],[97,21,97,22],[97,23,97,24],[97,25,97,26],[97,27,97,28],[94,179,94,180],[94,181,94,182],[94,183,94,184],[94,185,94,186],[94,187,94,188],[94,189,94,190],[94,167,94,168],[94,169,94,170],[94,171,94,172],[94,173,94,174],[94,175,94,176],[94,177,94,178],[94,155,94,156],[94,157,94,158],[94,159,94,160],[94,161,94,162],[94,163,94,164],[94,165,94,166],[94,143,94,144],[94,145,94,146],[94,147,94,148],[94,149,94,150],[94,151,94,152],[94,153,94,154],[94,131,94,132],[94,133,94,134],[94,135,94,136],[94,137,94,138],[94,139,94,140],[94,141,94,142],[94,119,94,120],[94,121,94,122],[94,123,94,124],[94,125,94,126],[94,127,94,128],[94,129,94,130],[94,107,94,108],[94,109,94,110],[94,111,94,112],[94,113,94,114],[94,115,94,116],[94,117,94,118],[94,95,94,96],[94,97,94,98],[94,99,94,100],[94,101,94,102],[94,103,94,104],[94,105,94,106],[94,83,94,84],[94,85,94,86],[94,87,94,88],[94,89,94,90],[94,91,94,92],[94,93,94,94],[94,71,94,72],[94,73,94,74],[94,75,94,76],[94,77,94,78],[94,79,94,80],[94,81,94,82],[94,59,94,60],[94,61,94,62],[94,63,94,64],[94,65,94,66],[94,67,94,68],[94,69,94,70],[94,47,94,48],[94,49,94,50],[94,51,94,52],[94,53,94,54],[94,55,94,56],[94,57,94,58],[94,35,94,36],[94,37,94,38],[94,39,94,40],[94,41,94,42],[94,43,94,44],[94,45,94,46],[94,23,94,24],[94,25,94,26],[94,27,94,28],[94,29,94,30],[94,31,94,32],[94,33,94,34],[92,185,92,186],[92,187,92,188],[92,189,92,190],[92,191,92,192],[94,11,94,12],[94,13,94,14],[94,15,94,16],[94,17,94,18],[94,19,94,20],[94,21,94,22],[92,173,92,174],[92,175,92,176],[92,177,92,178],[92,179,92,180],[92,181,92,182],[92,183,92,184],[92,161,92,162],[92,163,92,164],[92,165,92,166],[92,167,92,168],[92,169,92,170],[92,171,92,172],[92,149,92,150],[92,151,92,152],[92,153,92,154],[92,155,92,156],[92,157,92,158],[92,159,92,160],[92,137,92,138],[92,139,92,140],[92,141,92,142],[92,143,92,144],[92,145,92,146],[92,147,92,148],[92,125,92,126],[92,127,92,128],[92,129,92,130],[92,131,92,132],[92,133,92,134],[92,135,92,136],[92,113,92,114],[92,115,92,116],[92,117,92,118],[92,119,92,120],[92,121,92,122],[92,123,92,124],[92,101,92,102],[92,103,92,104],[92,105,92,106],[92,107,92,108],[92,109,92,110],[92,111,92,112],[92,89,92,90],[92,91,92,92],[92,93,92,94],[92,95,92,96],[92,97,92,98],[92,99,92,100],[92,77,92,78],[92,79,92,80],[92,81,92,82],[92,83,92,84],[92,85,92,86],[92,87,92,88],[92,65,92,66],[92,67,92,68],[92,69,92,70],[92,71,92,72],[92,73,92,74],[92,75,92,76],[92,53,92,54],[92,55,92,56],[92,57,92,58],[92,59,92,60],[92,61,92,62],[92,63,92,64],[92,41,92,42],[92,43,92,44],[92,45,92,46],[92,47,92,48],[92,49,92,50],[92,51,92,52],[92,29,92,30],[92,31,92,32],[92,33,92,34],[92,35,92,36],[92,37,92,38],[92,39,92,40],[91,191,91,192],[92,11,92,12],[92,13,92,14],[92,15,92,16],[92,17,92,18],[92,19,92,20],[92,21,92,22],[92,23,92,24],[92,25,92,26],[92,27,92,28],[91,179,91,180],[91,181,91,182],[91,183,91,184],[91,185,91,186],[91,187,91,188],[91,189,91,190],[91,167,91,168],[91,169,91,170],[91,171,91,172],[91,173,91,174],[91,175,91,176],[91,177,91,178],[91,155,91,156],[91,157,91,158],[91,159,91,160],[91,161,91,162],[91,163,91,164],[91,165,91,166],[91,143,91,144],[91,145,91,146],[91,147,91,148],[91,149,91,150],[91,151,91,152],[91,153,91,154],[91,131,91,132],[91,133,91,134],[91,135,91,136],[91,137,91,138],[91,139,91,140],[91,141,91,142],[91,119,91,120],[91,121,91,122],[91,123,91,124],[91,125,91,126],[91,127,91,128],[91,129,91,130],[91,107,91,108],[91,109,91,110],[91,111,91,112],[91,113,91,114],[91,115,91,116],[91,117,91,118],[91,95,91,96],[91,97,91,98],[91,99,91,100],[91,101,91,102],[91,103,91,104],[91,105,91,106],[91,83,91,84],[91,85,91,86],[91,87,91,88],[91,89,91,90],[91,91,91,92],[91,93,91,94],[91,71,91,72],[91,73,91,74],[91,75,91,76],[91,77,91,78],[91,79,91,80],[91,81,91,82],[91,59,91,60],[91,61,91,62],[91,63,91,64],[91,65,91,66],[91,67,91,68],[91,69,91,70],[91,47,91,48],[91,49,91,50],[91,51,91,52],[91,53,91,54],[91,55,91,56],[91,57,91,58],[91,35,91,36],[91,37,91,38],[91,39,91,40],[91,41,91,42],[91,43,91,44],[91,45,91,46],[91,23,91,24],[91,25,91,26],[91,27,91,28],[91,29,91,30],[91,31,91,32],[91,33,91,34],[90,185,90,186],[90,187,90,188],[90,189,90,190],[90,191,90,192],[91,11,91,12],[91,13,91,14],[91,15,91,16],[91,17,91,18],[91,19,91,20],[91,21,91,22],[90,173,90,174],[90,175,90,176],[90,177,90,178],[90,179,90,180],[90,181,90,182],[90,183,90,184],[90,161,90,162],[90,163,90,164],[90,165,90,166],[90,167,90,168],[90,169,90,170],[90,171,90,172],[90,149,90,150],[90,151,90,152],[90,153,90,154],[90,155,90,156],[90,157,90,158],[90,159,90,160],[90,137,90,138],[90,139,90,140],[90,141,90,142],[90,143,90,144],[90,145,90,146],[90,147,90,148],[90,125,90,126],[90,127,90,128],[90,129,90,130],[90,131,90,132],[90,133,90,134],[90,135,90,136],[90,113,90,114],[90,115,90,116],[90,117,90,118],[90,119,90,120],[90,121,90,122],[90,123,90,124],[90,101,90,102],[90,103,90,104],[90,105,90,106],[90,107,90,108],[90,109,90,110],[90,111,90,112],[90,89,90,90],[90,91,90,92],[90,93,90,94],[90,95,90,96],[90,97,90,98],[90,99,90,100],[90,77,90,78],[90,79,90,80],[90,81,90,82],[90,83,90,84],[90,85,90,86],[90,87,90,88],[90,65,90,66],[90,67,90,68],[90,69,90,70],[90,71,90,72],[90,73,90,74],[90,75,90,76],[90,53,90,54],[90,55,90,56],[90,57,90,58],[90,59,90,60],[90,61,90,62],[90,63,90,64],[90,41,90,42],[90,43,90,44],[90,45,90,46],[90,47,90,48],[90,49,90,50],[90,51,90,52],[90,29,90,30],[90,31,90,32],[90,33,90,34],[90,35,90,36],[90,37,90,38],[90,39,90,40],[89,191,89,192],[90,11,90,12],[90,13,90,14],[90,15,90,16],[90,17,90,18],[90,19,90,20],[90,21,90,22],[90,23,90,24],[90,25,90,26],[90,27,90,28],[89,179,89,180],[89,181,89,182],[89,183,89,184],[89,185,89,186],[89,187,89,188],[89,189,89,190],[89,167,89,168],[89,169,89,170],[89,171,89,172],[89,173,89,174],[89,175,89,176],[89,177,89,178],[89,155,89,156],[89,157,89,158],[89,159,89,160],[89,161,89,162],[89,163,89,164],[89,165,89,166],[89,143,89,144],[89,145,89,146],[89,147,89,148],[89,149,89,150],[89,151,89,152],[89,153,89,154],[89,131,89,132],[89,133,89,134],[89,135,89,136],[89,137,89,138],[89,139,89,140],[89,141,89,142],[89,119,89,120],[89,121,89,122],[89,123,89,124],[89,125,89,126],[89,127,89,128],[89,129,89,130],[89,107,89,108],[89,109,89,110],[89,111,89,112],[89,113,89,114],[89,115,89,116],[89,117,89,118],[89,95,89,96],[89,97,89,98],[89,99,89,100],[89,101,89,102],[89,103,89,104],[89,105,89,106],[89,83,89,84],[89,85,89,86],[89,87,89,88],[89,89,89,90],[89,91,89,92],[89,93,89,94],[89,71,89,72],[89,73,89,74],[89,75,89,76],[89,77,89,78],[89,79,89,80],[89,81,89,82],[89,59,89,60],[89,61,89,62],[89,63,89,64],[89,65,89,66],[89,67,89,68],[89,69,89,70],[89,47,89,48],[89,49,89,50],[89,51,89,52],[89,53,89,54],[89,55,89,56],[89,57,89,58],[89,35,89,36],[89,37,89,38],[89,39,89,40],[89,41,89,42],[89,43,89,44],[89,45,89,46],[89,23,89,24],[89,25,89,26],[89,27,89,28],[89,29,89,30],[89,31,89,32],[89,33,89,34],[88,185,88,186],[88,187,88,188],[88,189,88,190],[88,191,88,192],[89,11,89,12],[89,13,89,14],[89,15,89,16],[89,17,89,18],[89,19,89,20],[89,21,89,22],[88,173,88,174],[88,175,88,176],[88,177,88,178],[88,179,88,180],[88,181,88,182],[88,183,88,184],[88,161,88,162],[88,163,88,164],[88,165,88,166],[88,167,88,168],[88,169,88,170],[88,171,88,172],[88,149,88,150],[88,151,88,152],[88,153,88,154],[88,155,88,156],[88,157,88,158],[88,159,88,160],[88,137,88,138],[88,139,88,140],[88,141,88,142],[88,143,88,144],[88,145,88,146],[88,147,88,148],[88,125,88,126],[88,127,88,128],[88,129,88,130],[88,131,88,132],[88,133,88,134],[88,135,88,136],[88,113,88,114],[88,115,88,116],[88,117,88,118],[88,119,88,120],[88,121,88,122],[88,123,88,124],[88,101,88,102],[88,103,88,104],[88,105,88,106],[88,107,88,108],[88,109,88,110],[88,111,88,112],[88,89,88,90],[88,91,88,92],[88,93,88,94],[88,95,88,96],[88,97,88,98],[88,99,88,100],[88,77,88,78],[88,79,88,80],[88,81,88,82],[88,83,88,84],[88,85,88,86],[88,87,88,88],[88,65,88,66],[88,67,88,68],[88,69,88,70],[88,71,88,72],[88,73,88,74],[88,75,88,76],[88,53,88,54],[88,55,88,56],[88,57,88,58],[88,59,88,60],[88,61,88,62],[88,63,88,64],[88,41,88,42],[88,43,88,44],[88,45,88,46],[88,47,88,48],[88,49,88,50],[88,51,88,52],[88,29,88,30],[88,31,88,32],[88,33,88,34],[88,35,88,36],[88,37,88,38],[88,39,88,40],[87,191,87,192],[88,11,88,12],[88,13,88,14],[88,15,88,16],[88,17,88,18],[88,19,88,20],[88,21,88,22],[88,23,88,24],[88,25,88,26],[88,27,88,28],[87,179,87,180],[87,181,87,182],[87,183,87,184],[87,185,87,186],[87,187,87,188],[87,189,87,190],[87,167,87,168],[87,169,87,170],[87,171,87,172],[87,173,87,174],[87,175,87,176],[87,177,87,178],[87,155,87,156],[87,157,87,158],[87,159,87,160],[87,161,87,162],[87,163,87,164],[87,165,87,166],[87,143,87,144],[87,145,87,146],[87,147,87,148],[87,149,87,150],[87,151,87,152],[87,153,87,154],[87,131,87,132],[87,133,87,134],[87,135,87,136],[87,137,87,138],[87,139,87,140],[87,141,87,142],[87,119,87,120],[87,121,87,122],[87,123,87,124],[87,125,87,126],[87,127,87,128],[87,129,87,130],[87,107,87,108],[87,109,87,110],[87,111,87,112],[87,113,87,114],[87,115,87,116],[87,117,87,118],[87,95,87,96],[87,97,87,98],[87,99,87,100],[87,101,87,102],[87,103,87,104],[87,105,87,106],[87,83,87,84],[87,85,87,86],[87,87,87,88],[87,89,87,90],[87,91,87,92],[87,93,87,94],[87,71,87,72],[87,73,87,74],[87,75,87,76],[87,77,87,78],[87,79,87,80],[87,81,87,82],[87,59,87,60],[87,61,87,62],[87,63,87,64],[87,65,87,66],[87,67,87,68],[87,69,87,70],[87,47,87,48],[87,49,87,50],[87,51,87,52],[87,53,87,54],[87,55,87,56],[87,57,87,58],[87,35,87,36],[87,37,87,38],[87,39,87,40],[87,41,87,42],[87,43,87,44],[87,45,87,46],[87,23,87,24],[87,25,87,26],[87,27,87,28],[87,29,87,30],[87,31,87,32],[87,33,87,34],[86,185,86,186],[86,187,86,188],[86,189,86,190],[86,191,86,192],[87,11,87,12],[87,13,87,14],[87,15,87,16],[87,17,87,18],[87,19,87,20],[87,21,87,22],[86,173,86,174],[86,175,86,176],[86,177,86,178],[86,179,86,180],[86,181,86,182],[86,183,86,184],[86,161,86,162],[86,163,86,164],[86,165,86,166],[86,167,86,168],[86,169,86,170],[86,171,86,172],[86,149,86,150],[86,151,86,152],[86,153,86,154],[86,155,86,156],[86,157,86,158],[86,159,86,160],[86,137,86,138],[86,139,86,140],[86,141,86,142],[86,143,86,144],[86,145,86,146],[86,147,86,148],[86,125,86,126],[86,127,86,128],[86,129,86,130],[86,131,86,132],[86,133,86,134],[86,135,86,136],[86,113,86,114],[86,115,86,116],[86,117,86,118],[86,119,86,120],[86,121,86,122],[86,123,86,124],[86,101,86,102],[86,103,86,104],[86,105,86,106],[86,107,86,108],[86,109,86,110],[86,111,86,112],[86,89,86,90],[86,91,86,92],[86,93,86,94],[86,95,86,96],[86,97,86,98],[86,99,86,100],[86,77,86,78],[86,79,86,80],[86,81,86,82],[86,83,86,84],[86,85,86,86],[86,87,86,88],[86,65,86,66],[86,67,86,68],[86,69,86,70],[86,71,86,72],[86,73,86,74],[86,75,86,76],[86,53,86,54],[86,55,86,56],[86,57,86,58],[86,59,86,60],[86,61,86,62],[86,63,86,64],[86,41,86,42],[86,43,86,44],[86,45,86,46],[86,47,86,48],[86,49,86,50],[86,51,86,52],[86,29,86,30],[86,31,86,32],[86,33,86,34],[86,35,86,36],[86,37,86,38],[86,39,86,40],[85,191,85,192],[86,11,86,12],[86,13,86,14],[86,15,86,16],[86,17,86,18],[86,19,86,20],[86,21,86,22],[86,23,86,24],[86,25,86,26],[86,27,86,28],[85,179,85,180],[85,181,85,182],[85,183,85,184],[85,185,85,186],[85,187,85,188],[85,189,85,190],[85,167,85,168],[85,169,85,170],[85,171,85,172],[85,173,85,174],[85,175,85,176],[85,177,85,178],[85,155,85,156],[85,157,85,158],[85,159,85,160],[85,161,85,162],[85,163,85,164],[85,165,85,166],[85,143,85,144],[85,145,85,146],[85,147,85,148],[85,149,85,150],[85,151,85,152],[85,153,85,154],[85,131,85,132],[85,133,85,134],[85,135,85,136],[85,137,85,138],[85,139,85,140],[85,141,85,142],[85,119,85,120],[85,121,85,122],[85,123,85,124],[85,125,85,126],[85,127,85,128],[85,129,85,130],[85,107,85,108],[85,109,85,110],[85,111,85,112],[85,113,85,114],[85,115,85,116],[85,117,85,118],[85,95,85,96],[85,97,85,98],[85,99,85,100],[85,101,85,102],[85,103,85,104],[85,105,85,106],[85,83,85,84],[85,85,85,86],[85,87,85,88],[85,89,85,90],[85,91,85,92],[85,93,85,94],[85,71,85,72],[85,73,85,74],[85,75,85,76],[85,77,85,78],[85,79,85,80],[85,81,85,82]],"merged_total":2271,"flags":["merged_cut"]}
[]
[null,"Navigation",null,null,null,null,null,null,{"$f":"openingScreenTitle","v":"FHWA Tool for Operations Benefit/Cost (TOPS-BC):  Version 4.0"}]
[null,"Back",null,null,null,null,null,null,null,"PURPOSE:  Estimate Lifecycle Costs of TSM&O Strategies"]
[null,"OPENING SCREEN"]
[null,"GENERAL TOOL OVERVIEW",null,null,null,null,null,null,null,null,"WORK AREA 1 - ESTIMATE AVERAGE ANNUAL COST"]
[null,"WHAT'S NEW"]
[null,"LIST OF ALL WORKSHEETS",null,null,null,null,null,null,null,null,"Pre-Trip Traveler Information"]
[null,"1) ESTIMATE COSTS"]
[null,"Cost Default Matrix",null,null,null,null,null,null,"Equipment",null,null,null,null,null,null,null,"Useful Life",null,"Capital / Replacement Costs (Total)",null,"O&M Costs (Annual)",null,"Annualized Costs"]
[null,"Cost Template",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Iterative Model Run Overview"]
[null,"Traveler Information",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Title","Factor",null,"Result"]
[null,"En-Route Traveler Information"]
[4,"Pre-Trip Traveler Information",null,null,null,null,null,null,"Basic Infrastructure Equipment"]
[null,"Traffic Signal Systems (TSS)",null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!L21","v":"TMC Information Dissemination Hardware"},null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!M21","v":5},{"$f":"'Cost Default Matrix'!N21","v":6100},null,{"$f":"'Cost Default Matrix'!O21","v":310},null,{"$f":"IF(R14>0,S14/R14+U14,U14)","v":1530}]
[null,"Preset Timing",null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!L22","v":"TMC Information Dissemination Software"},null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!M22","v":5},{"$f":"'Cost Default Matrix'!N22","v":20500},null,{"$f":"'Cost Default Matrix'!O22","v":1000},null,{"$f":"IF(R15>0,S15/R15+U15,U15)","v":5100}]
[null,"Traffic Actuated Timing",null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!L23","v":"TMC System Integration"},null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!M23","v":10},{"$f":"'Cost Default Matrix'!N23","v":105000},null,{"$f":"'Cost Default Matrix'!O23","v":5000},null,15500]
[null,"Central Control ",null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!L24","v":"Labor for Traffic Information Dissemination"},null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!M24","v":0},{"$f":"'Cost Default Matrix'!N24","v":0},null,{"$f":"'Cost Default Matrix'!O24","v":110000},null,110000]
[null,"Transit Signal Priority",null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!L25","v":"DS3 Communication Line"},null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!M25","v":5},{"$f":"'Cost Default Matrix'!N25","v":3300},null,{"$f":"'Cost Default Matrix'!O25","v":39000},null,39660,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"`"]
[null,"Ramp Metering ",null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!L26","v":"Transit Center Hardware"},null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!M26","v":10},{"$f":"'Cost Default Matrix'!N26","v":18500},null,{"$f":"'Cost Default Matrix'!O26","v":0},null,1850]
[null,"Central Control",null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!L27","v":"Transit Center Software, Integration"},null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!M27","v":10},{"$f":"'Cost Default Matrix'!N27","v":830000},null,{"$f":"'Cost Default Matrix'!O27","v":9200},null,92200]
[null,"Traffic Actuated",null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!L28","v":"Transit Center Labor"},null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!M28","v":0},{"$f":"'Cost Default Matrix'!N28","v":0},null,{"$f":"'Cost Default Matrix'!O28","v":170000},null,170000]
[null,"Preset Timing",null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!L29","v":"Communication Line"},null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!M29","v":5},{"$f":"'Cost Default Matrix'!N29","v":4100},null,{"$f":"'Cost Default Matrix'!O29","v":49000},null,49820]
[null,"Freight Strategies",null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!L30","v":"Information Service Center Hardware"},null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!M30","v":20},{"$f":"'Cost Default Matrix'!N30","v":37000},null,{"$f":"'Cost Default Matrix'!O30","v":740},null,2590]
[null,"Truck Only Lanes",null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!L31","v":"Info Center System Integration"},null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!M31","v":5},{"$f":"'Cost Default Matrix'!N31","v":102000},null,{"$f":"'Cost Default Matrix'!O31","v":0},null,20400]
[null,"Compliance",null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!L32","v":"Information Service Center Software"},null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!M32","v":10},{"$f":"'Cost Default Matrix'!N32","v":280000},null,{"$f":"'Cost Default Matrix'!O32","v":21000},null,49000]
[null,"Truck Parking and Reservation Systems",null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!L33","v":"Map Database Software"},null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!M33","v":2},{"$f":"'Cost Default Matrix'!N33","v":23000},null,{"$f":"'Cost Default Matrix'!O33","v":0},null,11500]
[null,"Climbing Lanes",null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!L34","v":"Information Service Center Labor"},null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!M34","v":0},{"$f":"'Cost Default Matrix'!N34","v":0},null,{"$f":"'Cost Default Matrix'!O34","v":250000},null,250000]
[null,"Off Hours Delivery"]
[null,"Active Traffic Management",null,null,null,null,null,null,null,"TOTAL Infrastructure Cost",null,null,null,null,null,null,null,null,{"$f":"SUM(S12:T28)","v":1429500},null,{"$f":"SUM(U12:V28)","v":655250},null,{"$f":"SUM(W12:X28)","v":819150}]
[null,"Variable Speed Limits"]
[null,"Part-Time Shoulder Use",null,null,null,null,null,null,"Incremental Deployment Equipment"]
[null,"Other Strategies"]
[null,"Traffic Incident Management",null,null,null,null,null,null,null,"TOTAL Incremental Cost",null,null,null,null,null,null,null,null,{"$f":"SUM(S30:T32)","v":0},null,{"$f":"SUM(U30:V32)","v":0},null,{"$f":"SUM(W30:X32)","v":0}]
[null,"Travel Demand Management"]
[null,"HOT Lanes",null,null,null,null,null,null,"INPUT",null,"Enter Number of Infrastructure Deployments ",null,null,null,null,null,null,null,null,null,null,null,{"$f":"$R$35*$W$29","v":0}]
[null,"Road Weather Management"]
[null,"Work Zone Management",null,null,null,null,null,null,"INPUT",null,"Enter Number of Incremental Deployments",null,null,null,null,null,null,null,null,null,null,null,{"$f":"$R$37*$W$33","v":0}]
[null,"Shared Use Mobility"]
[null,"Costs Summary",null,null,null,null,null,null,"INPUT",null,"Enter Year of Deployment"]
[null,"2) ESTIMATE BENEFITS"]
[null,"Parameters",null,null,null,null,null,null,null,null,"Average Annual Cost",null,null,null,null,null,null,null,null,null,null,null,{"$f":"$W$35+$W$37","v":0}]
[null,"Strategy Default Impacts"]
[null,"Benefit Template",null,null,null,null,null,null,null,null,"Levelized Costs (Used for Benefit Cost Ratio Calculation)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Q66*(IF($R$64>0,$R$64,$S$64))*(1+(IF($R$64>0,$R$64,$S$64)))^(IF($R$60>0,$R$60,$S$60)))/((1+(IF($R$64>0,$R$64,$S$64)))^(IF($R$60>0,$R$60,$S$60))-1)","v":0}]
[null,"Arterial Strategies"]
[null,"Traffic Signal Control"]
[null,"Freeway Strategies",null,null,null,null,null,null,{"$f":"openingScreenTitle","v":"FHWA Tool for Operations Benefit/Cost (TOPS-BC):  Version 4.0"}]
[null,"Ramp Metering",null,null,null,null,null,null,null,"PURPOSE:  Estimate Lifecycle Costs of TSM&O Strategies"]
[null,"Traffic Incident Management",null,null,null,null,null,null,null,null,"WORK AREA 2 - PROJECT STREAM OF COSTS AND ESTIMATE NET PRESENT VALUE"]
[null,"Traveler Information"]
[null,"En-Route Traveler Information",null,null,null,null,null,null,{"$f":"K7","v":"Pre-Trip Traveler Information"}]
[null,"Pre-Trip Traveler Information"]
[null,"Freight Strategies and Systems",null,null,null,null,null,null,"Year",null,null,2013,null,{"$f":"L52+1","v":2014},null,{"$f":"N52+1","v":2015},null,{"$f":"P52+1","v":2016},null,{"$f":"R52+1","v":2017},null,{"$f":"T52+1","v":2018},null,{"$f":"V52+1","v":2019},null,{"$f":"X52+1","v":2020},null,{"$f":"Z52+1","v":2021},null,{"$f":"AB52+1","v":2022},null,{"$f":"AD52+1","v":2023},null,{"$f":"AF52+1","v":2024},null,{"$f":"AH52+1","v":2025},null,{"$f":"AJ52+1","v":2026},null,{"$f":"AL52+1","v":2027},null,{"$f":"AN52+1","v":2028},null,{"$f":"AP52+1","v":2029},null,{"$f":"AR52+1","v":2030},null,{"$f":"AT52+1","v":2031},null,{"$f":"AV52+1","v":2032},null,{"$f":"AX52+1","v":2033},null,{"$f":"AZ52+1","v":2034},null,{"$f":"BB52+1","v":2035},null,{"$f":"BD52+1","v":2036},null,{"$f":"BF52+1","v":2037},null,{"$f":"BH52+1","v":2038},null,{"$f":"BJ52+1","v":2039},null,{"$f":"BL52+1","v":2040},null,{"$f":"BN52+1","v":2041},null,{"$f":"BP52+1","v":2042},null,{"$f":"BR52+1","v":2043},null,{"$f":"BT52+1","v":2044},null,{"$f":"BV52+1","v":2045},null,{"$f":"BX52+1","v":2046},null,{"$f":"BZ52+1","v":2047},null,{"$f":"CB52+1","v":2048},null,{"$f":"CD52+1","v":2049},null,{"$f":"CF52+1","v":2050},null,{"$f":"CH52+1","v":2051},null,{"$f":"CJ52+1","v":2052},null,{"$f":"CL52+1","v":2053},null,{"$f":"CN52+1","v":2054},null,{"$f":"CP52+1","v":2055},null,{"$f":"CR52+1","v":2056},null,{"$f":"CT52+1","v":2057},null,{"$f":"CV52+1","v":2058},null,{"$f":"CX52+1","v":2059},null,{"$f":"CZ52+1","v":2060},null,{"$f":"DB52+1","v":2061},null,{"$f":"DD52+1","v":2062},null,{"$f":"DF52+1","v":2063},null,{"$f":"DH52+1","v":2064},null,{"$f":"DJ52+1","v":2065},null,{"$f":"DL52+1","v":2066},null,{"$f":"DN52+1","v":2067},null,{"$f":"DP52+1","v":2068},null,{"$f":"DR52+1","v":2069},null,{"$f":"DT52+1","v":2070},null,{"$f":"DV52+1","v":2071},null,{"$f":"DX52+1","v":2072},null,{"$f":"DZ52+1","v":2073},null,{"$f":"EB52+1","v":2074},null,{"$f":"ED52+1","v":2075},null,{"$f":"EF52+1","v":2076},null,{"$f":"EH52+1","v":2077},null,{"$f":"EJ52+1","v":2078},null,{"$f":"EL52+1","v":2079},null,{"$f":"EN52+1","v":2080},null,{"$f":"EP52+1","v":2081},null,{"$f":"ER52+1","v":2082},null,{"$f":"ET52+1","v":2083},null,{"$f":"EV52+1","v":2084},null,{"$f":"EX52+1","v":2085},null,{"$f":"EZ52+1","v":2086},null,{"$f":"FB52+1","v":2087},null,{"$f":"FD52+1","v":2088},null,{"$f":"FF52+1","v":2089},null,{"$f":"FH52+1","v":2090},null,{"$f":"FJ52+1","v":2091},null,{"$f":"FL52+1","v":2092},null,{"$f":"FN52+1","v":2093},null,{"$f":"FP52+1","v":2094},null,{"$f":"FR52+1","v":2095},null,{"$f":"FT52+1","v":2096},null,{"$f":"FV52+1","v":2097},null,{"$f":"FX52+1","v":2098},null,{"$f":"FZ52+1","v":2099},null,{"$f":"GB52+1","v":2100},null,{"$f":"GD52+1","v":2101},null,{"$f":"GF52+1","v":2102},null,{"$f":"GH52+1","v":2103}]
[null,"Truck Only Lanes",null,null,null,null,null,null,"Cost Item"]
[null,"Compliance",null,null,null,null,null,null,"Infrastructure Costs ",null,null,{"$f":"L95","v":0},null,{"$f":"N95","v":0},null,{"$f":"P95","v":0},null,{"$f":"R95","v":0},null,{"$f":"T95","v":0},null,{"$f":"V95","v":0},null,{"$f":"X95","v":0},null,{"$f":"Z95","v":0},null,{"$f":"AB95","v":0},null,{"$f":"AD95","v":0},null,{"$f":"AF95","v":0},null,{"$f":"AH95","v":0},null,{"$f":"AJ95","v":0},null,{"$f":"AL95","v":0},null,{"$f":"AN95","v":0},null,{"$f":"AP95","v":0},null,{"$f":"AR95","v":0},null,{"$f":"AT95","v":0},null,{"$f":"AV95","v":0},null,{"$f":"AX95","v":0},null,{"$f":"AZ95","v":0},null,{"$f":"BB95","v":0},null,{"$f":"BD95","v":0},null,{"$f":"BF95","v":0},null,{"$f":"BH95","v":0},null,{"$f":"BJ95","v":0},null,{"$f":"BL95","v":0},null,{"$f":"BN95","v":0},null,{"$f":"BP95","v":0},null,{"$f":"BR95","v":0},null,{"$f":"BT95","v":0},null,{"$f":"BV95","v":0},null,{"$f":"BX95","v":0},null,{"$f":"BZ95","v":0},null,{"$f":"CB95","v":0},null,{"$f":"CD95","v":0},null,{"$f":"CF95","v":0},null,{"$f":"CH95","v":0},null,{"$f":"CJ95","v":0},null,{"$f":"CL95","v":0},null,{"$f":"CN95","v":0},null,{"$f":"CP95","v":0},null,{"$f":"CR95","v":0},null,{"$f":"CT95","v":0},null,{"$f":"CV95","v":0},null,{"$f":"CX95","v":0},null,{"$f":"CZ95","v":0},null,{"$f":"DB95","v":0},null,{"$f":"DD95","v":0},null,{"$f":"DF95","v":0},null,{"$f":"DH95","v":0},null,{"$f":"DJ95","v":0},null,{"$f":"DL95","v":0},null,{"$f":"DN95","v":0},null,{"$f":"DP95","v":0},null,{"$f":"DR95","v":0},null,{"$f":"DT95","v":0},null,{"$f":"DV95","v":0},null,{"$f":"DX95","v":0},null,{"$f":"DZ95","v":0},null,{"$f":"EB95","v":0},null,{"$f":"ED95","v":0},null,{"$f":"EF95","v":0},null,{"$f":"EH95","v":0},null,{"$f":"EJ95","v":0},null,{"$f":"EL95","v":0},null,{"$f":"EN95","v":0},null,{"$f":"EP95","v":0},null,{"$f":"ER95","v":0},null,{"$f":"ET95","v":0},null,{"$f":"EV95","v":0},null,{"$f":"EX95","v":0},null,{"$f":"EZ95","v":0},null,{"$f":"FB95","v":0},null,{"$f":"FD95","v":0},null,{"$f":"FF95","v":0},null,{"$f":"FH95","v":0},null,{"$f":"FJ95","v":0},null,{"$f":"FL95","v":0},null,{"$f":"FN95","v":0},null,{"$f":"FP95","v":0},null,{"$f":"FR95","v":0},null,{"$f":"FT95","v":0},null,{"$f":"FV95","v":0},null,{"$f":"FX95","v":0},null,{"$f":"FZ95","v":0},null,{"$f":"GB95","v":0},null,{"$f":"GD95","v":0},null,{"$f":"GF95","v":0},null,{"$f":"GH95","v":0},null,{"$f":"GJ95","v":0}]
[null,"Truck Parking and Reservation Systems",null,null,null,null,null,null,"Incremental Costs",null,null,{"$f":"L99","v":0},null,{"$f":"N99","v":0},null,{"$f":"P99","v":0},null,{"$f":"R99","v":0},null,{"$f":"T99","v":0},null,{"$f":"V99","v":0},null,{"$f":"X99","v":0},null,{"$f":"Z99","v":0},null,{"$f":"AB99","v":0},null,{"$f":"AD99","v":0},null,{"$f":"AF99","v":0},null,{"$f":"AH99","v":0},null,{"$f":"AJ99","v":0},null,{"$f":"AL99","v":0},null,{"$f":"AN99","v":0},null,{"$f":"AP99","v":0},null,{"$f":"AR99","v":0},null,{"$f":"AT99","v":0},null,{"$f":"AV99","v":0},null,{"$f":"AX99","v":0},null,{"$f":"AZ99","v":0},null,{"$f":"BB99","v":0},null,{"$f":"BD99","v":0},null,{"$f":"BF99","v":0},null,{"$f":"BH99","v":0},null,{"$f":"BJ99","v":0},null,{"$f":"BL99","v":0},null,{"$f":"BN99","v":0},null,{"$f":"BP99","v":0},null,{"$f":"BR99","v":0},null,{"$f":"BT99","v":0},null,{"$f":"BV99","v":0},null,{"$f":"BX99","v":0},null,{"$f":"BZ99","v":0},null,{"$f":"CB99","v":0},null,{"$f":"CD99","v":0},null,{"$f":"CF99","v":0},null,{"$f":"CH99","v":0},null,{"$f":"CJ99","v":0},null,{"$f":"CL99","v":0},null,{"$f":"CN99","v":0},null,{"$f":"CP99","v":0},null,{"$f":"CR99","v":0},null,{"$f":"CT99","v":0},null,{"$f":"CV99","v":0},null,{"$f":"CX99","v":0},null,{"$f":"CZ99","v":0},null,{"$f":"DB99","v":0},null,{"$f":"DD99","v":0},null,{"$f":"DF99","v":0},null,{"$f":"DH99","v":0},null,{"$f":"DJ99","v":0},null,{"$f":"DL99","v":0},null,{"$f":"DN99","v":0},null,{"$f":"DP99","v":0},null,{"$f":"DR99","v":0},null,{"$f":"DT99","v":0},null,{"$f":"DV99","v":0},null,{"$f":"DX99","v":0},null,{"$f":"DZ99","v":0},null,{"$f":"EB99","v":0},null,{"$f":"ED99","v":0},null,{"$f":"EF99","v":0},null,{"$f":"EH99","v":0},null,{"$f":"EJ99","v":0},null,{"$f":"EL99","v":0},null,{"$f":"EN99","v":0},null,{"$f":"EP99","v":0},null,{"$f":"ER99","v":0},null,{"$f":"ET99","v":0},null,{"$f":"EV99","v":0},null,{"$f":"EX99","v":0},null,{"$f":"EZ99","v":0},null,{"$f":"FB99","v":0},null,{"$f":"FD99","v":0},null,{"$f":"FF99","v":0},null,{"$f":"FH99","v":0},null,{"$f":"FJ99","v":0},null,{"$f":"FL99","v":0},null,{"$f":"FN99","v":0},null,{"$f":"FP99","v":0},null,{"$f":"FR99","v":0},null,{"$f":"FT99","v":0},null,{"$f":"FV99","v":0},null,{"$f":"FX99","v":0},null,{"$f":"FZ99","v":0},null,{"$f":"GB99","v":0},null,{"$f":"GD99","v":0},null,{"$f":"GF99","v":0},null,{"$f":"GH99","v":0},null,{"$f":"GJ99","v":0}]
[null,"Climbing Lanes",null,null,null,null,null,null,"Total Annual Cost",null,null,{"$f":"SUM(L54:M55)","v":0},null,{"$f":"SUM(N54:O55)","v":0},null,{"$f":"SUM(P54:Q55)","v":0},null,{"$f":"SUM(R54:S55)","v":0},null,{"$f":"SUM(T54:U55)","v":0},null,{"$f":"SUM(V54:W55)","v":0},null,{"$f":"SUM(X54:Y55)","v":0},null,{"$f":"SUM(Z54:AA55)","v":0},null,{"$f":"SUM(AB54:AC55)","v":0},null,{"$f":"SUM(AD54:AE55)","v":0},null,{"$f":"SUM(AF54:AG55)","v":0},null,{"$f":"SUM(AH54:AI55)","v":0},null,{"$f":"SUM(AJ54:AK55)","v":0},null,{"$f":"SUM(AL54:AM55)","v":0},null,{"$f":"SUM(AN54:AO55)","v":0},null,{"$f":"SUM(AP54:AQ55)","v":0},null,{"$f":"SUM(AR54:AS55)","v":0},null,{"$f":"SUM(AT54:AU55)","v":0},null,{"$f":"SUM(AV54:AW55)","v":0},null,{"$f":"SUM(AX54:AY55)","v":0},null,{"$f":"SUM(AZ54:BA55)","v":0},null,{"$f":"SUM(BB54:BC55)","v":0},null,{"$f":"SUM(BD54:BE55)","v":0},null,{"$f":"SUM(BF54:BG55)","v":0},null,{"$f":"SUM(BH54:BI55)","v":0},null,{"$f":"SUM(BJ54:BK55)","v":0},null,{"$f":"SUM(BL54:BM55)","v":0},null,{"$f":"SUM(BN54:BO55)","v":0},null,{"$f":"SUM(BP54:BQ55)","v":0},null,{"$f":"SUM(BR54:BS55)","v":0},null,{"$f":"SUM(BT54:BU55)","v":0},null,{"$f":"SUM(BV54:BW55)","v":0},null,{"$f":"SUM(BX54:BY55)","v":0},null,{"$f":"SUM(BZ54:CA55)","v":0},null,{"$f":"SUM(CB54:CC55)","v":0},null,{"$f":"SUM(CD54:CE55)","v":0},null,{"$f":"SUM(CF54:CG55)","v":0},null,{"$f":"SUM(CH54:CI55)","v":0},null,{"$f":"SUM(CJ54:CK55)","v":0},null,{"$f":"SUM(CL54:CM55)","v":0},null,{"$f":"SUM(CN54:CO55)","v":0},null,{"$f":"SUM(CP54:CQ55)","v":0},null,{"$f":"SUM(CR54:CS55)","v":0},null,{"$f":"SUM(CT54:CU55)","v":0},null,{"$f":"SUM(CV54:CW55)","v":0},null,{"$f":"SUM(CX54:CY55)","v":0},null,{"$f":"SUM(CZ54:DA55)","v":0},null,{"$f":"SUM(DB54:DC55)","v":0},null,{"$f":"SUM(DD54:DE55)","v":0},null,{"$f":"SUM(DF54:DG55)","v":0},null,{"$f":"SUM(DH54:DI55)","v":0},null,{"$f":"SUM(DJ54:DK55)","v":0},null,{"$f":"SUM(DL54:DM55)","v":0},null,{"$f":"SUM(DN54:DO55)","v":0},null,{"$f":"SUM(DP54:DQ55)","v":0},null,{"$f":"SUM(DR54:DS55)","v":0},null,{"$f":"SUM(DT54:DU55)","v":0},null,{"$f":"SUM(DV54:DW55)","v":0},null,{"$f":"SUM(DX54:DY55)","v":0},null,{"$f":"SUM(DZ54:EA55)","v":0},null,{"$f":"SUM(EB54:EC55)","v":0},null,{"$f":"SUM(ED54:EE55)","v":0},null,{"$f":"SUM(EF54:EG55)","v":0},null,{"$f":"SUM(EH54:EI55)","v":0},null,{"$f":"SUM(EJ54:EK55)","v":0},null,{"$f":"SUM(EL54:EM55)","v":0},null,{"$f":"SUM(EN54:EO55)","v":0},null,{"$f":"SUM(EP54:EQ55)","v":0},null,{"$f":"SUM(ER54:ES55)","v":0},null,{"$f":"SUM(ET54:EU55)","v":0},null,{"$f":"SUM(EV54:EW55)","v":0},null,{"$f":"SUM(EX54:EY55)","v":0},null,{"$f":"SUM(EZ54:FA55)","v":0},null,{"$f":"SUM(FB54:FC55)","v":0},null,{"$f":"SUM(FD54:FE55)","v":0},null,{"$f":"SUM(FF54:FG55)","v":0},null,{"$f":"SUM(FH54:FI55)","v":0},null,{"$f":"SUM(FJ54:FK55)","v":0},null,{"$f":"SUM(FL54:FM55)","v":0},null,{"$f":"SUM(FN54:FO55)","v":0},null,{"$f":"SUM(FP54:FQ55)","v":0},null,{"$f":"SUM(FR54:FS55)","v":0},null,{"$f":"SUM(FT54:FU55)","v":0},null,{"$f":"SUM(FV54:FW55)","v":0},null,{"$f":"SUM(FX54:FY55)","v":0},null,{"$f":"SUM(FZ54:GA55)","v":0},null,{"$f":"SUM(GB54:GC55)","v":0},null,{"$f":"SUM(GD54:GE55)","v":0},null,{"$f":"SUM(GF54:GG55)","v":0},null,{"$f":"SUM(GH54:GI55)","v":0},null,{"$f":"SUM(GJ54:GK55)","v":0}]
[null,"Off Hours Delivery",null,null,null,null,null,null,"Cumulative Cost",null,null,{"$f":"L56","v":0},null,{"$f":"L57+N56","v":0},null,{"$f":"N57+P56","v":0},null,{"$f":"P57+R56","v":0},null,{"$f":"R57+T56","v":0},null,{"$f":"T57+V56","v":0},null,{"$f":"V57+X56","v":0},null,{"$f":"X57+Z56","v":0},null,{"$f":"Z57+AB56","v":0},null,{"$f":"AB57+AD56","v":0},null,{"$f":"AD57+AF56","v":0},null,{"$f":"AF57+AH56","v":0},null,{"$f":"AH57+AJ56","v":0},null,{"$f":"AJ57+AL56","v":0},null,{"$f":"AL57+AN56","v":0},null,{"$f":"AN57+AP56","v":0},null,{"$f":"AP57+AR56","v":0},null,{"$f":"AR57+AT56","v":0},null,{"$f":"AT57+AV56","v":0},null,{"$f":"AV57+AX56","v":0},null,{"$f":"AX57+AZ56","v":0},null,{"$f":"AZ57+BB56","v":0},null,{"$f":"BB57+BD56","v":0},null,{"$f":"BD57+BF56","v":0},null,{"$f":"BF57+BH56","v":0},null,{"$f":"BH57+BJ56","v":0},null,{"$f":"BJ57+BL56","v":0},null,{"$f":"BL57+BN56","v":0},null,{"$f":"BN57+BP56","v":0},null,{"$f":"BP57+BR56","v":0},null,{"$f":"BR57+BT56","v":0},null,{"$f":"BT57+BV56","v":0},null,{"$f":"BV57+BX56","v":0},null,{"$f":"BX57+BZ56","v":0},null,{"$f":"BZ57+CB56","v":0},null,{"$f":"CB57+CD56","v":0},null,{"$f":"CD57+CF56","v":0},null,{"$f":"CF57+CH56","v":0},null,{"$f":"CH57+CJ56","v":0},null,{"$f":"CJ57+CL56","v":0},null,{"$f":"CL57+CN56","v":0},null,{"$f":"CN57+CP56","v":0},null,{"$f":"CP57+CR56","v":0},null,{"$f":"CR57+CT56","v":0},null,{"$f":"CT57+CV56","v":0},null,{"$f":"CV57+CX56","v":0},null,{"$f":"CX57+CZ56","v":0},null,{"$f":"CZ57+DB56","v":0},null,{"$f":"DB57+DD56","v":0},null,{"$f":"DD57+DF56","v":0},null,{"$f":"DF57+DH56","v":0},null,{"$f":"DH57+DJ56","v":0},null,{"$f":"DJ57+DL56","v":0},null,{"$f":"DL57+DN56","v":0},null,{"$f":"DN57+DP56","v":0},null,{"$f":"DP57+DR56","v":0},null,{"$f":"DR57+DT56","v":0},null,{"$f":"DT57+DV56","v":0},null,{"$f":"DV57+DX56","v":0},null,{"$f":"DX57+DZ56","v":0},null,{"$f":"DZ57+EB56","v":0},null,{"$f":"EB57+ED56","v":0},null,{"$f":"ED57+EF56","v":0},null,{"$f":"EF57+EH56","v":0},null,{"$f":"EH57+EJ56","v":0},null,{"$f":"EJ57+EL56","v":0},null,{"$f":"EL57+EN56","v":0},null,{"$f":"EN57+EP56","v":0},null,{"$f":"EP57+ER56","v":0},null,{"$f":"ER57+ET56","v":0},null,{"$f":"ET57+EV56","v":0},null,{"$f":"EV57+EX56","v":0},null,{"$f":"EX57+EZ56","v":0},null,{"$f":"EZ57+FB56","v":0},null,{"$f":"FB57+FD56","v":0},null,{"$f":"FD57+FF56","v":0},null,{"$f":"FF57+FH56","v":0},null,{"$f":"FH57+FJ56","v":0},null,{"$f":"FJ57+FL56","v":0},null,{"$f":"FL57+FN56","v":0},null,{"$f":"FN57+FP56","v":0},null,{"$f":"FP57+FR56","v":0},null,{"$f":"FR57+FT56","v":0},null,{"$f":"FT57+FV56","v":0},null,{"$f":"FV57+FX56","v":0},null,{"$f":"FX57+FZ56","v":0},null,{"$f":"FZ57+GB56","v":0},null,{"$f":"GB57+GD56","v":0},null,{"$f":"GD57+GF56","v":0},null,{"$f":"GF57+GH56","v":0},null,{"$f":"GH57+GJ56","v":0}]
[null,"Active Traffic Management"]
[null,"Variable Speed Limits"]
[null,"Part-Time Shoulder Use",null,null,null,null,null,null,"INPUT",null,"Enter Number of Years in the Analysis Time Horizon ",null,null,null,null,null,null,null,20,"Source:   TIGER Grant Application Recommendations"]
[null,"Other Strategies"]
[null,"HOT Lanes",null,null,null,null,null,null,"INPUT",null,"Enter the Beginning Year of the Analysis",null,null,null,null,null,null,null,2019]
[null,"Travel Demand Management"]
[null,"Road Weather Management",null,null,null,null,null,null,"INPUT ",null,"Enter Discount Rate",null,null,null,null,null,null,null,{"$f":"Parameters!$P$27","v":7.0000000000000007E-2},"Source:  Office of Management and Budget"]
[null,"Work Zone Management"]
[null,"Shared Use Mobility",null,null,null,null,null,null,null,null,"NET PRESENT VALUE OF COSTS",null,null,null,null,null,{"$f":"(NPV(IF($R$64>0,$R$64,$S$64),INDIRECT(ADDRESS(ROW(R56),((IF($R$62>0,$R$62,$S$62))-2013)*2+(COLUMN($L$56)))):INDIRECT(ADDRESS(ROW($L$56),((IF($R$62>0,$R$62,$S$62)+((IF($R$60>0,$R$60,$S$60))*2)-1)-IF($R$62>0,$R$62,$S$62)+COLUMN(INDIRECT(ADDRESS(ROW($L$56),((IF($R$62>0,$R$62,$S$62)-2013)*2))))+COLUMN($L$56))))))+(VALUE(INDIRECT(ADDRESS(ROW(R56),((IF($R$62>0,$R$62,$S$62))-2013)*2+(COLUMN($J$56))))))","v":0}]
[null,"3) MY DEPLOYMENTS",null,null,null,null,null,null,null,null,null,{"$f":"IF(R62>0,R62,S62)","v":2019},"TO ",{"$f":"IF(R60>0, R60+L67,S60+L67)","v":2039}]
[null,"4) RESULTS TEMPLATE"]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,"WORKING CALCULATIONS SHEET -- DO NOT MODIFY VALUES IN THIS SECTION"]
[]
[null,null,null,null,null,null,null,null,null,"Cost Item",null,2013,null,{"$f":"L77+1","v":2014},null,{"$f":"N77+1","v":2015},null,{"$f":"P77+1","v":2016},null,{"$f":"R77+1","v":2017},null,{"$f":"T77+1","v":2018},null,{"$f":"V77+1","v":2019},null,{"$f":"X77+1","v":2020},null,{"$f":"Z77+1","v":2021},null,{"$f":"AB77+1","v":2022},null,{"$f":"AD77+1","v":2023},null,{"$f":"AF77+1","v":2024},null,{"$f":"AH77+1","v":2025},null,{"$f":"AJ77+1","v":2026},null,{"$f":"AL77+1","v":2027},null,{"$f":"AN77+1","v":2028},null,{"$f":"AP77+1","v":2029},null,{"$f":"AR77+1","v":2030},null,{"$f":"AT77+1","v":2031},null,{"$f":"AV77+1","v":2032},null,{"$f":"AX77+1","v":2033},null,{"$f":"AZ77+1","v":2034},null,{"$f":"BB77+1","v":2035},null,{"$f":"BD77+1","v":2036},null,{"$f":"BF77+1","v":2037},null,{"$f":"BH77+1","v":2038},null,{"$f":"BJ77+1","v":2039},null,{"$f":"BL77+1","v":2040},null,{"$f":"BN77+1","v":2041},null,{"$f":"BP77+1","v":2042},null,{"$f":"BR77+1","v":2043},null,{"$f":"BT77+1","v":2044},null,{"$f":"BV77+1","v":2045},null,{"$f":"BX77+1","v":2046},null,{"$f":"BZ77+1","v":2047},null,{"$f":"CB77+1","v":2048},null,{"$f":"CD77+1","v":2049},null,{"$f":"CF77+1","v":2050},null,{"$f":"CH77+1","v":2051},null,{"$f":"CJ77+1","v":2052},null,{"$f":"CL77+1","v":2053},null,{"$f":"CN77+1","v":2054},null,{"$f":"CP77+1","v":2055},null,{"$f":"CR77+1","v":2056},null,{"$f":"CT77+1","v":2057},null,{"$f":"CV77+1","v":2058},null,{"$f":"CX77+1","v":2059},null,{"$f":"CZ77+1","v":2060},null,{"$f":"DB77+1","v":2061},null,{"$f":"DD77+1","v":2062},null,{"$f":"DF77+1","v":2063},null,{"$f":"DH77+1","v":2064},null,{"$f":"DJ77+1","v":2065},null,{"$f":"DL77+1","v":2066},null,{"$f":"DN77+1","v":2067},null,{"$f":"DP77+1","v":2068},null,{"$f":"DR77+1","v":2069},null,{"$f":"DT77+1","v":2070},null,{"$f":"DV77+1","v":2071},null,{"$f":"DX77+1","v":2072},null,{"$f":"DZ77+1","v":2073},null,{"$f":"EB77+1","v":2074},null,{"$f":"ED77+1","v":2075},null,{"$f":"EF77+1","v":2076},null,{"$f":"EH77+1","v":2077},null,{"$f":"EJ77+1","v":2078},null,{"$f":"EL77+1","v":2079},null,{"$f":"EN77+1","v":2080},null,{"$f":"EP77+1","v":2081},null,{"$f":"ER77+1","v":2082},null,{"$f":"ET77+1","v":2083},null,{"$f":"EV77+1","v":2084},null,{"$f":"EX77+1","v":2085},null,{"$f":"EZ77+1","v":2086},null,{"$f":"FB77+1","v":2087},null,{"$f":"FD77+1","v":2088},null,{"$f":"FF77+1","v":2089},null,{"$f":"FH77+1","v":2090},null,{"$f":"FJ77+1","v":2091},null,{"$f":"FL77+1","v":2092},null,{"$f":"FN77+1","v":2093},null,{"$f":"FP77+1","v":2094},null,{"$f":"FR77+1","v":2095},null,{"$f":"FT77+1","v":2096},null,{"$f":"FV77+1","v":2097},null,{"$f":"FX77+1","v":2098},null,{"$f":"FZ77+1","v":2099},null,{"$f":"GB77+1","v":2100},null,{"$f":"GD77+1","v":2101},null,{"$f":"GF77+1","v":2102},null,{"$f":"GH77+1","v":2103}]
[]
[null,null,null,null,null,null,null,null,"Basic Infrastructure Equipment"]
[null,null,null,null,null,null,null,null,null,{"$f":"J14","v":"TMC Information Dissemination Hardware"},null,{"$f":"IF(L$77<$R$39,0,IF($R14>0,IF(0=MOD(L$77-$R$39,$R14),$S14+$U14,$U14),IF(L$77>($R$39-1),$U14,0))*$R$35)","v":0},null,{"$f":"IF(N$77<$R$39,0,IF($R14>0,IF(0=MOD(N$77-$R$39,$R14),$S14+$U14,$U14),IF(N$77>($R$39-1),$U14,0))*$R$35)","v":0},null,{"$f":"IF(P$77<$R$39,0,IF($R14>0,IF(0=MOD(P$77-$R$39,$R14),$S14+$U14,$U14),IF(P$77>($R$39-1),$U14,0))*$R$35)","v":0},null,{"$f":"IF(R$77<$R$39,0,IF($R14>0,IF(0=MOD(R$77-$R$39,$R14),$S14+$U14,$U14),IF(R$77>($R$39-1),$U14,0))*$R$35)","v":0},null,{"$f":"IF(T$77<$R$39,0,IF($R14>0,IF(0=MOD(T$77-$R$39,$R14),$S14+$U14,$U14),IF(T$77>($R$39-1),$U14,0))*$R$35)","v":0},null,{"$f":"IF(V$77<$R$39,0,IF($R14>0,IF(0=MOD(V$77-$R$39,$R14),$S14+$U14,$U14),IF(V$77>($R$39-1),$U14,0))*$R$35)","v":0},null,{"$f":"IF(X$77<$R$39,0,IF($R14>0,IF(0=MOD(X$77-$R$39,$R14),$S14+$U14,$U14),IF(X$77>($R$39-1),$U14,0))*$R$35)","v":0},null,{"$f":"IF(Z$77<$R$39,0,IF($R14>0,IF(0=MOD(Z$77-$R$39,$R14),$S14+$U14,$U14),IF(Z$77>($R$39-1),$U14,0))*$R$35)","v":0},null,{"$f":"IF(AB$77<$R$39,0,IF($R14>0,IF(0=MOD(AB$77-$R$39,$R14),$S14+$U14,$U14),IF(AB$77>($R$39-1),$U14,0))*$R$35)","v":0},null,{"$f":"IF(AD$77<$R$39,0,IF($R14>0,IF(0=MOD(AD$77-$R$39,$R14),$S14+$U14,$U14),IF(AD$77>($R$39-1),$U14,0))*$R$35)","v":0},null,{"$f":"IF(AF$77<$R$39,0,IF($R14>0,IF(0=MOD(AF$77-$R$39,$R14),$S14+$U14,$U14),IF(AF$77>($R$39-1),$U14,0))*$R$35)","v":0},null,{"$f":"IF(AH$77<$R$39,0,IF($R14>0,IF(0=MOD(AH$77-$R$39,$R14),$S14+$U14,$U14),IF(AH$77>($R$39-1),$U14,0))*$R$35)","v":0},null,{"$f":"IF(AJ$77<$R$39,0,IF($R14>0,IF(0=MOD(AJ$77-$R$39,$R14),$S14+$U14,$U14),IF(AJ$77>($R$39-1),$U14,0))*$R$35)","v":0},null,{"$f":"IF(AL$77<$R$39,0,IF($R14>0,IF(0=MOD(AL$77-$R$39,$R14),$S14+$U14,$U14),IF(AL$77>($R$39-1),$U14,0))*$R$35)","v":0},null,{"$f":"IF(AN$77<$R$39,0,IF($R14>0,IF(0=MOD(AN$77-$R$39,$R14),$S14+$U14,$U14),IF(AN$77>($R$39-1),$U14,0))*$R$35)","v":0},null,{"$f":"IF(AP$77<$R$39,0,IF($R14>0,IF(0=MOD(AP$77-$R$39,$R14),$S14+$U14,$U14),IF(AP$77>($R$39-1),$U14,0))*$R$35)","v":0},null,{"$f":"IF(AR$77<$R$39,0,IF($R14>0,IF(0=MOD(AR$77-$R$39,$R14),$S14+$U14,$U14),IF(AR$77>($R$39-1),$U14,0))*$R$35)","v":0},null,{"$f":"IF(AT$77<$R$39,0,IF($R14>0,IF(0=MOD(AT$77-$R$39,$R14),$S14+$U14,$U14),IF(AT$77>($R$39-1),$U14,0))*$R$35)","v":0},null,{"$f":"IF(AV$77<$R$39,0,IF($R14>0,IF(0=MOD(AV$77-$R$39,$R14),$S14+$U14,$U14),IF(AV$77>($R$39-1),$U14,0))*$R$35)","v":0},null,{"$f":"IF(AX$77<$R$39,0,IF($R14>0,IF(0=MOD(AX$77-$R$39,$R14),$S14+$U14,$U14),IF(AX$77>($R$39-1),$U14,0))*$R$35)","v":0},null,{"$f":"IF(AZ$77<$R$39,0,IF($R14>0,IF(0=MOD(AZ$77-$R$39,$R14),$S14+$U14,$U14),IF(AZ$77>($R$39-1),$U14,0))*$R$35)","v":0},null,{"$f":"IF(BB$77<$R$39,0,IF($R14>0,IF(0=MOD(BB$77-$R$39,$R14),$S14+$U14,$U14),IF(BB$77>($R$39-1),$U14,0))*$R$35)","v":0},null,{"$f":"IF(BD$77<$R$39,0,IF($R14>0,IF(0=MOD(BD$77-$R$39,$R14),$S14+$U14,$U14),IF(BD$77>($R$39-1),$U14,0))*$R$35)","v":0},null,{"$f":"IF(BF$77<$R$39,0,IF($R14>0,IF(0=MOD(BF$77-$R$39,$R14),$S14+$U14,$U14),IF(BF$77>($R$39-1),$U14,0))*$R$35)","v":0},null,{"$f":"IF(BH$77<$R$39,0,IF($R14>0,IF(0=MOD(BH$77-$R$39,$R14),$S14+$U14,$U14),IF(BH$77>($R$39-1),$U14,0))*$R$35)","v":0},null,{"$f":"IF(BJ$77<$R$39,0,IF($R14>0,IF(0=MOD(BJ$77-$R$39,$R14),$S14+$U14,$U14),IF(BJ$77>($R$39-1),$U14,0))*$R$35)","v":0},null,{"$f":"IF(BL$77<$R$39,0,IF($R14>0,IF(0=MOD(BL$77-$R$39,$R14),$S14+$U14,$U14),IF(BL$77>($R$39-1),$U14,0))*$R$35)","v":0},null,{"$f":"IF(BN$77<$R$39,0,IF($R14>0,IF(0=MOD(BN$77-$R$39,$R14),$S14+$U14,$U14),IF(BN$77>($R$39-1),$U14,0))*$R$35)","v":0},null,{"$f":"IF(BP$77<$R$39,0,IF($R14>0,IF(0=MOD(BP$77-$R$39,$R14),$S14+$U14,$U14),IF(BP$77>($R$39-1),$U14,0))*$R$35)","v":0},null,{"$f":"IF(BR$77<$R$39,0,IF($R14>0,IF(0=MOD(BR$77-$R$39,$R14),$S14+$U14,$U14),IF(BR$77>($R$39-1),$U14,0))*$R$35)","v":0},null,{"$f":"IF(BT$77<$R$39,0,IF($R14>0,IF(0=MOD(BT$77-$R$39,$R14),$S14+$U14,$U14),IF(BT$77>($R$39-1),$U14,0))*$R$35)","v":0},null,{"$f":"IF(BV$77<$R$39,0,IF($R14>0,IF(0=MOD(BV$77-$R$39,$R14),$S14+$U14,$U14),IF(BV$77>($R$39-1),$U14,0))*$R$35)","v":0},null,{"$f":"IF(BX$77<$R$39,0,IF($R14>0,IF(0=MOD(BX$77-$R$39,$R14),$S14+$U14,$U14),IF(BX$77>($R$39-1),$U14,0))*$R$35)","v":0},null,{"$f":"IF(BZ$77<$R$39,0,IF($R14>0,IF(0=MOD(BZ$77-$R$39,$R14),$S14+$U14,$U14),IF(BZ$77>($R$39-1),$U14,0))*$R$35)","v":0},null,{"$f":"IF(CB$77<$R$39,0,IF($R14>0,IF(0=MOD(CB$77-$R$39,$R14),$S14+$U14,$U14),IF(CB$77>($R$39-1),$U14,0))*$R$35)","v":0},null,{"$f":"IF(CD$77<$R$39,0,IF($R14>0,IF(0=MOD(CD$77-$R$39,$R14),$S14+$U14,$U14),IF(CD$77>($R$39-1),$U14,0))*$R$35)","v":0},null,{"$f":"IF(CF$77<$R$39,0,IF($R14>0,IF(0=MOD(CF$77-$R$39,$R14),$S14+$U14,$U14),IF(CF$77>($R$39-1),$U14,0))*$R$35)","v":0},null,{"$f":"IF(CH$77<$R$39,0,IF($R14>0,IF(0=MOD(CH$77-$R$39,$R14),$S14+$U14,$U14),IF(CH$77>($R$39-1),$U14,0))*$R$35)","v":0},null,{"$f":"IF(CJ$77<$R$39,0,IF($R14>0,IF(0=MOD(CJ$77-$R$39,$R14),$S14+$U14,$U14),IF(CJ$77>($R$39-1),$U14,0))*$R$35)","v":0},null,{"$f":"IF(CL$77<$R$39,0,IF($R14>0,IF(0=MOD(CL$77-$R$39,$R14),$S14+$U14,$U14),IF(CL$77>($R$39-1),$U14,0))*$R$35)","v":0},null,{"$f":"IF(CN$77<$R$39,0,IF($R14>0,IF(0=MOD(CN$77-$R$39,$R14),$S14+$U14,$U14),IF(CN$77>($R$39-1),$U14,0))*$R$35)","v":0},null,{"$f":"IF(CP$77<$R$39,0,IF($R14>0,IF(0=MOD(CP$77-$R$39,$R14),$S14+$U14,$U14),IF(CP$77>($R$39-1),$U14,0))*$R$35)","v":0},null,{"$f":"IF(CR$77<$R$39,0,IF($R14>0,IF(0=MOD(CR$77-$R$39,$R14),$S14+$U14,$U14),IF(CR$77>($R$39-1),$U14,0))*$R$35)","v":0},null,{"$f":"IF(CT$77<$R$39,0,IF($R14>0,IF(0=MOD(CT$77-$R$39,$R14),$S14+$U14,$U14),IF(CT$77>($R$39-1),$U14,0))*$R$35)","v":0},null,{"$f":"IF(CV$77<$R$39,0,IF($R14>0,IF(0=MOD(CV$77-$R$39,$R14),$S14+$U14,$U14),IF(CV$77>($R$39-1),$U14,0))*$R$35)","v":0},null,{"$f":"IF(CX$77<$R$39,0,IF($R14>0,IF(0=MOD(CX$77-$R$39,$R14),$S14+$U14,$U14),IF(CX$77>($R$39-1),$U14,0))*$R$35)","v":0},null,{"$f":"IF(CZ$77<$R$39,0,IF($R14>0,IF(0=MOD(CZ$77-$R$39,$R14),$S14+$U14,$U14),IF(CZ$77>($R$39-1),$U14,0))*$R$35)","v":0},null,{"$f":"IF(DB$77<$R$39,0,IF($R14>0,IF(0=MOD(DB$77-$R$39,$R14),$S14+$U14,$U14),IF(DB$77>($R$39-1),$U14,0))*$R$35)","v":0},null,{"$f":"IF(DD$77<$R$39,0,IF($R14>0,IF(0=MOD(DD$77-$R$39,$R14),$S14+$U14,$U14),IF(DD$77>($R$39-1),$U14,0))*$R$35)","v":0},null,{"$f":"IF(DF$77<$R$39,0,IF($R14>0,IF(0=MOD(DF$77-$R$39,$R14),$S14+$U14,$U14),IF(DF$77>($R$39-1),$U14,0))*$R$35)","v":0},null,{"$f":"IF(DH$77<$R$39,0,IF($R14>0,IF(0=MOD(DH$77-$R$39,$R14),$S14+$U14,$U14),IF(DH$77>($R$39-1),$U14,0))*$R$35)","v":0},null,{"$f":"IF(DJ$77<$R$39,0,IF($R14>0,IF(0=MOD(DJ$77-$R$39,$R14),$S14+$U14,$U14),IF(DJ$77>($R$39-1),$U14,0))*$R$35)","v":0},null,{"$f":"IF(DL$77<$R$39,0,IF($R14>0,IF(0=MOD(DL$77-$R$39,$R14),$S14+$U14,$U14),IF(DL$77>($R$39-1),$U14,0))*$R$35)","v":0},null,{"$f":"IF(DN$77<$R$39,0,IF($R14>0,IF(0=MOD(DN$77-$R$39,$R14),$S14+$U14,$U14),IF(DN$77>($R$39-1),$U14,0))*$R$35)","v":0},null,{"$f":"IF(DP$77<$R$39,0,IF($R14>0,IF(0=MOD(DP$77-$R$39,$R14),$S14+$U14,$U14),IF(DP$77>($R$39-1),$U14,0))*$R$35)","v":0},null,{"$f":"IF(DR$77<$R$39,0,IF($R14>0,IF(0=MOD(DR$77-$R$39,$R14),$S14+$U14,$U14),IF(DR$77>($R$39-1),$U14,0))*$R$35)","v":0},null,{"$f":"IF(DT$77<$R$39,0,IF($R14>0,IF(0=MOD(DT$77-$R$39,$R14),$S14+$U14,$U14),IF(DT$77>($R$39-1),$U14,0))*$R$35)","v":0},null,{"$f":"IF(DV$77<$R$39,0,IF($R14>0,IF(0=MOD(DV$77-$R$39,$R14),$S14+$U14,$U14),IF(DV$77>($R$39-1),$U14,0))*$R$35)","v":0},null,{"$f":"IF(DX$77<$R$39,0,IF($R14>0,IF(0=MOD(DX$77-$R$39,$R14),$S14+$U14,$U14),IF(DX$77>($R$39-1),$U14,0))*$R$35)","v":0},null,{"$f":"IF(DZ$77<$R$39,0,IF($R14>0,IF(0=MOD(DZ$77-$R$39,$R14),$S14+$U14,$U14),IF(DZ$77>($R$39-1),$U14,0))*$R$35)","v":0},null,{"$f":"IF(EB$77<$R$39,0,IF($R14>0,IF(0=MOD(EB$77-$R$39,$R14),$S14+$U14,$U14),IF(EB$77>($R$39-1),$U14,0))*$R$35)","v":0},null,{"$f":"IF(ED$77<$R$39,0,IF($R14>0,IF(0=MOD(ED$77-$R$39,$R14),$S14+$U14,$U14),IF(ED$77>($R$39-1),$U14,0))*$R$35)","v":0},null,{"$f":"IF(EF$77<$R$39,0,IF($R14>0,IF(0=MOD(EF$77-$R$39,$R14),$S14+$U14,$U14),IF(EF$77>($R$39-1),$U14,0))*$R$35)","v":0},null,{"$f":"IF(EH$77<$R$39,0,IF($R14>0,IF(0=MOD(EH$77-$R$39,$R14),$S14+$U14,$U14),IF(EH$77>($R$39-1),$U14,0))*$R$35)","v":0},null,{"$f":"IF(EJ$77<$R$39,0,IF($R14>0,IF(0=MOD(EJ$77-$R$39,$R14),$S14+$U14,$U14),IF(EJ$77>($R$39-1),$U14,0))*$R$35)","v":0},null,{"$f":"IF(EL$77<$R$39,0,IF($R14>0,IF(0=MOD(EL$77-$R$39,$R14),$S14+$U14,$U14),IF(EL$77>($R$39-1),$U14,0))*$R$35)","v":0},null,{"$f":"IF(EN$77<$R$39,0,IF($R14>0,IF(0=MOD(EN$77-$R$39,$R14),$S14+$U14,$U14),IF(EN$77>($R$39-1),$U14,0))*$R$35)","v":0},null,{"$f":"IF(EP$77<$R$39,0,IF($R14>0,IF(0=MOD(EP$77-$R$39,$R14),$S14+$U14,$U14),IF(EP$77>($R$39-1),$U14,0))*$R$35)","v":0},null,{"$f":"IF(ER$77<$R$39,0,IF($R14>0,IF(0=MOD(ER$77-$R$39,$R14),$S14+$U14,$U14),IF(ER$77>($R$39-1),$U14,0))*$R$35)","v":0},null,{"$f":"IF(ET$77<$R$39,0,IF($R14>0,IF(0=MOD(ET$77-$R$39,$R14),$S14+$U14,$U14),IF(ET$77>($R$39-1),$U14,0))*$R$35)","v":0},null,{"$f":"IF(EV$77<$R$39,0,IF($R14>0,IF(0=MOD(EV$77-$R$39,$R14),$S14+$U14,$U14),IF(EV$77>($R$39-1),$U14,0))*$R$35)","v":0},null,{"$f":"IF(EX$77<$R$39,0,IF($R14>0,IF(0=MOD(EX$77-$R$39,$R14),$S14+$U14,$U14),IF(EX$77>($R$39-1),$U14,0))*$R$35)","v":0},null,{"$f":"IF(EZ$77<$R$39,0,IF($R14>0,IF(0=MOD(EZ$77-$R$39,$R14),$S14+$U14,$U14),IF(EZ$77>($R$39-1),$U14,0))*$R$35)","v":0},null,{"$f":"IF(FB$77<$R$39,0,IF($R14>0,IF(0=MOD(FB$77-$R$39,$R14),$S14+$U14,$U14),IF(FB$77>($R$39-1),$U14,0))*$R$35)","v":0},null,{"$f":"IF(FD$77<$R$39,0,IF($R14>0,IF(0=MOD(FD$77-$R$39,$R14),$S14+$U14,$U14),IF(FD$77>($R$39-1),$U14,0))*$R$35)","v":0},null,{"$f":"IF(FF$77<$R$39,0,IF($R14>0,IF(0=MOD(FF$77-$R$39,$R14),$S14+$U14,$U14),IF(FF$77>($R$39-1),$U14,0))*$R$35)","v":0},null,{"$f":"IF(FH$77<$R$39,0,IF($R14>0,IF(0=MOD(FH$77-$R$39,$R14),$S14+$U14,$U14),IF(FH$77>($R$39-1),$U14,0))*$R$35)","v":0},null,{"$f":"IF(FJ$77<$R$39,0,IF($R14>0,IF(0=MOD(FJ$77-$R$39,$R14),$S14+$U14,$U14),IF(FJ$77>($R$39-1),$U14,0))*$R$35)","v":0},null,{"$f":"IF(FL$77<$R$39,0,IF($R14>0,IF(0=MOD(FL$77-$R$39,$R14),$S14+$U14,$U14),IF(FL$77>($R$39-1),$U14,0))*$R$35)","v":0},null,{"$f":"IF(FN$77<$R$39,0,IF($R14>0,IF(0=MOD(FN$77-$R$39,$R14),$S14+$U14,$U14),IF(FN$77>($R$39-1),$U14,0))*$R$35)","v":0},null,{"$f":"IF(FP$77<$R$39,0,IF($R14>0,IF(0=MOD(FP$77-$R$39,$R14),$S14+$U14,$U14),IF(FP$77>($R$39-1),$U14,0))*$R$35)","v":0},null,{"$f":"IF(FR$77<$R$39,0,IF($R14>0,IF(0=MOD(FR$77-$R$39,$R14),$S14+$U14,$U14),IF(FR$77>($R$39-1),$U14,0))*$R$35)","v":0},null,{"$f":"IF(FT$77<$R$39,0,IF($R14>0,IF(0=MOD(FT$77-$R$39,$R14),$S14+$U14,$U14),IF(FT$77>($R$39-1),$U14,0))*$R$35)","v":0},null,{"$f":"IF(FV$77<$R$39,0,IF($R14>0,IF(0=MOD(FV$77-$R$39,$R14),$S14+$U14,$U14),IF(FV$77>($R$39-1),$U14,0))*$R$35)","v":0},null,{"$f":"IF(FX$77<$R$39,0,IF($R14>0,IF(0=MOD(FX$77-$R$39,$R14),$S14+$U14,$U14),IF(FX$77>($R$39-1),$U14,0))*$R$35)","v":0},null,{"$f":"IF(FZ$77<$R$39,0,IF($R14>0,IF(0=MOD(FZ$77-$R$39,$R14),$S14+$U14,$U14),IF(FZ$77>($R$39-1),$U14,0))*$R$35)","v":0},null,{"$f":"IF(GB$77<$R$39,0,IF($R14>0,IF(0=MOD(GB$77-$R$39,$R14),$S14+$U14,$U14),IF(GB$77>($R$39-1),$U14,0))*$R$35)","v":0},null,{"$f":"IF(GD$77<$R$39,0,IF($R14>0,IF(0=MOD(GD$77-$R$39,$R14),$S14+$U14,$U14),IF(GD$77>($R$39-1),$U14,0))*$R$35)","v":0},null,{"$f":"IF(GF$77<$R$39,0,IF($R14>0,IF(0=MOD(GF$77-$R$39,$R14),$S14+$U14,$U14),IF(GF$77>($R$39-1),$U14,0))*$R$35)","v":0},null,{"$f":"IF(GH$77<$R$39,0,IF($R14>0,IF(0=MOD(GH$77-$R$39,$R14),$S14+$U14,$U14),IF(GH$77>($R$39-1),$U14,0))*$R$35)","v":0},null,{"$f":"IF(GJ$77<$R$39,0,IF($R14>0,IF(0=MOD(GJ$77-$R$39,$R14),$S14+$U14,$U14),IF(GJ$77>($R$39-1),$U14,0))*$R$35)","v":0}]
[null,null,null,null,null,null,null,null,null,"TMC Information Dissemination Software",null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,null,null,null,null,null,null,null,"TMC System Integration",null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,null,null,null,null,null,null,null,"Labor for Traffic Information Dissemination",null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,null,null,null,null,null,null,null,"DS3 Communication Line",null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,null,null,null,null,null,null,null,"Transit Center Hardware",null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,null,null,null,null,null,null,null,"Transit Center Software, Integration",null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,null,null,null,null,null,null,null,"Transit Center Labor",null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,null,null,null,null,null,null,null,"Communication Line",null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,null,null,null,null,null,null,null,"Information Service Center Hardware",null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,null,null,null,null,null,null,null,"Info Center System Integration",null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,null,null,null,null,null,null,null,"Information Service Center Software",null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,null,null,null,null,null,null,null,"Map Database Software",null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,null,null,null,null,null,null,null,"Information Service Center Labor",null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[]
[null,null,null,null,null,null,null,null,null,"TOTAL Infrastructure Cost",null,{"$f":"SUM(L80:M94)","v":0},null,{"$f":"SUM(N80:O94)","v":0},null,{"$f":"SUM(P80:Q94)","v":0},null,{"$f":"SUM(R80:S94)","v":0},null,{"$f":"SUM(T80:U94)","v":0},null,{"$f":"SUM(V80:W94)","v":0},null,{"$f":"SUM(X80:Y94)","v":0},null,{"$f":"SUM(Z80:AA94)","v":0},null,{"$f":"SUM(AB80:AC94)","v":0},null,{"$f":"SUM(AD80:AE94)","v":0},null,{"$f":"SUM(AF80:AG94)","v":0},null,{"$f":"SUM(AH80:AI94)","v":0},null,{"$f":"SUM(AJ80:AK94)","v":0},null,{"$f":"SUM(AL80:AM94)","v":0},null,{"$f":"SUM(AN80:AO94)","v":0},null,{"$f":"SUM(AP80:AQ94)","v":0},null,{"$f":"SUM(AR80:AS94)","v":0},null,{"$f":"SUM(AT80:AU94)","v":0},null,{"$f":"SUM(AV80:AW94)","v":0},null,{"$f":"SUM(AX80:AY94)","v":0},null,{"$f":"SUM(AZ80:BA94)","v":0},null,{"$f":"SUM(BB80:BC94)","v":0},null,{"$f":"SUM(BD80:BE94)","v":0},null,{"$f":"SUM(BF80:BG94)","v":0},null,{"$f":"SUM(BH80:BI94)","v":0},null,{"$f":"SUM(BJ80:BK94)","v":0},null,{"$f":"SUM(BL80:BM94)","v":0},null,{"$f":"SUM(BN80:BO94)","v":0},null,{"$f":"SUM(BP80:BQ94)","v":0},null,{"$f":"SUM(BR80:BS94)","v":0},null,{"$f":"SUM(BT80:BU94)","v":0},null,{"$f":"SUM(BV80:BW94)","v":0},null,{"$f":"SUM(BX80:BY94)","v":0},null,{"$f":"SUM(BZ80:CA94)","v":0},null,{"$f":"SUM(CB80:CC94)","v":0},null,{"$f":"SUM(CD80:CE94)","v":0},null,{"$f":"SUM(CF80:CG94)","v":0},null,{"$f":"SUM(CH80:CI94)","v":0},null,{"$f":"SUM(CJ80:CK94)","v":0},null,{"$f":"SUM(CL80:CM94)","v":0},null,{"$f":"SUM(CN80:CO94)","v":0},null,{"$f":"SUM(CP80:CQ94)","v":0},null,{"$f":"SUM(CR80:CS94)","v":0},null,{"$f":"SUM(CT80:CU94)","v":0},null,{"$f":"SUM(CV80:CW94)","v":0},null,{"$f":"SUM(CX80:CY94)","v":0},null,{"$f":"SUM(CZ80:DA94)","v":0},null,{"$f":"SUM(DB80:DC94)","v":0},null,{"$f":"SUM(DD80:DE94)","v":0},null,{"$f":"SUM(DF80:DG94)","v":0},null,{"$f":"SUM(DH80:DI94)","v":0},null,{"$f":"SUM(DJ80:DK94)","v":0},null,{"$f":"SUM(DL80:DM94)","v":0},null,{"$f":"SUM(DN80:DO94)","v":0},null,{"$f":"SUM(DP80:DQ94)","v":0},null,{"$f":"SUM(DR80:DS94)","v":0},null,{"$f":"SUM(DT80:DU94)","v":0},null,{"$f":"SUM(DV80:DW94)","v":0},null,{"$f":"SUM(DX80:DY94)","v":0},null,{"$f":"SUM(DZ80:EA94)","v":0},null,{"$f":"SUM(EB80:EC94)","v":0},null,{"$f":"SUM(ED80:EE94)","v":0},null,{"$f":"SUM(EF80:EG94)","v":0},null,{"$f":"SUM(EH80:EI94)","v":0},null,{"$f":"SUM(EJ80:EK94)","v":0},null,{"$f":"SUM(EL80:EM94)","v":0},null,{"$f":"SUM(EN80:EO94)","v":0},null,{"$f":"SUM(EP80:EQ94)","v":0},null,{"$f":"SUM(ER80:ES94)","v":0},null,{"$f":"SUM(ET80:EU94)","v":0},null,{"$f":"SUM(EV80:EW94)","v":0},null,{"$f":"SUM(EX80:EY94)","v":0},null,{"$f":"SUM(EZ80:FA94)","v":0},null,{"$f":"SUM(FB80:FC94)","v":0},null,{"$f":"SUM(FD80:FE94)","v":0},null,{"$f":"SUM(FF80:FG94)","v":0},null,{"$f":"SUM(FH80:FI94)","v":0},null,{"$f":"SUM(FJ80:FK94)","v":0},null,{"$f":"SUM(FL80:FM94)","v":0},null,{"$f":"SUM(FN80:FO94)","v":0},null,{"$f":"SUM(FP80:FQ94)","v":0},null,{"$f":"SUM(FR80:FS94)","v":0},null,{"$f":"SUM(FT80:FU94)","v":0},null,{"$f":"SUM(FV80:FW94)","v":0},null,{"$f":"SUM(FX80:FY94)","v":0},null,{"$f":"SUM(FZ80:GA94)","v":0},null,{"$f":"SUM(GB80:GC94)","v":0},null,{"$f":"SUM(GD80:GE94)","v":0},null,{"$f":"SUM(GF80:GG94)","v":0},null,{"$f":"SUM(GH80:GI94)","v":0},null,{"$f":"SUM(GJ80:GK94)","v":0}]
[]
[null,null,null,null,null,null,null,null,"Incremental Deployment Equipment"]
[]
[null,null,null,null,null,null,null,null,null,"TOTAL Incremental Cost",null,{"$f":"SUM(L98:M98)","v":0},null,{"$f":"SUM(N98:O98)","v":0},null,{"$f":"SUM(P98:Q98)","v":0},null,{"$f":"SUM(R98:S98)","v":0},null,{"$f":"SUM(T98:U98)","v":0},null,{"$f":"SUM(V98:W98)","v":0},null,{"$f":"SUM(X98:Y98)","v":0},null,{"$f":"SUM(Z98:AA98)","v":0},null,{"$f":"SUM(AB98:AC98)","v":0},null,{"$f":"SUM(AD98:AE98)","v":0},null,{"$f":"SUM(AF98:AG98)","v":0},null,{"$f":"SUM(AH98:AI98)","v":0},null,{"$f":"SUM(AJ98:AK98)","v":0},null,{"$f":"SUM(AL98:AM98)","v":0},null,{"$f":"SUM(AN98:AO98)","v":0},null,{"$f":"SUM(AP98:AQ98)","v":0},null,{"$f":"SUM(AR98:AS98)","v":0},null,{"$f":"SUM(AT98:AU98)","v":0},null,{"$f":"SUM(AV98:AW98)","v":0},null,{"$f":"SUM(AX98:AY98)","v":0},null,{"$f":"SUM(AZ98:BA98)","v":0},null,{"$f":"SUM(BB98:BC98)","v":0},null,{"$f":"SUM(BD98:BE98)","v":0},null,{"$f":"SUM(BF98:BG98)","v":0},null,{"$f":"SUM(BH98:BI98)","v":0},null,{"$f":"SUM(BJ98:BK98)","v":0},null,{"$f":"SUM(BL98:BM98)","v":0},null,{"$f":"SUM(BN98:BO98)","v":0},null,{"$f":"SUM(BP98:BQ98)","v":0},null,{"$f":"SUM(BR98:BS98)","v":0},null,{"$f":"SUM(BT98:BU98)","v":0},null,{"$f":"SUM(BV98:BW98)","v":0},null,{"$f":"SUM(BX98:BY98)","v":0},null,{"$f":"SUM(BZ98:CA98)","v":0},null,{"$f":"SUM(CB98:CC98)","v":0},null,{"$f":"SUM(CD98:CE98)","v":0},null,{"$f":"SUM(CF98:CG98)","v":0},null,{"$f":"SUM(CH98:CI98)","v":0},null,{"$f":"SUM(CJ98:CK98)","v":0},null,{"$f":"SUM(CL98:CM98)","v":0},null,{"$f":"SUM(CN98:CO98)","v":0},null,{"$f":"SUM(CP98:CQ98)","v":0},null,{"$f":"SUM(CR98:CS98)","v":0},null,{"$f":"SUM(CT98:CU98)","v":0},null,{"$f":"SUM(CV98:CW98)","v":0},null,{"$f":"SUM(CX98:CY98)","v":0},null,{"$f":"SUM(CZ98:DA98)","v":0},null,{"$f":"SUM(DB98:DC98)","v":0},null,{"$f":"SUM(DD98:DE98)","v":0},null,{"$f":"SUM(DF98:DG98)","v":0},null,{"$f":"SUM(DH98:DI98)","v":0},null,{"$f":"SUM(DJ98:DK98)","v":0},null,{"$f":"SUM(DL98:DM98)","v":0},null,{"$f":"SUM(DN98:DO98)","v":0},null,{"$f":"SUM(DP98:DQ98)","v":0},null,{"$f":"SUM(DR98:DS98)","v":0},null,{"$f":"SUM(DT98:DU98)","v":0},null,{"$f":"SUM(DV98:DW98)","v":0},null,{"$f":"SUM(DX98:DY98)","v":0},null,{"$f":"SUM(DZ98:EA98)","v":0},null,{"$f":"SUM(EB98:EC98)","v":0},null,{"$f":"SUM(ED98:EE98)","v":0},null,{"$f":"SUM(EF98:EG98)","v":0},null,{"$f":"SUM(EH98:EI98)","v":0},null,{"$f":"SUM(EJ98:EK98)","v":0},null,{"$f":"SUM(EL98:EM98)","v":0},null,{"$f":"SUM(EN98:EO98)","v":0},null,{"$f":"SUM(EP98:EQ98)","v":0},null,{"$f":"SUM(ER98:ES98)","v":0},null,{"$f":"SUM(ET98:EU98)","v":0},null,{"$f":"SUM(EV98:EW98)","v":0},null,{"$f":"SUM(EX98:EY98)","v":0},null,{"$f":"SUM(EZ98:FA98)","v":0},null,{"$f":"SUM(FB98:FC98)","v":0},null,{"$f":"SUM(FD98:FE98)","v":0},null,{"$f":"SUM(FF98:FG98)","v":0},null,{"$f":"SUM(FH98:FI98)","v":0},null,{"$f":"SUM(FJ98:FK98)","v":0},null,{"$f":"SUM(FL98:FM98)","v":0},null,{"$f":"SUM(FN98:FO98)","v":0},null,{"$f":"SUM(FP98:FQ98)","v":0},null,{"$f":"SUM(FR98:FS98)","v":0},null,{"$f":"SUM(FT98:FU98)","v":0},null,{"$f":"SUM(FV98:FW98)","v":0},null,{"$f":"SUM(FX98:FY98)","v":0},null,{"$f":"SUM(FZ98:GA98)","v":0},null,{"$f":"SUM(GB98:GC98)","v":0},null,{"$f":"SUM(GD98:GE98)","v":0},null,{"$f":"SUM(GF98:GG98)","v":0},null,{"$f":"SUM(GH98:GI98)","v":0},null,{"$f":"SUM(GJ98:GK98)","v":0}]

{"sheet":"TSS - Preset Timing","index":18,"n_rows":77,"n_cols":192,"rows_kept":77,"cut":false,"hidden":false,"merged":[[3,1,3,6],[63,1,63,6],[64,1,64,6],[65,1,65,6],[66,1,66,6],[67,1,67,6],[60,1,60,6],[61,1,61,6],[62,1,62,6],[76,191,76,192],[76,179,76,180],[76,181,76,182],[76,183,76,184],[76,185,76,186],[76,187,76,188],[76,189,76,190],[76,167,76,168],[76,169,76,170],[76,171,76,172],[76,173,76,174],[76,175,76,176],[76,177,76,178],[76,155,76,156],[76,157,76,158],[76,159,76,160],[76,161,76,162],[76,163,76,164],[76,165,76,166],[76,109,76,110],[76,111,76,112],[76,113,76,114],[76,115,76,116],[76,117,76,118],[76,143,76,144],[76,145,76,146],[76,147,76,148],[76,149,76,150],[76,151,76,152],[76,153,76,154],[76,131,76,132],[76,133,76,134],[76,95,76,96],[76,97,76,98],[76,99,76,100],[76,101,76,102],[76,103,76,104],[76,105,76,106],[76,135,76,136],[76,137,76,138],[76,139,76,140],[76,141,76,142],[76,119,76,120],[76,121,76,122],[76,123,76,124],[76,125,76,126],[76,127,76,128],[76,129,76,130],[76,107,76,108],[76,83,76,84],[76,85,76,86],[76,87,76,88],[76,89,76,90],[76,91,76,92],[76,93,76,94],[76,71,76,72],[76,73,76,74],[76,75,76,76],[76,77,76,78],[76,79,76,80],[76,81,76,82],[76,59,76,60],[76,61,76,62],[76,63,76,64],[76,65,76,66],[76,67,76,68],[76,69,76,70],[76,47,76,48],[76,49,76,50],[76,51,76,52],[76,53,76,54],[76,55,76,56],[76,57,76,58],[76,35,76,36],[76,37,76,38],[76,39,76,40],[76,41,76,42],[76,43,76,44],[76,45,76,46],[76,23,76,24],[76,25,76,26],[76,27,76,28],[76,29,76,30],[76,31,76,32],[76,33,76,34],[75,185,75,186],[75,187,75,188],[75,189,75,190],[75,191,75,192],[76,11,76,12],[76,13,76,14],[76,15,76,16],[76,17,76,18],[76,19,76,20],[76,21,76,22],[75,173,75,174],[75,175,75,176],[75,177,75,178],[75,179,75,180],[75,181,75,182],[75,183,75,184],[75,161,75,162],[75,163,75,164],[75,165,75,166],[75,167,75,168],[75,169,75,170],[75,171,75,172],[75,149,75,150],[75,151,75,152],[75,153,75,154],[75,155,75,156],[75,157,75,158],[75,159,75,160],[75,137,75,138],[75,139,75,140],[75,141,75,142],[75,143,75,144],[75,145,75,146],[75,147,75,148],[75,125,75,126],[75,127,75,128],[75,129,75,130],[75,131,75,132],[75,133,75,134],[75,135,75,136],[75,113,75,114],[75,115,75,116],[75,117,75,118],[75,119,75,120],[75,121,75,122],[75,123,75,124],[75,101,75,102],[75,103,75,104],[75,105,75,106],[75,107,75,108],[75,109,75,110],[75,111,75,112],[75,89,75,90],[75,91,75,92],[75,93,75,94],[75,95,75,96],[75,97,75,98],[75,99,75,100],[75,77,75,78],[75,79,75,80],[75,81,75,82],[75,83,75,84],[75,85,75,86],[75,87,75,88],[75,65,75,66],[75,67,75,68],[75,69,75,70],[75,71,75,72],[75,73,75,74],[75,75,75,76],[75,53,75,54],[75,55,75,56],[75,57,75,58],[75,59,75,60],[75,61,75,62],[75,63,75,64],[75,41,75,42],[75,43,75,44],[75,45,75,46],[75,47,75,48],[75,49,75,50],[75,51,75,52],[75,29,75,30],[75,31,75,32],[75,33,75,34],[75,35,75,36],[75,37,75,38],[75,39,75,40],[74,191,74,192],[75,11,75,12],[75,13,75,14],[75,15,75,16],[75,17,75,18],[75,19,75,20],[75,21,75,22],[75,23,75,24],[75,25,75,26],[75,27,75,28],[74,179,74,180],[74,181,74,182],[74,183,74,184],[74,185,74,186],[74,187,74,188],[74,189,74,190],[74,167,74,168],[74,169,74,170],[74,171,74,172],[74,173,74,174],[74,175,74,176],[74,177,74,178],[74,155,74,156],[74,157,74,158],[74,159,74,160],[74,161,74,162],[74,163,74,164],[74,165,74,166],[74,143,74,144],[74,145,74,146],[74,147,74,148],[74,149,74,150],[74,151,74,152],[74,153,74,154],[74,131,74,132],[74,133,74,134],[74,135,74,136],[74,137,74,138],[74,139,74,140],[74,141,74,142],[74,119,74,120],[74,121,74,122],[74,123,74,124],[74,125,74,126],[74,127,74,128],[74,129,74,130],[74,107,74,108],[74,109,74,110],[74,111,74,112],[74,113,74,114],[74,115,74,116],[74,117,74,118],[74,95,74,96],[74,97,74,98],[74,99,74,100],[74,101,74,102],[74,103,74,104],[74,105,74,106],[74,83,74,84],[74,85,74,86],[74,87,74,88],[74,89,74,90],[74,91,74,92],[74,93,74,94],[74,71,74,72],[74,73,74,74],[74,75,74,76],[74,77,74,78],[74,79,74,80],[74,81,74,82],[74,59,74,60],[74,61,74,62],[74,63,74,64],[74,65,74,66],[74,67,74,68],[74,69,74,70],[74,47,74,48],[74,49,74,50],[74,51,74,52],[74,53,74,54],[74,55,74,56],[74,57,74,58],[74,35,74,36],[74,37,74,38],[74,39,74,40],[74,41,74,42],[74,43,74,44],[74,45,74,46],[74,23,74,24],[74,25,74,26],[74,27,74,28],[74,29,74,30],[74,31,74,32],[74,33,74,34],[73,185,73,186],[73,187,73,188],[73,189,73,190],[73,191,73,192],[74,11,74,12],[74,13,74,14],[74,15,74,16],[74,17,74,18],[74,19,74,20],[74,21,74,22],[73,173,73,174],[73,175,73,176],[73,177,73,178],[73,179,73,180],[73,181,73,182],[73,183,73,184],[73,161,73,162],[73,163,73,164],[73,165,73,166],[73,167,73,168],[73,169,73,170],[73,171,73,172],[73,149,73,150],[73,151,73,152],[73,153,73,154],[73,155,73,156],[73,157,73,158],[73,159,73,160],[73,137,73,138],[73,139,73,140],[73,141,73,142],[73,143,73,144],[73,145,73,146],[73,147,73,148],[73,125,73,126],[73,127,73,128],[73,129,73,130],[73,131,73,132],[73,133,73,134],[73,135,73,136],[73,113,73,114],[73,115,73,116],[73,117,73,118],[73,119,73,120],[73,121,73,122],[73,123,73,124],[73,101,73,102],[73,103,73,104],[73,105,73,106],[73,107,73,108],[73,109,73,110],[73,111,73,112],[73,89,73,90],[73,91,73,92],[73,93,73,94],[73,95,73,96],[73,97,73,98],[73,99,73,100],[73,77,73,78],[73,79,73,80],[73,81,73,82],[73,83,73,84],[73,85,73,86],[73,87,73,88],[73,65,73,66],[73,67,73,68],[73,69,73,70],[73,71,73,72],[73,73,73,74],[73,75,73,76],[73,53,73,54],[73,55,73,56],[73,57,73,58],[73,59,73,60],[73,61,73,62],[73,63,73,64],[73,41,73,42],[73,43,73,44],[73,45,73,46],[73,47,73,48],[73,49,73,50],[73,51,73,52],[73,29,73,30],[73,31,73,32],[73,33,73,34],[73,35,73,36],[73,37,73,38],[73,39,73,40],[70,191,70,192],[73,11,73,12],[73,13,73,14],[73,15,73,16],[73,17,73,18],[73,19,73,20],[73,21,73,22],[73,23,73,24],[73,25,73,26],[73,27,73,28],[70,179,70,180],[70,181,70,182],[70,183,70,184],[70,185,70,186],[70,187,70,188],[70,189,70,190],[70,167,70,168],[70,169,70,170],[70,171,70,172],[70,173,70,174],[70,175,70,176],[70,177,70,178],[70,155,70,156],[70,157,70,158],[70,159,70,160],[70,161,70,162],[70,103,70,104],[70,105,70,106],[70,83,70,84],[70,85,70,86],[70,87,70,88],[70,89,70,90],[70,91,70,92],[70,93,70,94],[70,163,70,164],[70,165,70,166],[70,143,70,144],[70,145,70,146],[70,147,70,148],[70,149,70,150],[70,151,70,152],[70,153,70,154],[70,131,70,132],[70,133,70,134],[70,135,70,136],[70,137,70,138],[70,139,70,140],[70,141,70,142],[70,119,70,120],[70,121,70,122],[70,123,70,124],[70,125,70,126],[70,127,70,128],[70,129,70,130],[70,11,70,12],[70,13,70,14],[70,15,70,16],[70,17,70,18],[70,19,70,20],[70,21,70,22],[70,71,70,72],[70,73,70,74],[70,75,70,76],[70,77,70,78],[70,79,70,80],[70,81,70,82],[70,59,70,60],[70,61,70,62],[70,63,70,64],[70,65,70,66],[70,67,70,68],[70,69,70,70],[70,47,70,48],[70,49,70,50],[70,51,70,52],[70,53,70,54],[70,55,70,56],[70,57,70,58],[68,137,68,138],[68,139,68,140],[68,141,68,142],[68,143,68,144],[68,121,68,122],[68,123,68,124],[68,125,68,126],[68,127,68,128],[68,129,68,130],[68,131,68,132],[70,35,70,36],[70,37,70,38],[70,39,70,40],[70,41,70,42],[70,43,70,44],[70,45,70,46],[70,23,70,24],[70,25,70,26],[70,27,70,28],[70,29,70,30],[70,31,70,32],[70,33,70,34],[70,107,70,108],[70,109,70,110],[70,111,70,112],[70,113,70,114],[70,115,70,116],[70,117,70,118],[70,95,70,96],[70,97,70,98],[70,99,70,100],[70,101,70,102],[68,109,68,110],[68,111,68,112],[68,113,68,114],[68,191,68,192],[68,169,68,170],[68,171,68,172],[68,173,68,174],[68,175,68,176],[68,177,68,178],[68,179,68,180],[68,157,68,158],[68,159,68,160],[68,161,68,162],[68,163,68,164],[68,165,68,166],[68,167,68,168],[68,145,68,146],[68,147,68,148],[68,149,68,150],[68,151,68,152],[68,153,68,154],[68,155,68,156],[68,115,68,116],[68,117,68,118],[68,119,68,120],[68,181,68,182],[68,183,68,184],[68,185,68,186],[68,187,68,188],[68,189,68,190],[68,133,68,134],[68,135,68,136],[68,97,68,98],[68,99,68,100],[68,101,68,102],[68,103,68,104],[68,105,68,106],[68,107,68,108],[68,85,68,86],[68,87,68,88],[68,89,68,90],[68,91,68,92],[68,93,68,94],[68,95,68,96],[68,73,68,74],[68,75,68,76],[68,77,68,78],[68,79,68,80],[68,81,68,82],[68,83,68,84],[68,61,68,62],[68,63,68,64],[68,65,68,66],[68,67,68,68],[68,69,68,70],[68,71,68,72],[68,49,68,50],[68,51,68,52],[68,53,68,54],[68,55,68,56],[68,57,68,58],[68,59,68,60],[68,37,68,38],[68,39,68,40],[68,41,68,42],[68,43,68,44],[68,45,68,46],[68,47,68,48],[68,25,68,26],[68,27,68,28],[68,29,68,30],[68,31,68,32],[68,33,68,34],[68,35,68,36],[65,187,65,188],[65,189,65,190],[65,191,65,192],[68,11,68,12],[68,13,68,14],[68,15,68,16],[68,17,68,18],[68,19,68,20],[68,21,68,22],[68,23,68,24],[65,175,65,176],[65,177,65,178],[65,179,65,180],[65,181,65,182],[65,183,65,184],[65,185,65,186],[65,163,65,164],[65,165,65,166],[65,167,65,168],[65,169,65,170],[65,171,65,172],[65,173,65,174],[65,151,65,152],[65,153,65,154],[65,155,65,156],[65,157,65,158],[65,159,65,160],[65,161,65,162],[65,139,65,140],[65,141,65,142],[65,143,65,144],[65,145,65,146],[65,147,65,148],[65,149,65,150],[65,127,65,128],[65,129,65,130],[65,131,65,132],[65,133,65,134],[65,135,65,136],[65,137,65,138],[65,115,65,116],[65,117,65,118],[65,119,65,120],[65,121,65,122],[65,123,65,124],[65,125,65,126],[65,103,65,104],[65,105,65,106],[65,107,65,108],[65,109,65,110],[65,111,65,112],[65,113,65,114],[65,91,65,92],[65,93,65,94],[65,95,65,96],[65,97,65,98],[65,99,65,100],[65,101,65,102],[65,79,65,80],[65,81,65,82],[65,83,65,84],[65,85,65,86],[65,87,65,88],[65,89,65,90],[65,67,65,68],[65,69,65,70],[65,71,65,72],[65,73,65,74],[65,75,65,76],[65,77,65,78],[65,55,65,56],[65,57,65,58],[65,59,65,60],[65,61,65,62],[65,63,65,64],[65,65,65,66],[65,43,65,44],[65,45,65,46],[65,47,65,48],[65,49,65,50],[65,51,65,52],[65,53,65,54],[65,31,65,32],[65,33,65,34],[65,35,65,36],[65,37,65,38],[65,39,65,40],[65,41,65,42],[65,19,65,20],[65,21,65,22],[65,23,65,24],[65,25,65,26],[65,27,65,28],[65,29,65,30],[46,1,46,6],[47,1,47,6],[54,10,54,15],[54,16,54,17],[65,11,65,12],[65,13,65,14],[65,15,65,16],[65,17,65,18],[48,1,48,6],[49,1,49,6],[50,1,50,6],[51,1,51,6],[52,1,52,6],[57,1,57,6],[53,1,53,6],[54,1,54,6],[55,1,55,6],[56,1,56,6],[58,1,58,6],[59,1,59,6],[45,181,45,182],[45,183,45,184],[45,185,45,186],[45,187,45,188],[45,189,45,190],[45,191,45,192],[45,169,45,170],[45,171,45,172],[45,173,45,174],[45,175,45,176],[45,177,45,178],[45,179,45,180],[45,157,45,158],[45,159,45,160],[45,161,45,162],[45,163,45,164],[45,165,45,166],[45,167,45,168],[45,145,45,146],[45,147,45,148],[45,149,45,150],[45,151,45,152],[45,153,45,154],[45,155,45,156],[45,133,45,134],[45,135,45,136],[45,137,45,138],[45,139,45,140],[45,141,45,142],[45,143,45,144],[45,121,45,122],[45,123,45,124],[45,125,45,126],[45,127,45,128],[45,129,45,130],[45,131,45,132],[45,109,45,110],[45,111,45,112],[45,113,45,114],[45,115,45,116],[45,117,45,118],[45,119,45,120],[45,97,45,98],[45,99,45,100],[45,101,45,102],[45,103,45,104],[45,105,45,106],[45,107,45,108],[45,85,45,86],[45,87,45,88],[45,89,45,90],[45,91,45,92],[45,93,45,94],[45,95,45,96],[45,73,45,74],[45,75,45,76],[45,77,45,78],[45,79,45,80],[45,81,45,82],[45,83,45,84],[45,61,45,62],[45,63,45,64],[45,65,45,66],[45,67,45,68],[45,69,45,70],[45,71,45,72],[45,49,45,50],[45,51,45,52],[45,53,45,54],[45,55,45,56],[45,57,45,58],[45,59,45,60],[45,37,45,38],[45,39,45,40],[45,41,45,42],[45,43,45,44],[45,45,45,46],[45,47,45,48],[45,25,45,26],[45,27,45,28],[45,29,45,30],[45,31,45,32],[45,33,45,34],[45,35,45,36],[44,189,44,190],[44,191,44,192],[45,1,45,6],[45,11,45,12],[45,13,45,14],[45,15,45,16],[45,17,45,18],[45,19,45,20],[45,21,45,22],[45,23,45,24],[44,177,44,178],[44,179,44,180],[44,181,44,182],[44,183,44,184],[44,185,44,186],[44,187,44,188],[44,165,44,166],[44,167,44,168],[44,169,44,170],[44,171,44,172],[44,173,44,174],[44,175,44,176],[44,153,44,154],[44,155,44,156],[44,157,44,158],[44,159,44,160],[44,161,44,162],[44,163,44,164],[44,141,44,142],[44,143,44,144],[44,145,44,146],[44,147,44,148],[44,149,44,150],[44,151,44,152],[44,129,44,130],[44,131,44,132],[44,133,44,134],[44,135,44,136],[44,137,44,138],[44,139,44,140],[44,117,44,118],[44,119,44,120],[44,121,44,122],[44,123,44,124],[44,125,44,126],[44,127,44,128],[44,105,44,106],[44,107,44,108],[44,109,44,110],[44,111,44,112],[44,113,44,114],[44,115,44,116],[44,93,44,94],[44,95,44,96],[44,97,44,98],[44,99,44,100],[44,101,44,102],[44,103,44,104],[44,81,44,82],[44,83,44,84],[44,85,44,86],[44,87,44,88],[44,89,44,90],[44,91,44,92],[44,69,44,70],[44,71,44,72],[44,73,44,74],[44,75,44,76],[44,77,44,78],[44,79,44,80],[44,57,44,58],[44,59,44,60],[44,61,44,62],[44,63,44,64],[44,65,44,66],[44,67,44,68],[44,45,44,46],[44,47,44,48],[44,49,44,50],[44,51,44,52],[44,53,44,54],[44,55,44,56],[44,33,44,34],[44,35,44,36],[44,37,44,38],[44,39,44,40],[44,41,44,42],[44,43,44,44],[44,21,44,22],[44,23,44,24],[44,25,44,26],[44,27,44,28],[44,29,44,30],[44,31,44,32],[44,1,44,6],[44,11,44,12],[44,13,44,14],[44,15,44,16],[44,17,44,18],[44,19,44,20],[43,181,43,182],[43,183,43,184],[43,185,43,186],[43,187,43,188],[43,189,43,190],[43,191,43,192],[43,169,43,170],[43,171,43,172],[43,173,43,174],[43,175,43,176],[43,177,43,178],[43,179,43,180],[43,157,43,158],[43,159,43,160],[43,161,43,162],[43,163,43,164],[43,165,43,166],[43,167,43,168],[43,145,43,146],[43,147,43,148],[43,149,43,150],[43,151,43,152],[43,153,43,154],[43,155,43,156],[43,133,43,134],[43,135,43,136],[43,137,43,138],[43,139,43,140],[43,141,43,142],[43,143,43,144],[43,121,43,122],[43,123,43,124],[43,125,43,126],[43,127,43,128],[43,129,43,130],[43,131,43,132],[43,109,43,110],[43,111,43,112],[43,113,43,114],[43,115,43,116],[43,117,43,118],[43,119,43,120],[43,97,43,98],[43,99,43,100],[43,101,43,102],[43,103,43,104],[43,105,43,106],[43,107,43,108],[43,85,43,86],[43,87,43,88],[43,89,43,90],[43,91,43,92],[43,93,43,94],[43,95,43,96],[43,73,43,74],[43,75,43,76],[43,77,43,78],[43,79,43,80],[43,81,43,82],[43,83,43,84],[43,61,43,62],[43,63,43,64],[43,65,43,66],[43,67,43,68],[43,69,43,70],[43,71,43,72],[43,49,43,50],[43,51,43,52],[43,53,43,54],[43,55,43,56],[43,57,43,58],[43,59,43,60],[43,37,43,38],[43,39,43,40],[43,41,43,42],[43,43,43,44],[43,45,43,46],[43,47,43,48],[43,25,43,26],[43,27,43,28],[43,29,43,30],[43,31,43,32],[43,33,43,34],[43,35,43,36],[42,189,42,190],[42,191,42,192],[43,1,43,6],[43,11,43,12],[43,13,43,14],[43,15,43,16],[43,17,43,18],[43,19,43,20],[43,21,43,22],[43,23,43,24],[42,177,42,178],[42,179,42,180],[42,181,42,182],[42,183,42,184],[42,185,42,186],[42,187,42,188],[42,165,42,166],[42,167,42,168],[42,169,42,170],[42,171,42,172],[42,173,42,174],[42,175,42,176],[42,153,42,154],[42,155,42,156],[42,157,42,158],[42,159,42,160],[42,161,42,162],[42,163,42,164],[42,141,42,142],[42,143,42,144],[42,145,42,146],[42,147,42,148],[42,149,42,150],[42,151,42,152],[42,129,42,130],[42,131,42,132],[42,133,42,134],[42,135,42,136],[42,137,42,138],[42,139,42,140],[42,117,42,118],[42,119,42,120],[42,121,42,122],[42,123,42,124],[42,125,42,126],[42,127,42,128],[42,105,42,106],[42,107,42,108],[42,109,42,110],[42,111,42,112],[42,113,42,114],[42,115,42,116],[42,93,42,94],[42,95,42,96],[42,97,42,98],[42,99,42,100],[42,101,42,102],[42,103,42,104],[42,81,42,82],[42,83,42,84],[42,85,42,86],[42,87,42,88],[42,89,42,90],[42,91,42,92],[42,69,42,70],[42,71,42,72],[42,73,42,74],[42,75,42,76],[42,77,42,78],[42,79,42,80]],"merged_total":1227,"flags":["merged_cut"]}
[]
[null,"Navigation",null,null,null,null,null,null,{"$f":"openingScreenTitle","v":"FHWA Tool for Operations Benefit/Cost (TOPS-BC):  Version 4.0"}]
[null,"Back",null,null,null,null,null,null,null,"PURPOSE:  Estimate Lifecycle Costs of TSM&O Strategies"]
[null,"OPENING SCREEN"]
[null,"GENERAL TOOL OVERVIEW",null,null,null,null,null,null,null,null,"WORK AREA 1 - ESTIMATE AVERAGE ANNUAL COST"]
[null,"WHAT'S NEW"]
[null,"LIST OF ALL WORKSHEETS",null,null,null,null,null,null,null,null,"Traffic Signal Systems: Preset Timing"]
[null,"1) ESTIMATE COSTS"]
[null,"Cost Default Matrix",null,null,null,null,null,null,"Equipment",null,null,null,null,null,null,null,"Useful Life",null,"Capital / Replacement Costs (Total)",null,"O&M Costs (Annual)",null,"Annualized Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Iterative Model Run Overview"]
[null,"Cost Template",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Title","Factor",null,"Result"]
[null,"Traveler Information"]
[null,"En-Route Traveler Information"]
[null,"Pre-Trip Traveler Information",null,null,null,null,null,null,"Basic Infrastructure Equipment"]
[null,"Traffic Signal Systems (TSS)",null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!L35","v":"Linked Signal System LAN"},null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!M35","v":20},{"$f":"'Cost Default Matrix'!N35","v":57000},null,{"$f":"'Cost Default Matrix'!O35","v":1100},null,{"$f":"IF(R14>0,S14/R14+U14,U14)","v":3950}]
[4,"Preset Timing"]
[null,"Traffic Actuated Timing",null,null,null,null,null,null,null,"TOTAL Infrastructure Cost",null,null,null,null,null,null,null,null,{"$f":"SUM(S12:T15)","v":57000},null,{"$f":"SUM(U12:V15)","v":1100},null,{"$f":"SUM(W12:X15)","v":3950}]
[null,"Central Control ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"`"]
[null,"Transit Signal Priority",null,null,null,null,null,null,"Incremental Deployment Equipment (per Intersection)"]
[null,"Ramp Metering ",null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!L36","v":"Signal Controller "},null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!M36","v":10},{"$f":"'Cost Default Matrix'!N36","v":10000},null,{"$f":"'Cost Default Matrix'!O36","v":340},null,{"$f":"IF(R19>0,S19/R19+U19,U19)","v":1340}]
[null,"Central Control",null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!L37","v":"Communication Line"},null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!M37","v":5},{"$f":"'Cost Default Matrix'!N37","v":770},null,{"$f":"'Cost Default Matrix'!O37","v":6800},null,6954]
[null,"Traffic Actuated"]
[null,"Preset Timing",null,null,null,null,null,null,null,"TOTAL Incremental Cost",null,null,null,null,null,null,null,null,{"$f":"SUM(S17:T21)","v":10770},null,{"$f":"SUM(U16:V21)","v":8240},null,{"$f":"SUM(W17:X21)","v":8294}]
[null,"Freight Strategies"]
[null,"Truck Only Lanes",null,null,null,null,null,null,"INPUT",null,"Enter Number of Infrastructure Deployments ",null,null,null,null,null,null,null,null,null,null,null,{"$f":"$R$24*$W$16","v":0}]
[null,"Compliance"]
[null,"Truck Parking and Reservation Systems",null,null,null,null,null,null,"INPUT",null,"Enter Number of Incremental Deployments",null,null,null,null,null,null,null,null,null,null,null,{"$f":"$R$26*$W$22","v":0}]
[null,"Climbing Lanes"]
[null,"Off Hours Delivery",null,null,null,null,null,null,"INPUT",null,"Enter Year of Deployment"]
[null,"Active Traffic Management"]
[null,"Variable Speed Limits",null,null,null,null,null,null,null,null,"Average Annual Cost",null,null,null,null,null,null,null,null,null,null,null,{"$f":"$W$24+$W$26","v":0}]
[null,"Part-Time Shoulder Use"]
[null,"Other Strategies",null,null,null,null,null,null,null,null,"Levelized Costs (Used for Benefit Cost Ratio Calculation)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Q55*(IF($R$53>0,$R$53,$S$53))*(1+(IF($R$53>0,$R$53,$S$53)))^(IF($R$49>0,$R$49,$S$49)))/((1+(IF($R$53>0,$R$53,$S$53)))^(IF($R$49>0,$R$49,$S$49))-1)","v":0}]
[null,"Traffic Incident Management"]
[null,"Travel Demand Management"]
[null,"HOT Lanes",null,null,null,null,null,null,{"$f":"openingScreenTitle","v":"FHWA Tool for Operations Benefit/Cost (TOPS-BC):  Version 4.0"}]
[null,"Road Weather Management",null,null,null,null,null,null,null,"PURPOSE:  Estimate Lifecycle Costs of TSM&O Strategies"]
[null,"Work Zone Management",null,null,null,null,null,null,null,null,"WORK AREA 2 - PROJECT STREAM OF COSTS AND ESTIMATE NET PRESENT VALUE"]
[null,"Shared Use Mobility"]
[null,"Costs Summary",null,null,null,null,null,null,{"$f":"K7","v":"Traffic Signal Systems: Preset Timing"}]
[null,"2) ESTIMATE BENEFITS"]
[null,"Parameters",null,null,null,null,null,null,null,null,null,2013,null,{"$f":"L41+1","v":2014},null,{"$f":"N41+1","v":2015},null,{"$f":"P41+1","v":2016},null,{"$f":"R41+1","v":2017},null,{"$f":"T41+1","v":2018},null,{"$f":"V41+1","v":2019},null,{"$f":"X41+1","v":2020},null,{"$f":"Z41+1","v":2021},null,{"$f":"AB41+1","v":2022},null,{"$f":"AD41+1","v":2023},null,{"$f":"AF41+1","v":2024},null,{"$f":"AH41+1","v":2025},null,{"$f":"AJ41+1","v":2026},null,{"$f":"AL41+1","v":2027},null,{"$f":"AN41+1","v":2028},null,{"$f":"AP41+1","v":2029},null,{"$f":"AR41+1","v":2030},null,{"$f":"AT41+1","v":2031},null,{"$f":"AV41+1","v":2032},null,{"$f":"AX41+1","v":2033},null,{"$f":"AZ41+1","v":2034},null,{"$f":"BB41+1","v":2035},null,{"$f":"BD41+1","v":2036},null,{"$f":"BF41+1","v":2037},null,{"$f":"BH41+1","v":2038},null,{"$f":"BJ41+1","v":2039},null,{"$f":"BL41+1","v":2040},null,{"$f":"BN41+1","v":2041},null,{"$f":"BP41+1","v":2042},null,{"$f":"BR41+1","v":2043},null,{"$f":"BT41+1","v":2044},null,{"$f":"BV41+1","v":2045},null,{"$f":"BX41+1","v":2046},null,{"$f":"BZ41+1","v":2047},null,{"$f":"CB41+1","v":2048},null,{"$f":"CD41+1","v":2049},null,{"$f":"CF41+1","v":2050},null,{"$f":"CH41+1","v":2051},null,{"$f":"CJ41+1","v":2052},null,{"$f":"CL41+1","v":2053},null,{"$f":"CN41+1","v":2054},null,{"$f":"CP41+1","v":2055},null,{"$f":"CR41+1","v":2056},null,{"$f":"CT41+1","v":2057},null,{"$f":"CV41+1","v":2058},null,{"$f":"CX41+1","v":2059},null,{"$f":"CZ41+1","v":2060},null,{"$f":"DB41+1","v":2061},null,{"$f":"DD41+1","v":2062},null,{"$f":"DF41+1","v":2063},null,{"$f":"DH41+1","v":2064},null,{"$f":"DJ41+1","v":2065},null,{"$f":"DL41+1","v":2066},null,{"$f":"DN41+1","v":2067},null,{"$f":"DP41+1","v":2068},null,{"$f":"DR41+1","v":2069},null,{"$f":"DT41+1","v":2070},null,{"$f":"DV41+1","v":2071},null,{"$f":"DX41+1","v":2072},null,{"$f":"DZ41+1","v":2073},null,{"$f":"EB41+1","v":2074},null,{"$f":"ED41+1","v":2075},null,{"$f":"EF41+1","v":2076},null,{"$f":"EH41+1","v":2077},null,{"$f":"EJ41+1","v":2078},null,{"$f":"EL41+1","v":2079},null,{"$f":"EN41+1","v":2080},null,{"$f":"EP41+1","v":2081},null,{"$f":"ER41+1","v":2082},null,{"$f":"ET41+1","v":2083},null,{"$f":"EV41+1","v":2084},null,{"$f":"EX41+1","v":2085},null,{"$f":"EZ41+1","v":2086},null,{"$f":"FB41+1","v":2087},null,{"$f":"FD41+1","v":2088},null,{"$f":"FF41+1","v":2089},null,{"$f":"FH41+1","v":2090},null,{"$f":"FJ41+1","v":2091},null,{"$f":"FL41+1","v":2092},null,{"$f":"FN41+1","v":2093},null,{"$f":"FP41+1","v":2094},null,{"$f":"FR41+1","v":2095},null,{"$f":"FT41+1","v":2096},null,{"$f":"FV41+1","v":2097},null,{"$f":"FX41+1","v":2098},null,{"$f":"FZ41+1","v":2099},null,{"$f":"GB41+1","v":2100},null,{"$f":"GD41+1","v":2101},null,{"$f":"GF41+1","v":2102},null,{"$f":"GH41+1","v":2103}]
[null,"Strategy Default Impacts",null,null,null,null,null,null,"Cost Item"]
[null,"Benefit Template",null,null,null,null,null,null,"Infrastructure Costs ",null,null,{"$f":"L71","v":0},null,{"$f":"N71","v":0},null,{"$f":"P71","v":0},null,{"$f":"R71","v":0},null,{"$f":"T71","v":0},null,{"$f":"V71","v":0},null,{"$f":"X71","v":0},null,{"$f":"Z71","v":0},null,{"$f":"AB71","v":0},null,{"$f":"AD71","v":0},null,{"$f":"AF71","v":0},null,{"$f":"AH71","v":0},null,{"$f":"AJ71","v":0},null,{"$f":"AL71","v":0},null,{"$f":"AN71","v":0},null,{"$f":"AP71","v":0},null,{"$f":"AR71","v":0},null,{"$f":"AT71","v":0},null,{"$f":"AV71","v":0},null,{"$f":"AX71","v":0},null,{"$f":"AZ71","v":0},null,{"$f":"BB71","v":0},null,{"$f":"BD71","v":0},null,{"$f":"BF71","v":0},null,{"$f":"BH71","v":0},null,{"$f":"BJ71","v":0},null,{"$f":"BL71","v":0},null,{"$f":"BN71","v":0},null,{"$f":"BP71","v":0},null,{"$f":"BR71","v":0},null,{"$f":"BT71","v":0},null,{"$f":"BV71","v":0},null,{"$f":"BX71","v":0},null,{"$f":"BZ71","v":0},null,{"$f":"CB71","v":0},null,{"$f":"CD71","v":0},null,{"$f":"CF71","v":0},null,{"$f":"CH71","v":0},null,{"$f":"CJ71","v":0},null,{"$f":"CL71","v":0},null,{"$f":"CN71","v":0},null,{"$f":"CP71","v":0},null,{"$f":"CR71","v":0},null,{"$f":"CT71","v":0},null,{"$f":"CV71","v":0},null,{"$f":"CX71","v":0},null,{"$f":"CZ71","v":0},null,{"$f":"DB71","v":0},null,{"$f":"DD71","v":0},null,{"$f":"DF71","v":0},null,{"$f":"DH71","v":0},null,{"$f":"DJ71","v":0},null,{"$f":"DL71","v":0},null,{"$f":"DN71","v":0},null,{"$f":"DP71","v":0},null,{"$f":"DR71","v":0},null,{"$f":"DT71","v":0},null,{"$f":"DV71","v":0},null,{"$f":"DX71","v":0},null,{"$f":"DZ71","v":0},null,{"$f":"EB71","v":0},null,{"$f":"ED71","v":0},null,{"$f":"EF71","v":0},null,{"$f":"EH71","v":0},null,{"$f":"EJ71","v":0},null,{"$f":"EL71","v":0},null,{"$f":"EN71","v":0},null,{"$f":"EP71","v":0},null,{"$f":"ER71","v":0},null,{"$f":"ET71","v":0},null,{"$f":"EV71","v":0},null,{"$f":"EX71","v":0},null,{"$f":"EZ71","v":0},null,{"$f":"FB71","v":0},null,{"$f":"FD71","v":0},null,{"$f":"FF71","v":0},null,{"$f":"FH71","v":0},null,{"$f":"FJ71","v":0},null,{"$f":"FL71","v":0},null,{"$f":"FN71","v":0},null,{"$f":"FP71","v":0},null,{"$f":"FR71","v":0},null,{"$f":"FT71","v":0},null,{"$f":"FV71","v":0},null,{"$f":"FX71","v":0},null,{"$f":"FZ71","v":0},null,{"$f":"GB71","v":0},null,{"$f":"GD71","v":0},null,{"$f":"GF71","v":0},null,{"$f":"GH71","v":0},null,{"$f":"GJ71","v":0}]
[null,"Arterial Strategies",null,null,null,null,null,null,"Incremental Costs",null,null,{"$f":"L77","v":0},null,{"$f":"N77","v":0},null,{"$f":"P77","v":0},null,{"$f":"R77","v":0},null,{"$f":"T77","v":0},null,{"$f":"V77","v":0},null,{"$f":"X77","v":0},null,{"$f":"Z77","v":0},null,{"$f":"AB77","v":0},null,{"$f":"AD77","v":0},null,{"$f":"AF77","v":0},null,{"$f":"AH77","v":0},null,{"$f":"AJ77","v":0},null,{"$f":"AL77","v":0},null,{"$f":"AN77","v":0},null,{"$f":"AP77","v":0},null,{"$f":"AR77","v":0},null,{"$f":"AT77","v":0},null,{"$f":"AV77","v":0},null,{"$f":"AX77","v":0},null,{"$f":"AZ77","v":0},null,{"$f":"BB77","v":0},null,{"$f":"BD77","v":0},null,{"$f":"BF77","v":0},null,{"$f":"BH77","v":0},null,{"$f":"BJ77","v":0},null,{"$f":"BL77","v":0},null,{"$f":"BN77","v":0},null,{"$f":"BP77","v":0},null,{"$f":"BR77","v":0},null,{"$f":"BT77","v":0},null,{"$f":"BV77","v":0},null,{"$f":"BX77","v":0},null,{"$f":"BZ77","v":0},null,{"$f":"CB77","v":0},null,{"$f":"CD77","v":0},null,{"$f":"CF77","v":0},null,{"$f":"CH77","v":0},null,{"$f":"CJ77","v":0},null,{"$f":"CL77","v":0},null,{"$f":"CN77","v":0},null,{"$f":"CP77","v":0},null,{"$f":"CR77","v":0},null,{"$f":"CT77","v":0},null,{"$f":"CV77","v":0},null,{"$f":"CX77","v":0},null,{"$f":"CZ77","v":0},null,{"$f":"DB77","v":0},null,{"$f":"DD77","v":0},null,{"$f":"DF77","v":0},null,{"$f":"DH77","v":0},null,{"$f":"DJ77","v":0},null,{"$f":"DL77","v":0},null,{"$f":"DN77","v":0},null,{"$f":"DP77","v":0},null,{"$f":"DR77","v":0},null,{"$f":"DT77","v":0},null,{"$f":"DV77","v":0},null,{"$f":"DX77","v":0},null,{"$f":"DZ77","v":0},null,{"$f":"EB77","v":0},null,{"$f":"ED77","v":0},null,{"$f":"EF77","v":0},null,{"$f":"EH77","v":0},null,{"$f":"EJ77","v":0},null,{"$f":"EL77","v":0},null,{"$f":"EN77","v":0},null,{"$f":"EP77","v":0},null,{"$f":"ER77","v":0},null,{"$f":"ET77","v":0},null,{"$f":"EV77","v":0},null,{"$f":"EX77","v":0},null,{"$f":"EZ77","v":0},null,{"$f":"FB77","v":0},null,{"$f":"FD77","v":0},null,{"$f":"FF77","v":0},null,{"$f":"FH77","v":0},null,{"$f":"FJ77","v":0},null,{"$f":"FL77","v":0},null,{"$f":"FN77","v":0},null,{"$f":"FP77","v":0},null,{"$f":"FR77","v":0},null,{"$f":"FT77","v":0},null,{"$f":"FV77","v":0},null,{"$f":"FX77","v":0},null,{"$f":"FZ77","v":0},null,{"$f":"GB77","v":0},null,{"$f":"GD77","v":0},null,{"$f":"GF77","v":0},null,{"$f":"GH77","v":0},null,{"$f":"GJ77","v":0}]
[null,"Traffic Signal Control",null,null,null,null,null,null,"Total Annual Cost",null,null,{"$f":"SUM(L43:M44)","v":0},null,{"$f":"SUM(N43:O44)","v":0},null,{"$f":"SUM(P43:Q44)","v":0},null,{"$f":"SUM(R43:S44)","v":0},null,{"$f":"SUM(T43:U44)","v":0},null,{"$f":"SUM(V43:W44)","v":0},null,{"$f":"SUM(X43:Y44)","v":0},null,{"$f":"SUM(Z43:AA44)","v":0},null,{"$f":"SUM(AB43:AC44)","v":0},null,{"$f":"SUM(AD43:AE44)","v":0},null,{"$f":"SUM(AF43:AG44)","v":0},null,{"$f":"SUM(AH43:AI44)","v":0},null,{"$f":"SUM(AJ43:AK44)","v":0},null,{"$f":"SUM(AL43:AM44)","v":0},null,{"$f":"SUM(AN43:AO44)","v":0},null,{"$f":"SUM(AP43:AQ44)","v":0},null,{"$f":"SUM(AR43:AS44)","v":0},null,{"$f":"SUM(AT43:AU44)","v":0},null,{"$f":"SUM(AV43:AW44)","v":0},null,{"$f":"SUM(AX43:AY44)","v":0},null,{"$f":"SUM(AZ43:BA44)","v":0},null,{"$f":"SUM(BB43:BC44)","v":0},null,{"$f":"SUM(BD43:BE44)","v":0},null,{"$f":"SUM(BF43:BG44)","v":0},null,{"$f":"SUM(BH43:BI44)","v":0},null,{"$f":"SUM(BJ43:BK44)","v":0},null,{"$f":"SUM(BL43:BM44)","v":0},null,{"$f":"SUM(BN43:BO44)","v":0},null,{"$f":"SUM(BP43:BQ44)","v":0},null,{"$f":"SUM(BR43:BS44)","v":0},null,{"$f":"SUM(BT43:BU44)","v":0},null,{"$f":"SUM(BV43:BW44)","v":0},null,{"$f":"SUM(BX43:BY44)","v":0},null,{"$f":"SUM(BZ43:CA44)","v":0},null,{"$f":"SUM(CB43:CC44)","v":0},null,{"$f":"SUM(CD43:CE44)","v":0},null,{"$f":"SUM(CF43:CG44)","v":0},null,{"$f":"SUM(CH43:CI44)","v":0},null,{"$f":"SUM(CJ43:CK44)","v":0},null,{"$f":"SUM(CL43:CM44)","v":0},null,{"$f":"SUM(CN43:CO44)","v":0},null,{"$f":"SUM(CP43:CQ44)","v":0},null,{"$f":"SUM(CR43:CS44)","v":0},null,{"$f":"SUM(CT43:CU44)","v":0},null,{"$f":"SUM(CV43:CW44)","v":0},null,{"$f":"SUM(CX43:CY44)","v":0},null,{"$f":"SUM(CZ43:DA44)","v":0},null,{"$f":"SUM(DB43:DC44)","v":0},null,{"$f":"SUM(DD43:DE44)","v":0},null,{"$f":"SUM(DF43:DG44)","v":0},null,{"$f":"SUM(DH43:DI44)","v":0},null,{"$f":"SUM(DJ43:DK44)","v":0},null,{"$f":"SUM(DL43:DM44)","v":0},null,{"$f":"SUM(DN43:DO44)","v":0},null,{"$f":"SUM(DP43:DQ44)","v":0},null,{"$f":"SUM(DR43:DS44)","v":0},null,{"$f":"SUM(DT43:DU44)","v":0},null,{"$f":"SUM(DV43:DW44)","v":0},null,{"$f":"SUM(DX43:DY44)","v":0},null,{"$f":"SUM(DZ43:EA44)","v":0},null,{"$f":"SUM(EB43:EC44)","v":0},null,{"$f":"SUM(ED43:EE44)","v":0},null,{"$f":"SUM(EF43:EG44)","v":0},null,{"$f":"SUM(EH43:EI44)","v":0},null,{"$f":"SUM(EJ43:EK44)","v":0},null,{"$f":"SUM(EL43:EM44)","v":0},null,{"$f":"SUM(EN43:EO44)","v":0},null,{"$f":"SUM(EP43:EQ44)","v":0},null,{"$f":"SUM(ER43:ES44)","v":0},null,{"$f":"SUM(ET43:EU44)","v":0},null,{"$f":"SUM(EV43:EW44)","v":0},null,{"$f":"SUM(EX43:EY44)","v":0},null,{"$f":"SUM(EZ43:FA44)","v":0},null,{"$f":"SUM(FB43:FC44)","v":0},null,{"$f":"SUM(FD43:FE44)","v":0},null,{"$f":"SUM(FF43:FG44)","v":0},null,{"$f":"SUM(FH43:FI44)","v":0},null,{"$f":"SUM(FJ43:FK44)","v":0},null,{"$f":"SUM(FL43:FM44)","v":0},null,{"$f":"SUM(FN43:FO44)","v":0},null,{"$f":"SUM(FP43:FQ44)","v":0},null,{"$f":"SUM(FR43:FS44)","v":0},null,{"$f":"SUM(FT43:FU44)","v":0},null,{"$f":"SUM(FV43:FW44)","v":0},null,{"$f":"SUM(FX43:FY44)","v":0},null,{"$f":"SUM(FZ43:GA44)","v":0},null,{"$f":"SUM(GB43:GC44)","v":0},null,{"$f":"SUM(GD43:GE44)","v":0},null,{"$f":"SUM(GF43:GG44)","v":0},null,{"$f":"SUM(GH43:GI44)","v":0},null,{"$f":"SUM(GJ43:GK44)","v":0}]
[null,"Freeway Strategies",null,null,null,null,null,null,"Cumulative Cost",null,null,{"$f":"L45","v":0},null,{"$f":"L46+N45","v":0},null,{"$f":"N46+P45","v":0},null,{"$f":"P46+R45","v":0},null,{"$f":"R46+T45","v":0},null,{"$f":"T46+V45","v":0},null,{"$f":"V46+X45","v":0},null,{"$f":"X46+Z45","v":0},null,{"$f":"Z46+AB45","v":0},null,{"$f":"AB46+AD45","v":0},null,{"$f":"AD46+AF45","v":0},null,{"$f":"AF46+AH45","v":0},null,{"$f":"AH46+AJ45","v":0},null,{"$f":"AJ46+AL45","v":0},null,{"$f":"AL46+AN45","v":0},null,{"$f":"AN46+AP45","v":0},null,{"$f":"AP46+AR45","v":0},null,{"$f":"AR46+AT45","v":0},null,{"$f":"AT46+AV45","v":0},null,{"$f":"AV46+AX45","v":0},null,{"$f":"AX46+AZ45","v":0},null,{"$f":"AZ46+BB45","v":0},null,{"$f":"BB46+BD45","v":0},null,{"$f":"BD46+BF45","v":0},null,{"$f":"BF46+BH45","v":0},null,{"$f":"BH46+BJ45","v":0},null,{"$f":"BJ46+BL45","v":0},null,{"$f":"BL46+BN45","v":0},null,{"$f":"BN46+BP45","v":0},null,{"$f":"BP46+BR45","v":0},null,{"$f":"BR46+BT45","v":0},null,{"$f":"BT46+BV45","v":0},null,{"$f":"BV46+BX45","v":0},null,{"$f":"BX46+BZ45","v":0},null,{"$f":"BZ46+CB45","v":0},null,{"$f":"CB46+CD45","v":0},null,{"$f":"CD46+CF45","v":0},null,{"$f":"CF46+CH45","v":0},null,{"$f":"CH46+CJ45","v":0},null,{"$f":"CJ46+CL45","v":0},null,{"$f":"CL46+CN45","v":0},null,{"$f":"CN46+CP45","v":0},null,{"$f":"CP46+CR45","v":0},null,{"$f":"CR46+CT45","v":0},null,{"$f":"CT46+CV45","v":0},null,{"$f":"CV46+CX45","v":0},null,{"$f":"CX46+CZ45","v":0},null,{"$f":"CZ46+DB45","v":0},null,{"$f":"DB46+DD45","v":0},null,{"$f":"DD46+DF45","v":0},null,{"$f":"DF46+DH45","v":0},null,{"$f":"DH46+DJ45","v":0},null,{"$f":"DJ46+DL45","v":0},null,{"$f":"DL46+DN45","v":0},null,{"$f":"DN46+DP45","v":0},null,{"$f":"DP46+DR45","v":0},null,{"$f":"DR46+DT45","v":0},null,{"$f":"DT46+DV45","v":0},null,{"$f":"DV46+DX45","v":0},null,{"$f":"DX46+DZ45","v":0},null,{"$f":"DZ46+EB45","v":0},null,{"$f":"EB46+ED45","v":0},null,{"$f":"ED46+EF45","v":0},null,{"$f":"EF46+EH45","v":0},null,{"$f":"EH46+EJ45","v":0},null,{"$f":"EJ46+EL45","v":0},null,{"$f":"EL46+EN45","v":0},null,{"$f":"EN46+EP45","v":0},null,{"$f":"EP46+ER45","v":0},null,{"$f":"ER46+ET45","v":0},null,{"$f":"ET46+EV45","v":0},null,{"$f":"EV46+EX45","v":0},null,{"$f":"EX46+EZ45","v":0},null,{"$f":"EZ46+FB45","v":0},null,{"$f":"FB46+FD45","v":0},null,{"$f":"FD46+FF45","v":0},null,{"$f":"FF46+FH45","v":0},null,{"$f":"FH46+FJ45","v":0},null,{"$f":"FJ46+FL45","v":0},null,{"$f":"FL46+FN45","v":0},null,{"$f":"FN46+FP45","v":0},null,{"$f":"FP46+FR45","v":0},null,{"$f":"FR46+FT45","v":0},null,{"$f":"FT46+FV45","v":0},null,{"$f":"FV46+FX45","v":0},null,{"$f":"FX46+FZ45","v":0},null,{"$f":"FZ46+GB45","v":0},null,{"$f":"GB46+GD45","v":0},null,{"$f":"GD46+GF45","v":0},null,{"$f":"GF46+GH45","v":0},null,{"$f":"GH46+GJ45","v":0}]
[null,"Ramp Metering"]
[null,"Traffic Incident Management"]
[null,"Traveler Information",null,null,null,null,null,null,"INPUT",null,"Enter Number of Years in the Analysis Time Horizon ",null,null,null,null,null,null,null,20,"Source:   TIGER Grant Application Recommendations"]
[null,"En-Route Traveler Information"]
[null,"Pre-Trip Traveler Information",null,null,null,null,null,null,"INPUT",null,"Enter the Beginning Year of the Analysis",null,null,null,null,null,null,null,2019]
[null,"Freight Strategies and Systems"]
[null,"Truck Only Lanes",null,null,null,null,null,null,"INPUT ",null,"Enter Discount Rate",null,null,null,null,null,null,null,{"$f":"Parameters!$P$27","v":7.0000000000000007E-2},"Source:  Office of Management and Budget"]
[null,"Compliance"]
[null,"Truck Parking and Reservation Systems",null,null,null,null,null,null,null,null,"NET PRESENT VALUE OF COSTS",null,null,null,null,null,{"$f":"(NPV(IF($R$53>0,$R$53,$S$53),INDIRECT(ADDRESS(ROW(R45),((IF($R$51>0,$R$51,$S$51))-2013)*2+(COLUMN($L$45)))):INDIRECT(ADDRESS(ROW($L$45),((IF($R$51>0,$R$51,$S$51)+((IF($R$49>0,$R$49,$S$49))*2)-1)-IF($R$51>0,$R$51,$S$51)+COLUMN(INDIRECT(ADDRESS(ROW($L$45),((IF($R$51>0,$R$51,$S$51)-2013)*2))))+COLUMN($L$45))))))+(VALUE(INDIRECT(ADDRESS(ROW(R45),((IF($R$51>0,$R$51,$S$51))-2013)*2+(COLUMN($J$45))))))","v":0}]
[null,"Climbing Lanes",null,null,null,null,null,null,null,null,null,{"$f":"IF(R51>0,R51,S51)","v":2019},"TO ",{"$f":"IF(R49>0, R49+L56,S49+L56)","v":2039}]
[null,"Off Hours Delivery"]
[null,"Active Traffic Management"]
[null,"Variable Speed Limits"]
[null,"Part-Time Shoulder Use"]
[null,"Other Strategies"]
[null,"HOT Lanes"]
[null,"Travel Demand Management"]
[null,"Road Weather Management",null,null,null,null,null,null,"WORKING CALCULATIONS SHEET -- DO NOT MODIFY VALUES IN THIS SECTION"]
[null,"Work Zone Management"]
[null,"Shared Use Mobility",null,null,null,null,null,null,null,"Cost Item",null,2013,null,{"$f":"L66+1","v":2014},null,{"$f":"N66+1","v":2015},null,{"$f":"P66+1","v":2016},null,{"$f":"R66+1","v":2017},null,{"$f":"T66+1","v":2018},null,{"$f":"V66+1","v":2019},null,{"$f":"X66+1","v":2020},null,{"$f":"Z66+1","v":2021},null,{"$f":"AB66+1","v":2022},null,{"$f":"AD66+1","v":2023},null,{"$f":"AF66+1","v":2024},null,{"$f":"AH66+1","v":2025},null,{"$f":"AJ66+1","v":2026},null,{"$f":"AL66+1","v":2027},null,{"$f":"AN66+1","v":2028},null,{"$f":"AP66+1","v":2029},null,{"$f":"AR66+1","v":2030},null,{"$f":"AT66+1","v":2031},null,{"$f":"AV66+1","v":2032},null,{"$f":"AX66+1","v":2033},null,{"$f":"AZ66+1","v":2034},null,{"$f":"BB66+1","v":2035},null,{"$f":"BD66+1","v":2036},null,{"$f":"BF66+1","v":2037},null,{"$f":"BH66+1","v":2038},null,{"$f":"BJ66+1","v":2039},null,{"$f":"BL66+1","v":2040},null,{"$f":"BN66+1","v":2041},null,{"$f":"BP66+1","v":2042},null,{"$f":"BR66+1","v":2043},null,{"$f":"BT66+1","v":2044},null,{"$f":"BV66+1","v":2045},null,{"$f":"BX66+1","v":2046},null,{"$f":"BZ66+1","v":2047},null,{"$f":"CB66+1","v":2048},null,{"$f":"CD66+1","v":2049},null,{"$f":"CF66+1","v":2050},null,{"$f":"CH66+1","v":2051},null,{"$f":"CJ66+1","v":2052},null,{"$f":"CL66+1","v":2053},null,{"$f":"CN66+1","v":2054},null,{"$f":"CP66+1","v":2055},null,{"$f":"CR66+1","v":2056},null,{"$f":"CT66+1","v":2057},null,{"$f":"CV66+1","v":2058},null,{"$f":"CX66+1","v":2059},null,{"$f":"CZ66+1","v":2060},null,{"$f":"DB66+1","v":2061},null,{"$f":"DD66+1","v":2062},null,{"$f":"DF66+1","v":2063},null,{"$f":"DH66+1","v":2064},null,{"$f":"DJ66+1","v":2065},null,{"$f":"DL66+1","v":2066},null,{"$f":"DN66+1","v":2067},null,{"$f":"DP66+1","v":2068},null,{"$f":"DR66+1","v":2069},null,{"$f":"DT66+1","v":2070},null,{"$f":"DV66+1","v":2071},null,{"$f":"DX66+1","v":2072},null,{"$f":"DZ66+1","v":2073},null,{"$f":"EB66+1","v":2074},null,{"$f":"ED66+1","v":2075},null,{"$f":"EF66+1","v":2076},null,{"$f":"EH66+1","v":2077},null,{"$f":"EJ66+1","v":2078},null,{"$f":"EL66+1","v":2079},null,{"$f":"EN66+1","v":2080},null,{"$f":"EP66+1","v":2081},null,{"$f":"ER66+1","v":2082},null,{"$f":"ET66+1","v":2083},null,{"$f":"EV66+1","v":2084},null,{"$f":"EX66+1","v":2085},null,{"$f":"EZ66+1","v":2086},null,{"$f":"FB66+1","v":2087},null,{"$f":"FD66+1","v":2088},null,{"$f":"FF66+1","v":2089},null,{"$f":"FH66+1","v":2090},null,{"$f":"FJ66+1","v":2091},null,{"$f":"FL66+1","v":2092},null,{"$f":"FN66+1","v":2093},null,{"$f":"FP66+1","v":2094},null,{"$f":"FR66+1","v":2095},null,{"$f":"FT66+1","v":2096},null,{"$f":"FV66+1","v":2097},null,{"$f":"FX66+1","v":2098},null,{"$f":"FZ66+1","v":2099},null,{"$f":"GB66+1","v":2100},null,{"$f":"GD66+1","v":2101},null,{"$f":"GF66+1","v":2102},null,{"$f":"GH66+1","v":2103}]
[null,"3) MY DEPLOYMENTS"]
[null,"4) RESULTS TEMPLATE",null,null,null,null,null,null,"Basic Infrastructure Equipment"]
[null,null,null,null,null,null,null,null,null,{"$f":"J14","v":"Linked Signal System LAN"},null,{"$f":"IF(L$66<$R$28,0,IF($R14>0,IF(0=MOD(L$66-$R$28,$R14),$S14+$U14,$U14),IF(L$66>($R$28-1),$U14,0))*$R$24)","v":0},null,{"$f":"IF(N$66<$R$28,0,IF($R14>0,IF(0=MOD(N$66-$R$28,$R14),$S14+$U14,$U14),IF(N$66>($R$28-1),$U14,0))*$R$24)","v":0},null,{"$f":"IF(P$66<$R$28,0,IF($R14>0,IF(0=MOD(P$66-$R$28,$R14),$S14+$U14,$U14),IF(P$66>($R$28-1),$U14,0))*$R$24)","v":0},null,{"$f":"IF(R$66<$R$28,0,IF($R14>0,IF(0=MOD(R$66-$R$28,$R14),$S14+$U14,$U14),IF(R$66>($R$28-1),$U14,0))*$R$24)","v":0},null,{"$f":"IF(T$66<$R$28,0,IF($R14>0,IF(0=MOD(T$66-$R$28,$R14),$S14+$U14,$U14),IF(T$66>($R$28-1),$U14,0))*$R$24)","v":0},null,{"$f":"IF(V$66<$R$28,0,IF($R14>0,IF(0=MOD(V$66-$R$28,$R14),$S14+$U14,$U14),IF(V$66>($R$28-1),$U14,0))*$R$24)","v":0},null,{"$f":"IF(X$66<$R$28,0,IF($R14>0,IF(0=MOD(X$66-$R$28,$R14),$S14+$U14,$U14),IF(X$66>($R$28-1),$U14,0))*$R$24)","v":0},null,{"$f":"IF(Z$66<$R$28,0,IF($R14>0,IF(0=MOD(Z$66-$R$28,$R14),$S14+$U14,$U14),IF(Z$66>($R$28-1),$U14,0))*$R$24)","v":0},null,{"$f":"IF(AB$66<$R$28,0,IF($R14>0,IF(0=MOD(AB$66-$R$28,$R14),$S14+$U14,$U14),IF(AB$66>($R$28-1),$U14,0))*$R$24)","v":0},null,{"$f":"IF(AD$66<$R$28,0,IF($R14>0,IF(0=MOD(AD$66-$R$28,$R14),$S14+$U14,$U14),IF(AD$66>($R$28-1),$U14,0))*$R$24)","v":0},null,{"$f":"IF(AF$66<$R$28,0,IF($R14>0,IF(0=MOD(AF$66-$R$28,$R14),$S14+$U14,$U14),IF(AF$66>($R$28-1),$U14,0))*$R$24)","v":0},null,{"$f":"IF(AH$66<$R$28,0,IF($R14>0,IF(0=MOD(AH$66-$R$28,$R14),$S14+$U14,$U14),IF(AH$66>($R$28-1),$U14,0))*$R$24)","v":0},null,{"$f":"IF(AJ$66<$R$28,0,IF($R14>0,IF(0=MOD(AJ$66-$R$28,$R14),$S14+$U14,$U14),IF(AJ$66>($R$28-1),$U14,0))*$R$24)","v":0},null,{"$f":"IF(AL$66<$R$28,0,IF($R14>0,IF(0=MOD(AL$66-$R$28,$R14),$S14+$U14,$U14),IF(AL$66>($R$28-1),$U14,0))*$R$24)","v":0},null,{"$f":"IF(AN$66<$R$28,0,IF($R14>0,IF(0=MOD(AN$66-$R$28,$R14),$S14+$U14,$U14),IF(AN$66>($R$28-1),$U14,0))*$R$24)","v":0},null,{"$f":"IF(AP$66<$R$28,0,IF($R14>0,IF(0=MOD(AP$66-$R$28,$R14),$S14+$U14,$U14),IF(AP$66>($R$28-1),$U14,0))*$R$24)","v":0},null,{"$f":"IF(AR$66<$R$28,0,IF($R14>0,IF(0=MOD(AR$66-$R$28,$R14),$S14+$U14,$U14),IF(AR$66>($R$28-1),$U14,0))*$R$24)","v":0},null,{"$f":"IF(AT$66<$R$28,0,IF($R14>0,IF(0=MOD(AT$66-$R$28,$R14),$S14+$U14,$U14),IF(AT$66>($R$28-1),$U14,0))*$R$24)","v":0},null,{"$f":"IF(AV$66<$R$28,0,IF($R14>0,IF(0=MOD(AV$66-$R$28,$R14),$S14+$U14,$U14),IF(AV$66>($R$28-1),$U14,0))*$R$24)","v":0},null,{"$f":"IF(AX$66<$R$28,0,IF($R14>0,IF(0=MOD(AX$66-$R$28,$R14),$S14+$U14,$U14),IF(AX$66>($R$28-1),$U14,0))*$R$24)","v":0},null,{"$f":"IF(AZ$66<$R$28,0,IF($R14>0,IF(0=MOD(AZ$66-$R$28,$R14),$S14+$U14,$U14),IF(AZ$66>($R$28-1),$U14,0))*$R$24)","v":0},null,{"$f":"IF(BB$66<$R$28,0,IF($R14>0,IF(0=MOD(BB$66-$R$28,$R14),$S14+$U14,$U14),IF(BB$66>($R$28-1),$U14,0))*$R$24)","v":0},null,{"$f":"IF(BD$66<$R$28,0,IF($R14>0,IF(0=MOD(BD$66-$R$28,$R14),$S14+$U14,$U14),IF(BD$66>($R$28-1),$U14,0))*$R$24)","v":0},null,{"$f":"IF(BF$66<$R$28,0,IF($R14>0,IF(0=MOD(BF$66-$R$28,$R14),$S14+$U14,$U14),IF(BF$66>($R$28-1),$U14,0))*$R$24)","v":0},null,{"$f":"IF(BH$66<$R$28,0,IF($R14>0,IF(0=MOD(BH$66-$R$28,$R14),$S14+$U14,$U14),IF(BH$66>($R$28-1),$U14,0))*$R$24)","v":0},null,{"$f":"IF(BJ$66<$R$28,0,IF($R14>0,IF(0=MOD(BJ$66-$R$28,$R14),$S14+$U14,$U14),IF(BJ$66>($R$28-1),$U14,0))*$R$24)","v":0},null,{"$f":"IF(BL$66<$R$28,0,IF($R14>0,IF(0=MOD(BL$66-$R$28,$R14),$S14+$U14,$U14),IF(BL$66>($R$28-1),$U14,0))*$R$24)","v":0},null,{"$f":"IF(BN$66<$R$28,0,IF($R14>0,IF(0=MOD(BN$66-$R$28,$R14),$S14+$U14,$U14),IF(BN$66>($R$28-1),$U14,0))*$R$24)","v":0},null,{"$f":"IF(BP$66<$R$28,0,IF($R14>0,IF(0=MOD(BP$66-$R$28,$R14),$S14+$U14,$U14),IF(BP$66>($R$28-1),$U14,0))*$R$24)","v":0},null,{"$f":"IF(BR$66<$R$28,0,IF($R14>0,IF(0=MOD(BR$66-$R$28,$R14),$S14+$U14,$U14),IF(BR$66>($R$28-1),$U14,0))*$R$24)","v":0},null,{"$f":"IF(BT$66<$R$28,0,IF($R14>0,IF(0=MOD(BT$66-$R$28,$R14),$S14+$U14,$U14),IF(BT$66>($R$28-1),$U14,0))*$R$24)","v":0},null,{"$f":"IF(BV$66<$R$28,0,IF($R14>0,IF(0=MOD(BV$66-$R$28,$R14),$S14+$U14,$U14),IF(BV$66>($R$28-1),$U14,0))*$R$24)","v":0},null,{"$f":"IF(BX$66<$R$28,0,IF($R14>0,IF(0=MOD(BX$66-$R$28,$R14),$S14+$U14,$U14),IF(BX$66>($R$28-1),$U14,0))*$R$24)","v":0},null,{"$f":"IF(BZ$66<$R$28,0,IF($R14>0,IF(0=MOD(BZ$66-$R$28,$R14),$S14+$U14,$U14),IF(BZ$66>($R$28-1),$U14,0))*$R$24)","v":0},null,{"$f":"IF(CB$66<$R$28,0,IF($R14>0,IF(0=MOD(CB$66-$R$28,$R14),$S14+$U14,$U14),IF(CB$66>($R$28-1),$U14,0))*$R$24)","v":0},null,{"$f":"IF(CD$66<$R$28,0,IF($R14>0,IF(0=MOD(CD$66-$R$28,$R14),$S14+$U14,$U14),IF(CD$66>($R$28-1),$U14,0))*$R$24)","v":0},null,{"$f":"IF(CF$66<$R$28,0,IF($R14>0,IF(0=MOD(CF$66-$R$28,$R14),$S14+$U14,$U14),IF(CF$66>($R$28-1),$U14,0))*$R$24)","v":0},null,{"$f":"IF(CH$66<$R$28,0,IF($R14>0,IF(0=MOD(CH$66-$R$28,$R14),$S14+$U14,$U14),IF(CH$66>($R$28-1),$U14,0))*$R$24)","v":0},null,{"$f":"IF(CJ$66<$R$28,0,IF($R14>0,IF(0=MOD(CJ$66-$R$28,$R14),$S14+$U14,$U14),IF(CJ$66>($R$28-1),$U14,0))*$R$24)","v":0},null,{"$f":"IF(CL$66<$R$28,0,IF($R14>0,IF(0=MOD(CL$66-$R$28,$R14),$S14+$U14,$U14),IF(CL$66>($R$28-1),$U14,0))*$R$24)","v":0},null,{"$f":"IF(CN$66<$R$28,0,IF($R14>0,IF(0=MOD(CN$66-$R$28,$R14),$S14+$U14,$U14),IF(CN$66>($R$28-1),$U14,0))*$R$24)","v":0},null,{"$f":"IF(CP$66<$R$28,0,IF($R14>0,IF(0=MOD(CP$66-$R$28,$R14),$S14+$U14,$U14),IF(CP$66>($R$28-1),$U14,0))*$R$24)","v":0},null,{"$f":"IF(CR$66<$R$28,0,IF($R14>0,IF(0=MOD(CR$66-$R$28,$R14),$S14+$U14,$U14),IF(CR$66>($R$28-1),$U14,0))*$R$24)","v":0},null,{"$f":"IF(CT$66<$R$28,0,IF($R14>0,IF(0=MOD(CT$66-$R$28,$R14),$S14+$U14,$U14),IF(CT$66>($R$28-1),$U14,0))*$R$24)","v":0},null,{"$f":"IF(CV$66<$R$28,0,IF($R14>0,IF(0=MOD(CV$66-$R$28,$R14),$S14+$U14,$U14),IF(CV$66>($R$28-1),$U14,0))*$R$24)","v":0},null,{"$f":"IF(CX$66<$R$28,0,IF($R14>0,IF(0=MOD(CX$66-$R$28,$R14),$S14+$U14,$U14),IF(CX$66>($R$28-1),$U14,0))*$R$24)","v":0},null,{"$f":"IF(CZ$66<$R$28,0,IF($R14>0,IF(0=MOD(CZ$66-$R$28,$R14),$S14+$U14,$U14),IF(CZ$66>($R$28-1),$U14,0))*$R$24)","v":0},null,{"$f":"IF(DB$66<$R$28,0,IF($R14>0,IF(0=MOD(DB$66-$R$28,$R14),$S14+$U14,$U14),IF(DB$66>($R$28-1),$U14,0))*$R$24)","v":0},null,{"$f":"IF(DD$66<$R$28,0,IF($R14>0,IF(0=MOD(DD$66-$R$28,$R14),$S14+$U14,$U14),IF(DD$66>($R$28-1),$U14,0))*$R$24)","v":0},null,{"$f":"IF(DF$66<$R$28,0,IF($R14>0,IF(0=MOD(DF$66-$R$28,$R14),$S14+$U14,$U14),IF(DF$66>($R$28-1),$U14,0))*$R$24)","v":0},null,{"$f":"IF(DH$66<$R$28,0,IF($R14>0,IF(0=MOD(DH$66-$R$28,$R14),$S14+$U14,$U14),IF(DH$66>($R$28-1),$U14,0))*$R$24)","v":0},null,{"$f":"IF(DJ$66<$R$28,0,IF($R14>0,IF(0=MOD(DJ$66-$R$28,$R14),$S14+$U14,$U14),IF(DJ$66>($R$28-1),$U14,0))*$R$24)","v":0},null,{"$f":"IF(DL$66<$R$28,0,IF($R14>0,IF(0=MOD(DL$66-$R$28,$R14),$S14+$U14,$U14),IF(DL$66>($R$28-1),$U14,0))*$R$24)","v":0},null,{"$f":"IF(DN$66<$R$28,0,IF($R14>0,IF(0=MOD(DN$66-$R$28,$R14),$S14+$U14,$U14),IF(DN$66>($R$28-1),$U14,0))*$R$24)","v":0},null,{"$f":"IF(DP$66<$R$28,0,IF($R14>0,IF(0=MOD(DP$66-$R$28,$R14),$S14+$U14,$U14),IF(DP$66>($R$28-1),$U14,0))*$R$24)","v":0},null,{"$f":"IF(DR$66<$R$28,0,IF($R14>0,IF(0=MOD(DR$66-$R$28,$R14),$S14+$U14,$U14),IF(DR$66>($R$28-1),$U14,0))*$R$24)","v":0},null,{"$f":"IF(DT$66<$R$28,0,IF($R14>0,IF(0=MOD(DT$66-$R$28,$R14),$S14+$U14,$U14),IF(DT$66>($R$28-1),$U14,0))*$R$24)","v":0},null,{"$f":"IF(DV$66<$R$28,0,IF($R14>0,IF(0=MOD(DV$66-$R$28,$R14),$S14+$U14,$U14),IF(DV$66>($R$28-1),$U14,0))*$R$24)","v":0},null,{"$f":"IF(DX$66<$R$28,0,IF($R14>0,IF(0=MOD(DX$66-$R$28,$R14),$S14+$U14,$U14),IF(DX$66>($R$28-1),$U14,0))*$R$24)","v":0},null,{"$f":"IF(DZ$66<$R$28,0,IF($R14>0,IF(0=MOD(DZ$66-$R$28,$R14),$S14+$U14,$U14),IF(DZ$66>($R$28-1),$U14,0))*$R$24)","v":0},null,{"$f":"IF(EB$66<$R$28,0,IF($R14>0,IF(0=MOD(EB$66-$R$28,$R14),$S14+$U14,$U14),IF(EB$66>($R$28-1),$U14,0))*$R$24)","v":0},null,{"$f":"IF(ED$66<$R$28,0,IF($R14>0,IF(0=MOD(ED$66-$R$28,$R14),$S14+$U14,$U14),IF(ED$66>($R$28-1),$U14,0))*$R$24)","v":0},null,{"$f":"IF(EF$66<$R$28,0,IF($R14>0,IF(0=MOD(EF$66-$R$28,$R14),$S14+$U14,$U14),IF(EF$66>($R$28-1),$U14,0))*$R$24)","v":0},null,{"$f":"IF(EH$66<$R$28,0,IF($R14>0,IF(0=MOD(EH$66-$R$28,$R14),$S14+$U14,$U14),IF(EH$66>($R$28-1),$U14,0))*$R$24)","v":0},null,{"$f":"IF(EJ$66<$R$28,0,IF($R14>0,IF(0=MOD(EJ$66-$R$28,$R14),$S14+$U14,$U14),IF(EJ$66>($R$28-1),$U14,0))*$R$24)","v":0},null,{"$f":"IF(EL$66<$R$28,0,IF($R14>0,IF(0=MOD(EL$66-$R$28,$R14),$S14+$U14,$U14),IF(EL$66>($R$28-1),$U14,0))*$R$24)","v":0},null,{"$f":"IF(EN$66<$R$28,0,IF($R14>0,IF(0=MOD(EN$66-$R$28,$R14),$S14+$U14,$U14),IF(EN$66>($R$28-1),$U14,0))*$R$24)","v":0},null,{"$f":"IF(EP$66<$R$28,0,IF($R14>0,IF(0=MOD(EP$66-$R$28,$R14),$S14+$U14,$U14),IF(EP$66>($R$28-1),$U14,0))*$R$24)","v":0},null,{"$f":"IF(ER$66<$R$28,0,IF($R14>0,IF(0=MOD(ER$66-$R$28,$R14),$S14+$U14,$U14),IF(ER$66>($R$28-1),$U14,0))*$R$24)","v":0},null,{"$f":"IF(ET$66<$R$28,0,IF($R14>0,IF(0=MOD(ET$66-$R$28,$R14),$S14+$U14,$U14),IF(ET$66>($R$28-1),$U14,0))*$R$24)","v":0},null,{"$f":"IF(EV$66<$R$28,0,IF($R14>0,IF(0=MOD(EV$66-$R$28,$R14),$S14+$U14,$U14),IF(EV$66>($R$28-1),$U14,0))*$R$24)","v":0},null,{"$f":"IF(EX$66<$R$28,0,IF($R14>0,IF(0=MOD(EX$66-$R$28,$R14),$S14+$U14,$U14),IF(EX$66>($R$28-1),$U14,0))*$R$24)","v":0},null,{"$f":"IF(EZ$66<$R$28,0,IF($R14>0,IF(0=MOD(EZ$66-$R$28,$R14),$S14+$U14,$U14),IF(EZ$66>($R$28-1),$U14,0))*$R$24)","v":0},null,{"$f":"IF(FB$66<$R$28,0,IF($R14>0,IF(0=MOD(FB$66-$R$28,$R14),$S14+$U14,$U14),IF(FB$66>($R$28-1),$U14,0))*$R$24)","v":0},null,{"$f":"IF(FD$66<$R$28,0,IF($R14>0,IF(0=MOD(FD$66-$R$28,$R14),$S14+$U14,$U14),IF(FD$66>($R$28-1),$U14,0))*$R$24)","v":0},null,{"$f":"IF(FF$66<$R$28,0,IF($R14>0,IF(0=MOD(FF$66-$R$28,$R14),$S14+$U14,$U14),IF(FF$66>($R$28-1),$U14,0))*$R$24)","v":0},null,{"$f":"IF(FH$66<$R$28,0,IF($R14>0,IF(0=MOD(FH$66-$R$28,$R14),$S14+$U14,$U14),IF(FH$66>($R$28-1),$U14,0))*$R$24)","v":0},null,{"$f":"IF(FJ$66<$R$28,0,IF($R14>0,IF(0=MOD(FJ$66-$R$28,$R14),$S14+$U14,$U14),IF(FJ$66>($R$28-1),$U14,0))*$R$24)","v":0},null,{"$f":"IF(FL$66<$R$28,0,IF($R14>0,IF(0=MOD(FL$66-$R$28,$R14),$S14+$U14,$U14),IF(FL$66>($R$28-1),$U14,0))*$R$24)","v":0},null,{"$f":"IF(FN$66<$R$28,0,IF($R14>0,IF(0=MOD(FN$66-$R$28,$R14),$S14+$U14,$U14),IF(FN$66>($R$28-1),$U14,0))*$R$24)","v":0},null,{"$f":"IF(FP$66<$R$28,0,IF($R14>0,IF(0=MOD(FP$66-$R$28,$R14),$S14+$U14,$U14),IF(FP$66>($R$28-1),$U14,0))*$R$24)","v":0},null,{"$f":"IF(FR$66<$R$28,0,IF($R14>0,IF(0=MOD(FR$66-$R$28,$R14),$S14+$U14,$U14),IF(FR$66>($R$28-1),$U14,0))*$R$24)","v":0},null,{"$f":"IF(FT$66<$R$28,0,IF($R14>0,IF(0=MOD(FT$66-$R$28,$R14),$S14+$U14,$U14),IF(FT$66>($R$28-1),$U14,0))*$R$24)","v":0},null,{"$f":"IF(FV$66<$R$28,0,IF($R14>0,IF(0=MOD(FV$66-$R$28,$R14),$S14+$U14,$U14),IF(FV$66>($R$28-1),$U14,0))*$R$24)","v":0},null,{"$f":"IF(FX$66<$R$28,0,IF($R14>0,IF(0=MOD(FX$66-$R$28,$R14),$S14+$U14,$U14),IF(FX$66>($R$28-1),$U14,0))*$R$24)","v":0},null,{"$f":"IF(FZ$66<$R$28,0,IF($R14>0,IF(0=MOD(FZ$66-$R$28,$R14),$S14+$U14,$U14),IF(FZ$66>($R$28-1),$U14,0))*$R$24)","v":0},null,{"$f":"IF(GB$66<$R$28,0,IF($R14>0,IF(0=MOD(GB$66-$R$28,$R14),$S14+$U14,$U14),IF(GB$66>($R$28-1),$U14,0))*$R$24)","v":0},null,{"$f":"IF(GD$66<$R$28,0,IF($R14>0,IF(0=MOD(GD$66-$R$28,$R14),$S14+$U14,$U14),IF(GD$66>($R$28-1),$U14,0))*$R$24)","v":0},null,{"$f":"IF(GF$66<$R$28,0,IF($R14>0,IF(0=MOD(GF$66-$R$28,$R14),$S14+$U14,$U14),IF(GF$66>($R$28-1),$U14,0))*$R$24)","v":0},null,{"$f":"IF(GH$66<$R$28,0,IF($R14>0,IF(0=MOD(GH$66-$R$28,$R14),$S14+$U14,$U14),IF(GH$66>($R$28-1),$U14,0))*$R$24)","v":0},null,{"$f":"IF(GJ$66<$R$28,0,IF($R14>0,IF(0=MOD(GJ$66-$R$28,$R14),$S14+$U14,$U14),IF(GJ$66>($R$28-1),$U14,0))*$R$24)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,"TOTAL Infrastructure Cost",null,{"$f":"SUM(L69:M70)","v":0},null,{"$f":"SUM(N69:O70)","v":0},null,{"$f":"SUM(P69:Q70)","v":0},null,{"$f":"SUM(R69:S70)","v":0},null,{"$f":"SUM(T69:U70)","v":0},null,{"$f":"SUM(V69:W70)","v":0},null,{"$f":"SUM(X69:Y70)","v":0},null,{"$f":"SUM(Z69:AA70)","v":0},null,{"$f":"SUM(AB69:AC70)","v":0},null,{"$f":"SUM(AD69:AE70)","v":0},null,{"$f":"SUM(AF69:AG70)","v":0},null,{"$f":"SUM(AH69:AI70)","v":0},null,{"$f":"SUM(AJ69:AK70)","v":0},null,{"$f":"SUM(AL69:AM70)","v":0},null,{"$f":"SUM(AN69:AO70)","v":0},null,{"$f":"SUM(AP69:AQ70)","v":0},null,{"$f":"SUM(AR69:AS70)","v":0},null,{"$f":"SUM(AT69:AU70)","v":0},null,{"$f":"SUM(AV69:AW70)","v":0},null,{"$f":"SUM(AX69:AY70)","v":0},null,{"$f":"SUM(AZ69:BA70)","v":0},null,{"$f":"SUM(BB69:BC70)","v":0},null,{"$f":"SUM(BD69:BE70)","v":0},null,{"$f":"SUM(BF69:BG70)","v":0},null,{"$f":"SUM(BH69:BI70)","v":0},null,{"$f":"SUM(BJ69:BK70)","v":0},null,{"$f":"SUM(BL69:BM70)","v":0},null,{"$f":"SUM(BN69:BO70)","v":0},null,{"$f":"SUM(BP69:BQ70)","v":0},null,{"$f":"SUM(BR69:BS70)","v":0},null,{"$f":"SUM(BT69:BU70)","v":0},null,{"$f":"SUM(BV69:BW70)","v":0},null,{"$f":"SUM(BX69:BY70)","v":0},null,{"$f":"SUM(BZ69:CA70)","v":0},null,{"$f":"SUM(CB69:CC70)","v":0},null,{"$f":"SUM(CD69:CE70)","v":0},null,{"$f":"SUM(CF69:CG70)","v":0},null,{"$f":"SUM(CH69:CI70)","v":0},null,{"$f":"SUM(CJ69:CK70)","v":0},null,{"$f":"SUM(CL69:CM70)","v":0},null,{"$f":"SUM(CN69:CO70)","v":0},null,{"$f":"SUM(CP69:CQ70)","v":0},null,{"$f":"SUM(CR69:CS70)","v":0},null,{"$f":"SUM(CT69:CU70)","v":0},null,{"$f":"SUM(CV69:CW70)","v":0},null,{"$f":"SUM(CX69:CY70)","v":0},null,{"$f":"SUM(CZ69:DA70)","v":0},null,{"$f":"SUM(DB69:DC70)","v":0},null,{"$f":"SUM(DD69:DE70)","v":0},null,{"$f":"SUM(DF69:DG70)","v":0},null,{"$f":"SUM(DH69:DI70)","v":0},null,{"$f":"SUM(DJ69:DK70)","v":0},null,{"$f":"SUM(DL69:DM70)","v":0},null,{"$f":"SUM(DN69:DO70)","v":0},null,{"$f":"SUM(DP69:DQ70)","v":0},null,{"$f":"SUM(DR69:DS70)","v":0},null,{"$f":"SUM(DT69:DU70)","v":0},null,{"$f":"SUM(DV69:DW70)","v":0},null,{"$f":"SUM(DX69:DY70)","v":0},null,{"$f":"SUM(DZ69:EA70)","v":0},null,{"$f":"SUM(EB69:EC70)","v":0},null,{"$f":"SUM(ED69:EE70)","v":0},null,{"$f":"SUM(EF69:EG70)","v":0},null,{"$f":"SUM(EH69:EI70)","v":0},null,{"$f":"SUM(EJ69:EK70)","v":0},null,{"$f":"SUM(EL69:EM70)","v":0},null,{"$f":"SUM(EN69:EO70)","v":0},null,{"$f":"SUM(EP69:EQ70)","v":0},null,{"$f":"SUM(ER69:ES70)","v":0},null,{"$f":"SUM(ET69:EU70)","v":0},null,{"$f":"SUM(EV69:EW70)","v":0},null,{"$f":"SUM(EX69:EY70)","v":0},null,{"$f":"SUM(EZ69:FA70)","v":0},null,{"$f":"SUM(FB69:FC70)","v":0},null,{"$f":"SUM(FD69:FE70)","v":0},null,{"$f":"SUM(FF69:FG70)","v":0},null,{"$f":"SUM(FH69:FI70)","v":0},null,{"$f":"SUM(FJ69:FK70)","v":0},null,{"$f":"SUM(FL69:FM70)","v":0},null,{"$f":"SUM(FN69:FO70)","v":0},null,{"$f":"SUM(FP69:FQ70)","v":0},null,{"$f":"SUM(FR69:FS70)","v":0},null,{"$f":"SUM(FT69:FU70)","v":0},null,{"$f":"SUM(FV69:FW70)","v":0},null,{"$f":"SUM(FX69:FY70)","v":0},null,{"$f":"SUM(FZ69:GA70)","v":0},null,{"$f":"SUM(GB69:GC70)","v":0},null,{"$f":"SUM(GD69:GE70)","v":0},null,{"$f":"SUM(GF69:GG70)","v":0},null,{"$f":"SUM(GH69:GI70)","v":0},null,{"$f":"SUM(GJ69:GK70)","v":0}]
[]
[null,null,null,null,null,null,null,null,"Incremental Deployment Equipment (per Intersection)"]
[null,null,null,null,null,null,null,null,null,{"$f":"J19","v":"Signal Controller "},null,{"$f":"IF(L$66<$R$28,0,IF($R19>0,IF(0=MOD(L$66-$R$28,$R19),$S19+$U19,$U19),IF(L$66>($R$28-1),$U19,0))*$R$26)","v":0},null,{"$f":"IF(N$66<$R$28,0,IF($R19>0,IF(0=MOD(N$66-$R$28,$R19),$S19+$U19,$U19),IF(N$66>($R$28-1),$U19,0))*$R$26)","v":0},null,{"$f":"IF(P$66<$R$28,0,IF($R19>0,IF(0=MOD(P$66-$R$28,$R19),$S19+$U19,$U19),IF(P$66>($R$28-1),$U19,0))*$R$26)","v":0},null,{"$f":"IF(R$66<$R$28,0,IF($R19>0,IF(0=MOD(R$66-$R$28,$R19),$S19+$U19,$U19),IF(R$66>($R$28-1),$U19,0))*$R$26)","v":0},null,{"$f":"IF(T$66<$R$28,0,IF($R19>0,IF(0=MOD(T$66-$R$28,$R19),$S19+$U19,$U19),IF(T$66>($R$28-1),$U19,0))*$R$26)","v":0},null,{"$f":"IF(V$66<$R$28,0,IF($R19>0,IF(0=MOD(V$66-$R$28,$R19),$S19+$U19,$U19),IF(V$66>($R$28-1),$U19,0))*$R$26)","v":0},null,{"$f":"IF(X$66<$R$28,0,IF($R19>0,IF(0=MOD(X$66-$R$28,$R19),$S19+$U19,$U19),IF(X$66>($R$28-1),$U19,0))*$R$26)","v":0},null,{"$f":"IF(Z$66<$R$28,0,IF($R19>0,IF(0=MOD(Z$66-$R$28,$R19),$S19+$U19,$U19),IF(Z$66>($R$28-1),$U19,0))*$R$26)","v":0},null,{"$f":"IF(AB$66<$R$28,0,IF($R19>0,IF(0=MOD(AB$66-$R$28,$R19),$S19+$U19,$U19),IF(AB$66>($R$28-1),$U19,0))*$R$26)","v":0},null,{"$f":"IF(AD$66<$R$28,0,IF($R19>0,IF(0=MOD(AD$66-$R$28,$R19),$S19+$U19,$U19),IF(AD$66>($R$28-1),$U19,0))*$R$26)","v":0},null,{"$f":"IF(AF$66<$R$28,0,IF($R19>0,IF(0=MOD(AF$66-$R$28,$R19),$S19+$U19,$U19),IF(AF$66>($R$28-1),$U19,0))*$R$26)","v":0},null,{"$f":"IF(AH$66<$R$28,0,IF($R19>0,IF(0=MOD(AH$66-$R$28,$R19),$S19+$U19,$U19),IF(AH$66>($R$28-1),$U19,0))*$R$26)","v":0},null,{"$f":"IF(AJ$66<$R$28,0,IF($R19>0,IF(0=MOD(AJ$66-$R$28,$R19),$S19+$U19,$U19),IF(AJ$66>($R$28-1),$U19,0))*$R$26)","v":0},null,{"$f":"IF(AL$66<$R$28,0,IF($R19>0,IF(0=MOD(AL$66-$R$28,$R19),$S19+$U19,$U19),IF(AL$66>($R$28-1),$U19,0))*$R$26)","v":0},null,{"$f":"IF(AN$66<$R$28,0,IF($R19>0,IF(0=MOD(AN$66-$R$28,$R19),$S19+$U19,$U19),IF(AN$66>($R$28-1),$U19,0))*$R$26)","v":0},null,{"$f":"IF(AP$66<$R$28,0,IF($R19>0,IF(0=MOD(AP$66-$R$28,$R19),$S19+$U19,$U19),IF(AP$66>($R$28-1),$U19,0))*$R$26)","v":0},null,{"$f":"IF(AR$66<$R$28,0,IF($R19>0,IF(0=MOD(AR$66-$R$28,$R19),$S19+$U19,$U19),IF(AR$66>($R$28-1),$U19,0))*$R$26)","v":0},null,{"$f":"IF(AT$66<$R$28,0,IF($R19>0,IF(0=MOD(AT$66-$R$28,$R19),$S19+$U19,$U19),IF(AT$66>($R$28-1),$U19,0))*$R$26)","v":0},null,{"$f":"IF(AV$66<$R$28,0,IF($R19>0,IF(0=MOD(AV$66-$R$28,$R19),$S19+$U19,$U19),IF(AV$66>($R$28-1),$U19,0))*$R$26)","v":0},null,{"$f":"IF(AX$66<$R$28,0,IF($R19>0,IF(0=MOD(AX$66-$R$28,$R19),$S19+$U19,$U19),IF(AX$66>($R$28-1),$U19,0))*$R$26)","v":0},null,{"$f":"IF(AZ$66<$R$28,0,IF($R19>0,IF(0=MOD(AZ$66-$R$28,$R19),$S19+$U19,$U19),IF(AZ$66>($R$28-1),$U19,0))*$R$26)","v":0},null,{"$f":"IF(BB$66<$R$28,0,IF($R19>0,IF(0=MOD(BB$66-$R$28,$R19),$S19+$U19,$U19),IF(BB$66>($R$28-1),$U19,0))*$R$26)","v":0},null,{"$f":"IF(BD$66<$R$28,0,IF($R19>0,IF(0=MOD(BD$66-$R$28,$R19),$S19+$U19,$U19),IF(BD$66>($R$28-1),$U19,0))*$R$26)","v":0},null,{"$f":"IF(BF$66<$R$28,0,IF($R19>0,IF(0=MOD(BF$66-$R$28,$R19),$S19+$U19,$U19),IF(BF$66>($R$28-1),$U19,0))*$R$26)","v":0},null,{"$f":"IF(BH$66<$R$28,0,IF($R19>0,IF(0=MOD(BH$66-$R$28,$R19),$S19+$U19,$U19),IF(BH$66>($R$28-1),$U19,0))*$R$26)","v":0},null,{"$f":"IF(BJ$66<$R$28,0,IF($R19>0,IF(0=MOD(BJ$66-$R$28,$R19),$S19+$U19,$U19),IF(BJ$66>($R$28-1),$U19,0))*$R$26)","v":0},null,{"$f":"IF(BL$66<$R$28,0,IF($R19>0,IF(0=MOD(BL$66-$R$28,$R19),$S19+$U19,$U19),IF(BL$66>($R$28-1),$U19,0))*$R$26)","v":0},null,{"$f":"IF(BN$66<$R$28,0,IF($R19>0,IF(0=MOD(BN$66-$R$28,$R19),$S19+$U19,$U19),IF(BN$66>($R$28-1),$U19,0))*$R$26)","v":0},null,{"$f":"IF(BP$66<$R$28,0,IF($R19>0,IF(0=MOD(BP$66-$R$28,$R19),$S19+$U19,$U19),IF(BP$66>($R$28-1),$U19,0))*$R$26)","v":0},null,{"$f":"IF(BR$66<$R$28,0,IF($R19>0,IF(0=MOD(BR$66-$R$28,$R19),$S19+$U19,$U19),IF(BR$66>($R$28-1),$U19,0))*$R$26)","v":0},null,{"$f":"IF(BT$66<$R$28,0,IF($R19>0,IF(0=MOD(BT$66-$R$28,$R19),$S19+$U19,$U19),IF(BT$66>($R$28-1),$U19,0))*$R$26)","v":0},null,{"$f":"IF(BV$66<$R$28,0,IF($R19>0,IF(0=MOD(BV$66-$R$28,$R19),$S19+$U19,$U19),IF(BV$66>($R$28-1),$U19,0))*$R$26)","v":0},null,{"$f":"IF(BX$66<$R$28,0,IF($R19>0,IF(0=MOD(BX$66-$R$28,$R19),$S19+$U19,$U19),IF(BX$66>($R$28-1),$U19,0))*$R$26)","v":0},null,{"$f":"IF(BZ$66<$R$28,0,IF($R19>0,IF(0=MOD(BZ$66-$R$28,$R19),$S19+$U19,$U19),IF(BZ$66>($R$28-1),$U19,0))*$R$26)","v":0},null,{"$f":"IF(CB$66<$R$28,0,IF($R19>0,IF(0=MOD(CB$66-$R$28,$R19),$S19+$U19,$U19),IF(CB$66>($R$28-1),$U19,0))*$R$26)","v":0},null,{"$f":"IF(CD$66<$R$28,0,IF($R19>0,IF(0=MOD(CD$66-$R$28,$R19),$S19+$U19,$U19),IF(CD$66>($R$28-1),$U19,0))*$R$26)","v":0},null,{"$f":"IF(CF$66<$R$28,0,IF($R19>0,IF(0=MOD(CF$66-$R$28,$R19),$S19+$U19,$U19),IF(CF$66>($R$28-1),$U19,0))*$R$26)","v":0},null,{"$f":"IF(CH$66<$R$28,0,IF($R19>0,IF(0=MOD(CH$66-$R$28,$R19),$S19+$U19,$U19),IF(CH$66>($R$28-1),$U19,0))*$R$26)","v":0},null,{"$f":"IF(CJ$66<$R$28,0,IF($R19>0,IF(0=MOD(CJ$66-$R$28,$R19),$S19+$U19,$U19),IF(CJ$66>($R$28-1),$U19,0))*$R$26)","v":0},null,{"$f":"IF(CL$66<$R$28,0,IF($R19>0,IF(0=MOD(CL$66-$R$28,$R19),$S19+$U19,$U19),IF(CL$66>($R$28-1),$U19,0))*$R$26)","v":0},null,{"$f":"IF(CN$66<$R$28,0,IF($R19>0,IF(0=MOD(CN$66-$R$28,$R19),$S19+$U19,$U19),IF(CN$66>($R$28-1),$U19,0))*$R$26)","v":0},null,{"$f":"IF(CP$66<$R$28,0,IF($R19>0,IF(0=MOD(CP$66-$R$28,$R19),$S19+$U19,$U19),IF(CP$66>($R$28-1),$U19,0))*$R$26)","v":0},null,{"$f":"IF(CR$66<$R$28,0,IF($R19>0,IF(0=MOD(CR$66-$R$28,$R19),$S19+$U19,$U19),IF(CR$66>($R$28-1),$U19,0))*$R$26)","v":0},null,{"$f":"IF(CT$66<$R$28,0,IF($R19>0,IF(0=MOD(CT$66-$R$28,$R19),$S19+$U19,$U19),IF(CT$66>($R$28-1),$U19,0))*$R$26)","v":0},null,{"$f":"IF(CV$66<$R$28,0,IF($R19>0,IF(0=MOD(CV$66-$R$28,$R19),$S19+$U19,$U19),IF(CV$66>($R$28-1),$U19,0))*$R$26)","v":0},null,{"$f":"IF(CX$66<$R$28,0,IF($R19>0,IF(0=MOD(CX$66-$R$28,$R19),$S19+$U19,$U19),IF(CX$66>($R$28-1),$U19,0))*$R$26)","v":0},null,{"$f":"IF(CZ$66<$R$28,0,IF($R19>0,IF(0=MOD(CZ$66-$R$28,$R19),$S19+$U19,$U19),IF(CZ$66>($R$28-1),$U19,0))*$R$26)","v":0},null,{"$f":"IF(DB$66<$R$28,0,IF($R19>0,IF(0=MOD(DB$66-$R$28,$R19),$S19+$U19,$U19),IF(DB$66>($R$28-1),$U19,0))*$R$26)","v":0},null,{"$f":"IF(DD$66<$R$28,0,IF($R19>0,IF(0=MOD(DD$66-$R$28,$R19),$S19+$U19,$U19),IF(DD$66>($R$28-1),$U19,0))*$R$26)","v":0},null,{"$f":"IF(DF$66<$R$28,0,IF($R19>0,IF(0=MOD(DF$66-$R$28,$R19),$S19+$U19,$U19),IF(DF$66>($R$28-1),$U19,0))*$R$26)","v":0},null,{"$f":"IF(DH$66<$R$28,0,IF($R19>0,IF(0=MOD(DH$66-$R$28,$R19),$S19+$U19,$U19),IF(DH$66>($R$28-1),$U19,0))*$R$26)","v":0},null,{"$f":"IF(DJ$66<$R$28,0,IF($R19>0,IF(0=MOD(DJ$66-$R$28,$R19),$S19+$U19,$U19),IF(DJ$66>($R$28-1),$U19,0))*$R$26)","v":0},null,{"$f":"IF(DL$66<$R$28,0,IF($R19>0,IF(0=MOD(DL$66-$R$28,$R19),$S19+$U19,$U19),IF(DL$66>($R$28-1),$U19,0))*$R$26)","v":0},null,{"$f":"IF(DN$66<$R$28,0,IF($R19>0,IF(0=MOD(DN$66-$R$28,$R19),$S19+$U19,$U19),IF(DN$66>($R$28-1),$U19,0))*$R$26)","v":0},null,{"$f":"IF(DP$66<$R$28,0,IF($R19>0,IF(0=MOD(DP$66-$R$28,$R19),$S19+$U19,$U19),IF(DP$66>($R$28-1),$U19,0))*$R$26)","v":0},null,{"$f":"IF(DR$66<$R$28,0,IF($R19>0,IF(0=MOD(DR$66-$R$28,$R19),$S19+$U19,$U19),IF(DR$66>($R$28-1),$U19,0))*$R$26)","v":0},null,{"$f":"IF(DT$66<$R$28,0,IF($R19>0,IF(0=MOD(DT$66-$R$28,$R19),$S19+$U19,$U19),IF(DT$66>($R$28-1),$U19,0))*$R$26)","v":0},null,{"$f":"IF(DV$66<$R$28,0,IF($R19>0,IF(0=MOD(DV$66-$R$28,$R19),$S19+$U19,$U19),IF(DV$66>($R$28-1),$U19,0))*$R$26)","v":0},null,{"$f":"IF(DX$66<$R$28,0,IF($R19>0,IF(0=MOD(DX$66-$R$28,$R19),$S19+$U19,$U19),IF(DX$66>($R$28-1),$U19,0))*$R$26)","v":0},null,{"$f":"IF(DZ$66<$R$28,0,IF($R19>0,IF(0=MOD(DZ$66-$R$28,$R19),$S19+$U19,$U19),IF(DZ$66>($R$28-1),$U19,0))*$R$26)","v":0},null,{"$f":"IF(EB$66<$R$28,0,IF($R19>0,IF(0=MOD(EB$66-$R$28,$R19),$S19+$U19,$U19),IF(EB$66>($R$28-1),$U19,0))*$R$26)","v":0},null,{"$f":"IF(ED$66<$R$28,0,IF($R19>0,IF(0=MOD(ED$66-$R$28,$R19),$S19+$U19,$U19),IF(ED$66>($R$28-1),$U19,0))*$R$26)","v":0},null,{"$f":"IF(EF$66<$R$28,0,IF($R19>0,IF(0=MOD(EF$66-$R$28,$R19),$S19+$U19,$U19),IF(EF$66>($R$28-1),$U19,0))*$R$26)","v":0},null,{"$f":"IF(EH$66<$R$28,0,IF($R19>0,IF(0=MOD(EH$66-$R$28,$R19),$S19+$U19,$U19),IF(EH$66>($R$28-1),$U19,0))*$R$26)","v":0},null,{"$f":"IF(EJ$66<$R$28,0,IF($R19>0,IF(0=MOD(EJ$66-$R$28,$R19),$S19+$U19,$U19),IF(EJ$66>($R$28-1),$U19,0))*$R$26)","v":0},null,{"$f":"IF(EL$66<$R$28,0,IF($R19>0,IF(0=MOD(EL$66-$R$28,$R19),$S19+$U19,$U19),IF(EL$66>($R$28-1),$U19,0))*$R$26)","v":0},null,{"$f":"IF(EN$66<$R$28,0,IF($R19>0,IF(0=MOD(EN$66-$R$28,$R19),$S19+$U19,$U19),IF(EN$66>($R$28-1),$U19,0))*$R$26)","v":0},null,{"$f":"IF(EP$66<$R$28,0,IF($R19>0,IF(0=MOD(EP$66-$R$28,$R19),$S19+$U19,$U19),IF(EP$66>($R$28-1),$U19,0))*$R$26)","v":0},null,{"$f":"IF(ER$66<$R$28,0,IF($R19>0,IF(0=MOD(ER$66-$R$28,$R19),$S19+$U19,$U19),IF(ER$66>($R$28-1),$U19,0))*$R$26)","v":0},null,{"$f":"IF(ET$66<$R$28,0,IF($R19>0,IF(0=MOD(ET$66-$R$28,$R19),$S19+$U19,$U19),IF(ET$66>($R$28-1),$U19,0))*$R$26)","v":0},null,{"$f":"IF(EV$66<$R$28,0,IF($R19>0,IF(0=MOD(EV$66-$R$28,$R19),$S19+$U19,$U19),IF(EV$66>($R$28-1),$U19,0))*$R$26)","v":0},null,{"$f":"IF(EX$66<$R$28,0,IF($R19>0,IF(0=MOD(EX$66-$R$28,$R19),$S19+$U19,$U19),IF(EX$66>($R$28-1),$U19,0))*$R$26)","v":0},null,{"$f":"IF(EZ$66<$R$28,0,IF($R19>0,IF(0=MOD(EZ$66-$R$28,$R19),$S19+$U19,$U19),IF(EZ$66>($R$28-1),$U19,0))*$R$26)","v":0},null,{"$f":"IF(FB$66<$R$28,0,IF($R19>0,IF(0=MOD(FB$66-$R$28,$R19),$S19+$U19,$U19),IF(FB$66>($R$28-1),$U19,0))*$R$26)","v":0},null,{"$f":"IF(FD$66<$R$28,0,IF($R19>0,IF(0=MOD(FD$66-$R$28,$R19),$S19+$U19,$U19),IF(FD$66>($R$28-1),$U19,0))*$R$26)","v":0},null,{"$f":"IF(FF$66<$R$28,0,IF($R19>0,IF(0=MOD(FF$66-$R$28,$R19),$S19+$U19,$U19),IF(FF$66>($R$28-1),$U19,0))*$R$26)","v":0},null,{"$f":"IF(FH$66<$R$28,0,IF($R19>0,IF(0=MOD(FH$66-$R$28,$R19),$S19+$U19,$U19),IF(FH$66>($R$28-1),$U19,0))*$R$26)","v":0},null,{"$f":"IF(FJ$66<$R$28,0,IF($R19>0,IF(0=MOD(FJ$66-$R$28,$R19),$S19+$U19,$U19),IF(FJ$66>($R$28-1),$U19,0))*$R$26)","v":0},null,{"$f":"IF(FL$66<$R$28,0,IF($R19>0,IF(0=MOD(FL$66-$R$28,$R19),$S19+$U19,$U19),IF(FL$66>($R$28-1),$U19,0))*$R$26)","v":0},null,{"$f":"IF(FN$66<$R$28,0,IF($R19>0,IF(0=MOD(FN$66-$R$28,$R19),$S19+$U19,$U19),IF(FN$66>($R$28-1),$U19,0))*$R$26)","v":0},null,{"$f":"IF(FP$66<$R$28,0,IF($R19>0,IF(0=MOD(FP$66-$R$28,$R19),$S19+$U19,$U19),IF(FP$66>($R$28-1),$U19,0))*$R$26)","v":0},null,{"$f":"IF(FR$66<$R$28,0,IF($R19>0,IF(0=MOD(FR$66-$R$28,$R19),$S19+$U19,$U19),IF(FR$66>($R$28-1),$U19,0))*$R$26)","v":0},null,{"$f":"IF(FT$66<$R$28,0,IF($R19>0,IF(0=MOD(FT$66-$R$28,$R19),$S19+$U19,$U19),IF(FT$66>($R$28-1),$U19,0))*$R$26)","v":0},null,{"$f":"IF(FV$66<$R$28,0,IF($R19>0,IF(0=MOD(FV$66-$R$28,$R19),$S19+$U19,$U19),IF(FV$66>($R$28-1),$U19,0))*$R$26)","v":0},null,{"$f":"IF(FX$66<$R$28,0,IF($R19>0,IF(0=MOD(FX$66-$R$28,$R19),$S19+$U19,$U19),IF(FX$66>($R$28-1),$U19,0))*$R$26)","v":0},null,{"$f":"IF(FZ$66<$R$28,0,IF($R19>0,IF(0=MOD(FZ$66-$R$28,$R19),$S19+$U19,$U19),IF(FZ$66>($R$28-1),$U19,0))*$R$26)","v":0},null,{"$f":"IF(GB$66<$R$28,0,IF($R19>0,IF(0=MOD(GB$66-$R$28,$R19),$S19+$U19,$U19),IF(GB$66>($R$28-1),$U19,0))*$R$26)","v":0},null,{"$f":"IF(GD$66<$R$28,0,IF($R19>0,IF(0=MOD(GD$66-$R$28,$R19),$S19+$U19,$U19),IF(GD$66>($R$28-1),$U19,0))*$R$26)","v":0},null,{"$f":"IF(GF$66<$R$28,0,IF($R19>0,IF(0=MOD(GF$66-$R$28,$R19),$S19+$U19,$U19),IF(GF$66>($R$28-1),$U19,0))*$R$26)","v":0},null,{"$f":"IF(GH$66<$R$28,0,IF($R19>0,IF(0=MOD(GH$66-$R$28,$R19),$S19+$U19,$U19),IF(GH$66>($R$28-1),$U19,0))*$R$26)","v":0},null,{"$f":"IF(GJ$66<$R$28,0,IF($R19>0,IF(0=MOD(GJ$66-$R$28,$R19),$S19+$U19,$U19),IF(GJ$66>($R$28-1),$U19,0))*$R$26)","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"J20","v":"Communication Line"},null,{"$f":"IF(L$66<$R$28,0,IF($R20>0,IF(0=MOD(L$66-$R$28,$R20),$S20+$U20,$U20),IF(L$66>($R$28-1),$U20,0))*$R$26)","v":0},null,{"$f":"IF(N$66<$R$28,0,IF($R20>0,IF(0=MOD(N$66-$R$28,$R20),$S20+$U20,$U20),IF(N$66>($R$28-1),$U20,0))*$R$26)","v":0},null,{"$f":"IF(P$66<$R$28,0,IF($R20>0,IF(0=MOD(P$66-$R$28,$R20),$S20+$U20,$U20),IF(P$66>($R$28-1),$U20,0))*$R$26)","v":0},null,{"$f":"IF(R$66<$R$28,0,IF($R20>0,IF(0=MOD(R$66-$R$28,$R20),$S20+$U20,$U20),IF(R$66>($R$28-1),$U20,0))*$R$26)","v":0},null,{"$f":"IF(T$66<$R$28,0,IF($R20>0,IF(0=MOD(T$66-$R$28,$R20),$S20+$U20,$U20),IF(T$66>($R$28-1),$U20,0))*$R$26)","v":0},null,{"$f":"IF(V$66<$R$28,0,IF($R20>0,IF(0=MOD(V$66-$R$28,$R20),$S20+$U20,$U20),IF(V$66>($R$28-1),$U20,0))*$R$26)","v":0},null,{"$f":"IF(X$66<$R$28,0,IF($R20>0,IF(0=MOD(X$66-$R$28,$R20),$S20+$U20,$U20),IF(X$66>($R$28-1),$U20,0))*$R$26)","v":0},null,{"$f":"IF(Z$66<$R$28,0,IF($R20>0,IF(0=MOD(Z$66-$R$28,$R20),$S20+$U20,$U20),IF(Z$66>($R$28-1),$U20,0))*$R$26)","v":0},null,{"$f":"IF(AB$66<$R$28,0,IF($R20>0,IF(0=MOD(AB$66-$R$28,$R20),$S20+$U20,$U20),IF(AB$66>($R$28-1),$U20,0))*$R$26)","v":0},null,{"$f":"IF(AD$66<$R$28,0,IF($R20>0,IF(0=MOD(AD$66-$R$28,$R20),$S20+$U20,$U20),IF(AD$66>($R$28-1),$U20,0))*$R$26)","v":0},null,{"$f":"IF(AF$66<$R$28,0,IF($R20>0,IF(0=MOD(AF$66-$R$28,$R20),$S20+$U20,$U20),IF(AF$66>($R$28-1),$U20,0))*$R$26)","v":0},null,{"$f":"IF(AH$66<$R$28,0,IF($R20>0,IF(0=MOD(AH$66-$R$28,$R20),$S20+$U20,$U20),IF(AH$66>($R$28-1),$U20,0))*$R$26)","v":0},null,{"$f":"IF(AJ$66<$R$28,0,IF($R20>0,IF(0=MOD(AJ$66-$R$28,$R20),$S20+$U20,$U20),IF(AJ$66>($R$28-1),$U20,0))*$R$26)","v":0},null,{"$f":"IF(AL$66<$R$28,0,IF($R20>0,IF(0=MOD(AL$66-$R$28,$R20),$S20+$U20,$U20),IF(AL$66>($R$28-1),$U20,0))*$R$26)","v":0},null,{"$f":"IF(AN$66<$R$28,0,IF($R20>0,IF(0=MOD(AN$66-$R$28,$R20),$S20+$U20,$U20),IF(AN$66>($R$28-1),$U20,0))*$R$26)","v":0},null,{"$f":"IF(AP$66<$R$28,0,IF($R20>0,IF(0=MOD(AP$66-$R$28,$R20),$S20+$U20,$U20),IF(AP$66>($R$28-1),$U20,0))*$R$26)","v":0},null,{"$f":"IF(AR$66<$R$28,0,IF($R20>0,IF(0=MOD(AR$66-$R$28,$R20),$S20+$U20,$U20),IF(AR$66>($R$28-1),$U20,0))*$R$26)","v":0},null,{"$f":"IF(AT$66<$R$28,0,IF($R20>0,IF(0=MOD(AT$66-$R$28,$R20),$S20+$U20,$U20),IF(AT$66>($R$28-1),$U20,0))*$R$26)","v":0},null,{"$f":"IF(AV$66<$R$28,0,IF($R20>0,IF(0=MOD(AV$66-$R$28,$R20),$S20+$U20,$U20),IF(AV$66>($R$28-1),$U20,0))*$R$26)","v":0},null,{"$f":"IF(AX$66<$R$28,0,IF($R20>0,IF(0=MOD(AX$66-$R$28,$R20),$S20+$U20,$U20),IF(AX$66>($R$28-1),$U20,0))*$R$26)","v":0},null,{"$f":"IF(AZ$66<$R$28,0,IF($R20>0,IF(0=MOD(AZ$66-$R$28,$R20),$S20+$U20,$U20),IF(AZ$66>($R$28-1),$U20,0))*$R$26)","v":0},null,{"$f":"IF(BB$66<$R$28,0,IF($R20>0,IF(0=MOD(BB$66-$R$28,$R20),$S20+$U20,$U20),IF(BB$66>($R$28-1),$U20,0))*$R$26)","v":0},null,{"$f":"IF(BD$66<$R$28,0,IF($R20>0,IF(0=MOD(BD$66-$R$28,$R20),$S20+$U20,$U20),IF(BD$66>($R$28-1),$U20,0))*$R$26)","v":0},null,{"$f":"IF(BF$66<$R$28,0,IF($R20>0,IF(0=MOD(BF$66-$R$28,$R20),$S20+$U20,$U20),IF(BF$66>($R$28-1),$U20,0))*$R$26)","v":0},null,{"$f":"IF(BH$66<$R$28,0,IF($R20>0,IF(0=MOD(BH$66-$R$28,$R20),$S20+$U20,$U20),IF(BH$66>($R$28-1),$U20,0))*$R$26)","v":0},null,{"$f":"IF(BJ$66<$R$28,0,IF($R20>0,IF(0=MOD(BJ$66-$R$28,$R20),$S20+$U20,$U20),IF(BJ$66>($R$28-1),$U20,0))*$R$26)","v":0},null,{"$f":"IF(BL$66<$R$28,0,IF($R20>0,IF(0=MOD(BL$66-$R$28,$R20),$S20+$U20,$U20),IF(BL$66>($R$28-1),$U20,0))*$R$26)","v":0},null,{"$f":"IF(BN$66<$R$28,0,IF($R20>0,IF(0=MOD(BN$66-$R$28,$R20),$S20+$U20,$U20),IF(BN$66>($R$28-1),$U20,0))*$R$26)","v":0},null,{"$f":"IF(BP$66<$R$28,0,IF($R20>0,IF(0=MOD(BP$66-$R$28,$R20),$S20+$U20,$U20),IF(BP$66>($R$28-1),$U20,0))*$R$26)","v":0},null,{"$f":"IF(BR$66<$R$28,0,IF($R20>0,IF(0=MOD(BR$66-$R$28,$R20),$S20+$U20,$U20),IF(BR$66>($R$28-1),$U20,0))*$R$26)","v":0},null,{"$f":"IF(BT$66<$R$28,0,IF($R20>0,IF(0=MOD(BT$66-$R$28,$R20),$S20+$U20,$U20),IF(BT$66>($R$28-1),$U20,0))*$R$26)","v":0},null,{"$f":"IF(BV$66<$R$28,0,IF($R20>0,IF(0=MOD(BV$66-$R$28,$R20),$S20+$U20,$U20),IF(BV$66>($R$28-1),$U20,0))*$R$26)","v":0},null,{"$f":"IF(BX$66<$R$28,0,IF($R20>0,IF(0=MOD(BX$66-$R$28,$R20),$S20+$U20,$U20),IF(BX$66>($R$28-1),$U20,0))*$R$26)","v":0},null,{"$f":"IF(BZ$66<$R$28,0,IF($R20>0,IF(0=MOD(BZ$66-$R$28,$R20),$S20+$U20,$U20),IF(BZ$66>($R$28-1),$U20,0))*$R$26)","v":0},null,{"$f":"IF(CB$66<$R$28,0,IF($R20>0,IF(0=MOD(CB$66-$R$28,$R20),$S20+$U20,$U20),IF(CB$66>($R$28-1),$U20,0))*$R$26)","v":0},null,{"$f":"IF(CD$66<$R$28,0,IF($R20>0,IF(0=MOD(CD$66-$R$28,$R20),$S20+$U20,$U20),IF(CD$66>($R$28-1),$U20,0))*$R$26)","v":0},null,{"$f":"IF(CF$66<$R$28,0,IF($R20>0,IF(0=MOD(CF$66-$R$28,$R20),$S20+$U20,$U20),IF(CF$66>($R$28-1),$U20,0))*$R$26)","v":0},null,{"$f":"IF(CH$66<$R$28,0,IF($R20>0,IF(0=MOD(CH$66-$R$28,$R20),$S20+$U20,$U20),IF(CH$66>($R$28-1),$U20,0))*$R$26)","v":0},null,{"$f":"IF(CJ$66<$R$28,0,IF($R20>0,IF(0=MOD(CJ$66-$R$28,$R20),$S20+$U20,$U20),IF(CJ$66>($R$28-1),$U20,0))*$R$26)","v":0},null,{"$f":"IF(CL$66<$R$28,0,IF($R20>0,IF(0=MOD(CL$66-$R$28,$R20),$S20+$U20,$U20),IF(CL$66>($R$28-1),$U20,0))*$R$26)","v":0},null,{"$f":"IF(CN$66<$R$28,0,IF($R20>0,IF(0=MOD(CN$66-$R$28,$R20),$S20+$U20,$U20),IF(CN$66>($R$28-1),$U20,0))*$R$26)","v":0},null,{"$f":"IF(CP$66<$R$28,0,IF($R20>0,IF(0=MOD(CP$66-$R$28,$R20),$S20+$U20,$U20),IF(CP$66>($R$28-1),$U20,0))*$R$26)","v":0},null,{"$f":"IF(CR$66<$R$28,0,IF($R20>0,IF(0=MOD(CR$66-$R$28,$R20),$S20+$U20,$U20),IF(CR$66>($R$28-1),$U20,0))*$R$26)","v":0},null,{"$f":"IF(CT$66<$R$28,0,IF($R20>0,IF(0=MOD(CT$66-$R$28,$R20),$S20+$U20,$U20),IF(CT$66>($R$28-1),$U20,0))*$R$26)","v":0},null,{"$f":"IF(CV$66<$R$28,0,IF($R20>0,IF(0=MOD(CV$66-$R$28,$R20),$S20+$U20,$U20),IF(CV$66>($R$28-1),$U20,0))*$R$26)","v":0},null,{"$f":"IF(CX$66<$R$28,0,IF($R20>0,IF(0=MOD(CX$66-$R$28,$R20),$S20+$U20,$U20),IF(CX$66>($R$28-1),$U20,0))*$R$26)","v":0},null,{"$f":"IF(CZ$66<$R$28,0,IF($R20>0,IF(0=MOD(CZ$66-$R$28,$R20),$S20+$U20,$U20),IF(CZ$66>($R$28-1),$U20,0))*$R$26)","v":0},null,{"$f":"IF(DB$66<$R$28,0,IF($R20>0,IF(0=MOD(DB$66-$R$28,$R20),$S20+$U20,$U20),IF(DB$66>($R$28-1),$U20,0))*$R$26)","v":0},null,{"$f":"IF(DD$66<$R$28,0,IF($R20>0,IF(0=MOD(DD$66-$R$28,$R20),$S20+$U20,$U20),IF(DD$66>($R$28-1),$U20,0))*$R$26)","v":0},null,{"$f":"IF(DF$66<$R$28,0,IF($R20>0,IF(0=MOD(DF$66-$R$28,$R20),$S20+$U20,$U20),IF(DF$66>($R$28-1),$U20,0))*$R$26)","v":0},null,{"$f":"IF(DH$66<$R$28,0,IF($R20>0,IF(0=MOD(DH$66-$R$28,$R20),$S20+$U20,$U20),IF(DH$66>($R$28-1),$U20,0))*$R$26)","v":0},null,{"$f":"IF(DJ$66<$R$28,0,IF($R20>0,IF(0=MOD(DJ$66-$R$28,$R20),$S20+$U20,$U20),IF(DJ$66>($R$28-1),$U20,0))*$R$26)","v":0},null,{"$f":"IF(DL$66<$R$28,0,IF($R20>0,IF(0=MOD(DL$66-$R$28,$R20),$S20+$U20,$U20),IF(DL$66>($R$28-1),$U20,0))*$R$26)","v":0},null,{"$f":"IF(DN$66<$R$28,0,IF($R20>0,IF(0=MOD(DN$66-$R$28,$R20),$S20+$U20,$U20),IF(DN$66>($R$28-1),$U20,0))*$R$26)","v":0},null,{"$f":"IF(DP$66<$R$28,0,IF($R20>0,IF(0=MOD(DP$66-$R$28,$R20),$S20+$U20,$U20),IF(DP$66>($R$28-1),$U20,0))*$R$26)","v":0},null,{"$f":"IF(DR$66<$R$28,0,IF($R20>0,IF(0=MOD(DR$66-$R$28,$R20),$S20+$U20,$U20),IF(DR$66>($R$28-1),$U20,0))*$R$26)","v":0},null,{"$f":"IF(DT$66<$R$28,0,IF($R20>0,IF(0=MOD(DT$66-$R$28,$R20),$S20+$U20,$U20),IF(DT$66>($R$28-1),$U20,0))*$R$26)","v":0},null,{"$f":"IF(DV$66<$R$28,0,IF($R20>0,IF(0=MOD(DV$66-$R$28,$R20),$S20+$U20,$U20),IF(DV$66>($R$28-1),$U20,0))*$R$26)","v":0},null,{"$f":"IF(DX$66<$R$28,0,IF($R20>0,IF(0=MOD(DX$66-$R$28,$R20),$S20+$U20,$U20),IF(DX$66>($R$28-1),$U20,0))*$R$26)","v":0},null,{"$f":"IF(DZ$66<$R$28,0,IF($R20>0,IF(0=MOD(DZ$66-$R$28,$R20),$S20+$U20,$U20),IF(DZ$66>($R$28-1),$U20,0))*$R$26)","v":0},null,{"$f":"IF(EB$66<$R$28,0,IF($R20>0,IF(0=MOD(EB$66-$R$28,$R20),$S20+$U20,$U20),IF(EB$66>($R$28-1),$U20,0))*$R$26)","v":0},null,{"$f":"IF(ED$66<$R$28,0,IF($R20>0,IF(0=MOD(ED$66-$R$28,$R20),$S20+$U20,$U20),IF(ED$66>($R$28-1),$U20,0))*$R$26)","v":0},null,{"$f":"IF(EF$66<$R$28,0,IF($R20>0,IF(0=MOD(EF$66-$R$28,$R20),$S20+$U20,$U20),IF(EF$66>($R$28-1),$U20,0))*$R$26)","v":0},null,{"$f":"IF(EH$66<$R$28,0,IF($R20>0,IF(0=MOD(EH$66-$R$28,$R20),$S20+$U20,$U20),IF(EH$66>($R$28-1),$U20,0))*$R$26)","v":0},null,{"$f":"IF(EJ$66<$R$28,0,IF($R20>0,IF(0=MOD(EJ$66-$R$28,$R20),$S20+$U20,$U20),IF(EJ$66>($R$28-1),$U20,0))*$R$26)","v":0},null,{"$f":"IF(EL$66<$R$28,0,IF($R20>0,IF(0=MOD(EL$66-$R$28,$R20),$S20+$U20,$U20),IF(EL$66>($R$28-1),$U20,0))*$R$26)","v":0},null,{"$f":"IF(EN$66<$R$28,0,IF($R20>0,IF(0=MOD(EN$66-$R$28,$R20),$S20+$U20,$U20),IF(EN$66>($R$28-1),$U20,0))*$R$26)","v":0},null,{"$f":"IF(EP$66<$R$28,0,IF($R20>0,IF(0=MOD(EP$66-$R$28,$R20),$S20+$U20,$U20),IF(EP$66>($R$28-1),$U20,0))*$R$26)","v":0},null,{"$f":"IF(ER$66<$R$28,0,IF($R20>0,IF(0=MOD(ER$66-$R$28,$R20),$S20+$U20,$U20),IF(ER$66>($R$28-1),$U20,0))*$R$26)","v":0},null,{"$f":"IF(ET$66<$R$28,0,IF($R20>0,IF(0=MOD(ET$66-$R$28,$R20),$S20+$U20,$U20),IF(ET$66>($R$28-1),$U20,0))*$R$26)","v":0},null,{"$f":"IF(EV$66<$R$28,0,IF($R20>0,IF(0=MOD(EV$66-$R$28,$R20),$S20+$U20,$U20),IF(EV$66>($R$28-1),$U20,0))*$R$26)","v":0},null,{"$f":"IF(EX$66<$R$28,0,IF($R20>0,IF(0=MOD(EX$66-$R$28,$R20),$S20+$U20,$U20),IF(EX$66>($R$28-1),$U20,0))*$R$26)","v":0},null,{"$f":"IF(EZ$66<$R$28,0,IF($R20>0,IF(0=MOD(EZ$66-$R$28,$R20),$S20+$U20,$U20),IF(EZ$66>($R$28-1),$U20,0))*$R$26)","v":0},null,{"$f":"IF(FB$66<$R$28,0,IF($R20>0,IF(0=MOD(FB$66-$R$28,$R20),$S20+$U20,$U20),IF(FB$66>($R$28-1),$U20,0))*$R$26)","v":0},null,{"$f":"IF(FD$66<$R$28,0,IF($R20>0,IF(0=MOD(FD$66-$R$28,$R20),$S20+$U20,$U20),IF(FD$66>($R$28-1),$U20,0))*$R$26)","v":0},null,{"$f":"IF(FF$66<$R$28,0,IF($R20>0,IF(0=MOD(FF$66-$R$28,$R20),$S20+$U20,$U20),IF(FF$66>($R$28-1),$U20,0))*$R$26)","v":0},null,{"$f":"IF(FH$66<$R$28,0,IF($R20>0,IF(0=MOD(FH$66-$R$28,$R20),$S20+$U20,$U20),IF(FH$66>($R$28-1),$U20,0))*$R$26)","v":0},null,{"$f":"IF(FJ$66<$R$28,0,IF($R20>0,IF(0=MOD(FJ$66-$R$28,$R20),$S20+$U20,$U20),IF(FJ$66>($R$28-1),$U20,0))*$R$26)","v":0},null,{"$f":"IF(FL$66<$R$28,0,IF($R20>0,IF(0=MOD(FL$66-$R$28,$R20),$S20+$U20,$U20),IF(FL$66>($R$28-1),$U20,0))*$R$26)","v":0},null,{"$f":"IF(FN$66<$R$28,0,IF($R20>0,IF(0=MOD(FN$66-$R$28,$R20),$S20+$U20,$U20),IF(FN$66>($R$28-1),$U20,0))*$R$26)","v":0},null,{"$f":"IF(FP$66<$R$28,0,IF($R20>0,IF(0=MOD(FP$66-$R$28,$R20),$S20+$U20,$U20),IF(FP$66>($R$28-1),$U20,0))*$R$26)","v":0},null,{"$f":"IF(FR$66<$R$28,0,IF($R20>0,IF(0=MOD(FR$66-$R$28,$R20),$S20+$U20,$U20),IF(FR$66>($R$28-1),$U20,0))*$R$26)","v":0},null,{"$f":"IF(FT$66<$R$28,0,IF($R20>0,IF(0=MOD(FT$66-$R$28,$R20),$S20+$U20,$U20),IF(FT$66>($R$28-1),$U20,0))*$R$26)","v":0},null,{"$f":"IF(FV$66<$R$28,0,IF($R20>0,IF(0=MOD(FV$66-$R$28,$R20),$S20+$U20,$U20),IF(FV$66>($R$28-1),$U20,0))*$R$26)","v":0},null,{"$f":"IF(FX$66<$R$28,0,IF($R20>0,IF(0=MOD(FX$66-$R$28,$R20),$S20+$U20,$U20),IF(FX$66>($R$28-1),$U20,0))*$R$26)","v":0},null,{"$f":"IF(FZ$66<$R$28,0,IF($R20>0,IF(0=MOD(FZ$66-$R$28,$R20),$S20+$U20,$U20),IF(FZ$66>($R$28-1),$U20,0))*$R$26)","v":0},null,{"$f":"IF(GB$66<$R$28,0,IF($R20>0,IF(0=MOD(GB$66-$R$28,$R20),$S20+$U20,$U20),IF(GB$66>($R$28-1),$U20,0))*$R$26)","v":0},null,{"$f":"IF(GD$66<$R$28,0,IF($R20>0,IF(0=MOD(GD$66-$R$28,$R20),$S20+$U20,$U20),IF(GD$66>($R$28-1),$U20,0))*$R$26)","v":0},null,{"$f":"IF(GF$66<$R$28,0,IF($R20>0,IF(0=MOD(GF$66-$R$28,$R20),$S20+$U20,$U20),IF(GF$66>($R$28-1),$U20,0))*$R$26)","v":0},null,{"$f":"IF(GH$66<$R$28,0,IF($R20>0,IF(0=MOD(GH$66-$R$28,$R20),$S20+$U20,$U20),IF(GH$66>($R$28-1),$U20,0))*$R$26)","v":0},null,{"$f":"IF(GJ$66<$R$28,0,IF($R20>0,IF(0=MOD(GJ$66-$R$28,$R20),$S20+$U20,$U20),IF(GJ$66>($R$28-1),$U20,0))*$R$26)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,"TOTAL Incremental Cost",null,{"$f":"SUM(L74:M76)","v":0},null,{"$f":"SUM(N74:O76)","v":0},null,{"$f":"SUM(P74:Q76)","v":0},null,{"$f":"SUM(R74:S76)","v":0},null,{"$f":"SUM(T74:U76)","v":0},null,{"$f":"SUM(V74:W76)","v":0},null,{"$f":"SUM(X74:Y76)","v":0},null,{"$f":"SUM(Z74:AA76)","v":0},null,{"$f":"SUM(AB74:AC76)","v":0},null,{"$f":"SUM(AD74:AE76)","v":0},null,{"$f":"SUM(AF74:AG76)","v":0},null,{"$f":"SUM(AH74:AI76)","v":0},null,{"$f":"SUM(AJ74:AK76)","v":0},null,{"$f":"SUM(AL74:AM76)","v":0},null,{"$f":"SUM(AN74:AO76)","v":0},null,{"$f":"SUM(AP74:AQ76)","v":0},null,{"$f":"SUM(AR74:AS76)","v":0},null,{"$f":"SUM(AT74:AU76)","v":0},null,{"$f":"SUM(AV74:AW76)","v":0},null,{"$f":"SUM(AX74:AY76)","v":0},null,{"$f":"SUM(AZ74:BA76)","v":0},null,{"$f":"SUM(BB74:BC76)","v":0},null,{"$f":"SUM(BD74:BE76)","v":0},null,{"$f":"SUM(BF74:BG76)","v":0},null,{"$f":"SUM(BH74:BI76)","v":0},null,{"$f":"SUM(BJ74:BK76)","v":0},null,{"$f":"SUM(BL74:BM76)","v":0},null,{"$f":"SUM(BN74:BO76)","v":0},null,{"$f":"SUM(BP74:BQ76)","v":0},null,{"$f":"SUM(BR74:BS76)","v":0},null,{"$f":"SUM(BT74:BU76)","v":0},null,{"$f":"SUM(BV74:BW76)","v":0},null,{"$f":"SUM(BX74:BY76)","v":0},null,{"$f":"SUM(BZ74:CA76)","v":0},null,{"$f":"SUM(CB74:CC76)","v":0},null,{"$f":"SUM(CD74:CE76)","v":0},null,{"$f":"SUM(CF74:CG76)","v":0},null,{"$f":"SUM(CH74:CI76)","v":0},null,{"$f":"SUM(CJ74:CK76)","v":0},null,{"$f":"SUM(CL74:CM76)","v":0},null,{"$f":"SUM(CN74:CO76)","v":0},null,{"$f":"SUM(CP74:CQ76)","v":0},null,{"$f":"SUM(CR74:CS76)","v":0},null,{"$f":"SUM(CT74:CU76)","v":0},null,{"$f":"SUM(CV74:CW76)","v":0},null,{"$f":"SUM(CX74:CY76)","v":0},null,{"$f":"SUM(CZ74:DA76)","v":0},null,{"$f":"SUM(DB74:DC76)","v":0},null,{"$f":"SUM(DD74:DE76)","v":0},null,{"$f":"SUM(DF74:DG76)","v":0},null,{"$f":"SUM(DH74:DI76)","v":0},null,{"$f":"SUM(DJ74:DK76)","v":0},null,{"$f":"SUM(DL74:DM76)","v":0},null,{"$f":"SUM(DN74:DO76)","v":0},null,{"$f":"SUM(DP74:DQ76)","v":0},null,{"$f":"SUM(DR74:DS76)","v":0},null,{"$f":"SUM(DT74:DU76)","v":0},null,{"$f":"SUM(DV74:DW76)","v":0},null,{"$f":"SUM(DX74:DY76)","v":0},null,{"$f":"SUM(DZ74:EA76)","v":0},null,{"$f":"SUM(EB74:EC76)","v":0},null,{"$f":"SUM(ED74:EE76)","v":0},null,{"$f":"SUM(EF74:EG76)","v":0},null,{"$f":"SUM(EH74:EI76)","v":0},null,{"$f":"SUM(EJ74:EK76)","v":0},null,{"$f":"SUM(EL74:EM76)","v":0},null,{"$f":"SUM(EN74:EO76)","v":0},null,{"$f":"SUM(EP74:EQ76)","v":0},null,{"$f":"SUM(ER74:ES76)","v":0},null,{"$f":"SUM(ET74:EU76)","v":0},null,{"$f":"SUM(EV74:EW76)","v":0},null,{"$f":"SUM(EX74:EY76)","v":0},null,{"$f":"SUM(EZ74:FA76)","v":0},null,{"$f":"SUM(FB74:FC76)","v":0},null,{"$f":"SUM(FD74:FE76)","v":0},null,{"$f":"SUM(FF74:FG76)","v":0},null,{"$f":"SUM(FH74:FI76)","v":0},null,{"$f":"SUM(FJ74:FK76)","v":0},null,{"$f":"SUM(FL74:FM76)","v":0},null,{"$f":"SUM(FN74:FO76)","v":0},null,{"$f":"SUM(FP74:FQ76)","v":0},null,{"$f":"SUM(FR74:FS76)","v":0},null,{"$f":"SUM(FT74:FU76)","v":0},null,{"$f":"SUM(FV74:FW76)","v":0},null,{"$f":"SUM(FX74:FY76)","v":0},null,{"$f":"SUM(FZ74:GA76)","v":0},null,{"$f":"SUM(GB74:GC76)","v":0},null,{"$f":"SUM(GD74:GE76)","v":0},null,{"$f":"SUM(GF74:GG76)","v":0},null,{"$f":"SUM(GH74:GI76)","v":0},null,{"$f":"SUM(GJ74:GK76)","v":0}]

{"sheet":"TSS-Traffic Actuated Timing","index":19,"n_rows":79,"n_cols":192,"rows_kept":79,"cut":false,"hidden":false,"merged":[[3,1,3,6],[67,1,67,6],[60,1,60,6],[61,1,61,6],[62,1,62,6],[2,1,2,6],[4,1,4,6],[5,1,5,6],[6,1,6,6],[7,1,7,6],[8,1,8,6],[17,1,17,6],[18,1,18,6],[18,18,18,19],[8,8,10,10],[8,16,10,17],[8,18,10,19],[41,15,41,16],[41,17,41,18],[41,19,41,20],[43,1,43,6],[43,11,43,12],[43,13,43,14],[43,15,43,16],[43,17,43,18],[43,19,43,20],[66,11,66,12],[66,13,66,14],[66,15,66,16],[12,18,12,19],[11,18,11,19],[12,20,12,21],[11,20,11,21],[22,22,22,23],[19,1,19,6],[19,18,19,19],[19,20,19,21],[22,1,22,6],[22,18,22,19],[22,20,22,21],[19,22,19,23],[14,1,14,6],[15,1,15,6],[15,18,15,19],[15,20,15,21],[15,22,15,23],[16,1,16,6],[63,1,63,6],[64,1,64,6],[11,22,11,23],[11,1,11,6],[50,1,50,6],[51,1,51,6],[21,22,21,23],[17,22,17,23],[16,22,16,23],[20,1,20,6],[20,18,20,19],[20,20,20,21],[20,22,20,23],[21,1,21,6],[18,20,18,21],[18,22,18,23],[14,18,14,19],[14,20,14,21],[14,22,14,23],[52,1,52,6],[55,1,55,6],[12,22,12,23],[17,18,17,19],[12,1,12,6],[13,1,13,6],[13,18,13,19],[32,1,32,6],[33,1,33,6],[34,1,34,6],[35,1,35,6],[36,1,36,6],[37,1,37,6],[32,22,32,23],[47,1,47,6],[48,1,48,6],[49,1,49,6],[41,51,41,52],[8,20,10,21],[8,22,10,23],[9,1,9,6],[10,1,10,6],[28,1,28,6],[29,1,29,6],[30,1,30,6],[30,14,30,15],[30,22,30,23],[23,1,23,6],[24,1,24,6],[24,22,24,23],[25,1,25,6],[26,1,26,6],[26,22,26,23],[31,1,31,6],[13,20,13,21],[13,22,13,23],[27,1,27,6],[21,18,21,19],[16,18,16,19],[21,20,21,21],[17,20,17,21],[16,20,16,21],[41,39,41,40],[41,41,41,42],[41,43,41,44],[41,45,41,46],[41,47,41,48],[41,49,41,50],[41,27,41,28],[41,29,41,30],[41,31,41,32],[41,33,41,34],[41,35,41,36],[41,37,41,38],[41,21,41,22],[41,23,41,24],[41,25,41,26],[38,1,38,6],[39,1,39,6],[40,1,40,6],[41,1,41,6],[41,11,41,12],[41,13,41,14],[25,49,25,50],[26,49,26,50],[27,49,27,50],[28,49,28,50],[29,49,29,50],[30,49,30,50],[31,49,31,50],[32,49,32,50],[41,75,41,76],[41,77,41,78],[41,79,41,80],[41,81,41,82],[41,83,41,84],[41,85,41,86],[41,63,41,64],[41,65,41,66],[41,67,41,68],[41,69,41,70],[41,71,41,72],[41,73,41,74],[41,53,41,54],[41,55,41,56],[41,57,41,58],[41,59,41,60],[41,61,41,62],[41,127,41,128],[41,129,41,130],[41,131,41,132],[41,133,41,134],[41,111,41,112],[41,113,41,114],[41,115,41,116],[41,117,41,118],[41,119,41,120],[41,121,41,122],[41,99,41,100],[41,101,41,102],[41,103,41,104],[41,105,41,106],[41,107,41,108],[41,109,41,110],[41,87,41,88],[41,89,41,90],[41,91,41,92],[41,93,41,94],[41,95,41,96],[41,97,41,98],[41,183,41,184],[41,185,41,186],[41,187,41,188],[41,189,41,190],[41,191,41,192],[42,1,42,6],[41,171,41,172],[41,173,41,174],[41,175,41,176],[41,177,41,178],[41,179,41,180],[41,181,41,182],[41,159,41,160],[41,161,41,162],[41,163,41,164],[41,165,41,166],[41,167,41,168],[41,169,41,170],[41,147,41,148],[41,149,41,150],[41,151,41,152],[41,153,41,154],[41,155,41,156],[41,157,41,158],[41,135,41,136],[41,137,41,138],[41,139,41,140],[41,141,41,142],[41,143,41,144],[41,145,41,146],[41,123,41,124],[41,125,41,126],[43,45,43,46],[43,47,43,48],[43,49,43,50],[43,51,43,52],[43,53,43,54],[43,55,43,56],[43,33,43,34],[43,35,43,36],[43,37,43,38],[43,39,43,40],[43,41,43,42],[43,43,43,44],[43,21,43,22],[43,23,43,24],[43,25,43,26],[43,27,43,28],[43,29,43,30],[43,31,43,32],[43,81,43,82],[43,83,43,84],[43,85,43,86],[43,87,43,88],[43,89,43,90],[43,91,43,92],[43,69,43,70],[43,71,43,72],[43,73,43,74],[43,75,43,76],[43,77,43,78],[43,79,43,80],[43,57,43,58],[43,59,43,60],[43,61,43,62],[43,63,43,64],[43,65,43,66],[43,67,43,68],[43,117,43,118],[43,119,43,120],[43,121,43,122],[43,123,43,124],[43,125,43,126],[43,127,43,128],[43,105,43,106],[43,107,43,108],[43,109,43,110],[43,111,43,112],[43,113,43,114],[43,115,43,116],[43,93,43,94],[43,95,43,96],[43,97,43,98],[43,99,43,100],[43,101,43,102],[43,103,43,104],[43,173,43,174],[43,175,43,176],[43,153,43,154],[43,155,43,156],[43,157,43,158],[43,159,43,160],[43,161,43,162],[43,163,43,164],[43,141,43,142],[43,143,43,144],[43,145,43,146],[43,147,43,148],[43,149,43,150],[43,151,43,152],[43,129,43,130],[43,131,43,132],[43,133,43,134],[43,135,43,136],[43,137,43,138],[43,139,43,140],[44,37,44,38],[44,39,44,40],[44,41,44,42],[44,43,44,44],[44,45,44,46],[44,47,44,48],[44,25,44,26],[44,27,44,28],[44,29,44,30],[44,31,44,32],[44,33,44,34],[44,35,44,36],[43,189,43,190],[43,191,43,192],[44,1,44,6],[44,11,44,12],[44,13,44,14],[44,15,44,16],[44,17,44,18],[44,19,44,20],[44,21,44,22],[44,23,44,24],[43,177,43,178],[43,179,43,180],[43,181,43,182],[43,183,43,184],[43,185,43,186],[43,187,43,188],[43,165,43,166],[43,167,43,168],[43,169,43,170],[43,171,43,172],[44,73,44,74],[44,75,44,76],[44,77,44,78],[44,79,44,80],[44,81,44,82],[44,83,44,84],[44,61,44,62],[44,63,44,64],[44,65,44,66],[44,67,44,68],[44,69,44,70],[44,71,44,72],[44,49,44,50],[44,51,44,52],[44,53,44,54],[44,55,44,56],[44,57,44,58],[44,59,44,60],[44,109,44,110],[44,111,44,112],[44,113,44,114],[44,115,44,116],[44,117,44,118],[44,119,44,120],[44,97,44,98],[44,99,44,100],[44,101,44,102],[44,103,44,104],[44,105,44,106],[44,107,44,108],[44,85,44,86],[44,87,44,88],[44,89,44,90],[44,91,44,92],[44,93,44,94],[44,95,44,96],[44,145,44,146],[44,147,44,148],[44,149,44,150],[44,151,44,152],[44,153,44,154],[44,155,44,156],[44,133,44,134],[44,135,44,136],[44,137,44,138],[44,139,44,140],[44,141,44,142],[44,143,44,144],[44,121,44,122],[44,123,44,124],[44,125,44,126],[44,127,44,128],[44,129,44,130],[44,131,44,132],[44,181,44,182],[44,183,44,184],[44,185,44,186],[44,187,44,188],[44,189,44,190],[44,191,44,192],[44,169,44,170],[44,171,44,172],[44,173,44,174],[44,175,44,176],[44,177,44,178],[44,179,44,180],[44,157,44,158],[44,159,44,160],[44,161,44,162],[44,163,44,164],[44,165,44,166],[44,167,44,168],[45,33,45,34],[45,35,45,36],[45,37,45,38],[45,39,45,40],[45,41,45,42],[45,43,45,44],[45,21,45,22],[45,23,45,24],[45,25,45,26],[45,27,45,28],[45,29,45,30],[45,31,45,32],[45,1,45,6],[45,11,45,12],[45,13,45,14],[45,15,45,16],[45,17,45,18],[45,19,45,20],[45,69,45,70],[45,71,45,72],[45,73,45,74],[45,75,45,76],[45,77,45,78],[45,79,45,80],[45,57,45,58],[45,59,45,60],[45,61,45,62],[45,63,45,64],[45,65,45,66],[45,67,45,68],[45,45,45,46],[45,47,45,48],[45,49,45,50],[45,51,45,52],[45,53,45,54],[45,55,45,56],[45,105,45,106],[45,107,45,108],[45,109,45,110],[45,111,45,112],[45,113,45,114],[45,115,45,116],[45,93,45,94],[45,95,45,96],[45,97,45,98],[45,99,45,100],[45,101,45,102],[45,103,45,104],[45,81,45,82],[45,83,45,84],[45,85,45,86],[45,87,45,88],[45,89,45,90],[45,91,45,92],[45,161,45,162],[45,163,45,164],[45,141,45,142],[45,143,45,144],[45,145,45,146],[45,147,45,148],[45,149,45,150],[45,151,45,152],[45,129,45,130],[45,131,45,132],[45,133,45,134],[45,135,45,136],[45,137,45,138],[45,139,45,140],[45,117,45,118],[45,119,45,120],[45,121,45,122],[45,123,45,124],[45,125,45,126],[45,127,45,128],[46,25,46,26],[46,27,46,28],[46,29,46,30],[46,31,46,32],[46,33,46,34],[46,35,46,36],[45,189,45,190],[45,191,45,192],[46,1,46,6],[46,11,46,12],[46,13,46,14],[46,15,46,16],[46,17,46,18],[46,19,46,20],[46,21,46,22],[46,23,46,24],[45,177,45,178],[45,179,45,180],[45,181,45,182],[45,183,45,184],[45,185,45,186],[45,187,45,188],[45,165,45,166],[45,167,45,168],[45,169,45,170],[45,171,45,172],[45,173,45,174],[45,175,45,176],[45,153,45,154],[45,155,45,156],[45,157,45,158],[45,159,45,160],[46,61,46,62],[46,63,46,64],[46,65,46,66],[46,67,46,68],[46,69,46,70],[46,71,46,72],[46,49,46,50],[46,51,46,52],[46,53,46,54],[46,55,46,56],[46,57,46,58],[46,59,46,60],[46,37,46,38],[46,39,46,40],[46,41,46,42],[46,43,46,44],[46,45,46,46],[46,47,46,48],[46,191,46,192],[46,169,46,170],[46,171,46,172],[46,173,46,174],[46,175,46,176],[46,177,46,178],[46,179,46,180],[46,157,46,158],[46,159,46,160],[46,161,46,162],[46,163,46,164],[46,165,46,166],[46,167,46,168],[46,145,46,146],[46,147,46,148],[46,149,46,150],[46,151,46,152],[46,153,46,154],[46,155,46,156],[46,187,46,188],[46,189,46,190],[46,181,46,182],[46,183,46,184],[46,185,46,186],[46,97,46,98],[46,99,46,100],[46,101,46,102],[46,103,46,104],[46,105,46,106],[46,107,46,108],[46,85,46,86],[46,87,46,88],[46,89,46,90],[46,91,46,92],[46,93,46,94],[46,95,46,96],[46,73,46,74],[46,75,46,76],[46,77,46,78],[46,133,46,134],[46,135,46,136],[46,79,46,80],[46,81,46,82],[46,83,46,84],[46,109,46,110],[46,111,46,112],[46,113,46,114],[46,115,46,116],[46,137,46,138],[46,139,46,140],[46,141,46,142],[46,143,46,144],[46,117,46,118],[46,119,46,120],[46,121,46,122],[46,123,46,124],[46,125,46,126],[46,127,46,128],[46,129,46,130],[46,131,46,132],[66,23,66,24],[66,25,66,26],[66,27,66,28],[66,29,66,30],[66,31,66,32],[66,33,66,34],[66,61,66,62],[66,63,66,64],[66,65,66,66],[66,67,66,68],[66,69,66,70],[66,95,66,96],[66,97,66,98],[66,99,66,100],[66,101,66,102],[66,103,66,104],[66,105,66,106],[66,83,66,84],[66,85,66,86],[66,87,66,88],[66,59,66,60],[66,47,66,48],[66,49,66,50],[66,51,66,52],[66,53,66,54],[66,55,66,56],[66,57,66,58],[66,35,66,36],[66,37,66,38],[66,39,66,40],[66,41,66,42],[66,43,66,44],[66,45,66,46],[57,1,57,6],[53,1,53,6],[54,1,54,6],[58,1,58,6],[59,1,59,6],[66,1,66,6],[66,17,66,18],[66,19,66,20],[66,21,66,22],[55,10,55,15],[55,16,55,17],[65,1,65,6],[56,1,56,6],[66,89,66,90],[66,91,66,92],[66,93,66,94],[66,71,66,72],[66,73,66,74],[66,75,66,76],[66,77,66,78],[66,79,66,80],[66,81,66,82],[66,151,66,152],[66,153,66,154],[66,131,66,132],[66,133,66,134],[66,135,66,136],[66,137,66,138],[66,139,66,140],[66,141,66,142],[66,119,66,120],[66,121,66,122],[66,123,66,124],[66,125,66,126],[66,127,66,128],[66,129,66,130],[66,107,66,108],[66,109,66,110],[66,111,66,112],[66,113,66,114],[66,115,66,116],[66,117,66,118],[66,191,66,192],[69,11,69,12],[69,13,69,14],[69,15,69,16],[69,17,69,18],[69,19,69,20],[69,21,69,22],[69,23,69,24],[69,25,69,26],[69,27,69,28],[66,179,66,180],[66,181,66,182],[66,183,66,184],[66,185,66,186],[66,187,66,188],[66,189,66,190],[66,167,66,168],[66,169,66,170],[66,171,66,172],[66,173,66,174],[66,175,66,176],[66,177,66,178],[66,155,66,156],[66,157,66,158],[66,159,66,160],[66,161,66,162],[66,163,66,164],[66,165,66,166],[66,143,66,144],[66,145,66,146],[66,147,66,148],[66,149,66,150],[69,53,69,54],[69,55,69,56],[69,57,69,58],[69,59,69,60],[69,61,69,62],[69,63,69,64],[69,41,69,42],[69,43,69,44],[69,45,69,46],[69,47,69,48],[69,49,69,50],[69,51,69,52],[69,29,69,30],[69,31,69,32],[69,33,69,34],[69,35,69,36],[69,37,69,38],[69,39,69,40],[69,89,69,90],[69,91,69,92],[69,93,69,94],[69,95,69,96],[69,97,69,98],[69,99,69,100],[69,77,69,78],[69,79,69,80],[69,81,69,82],[69,83,69,84],[69,85,69,86],[69,87,69,88],[69,65,69,66],[69,67,69,68],[69,69,69,70],[69,71,69,72],[69,73,69,74],[69,75,69,76],[69,145,69,146],[69,147,69,148],[69,125,69,126],[69,127,69,128],[69,129,69,130],[69,131,69,132],[69,133,69,134],[69,135,69,136],[69,113,69,114],[69,115,69,116],[69,117,69,118],[69,119,69,120],[69,121,69,122],[69,123,69,124],[69,101,69,102],[69,103,69,104],[69,105,69,106],[69,107,69,108],[69,109,69,110],[69,111,69,112],[69,185,69,186],[69,187,69,188],[69,189,69,190],[69,191,69,192],[71,11,71,12],[71,13,71,14],[71,15,71,16],[71,17,71,18],[71,19,71,20],[71,21,71,22],[69,173,69,174],[69,175,69,176],[69,177,69,178],[69,179,69,180],[69,181,69,182],[69,183,69,184],[69,161,69,162],[69,163,69,164],[69,165,69,166],[69,167,69,168],[69,169,69,170],[69,171,69,172],[69,149,69,150],[69,151,69,152],[69,153,69,154],[69,155,69,156],[69,157,69,158],[69,159,69,160],[69,137,69,138],[69,139,69,140],[69,141,69,142],[69,143,69,144],[71,47,71,48],[71,49,71,50],[71,51,71,52],[71,53,71,54],[71,55,71,56],[71,57,71,58],[71,35,71,36],[71,37,71,38],[71,39,71,40],[71,41,71,42],[71,43,71,44],[71,45,71,46],[71,23,71,24],[71,25,71,26],[71,27,71,28],[71,29,71,30],[71,31,71,32],[71,33,71,34],[71,83,71,84],[71,85,71,86],[71,87,71,88],[71,89,71,90],[71,91,71,92],[71,93,71,94],[71,71,71,72],[71,73,71,74],[71,75,71,76],[71,77,71,78],[71,79,71,80],[71,81,71,82],[71,59,71,60],[71,61,71,62],[71,63,71,64],[71,65,71,66],[71,67,71,68],[71,69,71,70],[71,119,71,120],[71,121,71,122],[71,123,71,124],[71,125,71,126],[71,127,71,128],[71,129,71,130],[71,107,71,108],[71,109,71,110],[71,111,71,112],[71,113,71,114],[71,115,71,116],[71,117,71,118],[71,95,71,96],[71,97,71,98],[71,99,71,100],[71,101,71,102],[71,103,71,104],[71,105,71,106],[71,175,71,176],[71,177,71,178],[71,155,71,156],[71,157,71,158],[71,159,71,160],[71,161,71,162],[71,163,71,164],[71,165,71,166],[71,143,71,144],[71,145,71,146],[71,147,71,148],[71,149,71,150],[71,151,71,152],[71,153,71,154],[71,131,71,132],[71,133,71,134],[71,135,71,136],[71,137,71,138],[71,139,71,140],[71,141,71,142],[74,41,74,42],[74,43,74,44],[74,45,74,46],[74,47,74,48],[74,49,74,50],[74,51,74,52],[74,29,74,30],[74,31,74,32],[74,33,74,34],[74,35,74,36],[74,37,74,38],[74,39,74,40],[71,191,71,192],[74,11,74,12],[74,13,74,14],[74,15,74,16],[74,17,74,18],[74,19,74,20],[74,21,74,22],[74,23,74,24],[74,25,74,26],[74,27,74,28],[71,179,71,180],[71,181,71,182],[71,183,71,184],[71,185,71,186],[71,187,71,188],[71,189,71,190],[71,167,71,168],[71,169,71,170],[71,171,71,172],[71,173,71,174],[74,77,74,78],[74,79,74,80],[74,81,74,82],[74,83,74,84],[74,85,74,86],[74,87,74,88],[74,65,74,66],[74,67,74,68],[74,69,74,70],[74,71,74,72],[74,73,74,74],[74,75,74,76],[74,53,74,54],[74,55,74,56],[74,57,74,58],[74,59,74,60],[74,61,74,62],[74,63,74,64],[74,113,74,114],[74,115,74,116],[74,117,74,118],[74,119,74,120],[74,121,74,122],[74,123,74,124],[74,101,74,102],[74,103,74,104],[74,105,74,106],[74,107,74,108],[74,109,74,110],[74,111,74,112],[74,89,74,90],[74,91,74,92],[74,93,74,94],[74,95,74,96],[74,97,74,98],[74,99,74,100],[74,169,74,170],[74,171,74,172],[74,149,74,150],[74,151,74,152],[74,153,74,154],[74,155,74,156],[74,157,74,158],[74,159,74,160],[74,137,74,138],[74,139,74,140],[74,141,74,142],[74,143,74,144],[74,145,74,146],[74,147,74,148],[74,125,74,126],[74,127,74,128],[74,129,74,130],[74,131,74,132],[74,133,74,134],[74,135,74,136],[75,35,75,36],[75,37,75,38],[75,39,75,40],[75,41,75,42],[75,43,75,44],[75,45,75,46],[75,23,75,24],[75,25,75,26],[75,27,75,28],[75,29,75,30],[75,31,75,32],[75,33,75,34],[74,185,74,186],[74,187,74,188],[74,189,74,190],[74,191,74,192],[75,11,75,12],[75,13,75,14],[75,15,75,16],[75,17,75,18],[75,19,75,20],[75,21,75,22],[74,173,74,174],[74,175,74,176],[74,177,74,178],[74,179,74,180],[74,181,74,182],[74,183,74,184],[74,161,74,162],[74,163,74,164],[74,165,74,166],[74,167,74,168],[75,71,75,72],[75,73,75,74],[75,75,75,76],[75,77,75,78],[75,79,75,80],[75,81,75,82],[75,59,75,60],[75,61,75,62],[75,63,75,64],[75,65,75,66],[75,67,75,68],[75,69,75,70],[75,47,75,48],[75,49,75,50],[75,51,75,52],[75,53,75,54],[75,55,75,56],[75,57,75,58],[75,107,75,108],[75,109,75,110],[75,111,75,112],[75,113,75,114],[75,115,75,116],[75,117,75,118],[75,95,75,96],[75,97,75,98],[75,99,75,100],[75,101,75,102],[75,103,75,104],[75,105,75,106],[75,83,75,84],[75,85,75,86],[75,87,75,88],[75,89,75,90],[75,91,75,92],[75,93,75,94],[75,163,75,164],[75,165,75,166],[75,143,75,144],[75,145,75,146],[75,147,75,148]],"merged_total":1322,"flags":["merged_cut"]}
[]
[null,"Navigation",null,null,null,null,null,null,{"$f":"openingScreenTitle","v":"FHWA Tool for Operations Benefit/Cost (TOPS-BC):  Version 4.0"}]
[null,"Back",null,null,null,null,null,null,null,"PURPOSE:  Estimate Lifecycle Costs of TSM&O Strategies"]
[null,"OPENING SCREEN"]
[null,"GENERAL TOOL OVERVIEW",null,null,null,null,null,null,null,null,"WORK AREA 1 - ESTIMATE AVERAGE ANNUAL COST"]
[null,"WHAT'S NEW"]
[null,"LIST OF ALL WORKSHEETS",null,null,null,null,null,null,null,null,"Traffic Signal Systems: Traffic Actuated Timing"]
[null,"1) ESTIMATE COSTS"]
[null,"Cost Default Matrix",null,null,null,null,null,null,"Equipment",null,null,null,null,null,null,null,"Useful Life",null,"Capital / Replacement Costs (Total)",null,"O&M Costs (Annual)",null,"Annualized Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Iterative Model Run Overview"]
[null,"Cost Template",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Title","Factor",null,"Result"]
[null,"Traveler Information"]
[null,"En-Route Traveler Information"]
[null,"Pre-Trip Traveler Information",null,null,null,null,null,null,"Basic Infrastructure Equipment"]
[null,"Traffic Signal Systems (TSS)",null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!L38","v":"Linked Signal System LAN"},null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!M38","v":20},{"$f":"'Cost Default Matrix'!N38","v":57000},null,{"$f":"'Cost Default Matrix'!O38","v":1100},null,{"$f":"IF(R14>0,S14/R14+U14,U14)","v":3950}]
[null,"Preset Timing"]
[4,"Traffic Actuated Timing",null,null,null,null,null,null,null,"TOTAL Infrastructure Cost",null,null,null,null,null,null,null,null,{"$f":"SUM(S12:T15)","v":57000},null,{"$f":"SUM(U12:V15)","v":1100},null,{"$f":"SUM(W12:X15)","v":3950}]
[null,"Central Control ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"`"]
[null,"Transit Signal Priority",null,null,null,null,null,null,"Incremental Deployment Equipment (per Intersection)"]
[null,"Ramp Metering ",null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!L39","v":"Signal Controller "},null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!M39","v":10},{"$f":"'Cost Default Matrix'!N39","v":10000},null,{"$f":"'Cost Default Matrix'!O39","v":340},null,{"$f":"IF(R19>0,S19/R19+U19,U19)","v":1340}]
[null,"Central Control",null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!L40","v":"Communication Line"},null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!M40","v":5},{"$f":"'Cost Default Matrix'!N40","v":770},null,{"$f":"'Cost Default Matrix'!O40","v":6800},null,6954]
[null,"Traffic Actuated",null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!L41","v":"Loop Detectors (2)"},null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!M41","v":5},{"$f":"'Cost Default Matrix'!N41","v":11000},null,{"$f":"'Cost Default Matrix'!O41","v":4300},null,6500]
[null,"Preset Timing"]
[null,"Freight Strategies",null,null,null,null,null,null,null,"TOTAL Incremental Cost",null,null,null,null,null,null,null,null,{"$f":"SUM(S17:T22)","v":21770},null,{"$f":"SUM(U17:V22)","v":11440},null,{"$f":"SUM(W17:X22)","v":14794}]
[null,"Truck Only Lanes"]
[null,"Compliance",null,null,null,null,null,null,"INPUT",null,"Enter Number of Infrastructure Deployments ",null,null,null,null,null,null,null,null,null,null,null,{"$f":"$R$25*$W$16","v":0}]
[null,"Truck Parking and Reservation Systems"]
[null,"Climbing Lanes",null,null,null,null,null,null,"INPUT",null,"Enter Number of Incremental Deployments",null,null,null,null,null,null,null,null,null,null,null,{"$f":"$R$27*$W$23","v":0}]
[null,"Off Hours Delivery"]
[null,"Active Traffic Management",null,null,null,null,null,null,"INPUT",null,"Enter Year of Deployment"]
[null,"Variable Speed Limits"]
[null,"Part-Time Shoulder Use",null,null,null,null,null,null,null,null,"Average Annual Cost",null,null,null,null,null,null,null,null,null,null,null,{"$f":"$W$25+$W$27","v":0}]
[null,"Other Strategies"]
[null,"Traffic Incident Management",null,null,null,null,null,null,null,null,"Levelized Costs (Used for Benefit Cost Ratio Calculation)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Q56*(IF($R$54>0,$R$54,$S$54))*(1+(IF($R$54>0,$R$54,$S$54)))^(IF($R$50>0,$R$50,$S$50)))/((1+(IF($R$54>0,$R$54,$S$54)))^(IF($R$50>0,$R$50,$S$50))-1)","v":0}]
[null,"Travel Demand Management"]
[null,"HOT Lanes"]
[null,"Road Weather Management",null,null,null,null,null,null,{"$f":"openingScreenTitle","v":"FHWA Tool for Operations Benefit/Cost (TOPS-BC):  Version 4.0"}]
[null,"Work Zone Management",null,null,null,null,null,null,null,"PURPOSE:  Estimate Lifecycle Costs of TSM&O Strategies"]
[null,"Shared Use Mobility",null,null,null,null,null,null,null,null,"WORK AREA 2 - PROJECT STREAM OF COSTS AND ESTIMATE NET PRESENT VALUE"]
[null,"Costs Summary"]
[null,"2) ESTIMATE BENEFITS",null,null,null,null,null,null,{"$f":"K7","v":"Traffic Signal Systems: Traffic Actuated Timing"}]
[null,"Parameters"]
[null,"Strategy Default Impacts",null,null,null,null,null,null,null,null,null,2013,null,{"$f":"L42+1","v":2014},null,{"$f":"N42+1","v":2015},null,{"$f":"P42+1","v":2016},null,{"$f":"R42+1","v":2017},null,{"$f":"T42+1","v":2018},null,{"$f":"V42+1","v":2019},null,{"$f":"X42+1","v":2020},null,{"$f":"Z42+1","v":2021},null,{"$f":"AB42+1","v":2022},null,{"$f":"AD42+1","v":2023},null,{"$f":"AF42+1","v":2024},null,{"$f":"AH42+1","v":2025},null,{"$f":"AJ42+1","v":2026},null,{"$f":"AL42+1","v":2027},null,{"$f":"AN42+1","v":2028},null,{"$f":"AP42+1","v":2029},null,{"$f":"AR42+1","v":2030},null,{"$f":"AT42+1","v":2031},null,{"$f":"AV42+1","v":2032},null,{"$f":"AX42+1","v":2033},null,{"$f":"AZ42+1","v":2034},null,{"$f":"BB42+1","v":2035},null,{"$f":"BD42+1","v":2036},null,{"$f":"BF42+1","v":2037},null,{"$f":"BH42+1","v":2038},null,{"$f":"BJ42+1","v":2039},null,{"$f":"BL42+1","v":2040},null,{"$f":"BN42+1","v":2041},null,{"$f":"BP42+1","v":2042},null,{"$f":"BR42+1","v":2043},null,{"$f":"BT42+1","v":2044},null,{"$f":"BV42+1","v":2045},null,{"$f":"BX42+1","v":2046},null,{"$f":"BZ42+1","v":2047},null,{"$f":"CB42+1","v":2048},null,{"$f":"CD42+1","v":2049},null,{"$f":"CF42+1","v":2050},null,{"$f":"CH42+1","v":2051},null,{"$f":"CJ42+1","v":2052},null,{"$f":"CL42+1","v":2053},null,{"$f":"CN42+1","v":2054},null,{"$f":"CP42+1","v":2055},null,{"$f":"CR42+1","v":2056},null,{"$f":"CT42+1","v":2057},null,{"$f":"CV42+1","v":2058},null,{"$f":"CX42+1","v":2059},null,{"$f":"CZ42+1","v":2060},null,{"$f":"DB42+1","v":2061},null,{"$f":"DD42+1","v":2062},null,{"$f":"DF42+1","v":2063},null,{"$f":"DH42+1","v":2064},null,{"$f":"DJ42+1","v":2065},null,{"$f":"DL42+1","v":2066},null,{"$f":"DN42+1","v":2067},null,{"$f":"DP42+1","v":2068},null,{"$f":"DR42+1","v":2069},null,{"$f":"DT42+1","v":2070},null,{"$f":"DV42+1","v":2071},null,{"$f":"DX42+1","v":2072},null,{"$f":"DZ42+1","v":2073},null,{"$f":"EB42+1","v":2074},null,{"$f":"ED42+1","v":2075},null,{"$f":"EF42+1","v":2076},null,{"$f":"EH42+1","v":2077},null,{"$f":"EJ42+1","v":2078},null,{"$f":"EL42+1","v":2079},null,{"$f":"EN42+1","v":2080},null,{"$f":"EP42+1","v":2081},null,{"$f":"ER42+1","v":2082},null,{"$f":"ET42+1","v":2083},null,{"$f":"EV42+1","v":2084},null,{"$f":"EX42+1","v":2085},null,{"$f":"EZ42+1","v":2086},null,{"$f":"FB42+1","v":2087},null,{"$f":"FD42+1","v":2088},null,{"$f":"FF42+1","v":2089},null,{"$f":"FH42+1","v":2090},null,{"$f":"FJ42+1","v":2091},null,{"$f":"FL42+1","v":2092},null,{"$f":"FN42+1","v":2093},null,{"$f":"FP42+1","v":2094},null,{"$f":"FR42+1","v":2095},null,{"$f":"FT42+1","v":2096},null,{"$f":"FV42+1","v":2097},null,{"$f":"FX42+1","v":2098},null,{"$f":"FZ42+1","v":2099},null,{"$f":"GB42+1","v":2100},null,{"$f":"GD42+1","v":2101},null,{"$f":"GF42+1","v":2102},null,{"$f":"GH42+1","v":2103}]
[null,"Benefit Template",null,null,null,null,null,null,"Cost Item"]
[null,"Arterial Strategies",null,null,null,null,null,null,"Infrastructure Costs ",null,null,{"$f":"L72","v":0},null,{"$f":"N72","v":0},null,{"$f":"P72","v":0},null,{"$f":"R72","v":0},null,{"$f":"T72","v":0},null,{"$f":"V72","v":0},null,{"$f":"X72","v":0},null,{"$f":"Z72","v":0},null,{"$f":"AB72","v":0},null,{"$f":"AD72","v":0},null,{"$f":"AF72","v":0},null,{"$f":"AH72","v":0},null,{"$f":"AJ72","v":0},null,{"$f":"AL72","v":0},null,{"$f":"AN72","v":0},null,{"$f":"AP72","v":0},null,{"$f":"AR72","v":0},null,{"$f":"AT72","v":0},null,{"$f":"AV72","v":0},null,{"$f":"AX72","v":0},null,{"$f":"AZ72","v":0},null,{"$f":"BB72","v":0},null,{"$f":"BD72","v":0},null,{"$f":"BF72","v":0},null,{"$f":"BH72","v":0},null,{"$f":"BJ72","v":0},null,{"$f":"BL72","v":0},null,{"$f":"BN72","v":0},null,{"$f":"BP72","v":0},null,{"$f":"BR72","v":0},null,{"$f":"BT72","v":0},null,{"$f":"BV72","v":0},null,{"$f":"BX72","v":0},null,{"$f":"BZ72","v":0},null,{"$f":"CB72","v":0},null,{"$f":"CD72","v":0},null,{"$f":"CF72","v":0},null,{"$f":"CH72","v":0},null,{"$f":"CJ72","v":0},null,{"$f":"CL72","v":0},null,{"$f":"CN72","v":0},null,{"$f":"CP72","v":0},null,{"$f":"CR72","v":0},null,{"$f":"CT72","v":0},null,{"$f":"CV72","v":0},null,{"$f":"CX72","v":0},null,{"$f":"CZ72","v":0},null,{"$f":"DB72","v":0},null,{"$f":"DD72","v":0},null,{"$f":"DF72","v":0},null,{"$f":"DH72","v":0},null,{"$f":"DJ72","v":0},null,{"$f":"DL72","v":0},null,{"$f":"DN72","v":0},null,{"$f":"DP72","v":0},null,{"$f":"DR72","v":0},null,{"$f":"DT72","v":0},null,{"$f":"DV72","v":0},null,{"$f":"DX72","v":0},null,{"$f":"DZ72","v":0},null,{"$f":"EB72","v":0},null,{"$f":"ED72","v":0},null,{"$f":"EF72","v":0},null,{"$f":"EH72","v":0},null,{"$f":"EJ72","v":0},null,{"$f":"EL72","v":0},null,{"$f":"EN72","v":0},null,{"$f":"EP72","v":0},null,{"$f":"ER72","v":0},null,{"$f":"ET72","v":0},null,{"$f":"EV72","v":0},null,{"$f":"EX72","v":0},null,{"$f":"EZ72","v":0},null,{"$f":"FB72","v":0},null,{"$f":"FD72","v":0},null,{"$f":"FF72","v":0},null,{"$f":"FH72","v":0},null,{"$f":"FJ72","v":0},null,{"$f":"FL72","v":0},null,{"$f":"FN72","v":0},null,{"$f":"FP72","v":0},null,{"$f":"FR72","v":0},null,{"$f":"FT72","v":0},null,{"$f":"FV72","v":0},null,{"$f":"FX72","v":0},null,{"$f":"FZ72","v":0},null,{"$f":"GB72","v":0},null,{"$f":"GD72","v":0},null,{"$f":"GF72","v":0},null,{"$f":"GH72","v":0},null,{"$f":"GJ72","v":0}]
[null,"Traffic Signal Control",null,null,null,null,null,null,"Incremental Costs",null,null,{"$f":"L79","v":0},null,{"$f":"N79","v":0},null,{"$f":"P79","v":0},null,{"$f":"R79","v":0},null,{"$f":"T79","v":0},null,{"$f":"V79","v":0},null,{"$f":"X79","v":0},null,{"$f":"Z79","v":0},null,{"$f":"AB79","v":0},null,{"$f":"AD79","v":0},null,{"$f":"AF79","v":0},null,{"$f":"AH79","v":0},null,{"$f":"AJ79","v":0},null,{"$f":"AL79","v":0},null,{"$f":"AN79","v":0},null,{"$f":"AP79","v":0},null,{"$f":"AR79","v":0},null,{"$f":"AT79","v":0},null,{"$f":"AV79","v":0},null,{"$f":"AX79","v":0},null,{"$f":"AZ79","v":0},null,{"$f":"BB79","v":0},null,{"$f":"BD79","v":0},null,{"$f":"BF79","v":0},null,{"$f":"BH79","v":0},null,{"$f":"BJ79","v":0},null,{"$f":"BL79","v":0},null,{"$f":"BN79","v":0},null,{"$f":"BP79","v":0},null,{"$f":"BR79","v":0},null,{"$f":"BT79","v":0},null,{"$f":"BV79","v":0},null,{"$f":"BX79","v":0},null,{"$f":"BZ79","v":0},null,{"$f":"CB79","v":0},null,{"$f":"CD79","v":0},null,{"$f":"CF79","v":0},null,{"$f":"CH79","v":0},null,{"$f":"CJ79","v":0},null,{"$f":"CL79","v":0},null,{"$f":"CN79","v":0},null,{"$f":"CP79","v":0},null,{"$f":"CR79","v":0},null,{"$f":"CT79","v":0},null,{"$f":"CV79","v":0},null,{"$f":"CX79","v":0},null,{"$f":"CZ79","v":0},null,{"$f":"DB79","v":0},null,{"$f":"DD79","v":0},null,{"$f":"DF79","v":0},null,{"$f":"DH79","v":0},null,{"$f":"DJ79","v":0},null,{"$f":"DL79","v":0},null,{"$f":"DN79","v":0},null,{"$f":"DP79","v":0},null,{"$f":"DR79","v":0},null,{"$f":"DT79","v":0},null,{"$f":"DV79","v":0},null,{"$f":"DX79","v":0},null,{"$f":"DZ79","v":0},null,{"$f":"EB79","v":0},null,{"$f":"ED79","v":0},null,{"$f":"EF79","v":0},null,{"$f":"EH79","v":0},null,{"$f":"EJ79","v":0},null,{"$f":"EL79","v":0},null,{"$f":"EN79","v":0},null,{"$f":"EP79","v":0},null,{"$f":"ER79","v":0},null,{"$f":"ET79","v":0},null,{"$f":"EV79","v":0},null,{"$f":"EX79","v":0},null,{"$f":"EZ79","v":0},null,{"$f":"FB79","v":0},null,{"$f":"FD79","v":0},null,{"$f":"FF79","v":0},null,{"$f":"FH79","v":0},null,{"$f":"FJ79","v":0},null,{"$f":"FL79","v":0},null,{"$f":"FN79","v":0},null,{"$f":"FP79","v":0},null,{"$f":"FR79","v":0},null,{"$f":"FT79","v":0},null,{"$f":"FV79","v":0},null,{"$f":"FX79","v":0},null,{"$f":"FZ79","v":0},null,{"$f":"GB79","v":0},null,{"$f":"GD79","v":0},null,{"$f":"GF79","v":0},null,{"$f":"GH79","v":0},null,{"$f":"GJ79","v":0}]
[null,"Freeway Strategies",null,null,null,null,null,null,"Total Annual Cost",null,null,{"$f":"SUM(L44:M45)","v":0},null,{"$f":"SUM(N44:O45)","v":0},null,{"$f":"SUM(P44:Q45)","v":0},null,{"$f":"SUM(R44:S45)","v":0},null,{"$f":"SUM(T44:U45)","v":0},null,{"$f":"SUM(V44:W45)","v":0},null,{"$f":"SUM(X44:Y45)","v":0},null,{"$f":"SUM(Z44:AA45)","v":0},null,{"$f":"SUM(AB44:AC45)","v":0},null,{"$f":"SUM(AD44:AE45)","v":0},null,{"$f":"SUM(AF44:AG45)","v":0},null,{"$f":"SUM(AH44:AI45)","v":0},null,{"$f":"SUM(AJ44:AK45)","v":0},null,{"$f":"SUM(AL44:AM45)","v":0},null,{"$f":"SUM(AN44:AO45)","v":0},null,{"$f":"SUM(AP44:AQ45)","v":0},null,{"$f":"SUM(AR44:AS45)","v":0},null,{"$f":"SUM(AT44:AU45)","v":0},null,{"$f":"SUM(AV44:AW45)","v":0},null,{"$f":"SUM(AX44:AY45)","v":0},null,{"$f":"SUM(AZ44:BA45)","v":0},null,{"$f":"SUM(BB44:BC45)","v":0},null,{"$f":"SUM(BD44:BE45)","v":0},null,{"$f":"SUM(BF44:BG45)","v":0},null,{"$f":"SUM(BH44:BI45)","v":0},null,{"$f":"SUM(BJ44:BK45)","v":0},null,{"$f":"SUM(BL44:BM45)","v":0},null,{"$f":"SUM(BN44:BO45)","v":0},null,{"$f":"SUM(BP44:BQ45)","v":0},null,{"$f":"SUM(BR44:BS45)","v":0},null,{"$f":"SUM(BT44:BU45)","v":0},null,{"$f":"SUM(BV44:BW45)","v":0},null,{"$f":"SUM(BX44:BY45)","v":0},null,{"$f":"SUM(BZ44:CA45)","v":0},null,{"$f":"SUM(CB44:CC45)","v":0},null,{"$f":"SUM(CD44:CE45)","v":0},null,{"$f":"SUM(CF44:CG45)","v":0},null,{"$f":"SUM(CH44:CI45)","v":0},null,{"$f":"SUM(CJ44:CK45)","v":0},null,{"$f":"SUM(CL44:CM45)","v":0},null,{"$f":"SUM(CN44:CO45)","v":0},null,{"$f":"SUM(CP44:CQ45)","v":0},null,{"$f":"SUM(CR44:CS45)","v":0},null,{"$f":"SUM(CT44:CU45)","v":0},null,{"$f":"SUM(CV44:CW45)","v":0},null,{"$f":"SUM(CX44:CY45)","v":0},null,{"$f":"SUM(CZ44:DA45)","v":0},null,{"$f":"SUM(DB44:DC45)","v":0},null,{"$f":"SUM(DD44:DE45)","v":0},null,{"$f":"SUM(DF44:DG45)","v":0},null,{"$f":"SUM(DH44:DI45)","v":0},null,{"$f":"SUM(DJ44:DK45)","v":0},null,{"$f":"SUM(DL44:DM45)","v":0},null,{"$f":"SUM(DN44:DO45)","v":0},null,{"$f":"SUM(DP44:DQ45)","v":0},null,{"$f":"SUM(DR44:DS45)","v":0},null,{"$f":"SUM(DT44:DU45)","v":0},null,{"$f":"SUM(DV44:DW45)","v":0},null,{"$f":"SUM(DX44:DY45)","v":0},null,{"$f":"SUM(DZ44:EA45)","v":0},null,{"$f":"SUM(EB44:EC45)","v":0},null,{"$f":"SUM(ED44:EE45)","v":0},null,{"$f":"SUM(EF44:EG45)","v":0},null,{"$f":"SUM(EH44:EI45)","v":0},null,{"$f":"SUM(EJ44:EK45)","v":0},null,{"$f":"SUM(EL44:EM45)","v":0},null,{"$f":"SUM(EN44:EO45)","v":0},null,{"$f":"SUM(EP44:EQ45)","v":0},null,{"$f":"SUM(ER44:ES45)","v":0},null,{"$f":"SUM(ET44:EU45)","v":0},null,{"$f":"SUM(EV44:EW45)","v":0},null,{"$f":"SUM(EX44:EY45)","v":0},null,{"$f":"SUM(EZ44:FA45)","v":0},null,{"$f":"SUM(FB44:FC45)","v":0},null,{"$f":"SUM(FD44:FE45)","v":0},null,{"$f":"SUM(FF44:FG45)","v":0},null,{"$f":"SUM(FH44:FI45)","v":0},null,{"$f":"SUM(FJ44:FK45)","v":0},null,{"$f":"SUM(FL44:FM45)","v":0},null,{"$f":"SUM(FN44:FO45)","v":0},null,{"$f":"SUM(FP44:FQ45)","v":0},null,{"$f":"SUM(FR44:FS45)","v":0},null,{"$f":"SUM(FT44:FU45)","v":0},null,{"$f":"SUM(FV44:FW45)","v":0},null,{"$f":"SUM(FX44:FY45)","v":0},null,{"$f":"SUM(FZ44:GA45)","v":0},null,{"$f":"SUM(GB44:GC45)","v":0},null,{"$f":"SUM(GD44:GE45)","v":0},null,{"$f":"SUM(GF44:GG45)","v":0},null,{"$f":"SUM(GH44:GI45)","v":0},null,{"$f":"SUM(GJ44:GK45)","v":0}]
[null,"Ramp Metering",null,null,null,null,null,null,"Cumulative Cost",null,null,{"$f":"L46","v":0},null,{"$f":"L47+N46","v":0},null,{"$f":"N47+P46","v":0},null,{"$f":"P47+R46","v":0},null,{"$f":"R47+T46","v":0},null,{"$f":"T47+V46","v":0},null,{"$f":"V47+X46","v":0},null,{"$f":"X47+Z46","v":0},null,{"$f":"Z47+AB46","v":0},null,{"$f":"AB47+AD46","v":0},null,{"$f":"AD47+AF46","v":0},null,{"$f":"AF47+AH46","v":0},null,{"$f":"AH47+AJ46","v":0},null,{"$f":"AJ47+AL46","v":0},null,{"$f":"AL47+AN46","v":0},null,{"$f":"AN47+AP46","v":0},null,{"$f":"AP47+AR46","v":0},null,{"$f":"AR47+AT46","v":0},null,{"$f":"AT47+AV46","v":0},null,{"$f":"AV47+AX46","v":0},null,{"$f":"AX47+AZ46","v":0},null,{"$f":"AZ47+BB46","v":0},null,{"$f":"BB47+BD46","v":0},null,{"$f":"BD47+BF46","v":0},null,{"$f":"BF47+BH46","v":0},null,{"$f":"BH47+BJ46","v":0},null,{"$f":"BJ47+BL46","v":0},null,{"$f":"BL47+BN46","v":0},null,{"$f":"BN47+BP46","v":0},null,{"$f":"BP47+BR46","v":0},null,{"$f":"BR47+BT46","v":0},null,{"$f":"BT47+BV46","v":0},null,{"$f":"BV47+BX46","v":0},null,{"$f":"BX47+BZ46","v":0},null,{"$f":"BZ47+CB46","v":0},null,{"$f":"CB47+CD46","v":0},null,{"$f":"CD47+CF46","v":0},null,{"$f":"CF47+CH46","v":0},null,{"$f":"CH47+CJ46","v":0},null,{"$f":"CJ47+CL46","v":0},null,{"$f":"CL47+CN46","v":0},null,{"$f":"CN47+CP46","v":0},null,{"$f":"CP47+CR46","v":0},null,{"$f":"CR47+CT46","v":0},null,{"$f":"CT47+CV46","v":0},null,{"$f":"CV47+CX46","v":0},null,{"$f":"CX47+CZ46","v":0},null,{"$f":"CZ47+DB46","v":0},null,{"$f":"DB47+DD46","v":0},null,{"$f":"DD47+DF46","v":0},null,{"$f":"DF47+DH46","v":0},null,{"$f":"DH47+DJ46","v":0},null,{"$f":"DJ47+DL46","v":0},null,{"$f":"DL47+DN46","v":0},null,{"$f":"DN47+DP46","v":0},null,{"$f":"DP47+DR46","v":0},null,{"$f":"DR47+DT46","v":0},null,{"$f":"DT47+DV46","v":0},null,{"$f":"DV47+DX46","v":0},null,{"$f":"DX47+DZ46","v":0},null,{"$f":"DZ47+EB46","v":0},null,{"$f":"EB47+ED46","v":0},null,{"$f":"ED47+EF46","v":0},null,{"$f":"EF47+EH46","v":0},null,{"$f":"EH47+EJ46","v":0},null,{"$f":"EJ47+EL46","v":0},null,{"$f":"EL47+EN46","v":0},null,{"$f":"EN47+EP46","v":0},null,{"$f":"EP47+ER46","v":0},null,{"$f":"ER47+ET46","v":0},null,{"$f":"ET47+EV46","v":0},null,{"$f":"EV47+EX46","v":0},null,{"$f":"EX47+EZ46","v":0},null,{"$f":"EZ47+FB46","v":0},null,{"$f":"FB47+FD46","v":0},null,{"$f":"FD47+FF46","v":0},null,{"$f":"FF47+FH46","v":0},null,{"$f":"FH47+FJ46","v":0},null,{"$f":"FJ47+FL46","v":0},null,{"$f":"FL47+FN46","v":0},null,{"$f":"FN47+FP46","v":0},null,{"$f":"FP47+FR46","v":0},null,{"$f":"FR47+FT46","v":0},null,{"$f":"FT47+FV46","v":0},null,{"$f":"FV47+FX46","v":0},null,{"$f":"FX47+FZ46","v":0},null,{"$f":"FZ47+GB46","v":0},null,{"$f":"GB47+GD46","v":0},null,{"$f":"GD47+GF46","v":0},null,{"$f":"GF47+GH46","v":0},null,{"$f":"GH47+GJ46","v":0}]
[null,"Traffic Incident Management"]
[null,"Traveler Information"]
[null,"En-Route Traveler Information",null,null,null,null,null,null,"INPUT",null,"Enter Number of Years in the Analysis Time Horizon ",null,null,null,null,null,null,null,20,"Source:   TIGER Grant Application Recommendations"]
[null,"Pre-Trip Traveler Information"]
[null,"Freight Strategies and Systems",null,null,null,null,null,null,"INPUT",null,"Enter the Beginning Year of the Analysis",null,null,null,null,null,null,null,2019]
[null,"Truck Only Lanes"]
[null,"Compliance",null,null,null,null,null,null,"INPUT ",null,"Enter Discount Rate",null,null,null,null,null,null,null,{"$f":"Parameters!$P$27","v":7.0000000000000007E-2},"Source:  Office of Management and Budget"]
[null,"Truck Parking and Reservation Systems"]
[null,"Climbing Lanes",null,null,null,null,null,null,null,null,"NET PRESENT VALUE OF COSTS",null,null,null,null,null,{"$f":"(NPV(IF($R$54>0,$R$54,$S$54),INDIRECT(ADDRESS(ROW(R46),((IF($R$52>0,$R$52,$S$52))-2013)*2+(COLUMN($L$46)))):INDIRECT(ADDRESS(ROW($L$46),((IF($R$52>0,$R$52,$S$52)+((IF($R$50>0,$R$50,$S$50))*2)-1)-IF($R$52>0,$R$52,$S$52)+COLUMN(INDIRECT(ADDRESS(ROW($L$46),((IF($R$52>0,$R$52,$S$52)-2013)*2))))+COLUMN($L$46))))))+(VALUE(INDIRECT(ADDRESS(ROW(R46),((IF($R$52>0,$R$52,$S$52))-2013)*2+(COLUMN($J$46))))))","v":0}]
[null,"Off Hours Delivery",null,null,null,null,null,null,null,null,null,{"$f":"IF(R52>0,R52,S52)","v":2019},"TO ",{"$f":"IF(R50>0, R50+L57,S50+L57)","v":2039}]
[null,"Active Traffic Management"]
[null,"Variable Speed Limits"]
[null,"Part-Time Shoulder Use"]
[null,"Other Strategies"]
[null,"HOT Lanes"]
[null,"Travel Demand Management"]
[null,"Road Weather Management"]
[null,"Work Zone Management",null,null,null,null,null,null,"WORKING CALCULATIONS SHEET -- DO NOT MODIFY VALUES IN THIS SECTION"]
[null,"Shared Use Mobility"]
[null,"3) MY DEPLOYMENTS",null,null,null,null,null,null,null,"Cost Item",null,2013,null,{"$f":"L67+1","v":2014},null,{"$f":"N67+1","v":2015},null,{"$f":"P67+1","v":2016},null,{"$f":"R67+1","v":2017},null,{"$f":"T67+1","v":2018},null,{"$f":"V67+1","v":2019},null,{"$f":"X67+1","v":2020},null,{"$f":"Z67+1","v":2021},null,{"$f":"AB67+1","v":2022},null,{"$f":"AD67+1","v":2023},null,{"$f":"AF67+1","v":2024},null,{"$f":"AH67+1","v":2025},null,{"$f":"AJ67+1","v":2026},null,{"$f":"AL67+1","v":2027},null,{"$f":"AN67+1","v":2028},null,{"$f":"AP67+1","v":2029},null,{"$f":"AR67+1","v":2030},null,{"$f":"AT67+1","v":2031},null,{"$f":"AV67+1","v":2032},null,{"$f":"AX67+1","v":2033},null,{"$f":"AZ67+1","v":2034},null,{"$f":"BB67+1","v":2035},null,{"$f":"BD67+1","v":2036},null,{"$f":"BF67+1","v":2037},null,{"$f":"BH67+1","v":2038},null,{"$f":"BJ67+1","v":2039},null,{"$f":"BL67+1","v":2040},null,{"$f":"BN67+1","v":2041},null,{"$f":"BP67+1","v":2042},null,{"$f":"BR67+1","v":2043},null,{"$f":"BT67+1","v":2044},null,{"$f":"BV67+1","v":2045},null,{"$f":"BX67+1","v":2046},null,{"$f":"BZ67+1","v":2047},null,{"$f":"CB67+1","v":2048},null,{"$f":"CD67+1","v":2049},null,{"$f":"CF67+1","v":2050},null,{"$f":"CH67+1","v":2051},null,{"$f":"CJ67+1","v":2052},null,{"$f":"CL67+1","v":2053},null,{"$f":"CN67+1","v":2054},null,{"$f":"CP67+1","v":2055},null,{"$f":"CR67+1","v":2056},null,{"$f":"CT67+1","v":2057},null,{"$f":"CV67+1","v":2058},null,{"$f":"CX67+1","v":2059},null,{"$f":"CZ67+1","v":2060},null,{"$f":"DB67+1","v":2061},null,{"$f":"DD67+1","v":2062},null,{"$f":"DF67+1","v":2063},null,{"$f":"DH67+1","v":2064},null,{"$f":"DJ67+1","v":2065},null,{"$f":"DL67+1","v":2066},null,{"$f":"DN67+1","v":2067},null,{"$f":"DP67+1","v":2068},null,{"$f":"DR67+1","v":2069},null,{"$f":"DT67+1","v":2070},null,{"$f":"DV67+1","v":2071},null,{"$f":"DX67+1","v":2072},null,{"$f":"DZ67+1","v":2073},null,{"$f":"EB67+1","v":2074},null,{"$f":"ED67+1","v":2075},null,{"$f":"EF67+1","v":2076},null,{"$f":"EH67+1","v":2077},null,{"$f":"EJ67+1","v":2078},null,{"$f":"EL67+1","v":2079},null,{"$f":"EN67+1","v":2080},null,{"$f":"EP67+1","v":2081},null,{"$f":"ER67+1","v":2082},null,{"$f":"ET67+1","v":2083},null,{"$f":"EV67+1","v":2084},null,{"$f":"EX67+1","v":2085},null,{"$f":"EZ67+1","v":2086},null,{"$f":"FB67+1","v":2087},null,{"$f":"FD67+1","v":2088},null,{"$f":"FF67+1","v":2089},null,{"$f":"FH67+1","v":2090},null,{"$f":"FJ67+1","v":2091},null,{"$f":"FL67+1","v":2092},null,{"$f":"FN67+1","v":2093},null,{"$f":"FP67+1","v":2094},null,{"$f":"FR67+1","v":2095},null,{"$f":"FT67+1","v":2096},null,{"$f":"FV67+1","v":2097},null,{"$f":"FX67+1","v":2098},null,{"$f":"FZ67+1","v":2099},null,{"$f":"GB67+1","v":2100},null,{"$f":"GD67+1","v":2101},null,{"$f":"GF67+1","v":2102},null,{"$f":"GH67+1","v":2103}]
[null,"4) RESULTS TEMPLATE"]
[null,null,null,null,null,null,null,null,"Basic Infrastructure Equipment"]
[null,null,null,null,null,null,null,null,null,{"$f":"J14","v":"Linked Signal System LAN"},null,{"$f":"IF(L$67<$R$29,0,IF($R14>0,IF(0=MOD(L$67-$R$29,$R14),$S14+$U14,$U14),IF(L$67>($R$29-1),$U14,0))*$R$25)","v":0},null,{"$f":"IF(N$67<$R$29,0,IF($R14>0,IF(0=MOD(N$67-$R$29,$R14),$S14+$U14,$U14),IF(N$67>($R$29-1),$U14,0))*$R$25)","v":0},null,{"$f":"IF(P$67<$R$29,0,IF($R14>0,IF(0=MOD(P$67-$R$29,$R14),$S14+$U14,$U14),IF(P$67>($R$29-1),$U14,0))*$R$25)","v":0},null,{"$f":"IF(R$67<$R$29,0,IF($R14>0,IF(0=MOD(R$67-$R$29,$R14),$S14+$U14,$U14),IF(R$67>($R$29-1),$U14,0))*$R$25)","v":0},null,{"$f":"IF(T$67<$R$29,0,IF($R14>0,IF(0=MOD(T$67-$R$29,$R14),$S14+$U14,$U14),IF(T$67>($R$29-1),$U14,0))*$R$25)","v":0},null,{"$f":"IF(V$67<$R$29,0,IF($R14>0,IF(0=MOD(V$67-$R$29,$R14),$S14+$U14,$U14),IF(V$67>($R$29-1),$U14,0))*$R$25)","v":0},null,{"$f":"IF(X$67<$R$29,0,IF($R14>0,IF(0=MOD(X$67-$R$29,$R14),$S14+$U14,$U14),IF(X$67>($R$29-1),$U14,0))*$R$25)","v":0},null,{"$f":"IF(Z$67<$R$29,0,IF($R14>0,IF(0=MOD(Z$67-$R$29,$R14),$S14+$U14,$U14),IF(Z$67>($R$29-1),$U14,0))*$R$25)","v":0},null,{"$f":"IF(AB$67<$R$29,0,IF($R14>0,IF(0=MOD(AB$67-$R$29,$R14),$S14+$U14,$U14),IF(AB$67>($R$29-1),$U14,0))*$R$25)","v":0},null,{"$f":"IF(AD$67<$R$29,0,IF($R14>0,IF(0=MOD(AD$67-$R$29,$R14),$S14+$U14,$U14),IF(AD$67>($R$29-1),$U14,0))*$R$25)","v":0},null,{"$f":"IF(AF$67<$R$29,0,IF($R14>0,IF(0=MOD(AF$67-$R$29,$R14),$S14+$U14,$U14),IF(AF$67>($R$29-1),$U14,0))*$R$25)","v":0},null,{"$f":"IF(AH$67<$R$29,0,IF($R14>0,IF(0=MOD(AH$67-$R$29,$R14),$S14+$U14,$U14),IF(AH$67>($R$29-1),$U14,0))*$R$25)","v":0},null,{"$f":"IF(AJ$67<$R$29,0,IF($R14>0,IF(0=MOD(AJ$67-$R$29,$R14),$S14+$U14,$U14),IF(AJ$67>($R$29-1),$U14,0))*$R$25)","v":0},null,{"$f":"IF(AL$67<$R$29,0,IF($R14>0,IF(0=MOD(AL$67-$R$29,$R14),$S14+$U14,$U14),IF(AL$67>($R$29-1),$U14,0))*$R$25)","v":0},null,{"$f":"IF(AN$67<$R$29,0,IF($R14>0,IF(0=MOD(AN$67-$R$29,$R14),$S14+$U14,$U14),IF(AN$67>($R$29-1),$U14,0))*$R$25)","v":0},null,{"$f":"IF(AP$67<$R$29,0,IF($R14>0,IF(0=MOD(AP$67-$R$29,$R14),$S14+$U14,$U14),IF(AP$67>($R$29-1),$U14,0))*$R$25)","v":0},null,{"$f":"IF(AR$67<$R$29,0,IF($R14>0,IF(0=MOD(AR$67-$R$29,$R14),$S14+$U14,$U14),IF(AR$67>($R$29-1),$U14,0))*$R$25)","v":0},null,{"$f":"IF(AT$67<$R$29,0,IF($R14>0,IF(0=MOD(AT$67-$R$29,$R14),$S14+$U14,$U14),IF(AT$67>($R$29-1),$U14,0))*$R$25)","v":0},null,{"$f":"IF(AV$67<$R$29,0,IF($R14>0,IF(0=MOD(AV$67-$R$29,$R14),$S14+$U14,$U14),IF(AV$67>($R$29-1),$U14,0))*$R$25)","v":0},null,{"$f":"IF(AX$67<$R$29,0,IF($R14>0,IF(0=MOD(AX$67-$R$29,$R14),$S14+$U14,$U14),IF(AX$67>($R$29-1),$U14,0))*$R$25)","v":0},null,{"$f":"IF(AZ$67<$R$29,0,IF($R14>0,IF(0=MOD(AZ$67-$R$29,$R14),$S14+$U14,$U14),IF(AZ$67>($R$29-1),$U14,0))*$R$25)","v":0},null,{"$f":"IF(BB$67<$R$29,0,IF($R14>0,IF(0=MOD(BB$67-$R$29,$R14),$S14+$U14,$U14),IF(BB$67>($R$29-1),$U14,0))*$R$25)","v":0},null,{"$f":"IF(BD$67<$R$29,0,IF($R14>0,IF(0=MOD(BD$67-$R$29,$R14),$S14+$U14,$U14),IF(BD$67>($R$29-1),$U14,0))*$R$25)","v":0},null,{"$f":"IF(BF$67<$R$29,0,IF($R14>0,IF(0=MOD(BF$67-$R$29,$R14),$S14+$U14,$U14),IF(BF$67>($R$29-1),$U14,0))*$R$25)","v":0},null,{"$f":"IF(BH$67<$R$29,0,IF($R14>0,IF(0=MOD(BH$67-$R$29,$R14),$S14+$U14,$U14),IF(BH$67>($R$29-1),$U14,0))*$R$25)","v":0},null,{"$f":"IF(BJ$67<$R$29,0,IF($R14>0,IF(0=MOD(BJ$67-$R$29,$R14),$S14+$U14,$U14),IF(BJ$67>($R$29-1),$U14,0))*$R$25)","v":0},null,{"$f":"IF(BL$67<$R$29,0,IF($R14>0,IF(0=MOD(BL$67-$R$29,$R14),$S14+$U14,$U14),IF(BL$67>($R$29-1),$U14,0))*$R$25)","v":0},null,{"$f":"IF(BN$67<$R$29,0,IF($R14>0,IF(0=MOD(BN$67-$R$29,$R14),$S14+$U14,$U14),IF(BN$67>($R$29-1),$U14,0))*$R$25)","v":0},null,{"$f":"IF(BP$67<$R$29,0,IF($R14>0,IF(0=MOD(BP$67-$R$29,$R14),$S14+$U14,$U14),IF(BP$67>($R$29-1),$U14,0))*$R$25)","v":0},null,{"$f":"IF(BR$67<$R$29,0,IF($R14>0,IF(0=MOD(BR$67-$R$29,$R14),$S14+$U14,$U14),IF(BR$67>($R$29-1),$U14,0))*$R$25)","v":0},null,{"$f":"IF(BT$67<$R$29,0,IF($R14>0,IF(0=MOD(BT$67-$R$29,$R14),$S14+$U14,$U14),IF(BT$67>($R$29-1),$U14,0))*$R$25)","v":0},null,{"$f":"IF(BV$67<$R$29,0,IF($R14>0,IF(0=MOD(BV$67-$R$29,$R14),$S14+$U14,$U14),IF(BV$67>($R$29-1),$U14,0))*$R$25)","v":0},null,{"$f":"IF(BX$67<$R$29,0,IF($R14>0,IF(0=MOD(BX$67-$R$29,$R14),$S14+$U14,$U14),IF(BX$67>($R$29-1),$U14,0))*$R$25)","v":0},null,{"$f":"IF(BZ$67<$R$29,0,IF($R14>0,IF(0=MOD(BZ$67-$R$29,$R14),$S14+$U14,$U14),IF(BZ$67>($R$29-1),$U14,0))*$R$25)","v":0},null,{"$f":"IF(CB$67<$R$29,0,IF($R14>0,IF(0=MOD(CB$67-$R$29,$R14),$S14+$U14,$U14),IF(CB$67>($R$29-1),$U14,0))*$R$25)","v":0},null,{"$f":"IF(CD$67<$R$29,0,IF($R14>0,IF(0=MOD(CD$67-$R$29,$R14),$S14+$U14,$U14),IF(CD$67>($R$29-1),$U14,0))*$R$25)","v":0},null,{"$f":"IF(CF$67<$R$29,0,IF($R14>0,IF(0=MOD(CF$67-$R$29,$R14),$S14+$U14,$U14),IF(CF$67>($R$29-1),$U14,0))*$R$25)","v":0},null,{"$f":"IF(CH$67<$R$29,0,IF($R14>0,IF(0=MOD(CH$67-$R$29,$R14),$S14+$U14,$U14),IF(CH$67>($R$29-1),$U14,0))*$R$25)","v":0},null,{"$f":"IF(CJ$67<$R$29,0,IF($R14>0,IF(0=MOD(CJ$67-$R$29,$R14),$S14+$U14,$U14),IF(CJ$67>($R$29-1),$U14,0))*$R$25)","v":0},null,{"$f":"IF(CL$67<$R$29,0,IF($R14>0,IF(0=MOD(CL$67-$R$29,$R14),$S14+$U14,$U14),IF(CL$67>($R$29-1),$U14,0))*$R$25)","v":0},null,{"$f":"IF(CN$67<$R$29,0,IF($R14>0,IF(0=MOD(CN$67-$R$29,$R14),$S14+$U14,$U14),IF(CN$67>($R$29-1),$U14,0))*$R$25)","v":0},null,{"$f":"IF(CP$67<$R$29,0,IF($R14>0,IF(0=MOD(CP$67-$R$29,$R14),$S14+$U14,$U14),IF(CP$67>($R$29-1),$U14,0))*$R$25)","v":0},null,{"$f":"IF(CR$67<$R$29,0,IF($R14>0,IF(0=MOD(CR$67-$R$29,$R14),$S14+$U14,$U14),IF(CR$67>($R$29-1),$U14,0))*$R$25)","v":0},null,{"$f":"IF(CT$67<$R$29,0,IF($R14>0,IF(0=MOD(CT$67-$R$29,$R14),$S14+$U14,$U14),IF(CT$67>($R$29-1),$U14,0))*$R$25)","v":0},null,{"$f":"IF(CV$67<$R$29,0,IF($R14>0,IF(0=MOD(CV$67-$R$29,$R14),$S14+$U14,$U14),IF(CV$67>($R$29-1),$U14,0))*$R$25)","v":0},null,{"$f":"IF(CX$67<$R$29,0,IF($R14>0,IF(0=MOD(CX$67-$R$29,$R14),$S14+$U14,$U14),IF(CX$67>($R$29-1),$U14,0))*$R$25)","v":0},null,{"$f":"IF(CZ$67<$R$29,0,IF($R14>0,IF(0=MOD(CZ$67-$R$29,$R14),$S14+$U14,$U14),IF(CZ$67>($R$29-1),$U14,0))*$R$25)","v":0},null,{"$f":"IF(DB$67<$R$29,0,IF($R14>0,IF(0=MOD(DB$67-$R$29,$R14),$S14+$U14,$U14),IF(DB$67>($R$29-1),$U14,0))*$R$25)","v":0},null,{"$f":"IF(DD$67<$R$29,0,IF($R14>0,IF(0=MOD(DD$67-$R$29,$R14),$S14+$U14,$U14),IF(DD$67>($R$29-1),$U14,0))*$R$25)","v":0},null,{"$f":"IF(DF$67<$R$29,0,IF($R14>0,IF(0=MOD(DF$67-$R$29,$R14),$S14+$U14,$U14),IF(DF$67>($R$29-1),$U14,0))*$R$25)","v":0},null,{"$f":"IF(DH$67<$R$29,0,IF($R14>0,IF(0=MOD(DH$67-$R$29,$R14),$S14+$U14,$U14),IF(DH$67>($R$29-1),$U14,0))*$R$25)","v":0},null,{"$f":"IF(DJ$67<$R$29,0,IF($R14>0,IF(0=MOD(DJ$67-$R$29,$R14),$S14+$U14,$U14),IF(DJ$67>($R$29-1),$U14,0))*$R$25)","v":0},null,{"$f":"IF(DL$67<$R$29,0,IF($R14>0,IF(0=MOD(DL$67-$R$29,$R14),$S14+$U14,$U14),IF(DL$67>($R$29-1),$U14,0))*$R$25)","v":0},null,{"$f":"IF(DN$67<$R$29,0,IF($R14>0,IF(0=MOD(DN$67-$R$29,$R14),$S14+$U14,$U14),IF(DN$67>($R$29-1),$U14,0))*$R$25)","v":0},null,{"$f":"IF(DP$67<$R$29,0,IF($R14>0,IF(0=MOD(DP$67-$R$29,$R14),$S14+$U14,$U14),IF(DP$67>($R$29-1),$U14,0))*$R$25)","v":0},null,{"$f":"IF(DR$67<$R$29,0,IF($R14>0,IF(0=MOD(DR$67-$R$29,$R14),$S14+$U14,$U14),IF(DR$67>($R$29-1),$U14,0))*$R$25)","v":0},null,{"$f":"IF(DT$67<$R$29,0,IF($R14>0,IF(0=MOD(DT$67-$R$29,$R14),$S14+$U14,$U14),IF(DT$67>($R$29-1),$U14,0))*$R$25)","v":0},null,{"$f":"IF(DV$67<$R$29,0,IF($R14>0,IF(0=MOD(DV$67-$R$29,$R14),$S14+$U14,$U14),IF(DV$67>($R$29-1),$U14,0))*$R$25)","v":0},null,{"$f":"IF(DX$67<$R$29,0,IF($R14>0,IF(0=MOD(DX$67-$R$29,$R14),$S14+$U14,$U14),IF(DX$67>($R$29-1),$U14,0))*$R$25)","v":0},null,{"$f":"IF(DZ$67<$R$29,0,IF($R14>0,IF(0=MOD(DZ$67-$R$29,$R14),$S14+$U14,$U14),IF(DZ$67>($R$29-1),$U14,0))*$R$25)","v":0},null,{"$f":"IF(EB$67<$R$29,0,IF($R14>0,IF(0=MOD(EB$67-$R$29,$R14),$S14+$U14,$U14),IF(EB$67>($R$29-1),$U14,0))*$R$25)","v":0},null,{"$f":"IF(ED$67<$R$29,0,IF($R14>0,IF(0=MOD(ED$67-$R$29,$R14),$S14+$U14,$U14),IF(ED$67>($R$29-1),$U14,0))*$R$25)","v":0},null,{"$f":"IF(EF$67<$R$29,0,IF($R14>0,IF(0=MOD(EF$67-$R$29,$R14),$S14+$U14,$U14),IF(EF$67>($R$29-1),$U14,0))*$R$25)","v":0},null,{"$f":"IF(EH$67<$R$29,0,IF($R14>0,IF(0=MOD(EH$67-$R$29,$R14),$S14+$U14,$U14),IF(EH$67>($R$29-1),$U14,0))*$R$25)","v":0},null,{"$f":"IF(EJ$67<$R$29,0,IF($R14>0,IF(0=MOD(EJ$67-$R$29,$R14),$S14+$U14,$U14),IF(EJ$67>($R$29-1),$U14,0))*$R$25)","v":0},null,{"$f":"IF(EL$67<$R$29,0,IF($R14>0,IF(0=MOD(EL$67-$R$29,$R14),$S14+$U14,$U14),IF(EL$67>($R$29-1),$U14,0))*$R$25)","v":0},null,{"$f":"IF(EN$67<$R$29,0,IF($R14>0,IF(0=MOD(EN$67-$R$29,$R14),$S14+$U14,$U14),IF(EN$67>($R$29-1),$U14,0))*$R$25)","v":0},null,{"$f":"IF(EP$67<$R$29,0,IF($R14>0,IF(0=MOD(EP$67-$R$29,$R14),$S14+$U14,$U14),IF(EP$67>($R$29-1),$U14,0))*$R$25)","v":0},null,{"$f":"IF(ER$67<$R$29,0,IF($R14>0,IF(0=MOD(ER$67-$R$29,$R14),$S14+$U14,$U14),IF(ER$67>($R$29-1),$U14,0))*$R$25)","v":0},null,{"$f":"IF(ET$67<$R$29,0,IF($R14>0,IF(0=MOD(ET$67-$R$29,$R14),$S14+$U14,$U14),IF(ET$67>($R$29-1),$U14,0))*$R$25)","v":0},null,{"$f":"IF(EV$67<$R$29,0,IF($R14>0,IF(0=MOD(EV$67-$R$29,$R14),$S14+$U14,$U14),IF(EV$67>($R$29-1),$U14,0))*$R$25)","v":0},null,{"$f":"IF(EX$67<$R$29,0,IF($R14>0,IF(0=MOD(EX$67-$R$29,$R14),$S14+$U14,$U14),IF(EX$67>($R$29-1),$U14,0))*$R$25)","v":0},null,{"$f":"IF(EZ$67<$R$29,0,IF($R14>0,IF(0=MOD(EZ$67-$R$29,$R14),$S14+$U14,$U14),IF(EZ$67>($R$29-1),$U14,0))*$R$25)","v":0},null,{"$f":"IF(FB$67<$R$29,0,IF($R14>0,IF(0=MOD(FB$67-$R$29,$R14),$S14+$U14,$U14),IF(FB$67>($R$29-1),$U14,0))*$R$25)","v":0},null,{"$f":"IF(FD$67<$R$29,0,IF($R14>0,IF(0=MOD(FD$67-$R$29,$R14),$S14+$U14,$U14),IF(FD$67>($R$29-1),$U14,0))*$R$25)","v":0},null,{"$f":"IF(FF$67<$R$29,0,IF($R14>0,IF(0=MOD(FF$67-$R$29,$R14),$S14+$U14,$U14),IF(FF$67>($R$29-1),$U14,0))*$R$25)","v":0},null,{"$f":"IF(FH$67<$R$29,0,IF($R14>0,IF(0=MOD(FH$67-$R$29,$R14),$S14+$U14,$U14),IF(FH$67>($R$29-1),$U14,0))*$R$25)","v":0},null,{"$f":"IF(FJ$67<$R$29,0,IF($R14>0,IF(0=MOD(FJ$67-$R$29,$R14),$S14+$U14,$U14),IF(FJ$67>($R$29-1),$U14,0))*$R$25)","v":0},null,{"$f":"IF(FL$67<$R$29,0,IF($R14>0,IF(0=MOD(FL$67-$R$29,$R14),$S14+$U14,$U14),IF(FL$67>($R$29-1),$U14,0))*$R$25)","v":0},null,{"$f":"IF(FN$67<$R$29,0,IF($R14>0,IF(0=MOD(FN$67-$R$29,$R14),$S14+$U14,$U14),IF(FN$67>($R$29-1),$U14,0))*$R$25)","v":0},null,{"$f":"IF(FP$67<$R$29,0,IF($R14>0,IF(0=MOD(FP$67-$R$29,$R14),$S14+$U14,$U14),IF(FP$67>($R$29-1),$U14,0))*$R$25)","v":0},null,{"$f":"IF(FR$67<$R$29,0,IF($R14>0,IF(0=MOD(FR$67-$R$29,$R14),$S14+$U14,$U14),IF(FR$67>($R$29-1),$U14,0))*$R$25)","v":0},null,{"$f":"IF(FT$67<$R$29,0,IF($R14>0,IF(0=MOD(FT$67-$R$29,$R14),$S14+$U14,$U14),IF(FT$67>($R$29-1),$U14,0))*$R$25)","v":0},null,{"$f":"IF(FV$67<$R$29,0,IF($R14>0,IF(0=MOD(FV$67-$R$29,$R14),$S14+$U14,$U14),IF(FV$67>($R$29-1),$U14,0))*$R$25)","v":0},null,{"$f":"IF(FX$67<$R$29,0,IF($R14>0,IF(0=MOD(FX$67-$R$29,$R14),$S14+$U14,$U14),IF(FX$67>($R$29-1),$U14,0))*$R$25)","v":0},null,{"$f":"IF(FZ$67<$R$29,0,IF($R14>0,IF(0=MOD(FZ$67-$R$29,$R14),$S14+$U14,$U14),IF(FZ$67>($R$29-1),$U14,0))*$R$25)","v":0},null,{"$f":"IF(GB$67<$R$29,0,IF($R14>0,IF(0=MOD(GB$67-$R$29,$R14),$S14+$U14,$U14),IF(GB$67>($R$29-1),$U14,0))*$R$25)","v":0},null,{"$f":"IF(GD$67<$R$29,0,IF($R14>0,IF(0=MOD(GD$67-$R$29,$R14),$S14+$U14,$U14),IF(GD$67>($R$29-1),$U14,0))*$R$25)","v":0},null,{"$f":"IF(GF$67<$R$29,0,IF($R14>0,IF(0=MOD(GF$67-$R$29,$R14),$S14+$U14,$U14),IF(GF$67>($R$29-1),$U14,0))*$R$25)","v":0},null,{"$f":"IF(GH$67<$R$29,0,IF($R14>0,IF(0=MOD(GH$67-$R$29,$R14),$S14+$U14,$U14),IF(GH$67>($R$29-1),$U14,0))*$R$25)","v":0},null,{"$f":"IF(GJ$67<$R$29,0,IF($R14>0,IF(0=MOD(GJ$67-$R$29,$R14),$S14+$U14,$U14),IF(GJ$67>($R$29-1),$U14,0))*$R$25)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,"TOTAL Infrastructure Cost",null,{"$f":"SUM(L70:M71)","v":0},null,{"$f":"SUM(N70:O71)","v":0},null,{"$f":"SUM(P70:Q71)","v":0},null,{"$f":"SUM(R70:S71)","v":0},null,{"$f":"SUM(T70:U71)","v":0},null,{"$f":"SUM(V70:W71)","v":0},null,{"$f":"SUM(X70:Y71)","v":0},null,{"$f":"SUM(Z70:AA71)","v":0},null,{"$f":"SUM(AB70:AC71)","v":0},null,{"$f":"SUM(AD70:AE71)","v":0},null,{"$f":"SUM(AF70:AG71)","v":0},null,{"$f":"SUM(AH70:AI71)","v":0},null,{"$f":"SUM(AJ70:AK71)","v":0},null,{"$f":"SUM(AL70:AM71)","v":0},null,{"$f":"SUM(AN70:AO71)","v":0},null,{"$f":"SUM(AP70:AQ71)","v":0},null,{"$f":"SUM(AR70:AS71)","v":0},null,{"$f":"SUM(AT70:AU71)","v":0},null,{"$f":"SUM(AV70:AW71)","v":0},null,{"$f":"SUM(AX70:AY71)","v":0},null,{"$f":"SUM(AZ70:BA71)","v":0},null,{"$f":"SUM(BB70:BC71)","v":0},null,{"$f":"SUM(BD70:BE71)","v":0},null,{"$f":"SUM(BF70:BG71)","v":0},null,{"$f":"SUM(BH70:BI71)","v":0},null,{"$f":"SUM(BJ70:BK71)","v":0},null,{"$f":"SUM(BL70:BM71)","v":0},null,{"$f":"SUM(BN70:BO71)","v":0},null,{"$f":"SUM(BP70:BQ71)","v":0},null,{"$f":"SUM(BR70:BS71)","v":0},null,{"$f":"SUM(BT70:BU71)","v":0},null,{"$f":"SUM(BV70:BW71)","v":0},null,{"$f":"SUM(BX70:BY71)","v":0},null,{"$f":"SUM(BZ70:CA71)","v":0},null,{"$f":"SUM(CB70:CC71)","v":0},null,{"$f":"SUM(CD70:CE71)","v":0},null,{"$f":"SUM(CF70:CG71)","v":0},null,{"$f":"SUM(CH70:CI71)","v":0},null,{"$f":"SUM(CJ70:CK71)","v":0},null,{"$f":"SUM(CL70:CM71)","v":0},null,{"$f":"SUM(CN70:CO71)","v":0},null,{"$f":"SUM(CP70:CQ71)","v":0},null,{"$f":"SUM(CR70:CS71)","v":0},null,{"$f":"SUM(CT70:CU71)","v":0},null,{"$f":"SUM(CV70:CW71)","v":0},null,{"$f":"SUM(CX70:CY71)","v":0},null,{"$f":"SUM(CZ70:DA71)","v":0},null,{"$f":"SUM(DB70:DC71)","v":0},null,{"$f":"SUM(DD70:DE71)","v":0},null,{"$f":"SUM(DF70:DG71)","v":0},null,{"$f":"SUM(DH70:DI71)","v":0},null,{"$f":"SUM(DJ70:DK71)","v":0},null,{"$f":"SUM(DL70:DM71)","v":0},null,{"$f":"SUM(DN70:DO71)","v":0},null,{"$f":"SUM(DP70:DQ71)","v":0},null,{"$f":"SUM(DR70:DS71)","v":0},null,{"$f":"SUM(DT70:DU71)","v":0},null,{"$f":"SUM(DV70:DW71)","v":0},null,{"$f":"SUM(DX70:DY71)","v":0},null,{"$f":"SUM(DZ70:EA71)","v":0},null,{"$f":"SUM(EB70:EC71)","v":0},null,{"$f":"SUM(ED70:EE71)","v":0},null,{"$f":"SUM(EF70:EG71)","v":0},null,{"$f":"SUM(EH70:EI71)","v":0},null,{"$f":"SUM(EJ70:EK71)","v":0},null,{"$f":"SUM(EL70:EM71)","v":0},null,{"$f":"SUM(EN70:EO71)","v":0},null,{"$f":"SUM(EP70:EQ71)","v":0},null,{"$f":"SUM(ER70:ES71)","v":0},null,{"$f":"SUM(ET70:EU71)","v":0},null,{"$f":"SUM(EV70:EW71)","v":0},null,{"$f":"SUM(EX70:EY71)","v":0},null,{"$f":"SUM(EZ70:FA71)","v":0},null,{"$f":"SUM(FB70:FC71)","v":0},null,{"$f":"SUM(FD70:FE71)","v":0},null,{"$f":"SUM(FF70:FG71)","v":0},null,{"$f":"SUM(FH70:FI71)","v":0},null,{"$f":"SUM(FJ70:FK71)","v":0},null,{"$f":"SUM(FL70:FM71)","v":0},null,{"$f":"SUM(FN70:FO71)","v":0},null,{"$f":"SUM(FP70:FQ71)","v":0},null,{"$f":"SUM(FR70:FS71)","v":0},null,{"$f":"SUM(FT70:FU71)","v":0},null,{"$f":"SUM(FV70:FW71)","v":0},null,{"$f":"SUM(FX70:FY71)","v":0},null,{"$f":"SUM(FZ70:GA71)","v":0},null,{"$f":"SUM(GB70:GC71)","v":0},null,{"$f":"SUM(GD70:GE71)","v":0},null,{"$f":"SUM(GF70:GG71)","v":0},null,{"$f":"SUM(GH70:GI71)","v":0},null,{"$f":"SUM(GJ70:GK71)","v":0}]
[]
[null,null,null,null,null,null,null,null,"Incremental Deployment Equipment (per Intersection)"]
[null,null,null,null,null,null,null,null,null,{"$f":"J19","v":"Signal Controller "},null,{"$f":"IF(L$67<$R$29,0,IF($R19>0,IF(0=MOD(L$67-$R$29,$R19),$S19+$U19,$U19),IF(L$67>($R$29-1),$U19,0))*$R$27)","v":0},null,{"$f":"IF(N$67<$R$29,0,IF($R19>0,IF(0=MOD(N$67-$R$29,$R19),$S19+$U19,$U19),IF(N$67>($R$29-1),$U19,0))*$R$27)","v":0},null,{"$f":"IF(P$67<$R$29,0,IF($R19>0,IF(0=MOD(P$67-$R$29,$R19),$S19+$U19,$U19),IF(P$67>($R$29-1),$U19,0))*$R$27)","v":0},null,{"$f":"IF(R$67<$R$29,0,IF($R19>0,IF(0=MOD(R$67-$R$29,$R19),$S19+$U19,$U19),IF(R$67>($R$29-1),$U19,0))*$R$27)","v":0},null,{"$f":"IF(T$67<$R$29,0,IF($R19>0,IF(0=MOD(T$67-$R$29,$R19),$S19+$U19,$U19),IF(T$67>($R$29-1),$U19,0))*$R$27)","v":0},null,{"$f":"IF(V$67<$R$29,0,IF($R19>0,IF(0=MOD(V$67-$R$29,$R19),$S19+$U19,$U19),IF(V$67>($R$29-1),$U19,0))*$R$27)","v":0},null,{"$f":"IF(X$67<$R$29,0,IF($R19>0,IF(0=MOD(X$67-$R$29,$R19),$S19+$U19,$U19),IF(X$67>($R$29-1),$U19,0))*$R$27)","v":0},null,{"$f":"IF(Z$67<$R$29,0,IF($R19>0,IF(0=MOD(Z$67-$R$29,$R19),$S19+$U19,$U19),IF(Z$67>($R$29-1),$U19,0))*$R$27)","v":0},null,{"$f":"IF(AB$67<$R$29,0,IF($R19>0,IF(0=MOD(AB$67-$R$29,$R19),$S19+$U19,$U19),IF(AB$67>($R$29-1),$U19,0))*$R$27)","v":0},null,{"$f":"IF(AD$67<$R$29,0,IF($R19>0,IF(0=MOD(AD$67-$R$29,$R19),$S19+$U19,$U19),IF(AD$67>($R$29-1),$U19,0))*$R$27)","v":0},null,{"$f":"IF(AF$67<$R$29,0,IF($R19>0,IF(0=MOD(AF$67-$R$29,$R19),$S19+$U19,$U19),IF(AF$67>($R$29-1),$U19,0))*$R$27)","v":0},null,{"$f":"IF(AH$67<$R$29,0,IF($R19>0,IF(0=MOD(AH$67-$R$29,$R19),$S19+$U19,$U19),IF(AH$67>($R$29-1),$U19,0))*$R$27)","v":0},null,{"$f":"IF(AJ$67<$R$29,0,IF($R19>0,IF(0=MOD(AJ$67-$R$29,$R19),$S19+$U19,$U19),IF(AJ$67>($R$29-1),$U19,0))*$R$27)","v":0},null,{"$f":"IF(AL$67<$R$29,0,IF($R19>0,IF(0=MOD(AL$67-$R$29,$R19),$S19+$U19,$U19),IF(AL$67>($R$29-1),$U19,0))*$R$27)","v":0},null,{"$f":"IF(AN$67<$R$29,0,IF($R19>0,IF(0=MOD(AN$67-$R$29,$R19),$S19+$U19,$U19),IF(AN$67>($R$29-1),$U19,0))*$R$27)","v":0},null,{"$f":"IF(AP$67<$R$29,0,IF($R19>0,IF(0=MOD(AP$67-$R$29,$R19),$S19+$U19,$U19),IF(AP$67>($R$29-1),$U19,0))*$R$27)","v":0},null,{"$f":"IF(AR$67<$R$29,0,IF($R19>0,IF(0=MOD(AR$67-$R$29,$R19),$S19+$U19,$U19),IF(AR$67>($R$29-1),$U19,0))*$R$27)","v":0},null,{"$f":"IF(AT$67<$R$29,0,IF($R19>0,IF(0=MOD(AT$67-$R$29,$R19),$S19+$U19,$U19),IF(AT$67>($R$29-1),$U19,0))*$R$27)","v":0},null,{"$f":"IF(AV$67<$R$29,0,IF($R19>0,IF(0=MOD(AV$67-$R$29,$R19),$S19+$U19,$U19),IF(AV$67>($R$29-1),$U19,0))*$R$27)","v":0},null,{"$f":"IF(AX$67<$R$29,0,IF($R19>0,IF(0=MOD(AX$67-$R$29,$R19),$S19+$U19,$U19),IF(AX$67>($R$29-1),$U19,0))*$R$27)","v":0},null,{"$f":"IF(AZ$67<$R$29,0,IF($R19>0,IF(0=MOD(AZ$67-$R$29,$R19),$S19+$U19,$U19),IF(AZ$67>($R$29-1),$U19,0))*$R$27)","v":0},null,{"$f":"IF(BB$67<$R$29,0,IF($R19>0,IF(0=MOD(BB$67-$R$29,$R19),$S19+$U19,$U19),IF(BB$67>($R$29-1),$U19,0))*$R$27)","v":0},null,{"$f":"IF(BD$67<$R$29,0,IF($R19>0,IF(0=MOD(BD$67-$R$29,$R19),$S19+$U19,$U19),IF(BD$67>($R$29-1),$U19,0))*$R$27)","v":0},null,{"$f":"IF(BF$67<$R$29,0,IF($R19>0,IF(0=MOD(BF$67-$R$29,$R19),$S19+$U19,$U19),IF(BF$67>($R$29-1),$U19,0))*$R$27)","v":0},null,{"$f":"IF(BH$67<$R$29,0,IF($R19>0,IF(0=MOD(BH$67-$R$29,$R19),$S19+$U19,$U19),IF(BH$67>($R$29-1),$U19,0))*$R$27)","v":0},null,{"$f":"IF(BJ$67<$R$29,0,IF($R19>0,IF(0=MOD(BJ$67-$R$29,$R19),$S19+$U19,$U19),IF(BJ$67>($R$29-1),$U19,0))*$R$27)","v":0},null,{"$f":"IF(BL$67<$R$29,0,IF($R19>0,IF(0=MOD(BL$67-$R$29,$R19),$S19+$U19,$U19),IF(BL$67>($R$29-1),$U19,0))*$R$27)","v":0},null,{"$f":"IF(BN$67<$R$29,0,IF($R19>0,IF(0=MOD(BN$67-$R$29,$R19),$S19+$U19,$U19),IF(BN$67>($R$29-1),$U19,0))*$R$27)","v":0},null,{"$f":"IF(BP$67<$R$29,0,IF($R19>0,IF(0=MOD(BP$67-$R$29,$R19),$S19+$U19,$U19),IF(BP$67>($R$29-1),$U19,0))*$R$27)","v":0},null,{"$f":"IF(BR$67<$R$29,0,IF($R19>0,IF(0=MOD(BR$67-$R$29,$R19),$S19+$U19,$U19),IF(BR$67>($R$29-1),$U19,0))*$R$27)","v":0},null,{"$f":"IF(BT$67<$R$29,0,IF($R19>0,IF(0=MOD(BT$67-$R$29,$R19),$S19+$U19,$U19),IF(BT$67>($R$29-1),$U19,0))*$R$27)","v":0},null,{"$f":"IF(BV$67<$R$29,0,IF($R19>0,IF(0=MOD(BV$67-$R$29,$R19),$S19+$U19,$U19),IF(BV$67>($R$29-1),$U19,0))*$R$27)","v":0},null,{"$f":"IF(BX$67<$R$29,0,IF($R19>0,IF(0=MOD(BX$67-$R$29,$R19),$S19+$U19,$U19),IF(BX$67>($R$29-1),$U19,0))*$R$27)","v":0},null,{"$f":"IF(BZ$67<$R$29,0,IF($R19>0,IF(0=MOD(BZ$67-$R$29,$R19),$S19+$U19,$U19),IF(BZ$67>($R$29-1),$U19,0))*$R$27)","v":0},null,{"$f":"IF(CB$67<$R$29,0,IF($R19>0,IF(0=MOD(CB$67-$R$29,$R19),$S19+$U19,$U19),IF(CB$67>($R$29-1),$U19,0))*$R$27)","v":0},null,{"$f":"IF(CD$67<$R$29,0,IF($R19>0,IF(0=MOD(CD$67-$R$29,$R19),$S19+$U19,$U19),IF(CD$67>($R$29-1),$U19,0))*$R$27)","v":0},null,{"$f":"IF(CF$67<$R$29,0,IF($R19>0,IF(0=MOD(CF$67-$R$29,$R19),$S19+$U19,$U19),IF(CF$67>($R$29-1),$U19,0))*$R$27)","v":0},null,{"$f":"IF(CH$67<$R$29,0,IF($R19>0,IF(0=MOD(CH$67-$R$29,$R19),$S19+$U19,$U19),IF(CH$67>($R$29-1),$U19,0))*$R$27)","v":0},null,{"$f":"IF(CJ$67<$R$29,0,IF($R19>0,IF(0=MOD(CJ$67-$R$29,$R19),$S19+$U19,$U19),IF(CJ$67>($R$29-1),$U19,0))*$R$27)","v":0},null,{"$f":"IF(CL$67<$R$29,0,IF($R19>0,IF(0=MOD(CL$67-$R$29,$R19),$S19+$U19,$U19),IF(CL$67>($R$29-1),$U19,0))*$R$27)","v":0},null,{"$f":"IF(CN$67<$R$29,0,IF($R19>0,IF(0=MOD(CN$67-$R$29,$R19),$S19+$U19,$U19),IF(CN$67>($R$29-1),$U19,0))*$R$27)","v":0},null,{"$f":"IF(CP$67<$R$29,0,IF($R19>0,IF(0=MOD(CP$67-$R$29,$R19),$S19+$U19,$U19),IF(CP$67>($R$29-1),$U19,0))*$R$27)","v":0},null,{"$f":"IF(CR$67<$R$29,0,IF($R19>0,IF(0=MOD(CR$67-$R$29,$R19),$S19+$U19,$U19),IF(CR$67>($R$29-1),$U19,0))*$R$27)","v":0},null,{"$f":"IF(CT$67<$R$29,0,IF($R19>0,IF(0=MOD(CT$67-$R$29,$R19),$S19+$U19,$U19),IF(CT$67>($R$29-1),$U19,0))*$R$27)","v":0},null,{"$f":"IF(CV$67<$R$29,0,IF($R19>0,IF(0=MOD(CV$67-$R$29,$R19),$S19+$U19,$U19),IF(CV$67>($R$29-1),$U19,0))*$R$27)","v":0},null,{"$f":"IF(CX$67<$R$29,0,IF($R19>0,IF(0=MOD(CX$67-$R$29,$R19),$S19+$U19,$U19),IF(CX$67>($R$29-1),$U19,0))*$R$27)","v":0},null,{"$f":"IF(CZ$67<$R$29,0,IF($R19>0,IF(0=MOD(CZ$67-$R$29,$R19),$S19+$U19,$U19),IF(CZ$67>($R$29-1),$U19,0))*$R$27)","v":0},null,{"$f":"IF(DB$67<$R$29,0,IF($R19>0,IF(0=MOD(DB$67-$R$29,$R19),$S19+$U19,$U19),IF(DB$67>($R$29-1),$U19,0))*$R$27)","v":0},null,{"$f":"IF(DD$67<$R$29,0,IF($R19>0,IF(0=MOD(DD$67-$R$29,$R19),$S19+$U19,$U19),IF(DD$67>($R$29-1),$U19,0))*$R$27)","v":0},null,{"$f":"IF(DF$67<$R$29,0,IF($R19>0,IF(0=MOD(DF$67-$R$29,$R19),$S19+$U19,$U19),IF(DF$67>($R$29-1),$U19,0))*$R$27)","v":0},null,{"$f":"IF(DH$67<$R$29,0,IF($R19>0,IF(0=MOD(DH$67-$R$29,$R19),$S19+$U19,$U19),IF(DH$67>($R$29-1),$U19,0))*$R$27)","v":0},null,{"$f":"IF(DJ$67<$R$29,0,IF($R19>0,IF(0=MOD(DJ$67-$R$29,$R19),$S19+$U19,$U19),IF(DJ$67>($R$29-1),$U19,0))*$R$27)","v":0},null,{"$f":"IF(DL$67<$R$29,0,IF($R19>0,IF(0=MOD(DL$67-$R$29,$R19),$S19+$U19,$U19),IF(DL$67>($R$29-1),$U19,0))*$R$27)","v":0},null,{"$f":"IF(DN$67<$R$29,0,IF($R19>0,IF(0=MOD(DN$67-$R$29,$R19),$S19+$U19,$U19),IF(DN$67>($R$29-1),$U19,0))*$R$27)","v":0},null,{"$f":"IF(DP$67<$R$29,0,IF($R19>0,IF(0=MOD(DP$67-$R$29,$R19),$S19+$U19,$U19),IF(DP$67>($R$29-1),$U19,0))*$R$27)","v":0},null,{"$f":"IF(DR$67<$R$29,0,IF($R19>0,IF(0=MOD(DR$67-$R$29,$R19),$S19+$U19,$U19),IF(DR$67>($R$29-1),$U19,0))*$R$27)","v":0},null,{"$f":"IF(DT$67<$R$29,0,IF($R19>0,IF(0=MOD(DT$67-$R$29,$R19),$S19+$U19,$U19),IF(DT$67>($R$29-1),$U19,0))*$R$27)","v":0},null,{"$f":"IF(DV$67<$R$29,0,IF($R19>0,IF(0=MOD(DV$67-$R$29,$R19),$S19+$U19,$U19),IF(DV$67>($R$29-1),$U19,0))*$R$27)","v":0},null,{"$f":"IF(DX$67<$R$29,0,IF($R19>0,IF(0=MOD(DX$67-$R$29,$R19),$S19+$U19,$U19),IF(DX$67>($R$29-1),$U19,0))*$R$27)","v":0},null,{"$f":"IF(DZ$67<$R$29,0,IF($R19>0,IF(0=MOD(DZ$67-$R$29,$R19),$S19+$U19,$U19),IF(DZ$67>($R$29-1),$U19,0))*$R$27)","v":0},null,{"$f":"IF(EB$67<$R$29,0,IF($R19>0,IF(0=MOD(EB$67-$R$29,$R19),$S19+$U19,$U19),IF(EB$67>($R$29-1),$U19,0))*$R$27)","v":0},null,{"$f":"IF(ED$67<$R$29,0,IF($R19>0,IF(0=MOD(ED$67-$R$29,$R19),$S19+$U19,$U19),IF(ED$67>($R$29-1),$U19,0))*$R$27)","v":0},null,{"$f":"IF(EF$67<$R$29,0,IF($R19>0,IF(0=MOD(EF$67-$R$29,$R19),$S19+$U19,$U19),IF(EF$67>($R$29-1),$U19,0))*$R$27)","v":0},null,{"$f":"IF(EH$67<$R$29,0,IF($R19>0,IF(0=MOD(EH$67-$R$29,$R19),$S19+$U19,$U19),IF(EH$67>($R$29-1),$U19,0))*$R$27)","v":0},null,{"$f":"IF(EJ$67<$R$29,0,IF($R19>0,IF(0=MOD(EJ$67-$R$29,$R19),$S19+$U19,$U19),IF(EJ$67>($R$29-1),$U19,0))*$R$27)","v":0},null,{"$f":"IF(EL$67<$R$29,0,IF($R19>0,IF(0=MOD(EL$67-$R$29,$R19),$S19+$U19,$U19),IF(EL$67>($R$29-1),$U19,0))*$R$27)","v":0},null,{"$f":"IF(EN$67<$R$29,0,IF($R19>0,IF(0=MOD(EN$67-$R$29,$R19),$S19+$U19,$U19),IF(EN$67>($R$29-1),$U19,0))*$R$27)","v":0},null,{"$f":"IF(EP$67<$R$29,0,IF($R19>0,IF(0=MOD(EP$67-$R$29,$R19),$S19+$U19,$U19),IF(EP$67>($R$29-1),$U19,0))*$R$27)","v":0},null,{"$f":"IF(ER$67<$R$29,0,IF($R19>0,IF(0=MOD(ER$67-$R$29,$R19),$S19+$U19,$U19),IF(ER$67>($R$29-1),$U19,0))*$R$27)","v":0},null,{"$f":"IF(ET$67<$R$29,0,IF($R19>0,IF(0=MOD(ET$67-$R$29,$R19),$S19+$U19,$U19),IF(ET$67>($R$29-1),$U19,0))*$R$27)","v":0},null,{"$f":"IF(EV$67<$R$29,0,IF($R19>0,IF(0=MOD(EV$67-$R$29,$R19),$S19+$U19,$U19),IF(EV$67>($R$29-1),$U19,0))*$R$27)","v":0},null,{"$f":"IF(EX$67<$R$29,0,IF($R19>0,IF(0=MOD(EX$67-$R$29,$R19),$S19+$U19,$U19),IF(EX$67>($R$29-1),$U19,0))*$R$27)","v":0},null,{"$f":"IF(EZ$67<$R$29,0,IF($R19>0,IF(0=MOD(EZ$67-$R$29,$R19),$S19+$U19,$U19),IF(EZ$67>($R$29-1),$U19,0))*$R$27)","v":0},null,{"$f":"IF(FB$67<$R$29,0,IF($R19>0,IF(0=MOD(FB$67-$R$29,$R19),$S19+$U19,$U19),IF(FB$67>($R$29-1),$U19,0))*$R$27)","v":0},null,{"$f":"IF(FD$67<$R$29,0,IF($R19>0,IF(0=MOD(FD$67-$R$29,$R19),$S19+$U19,$U19),IF(FD$67>($R$29-1),$U19,0))*$R$27)","v":0},null,{"$f":"IF(FF$67<$R$29,0,IF($R19>0,IF(0=MOD(FF$67-$R$29,$R19),$S19+$U19,$U19),IF(FF$67>($R$29-1),$U19,0))*$R$27)","v":0},null,{"$f":"IF(FH$67<$R$29,0,IF($R19>0,IF(0=MOD(FH$67-$R$29,$R19),$S19+$U19,$U19),IF(FH$67>($R$29-1),$U19,0))*$R$27)","v":0},null,{"$f":"IF(FJ$67<$R$29,0,IF($R19>0,IF(0=MOD(FJ$67-$R$29,$R19),$S19+$U19,$U19),IF(FJ$67>($R$29-1),$U19,0))*$R$27)","v":0},null,{"$f":"IF(FL$67<$R$29,0,IF($R19>0,IF(0=MOD(FL$67-$R$29,$R19),$S19+$U19,$U19),IF(FL$67>($R$29-1),$U19,0))*$R$27)","v":0},null,{"$f":"IF(FN$67<$R$29,0,IF($R19>0,IF(0=MOD(FN$67-$R$29,$R19),$S19+$U19,$U19),IF(FN$67>($R$29-1),$U19,0))*$R$27)","v":0},null,{"$f":"IF(FP$67<$R$29,0,IF($R19>0,IF(0=MOD(FP$67-$R$29,$R19),$S19+$U19,$U19),IF(FP$67>($R$29-1),$U19,0))*$R$27)","v":0},null,{"$f":"IF(FR$67<$R$29,0,IF($R19>0,IF(0=MOD(FR$67-$R$29,$R19),$S19+$U19,$U19),IF(FR$67>($R$29-1),$U19,0))*$R$27)","v":0},null,{"$f":"IF(FT$67<$R$29,0,IF($R19>0,IF(0=MOD(FT$67-$R$29,$R19),$S19+$U19,$U19),IF(FT$67>($R$29-1),$U19,0))*$R$27)","v":0},null,{"$f":"IF(FV$67<$R$29,0,IF($R19>0,IF(0=MOD(FV$67-$R$29,$R19),$S19+$U19,$U19),IF(FV$67>($R$29-1),$U19,0))*$R$27)","v":0},null,{"$f":"IF(FX$67<$R$29,0,IF($R19>0,IF(0=MOD(FX$67-$R$29,$R19),$S19+$U19,$U19),IF(FX$67>($R$29-1),$U19,0))*$R$27)","v":0},null,{"$f":"IF(FZ$67<$R$29,0,IF($R19>0,IF(0=MOD(FZ$67-$R$29,$R19),$S19+$U19,$U19),IF(FZ$67>($R$29-1),$U19,0))*$R$27)","v":0},null,{"$f":"IF(GB$67<$R$29,0,IF($R19>0,IF(0=MOD(GB$67-$R$29,$R19),$S19+$U19,$U19),IF(GB$67>($R$29-1),$U19,0))*$R$27)","v":0},null,{"$f":"IF(GD$67<$R$29,0,IF($R19>0,IF(0=MOD(GD$67-$R$29,$R19),$S19+$U19,$U19),IF(GD$67>($R$29-1),$U19,0))*$R$27)","v":0},null,{"$f":"IF(GF$67<$R$29,0,IF($R19>0,IF(0=MOD(GF$67-$R$29,$R19),$S19+$U19,$U19),IF(GF$67>($R$29-1),$U19,0))*$R$27)","v":0},null,{"$f":"IF(GH$67<$R$29,0,IF($R19>0,IF(0=MOD(GH$67-$R$29,$R19),$S19+$U19,$U19),IF(GH$67>($R$29-1),$U19,0))*$R$27)","v":0},null,{"$f":"IF(GJ$67<$R$29,0,IF($R19>0,IF(0=MOD(GJ$67-$R$29,$R19),$S19+$U19,$U19),IF(GJ$67>($R$29-1),$U19,0))*$R$27)","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"J20","v":"Communication Line"},null,{"$f":"IF(L$67<$R$29,0,IF($R20>0,IF(0=MOD(L$67-$R$29,$R20),$S20+$U20,$U20),IF(L$67>($R$29-1),$U20,0))*$R$27)","v":0},null,{"$f":"IF(N$67<$R$29,0,IF($R20>0,IF(0=MOD(N$67-$R$29,$R20),$S20+$U20,$U20),IF(N$67>($R$29-1),$U20,0))*$R$27)","v":0},null,{"$f":"IF(P$67<$R$29,0,IF($R20>0,IF(0=MOD(P$67-$R$29,$R20),$S20+$U20,$U20),IF(P$67>($R$29-1),$U20,0))*$R$27)","v":0},null,{"$f":"IF(R$67<$R$29,0,IF($R20>0,IF(0=MOD(R$67-$R$29,$R20),$S20+$U20,$U20),IF(R$67>($R$29-1),$U20,0))*$R$27)","v":0},null,{"$f":"IF(T$67<$R$29,0,IF($R20>0,IF(0=MOD(T$67-$R$29,$R20),$S20+$U20,$U20),IF(T$67>($R$29-1),$U20,0))*$R$27)","v":0},null,{"$f":"IF(V$67<$R$29,0,IF($R20>0,IF(0=MOD(V$67-$R$29,$R20),$S20+$U20,$U20),IF(V$67>($R$29-1),$U20,0))*$R$27)","v":0},null,{"$f":"IF(X$67<$R$29,0,IF($R20>0,IF(0=MOD(X$67-$R$29,$R20),$S20+$U20,$U20),IF(X$67>($R$29-1),$U20,0))*$R$27)","v":0},null,{"$f":"IF(Z$67<$R$29,0,IF($R20>0,IF(0=MOD(Z$67-$R$29,$R20),$S20+$U20,$U20),IF(Z$67>($R$29-1),$U20,0))*$R$27)","v":0},null,{"$f":"IF(AB$67<$R$29,0,IF($R20>0,IF(0=MOD(AB$67-$R$29,$R20),$S20+$U20,$U20),IF(AB$67>($R$29-1),$U20,0))*$R$27)","v":0},null,{"$f":"IF(AD$67<$R$29,0,IF($R20>0,IF(0=MOD(AD$67-$R$29,$R20),$S20+$U20,$U20),IF(AD$67>($R$29-1),$U20,0))*$R$27)","v":0},null,{"$f":"IF(AF$67<$R$29,0,IF($R20>0,IF(0=MOD(AF$67-$R$29,$R20),$S20+$U20,$U20),IF(AF$67>($R$29-1),$U20,0))*$R$27)","v":0},null,{"$f":"IF(AH$67<$R$29,0,IF($R20>0,IF(0=MOD(AH$67-$R$29,$R20),$S20+$U20,$U20),IF(AH$67>($R$29-1),$U20,0))*$R$27)","v":0},null,{"$f":"IF(AJ$67<$R$29,0,IF($R20>0,IF(0=MOD(AJ$67-$R$29,$R20),$S20+$U20,$U20),IF(AJ$67>($R$29-1),$U20,0))*$R$27)","v":0},null,{"$f":"IF(AL$67<$R$29,0,IF($R20>0,IF(0=MOD(AL$67-$R$29,$R20),$S20+$U20,$U20),IF(AL$67>($R$29-1),$U20,0))*$R$27)","v":0},null,{"$f":"IF(AN$67<$R$29,0,IF($R20>0,IF(0=MOD(AN$67-$R$29,$R20),$S20+$U20,$U20),IF(AN$67>($R$29-1),$U20,0))*$R$27)","v":0},null,{"$f":"IF(AP$67<$R$29,0,IF($R20>0,IF(0=MOD(AP$67-$R$29,$R20),$S20+$U20,$U20),IF(AP$67>($R$29-1),$U20,0))*$R$27)","v":0},null,{"$f":"IF(AR$67<$R$29,0,IF($R20>0,IF(0=MOD(AR$67-$R$29,$R20),$S20+$U20,$U20),IF(AR$67>($R$29-1),$U20,0))*$R$27)","v":0},null,{"$f":"IF(AT$67<$R$29,0,IF($R20>0,IF(0=MOD(AT$67-$R$29,$R20),$S20+$U20,$U20),IF(AT$67>($R$29-1),$U20,0))*$R$27)","v":0},null,{"$f":"IF(AV$67<$R$29,0,IF($R20>0,IF(0=MOD(AV$67-$R$29,$R20),$S20+$U20,$U20),IF(AV$67>($R$29-1),$U20,0))*$R$27)","v":0},null,{"$f":"IF(AX$67<$R$29,0,IF($R20>0,IF(0=MOD(AX$67-$R$29,$R20),$S20+$U20,$U20),IF(AX$67>($R$29-1),$U20,0))*$R$27)","v":0},null,{"$f":"IF(AZ$67<$R$29,0,IF($R20>0,IF(0=MOD(AZ$67-$R$29,$R20),$S20+$U20,$U20),IF(AZ$67>($R$29-1),$U20,0))*$R$27)","v":0},null,{"$f":"IF(BB$67<$R$29,0,IF($R20>0,IF(0=MOD(BB$67-$R$29,$R20),$S20+$U20,$U20),IF(BB$67>($R$29-1),$U20,0))*$R$27)","v":0},null,{"$f":"IF(BD$67<$R$29,0,IF($R20>0,IF(0=MOD(BD$67-$R$29,$R20),$S20+$U20,$U20),IF(BD$67>($R$29-1),$U20,0))*$R$27)","v":0},null,{"$f":"IF(BF$67<$R$29,0,IF($R20>0,IF(0=MOD(BF$67-$R$29,$R20),$S20+$U20,$U20),IF(BF$67>($R$29-1),$U20,0))*$R$27)","v":0},null,{"$f":"IF(BH$67<$R$29,0,IF($R20>0,IF(0=MOD(BH$67-$R$29,$R20),$S20+$U20,$U20),IF(BH$67>($R$29-1),$U20,0))*$R$27)","v":0},null,{"$f":"IF(BJ$67<$R$29,0,IF($R20>0,IF(0=MOD(BJ$67-$R$29,$R20),$S20+$U20,$U20),IF(BJ$67>($R$29-1),$U20,0))*$R$27)","v":0},null,{"$f":"IF(BL$67<$R$29,0,IF($R20>0,IF(0=MOD(BL$67-$R$29,$R20),$S20+$U20,$U20),IF(BL$67>($R$29-1),$U20,0))*$R$27)","v":0},null,{"$f":"IF(BN$67<$R$29,0,IF($R20>0,IF(0=MOD(BN$67-$R$29,$R20),$S20+$U20,$U20),IF(BN$67>($R$29-1),$U20,0))*$R$27)","v":0},null,{"$f":"IF(BP$67<$R$29,0,IF($R20>0,IF(0=MOD(BP$67-$R$29,$R20),$S20+$U20,$U20),IF(BP$67>($R$29-1),$U20,0))*$R$27)","v":0},null,{"$f":"IF(BR$67<$R$29,0,IF($R20>0,IF(0=MOD(BR$67-$R$29,$R20),$S20+$U20,$U20),IF(BR$67>($R$29-1),$U20,0))*$R$27)","v":0},null,{"$f":"IF(BT$67<$R$29,0,IF($R20>0,IF(0=MOD(BT$67-$R$29,$R20),$S20+$U20,$U20),IF(BT$67>($R$29-1),$U20,0))*$R$27)","v":0},null,{"$f":"IF(BV$67<$R$29,0,IF($R20>0,IF(0=MOD(BV$67-$R$29,$R20),$S20+$U20,$U20),IF(BV$67>($R$29-1),$U20,0))*$R$27)","v":0},null,{"$f":"IF(BX$67<$R$29,0,IF($R20>0,IF(0=MOD(BX$67-$R$29,$R20),$S20+$U20,$U20),IF(BX$67>($R$29-1),$U20,0))*$R$27)","v":0},null,{"$f":"IF(BZ$67<$R$29,0,IF($R20>0,IF(0=MOD(BZ$67-$R$29,$R20),$S20+$U20,$U20),IF(BZ$67>($R$29-1),$U20,0))*$R$27)","v":0},null,{"$f":"IF(CB$67<$R$29,0,IF($R20>0,IF(0=MOD(CB$67-$R$29,$R20),$S20+$U20,$U20),IF(CB$67>($R$29-1),$U20,0))*$R$27)","v":0},null,{"$f":"IF(CD$67<$R$29,0,IF($R20>0,IF(0=MOD(CD$67-$R$29,$R20),$S20+$U20,$U20),IF(CD$67>($R$29-1),$U20,0))*$R$27)","v":0},null,{"$f":"IF(CF$67<$R$29,0,IF($R20>0,IF(0=MOD(CF$67-$R$29,$R20),$S20+$U20,$U20),IF(CF$67>($R$29-1),$U20,0))*$R$27)","v":0},null,{"$f":"IF(CH$67<$R$29,0,IF($R20>0,IF(0=MOD(CH$67-$R$29,$R20),$S20+$U20,$U20),IF(CH$67>($R$29-1),$U20,0))*$R$27)","v":0},null,{"$f":"IF(CJ$67<$R$29,0,IF($R20>0,IF(0=MOD(CJ$67-$R$29,$R20),$S20+$U20,$U20),IF(CJ$67>($R$29-1),$U20,0))*$R$27)","v":0},null,{"$f":"IF(CL$67<$R$29,0,IF($R20>0,IF(0=MOD(CL$67-$R$29,$R20),$S20+$U20,$U20),IF(CL$67>($R$29-1),$U20,0))*$R$27)","v":0},null,{"$f":"IF(CN$67<$R$29,0,IF($R20>0,IF(0=MOD(CN$67-$R$29,$R20),$S20+$U20,$U20),IF(CN$67>($R$29-1),$U20,0))*$R$27)","v":0},null,{"$f":"IF(CP$67<$R$29,0,IF($R20>0,IF(0=MOD(CP$67-$R$29,$R20),$S20+$U20,$U20),IF(CP$67>($R$29-1),$U20,0))*$R$27)","v":0},null,{"$f":"IF(CR$67<$R$29,0,IF($R20>0,IF(0=MOD(CR$67-$R$29,$R20),$S20+$U20,$U20),IF(CR$67>($R$29-1),$U20,0))*$R$27)","v":0},null,{"$f":"IF(CT$67<$R$29,0,IF($R20>0,IF(0=MOD(CT$67-$R$29,$R20),$S20+$U20,$U20),IF(CT$67>($R$29-1),$U20,0))*$R$27)","v":0},null,{"$f":"IF(CV$67<$R$29,0,IF($R20>0,IF(0=MOD(CV$67-$R$29,$R20),$S20+$U20,$U20),IF(CV$67>($R$29-1),$U20,0))*$R$27)","v":0},null,{"$f":"IF(CX$67<$R$29,0,IF($R20>0,IF(0=MOD(CX$67-$R$29,$R20),$S20+$U20,$U20),IF(CX$67>($R$29-1),$U20,0))*$R$27)","v":0},null,{"$f":"IF(CZ$67<$R$29,0,IF($R20>0,IF(0=MOD(CZ$67-$R$29,$R20),$S20+$U20,$U20),IF(CZ$67>($R$29-1),$U20,0))*$R$27)","v":0},null,{"$f":"IF(DB$67<$R$29,0,IF($R20>0,IF(0=MOD(DB$67-$R$29,$R20),$S20+$U20,$U20),IF(DB$67>($R$29-1),$U20,0))*$R$27)","v":0},null,{"$f":"IF(DD$67<$R$29,0,IF($R20>0,IF(0=MOD(DD$67-$R$29,$R20),$S20+$U20,$U20),IF(DD$67>($R$29-1),$U20,0))*$R$27)","v":0},null,{"$f":"IF(DF$67<$R$29,0,IF($R20>0,IF(0=MOD(DF$67-$R$29,$R20),$S20+$U20,$U20),IF(DF$67>($R$29-1),$U20,0))*$R$27)","v":0},null,{"$f":"IF(DH$67<$R$29,0,IF($R20>0,IF(0=MOD(DH$67-$R$29,$R20),$S20+$U20,$U20),IF(DH$67>($R$29-1),$U20,0))*$R$27)","v":0},null,{"$f":"IF(DJ$67<$R$29,0,IF($R20>0,IF(0=MOD(DJ$67-$R$29,$R20),$S20+$U20,$U20),IF(DJ$67>($R$29-1),$U20,0))*$R$27)","v":0},null,{"$f":"IF(DL$67<$R$29,0,IF($R20>0,IF(0=MOD(DL$67-$R$29,$R20),$S20+$U20,$U20),IF(DL$67>($R$29-1),$U20,0))*$R$27)","v":0},null,{"$f":"IF(DN$67<$R$29,0,IF($R20>0,IF(0=MOD(DN$67-$R$29,$R20),$S20+$U20,$U20),IF(DN$67>($R$29-1),$U20,0))*$R$27)","v":0},null,{"$f":"IF(DP$67<$R$29,0,IF($R20>0,IF(0=MOD(DP$67-$R$29,$R20),$S20+$U20,$U20),IF(DP$67>($R$29-1),$U20,0))*$R$27)","v":0},null,{"$f":"IF(DR$67<$R$29,0,IF($R20>0,IF(0=MOD(DR$67-$R$29,$R20),$S20+$U20,$U20),IF(DR$67>($R$29-1),$U20,0))*$R$27)","v":0},null,{"$f":"IF(DT$67<$R$29,0,IF($R20>0,IF(0=MOD(DT$67-$R$29,$R20),$S20+$U20,$U20),IF(DT$67>($R$29-1),$U20,0))*$R$27)","v":0},null,{"$f":"IF(DV$67<$R$29,0,IF($R20>0,IF(0=MOD(DV$67-$R$29,$R20),$S20+$U20,$U20),IF(DV$67>($R$29-1),$U20,0))*$R$27)","v":0},null,{"$f":"IF(DX$67<$R$29,0,IF($R20>0,IF(0=MOD(DX$67-$R$29,$R20),$S20+$U20,$U20),IF(DX$67>($R$29-1),$U20,0))*$R$27)","v":0},null,{"$f":"IF(DZ$67<$R$29,0,IF($R20>0,IF(0=MOD(DZ$67-$R$29,$R20),$S20+$U20,$U20),IF(DZ$67>($R$29-1),$U20,0))*$R$27)","v":0},null,{"$f":"IF(EB$67<$R$29,0,IF($R20>0,IF(0=MOD(EB$67-$R$29,$R20),$S20+$U20,$U20),IF(EB$67>($R$29-1),$U20,0))*$R$27)","v":0},null,{"$f":"IF(ED$67<$R$29,0,IF($R20>0,IF(0=MOD(ED$67-$R$29,$R20),$S20+$U20,$U20),IF(ED$67>($R$29-1),$U20,0))*$R$27)","v":0},null,{"$f":"IF(EF$67<$R$29,0,IF($R20>0,IF(0=MOD(EF$67-$R$29,$R20),$S20+$U20,$U20),IF(EF$67>($R$29-1),$U20,0))*$R$27)","v":0},null,{"$f":"IF(EH$67<$R$29,0,IF($R20>0,IF(0=MOD(EH$67-$R$29,$R20),$S20+$U20,$U20),IF(EH$67>($R$29-1),$U20,0))*$R$27)","v":0},null,{"$f":"IF(EJ$67<$R$29,0,IF($R20>0,IF(0=MOD(EJ$67-$R$29,$R20),$S20+$U20,$U20),IF(EJ$67>($R$29-1),$U20,0))*$R$27)","v":0},null,{"$f":"IF(EL$67<$R$29,0,IF($R20>0,IF(0=MOD(EL$67-$R$29,$R20),$S20+$U20,$U20),IF(EL$67>($R$29-1),$U20,0))*$R$27)","v":0},null,{"$f":"IF(EN$67<$R$29,0,IF($R20>0,IF(0=MOD(EN$67-$R$29,$R20),$S20+$U20,$U20),IF(EN$67>($R$29-1),$U20,0))*$R$27)","v":0},null,{"$f":"IF(EP$67<$R$29,0,IF($R20>0,IF(0=MOD(EP$67-$R$29,$R20),$S20+$U20,$U20),IF(EP$67>($R$29-1),$U20,0))*$R$27)","v":0},null,{"$f":"IF(ER$67<$R$29,0,IF($R20>0,IF(0=MOD(ER$67-$R$29,$R20),$S20+$U20,$U20),IF(ER$67>($R$29-1),$U20,0))*$R$27)","v":0},null,{"$f":"IF(ET$67<$R$29,0,IF($R20>0,IF(0=MOD(ET$67-$R$29,$R20),$S20+$U20,$U20),IF(ET$67>($R$29-1),$U20,0))*$R$27)","v":0},null,{"$f":"IF(EV$67<$R$29,0,IF($R20>0,IF(0=MOD(EV$67-$R$29,$R20),$S20+$U20,$U20),IF(EV$67>($R$29-1),$U20,0))*$R$27)","v":0},null,{"$f":"IF(EX$67<$R$29,0,IF($R20>0,IF(0=MOD(EX$67-$R$29,$R20),$S20+$U20,$U20),IF(EX$67>($R$29-1),$U20,0))*$R$27)","v":0},null,{"$f":"IF(EZ$67<$R$29,0,IF($R20>0,IF(0=MOD(EZ$67-$R$29,$R20),$S20+$U20,$U20),IF(EZ$67>($R$29-1),$U20,0))*$R$27)","v":0},null,{"$f":"IF(FB$67<$R$29,0,IF($R20>0,IF(0=MOD(FB$67-$R$29,$R20),$S20+$U20,$U20),IF(FB$67>($R$29-1),$U20,0))*$R$27)","v":0},null,{"$f":"IF(FD$67<$R$29,0,IF($R20>0,IF(0=MOD(FD$67-$R$29,$R20),$S20+$U20,$U20),IF(FD$67>($R$29-1),$U20,0))*$R$27)","v":0},null,{"$f":"IF(FF$67<$R$29,0,IF($R20>0,IF(0=MOD(FF$67-$R$29,$R20),$S20+$U20,$U20),IF(FF$67>($R$29-1),$U20,0))*$R$27)","v":0},null,{"$f":"IF(FH$67<$R$29,0,IF($R20>0,IF(0=MOD(FH$67-$R$29,$R20),$S20+$U20,$U20),IF(FH$67>($R$29-1),$U20,0))*$R$27)","v":0},null,{"$f":"IF(FJ$67<$R$29,0,IF($R20>0,IF(0=MOD(FJ$67-$R$29,$R20),$S20+$U20,$U20),IF(FJ$67>($R$29-1),$U20,0))*$R$27)","v":0},null,{"$f":"IF(FL$67<$R$29,0,IF($R20>0,IF(0=MOD(FL$67-$R$29,$R20),$S20+$U20,$U20),IF(FL$67>($R$29-1),$U20,0))*$R$27)","v":0},null,{"$f":"IF(FN$67<$R$29,0,IF($R20>0,IF(0=MOD(FN$67-$R$29,$R20),$S20+$U20,$U20),IF(FN$67>($R$29-1),$U20,0))*$R$27)","v":0},null,{"$f":"IF(FP$67<$R$29,0,IF($R20>0,IF(0=MOD(FP$67-$R$29,$R20),$S20+$U20,$U20),IF(FP$67>($R$29-1),$U20,0))*$R$27)","v":0},null,{"$f":"IF(FR$67<$R$29,0,IF($R20>0,IF(0=MOD(FR$67-$R$29,$R20),$S20+$U20,$U20),IF(FR$67>($R$29-1),$U20,0))*$R$27)","v":0},null,{"$f":"IF(FT$67<$R$29,0,IF($R20>0,IF(0=MOD(FT$67-$R$29,$R20),$S20+$U20,$U20),IF(FT$67>($R$29-1),$U20,0))*$R$27)","v":0},null,{"$f":"IF(FV$67<$R$29,0,IF($R20>0,IF(0=MOD(FV$67-$R$29,$R20),$S20+$U20,$U20),IF(FV$67>($R$29-1),$U20,0))*$R$27)","v":0},null,{"$f":"IF(FX$67<$R$29,0,IF($R20>0,IF(0=MOD(FX$67-$R$29,$R20),$S20+$U20,$U20),IF(FX$67>($R$29-1),$U20,0))*$R$27)","v":0},null,{"$f":"IF(FZ$67<$R$29,0,IF($R20>0,IF(0=MOD(FZ$67-$R$29,$R20),$S20+$U20,$U20),IF(FZ$67>($R$29-1),$U20,0))*$R$27)","v":0},null,{"$f":"IF(GB$67<$R$29,0,IF($R20>0,IF(0=MOD(GB$67-$R$29,$R20),$S20+$U20,$U20),IF(GB$67>($R$29-1),$U20,0))*$R$27)","v":0},null,{"$f":"IF(GD$67<$R$29,0,IF($R20>0,IF(0=MOD(GD$67-$R$29,$R20),$S20+$U20,$U20),IF(GD$67>($R$29-1),$U20,0))*$R$27)","v":0},null,{"$f":"IF(GF$67<$R$29,0,IF($R20>0,IF(0=MOD(GF$67-$R$29,$R20),$S20+$U20,$U20),IF(GF$67>($R$29-1),$U20,0))*$R$27)","v":0},null,{"$f":"IF(GH$67<$R$29,0,IF($R20>0,IF(0=MOD(GH$67-$R$29,$R20),$S20+$U20,$U20),IF(GH$67>($R$29-1),$U20,0))*$R$27)","v":0},null,{"$f":"IF(GJ$67<$R$29,0,IF($R20>0,IF(0=MOD(GJ$67-$R$29,$R20),$S20+$U20,$U20),IF(GJ$67>($R$29-1),$U20,0))*$R$27)","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"J21","v":"Loop Detectors (2)"},null,{"$f":"IF(L$67<$R$29,0,IF($R21>0,IF(0=MOD(L$67-$R$29,$R21),$S21+$U21,$U21),IF(L$67>($R$29-1),$U21,0))*$R$27)","v":0},null,{"$f":"IF(N$67<$R$29,0,IF($R21>0,IF(0=MOD(N$67-$R$29,$R21),$S21+$U21,$U21),IF(N$67>($R$29-1),$U21,0))*$R$27)","v":0},null,{"$f":"IF(P$67<$R$29,0,IF($R21>0,IF(0=MOD(P$67-$R$29,$R21),$S21+$U21,$U21),IF(P$67>($R$29-1),$U21,0))*$R$27)","v":0},null,{"$f":"IF(R$67<$R$29,0,IF($R21>0,IF(0=MOD(R$67-$R$29,$R21),$S21+$U21,$U21),IF(R$67>($R$29-1),$U21,0))*$R$27)","v":0},null,{"$f":"IF(T$67<$R$29,0,IF($R21>0,IF(0=MOD(T$67-$R$29,$R21),$S21+$U21,$U21),IF(T$67>($R$29-1),$U21,0))*$R$27)","v":0},null,{"$f":"IF(V$67<$R$29,0,IF($R21>0,IF(0=MOD(V$67-$R$29,$R21),$S21+$U21,$U21),IF(V$67>($R$29-1),$U21,0))*$R$27)","v":0},null,{"$f":"IF(X$67<$R$29,0,IF($R21>0,IF(0=MOD(X$67-$R$29,$R21),$S21+$U21,$U21),IF(X$67>($R$29-1),$U21,0))*$R$27)","v":0},null,{"$f":"IF(Z$67<$R$29,0,IF($R21>0,IF(0=MOD(Z$67-$R$29,$R21),$S21+$U21,$U21),IF(Z$67>($R$29-1),$U21,0))*$R$27)","v":0},null,{"$f":"IF(AB$67<$R$29,0,IF($R21>0,IF(0=MOD(AB$67-$R$29,$R21),$S21+$U21,$U21),IF(AB$67>($R$29-1),$U21,0))*$R$27)","v":0},null,{"$f":"IF(AD$67<$R$29,0,IF($R21>0,IF(0=MOD(AD$67-$R$29,$R21),$S21+$U21,$U21),IF(AD$67>($R$29-1),$U21,0))*$R$27)","v":0},null,{"$f":"IF(AF$67<$R$29,0,IF($R21>0,IF(0=MOD(AF$67-$R$29,$R21),$S21+$U21,$U21),IF(AF$67>($R$29-1),$U21,0))*$R$27)","v":0},null,{"$f":"IF(AH$67<$R$29,0,IF($R21>0,IF(0=MOD(AH$67-$R$29,$R21),$S21+$U21,$U21),IF(AH$67>($R$29-1),$U21,0))*$R$27)","v":0},null,{"$f":"IF(AJ$67<$R$29,0,IF($R21>0,IF(0=MOD(AJ$67-$R$29,$R21),$S21+$U21,$U21),IF(AJ$67>($R$29-1),$U21,0))*$R$27)","v":0},null,{"$f":"IF(AL$67<$R$29,0,IF($R21>0,IF(0=MOD(AL$67-$R$29,$R21),$S21+$U21,$U21),IF(AL$67>($R$29-1),$U21,0))*$R$27)","v":0},null,{"$f":"IF(AN$67<$R$29,0,IF($R21>0,IF(0=MOD(AN$67-$R$29,$R21),$S21+$U21,$U21),IF(AN$67>($R$29-1),$U21,0))*$R$27)","v":0},null,{"$f":"IF(AP$67<$R$29,0,IF($R21>0,IF(0=MOD(AP$67-$R$29,$R21),$S21+$U21,$U21),IF(AP$67>($R$29-1),$U21,0))*$R$27)","v":0},null,{"$f":"IF(AR$67<$R$29,0,IF($R21>0,IF(0=MOD(AR$67-$R$29,$R21),$S21+$U21,$U21),IF(AR$67>($R$29-1),$U21,0))*$R$27)","v":0},null,{"$f":"IF(AT$67<$R$29,0,IF($R21>0,IF(0=MOD(AT$67-$R$29,$R21),$S21+$U21,$U21),IF(AT$67>($R$29-1),$U21,0))*$R$27)","v":0},null,{"$f":"IF(AV$67<$R$29,0,IF($R21>0,IF(0=MOD(AV$67-$R$29,$R21),$S21+$U21,$U21),IF(AV$67>($R$29-1),$U21,0))*$R$27)","v":0},null,{"$f":"IF(AX$67<$R$29,0,IF($R21>0,IF(0=MOD(AX$67-$R$29,$R21),$S21+$U21,$U21),IF(AX$67>($R$29-1),$U21,0))*$R$27)","v":0},null,{"$f":"IF(AZ$67<$R$29,0,IF($R21>0,IF(0=MOD(AZ$67-$R$29,$R21),$S21+$U21,$U21),IF(AZ$67>($R$29-1),$U21,0))*$R$27)","v":0},null,{"$f":"IF(BB$67<$R$29,0,IF($R21>0,IF(0=MOD(BB$67-$R$29,$R21),$S21+$U21,$U21),IF(BB$67>($R$29-1),$U21,0))*$R$27)","v":0},null,{"$f":"IF(BD$67<$R$29,0,IF($R21>0,IF(0=MOD(BD$67-$R$29,$R21),$S21+$U21,$U21),IF(BD$67>($R$29-1),$U21,0))*$R$27)","v":0},null,{"$f":"IF(BF$67<$R$29,0,IF($R21>0,IF(0=MOD(BF$67-$R$29,$R21),$S21+$U21,$U21),IF(BF$67>($R$29-1),$U21,0))*$R$27)","v":0},null,{"$f":"IF(BH$67<$R$29,0,IF($R21>0,IF(0=MOD(BH$67-$R$29,$R21),$S21+$U21,$U21),IF(BH$67>($R$29-1),$U21,0))*$R$27)","v":0},null,{"$f":"IF(BJ$67<$R$29,0,IF($R21>0,IF(0=MOD(BJ$67-$R$29,$R21),$S21+$U21,$U21),IF(BJ$67>($R$29-1),$U21,0))*$R$27)","v":0},null,{"$f":"IF(BL$67<$R$29,0,IF($R21>0,IF(0=MOD(BL$67-$R$29,$R21),$S21+$U21,$U21),IF(BL$67>($R$29-1),$U21,0))*$R$27)","v":0},null,{"$f":"IF(BN$67<$R$29,0,IF($R21>0,IF(0=MOD(BN$67-$R$29,$R21),$S21+$U21,$U21),IF(BN$67>($R$29-1),$U21,0))*$R$27)","v":0},null,{"$f":"IF(BP$67<$R$29,0,IF($R21>0,IF(0=MOD(BP$67-$R$29,$R21),$S21+$U21,$U21),IF(BP$67>($R$29-1),$U21,0))*$R$27)","v":0},null,{"$f":"IF(BR$67<$R$29,0,IF($R21>0,IF(0=MOD(BR$67-$R$29,$R21),$S21+$U21,$U21),IF(BR$67>($R$29-1),$U21,0))*$R$27)","v":0},null,{"$f":"IF(BT$67<$R$29,0,IF($R21>0,IF(0=MOD(BT$67-$R$29,$R21),$S21+$U21,$U21),IF(BT$67>($R$29-1),$U21,0))*$R$27)","v":0},null,{"$f":"IF(BV$67<$R$29,0,IF($R21>0,IF(0=MOD(BV$67-$R$29,$R21),$S21+$U21,$U21),IF(BV$67>($R$29-1),$U21,0))*$R$27)","v":0},null,{"$f":"IF(BX$67<$R$29,0,IF($R21>0,IF(0=MOD(BX$67-$R$29,$R21),$S21+$U21,$U21),IF(BX$67>($R$29-1),$U21,0))*$R$27)","v":0},null,{"$f":"IF(BZ$67<$R$29,0,IF($R21>0,IF(0=MOD(BZ$67-$R$29,$R21),$S21+$U21,$U21),IF(BZ$67>($R$29-1),$U21,0))*$R$27)","v":0},null,{"$f":"IF(CB$67<$R$29,0,IF($R21>0,IF(0=MOD(CB$67-$R$29,$R21),$S21+$U21,$U21),IF(CB$67>($R$29-1),$U21,0))*$R$27)","v":0},null,{"$f":"IF(CD$67<$R$29,0,IF($R21>0,IF(0=MOD(CD$67-$R$29,$R21),$S21+$U21,$U21),IF(CD$67>($R$29-1),$U21,0))*$R$27)","v":0},null,{"$f":"IF(CF$67<$R$29,0,IF($R21>0,IF(0=MOD(CF$67-$R$29,$R21),$S21+$U21,$U21),IF(CF$67>($R$29-1),$U21,0))*$R$27)","v":0},null,{"$f":"IF(CH$67<$R$29,0,IF($R21>0,IF(0=MOD(CH$67-$R$29,$R21),$S21+$U21,$U21),IF(CH$67>($R$29-1),$U21,0))*$R$27)","v":0},null,{"$f":"IF(CJ$67<$R$29,0,IF($R21>0,IF(0=MOD(CJ$67-$R$29,$R21),$S21+$U21,$U21),IF(CJ$67>($R$29-1),$U21,0))*$R$27)","v":0},null,{"$f":"IF(CL$67<$R$29,0,IF($R21>0,IF(0=MOD(CL$67-$R$29,$R21),$S21+$U21,$U21),IF(CL$67>($R$29-1),$U21,0))*$R$27)","v":0},null,{"$f":"IF(CN$67<$R$29,0,IF($R21>0,IF(0=MOD(CN$67-$R$29,$R21),$S21+$U21,$U21),IF(CN$67>($R$29-1),$U21,0))*$R$27)","v":0},null,{"$f":"IF(CP$67<$R$29,0,IF($R21>0,IF(0=MOD(CP$67-$R$29,$R21),$S21+$U21,$U21),IF(CP$67>($R$29-1),$U21,0))*$R$27)","v":0},null,{"$f":"IF(CR$67<$R$29,0,IF($R21>0,IF(0=MOD(CR$67-$R$29,$R21),$S21+$U21,$U21),IF(CR$67>($R$29-1),$U21,0))*$R$27)","v":0},null,{"$f":"IF(CT$67<$R$29,0,IF($R21>0,IF(0=MOD(CT$67-$R$29,$R21),$S21+$U21,$U21),IF(CT$67>($R$29-1),$U21,0))*$R$27)","v":0},null,{"$f":"IF(CV$67<$R$29,0,IF($R21>0,IF(0=MOD(CV$67-$R$29,$R21),$S21+$U21,$U21),IF(CV$67>($R$29-1),$U21,0))*$R$27)","v":0},null,{"$f":"IF(CX$67<$R$29,0,IF($R21>0,IF(0=MOD(CX$67-$R$29,$R21),$S21+$U21,$U21),IF(CX$67>($R$29-1),$U21,0))*$R$27)","v":0},null,{"$f":"IF(CZ$67<$R$29,0,IF($R21>0,IF(0=MOD(CZ$67-$R$29,$R21),$S21+$U21,$U21),IF(CZ$67>($R$29-1),$U21,0))*$R$27)","v":0},null,{"$f":"IF(DB$67<$R$29,0,IF($R21>0,IF(0=MOD(DB$67-$R$29,$R21),$S21+$U21,$U21),IF(DB$67>($R$29-1),$U21,0))*$R$27)","v":0},null,{"$f":"IF(DD$67<$R$29,0,IF($R21>0,IF(0=MOD(DD$67-$R$29,$R21),$S21+$U21,$U21),IF(DD$67>($R$29-1),$U21,0))*$R$27)","v":0},null,{"$f":"IF(DF$67<$R$29,0,IF($R21>0,IF(0=MOD(DF$67-$R$29,$R21),$S21+$U21,$U21),IF(DF$67>($R$29-1),$U21,0))*$R$27)","v":0},null,{"$f":"IF(DH$67<$R$29,0,IF($R21>0,IF(0=MOD(DH$67-$R$29,$R21),$S21+$U21,$U21),IF(DH$67>($R$29-1),$U21,0))*$R$27)","v":0},null,{"$f":"IF(DJ$67<$R$29,0,IF($R21>0,IF(0=MOD(DJ$67-$R$29,$R21),$S21+$U21,$U21),IF(DJ$67>($R$29-1),$U21,0))*$R$27)","v":0},null,{"$f":"IF(DL$67<$R$29,0,IF($R21>0,IF(0=MOD(DL$67-$R$29,$R21),$S21+$U21,$U21),IF(DL$67>($R$29-1),$U21,0))*$R$27)","v":0},null,{"$f":"IF(DN$67<$R$29,0,IF($R21>0,IF(0=MOD(DN$67-$R$29,$R21),$S21+$U21,$U21),IF(DN$67>($R$29-1),$U21,0))*$R$27)","v":0},null,{"$f":"IF(DP$67<$R$29,0,IF($R21>0,IF(0=MOD(DP$67-$R$29,$R21),$S21+$U21,$U21),IF(DP$67>($R$29-1),$U21,0))*$R$27)","v":0},null,{"$f":"IF(DR$67<$R$29,0,IF($R21>0,IF(0=MOD(DR$67-$R$29,$R21),$S21+$U21,$U21),IF(DR$67>($R$29-1),$U21,0))*$R$27)","v":0},null,{"$f":"IF(DT$67<$R$29,0,IF($R21>0,IF(0=MOD(DT$67-$R$29,$R21),$S21+$U21,$U21),IF(DT$67>($R$29-1),$U21,0))*$R$27)","v":0},null,{"$f":"IF(DV$67<$R$29,0,IF($R21>0,IF(0=MOD(DV$67-$R$29,$R21),$S21+$U21,$U21),IF(DV$67>($R$29-1),$U21,0))*$R$27)","v":0},null,{"$f":"IF(DX$67<$R$29,0,IF($R21>0,IF(0=MOD(DX$67-$R$29,$R21),$S21+$U21,$U21),IF(DX$67>($R$29-1),$U21,0))*$R$27)","v":0},null,{"$f":"IF(DZ$67<$R$29,0,IF($R21>0,IF(0=MOD(DZ$67-$R$29,$R21),$S21+$U21,$U21),IF(DZ$67>($R$29-1),$U21,0))*$R$27)","v":0},null,{"$f":"IF(EB$67<$R$29,0,IF($R21>0,IF(0=MOD(EB$67-$R$29,$R21),$S21+$U21,$U21),IF(EB$67>($R$29-1),$U21,0))*$R$27)","v":0},null,{"$f":"IF(ED$67<$R$29,0,IF($R21>0,IF(0=MOD(ED$67-$R$29,$R21),$S21+$U21,$U21),IF(ED$67>($R$29-1),$U21,0))*$R$27)","v":0},null,{"$f":"IF(EF$67<$R$29,0,IF($R21>0,IF(0=MOD(EF$67-$R$29,$R21),$S21+$U21,$U21),IF(EF$67>($R$29-1),$U21,0))*$R$27)","v":0},null,{"$f":"IF(EH$67<$R$29,0,IF($R21>0,IF(0=MOD(EH$67-$R$29,$R21),$S21+$U21,$U21),IF(EH$67>($R$29-1),$U21,0))*$R$27)","v":0},null,{"$f":"IF(EJ$67<$R$29,0,IF($R21>0,IF(0=MOD(EJ$67-$R$29,$R21),$S21+$U21,$U21),IF(EJ$67>($R$29-1),$U21,0))*$R$27)","v":0},null,{"$f":"IF(EL$67<$R$29,0,IF($R21>0,IF(0=MOD(EL$67-$R$29,$R21),$S21+$U21,$U21),IF(EL$67>($R$29-1),$U21,0))*$R$27)","v":0},null,{"$f":"IF(EN$67<$R$29,0,IF($R21>0,IF(0=MOD(EN$67-$R$29,$R21),$S21+$U21,$U21),IF(EN$67>($R$29-1),$U21,0))*$R$27)","v":0},null,{"$f":"IF(EP$67<$R$29,0,IF($R21>0,IF(0=MOD(EP$67-$R$29,$R21),$S21+$U21,$U21),IF(EP$67>($R$29-1),$U21,0))*$R$27)","v":0},null,{"$f":"IF(ER$67<$R$29,0,IF($R21>0,IF(0=MOD(ER$67-$R$29,$R21),$S21+$U21,$U21),IF(ER$67>($R$29-1),$U21,0))*$R$27)","v":0},null,{"$f":"IF(ET$67<$R$29,0,IF($R21>0,IF(0=MOD(ET$67-$R$29,$R21),$S21+$U21,$U21),IF(ET$67>($R$29-1),$U21,0))*$R$27)","v":0},null,{"$f":"IF(EV$67<$R$29,0,IF($R21>0,IF(0=MOD(EV$67-$R$29,$R21),$S21+$U21,$U21),IF(EV$67>($R$29-1),$U21,0))*$R$27)","v":0},null,{"$f":"IF(EX$67<$R$29,0,IF($R21>0,IF(0=MOD(EX$67-$R$29,$R21),$S21+$U21,$U21),IF(EX$67>($R$29-1),$U21,0))*$R$27)","v":0},null,{"$f":"IF(EZ$67<$R$29,0,IF($R21>0,IF(0=MOD(EZ$67-$R$29,$R21),$S21+$U21,$U21),IF(EZ$67>($R$29-1),$U21,0))*$R$27)","v":0},null,{"$f":"IF(FB$67<$R$29,0,IF($R21>0,IF(0=MOD(FB$67-$R$29,$R21),$S21+$U21,$U21),IF(FB$67>($R$29-1),$U21,0))*$R$27)","v":0},null,{"$f":"IF(FD$67<$R$29,0,IF($R21>0,IF(0=MOD(FD$67-$R$29,$R21),$S21+$U21,$U21),IF(FD$67>($R$29-1),$U21,0))*$R$27)","v":0},null,{"$f":"IF(FF$67<$R$29,0,IF($R21>0,IF(0=MOD(FF$67-$R$29,$R21),$S21+$U21,$U21),IF(FF$67>($R$29-1),$U21,0))*$R$27)","v":0},null,{"$f":"IF(FH$67<$R$29,0,IF($R21>0,IF(0=MOD(FH$67-$R$29,$R21),$S21+$U21,$U21),IF(FH$67>($R$29-1),$U21,0))*$R$27)","v":0},null,{"$f":"IF(FJ$67<$R$29,0,IF($R21>0,IF(0=MOD(FJ$67-$R$29,$R21),$S21+$U21,$U21),IF(FJ$67>($R$29-1),$U21,0))*$R$27)","v":0},null,{"$f":"IF(FL$67<$R$29,0,IF($R21>0,IF(0=MOD(FL$67-$R$29,$R21),$S21+$U21,$U21),IF(FL$67>($R$29-1),$U21,0))*$R$27)","v":0},null,{"$f":"IF(FN$67<$R$29,0,IF($R21>0,IF(0=MOD(FN$67-$R$29,$R21),$S21+$U21,$U21),IF(FN$67>($R$29-1),$U21,0))*$R$27)","v":0},null,{"$f":"IF(FP$67<$R$29,0,IF($R21>0,IF(0=MOD(FP$67-$R$29,$R21),$S21+$U21,$U21),IF(FP$67>($R$29-1),$U21,0))*$R$27)","v":0},null,{"$f":"IF(FR$67<$R$29,0,IF($R21>0,IF(0=MOD(FR$67-$R$29,$R21),$S21+$U21,$U21),IF(FR$67>($R$29-1),$U21,0))*$R$27)","v":0},null,{"$f":"IF(FT$67<$R$29,0,IF($R21>0,IF(0=MOD(FT$67-$R$29,$R21),$S21+$U21,$U21),IF(FT$67>($R$29-1),$U21,0))*$R$27)","v":0},null,{"$f":"IF(FV$67<$R$29,0,IF($R21>0,IF(0=MOD(FV$67-$R$29,$R21),$S21+$U21,$U21),IF(FV$67>($R$29-1),$U21,0))*$R$27)","v":0},null,{"$f":"IF(FX$67<$R$29,0,IF($R21>0,IF(0=MOD(FX$67-$R$29,$R21),$S21+$U21,$U21),IF(FX$67>($R$29-1),$U21,0))*$R$27)","v":0},null,{"$f":"IF(FZ$67<$R$29,0,IF($R21>0,IF(0=MOD(FZ$67-$R$29,$R21),$S21+$U21,$U21),IF(FZ$67>($R$29-1),$U21,0))*$R$27)","v":0},null,{"$f":"IF(GB$67<$R$29,0,IF($R21>0,IF(0=MOD(GB$67-$R$29,$R21),$S21+$U21,$U21),IF(GB$67>($R$29-1),$U21,0))*$R$27)","v":0},null,{"$f":"IF(GD$67<$R$29,0,IF($R21>0,IF(0=MOD(GD$67-$R$29,$R21),$S21+$U21,$U21),IF(GD$67>($R$29-1),$U21,0))*$R$27)","v":0},null,{"$f":"IF(GF$67<$R$29,0,IF($R21>0,IF(0=MOD(GF$67-$R$29,$R21),$S21+$U21,$U21),IF(GF$67>($R$29-1),$U21,0))*$R$27)","v":0},null,{"$f":"IF(GH$67<$R$29,0,IF($R21>0,IF(0=MOD(GH$67-$R$29,$R21),$S21+$U21,$U21),IF(GH$67>($R$29-1),$U21,0))*$R$27)","v":0},null,{"$f":"IF(GJ$67<$R$29,0,IF($R21>0,IF(0=MOD(GJ$67-$R$29,$R21),$S21+$U21,$U21),IF(GJ$67>($R$29-1),$U21,0))*$R$27)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,"TOTAL Incremental Cost",null,{"$f":"SUM(L75:M78)","v":0},null,{"$f":"SUM(N75:O78)","v":0},null,{"$f":"SUM(P75:Q78)","v":0},null,{"$f":"SUM(R75:S78)","v":0},null,{"$f":"SUM(T75:U78)","v":0},null,{"$f":"SUM(V75:W78)","v":0},null,{"$f":"SUM(X75:Y78)","v":0},null,{"$f":"SUM(Z75:AA78)","v":0},null,{"$f":"SUM(AB75:AC78)","v":0},null,{"$f":"SUM(AD75:AE78)","v":0},null,{"$f":"SUM(AF75:AG78)","v":0},null,{"$f":"SUM(AH75:AI78)","v":0},null,{"$f":"SUM(AJ75:AK78)","v":0},null,{"$f":"SUM(AL75:AM78)","v":0},null,{"$f":"SUM(AN75:AO78)","v":0},null,{"$f":"SUM(AP75:AQ78)","v":0},null,{"$f":"SUM(AR75:AS78)","v":0},null,{"$f":"SUM(AT75:AU78)","v":0},null,{"$f":"SUM(AV75:AW78)","v":0},null,{"$f":"SUM(AX75:AY78)","v":0},null,{"$f":"SUM(AZ75:BA78)","v":0},null,{"$f":"SUM(BB75:BC78)","v":0},null,{"$f":"SUM(BD75:BE78)","v":0},null,{"$f":"SUM(BF75:BG78)","v":0},null,{"$f":"SUM(BH75:BI78)","v":0},null,{"$f":"SUM(BJ75:BK78)","v":0},null,{"$f":"SUM(BL75:BM78)","v":0},null,{"$f":"SUM(BN75:BO78)","v":0},null,{"$f":"SUM(BP75:BQ78)","v":0},null,{"$f":"SUM(BR75:BS78)","v":0},null,{"$f":"SUM(BT75:BU78)","v":0},null,{"$f":"SUM(BV75:BW78)","v":0},null,{"$f":"SUM(BX75:BY78)","v":0},null,{"$f":"SUM(BZ75:CA78)","v":0},null,{"$f":"SUM(CB75:CC78)","v":0},null,{"$f":"SUM(CD75:CE78)","v":0},null,{"$f":"SUM(CF75:CG78)","v":0},null,{"$f":"SUM(CH75:CI78)","v":0},null,{"$f":"SUM(CJ75:CK78)","v":0},null,{"$f":"SUM(CL75:CM78)","v":0},null,{"$f":"SUM(CN75:CO78)","v":0},null,{"$f":"SUM(CP75:CQ78)","v":0},null,{"$f":"SUM(CR75:CS78)","v":0},null,{"$f":"SUM(CT75:CU78)","v":0},null,{"$f":"SUM(CV75:CW78)","v":0},null,{"$f":"SUM(CX75:CY78)","v":0},null,{"$f":"SUM(CZ75:DA78)","v":0},null,{"$f":"SUM(DB75:DC78)","v":0},null,{"$f":"SUM(DD75:DE78)","v":0},null,{"$f":"SUM(DF75:DG78)","v":0},null,{"$f":"SUM(DH75:DI78)","v":0},null,{"$f":"SUM(DJ75:DK78)","v":0},null,{"$f":"SUM(DL75:DM78)","v":0},null,{"$f":"SUM(DN75:DO78)","v":0},null,{"$f":"SUM(DP75:DQ78)","v":0},null,{"$f":"SUM(DR75:DS78)","v":0},null,{"$f":"SUM(DT75:DU78)","v":0},null,{"$f":"SUM(DV75:DW78)","v":0},null,{"$f":"SUM(DX75:DY78)","v":0},null,{"$f":"SUM(DZ75:EA78)","v":0},null,{"$f":"SUM(EB75:EC78)","v":0},null,{"$f":"SUM(ED75:EE78)","v":0},null,{"$f":"SUM(EF75:EG78)","v":0},null,{"$f":"SUM(EH75:EI78)","v":0},null,{"$f":"SUM(EJ75:EK78)","v":0},null,{"$f":"SUM(EL75:EM78)","v":0},null,{"$f":"SUM(EN75:EO78)","v":0},null,{"$f":"SUM(EP75:EQ78)","v":0},null,{"$f":"SUM(ER75:ES78)","v":0},null,{"$f":"SUM(ET75:EU78)","v":0},null,{"$f":"SUM(EV75:EW78)","v":0},null,{"$f":"SUM(EX75:EY78)","v":0},null,{"$f":"SUM(EZ75:FA78)","v":0},null,{"$f":"SUM(FB75:FC78)","v":0},null,{"$f":"SUM(FD75:FE78)","v":0},null,{"$f":"SUM(FF75:FG78)","v":0},null,{"$f":"SUM(FH75:FI78)","v":0},null,{"$f":"SUM(FJ75:FK78)","v":0},null,{"$f":"SUM(FL75:FM78)","v":0},null,{"$f":"SUM(FN75:FO78)","v":0},null,{"$f":"SUM(FP75:FQ78)","v":0},null,{"$f":"SUM(FR75:FS78)","v":0},null,{"$f":"SUM(FT75:FU78)","v":0},null,{"$f":"SUM(FV75:FW78)","v":0},null,{"$f":"SUM(FX75:FY78)","v":0},null,{"$f":"SUM(FZ75:GA78)","v":0},null,{"$f":"SUM(GB75:GC78)","v":0},null,{"$f":"SUM(GD75:GE78)","v":0},null,{"$f":"SUM(GF75:GG78)","v":0},null,{"$f":"SUM(GH75:GI78)","v":0},null,{"$f":"SUM(GJ75:GK78)","v":0}]

{"sheet":"TSS - Central Control","index":20,"n_rows":85,"n_cols":192,"rows_kept":85,"cut":false,"hidden":false,"merged":[[3,1,3,6],[60,1,60,6],[61,1,61,6],[62,1,62,6],[63,1,63,6],[64,1,64,6],[65,1,65,6],[66,1,66,6],[67,1,67,6],[43,1,43,6],[44,1,44,6],[45,1,45,6],[46,1,46,6],[47,1,47,6],[48,1,48,6],[49,1,49,6],[50,1,50,6],[51,1,51,6],[52,1,52,6],[53,1,53,6],[54,1,54,6],[55,1,55,6],[56,1,56,6],[57,1,57,6],[58,1,58,6],[59,1,59,6],[42,1,42,6],[35,1,35,6],[36,1,36,6],[39,1,39,6],[40,1,40,6],[41,1,41,6],[59,13,59,14],[11,18,11,19],[24,20,24,21],[20,20,20,21],[19,20,19,21],[12,20,12,21],[84,109,84,110],[84,111,84,112],[84,113,84,114],[84,115,84,116],[84,191,84,192],[2,1,2,6],[4,1,4,6],[5,1,5,6],[6,1,6,6],[7,1,7,6],[8,1,8,6],[9,1,9,6],[10,1,10,6],[11,1,11,6],[84,179,84,180],[84,181,84,182],[84,183,84,184],[84,185,84,186],[84,187,84,188],[84,189,84,190],[84,167,84,168],[84,169,84,170],[84,171,84,172],[12,18,12,19],[84,107,84,108],[23,1,23,6],[84,47,84,48],[84,49,84,50],[84,51,84,52],[84,53,84,54],[84,55,84,56],[84,57,84,58],[25,1,25,6],[26,1,26,6],[12,1,12,6],[13,1,13,6],[14,1,14,6],[15,1,15,6],[16,1,16,6],[24,22,24,23],[20,22,20,23],[19,22,19,23],[17,22,17,23],[12,22,12,23],[49,23,49,24],[18,18,18,19],[15,20,15,21],[15,22,15,23],[29,22,29,23],[33,14,33,15],[47,23,47,24],[17,1,17,6],[18,1,18,6],[19,1,19,6],[37,1,37,6],[30,1,30,6],[24,1,24,6],[38,1,38,6],[84,35,84,36],[84,37,84,38],[84,39,84,40],[84,41,84,42],[84,43,84,44],[84,45,84,46],[84,23,84,24],[84,25,84,26],[84,27,84,28],[84,29,84,30],[84,177,84,178],[84,155,84,156],[84,157,84,158],[84,159,84,160],[84,161,84,162],[84,163,84,164],[84,165,84,166],[84,143,84,144],[84,145,84,146],[84,147,84,148],[84,149,84,150],[84,151,84,152],[84,153,84,154],[84,131,84,132],[84,133,84,134],[84,135,84,136],[84,137,84,138],[84,139,84,140],[84,141,84,142],[84,119,84,120],[84,121,84,122],[84,123,84,124],[84,125,84,126],[84,127,84,128],[84,129,84,130],[84,93,84,94],[84,173,84,174],[84,175,84,176],[84,71,84,72],[84,73,84,74],[84,75,84,76],[84,77,84,78],[84,79,84,80],[84,81,84,82],[84,59,84,60],[84,61,84,62],[84,63,84,64],[84,65,84,66],[84,67,84,68],[84,69,84,70],[84,95,84,96],[84,97,84,98],[84,99,84,100],[84,101,84,102],[84,103,84,104],[84,105,84,106],[84,83,84,84],[84,85,84,86],[84,87,84,88],[84,89,84,90],[84,91,84,92],[84,117,84,118],[84,31,84,32],[84,33,84,34],[83,185,83,186],[83,187,83,188],[83,189,83,190],[83,191,83,192],[84,11,84,12],[84,13,84,14],[84,15,84,16],[84,17,84,18],[84,19,84,20],[84,21,84,22],[83,173,83,174],[83,175,83,176],[83,177,83,178],[83,179,83,180],[83,181,83,182],[83,183,83,184],[83,161,83,162],[83,163,83,164],[83,165,83,166],[83,167,83,168],[83,105,83,106],[83,107,83,108],[83,109,83,110],[83,111,83,112],[83,89,83,90],[83,91,83,92],[83,93,83,94],[83,95,83,96],[83,97,83,98],[83,99,83,100],[83,169,83,170],[83,171,83,172],[83,149,83,150],[83,151,83,152],[83,153,83,154],[83,155,83,156],[83,157,83,158],[83,159,83,160],[83,137,83,138],[83,139,83,140],[83,141,83,142],[83,143,83,144],[83,145,83,146],[83,147,83,148],[83,125,83,126],[83,127,83,128],[83,129,83,130],[83,131,83,132],[83,133,83,134],[83,135,83,136],[83,29,83,30],[83,31,83,32],[83,33,83,34],[83,35,83,36],[83,37,83,38],[83,39,83,40],[83,11,83,12],[83,13,83,14],[83,15,83,16],[83,17,83,18],[83,19,83,20],[83,21,83,22],[83,23,83,24],[83,25,83,26],[83,27,83,28],[83,77,83,78],[83,79,83,80],[83,65,83,66],[83,67,83,68],[83,69,83,70],[83,71,83,72],[83,73,83,74],[83,75,83,76],[83,53,83,54],[83,55,83,56],[83,57,83,58],[83,59,83,60],[83,61,83,62],[83,63,83,64],[82,145,82,146],[82,147,82,148],[82,125,82,126],[82,127,82,128],[82,129,82,130],[82,131,82,132],[82,133,82,134],[82,135,82,136],[82,113,82,114],[82,115,82,116],[82,117,82,118],[82,119,82,120],[82,121,82,122],[82,123,82,124],[83,41,83,42],[83,43,83,44],[83,45,83,46],[83,47,83,48],[83,49,83,50],[83,51,83,52],[83,81,83,82],[83,83,83,84],[83,85,83,86],[83,87,83,88],[83,113,83,114],[83,115,83,116],[83,117,83,118],[83,119,83,120],[83,121,83,122],[83,123,83,124],[83,101,83,102],[83,103,83,104],[82,101,82,102],[82,103,82,104],[82,105,82,106],[82,189,82,190],[82,191,82,192],[82,173,82,174],[82,175,82,176],[82,177,82,178],[82,179,82,180],[82,181,82,182],[82,183,82,184],[82,161,82,162],[82,163,82,164],[82,165,82,166],[82,167,82,168],[82,169,82,170],[82,171,82,172],[82,149,82,150],[82,151,82,152],[82,153,82,154],[82,155,82,156],[82,157,82,158],[82,159,82,160],[82,107,82,108],[82,109,82,110],[82,111,82,112],[82,185,82,186],[82,187,82,188],[82,137,82,138],[82,139,82,140],[82,141,82,142],[82,143,82,144],[82,89,82,90],[82,91,82,92],[82,93,82,94],[82,95,82,96],[82,97,82,98],[82,99,82,100],[82,77,82,78],[82,79,82,80],[82,81,82,82],[82,83,82,84],[82,85,82,86],[82,87,82,88],[82,65,82,66],[82,67,82,68],[82,69,82,70],[82,71,82,72],[82,73,82,74],[82,75,82,76],[82,53,82,54],[82,55,82,56],[82,57,82,58],[82,59,82,60],[82,61,82,62],[82,63,82,64],[82,41,82,42],[82,43,82,44],[82,45,82,46],[82,47,82,48],[82,49,82,50],[82,51,82,52],[82,29,82,30],[82,31,82,32],[82,33,82,34],[82,35,82,36],[82,37,82,38],[82,39,82,40],[81,191,81,192],[82,11,82,12],[82,13,82,14],[82,15,82,16],[82,17,82,18],[82,19,82,20],[82,21,82,22],[82,23,82,24],[82,25,82,26],[82,27,82,28],[81,179,81,180],[81,181,81,182],[81,183,81,184],[81,185,81,186],[81,187,81,188],[81,189,81,190],[81,167,81,168],[81,169,81,170],[81,171,81,172],[81,173,81,174],[81,175,81,176],[81,177,81,178],[81,155,81,156],[81,157,81,158],[81,159,81,160],[81,161,81,162],[81,163,81,164],[81,165,81,166],[81,143,81,144],[81,145,81,146],[81,147,81,148],[81,149,81,150],[81,151,81,152],[81,153,81,154],[81,131,81,132],[81,133,81,134],[81,135,81,136],[81,137,81,138],[81,139,81,140],[81,141,81,142],[81,119,81,120],[81,121,81,122],[81,123,81,124],[81,125,81,126],[81,127,81,128],[81,129,81,130],[81,107,81,108],[81,109,81,110],[81,111,81,112],[81,113,81,114],[81,115,81,116],[81,117,81,118],[81,95,81,96],[81,97,81,98],[81,99,81,100],[81,101,81,102],[81,103,81,104],[81,105,81,106],[81,83,81,84],[81,85,81,86],[81,87,81,88],[81,89,81,90],[81,91,81,92],[81,93,81,94],[81,71,81,72],[81,73,81,74],[81,75,81,76],[81,77,81,78],[81,79,81,80],[81,81,81,82],[81,59,81,60],[81,61,81,62],[81,63,81,64],[81,65,81,66],[81,67,81,68],[81,69,81,70],[81,47,81,48],[81,49,81,50],[81,51,81,52],[81,53,81,54],[81,55,81,56],[81,57,81,58],[81,35,81,36],[81,37,81,38],[81,39,81,40],[81,41,81,42],[81,43,81,44],[81,45,81,46],[81,23,81,24],[81,25,81,26],[81,27,81,28],[81,29,81,30],[81,31,81,32],[81,33,81,34],[80,185,80,186],[80,187,80,188],[80,189,80,190],[80,191,80,192],[81,11,81,12],[81,13,81,14],[81,15,81,16],[81,17,81,18],[81,19,81,20],[81,21,81,22],[80,173,80,174],[80,175,80,176],[80,177,80,178],[80,179,80,180],[80,181,80,182],[80,183,80,184],[80,161,80,162],[80,163,80,164],[80,165,80,166],[80,167,80,168],[80,169,80,170],[80,171,80,172],[80,149,80,150],[80,151,80,152],[80,153,80,154],[80,155,80,156],[80,157,80,158],[80,159,80,160],[80,137,80,138],[80,139,80,140],[80,141,80,142],[80,143,80,144],[80,145,80,146],[80,147,80,148],[80,125,80,126],[80,127,80,128],[80,129,80,130],[80,131,80,132],[80,133,80,134],[80,135,80,136],[80,113,80,114],[80,115,80,116],[80,117,80,118],[80,119,80,120],[80,121,80,122],[80,123,80,124],[80,101,80,102],[80,103,80,104],[80,105,80,106],[80,107,80,108],[80,109,80,110],[80,111,80,112],[80,89,80,90],[80,91,80,92],[80,93,80,94],[80,95,80,96],[80,97,80,98],[80,99,80,100],[80,77,80,78],[80,79,80,80],[80,81,80,82],[80,83,80,84],[80,85,80,86],[80,87,80,88],[80,65,80,66],[80,67,80,68],[80,69,80,70],[80,71,80,72],[80,73,80,74],[80,75,80,76],[80,53,80,54],[80,55,80,56],[80,57,80,58],[80,59,80,60],[80,61,80,62],[80,63,80,64],[80,41,80,42],[80,43,80,44],[80,45,80,46],[80,47,80,48],[80,49,80,50],[80,51,80,52],[80,29,80,30],[80,31,80,32],[80,33,80,34],[80,35,80,36],[80,37,80,38],[80,39,80,40],[77,191,77,192],[80,11,80,12],[80,13,80,14],[80,15,80,16],[80,17,80,18],[80,19,80,20],[80,21,80,22],[80,23,80,24],[80,25,80,26],[80,27,80,28],[77,179,77,180],[77,181,77,182],[77,183,77,184],[77,185,77,186],[77,187,77,188],[77,189,77,190],[77,167,77,168],[77,169,77,170],[77,171,77,172],[77,173,77,174],[77,175,77,176],[77,177,77,178],[77,155,77,156],[77,157,77,158],[77,159,77,160],[77,161,77,162],[77,163,77,164],[77,165,77,166],[77,143,77,144],[77,145,77,146],[77,147,77,148],[77,149,77,150],[77,151,77,152],[77,153,77,154],[77,131,77,132],[77,133,77,134],[77,135,77,136],[77,137,77,138],[77,139,77,140],[77,141,77,142],[77,119,77,120],[77,121,77,122],[77,123,77,124],[77,125,77,126],[77,127,77,128],[77,129,77,130],[77,107,77,108],[77,109,77,110],[77,111,77,112],[77,113,77,114],[77,115,77,116],[77,117,77,118],[77,95,77,96],[77,97,77,98],[77,99,77,100],[77,101,77,102],[77,103,77,104],[77,105,77,106],[77,83,77,84],[77,85,77,86],[77,87,77,88],[77,89,77,90],[77,91,77,92],[77,93,77,94],[77,71,77,72],[77,73,77,74],[77,75,77,76],[77,77,77,78],[77,79,77,80],[77,81,77,82],[77,59,77,60],[77,61,77,62],[77,63,77,64],[77,65,77,66],[77,67,77,68],[77,69,77,70],[77,47,77,48],[77,49,77,50],[77,51,77,52],[77,53,77,54],[77,55,77,56],[77,57,77,58],[77,35,77,36],[77,37,77,38],[77,39,77,40],[77,41,77,42],[77,43,77,44],[77,45,77,46],[77,23,77,24],[77,25,77,26],[77,27,77,28],[77,29,77,30],[77,31,77,32],[77,33,77,34],[77,11,77,12],[77,13,77,14],[77,15,77,16],[77,17,77,18],[77,19,77,20],[77,21,77,22],[75,185,75,186],[75,187,75,188],[75,189,75,190],[75,191,75,192],[75,173,75,174],[75,175,75,176],[75,177,75,178],[75,179,75,180],[75,181,75,182],[75,183,75,184],[75,161,75,162],[75,163,75,164],[75,165,75,166],[75,167,75,168],[75,169,75,170],[75,171,75,172],[75,149,75,150],[75,151,75,152],[75,153,75,154],[75,155,75,156],[75,157,75,158],[75,159,75,160],[75,137,75,138],[75,139,75,140],[75,141,75,142],[75,143,75,144],[75,145,75,146],[75,147,75,148],[75,125,75,126],[75,127,75,128],[75,129,75,130],[75,131,75,132],[75,133,75,134],[75,135,75,136],[75,113,75,114],[75,115,75,116],[75,117,75,118],[75,119,75,120],[75,121,75,122],[75,123,75,124],[75,101,75,102],[75,103,75,104],[75,105,75,106],[75,107,75,108],[75,109,75,110],[75,111,75,112],[75,89,75,90],[75,91,75,92],[75,93,75,94],[75,95,75,96],[75,97,75,98],[75,99,75,100],[75,77,75,78],[75,79,75,80],[75,81,75,82],[75,83,75,84],[75,85,75,86],[75,87,75,88],[75,65,75,66],[75,67,75,68],[75,69,75,70],[75,71,75,72],[75,73,75,74],[75,75,75,76],[75,53,75,54],[75,55,75,56],[75,57,75,58],[75,59,75,60],[75,61,75,62],[75,63,75,64],[75,41,75,42],[75,43,75,44],[75,45,75,46],[75,47,75,48],[75,49,75,50],[75,51,75,52],[75,29,75,30],[75,31,75,32],[75,33,75,34],[75,35,75,36],[75,37,75,38],[75,39,75,40],[74,191,74,192],[75,11,75,12],[75,13,75,14],[75,15,75,16],[75,17,75,18],[75,19,75,20],[75,21,75,22],[75,23,75,24],[75,25,75,26],[75,27,75,28],[74,179,74,180],[74,181,74,182],[74,183,74,184],[74,185,74,186],[74,187,74,188],[74,189,74,190],[74,167,74,168],[74,169,74,170],[74,171,74,172],[74,173,74,174],[74,175,74,176],[74,177,74,178],[74,155,74,156],[74,157,74,158],[74,159,74,160],[74,161,74,162],[74,163,74,164],[74,165,74,166],[74,143,74,144],[74,145,74,146],[74,147,74,148],[74,149,74,150],[74,151,74,152],[74,153,74,154],[74,131,74,132],[74,133,74,134],[74,135,74,136],[74,137,74,138],[74,139,74,140],[74,141,74,142],[74,119,74,120],[74,121,74,122],[74,123,74,124],[74,125,74,126],[74,127,74,128],[74,129,74,130],[74,107,74,108],[74,109,74,110],[74,111,74,112],[74,113,74,114],[74,115,74,116],[74,117,74,118],[74,95,74,96],[74,97,74,98],[74,99,74,100],[74,101,74,102],[74,103,74,104],[74,105,74,106],[74,83,74,84],[74,85,74,86],[74,87,74,88],[74,89,74,90],[74,91,74,92],[74,93,74,94],[74,71,74,72],[74,73,74,74],[74,75,74,76],[74,77,74,78],[74,79,74,80],[74,81,74,82],[74,59,74,60],[74,61,74,62],[74,63,74,64],[74,65,74,66],[74,67,74,68],[74,69,74,70],[74,47,74,48],[74,49,74,50],[74,51,74,52],[74,53,74,54],[74,55,74,56],[74,57,74,58],[74,35,74,36],[74,37,74,38],[74,39,74,40],[74,41,74,42],[74,43,74,44],[74,45,74,46],[74,23,74,24],[74,25,74,26],[74,27,74,28],[74,29,74,30],[74,31,74,32],[74,33,74,34],[73,185,73,186],[73,187,73,188],[73,189,73,190],[73,191,73,192],[74,11,74,12],[74,13,74,14],[74,15,74,16],[74,17,74,18],[74,19,74,20],[74,21,74,22],[73,173,73,174],[73,175,73,176],[73,177,73,178],[73,179,73,180],[73,181,73,182],[73,183,73,184],[73,161,73,162],[73,163,73,164],[73,165,73,166],[73,167,73,168],[73,169,73,170],[73,171,73,172],[73,149,73,150],[73,151,73,152],[73,153,73,154],[73,155,73,156],[73,157,73,158],[73,159,73,160],[73,137,73,138],[73,139,73,140],[73,141,73,142],[73,143,73,144],[73,145,73,146],[73,147,73,148],[73,125,73,126],[73,127,73,128],[73,129,73,130],[73,131,73,132],[73,133,73,134],[73,135,73,136],[73,113,73,114],[73,115,73,116],[73,117,73,118],[73,119,73,120],[73,121,73,122],[73,123,73,124],[73,101,73,102],[73,103,73,104],[73,105,73,106],[73,107,73,108],[73,109,73,110],[73,111,73,112],[73,89,73,90],[73,91,73,92],[73,93,73,94],[73,95,73,96],[73,97,73,98],[73,99,73,100],[73,77,73,78],[73,79,73,80],[73,81,73,82],[73,83,73,84],[73,85,73,86],[73,87,73,88],[73,65,73,66],[73,67,73,68],[73,69,73,70],[73,71,73,72],[73,73,73,74],[73,75,73,76],[73,53,73,54],[73,55,73,56],[73,57,73,58],[73,59,73,60],[73,61,73,62],[73,63,73,64],[73,41,73,42],[73,43,73,44],[73,45,73,46],[73,47,73,48],[73,49,73,50],[73,51,73,52],[73,29,73,30],[73,31,73,32],[73,33,73,34],[73,35,73,36],[73,37,73,38],[73,39,73,40],[72,191,72,192],[73,11,73,12],[73,13,73,14],[73,15,73,16],[73,17,73,18],[73,19,73,20],[73,21,73,22],[73,23,73,24],[73,25,73,26],[73,27,73,28],[72,179,72,180],[72,181,72,182],[72,183,72,184],[72,185,72,186],[72,187,72,188],[72,189,72,190],[72,167,72,168],[72,169,72,170],[72,171,72,172],[72,173,72,174],[72,175,72,176],[72,177,72,178],[72,155,72,156],[72,157,72,158],[72,159,72,160],[72,161,72,162],[72,163,72,164],[72,165,72,166],[72,143,72,144],[72,145,72,146],[72,147,72,148],[72,149,72,150],[72,151,72,152],[72,153,72,154],[72,131,72,132],[72,133,72,134],[72,135,72,136],[72,137,72,138],[72,139,72,140],[72,141,72,142],[72,119,72,120],[72,121,72,122],[72,123,72,124],[72,125,72,126],[72,127,72,128],[72,129,72,130],[72,107,72,108],[72,109,72,110],[72,111,72,112],[72,113,72,114],[72,115,72,116],[72,117,72,118],[72,95,72,96],[72,97,72,98],[72,99,72,100],[72,101,72,102],[72,103,72,104],[72,105,72,106],[72,83,72,84],[72,85,72,86],[72,87,72,88],[72,89,72,90],[72,91,72,92],[72,93,72,94],[72,71,72,72],[72,73,72,74],[72,75,72,76],[72,77,72,78],[72,79,72,80],[72,81,72,82],[72,59,72,60],[72,61,72,62],[72,63,72,64],[72,65,72,66],[72,67,72,68],[72,69,72,70],[72,47,72,48],[72,49,72,50],[72,51,72,52],[72,53,72,54],[72,55,72,56],[72,57,72,58],[72,35,72,36],[72,37,72,38],[72,39,72,40],[72,41,72,42],[72,43,72,44],[72,45,72,46],[72,23,72,24],[72,25,72,26],[72,27,72,28],[72,29,72,30],[72,31,72,32],[72,33,72,34],[72,11,72,12],[72,13,72,14],[72,15,72,16],[72,17,72,18],[72,19,72,20],[72,21,72,22],[69,181,69,182],[69,183,69,184],[69,185,69,186],[69,187,69,188],[69,189,69,190],[69,191,69,192],[69,169,69,170],[69,171,69,172],[69,173,69,174],[69,175,69,176],[69,177,69,178],[69,179,69,180],[69,157,69,158],[69,159,69,160],[69,161,69,162]],"merged_total":1605,"flags":["merged_cut"]}
[]
[null,"Navigation",null,null,null,null,null,null,{"$f":"openingScreenTitle","v":"FHWA Tool for Operations Benefit/Cost (TOPS-BC):  Version 4.0"}]
[null,"Back",null,null,null,null,null,null,null,"PURPOSE:  Estimate Lifecycle Costs of TSM&O Strategies"]
[null,"OPENING SCREEN"]
[null,"GENERAL TOOL OVERVIEW",null,null,null,null,null,null,null,null,"WORK AREA 1 - ESTIMATE AVERAGE ANNUAL COST"]
[null,"WHAT'S NEW"]
[null,"LIST OF ALL WORKSHEETS",null,null,null,null,null,null,null,null,"Traffic Signal Systems: Central Control"]
[null,"1) ESTIMATE COSTS"]
[null,"Cost Default Matrix",null,null,null,null,null,null,"Equipment",null,null,null,null,null,null,null,"Useful Life",null,"Capital / Replacement Costs (Total)",null,"O&M Costs (Annual)",null,"Annualized Costs"]
[null,"Cost Template"]
[null,"Traveler Information"]
[null,"En-Route Traveler Information",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Iterative Model Run Overview"]
[null,"Pre-Trip Traveler Information",null,null,null,null,null,null,"Basic Infrastructure Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Title","Factor",null,"Result"]
[null,"Traffic Signal Systems (TSS)",null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!L42","v":"Linked Signal System LAN"},null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!M42","v":20},{"$f":"'Cost Default Matrix'!N42","v":57000},null,{"$f":"'Cost Default Matrix'!O42","v":1100},null,{"$f":"IF(R14>0,S14/R14+U14,U14)","v":3950}]
[null,"Preset Timing",null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!L43","v":"TMC Hardware for Signal Control"},null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!M43","v":5},{"$f":"'Cost Default Matrix'!N43","v":29000},null,{"$f":"'Cost Default Matrix'!O43","v":1600},null,{"$f":"IF(R15>0,S15/R15+U15,U15)","v":7400}]
[null,"Traffic Actuated Timing",null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!L44","v":"TMC Software/System Integration"},null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!M44","v":5},{"$f":"'Cost Default Matrix'!N44","v":205000},null,{"$f":"'Cost Default Matrix'!O44","v":0},null,41000]
[4,"Central Control ",null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!L45","v":"Labor"},null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!M45","v":0},{"$f":"'Cost Default Matrix'!N45","v":0},null,{"$f":"'Cost Default Matrix'!O45","v":600000},null,600000]
[null,"Transit Signal Priority"]
[null,"Ramp Metering ",null,null,null,null,null,null,null,"TOTAL Infrastructure Cost",null,null,null,null,null,null,null,null,{"$f":"SUM(S12:T18)","v":291000},null,{"$f":"SUM(U12:V18)","v":602700},null,{"$f":"SUM(W12:X18)","v":652350}]
[null,"Central Control",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"`"]
[null,"Traffic Actuated",null,null,null,null,null,null,"Incremental Deployment Equipment (per Intersection)"]
[null,"Preset Timing",null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!L46","v":"Signal Controller "},null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!M46","v":10},{"$f":"'Cost Default Matrix'!N46","v":10000},null,{"$f":"'Cost Default Matrix'!O46","v":340},null,{"$f":"IF(R22>0,S22/R22+U22,U22)","v":1340}]
[null,"Freight Strategies",null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!L47","v":"Communication Line"},null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!M47","v":5},{"$f":"'Cost Default Matrix'!N47","v":770},null,{"$f":"'Cost Default Matrix'!O47","v":6800},null,6954]
[null,"Truck Only Lanes",null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!L48","v":"Loop Detectors (2)"},null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!M48","v":5},{"$f":"'Cost Default Matrix'!N48","v":11000},null,{"$f":"'Cost Default Matrix'!O48","v":4300},null,6500]
[null,"Compliance"]
[null,"Truck Parking and Reservation Systems",null,null,null,null,null,null,null,"TOTAL Incremental Cost",null,null,null,null,null,null,null,null,{"$f":"SUM(S20:T25)","v":21770},null,{"$f":"SUM(U20:V25)","v":11440},null,{"$f":"SUM(W20:X25)","v":14794}]
[null,"Climbing Lanes"]
[null,"Off Hours Delivery",null,null,null,null,null,null,"INPUT",null,"Enter Number of Infrastructure Deployments ",null,null,null,null,null,null,null,null,null,null,null,{"$f":"$R$28*$W$19","v":0}]
[null,"Active Traffic Management"]
[null,"Variable Speed Limits",null,null,null,null,null,null,"INPUT",null,"Enter Number of Incremental Deployments",null,null,null,null,null,null,null,null,null,null,null,{"$f":"$R$30*$W$26","v":0}]
[null,"Part-Time Shoulder Use"]
[null,"Other Strategies",null,null,null,null,null,null,"INPUT",null,"Enter Year of Deployment"]
[null,"Traffic Incident Management"]
[null,"Travel Demand Management",null,null,null,null,null,null,null,null,"Average Annual Cost",null,null,null,null,null,null,null,null,null,null,null,{"$f":"W28+W30","v":0}]
[null,"HOT Lanes"]
[null,"Road Weather Management",null,null,null,null,null,null,null,null,"Levelized Costs (Used for Benefit Cost Ratio Calculation)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Q59*(IF($R$57>0,$R$57,$S$57))*(1+(IF($R$57>0,$R$57,$S$57)))^(IF($R$53>0,$R$53,$S$53)))/((1+(IF($R$57>0,$R$57,$S$57)))^(IF($R$53>0,$R$53,$S$53))-1)","v":0}]
[null,"Work Zone Management"]
[null,"Shared Use Mobility"]
[null,"Costs Summary",null,null,null,null,null,null,{"$f":"openingScreenTitle","v":"FHWA Tool for Operations Benefit/Cost (TOPS-BC):  Version 4.0"}]
[null,"2) ESTIMATE BENEFITS",null,null,null,null,null,null,null,"PURPOSE:  Estimate Lifecycle Costs of TSM&O Strategies"]
[null,"Parameters",null,null,null,null,null,null,null,null,"WORK AREA 2 - PROJECT STREAM OF COSTS AND ESTIMATE NET PRESENT VALUE"]
[null,"Strategy Default Impacts"]
[null,"Benefit Template",null,null,null,null,null,null,{"$f":"K7","v":"Traffic Signal Systems: Central Control"}]
[null,"Arterial Strategies"]
[null,"Traffic Signal Control",null,null,null,null,null,null,null,null,null,2013,null,{"$f":"L45+1","v":2014},null,{"$f":"N45+1","v":2015},null,{"$f":"P45+1","v":2016},null,{"$f":"R45+1","v":2017},null,{"$f":"T45+1","v":2018},null,{"$f":"V45+1","v":2019},null,{"$f":"X45+1","v":2020},null,{"$f":"Z45+1","v":2021},null,{"$f":"AB45+1","v":2022},null,{"$f":"AD45+1","v":2023},null,{"$f":"AF45+1","v":2024},null,{"$f":"AH45+1","v":2025},null,{"$f":"AJ45+1","v":2026},null,{"$f":"AL45+1","v":2027},null,{"$f":"AN45+1","v":2028},null,{"$f":"AP45+1","v":2029},null,{"$f":"AR45+1","v":2030},null,{"$f":"AT45+1","v":2031},null,{"$f":"AV45+1","v":2032},null,{"$f":"AX45+1","v":2033},null,{"$f":"AZ45+1","v":2034},null,{"$f":"BB45+1","v":2035},null,{"$f":"BD45+1","v":2036},null,{"$f":"BF45+1","v":2037},null,{"$f":"BH45+1","v":2038},null,{"$f":"BJ45+1","v":2039},null,{"$f":"BL45+1","v":2040},null,{"$f":"BN45+1","v":2041},null,{"$f":"BP45+1","v":2042},null,{"$f":"BR45+1","v":2043},null,{"$f":"BT45+1","v":2044},null,{"$f":"BV45+1","v":2045},null,{"$f":"BX45+1","v":2046},null,{"$f":"BZ45+1","v":2047},null,{"$f":"CB45+1","v":2048},null,{"$f":"CD45+1","v":2049},null,{"$f":"CF45+1","v":2050},null,{"$f":"CH45+1","v":2051},null,{"$f":"CJ45+1","v":2052},null,{"$f":"CL45+1","v":2053},null,{"$f":"CN45+1","v":2054},null,{"$f":"CP45+1","v":2055},null,{"$f":"CR45+1","v":2056},null,{"$f":"CT45+1","v":2057},null,{"$f":"CV45+1","v":2058},null,{"$f":"CX45+1","v":2059},null,{"$f":"CZ45+1","v":2060},null,{"$f":"DB45+1","v":2061},null,{"$f":"DD45+1","v":2062},null,{"$f":"DF45+1","v":2063},null,{"$f":"DH45+1","v":2064},null,{"$f":"DJ45+1","v":2065},null,{"$f":"DL45+1","v":2066},null,{"$f":"DN45+1","v":2067},null,{"$f":"DP45+1","v":2068},null,{"$f":"DR45+1","v":2069},null,{"$f":"DT45+1","v":2070},null,{"$f":"DV45+1","v":2071},null,{"$f":"DX45+1","v":2072},null,{"$f":"DZ45+1","v":2073},null,{"$f":"EB45+1","v":2074},null,{"$f":"ED45+1","v":2075},null,{"$f":"EF45+1","v":2076},null,{"$f":"EH45+1","v":2077},null,{"$f":"EJ45+1","v":2078},null,{"$f":"EL45+1","v":2079},null,{"$f":"EN45+1","v":2080},null,{"$f":"EP45+1","v":2081},null,{"$f":"ER45+1","v":2082},null,{"$f":"ET45+1","v":2083},null,{"$f":"EV45+1","v":2084},null,{"$f":"EX45+1","v":2085},null,{"$f":"EZ45+1","v":2086},null,{"$f":"FB45+1","v":2087},null,{"$f":"FD45+1","v":2088},null,{"$f":"FF45+1","v":2089},null,{"$f":"FH45+1","v":2090},null,{"$f":"FJ45+1","v":2091},null,{"$f":"FL45+1","v":2092},null,{"$f":"FN45+1","v":2093},null,{"$f":"FP45+1","v":2094},null,{"$f":"FR45+1","v":2095},null,{"$f":"FT45+1","v":2096},null,{"$f":"FV45+1","v":2097},null,{"$f":"FX45+1","v":2098},null,{"$f":"FZ45+1","v":2099},null,{"$f":"GB45+1","v":2100},null,{"$f":"GD45+1","v":2101},null,{"$f":"GF45+1","v":2102},null,{"$f":"GH45+1","v":2103}]
[null,"Freeway Strategies",null,null,null,null,null,null,"Cost Item"]
[null,"Ramp Metering",null,null,null,null,null,null,"Infrastructure Costs ",null,null,{"$f":"L78","v":0},null,{"$f":"N78","v":0},null,{"$f":"P78","v":0},null,{"$f":"R78","v":0},null,{"$f":"T78","v":0},null,{"$f":"V78","v":0},null,{"$f":"X78","v":0},null,{"$f":"Z78","v":0},null,{"$f":"AB78","v":0},null,{"$f":"AD78","v":0},null,{"$f":"AF78","v":0},null,{"$f":"AH78","v":0},null,{"$f":"AJ78","v":0},null,{"$f":"AL78","v":0},null,{"$f":"AN78","v":0},null,{"$f":"AP78","v":0},null,{"$f":"AR78","v":0},null,{"$f":"AT78","v":0},null,{"$f":"AV78","v":0},null,{"$f":"AX78","v":0},null,{"$f":"AZ78","v":0},null,{"$f":"BB78","v":0},null,{"$f":"BD78","v":0},null,{"$f":"BF78","v":0},null,{"$f":"BH78","v":0},null,{"$f":"BJ78","v":0},null,{"$f":"BL78","v":0},null,{"$f":"BN78","v":0},null,{"$f":"BP78","v":0},null,{"$f":"BR78","v":0},null,{"$f":"BT78","v":0},null,{"$f":"BV78","v":0},null,{"$f":"BX78","v":0},null,{"$f":"BZ78","v":0},null,{"$f":"CB78","v":0},null,{"$f":"CD78","v":0},null,{"$f":"CF78","v":0},null,{"$f":"CH78","v":0},null,{"$f":"CJ78","v":0},null,{"$f":"CL78","v":0},null,{"$f":"CN78","v":0},null,{"$f":"CP78","v":0},null,{"$f":"CR78","v":0},null,{"$f":"CT78","v":0},null,{"$f":"CV78","v":0},null,{"$f":"CX78","v":0},null,{"$f":"CZ78","v":0},null,{"$f":"DB78","v":0},null,{"$f":"DD78","v":0},null,{"$f":"DF78","v":0},null,{"$f":"DH78","v":0},null,{"$f":"DJ78","v":0},null,{"$f":"DL78","v":0},null,{"$f":"DN78","v":0},null,{"$f":"DP78","v":0},null,{"$f":"DR78","v":0},null,{"$f":"DT78","v":0},null,{"$f":"DV78","v":0},null,{"$f":"DX78","v":0},null,{"$f":"DZ78","v":0},null,{"$f":"EB78","v":0},null,{"$f":"ED78","v":0},null,{"$f":"EF78","v":0},null,{"$f":"EH78","v":0},null,{"$f":"EJ78","v":0},null,{"$f":"EL78","v":0},null,{"$f":"EN78","v":0},null,{"$f":"EP78","v":0},null,{"$f":"ER78","v":0},null,{"$f":"ET78","v":0},null,{"$f":"EV78","v":0},null,{"$f":"EX78","v":0},null,{"$f":"EZ78","v":0},null,{"$f":"FB78","v":0},null,{"$f":"FD78","v":0},null,{"$f":"FF78","v":0},null,{"$f":"FH78","v":0},null,{"$f":"FJ78","v":0},null,{"$f":"FL78","v":0},null,{"$f":"FN78","v":0},null,{"$f":"FP78","v":0},null,{"$f":"FR78","v":0},null,{"$f":"FT78","v":0},null,{"$f":"FV78","v":0},null,{"$f":"FX78","v":0},null,{"$f":"FZ78","v":0},null,{"$f":"GB78","v":0},null,{"$f":"GD78","v":0},null,{"$f":"GF78","v":0},null,{"$f":"GH78","v":0},null,{"$f":"GJ78","v":0}]
[null,"Traffic Incident Management",null,null,null,null,null,null,"Incremental Costs",null,null,{"$f":"L85","v":0},null,{"$f":"N85","v":0},null,{"$f":"P85","v":0},null,{"$f":"R85","v":0},null,{"$f":"T85","v":0},null,{"$f":"V85","v":0},null,{"$f":"X85","v":0},null,{"$f":"Z85","v":0},null,{"$f":"AB85","v":0},null,{"$f":"AD85","v":0},null,{"$f":"AF85","v":0},null,{"$f":"AH85","v":0},null,{"$f":"AJ85","v":0},null,{"$f":"AL85","v":0},null,{"$f":"AN85","v":0},null,{"$f":"AP85","v":0},null,{"$f":"AR85","v":0},null,{"$f":"AT85","v":0},null,{"$f":"AV85","v":0},null,{"$f":"AX85","v":0},null,{"$f":"AZ85","v":0},null,{"$f":"BB85","v":0},null,{"$f":"BD85","v":0},null,{"$f":"BF85","v":0},null,{"$f":"BH85","v":0},null,{"$f":"BJ85","v":0},null,{"$f":"BL85","v":0},null,{"$f":"BN85","v":0},null,{"$f":"BP85","v":0},null,{"$f":"BR85","v":0},null,{"$f":"BT85","v":0},null,{"$f":"BV85","v":0},null,{"$f":"BX85","v":0},null,{"$f":"BZ85","v":0},null,{"$f":"CB85","v":0},null,{"$f":"CD85","v":0},null,{"$f":"CF85","v":0},null,{"$f":"CH85","v":0},null,{"$f":"CJ85","v":0},null,{"$f":"CL85","v":0},null,{"$f":"CN85","v":0},null,{"$f":"CP85","v":0},null,{"$f":"CR85","v":0},null,{"$f":"CT85","v":0},null,{"$f":"CV85","v":0},null,{"$f":"CX85","v":0},null,{"$f":"CZ85","v":0},null,{"$f":"DB85","v":0},null,{"$f":"DD85","v":0},null,{"$f":"DF85","v":0},null,{"$f":"DH85","v":0},null,{"$f":"DJ85","v":0},null,{"$f":"DL85","v":0},null,{"$f":"DN85","v":0},null,{"$f":"DP85","v":0},null,{"$f":"DR85","v":0},null,{"$f":"DT85","v":0},null,{"$f":"DV85","v":0},null,{"$f":"DX85","v":0},null,{"$f":"DZ85","v":0},null,{"$f":"EB85","v":0},null,{"$f":"ED85","v":0},null,{"$f":"EF85","v":0},null,{"$f":"EH85","v":0},null,{"$f":"EJ85","v":0},null,{"$f":"EL85","v":0},null,{"$f":"EN85","v":0},null,{"$f":"EP85","v":0},null,{"$f":"ER85","v":0},null,{"$f":"ET85","v":0},null,{"$f":"EV85","v":0},null,{"$f":"EX85","v":0},null,{"$f":"EZ85","v":0},null,{"$f":"FB85","v":0},null,{"$f":"FD85","v":0},null,{"$f":"FF85","v":0},null,{"$f":"FH85","v":0},null,{"$f":"FJ85","v":0},null,{"$f":"FL85","v":0},null,{"$f":"FN85","v":0},null,{"$f":"FP85","v":0},null,{"$f":"FR85","v":0},null,{"$f":"FT85","v":0},null,{"$f":"FV85","v":0},null,{"$f":"FX85","v":0},null,{"$f":"FZ85","v":0},null,{"$f":"GB85","v":0},null,{"$f":"GD85","v":0},null,{"$f":"GF85","v":0},null,{"$f":"GH85","v":0},null,{"$f":"GJ85","v":0}]
[null,"Traveler Information",null,null,null,null,null,null,"Total Annual Cost",null,null,{"$f":"SUM(L47:M48)","v":0},null,{"$f":"SUM(N47:O48)","v":0},null,{"$f":"SUM(P47:Q48)","v":0},null,{"$f":"SUM(R47:S48)","v":0},null,{"$f":"SUM(T47:U48)","v":0},null,{"$f":"SUM(V47:W48)","v":0},null,{"$f":"SUM(X47:Y48)","v":0},null,{"$f":"SUM(Z47:AA48)","v":0},null,{"$f":"SUM(AB47:AC48)","v":0},null,{"$f":"SUM(AD47:AE48)","v":0},null,{"$f":"SUM(AF47:AG48)","v":0},null,{"$f":"SUM(AH47:AI48)","v":0},null,{"$f":"SUM(AJ47:AK48)","v":0},null,{"$f":"SUM(AL47:AM48)","v":0},null,{"$f":"SUM(AN47:AO48)","v":0},null,{"$f":"SUM(AP47:AQ48)","v":0},null,{"$f":"SUM(AR47:AS48)","v":0},null,{"$f":"SUM(AT47:AU48)","v":0},null,{"$f":"SUM(AV47:AW48)","v":0},null,{"$f":"SUM(AX47:AY48)","v":0},null,{"$f":"SUM(AZ47:BA48)","v":0},null,{"$f":"SUM(BB47:BC48)","v":0},null,{"$f":"SUM(BD47:BE48)","v":0},null,{"$f":"SUM(BF47:BG48)","v":0},null,{"$f":"SUM(BH47:BI48)","v":0},null,{"$f":"SUM(BJ47:BK48)","v":0},null,{"$f":"SUM(BL47:BM48)","v":0},null,{"$f":"SUM(BN47:BO48)","v":0},null,{"$f":"SUM(BP47:BQ48)","v":0},null,{"$f":"SUM(BR47:BS48)","v":0},null,{"$f":"SUM(BT47:BU48)","v":0},null,{"$f":"SUM(BV47:BW48)","v":0},null,{"$f":"SUM(BX47:BY48)","v":0},null,{"$f":"SUM(BZ47:CA48)","v":0},null,{"$f":"SUM(CB47:CC48)","v":0},null,{"$f":"SUM(CD47:CE48)","v":0},null,{"$f":"SUM(CF47:CG48)","v":0},null,{"$f":"SUM(CH47:CI48)","v":0},null,{"$f":"SUM(CJ47:CK48)","v":0},null,{"$f":"SUM(CL47:CM48)","v":0},null,{"$f":"SUM(CN47:CO48)","v":0},null,{"$f":"SUM(CP47:CQ48)","v":0},null,{"$f":"SUM(CR47:CS48)","v":0},null,{"$f":"SUM(CT47:CU48)","v":0},null,{"$f":"SUM(CV47:CW48)","v":0},null,{"$f":"SUM(CX47:CY48)","v":0},null,{"$f":"SUM(CZ47:DA48)","v":0},null,{"$f":"SUM(DB47:DC48)","v":0},null,{"$f":"SUM(DD47:DE48)","v":0},null,{"$f":"SUM(DF47:DG48)","v":0},null,{"$f":"SUM(DH47:DI48)","v":0},null,{"$f":"SUM(DJ47:DK48)","v":0},null,{"$f":"SUM(DL47:DM48)","v":0},null,{"$f":"SUM(DN47:DO48)","v":0},null,{"$f":"SUM(DP47:DQ48)","v":0},null,{"$f":"SUM(DR47:DS48)","v":0},null,{"$f":"SUM(DT47:DU48)","v":0},null,{"$f":"SUM(DV47:DW48)","v":0},null,{"$f":"SUM(DX47:DY48)","v":0},null,{"$f":"SUM(DZ47:EA48)","v":0},null,{"$f":"SUM(EB47:EC48)","v":0},null,{"$f":"SUM(ED47:EE48)","v":0},null,{"$f":"SUM(EF47:EG48)","v":0},null,{"$f":"SUM(EH47:EI48)","v":0},null,{"$f":"SUM(EJ47:EK48)","v":0},null,{"$f":"SUM(EL47:EM48)","v":0},null,{"$f":"SUM(EN47:EO48)","v":0},null,{"$f":"SUM(EP47:EQ48)","v":0},null,{"$f":"SUM(ER47:ES48)","v":0},null,{"$f":"SUM(ET47:EU48)","v":0},null,{"$f":"SUM(EV47:EW48)","v":0},null,{"$f":"SUM(EX47:EY48)","v":0},null,{"$f":"SUM(EZ47:FA48)","v":0},null,{"$f":"SUM(FB47:FC48)","v":0},null,{"$f":"SUM(FD47:FE48)","v":0},null,{"$f":"SUM(FF47:FG48)","v":0},null,{"$f":"SUM(FH47:FI48)","v":0},null,{"$f":"SUM(FJ47:FK48)","v":0},null,{"$f":"SUM(FL47:FM48)","v":0},null,{"$f":"SUM(FN47:FO48)","v":0},null,{"$f":"SUM(FP47:FQ48)","v":0},null,{"$f":"SUM(FR47:FS48)","v":0},null,{"$f":"SUM(FT47:FU48)","v":0},null,{"$f":"SUM(FV47:FW48)","v":0},null,{"$f":"SUM(FX47:FY48)","v":0},null,{"$f":"SUM(FZ47:GA48)","v":0},null,{"$f":"SUM(GB47:GC48)","v":0},null,{"$f":"SUM(GD47:GE48)","v":0},null,{"$f":"SUM(GF47:GG48)","v":0},null,{"$f":"SUM(GH47:GI48)","v":0},null,{"$f":"SUM(GJ47:GK48)","v":0}]
[null,"En-Route Traveler Information",null,null,null,null,null,null,"Cumulative Cost",null,null,{"$f":"L49","v":0},null,{"$f":"L50+N49","v":0},null,{"$f":"N50+P49","v":0},null,{"$f":"P50+R49","v":0},null,{"$f":"R50+T49","v":0},null,{"$f":"T50+V49","v":0},null,{"$f":"V50+X49","v":0},null,{"$f":"X50+Z49","v":0},null,{"$f":"Z50+AB49","v":0},null,{"$f":"AB50+AD49","v":0},null,{"$f":"AD50+AF49","v":0},null,{"$f":"AF50+AH49","v":0},null,{"$f":"AH50+AJ49","v":0},null,{"$f":"AJ50+AL49","v":0},null,{"$f":"AL50+AN49","v":0},null,{"$f":"AN50+AP49","v":0},null,{"$f":"AP50+AR49","v":0},null,{"$f":"AR50+AT49","v":0},null,{"$f":"AT50+AV49","v":0},null,{"$f":"AV50+AX49","v":0},null,{"$f":"AX50+AZ49","v":0},null,{"$f":"AZ50+BB49","v":0},null,{"$f":"BB50+BD49","v":0},null,{"$f":"BD50+BF49","v":0},null,{"$f":"BF50+BH49","v":0},null,{"$f":"BH50+BJ49","v":0},null,{"$f":"BJ50+BL49","v":0},null,{"$f":"BL50+BN49","v":0},null,{"$f":"BN50+BP49","v":0},null,{"$f":"BP50+BR49","v":0},null,{"$f":"BR50+BT49","v":0},null,{"$f":"BT50+BV49","v":0},null,{"$f":"BV50+BX49","v":0},null,{"$f":"BX50+BZ49","v":0},null,{"$f":"BZ50+CB49","v":0},null,{"$f":"CB50+CD49","v":0},null,{"$f":"CD50+CF49","v":0},null,{"$f":"CF50+CH49","v":0},null,{"$f":"CH50+CJ49","v":0},null,{"$f":"CJ50+CL49","v":0},null,{"$f":"CL50+CN49","v":0},null,{"$f":"CN50+CP49","v":0},null,{"$f":"CP50+CR49","v":0},null,{"$f":"CR50+CT49","v":0},null,{"$f":"CT50+CV49","v":0},null,{"$f":"CV50+CX49","v":0},null,{"$f":"CX50+CZ49","v":0},null,{"$f":"CZ50+DB49","v":0},null,{"$f":"DB50+DD49","v":0},null,{"$f":"DD50+DF49","v":0},null,{"$f":"DF50+DH49","v":0},null,{"$f":"DH50+DJ49","v":0},null,{"$f":"DJ50+DL49","v":0},null,{"$f":"DL50+DN49","v":0},null,{"$f":"DN50+DP49","v":0},null,{"$f":"DP50+DR49","v":0},null,{"$f":"DR50+DT49","v":0},null,{"$f":"DT50+DV49","v":0},null,{"$f":"DV50+DX49","v":0},null,{"$f":"DX50+DZ49","v":0},null,{"$f":"DZ50+EB49","v":0},null,{"$f":"EB50+ED49","v":0},null,{"$f":"ED50+EF49","v":0},null,{"$f":"EF50+EH49","v":0},null,{"$f":"EH50+EJ49","v":0},null,{"$f":"EJ50+EL49","v":0},null,{"$f":"EL50+EN49","v":0},null,{"$f":"EN50+EP49","v":0},null,{"$f":"EP50+ER49","v":0},null,{"$f":"ER50+ET49","v":0},null,{"$f":"ET50+EV49","v":0},null,{"$f":"EV50+EX49","v":0},null,{"$f":"EX50+EZ49","v":0},null,{"$f":"EZ50+FB49","v":0},null,{"$f":"FB50+FD49","v":0},null,{"$f":"FD50+FF49","v":0},null,{"$f":"FF50+FH49","v":0},null,{"$f":"FH50+FJ49","v":0},null,{"$f":"FJ50+FL49","v":0},null,{"$f":"FL50+FN49","v":0},null,{"$f":"FN50+FP49","v":0},null,{"$f":"FP50+FR49","v":0},null,{"$f":"FR50+FT49","v":0},null,{"$f":"FT50+FV49","v":0},null,{"$f":"FV50+FX49","v":0},null,{"$f":"FX50+FZ49","v":0},null,{"$f":"FZ50+GB49","v":0},null,{"$f":"GB50+GD49","v":0},null,{"$f":"GD50+GF49","v":0},null,{"$f":"GF50+GH49","v":0},null,{"$f":"GH50+GJ49","v":0}]
[null,"Pre-Trip Traveler Information"]
[null,"Freight Strategies and Systems"]
[null,"Truck Only Lanes",null,null,null,null,null,null,"INPUT",null,"Enter Number of Years in the Analysis Time Horizon ",null,null,null,null,null,null,null,20,"Source:   TIGER Grant Application Recommendations"]
[null,"Compliance"]
[null,"Truck Parking and Reservation Systems",null,null,null,null,null,null,"INPUT",null,"Enter the Beginning Year of the Analysis",null,null,null,null,null,null,null,2019]
[null,"Climbing Lanes"]
[null,"Off Hours Delivery",null,null,null,null,null,null,"INPUT ",null,"Enter Discount Rate",null,null,null,null,null,null,null,{"$f":"Parameters!$P$27","v":7.0000000000000007E-2},"Source:  Office of Management and Budget"]
[null,"Active Traffic Management"]
[null,"Variable Speed Limits",null,null,null,null,null,null,null,null,"NET PRESENT VALUE OF COSTS",null,null,null,null,null,{"$f":"(NPV(IF($R$57>0,$R$57,$S$57),INDIRECT(ADDRESS(ROW(R49),((IF($R$55>0,$R$55,$S$55))-2013)*2+(COLUMN($L$49)))):INDIRECT(ADDRESS(ROW($L$49),((IF($R$55>0,$R$55,$S$55)+((IF($R$53>0,$R$53,$S$53))*2)-1)-IF($R$55>0,$R$55,$S$55)+COLUMN(INDIRECT(ADDRESS(ROW($L$49),((IF($R$55>0,$R$55,$S$55)-2013)*2))))+COLUMN($L$49))))))+(VALUE(INDIRECT(ADDRESS(ROW(R49),((IF($R$55>0,$R$55,$S$55))-2013)*2+(COLUMN($J$49))))))","v":0}]
[null,"Part-Time Shoulder Use",null,null,null,null,null,null,null,null,null,{"$f":"IF(R55>0,R55,S55)","v":2019},"TO ",{"$f":"IF(R53>0, R53+L60,S53+L60)","v":2039}]
[null,"Other Strategies"]
[null,"HOT Lanes"]
[null,"Travel Demand Management"]
[null,"Road Weather Management"]
[null,"Work Zone Management"]
[null,"Shared Use Mobility"]
[null,"3) MY DEPLOYMENTS"]
[null,"4) RESULTS TEMPLATE",null,null,null,null,null,null,"WORKING CALCULATIONS SHEET -- DO NOT MODIFY VALUES IN THIS SECTION"]
[]
[null,null,null,null,null,null,null,null,null,"Cost Item",null,2013,null,{"$f":"L70+1","v":2014},null,{"$f":"N70+1","v":2015},null,{"$f":"P70+1","v":2016},null,{"$f":"R70+1","v":2017},null,{"$f":"T70+1","v":2018},null,{"$f":"V70+1","v":2019},null,{"$f":"X70+1","v":2020},null,{"$f":"Z70+1","v":2021},null,{"$f":"AB70+1","v":2022},null,{"$f":"AD70+1","v":2023},null,{"$f":"AF70+1","v":2024},null,{"$f":"AH70+1","v":2025},null,{"$f":"AJ70+1","v":2026},null,{"$f":"AL70+1","v":2027},null,{"$f":"AN70+1","v":2028},null,{"$f":"AP70+1","v":2029},null,{"$f":"AR70+1","v":2030},null,{"$f":"AT70+1","v":2031},null,{"$f":"AV70+1","v":2032},null,{"$f":"AX70+1","v":2033},null,{"$f":"AZ70+1","v":2034},null,{"$f":"BB70+1","v":2035},null,{"$f":"BD70+1","v":2036},null,{"$f":"BF70+1","v":2037},null,{"$f":"BH70+1","v":2038},null,{"$f":"BJ70+1","v":2039},null,{"$f":"BL70+1","v":2040},null,{"$f":"BN70+1","v":2041},null,{"$f":"BP70+1","v":2042},null,{"$f":"BR70+1","v":2043},null,{"$f":"BT70+1","v":2044},null,{"$f":"BV70+1","v":2045},null,{"$f":"BX70+1","v":2046},null,{"$f":"BZ70+1","v":2047},null,{"$f":"CB70+1","v":2048},null,{"$f":"CD70+1","v":2049},null,{"$f":"CF70+1","v":2050},null,{"$f":"CH70+1","v":2051},null,{"$f":"CJ70+1","v":2052},null,{"$f":"CL70+1","v":2053},null,{"$f":"CN70+1","v":2054},null,{"$f":"CP70+1","v":2055},null,{"$f":"CR70+1","v":2056},null,{"$f":"CT70+1","v":2057},null,{"$f":"CV70+1","v":2058},null,{"$f":"CX70+1","v":2059},null,{"$f":"CZ70+1","v":2060},null,{"$f":"DB70+1","v":2061},null,{"$f":"DD70+1","v":2062},null,{"$f":"DF70+1","v":2063},null,{"$f":"DH70+1","v":2064},null,{"$f":"DJ70+1","v":2065},null,{"$f":"DL70+1","v":2066},null,{"$f":"DN70+1","v":2067},null,{"$f":"DP70+1","v":2068},null,{"$f":"DR70+1","v":2069},null,{"$f":"DT70+1","v":2070},null,{"$f":"DV70+1","v":2071},null,{"$f":"DX70+1","v":2072},null,{"$f":"DZ70+1","v":2073},null,{"$f":"EB70+1","v":2074},null,{"$f":"ED70+1","v":2075},null,{"$f":"EF70+1","v":2076},null,{"$f":"EH70+1","v":2077},null,{"$f":"EJ70+1","v":2078},null,{"$f":"EL70+1","v":2079},null,{"$f":"EN70+1","v":2080},null,{"$f":"EP70+1","v":2081},null,{"$f":"ER70+1","v":2082},null,{"$f":"ET70+1","v":2083},null,{"$f":"EV70+1","v":2084},null,{"$f":"EX70+1","v":2085},null,{"$f":"EZ70+1","v":2086},null,{"$f":"FB70+1","v":2087},null,{"$f":"FD70+1","v":2088},null,{"$f":"FF70+1","v":2089},null,{"$f":"FH70+1","v":2090},null,{"$f":"FJ70+1","v":2091},null,{"$f":"FL70+1","v":2092},null,{"$f":"FN70+1","v":2093},null,{"$f":"FP70+1","v":2094},null,{"$f":"FR70+1","v":2095},null,{"$f":"FT70+1","v":2096},null,{"$f":"FV70+1","v":2097},null,{"$f":"FX70+1","v":2098},null,{"$f":"FZ70+1","v":2099},null,{"$f":"GB70+1","v":2100},null,{"$f":"GD70+1","v":2101},null,{"$f":"GF70+1","v":2102},null,{"$f":"GH70+1","v":2103}]
[]
[null,null,null,null,null,null,null,null,"Basic Infrastructure Equipment"]
[null,null,null,null,null,null,null,null,null,{"$f":"J14","v":"Linked Signal System LAN"},null,{"$f":"IF(L$70<$R$32,0,IF($R14>0,IF(0=MOD(L$70-$R$32,$R14),$S14+$U14,$U14),IF(L$70>($R$32-1),$U14,0))*$R$28)","v":0},null,{"$f":"IF(N$70<$R$32,0,IF($R14>0,IF(0=MOD(N$70-$R$32,$R14),$S14+$U14,$U14),IF(N$70>($R$32-1),$U14,0))*$R$28)","v":0},null,{"$f":"IF(P$70<$R$32,0,IF($R14>0,IF(0=MOD(P$70-$R$32,$R14),$S14+$U14,$U14),IF(P$70>($R$32-1),$U14,0))*$R$28)","v":0},null,{"$f":"IF(R$70<$R$32,0,IF($R14>0,IF(0=MOD(R$70-$R$32,$R14),$S14+$U14,$U14),IF(R$70>($R$32-1),$U14,0))*$R$28)","v":0},null,{"$f":"IF(T$70<$R$32,0,IF($R14>0,IF(0=MOD(T$70-$R$32,$R14),$S14+$U14,$U14),IF(T$70>($R$32-1),$U14,0))*$R$28)","v":0},null,{"$f":"IF(V$70<$R$32,0,IF($R14>0,IF(0=MOD(V$70-$R$32,$R14),$S14+$U14,$U14),IF(V$70>($R$32-1),$U14,0))*$R$28)","v":0},null,{"$f":"IF(X$70<$R$32,0,IF($R14>0,IF(0=MOD(X$70-$R$32,$R14),$S14+$U14,$U14),IF(X$70>($R$32-1),$U14,0))*$R$28)","v":0},null,{"$f":"IF(Z$70<$R$32,0,IF($R14>0,IF(0=MOD(Z$70-$R$32,$R14),$S14+$U14,$U14),IF(Z$70>($R$32-1),$U14,0))*$R$28)","v":0},null,{"$f":"IF(AB$70<$R$32,0,IF($R14>0,IF(0=MOD(AB$70-$R$32,$R14),$S14+$U14,$U14),IF(AB$70>($R$32-1),$U14,0))*$R$28)","v":0},null,{"$f":"IF(AD$70<$R$32,0,IF($R14>0,IF(0=MOD(AD$70-$R$32,$R14),$S14+$U14,$U14),IF(AD$70>($R$32-1),$U14,0))*$R$28)","v":0},null,{"$f":"IF(AF$70<$R$32,0,IF($R14>0,IF(0=MOD(AF$70-$R$32,$R14),$S14+$U14,$U14),IF(AF$70>($R$32-1),$U14,0))*$R$28)","v":0},null,{"$f":"IF(AH$70<$R$32,0,IF($R14>0,IF(0=MOD(AH$70-$R$32,$R14),$S14+$U14,$U14),IF(AH$70>($R$32-1),$U14,0))*$R$28)","v":0},null,{"$f":"IF(AJ$70<$R$32,0,IF($R14>0,IF(0=MOD(AJ$70-$R$32,$R14),$S14+$U14,$U14),IF(AJ$70>($R$32-1),$U14,0))*$R$28)","v":0},null,{"$f":"IF(AL$70<$R$32,0,IF($R14>0,IF(0=MOD(AL$70-$R$32,$R14),$S14+$U14,$U14),IF(AL$70>($R$32-1),$U14,0))*$R$28)","v":0},null,{"$f":"IF(AN$70<$R$32,0,IF($R14>0,IF(0=MOD(AN$70-$R$32,$R14),$S14+$U14,$U14),IF(AN$70>($R$32-1),$U14,0))*$R$28)","v":0},null,{"$f":"IF(AP$70<$R$32,0,IF($R14>0,IF(0=MOD(AP$70-$R$32,$R14),$S14+$U14,$U14),IF(AP$70>($R$32-1),$U14,0))*$R$28)","v":0},null,{"$f":"IF(AR$70<$R$32,0,IF($R14>0,IF(0=MOD(AR$70-$R$32,$R14),$S14+$U14,$U14),IF(AR$70>($R$32-1),$U14,0))*$R$28)","v":0},null,{"$f":"IF(AT$70<$R$32,0,IF($R14>0,IF(0=MOD(AT$70-$R$32,$R14),$S14+$U14,$U14),IF(AT$70>($R$32-1),$U14,0))*$R$28)","v":0},null,{"$f":"IF(AV$70<$R$32,0,IF($R14>0,IF(0=MOD(AV$70-$R$32,$R14),$S14+$U14,$U14),IF(AV$70>($R$32-1),$U14,0))*$R$28)","v":0},null,{"$f":"IF(AX$70<$R$32,0,IF($R14>0,IF(0=MOD(AX$70-$R$32,$R14),$S14+$U14,$U14),IF(AX$70>($R$32-1),$U14,0))*$R$28)","v":0},null,{"$f":"IF(AZ$70<$R$32,0,IF($R14>0,IF(0=MOD(AZ$70-$R$32,$R14),$S14+$U14,$U14),IF(AZ$70>($R$32-1),$U14,0))*$R$28)","v":0},null,{"$f":"IF(BB$70<$R$32,0,IF($R14>0,IF(0=MOD(BB$70-$R$32,$R14),$S14+$U14,$U14),IF(BB$70>($R$32-1),$U14,0))*$R$28)","v":0},null,{"$f":"IF(BD$70<$R$32,0,IF($R14>0,IF(0=MOD(BD$70-$R$32,$R14),$S14+$U14,$U14),IF(BD$70>($R$32-1),$U14,0))*$R$28)","v":0},null,{"$f":"IF(BF$70<$R$32,0,IF($R14>0,IF(0=MOD(BF$70-$R$32,$R14),$S14+$U14,$U14),IF(BF$70>($R$32-1),$U14,0))*$R$28)","v":0},null,{"$f":"IF(BH$70<$R$32,0,IF($R14>0,IF(0=MOD(BH$70-$R$32,$R14),$S14+$U14,$U14),IF(BH$70>($R$32-1),$U14,0))*$R$28)","v":0},null,{"$f":"IF(BJ$70<$R$32,0,IF($R14>0,IF(0=MOD(BJ$70-$R$32,$R14),$S14+$U14,$U14),IF(BJ$70>($R$32-1),$U14,0))*$R$28)","v":0},null,{"$f":"IF(BL$70<$R$32,0,IF($R14>0,IF(0=MOD(BL$70-$R$32,$R14),$S14+$U14,$U14),IF(BL$70>($R$32-1),$U14,0))*$R$28)","v":0},null,{"$f":"IF(BN$70<$R$32,0,IF($R14>0,IF(0=MOD(BN$70-$R$32,$R14),$S14+$U14,$U14),IF(BN$70>($R$32-1),$U14,0))*$R$28)","v":0},null,{"$f":"IF(BP$70<$R$32,0,IF($R14>0,IF(0=MOD(BP$70-$R$32,$R14),$S14+$U14,$U14),IF(BP$70>($R$32-1),$U14,0))*$R$28)","v":0},null,{"$f":"IF(BR$70<$R$32,0,IF($R14>0,IF(0=MOD(BR$70-$R$32,$R14),$S14+$U14,$U14),IF(BR$70>($R$32-1),$U14,0))*$R$28)","v":0},null,{"$f":"IF(BT$70<$R$32,0,IF($R14>0,IF(0=MOD(BT$70-$R$32,$R14),$S14+$U14,$U14),IF(BT$70>($R$32-1),$U14,0))*$R$28)","v":0},null,{"$f":"IF(BV$70<$R$32,0,IF($R14>0,IF(0=MOD(BV$70-$R$32,$R14),$S14+$U14,$U14),IF(BV$70>($R$32-1),$U14,0))*$R$28)","v":0},null,{"$f":"IF(BX$70<$R$32,0,IF($R14>0,IF(0=MOD(BX$70-$R$32,$R14),$S14+$U14,$U14),IF(BX$70>($R$32-1),$U14,0))*$R$28)","v":0},null,{"$f":"IF(BZ$70<$R$32,0,IF($R14>0,IF(0=MOD(BZ$70-$R$32,$R14),$S14+$U14,$U14),IF(BZ$70>($R$32-1),$U14,0))*$R$28)","v":0},null,{"$f":"IF(CB$70<$R$32,0,IF($R14>0,IF(0=MOD(CB$70-$R$32,$R14),$S14+$U14,$U14),IF(CB$70>($R$32-1),$U14,0))*$R$28)","v":0},null,{"$f":"IF(CD$70<$R$32,0,IF($R14>0,IF(0=MOD(CD$70-$R$32,$R14),$S14+$U14,$U14),IF(CD$70>($R$32-1),$U14,0))*$R$28)","v":0},null,{"$f":"IF(CF$70<$R$32,0,IF($R14>0,IF(0=MOD(CF$70-$R$32,$R14),$S14+$U14,$U14),IF(CF$70>($R$32-1),$U14,0))*$R$28)","v":0},null,{"$f":"IF(CH$70<$R$32,0,IF($R14>0,IF(0=MOD(CH$70-$R$32,$R14),$S14+$U14,$U14),IF(CH$70>($R$32-1),$U14,0))*$R$28)","v":0},null,{"$f":"IF(CJ$70<$R$32,0,IF($R14>0,IF(0=MOD(CJ$70-$R$32,$R14),$S14+$U14,$U14),IF(CJ$70>($R$32-1),$U14,0))*$R$28)","v":0},null,{"$f":"IF(CL$70<$R$32,0,IF($R14>0,IF(0=MOD(CL$70-$R$32,$R14),$S14+$U14,$U14),IF(CL$70>($R$32-1),$U14,0))*$R$28)","v":0},null,{"$f":"IF(CN$70<$R$32,0,IF($R14>0,IF(0=MOD(CN$70-$R$32,$R14),$S14+$U14,$U14),IF(CN$70>($R$32-1),$U14,0))*$R$28)","v":0},null,{"$f":"IF(CP$70<$R$32,0,IF($R14>0,IF(0=MOD(CP$70-$R$32,$R14),$S14+$U14,$U14),IF(CP$70>($R$32-1),$U14,0))*$R$28)","v":0},null,{"$f":"IF(CR$70<$R$32,0,IF($R14>0,IF(0=MOD(CR$70-$R$32,$R14),$S14+$U14,$U14),IF(CR$70>($R$32-1),$U14,0))*$R$28)","v":0},null,{"$f":"IF(CT$70<$R$32,0,IF($R14>0,IF(0=MOD(CT$70-$R$32,$R14),$S14+$U14,$U14),IF(CT$70>($R$32-1),$U14,0))*$R$28)","v":0},null,{"$f":"IF(CV$70<$R$32,0,IF($R14>0,IF(0=MOD(CV$70-$R$32,$R14),$S14+$U14,$U14),IF(CV$70>($R$32-1),$U14,0))*$R$28)","v":0},null,{"$f":"IF(CX$70<$R$32,0,IF($R14>0,IF(0=MOD(CX$70-$R$32,$R14),$S14+$U14,$U14),IF(CX$70>($R$32-1),$U14,0))*$R$28)","v":0},null,{"$f":"IF(CZ$70<$R$32,0,IF($R14>0,IF(0=MOD(CZ$70-$R$32,$R14),$S14+$U14,$U14),IF(CZ$70>($R$32-1),$U14,0))*$R$28)","v":0},null,{"$f":"IF(DB$70<$R$32,0,IF($R14>0,IF(0=MOD(DB$70-$R$32,$R14),$S14+$U14,$U14),IF(DB$70>($R$32-1),$U14,0))*$R$28)","v":0},null,{"$f":"IF(DD$70<$R$32,0,IF($R14>0,IF(0=MOD(DD$70-$R$32,$R14),$S14+$U14,$U14),IF(DD$70>($R$32-1),$U14,0))*$R$28)","v":0},null,{"$f":"IF(DF$70<$R$32,0,IF($R14>0,IF(0=MOD(DF$70-$R$32,$R14),$S14+$U14,$U14),IF(DF$70>($R$32-1),$U14,0))*$R$28)","v":0},null,{"$f":"IF(DH$70<$R$32,0,IF($R14>0,IF(0=MOD(DH$70-$R$32,$R14),$S14+$U14,$U14),IF(DH$70>($R$32-1),$U14,0))*$R$28)","v":0},null,{"$f":"IF(DJ$70<$R$32,0,IF($R14>0,IF(0=MOD(DJ$70-$R$32,$R14),$S14+$U14,$U14),IF(DJ$70>($R$32-1),$U14,0))*$R$28)","v":0},null,{"$f":"IF(DL$70<$R$32,0,IF($R14>0,IF(0=MOD(DL$70-$R$32,$R14),$S14+$U14,$U14),IF(DL$70>($R$32-1),$U14,0))*$R$28)","v":0},null,{"$f":"IF(DN$70<$R$32,0,IF($R14>0,IF(0=MOD(DN$70-$R$32,$R14),$S14+$U14,$U14),IF(DN$70>($R$32-1),$U14,0))*$R$28)","v":0},null,{"$f":"IF(DP$70<$R$32,0,IF($R14>0,IF(0=MOD(DP$70-$R$32,$R14),$S14+$U14,$U14),IF(DP$70>($R$32-1),$U14,0))*$R$28)","v":0},null,{"$f":"IF(DR$70<$R$32,0,IF($R14>0,IF(0=MOD(DR$70-$R$32,$R14),$S14+$U14,$U14),IF(DR$70>($R$32-1),$U14,0))*$R$28)","v":0},null,{"$f":"IF(DT$70<$R$32,0,IF($R14>0,IF(0=MOD(DT$70-$R$32,$R14),$S14+$U14,$U14),IF(DT$70>($R$32-1),$U14,0))*$R$28)","v":0},null,{"$f":"IF(DV$70<$R$32,0,IF($R14>0,IF(0=MOD(DV$70-$R$32,$R14),$S14+$U14,$U14),IF(DV$70>($R$32-1),$U14,0))*$R$28)","v":0},null,{"$f":"IF(DX$70<$R$32,0,IF($R14>0,IF(0=MOD(DX$70-$R$32,$R14),$S14+$U14,$U14),IF(DX$70>($R$32-1),$U14,0))*$R$28)","v":0},null,{"$f":"IF(DZ$70<$R$32,0,IF($R14>0,IF(0=MOD(DZ$70-$R$32,$R14),$S14+$U14,$U14),IF(DZ$70>($R$32-1),$U14,0))*$R$28)","v":0},null,{"$f":"IF(EB$70<$R$32,0,IF($R14>0,IF(0=MOD(EB$70-$R$32,$R14),$S14+$U14,$U14),IF(EB$70>($R$32-1),$U14,0))*$R$28)","v":0},null,{"$f":"IF(ED$70<$R$32,0,IF($R14>0,IF(0=MOD(ED$70-$R$32,$R14),$S14+$U14,$U14),IF(ED$70>($R$32-1),$U14,0))*$R$28)","v":0},null,{"$f":"IF(EF$70<$R$32,0,IF($R14>0,IF(0=MOD(EF$70-$R$32,$R14),$S14+$U14,$U14),IF(EF$70>($R$32-1),$U14,0))*$R$28)","v":0},null,{"$f":"IF(EH$70<$R$32,0,IF($R14>0,IF(0=MOD(EH$70-$R$32,$R14),$S14+$U14,$U14),IF(EH$70>($R$32-1),$U14,0))*$R$28)","v":0},null,{"$f":"IF(EJ$70<$R$32,0,IF($R14>0,IF(0=MOD(EJ$70-$R$32,$R14),$S14+$U14,$U14),IF(EJ$70>($R$32-1),$U14,0))*$R$28)","v":0},null,{"$f":"IF(EL$70<$R$32,0,IF($R14>0,IF(0=MOD(EL$70-$R$32,$R14),$S14+$U14,$U14),IF(EL$70>($R$32-1),$U14,0))*$R$28)","v":0},null,{"$f":"IF(EN$70<$R$32,0,IF($R14>0,IF(0=MOD(EN$70-$R$32,$R14),$S14+$U14,$U14),IF(EN$70>($R$32-1),$U14,0))*$R$28)","v":0},null,{"$f":"IF(EP$70<$R$32,0,IF($R14>0,IF(0=MOD(EP$70-$R$32,$R14),$S14+$U14,$U14),IF(EP$70>($R$32-1),$U14,0))*$R$28)","v":0},null,{"$f":"IF(ER$70<$R$32,0,IF($R14>0,IF(0=MOD(ER$70-$R$32,$R14),$S14+$U14,$U14),IF(ER$70>($R$32-1),$U14,0))*$R$28)","v":0},null,{"$f":"IF(ET$70<$R$32,0,IF($R14>0,IF(0=MOD(ET$70-$R$32,$R14),$S14+$U14,$U14),IF(ET$70>($R$32-1),$U14,0))*$R$28)","v":0},null,{"$f":"IF(EV$70<$R$32,0,IF($R14>0,IF(0=MOD(EV$70-$R$32,$R14),$S14+$U14,$U14),IF(EV$70>($R$32-1),$U14,0))*$R$28)","v":0},null,{"$f":"IF(EX$70<$R$32,0,IF($R14>0,IF(0=MOD(EX$70-$R$32,$R14),$S14+$U14,$U14),IF(EX$70>($R$32-1),$U14,0))*$R$28)","v":0},null,{"$f":"IF(EZ$70<$R$32,0,IF($R14>0,IF(0=MOD(EZ$70-$R$32,$R14),$S14+$U14,$U14),IF(EZ$70>($R$32-1),$U14,0))*$R$28)","v":0},null,{"$f":"IF(FB$70<$R$32,0,IF($R14>0,IF(0=MOD(FB$70-$R$32,$R14),$S14+$U14,$U14),IF(FB$70>($R$32-1),$U14,0))*$R$28)","v":0},null,{"$f":"IF(FD$70<$R$32,0,IF($R14>0,IF(0=MOD(FD$70-$R$32,$R14),$S14+$U14,$U14),IF(FD$70>($R$32-1),$U14,0))*$R$28)","v":0},null,{"$f":"IF(FF$70<$R$32,0,IF($R14>0,IF(0=MOD(FF$70-$R$32,$R14),$S14+$U14,$U14),IF(FF$70>($R$32-1),$U14,0))*$R$28)","v":0},null,{"$f":"IF(FH$70<$R$32,0,IF($R14>0,IF(0=MOD(FH$70-$R$32,$R14),$S14+$U14,$U14),IF(FH$70>($R$32-1),$U14,0))*$R$28)","v":0},null,{"$f":"IF(FJ$70<$R$32,0,IF($R14>0,IF(0=MOD(FJ$70-$R$32,$R14),$S14+$U14,$U14),IF(FJ$70>($R$32-1),$U14,0))*$R$28)","v":0},null,{"$f":"IF(FL$70<$R$32,0,IF($R14>0,IF(0=MOD(FL$70-$R$32,$R14),$S14+$U14,$U14),IF(FL$70>($R$32-1),$U14,0))*$R$28)","v":0},null,{"$f":"IF(FN$70<$R$32,0,IF($R14>0,IF(0=MOD(FN$70-$R$32,$R14),$S14+$U14,$U14),IF(FN$70>($R$32-1),$U14,0))*$R$28)","v":0},null,{"$f":"IF(FP$70<$R$32,0,IF($R14>0,IF(0=MOD(FP$70-$R$32,$R14),$S14+$U14,$U14),IF(FP$70>($R$32-1),$U14,0))*$R$28)","v":0},null,{"$f":"IF(FR$70<$R$32,0,IF($R14>0,IF(0=MOD(FR$70-$R$32,$R14),$S14+$U14,$U14),IF(FR$70>($R$32-1),$U14,0))*$R$28)","v":0},null,{"$f":"IF(FT$70<$R$32,0,IF($R14>0,IF(0=MOD(FT$70-$R$32,$R14),$S14+$U14,$U14),IF(FT$70>($R$32-1),$U14,0))*$R$28)","v":0},null,{"$f":"IF(FV$70<$R$32,0,IF($R14>0,IF(0=MOD(FV$70-$R$32,$R14),$S14+$U14,$U14),IF(FV$70>($R$32-1),$U14,0))*$R$28)","v":0},null,{"$f":"IF(FX$70<$R$32,0,IF($R14>0,IF(0=MOD(FX$70-$R$32,$R14),$S14+$U14,$U14),IF(FX$70>($R$32-1),$U14,0))*$R$28)","v":0},null,{"$f":"IF(FZ$70<$R$32,0,IF($R14>0,IF(0=MOD(FZ$70-$R$32,$R14),$S14+$U14,$U14),IF(FZ$70>($R$32-1),$U14,0))*$R$28)","v":0},null,{"$f":"IF(GB$70<$R$32,0,IF($R14>0,IF(0=MOD(GB$70-$R$32,$R14),$S14+$U14,$U14),IF(GB$70>($R$32-1),$U14,0))*$R$28)","v":0},null,{"$f":"IF(GD$70<$R$32,0,IF($R14>0,IF(0=MOD(GD$70-$R$32,$R14),$S14+$U14,$U14),IF(GD$70>($R$32-1),$U14,0))*$R$28)","v":0},null,{"$f":"IF(GF$70<$R$32,0,IF($R14>0,IF(0=MOD(GF$70-$R$32,$R14),$S14+$U14,$U14),IF(GF$70>($R$32-1),$U14,0))*$R$28)","v":0},null,{"$f":"IF(GH$70<$R$32,0,IF($R14>0,IF(0=MOD(GH$70-$R$32,$R14),$S14+$U14,$U14),IF(GH$70>($R$32-1),$U14,0))*$R$28)","v":0},null,{"$f":"IF(GJ$70<$R$32,0,IF($R14>0,IF(0=MOD(GJ$70-$R$32,$R14),$S14+$U14,$U14),IF(GJ$70>($R$32-1),$U14,0))*$R$28)","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"J15","v":"TMC Hardware for Signal Control"},null,{"$f":"IF(L$70<$R$32,0,IF($R15>0,IF(0=MOD(L$70-$R$32,$R15),$S15+$U15,$U15),IF(L$70>($R$32-1),$U15,0))*$R$28)","v":0},null,{"$f":"IF(N$70<$R$32,0,IF($R15>0,IF(0=MOD(N$70-$R$32,$R15),$S15+$U15,$U15),IF(N$70>($R$32-1),$U15,0))*$R$28)","v":0},null,{"$f":"IF(P$70<$R$32,0,IF($R15>0,IF(0=MOD(P$70-$R$32,$R15),$S15+$U15,$U15),IF(P$70>($R$32-1),$U15,0))*$R$28)","v":0},null,{"$f":"IF(R$70<$R$32,0,IF($R15>0,IF(0=MOD(R$70-$R$32,$R15),$S15+$U15,$U15),IF(R$70>($R$32-1),$U15,0))*$R$28)","v":0},null,{"$f":"IF(T$70<$R$32,0,IF($R15>0,IF(0=MOD(T$70-$R$32,$R15),$S15+$U15,$U15),IF(T$70>($R$32-1),$U15,0))*$R$28)","v":0},null,{"$f":"IF(V$70<$R$32,0,IF($R15>0,IF(0=MOD(V$70-$R$32,$R15),$S15+$U15,$U15),IF(V$70>($R$32-1),$U15,0))*$R$28)","v":0},null,{"$f":"IF(X$70<$R$32,0,IF($R15>0,IF(0=MOD(X$70-$R$32,$R15),$S15+$U15,$U15),IF(X$70>($R$32-1),$U15,0))*$R$28)","v":0},null,{"$f":"IF(Z$70<$R$32,0,IF($R15>0,IF(0=MOD(Z$70-$R$32,$R15),$S15+$U15,$U15),IF(Z$70>($R$32-1),$U15,0))*$R$28)","v":0},null,{"$f":"IF(AB$70<$R$32,0,IF($R15>0,IF(0=MOD(AB$70-$R$32,$R15),$S15+$U15,$U15),IF(AB$70>($R$32-1),$U15,0))*$R$28)","v":0},null,{"$f":"IF(AD$70<$R$32,0,IF($R15>0,IF(0=MOD(AD$70-$R$32,$R15),$S15+$U15,$U15),IF(AD$70>($R$32-1),$U15,0))*$R$28)","v":0},null,{"$f":"IF(AF$70<$R$32,0,IF($R15>0,IF(0=MOD(AF$70-$R$32,$R15),$S15+$U15,$U15),IF(AF$70>($R$32-1),$U15,0))*$R$28)","v":0},null,{"$f":"IF(AH$70<$R$32,0,IF($R15>0,IF(0=MOD(AH$70-$R$32,$R15),$S15+$U15,$U15),IF(AH$70>($R$32-1),$U15,0))*$R$28)","v":0},null,{"$f":"IF(AJ$70<$R$32,0,IF($R15>0,IF(0=MOD(AJ$70-$R$32,$R15),$S15+$U15,$U15),IF(AJ$70>($R$32-1),$U15,0))*$R$28)","v":0},null,{"$f":"IF(AL$70<$R$32,0,IF($R15>0,IF(0=MOD(AL$70-$R$32,$R15),$S15+$U15,$U15),IF(AL$70>($R$32-1),$U15,0))*$R$28)","v":0},null,{"$f":"IF(AN$70<$R$32,0,IF($R15>0,IF(0=MOD(AN$70-$R$32,$R15),$S15+$U15,$U15),IF(AN$70>($R$32-1),$U15,0))*$R$28)","v":0},null,{"$f":"IF(AP$70<$R$32,0,IF($R15>0,IF(0=MOD(AP$70-$R$32,$R15),$S15+$U15,$U15),IF(AP$70>($R$32-1),$U15,0))*$R$28)","v":0},null,{"$f":"IF(AR$70<$R$32,0,IF($R15>0,IF(0=MOD(AR$70-$R$32,$R15),$S15+$U15,$U15),IF(AR$70>($R$32-1),$U15,0))*$R$28)","v":0},null,{"$f":"IF(AT$70<$R$32,0,IF($R15>0,IF(0=MOD(AT$70-$R$32,$R15),$S15+$U15,$U15),IF(AT$70>($R$32-1),$U15,0))*$R$28)","v":0},null,{"$f":"IF(AV$70<$R$32,0,IF($R15>0,IF(0=MOD(AV$70-$R$32,$R15),$S15+$U15,$U15),IF(AV$70>($R$32-1),$U15,0))*$R$28)","v":0},null,{"$f":"IF(AX$70<$R$32,0,IF($R15>0,IF(0=MOD(AX$70-$R$32,$R15),$S15+$U15,$U15),IF(AX$70>($R$32-1),$U15,0))*$R$28)","v":0},null,{"$f":"IF(AZ$70<$R$32,0,IF($R15>0,IF(0=MOD(AZ$70-$R$32,$R15),$S15+$U15,$U15),IF(AZ$70>($R$32-1),$U15,0))*$R$28)","v":0},null,{"$f":"IF(BB$70<$R$32,0,IF($R15>0,IF(0=MOD(BB$70-$R$32,$R15),$S15+$U15,$U15),IF(BB$70>($R$32-1),$U15,0))*$R$28)","v":0},null,{"$f":"IF(BD$70<$R$32,0,IF($R15>0,IF(0=MOD(BD$70-$R$32,$R15),$S15+$U15,$U15),IF(BD$70>($R$32-1),$U15,0))*$R$28)","v":0},null,{"$f":"IF(BF$70<$R$32,0,IF($R15>0,IF(0=MOD(BF$70-$R$32,$R15),$S15+$U15,$U15),IF(BF$70>($R$32-1),$U15,0))*$R$28)","v":0},null,{"$f":"IF(BH$70<$R$32,0,IF($R15>0,IF(0=MOD(BH$70-$R$32,$R15),$S15+$U15,$U15),IF(BH$70>($R$32-1),$U15,0))*$R$28)","v":0},null,{"$f":"IF(BJ$70<$R$32,0,IF($R15>0,IF(0=MOD(BJ$70-$R$32,$R15),$S15+$U15,$U15),IF(BJ$70>($R$32-1),$U15,0))*$R$28)","v":0},null,{"$f":"IF(BL$70<$R$32,0,IF($R15>0,IF(0=MOD(BL$70-$R$32,$R15),$S15+$U15,$U15),IF(BL$70>($R$32-1),$U15,0))*$R$28)","v":0},null,{"$f":"IF(BN$70<$R$32,0,IF($R15>0,IF(0=MOD(BN$70-$R$32,$R15),$S15+$U15,$U15),IF(BN$70>($R$32-1),$U15,0))*$R$28)","v":0},null,{"$f":"IF(BP$70<$R$32,0,IF($R15>0,IF(0=MOD(BP$70-$R$32,$R15),$S15+$U15,$U15),IF(BP$70>($R$32-1),$U15,0))*$R$28)","v":0},null,{"$f":"IF(BR$70<$R$32,0,IF($R15>0,IF(0=MOD(BR$70-$R$32,$R15),$S15+$U15,$U15),IF(BR$70>($R$32-1),$U15,0))*$R$28)","v":0},null,{"$f":"IF(BT$70<$R$32,0,IF($R15>0,IF(0=MOD(BT$70-$R$32,$R15),$S15+$U15,$U15),IF(BT$70>($R$32-1),$U15,0))*$R$28)","v":0},null,{"$f":"IF(BV$70<$R$32,0,IF($R15>0,IF(0=MOD(BV$70-$R$32,$R15),$S15+$U15,$U15),IF(BV$70>($R$32-1),$U15,0))*$R$28)","v":0},null,{"$f":"IF(BX$70<$R$32,0,IF($R15>0,IF(0=MOD(BX$70-$R$32,$R15),$S15+$U15,$U15),IF(BX$70>($R$32-1),$U15,0))*$R$28)","v":0},null,{"$f":"IF(BZ$70<$R$32,0,IF($R15>0,IF(0=MOD(BZ$70-$R$32,$R15),$S15+$U15,$U15),IF(BZ$70>($R$32-1),$U15,0))*$R$28)","v":0},null,{"$f":"IF(CB$70<$R$32,0,IF($R15>0,IF(0=MOD(CB$70-$R$32,$R15),$S15+$U15,$U15),IF(CB$70>($R$32-1),$U15,0))*$R$28)","v":0},null,{"$f":"IF(CD$70<$R$32,0,IF($R15>0,IF(0=MOD(CD$70-$R$32,$R15),$S15+$U15,$U15),IF(CD$70>($R$32-1),$U15,0))*$R$28)","v":0},null,{"$f":"IF(CF$70<$R$32,0,IF($R15>0,IF(0=MOD(CF$70-$R$32,$R15),$S15+$U15,$U15),IF(CF$70>($R$32-1),$U15,0))*$R$28)","v":0},null,{"$f":"IF(CH$70<$R$32,0,IF($R15>0,IF(0=MOD(CH$70-$R$32,$R15),$S15+$U15,$U15),IF(CH$70>($R$32-1),$U15,0))*$R$28)","v":0},null,{"$f":"IF(CJ$70<$R$32,0,IF($R15>0,IF(0=MOD(CJ$70-$R$32,$R15),$S15+$U15,$U15),IF(CJ$70>($R$32-1),$U15,0))*$R$28)","v":0},null,{"$f":"IF(CL$70<$R$32,0,IF($R15>0,IF(0=MOD(CL$70-$R$32,$R15),$S15+$U15,$U15),IF(CL$70>($R$32-1),$U15,0))*$R$28)","v":0},null,{"$f":"IF(CN$70<$R$32,0,IF($R15>0,IF(0=MOD(CN$70-$R$32,$R15),$S15+$U15,$U15),IF(CN$70>($R$32-1),$U15,0))*$R$28)","v":0},null,{"$f":"IF(CP$70<$R$32,0,IF($R15>0,IF(0=MOD(CP$70-$R$32,$R15),$S15+$U15,$U15),IF(CP$70>($R$32-1),$U15,0))*$R$28)","v":0},null,{"$f":"IF(CR$70<$R$32,0,IF($R15>0,IF(0=MOD(CR$70-$R$32,$R15),$S15+$U15,$U15),IF(CR$70>($R$32-1),$U15,0))*$R$28)","v":0},null,{"$f":"IF(CT$70<$R$32,0,IF($R15>0,IF(0=MOD(CT$70-$R$32,$R15),$S15+$U15,$U15),IF(CT$70>($R$32-1),$U15,0))*$R$28)","v":0},null,{"$f":"IF(CV$70<$R$32,0,IF($R15>0,IF(0=MOD(CV$70-$R$32,$R15),$S15+$U15,$U15),IF(CV$70>($R$32-1),$U15,0))*$R$28)","v":0},null,{"$f":"IF(CX$70<$R$32,0,IF($R15>0,IF(0=MOD(CX$70-$R$32,$R15),$S15+$U15,$U15),IF(CX$70>($R$32-1),$U15,0))*$R$28)","v":0},null,{"$f":"IF(CZ$70<$R$32,0,IF($R15>0,IF(0=MOD(CZ$70-$R$32,$R15),$S15+$U15,$U15),IF(CZ$70>($R$32-1),$U15,0))*$R$28)","v":0},null,{"$f":"IF(DB$70<$R$32,0,IF($R15>0,IF(0=MOD(DB$70-$R$32,$R15),$S15+$U15,$U15),IF(DB$70>($R$32-1),$U15,0))*$R$28)","v":0},null,{"$f":"IF(DD$70<$R$32,0,IF($R15>0,IF(0=MOD(DD$70-$R$32,$R15),$S15+$U15,$U15),IF(DD$70>($R$32-1),$U15,0))*$R$28)","v":0},null,{"$f":"IF(DF$70<$R$32,0,IF($R15>0,IF(0=MOD(DF$70-$R$32,$R15),$S15+$U15,$U15),IF(DF$70>($R$32-1),$U15,0))*$R$28)","v":0},null,{"$f":"IF(DH$70<$R$32,0,IF($R15>0,IF(0=MOD(DH$70-$R$32,$R15),$S15+$U15,$U15),IF(DH$70>($R$32-1),$U15,0))*$R$28)","v":0},null,{"$f":"IF(DJ$70<$R$32,0,IF($R15>0,IF(0=MOD(DJ$70-$R$32,$R15),$S15+$U15,$U15),IF(DJ$70>($R$32-1),$U15,0))*$R$28)","v":0},null,{"$f":"IF(DL$70<$R$32,0,IF($R15>0,IF(0=MOD(DL$70-$R$32,$R15),$S15+$U15,$U15),IF(DL$70>($R$32-1),$U15,0))*$R$28)","v":0},null,{"$f":"IF(DN$70<$R$32,0,IF($R15>0,IF(0=MOD(DN$70-$R$32,$R15),$S15+$U15,$U15),IF(DN$70>($R$32-1),$U15,0))*$R$28)","v":0},null,{"$f":"IF(DP$70<$R$32,0,IF($R15>0,IF(0=MOD(DP$70-$R$32,$R15),$S15+$U15,$U15),IF(DP$70>($R$32-1),$U15,0))*$R$28)","v":0},null,{"$f":"IF(DR$70<$R$32,0,IF($R15>0,IF(0=MOD(DR$70-$R$32,$R15),$S15+$U15,$U15),IF(DR$70>($R$32-1),$U15,0))*$R$28)","v":0},null,{"$f":"IF(DT$70<$R$32,0,IF($R15>0,IF(0=MOD(DT$70-$R$32,$R15),$S15+$U15,$U15),IF(DT$70>($R$32-1),$U15,0))*$R$28)","v":0},null,{"$f":"IF(DV$70<$R$32,0,IF($R15>0,IF(0=MOD(DV$70-$R$32,$R15),$S15+$U15,$U15),IF(DV$70>($R$32-1),$U15,0))*$R$28)","v":0},null,{"$f":"IF(DX$70<$R$32,0,IF($R15>0,IF(0=MOD(DX$70-$R$32,$R15),$S15+$U15,$U15),IF(DX$70>($R$32-1),$U15,0))*$R$28)","v":0},null,{"$f":"IF(DZ$70<$R$32,0,IF($R15>0,IF(0=MOD(DZ$70-$R$32,$R15),$S15+$U15,$U15),IF(DZ$70>($R$32-1),$U15,0))*$R$28)","v":0},null,{"$f":"IF(EB$70<$R$32,0,IF($R15>0,IF(0=MOD(EB$70-$R$32,$R15),$S15+$U15,$U15),IF(EB$70>($R$32-1),$U15,0))*$R$28)","v":0},null,{"$f":"IF(ED$70<$R$32,0,IF($R15>0,IF(0=MOD(ED$70-$R$32,$R15),$S15+$U15,$U15),IF(ED$70>($R$32-1),$U15,0))*$R$28)","v":0},null,{"$f":"IF(EF$70<$R$32,0,IF($R15>0,IF(0=MOD(EF$70-$R$32,$R15),$S15+$U15,$U15),IF(EF$70>($R$32-1),$U15,0))*$R$28)","v":0},null,{"$f":"IF(EH$70<$R$32,0,IF($R15>0,IF(0=MOD(EH$70-$R$32,$R15),$S15+$U15,$U15),IF(EH$70>($R$32-1),$U15,0))*$R$28)","v":0},null,{"$f":"IF(EJ$70<$R$32,0,IF($R15>0,IF(0=MOD(EJ$70-$R$32,$R15),$S15+$U15,$U15),IF(EJ$70>($R$32-1),$U15,0))*$R$28)","v":0},null,{"$f":"IF(EL$70<$R$32,0,IF($R15>0,IF(0=MOD(EL$70-$R$32,$R15),$S15+$U15,$U15),IF(EL$70>($R$32-1),$U15,0))*$R$28)","v":0},null,{"$f":"IF(EN$70<$R$32,0,IF($R15>0,IF(0=MOD(EN$70-$R$32,$R15),$S15+$U15,$U15),IF(EN$70>($R$32-1),$U15,0))*$R$28)","v":0},null,{"$f":"IF(EP$70<$R$32,0,IF($R15>0,IF(0=MOD(EP$70-$R$32,$R15),$S15+$U15,$U15),IF(EP$70>($R$32-1),$U15,0))*$R$28)","v":0},null,{"$f":"IF(ER$70<$R$32,0,IF($R15>0,IF(0=MOD(ER$70-$R$32,$R15),$S15+$U15,$U15),IF(ER$70>($R$32-1),$U15,0))*$R$28)","v":0},null,{"$f":"IF(ET$70<$R$32,0,IF($R15>0,IF(0=MOD(ET$70-$R$32,$R15),$S15+$U15,$U15),IF(ET$70>($R$32-1),$U15,0))*$R$28)","v":0},null,{"$f":"IF(EV$70<$R$32,0,IF($R15>0,IF(0=MOD(EV$70-$R$32,$R15),$S15+$U15,$U15),IF(EV$70>($R$32-1),$U15,0))*$R$28)","v":0},null,{"$f":"IF(EX$70<$R$32,0,IF($R15>0,IF(0=MOD(EX$70-$R$32,$R15),$S15+$U15,$U15),IF(EX$70>($R$32-1),$U15,0))*$R$28)","v":0},null,{"$f":"IF(EZ$70<$R$32,0,IF($R15>0,IF(0=MOD(EZ$70-$R$32,$R15),$S15+$U15,$U15),IF(EZ$70>($R$32-1),$U15,0))*$R$28)","v":0},null,{"$f":"IF(FB$70<$R$32,0,IF($R15>0,IF(0=MOD(FB$70-$R$32,$R15),$S15+$U15,$U15),IF(FB$70>($R$32-1),$U15,0))*$R$28)","v":0},null,{"$f":"IF(FD$70<$R$32,0,IF($R15>0,IF(0=MOD(FD$70-$R$32,$R15),$S15+$U15,$U15),IF(FD$70>($R$32-1),$U15,0))*$R$28)","v":0},null,{"$f":"IF(FF$70<$R$32,0,IF($R15>0,IF(0=MOD(FF$70-$R$32,$R15),$S15+$U15,$U15),IF(FF$70>($R$32-1),$U15,0))*$R$28)","v":0},null,{"$f":"IF(FH$70<$R$32,0,IF($R15>0,IF(0=MOD(FH$70-$R$32,$R15),$S15+$U15,$U15),IF(FH$70>($R$32-1),$U15,0))*$R$28)","v":0},null,{"$f":"IF(FJ$70<$R$32,0,IF($R15>0,IF(0=MOD(FJ$70-$R$32,$R15),$S15+$U15,$U15),IF(FJ$70>($R$32-1),$U15,0))*$R$28)","v":0},null,{"$f":"IF(FL$70<$R$32,0,IF($R15>0,IF(0=MOD(FL$70-$R$32,$R15),$S15+$U15,$U15),IF(FL$70>($R$32-1),$U15,0))*$R$28)","v":0},null,{"$f":"IF(FN$70<$R$32,0,IF($R15>0,IF(0=MOD(FN$70-$R$32,$R15),$S15+$U15,$U15),IF(FN$70>($R$32-1),$U15,0))*$R$28)","v":0},null,{"$f":"IF(FP$70<$R$32,0,IF($R15>0,IF(0=MOD(FP$70-$R$32,$R15),$S15+$U15,$U15),IF(FP$70>($R$32-1),$U15,0))*$R$28)","v":0},null,{"$f":"IF(FR$70<$R$32,0,IF($R15>0,IF(0=MOD(FR$70-$R$32,$R15),$S15+$U15,$U15),IF(FR$70>($R$32-1),$U15,0))*$R$28)","v":0},null,{"$f":"IF(FT$70<$R$32,0,IF($R15>0,IF(0=MOD(FT$70-$R$32,$R15),$S15+$U15,$U15),IF(FT$70>($R$32-1),$U15,0))*$R$28)","v":0},null,{"$f":"IF(FV$70<$R$32,0,IF($R15>0,IF(0=MOD(FV$70-$R$32,$R15),$S15+$U15,$U15),IF(FV$70>($R$32-1),$U15,0))*$R$28)","v":0},null,{"$f":"IF(FX$70<$R$32,0,IF($R15>0,IF(0=MOD(FX$70-$R$32,$R15),$S15+$U15,$U15),IF(FX$70>($R$32-1),$U15,0))*$R$28)","v":0},null,{"$f":"IF(FZ$70<$R$32,0,IF($R15>0,IF(0=MOD(FZ$70-$R$32,$R15),$S15+$U15,$U15),IF(FZ$70>($R$32-1),$U15,0))*$R$28)","v":0},null,{"$f":"IF(GB$70<$R$32,0,IF($R15>0,IF(0=MOD(GB$70-$R$32,$R15),$S15+$U15,$U15),IF(GB$70>($R$32-1),$U15,0))*$R$28)","v":0},null,{"$f":"IF(GD$70<$R$32,0,IF($R15>0,IF(0=MOD(GD$70-$R$32,$R15),$S15+$U15,$U15),IF(GD$70>($R$32-1),$U15,0))*$R$28)","v":0},null,{"$f":"IF(GF$70<$R$32,0,IF($R15>0,IF(0=MOD(GF$70-$R$32,$R15),$S15+$U15,$U15),IF(GF$70>($R$32-1),$U15,0))*$R$28)","v":0},null,{"$f":"IF(GH$70<$R$32,0,IF($R15>0,IF(0=MOD(GH$70-$R$32,$R15),$S15+$U15,$U15),IF(GH$70>($R$32-1),$U15,0))*$R$28)","v":0},null,{"$f":"IF(GJ$70<$R$32,0,IF($R15>0,IF(0=MOD(GJ$70-$R$32,$R15),$S15+$U15,$U15),IF(GJ$70>($R$32-1),$U15,0))*$R$28)","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"J16","v":"TMC Software/System Integration"},null,{"$f":"IF(L$70<$R$32,0,IF($R16>0,IF(0=MOD(L$70-$R$32,$R16),$S16+$U16,$U16),IF(L$70>($R$32-1),$U16,0))*$R$28)","v":0},null,{"$f":"IF(N$70<$R$32,0,IF($R16>0,IF(0=MOD(N$70-$R$32,$R16),$S16+$U16,$U16),IF(N$70>($R$32-1),$U16,0))*$R$28)","v":0},null,{"$f":"IF(P$70<$R$32,0,IF($R16>0,IF(0=MOD(P$70-$R$32,$R16),$S16+$U16,$U16),IF(P$70>($R$32-1),$U16,0))*$R$28)","v":0},null,{"$f":"IF(R$70<$R$32,0,IF($R16>0,IF(0=MOD(R$70-$R$32,$R16),$S16+$U16,$U16),IF(R$70>($R$32-1),$U16,0))*$R$28)","v":0},null,{"$f":"IF(T$70<$R$32,0,IF($R16>0,IF(0=MOD(T$70-$R$32,$R16),$S16+$U16,$U16),IF(T$70>($R$32-1),$U16,0))*$R$28)","v":0},null,{"$f":"IF(V$70<$R$32,0,IF($R16>0,IF(0=MOD(V$70-$R$32,$R16),$S16+$U16,$U16),IF(V$70>($R$32-1),$U16,0))*$R$28)","v":0},null,{"$f":"IF(X$70<$R$32,0,IF($R16>0,IF(0=MOD(X$70-$R$32,$R16),$S16+$U16,$U16),IF(X$70>($R$32-1),$U16,0))*$R$28)","v":0},null,{"$f":"IF(Z$70<$R$32,0,IF($R16>0,IF(0=MOD(Z$70-$R$32,$R16),$S16+$U16,$U16),IF(Z$70>($R$32-1),$U16,0))*$R$28)","v":0},null,{"$f":"IF(AB$70<$R$32,0,IF($R16>0,IF(0=MOD(AB$70-$R$32,$R16),$S16+$U16,$U16),IF(AB$70>($R$32-1),$U16,0))*$R$28)","v":0},null,{"$f":"IF(AD$70<$R$32,0,IF($R16>0,IF(0=MOD(AD$70-$R$32,$R16),$S16+$U16,$U16),IF(AD$70>($R$32-1),$U16,0))*$R$28)","v":0},null,{"$f":"IF(AF$70<$R$32,0,IF($R16>0,IF(0=MOD(AF$70-$R$32,$R16),$S16+$U16,$U16),IF(AF$70>($R$32-1),$U16,0))*$R$28)","v":0},null,{"$f":"IF(AH$70<$R$32,0,IF($R16>0,IF(0=MOD(AH$70-$R$32,$R16),$S16+$U16,$U16),IF(AH$70>($R$32-1),$U16,0))*$R$28)","v":0},null,{"$f":"IF(AJ$70<$R$32,0,IF($R16>0,IF(0=MOD(AJ$70-$R$32,$R16),$S16+$U16,$U16),IF(AJ$70>($R$32-1),$U16,0))*$R$28)","v":0},null,{"$f":"IF(AL$70<$R$32,0,IF($R16>0,IF(0=MOD(AL$70-$R$32,$R16),$S16+$U16,$U16),IF(AL$70>($R$32-1),$U16,0))*$R$28)","v":0},null,{"$f":"IF(AN$70<$R$32,0,IF($R16>0,IF(0=MOD(AN$70-$R$32,$R16),$S16+$U16,$U16),IF(AN$70>($R$32-1),$U16,0))*$R$28)","v":0},null,{"$f":"IF(AP$70<$R$32,0,IF($R16>0,IF(0=MOD(AP$70-$R$32,$R16),$S16+$U16,$U16),IF(AP$70>($R$32-1),$U16,0))*$R$28)","v":0},null,{"$f":"IF(AR$70<$R$32,0,IF($R16>0,IF(0=MOD(AR$70-$R$32,$R16),$S16+$U16,$U16),IF(AR$70>($R$32-1),$U16,0))*$R$28)","v":0},null,{"$f":"IF(AT$70<$R$32,0,IF($R16>0,IF(0=MOD(AT$70-$R$32,$R16),$S16+$U16,$U16),IF(AT$70>($R$32-1),$U16,0))*$R$28)","v":0},null,{"$f":"IF(AV$70<$R$32,0,IF($R16>0,IF(0=MOD(AV$70-$R$32,$R16),$S16+$U16,$U16),IF(AV$70>($R$32-1),$U16,0))*$R$28)","v":0},null,{"$f":"IF(AX$70<$R$32,0,IF($R16>0,IF(0=MOD(AX$70-$R$32,$R16),$S16+$U16,$U16),IF(AX$70>($R$32-1),$U16,0))*$R$28)","v":0},null,{"$f":"IF(AZ$70<$R$32,0,IF($R16>0,IF(0=MOD(AZ$70-$R$32,$R16),$S16+$U16,$U16),IF(AZ$70>($R$32-1),$U16,0))*$R$28)","v":0},null,{"$f":"IF(BB$70<$R$32,0,IF($R16>0,IF(0=MOD(BB$70-$R$32,$R16),$S16+$U16,$U16),IF(BB$70>($R$32-1),$U16,0))*$R$28)","v":0},null,{"$f":"IF(BD$70<$R$32,0,IF($R16>0,IF(0=MOD(BD$70-$R$32,$R16),$S16+$U16,$U16),IF(BD$70>($R$32-1),$U16,0))*$R$28)","v":0},null,{"$f":"IF(BF$70<$R$32,0,IF($R16>0,IF(0=MOD(BF$70-$R$32,$R16),$S16+$U16,$U16),IF(BF$70>($R$32-1),$U16,0))*$R$28)","v":0},null,{"$f":"IF(BH$70<$R$32,0,IF($R16>0,IF(0=MOD(BH$70-$R$32,$R16),$S16+$U16,$U16),IF(BH$70>($R$32-1),$U16,0))*$R$28)","v":0},null,{"$f":"IF(BJ$70<$R$32,0,IF($R16>0,IF(0=MOD(BJ$70-$R$32,$R16),$S16+$U16,$U16),IF(BJ$70>($R$32-1),$U16,0))*$R$28)","v":0},null,{"$f":"IF(BL$70<$R$32,0,IF($R16>0,IF(0=MOD(BL$70-$R$32,$R16),$S16+$U16,$U16),IF(BL$70>($R$32-1),$U16,0))*$R$28)","v":0},null,{"$f":"IF(BN$70<$R$32,0,IF($R16>0,IF(0=MOD(BN$70-$R$32,$R16),$S16+$U16,$U16),IF(BN$70>($R$32-1),$U16,0))*$R$28)","v":0},null,{"$f":"IF(BP$70<$R$32,0,IF($R16>0,IF(0=MOD(BP$70-$R$32,$R16),$S16+$U16,$U16),IF(BP$70>($R$32-1),$U16,0))*$R$28)","v":0},null,{"$f":"IF(BR$70<$R$32,0,IF($R16>0,IF(0=MOD(BR$70-$R$32,$R16),$S16+$U16,$U16),IF(BR$70>($R$32-1),$U16,0))*$R$28)","v":0},null,{"$f":"IF(BT$70<$R$32,0,IF($R16>0,IF(0=MOD(BT$70-$R$32,$R16),$S16+$U16,$U16),IF(BT$70>($R$32-1),$U16,0))*$R$28)","v":0},null,{"$f":"IF(BV$70<$R$32,0,IF($R16>0,IF(0=MOD(BV$70-$R$32,$R16),$S16+$U16,$U16),IF(BV$70>($R$32-1),$U16,0))*$R$28)","v":0},null,{"$f":"IF(BX$70<$R$32,0,IF($R16>0,IF(0=MOD(BX$70-$R$32,$R16),$S16+$U16,$U16),IF(BX$70>($R$32-1),$U16,0))*$R$28)","v":0},null,{"$f":"IF(BZ$70<$R$32,0,IF($R16>0,IF(0=MOD(BZ$70-$R$32,$R16),$S16+$U16,$U16),IF(BZ$70>($R$32-1),$U16,0))*$R$28)","v":0},null,{"$f":"IF(CB$70<$R$32,0,IF($R16>0,IF(0=MOD(CB$70-$R$32,$R16),$S16+$U16,$U16),IF(CB$70>($R$32-1),$U16,0))*$R$28)","v":0},null,{"$f":"IF(CD$70<$R$32,0,IF($R16>0,IF(0=MOD(CD$70-$R$32,$R16),$S16+$U16,$U16),IF(CD$70>($R$32-1),$U16,0))*$R$28)","v":0},null,{"$f":"IF(CF$70<$R$32,0,IF($R16>0,IF(0=MOD(CF$70-$R$32,$R16),$S16+$U16,$U16),IF(CF$70>($R$32-1),$U16,0))*$R$28)","v":0},null,{"$f":"IF(CH$70<$R$32,0,IF($R16>0,IF(0=MOD(CH$70-$R$32,$R16),$S16+$U16,$U16),IF(CH$70>($R$32-1),$U16,0))*$R$28)","v":0},null,{"$f":"IF(CJ$70<$R$32,0,IF($R16>0,IF(0=MOD(CJ$70-$R$32,$R16),$S16+$U16,$U16),IF(CJ$70>($R$32-1),$U16,0))*$R$28)","v":0},null,{"$f":"IF(CL$70<$R$32,0,IF($R16>0,IF(0=MOD(CL$70-$R$32,$R16),$S16+$U16,$U16),IF(CL$70>($R$32-1),$U16,0))*$R$28)","v":0},null,{"$f":"IF(CN$70<$R$32,0,IF($R16>0,IF(0=MOD(CN$70-$R$32,$R16),$S16+$U16,$U16),IF(CN$70>($R$32-1),$U16,0))*$R$28)","v":0},null,{"$f":"IF(CP$70<$R$32,0,IF($R16>0,IF(0=MOD(CP$70-$R$32,$R16),$S16+$U16,$U16),IF(CP$70>($R$32-1),$U16,0))*$R$28)","v":0},null,{"$f":"IF(CR$70<$R$32,0,IF($R16>0,IF(0=MOD(CR$70-$R$32,$R16),$S16+$U16,$U16),IF(CR$70>($R$32-1),$U16,0))*$R$28)","v":0},null,{"$f":"IF(CT$70<$R$32,0,IF($R16>0,IF(0=MOD(CT$70-$R$32,$R16),$S16+$U16,$U16),IF(CT$70>($R$32-1),$U16,0))*$R$28)","v":0},null,{"$f":"IF(CV$70<$R$32,0,IF($R16>0,IF(0=MOD(CV$70-$R$32,$R16),$S16+$U16,$U16),IF(CV$70>($R$32-1),$U16,0))*$R$28)","v":0},null,{"$f":"IF(CX$70<$R$32,0,IF($R16>0,IF(0=MOD(CX$70-$R$32,$R16),$S16+$U16,$U16),IF(CX$70>($R$32-1),$U16,0))*$R$28)","v":0},null,{"$f":"IF(CZ$70<$R$32,0,IF($R16>0,IF(0=MOD(CZ$70-$R$32,$R16),$S16+$U16,$U16),IF(CZ$70>($R$32-1),$U16,0))*$R$28)","v":0},null,{"$f":"IF(DB$70<$R$32,0,IF($R16>0,IF(0=MOD(DB$70-$R$32,$R16),$S16+$U16,$U16),IF(DB$70>($R$32-1),$U16,0))*$R$28)","v":0},null,{"$f":"IF(DD$70<$R$32,0,IF($R16>0,IF(0=MOD(DD$70-$R$32,$R16),$S16+$U16,$U16),IF(DD$70>($R$32-1),$U16,0))*$R$28)","v":0},null,{"$f":"IF(DF$70<$R$32,0,IF($R16>0,IF(0=MOD(DF$70-$R$32,$R16),$S16+$U16,$U16),IF(DF$70>($R$32-1),$U16,0))*$R$28)","v":0},null,{"$f":"IF(DH$70<$R$32,0,IF($R16>0,IF(0=MOD(DH$70-$R$32,$R16),$S16+$U16,$U16),IF(DH$70>($R$32-1),$U16,0))*$R$28)","v":0},null,{"$f":"IF(DJ$70<$R$32,0,IF($R16>0,IF(0=MOD(DJ$70-$R$32,$R16),$S16+$U16,$U16),IF(DJ$70>($R$32-1),$U16,0))*$R$28)","v":0},null,{"$f":"IF(DL$70<$R$32,0,IF($R16>0,IF(0=MOD(DL$70-$R$32,$R16),$S16+$U16,$U16),IF(DL$70>($R$32-1),$U16,0))*$R$28)","v":0},null,{"$f":"IF(DN$70<$R$32,0,IF($R16>0,IF(0=MOD(DN$70-$R$32,$R16),$S16+$U16,$U16),IF(DN$70>($R$32-1),$U16,0))*$R$28)","v":0},null,{"$f":"IF(DP$70<$R$32,0,IF($R16>0,IF(0=MOD(DP$70-$R$32,$R16),$S16+$U16,$U16),IF(DP$70>($R$32-1),$U16,0))*$R$28)","v":0},null,{"$f":"IF(DR$70<$R$32,0,IF($R16>0,IF(0=MOD(DR$70-$R$32,$R16),$S16+$U16,$U16),IF(DR$70>($R$32-1),$U16,0))*$R$28)","v":0},null,{"$f":"IF(DT$70<$R$32,0,IF($R16>0,IF(0=MOD(DT$70-$R$32,$R16),$S16+$U16,$U16),IF(DT$70>($R$32-1),$U16,0))*$R$28)","v":0},null,{"$f":"IF(DV$70<$R$32,0,IF($R16>0,IF(0=MOD(DV$70-$R$32,$R16),$S16+$U16,$U16),IF(DV$70>($R$32-1),$U16,0))*$R$28)","v":0},null,{"$f":"IF(DX$70<$R$32,0,IF($R16>0,IF(0=MOD(DX$70-$R$32,$R16),$S16+$U16,$U16),IF(DX$70>($R$32-1),$U16,0))*$R$28)","v":0},null,{"$f":"IF(DZ$70<$R$32,0,IF($R16>0,IF(0=MOD(DZ$70-$R$32,$R16),$S16+$U16,$U16),IF(DZ$70>($R$32-1),$U16,0))*$R$28)","v":0},null,{"$f":"IF(EB$70<$R$32,0,IF($R16>0,IF(0=MOD(EB$70-$R$32,$R16),$S16+$U16,$U16),IF(EB$70>($R$32-1),$U16,0))*$R$28)","v":0},null,{"$f":"IF(ED$70<$R$32,0,IF($R16>0,IF(0=MOD(ED$70-$R$32,$R16),$S16+$U16,$U16),IF(ED$70>($R$32-1),$U16,0))*$R$28)","v":0},null,{"$f":"IF(EF$70<$R$32,0,IF($R16>0,IF(0=MOD(EF$70-$R$32,$R16),$S16+$U16,$U16),IF(EF$70>($R$32-1),$U16,0))*$R$28)","v":0},null,{"$f":"IF(EH$70<$R$32,0,IF($R16>0,IF(0=MOD(EH$70-$R$32,$R16),$S16+$U16,$U16),IF(EH$70>($R$32-1),$U16,0))*$R$28)","v":0},null,{"$f":"IF(EJ$70<$R$32,0,IF($R16>0,IF(0=MOD(EJ$70-$R$32,$R16),$S16+$U16,$U16),IF(EJ$70>($R$32-1),$U16,0))*$R$28)","v":0},null,{"$f":"IF(EL$70<$R$32,0,IF($R16>0,IF(0=MOD(EL$70-$R$32,$R16),$S16+$U16,$U16),IF(EL$70>($R$32-1),$U16,0))*$R$28)","v":0},null,{"$f":"IF(EN$70<$R$32,0,IF($R16>0,IF(0=MOD(EN$70-$R$32,$R16),$S16+$U16,$U16),IF(EN$70>($R$32-1),$U16,0))*$R$28)","v":0},null,{"$f":"IF(EP$70<$R$32,0,IF($R16>0,IF(0=MOD(EP$70-$R$32,$R16),$S16+$U16,$U16),IF(EP$70>($R$32-1),$U16,0))*$R$28)","v":0},null,{"$f":"IF(ER$70<$R$32,0,IF($R16>0,IF(0=MOD(ER$70-$R$32,$R16),$S16+$U16,$U16),IF(ER$70>($R$32-1),$U16,0))*$R$28)","v":0},null,{"$f":"IF(ET$70<$R$32,0,IF($R16>0,IF(0=MOD(ET$70-$R$32,$R16),$S16+$U16,$U16),IF(ET$70>($R$32-1),$U16,0))*$R$28)","v":0},null,{"$f":"IF(EV$70<$R$32,0,IF($R16>0,IF(0=MOD(EV$70-$R$32,$R16),$S16+$U16,$U16),IF(EV$70>($R$32-1),$U16,0))*$R$28)","v":0},null,{"$f":"IF(EX$70<$R$32,0,IF($R16>0,IF(0=MOD(EX$70-$R$32,$R16),$S16+$U16,$U16),IF(EX$70>($R$32-1),$U16,0))*$R$28)","v":0},null,{"$f":"IF(EZ$70<$R$32,0,IF($R16>0,IF(0=MOD(EZ$70-$R$32,$R16),$S16+$U16,$U16),IF(EZ$70>($R$32-1),$U16,0))*$R$28)","v":0},null,{"$f":"IF(FB$70<$R$32,0,IF($R16>0,IF(0=MOD(FB$70-$R$32,$R16),$S16+$U16,$U16),IF(FB$70>($R$32-1),$U16,0))*$R$28)","v":0},null,{"$f":"IF(FD$70<$R$32,0,IF($R16>0,IF(0=MOD(FD$70-$R$32,$R16),$S16+$U16,$U16),IF(FD$70>($R$32-1),$U16,0))*$R$28)","v":0},null,{"$f":"IF(FF$70<$R$32,0,IF($R16>0,IF(0=MOD(FF$70-$R$32,$R16),$S16+$U16,$U16),IF(FF$70>($R$32-1),$U16,0))*$R$28)","v":0},null,{"$f":"IF(FH$70<$R$32,0,IF($R16>0,IF(0=MOD(FH$70-$R$32,$R16),$S16+$U16,$U16),IF(FH$70>($R$32-1),$U16,0))*$R$28)","v":0},null,{"$f":"IF(FJ$70<$R$32,0,IF($R16>0,IF(0=MOD(FJ$70-$R$32,$R16),$S16+$U16,$U16),IF(FJ$70>($R$32-1),$U16,0))*$R$28)","v":0},null,{"$f":"IF(FL$70<$R$32,0,IF($R16>0,IF(0=MOD(FL$70-$R$32,$R16),$S16+$U16,$U16),IF(FL$70>($R$32-1),$U16,0))*$R$28)","v":0},null,{"$f":"IF(FN$70<$R$32,0,IF($R16>0,IF(0=MOD(FN$70-$R$32,$R16),$S16+$U16,$U16),IF(FN$70>($R$32-1),$U16,0))*$R$28)","v":0},null,{"$f":"IF(FP$70<$R$32,0,IF($R16>0,IF(0=MOD(FP$70-$R$32,$R16),$S16+$U16,$U16),IF(FP$70>($R$32-1),$U16,0))*$R$28)","v":0},null,{"$f":"IF(FR$70<$R$32,0,IF($R16>0,IF(0=MOD(FR$70-$R$32,$R16),$S16+$U16,$U16),IF(FR$70>($R$32-1),$U16,0))*$R$28)","v":0},null,{"$f":"IF(FT$70<$R$32,0,IF($R16>0,IF(0=MOD(FT$70-$R$32,$R16),$S16+$U16,$U16),IF(FT$70>($R$32-1),$U16,0))*$R$28)","v":0},null,{"$f":"IF(FV$70<$R$32,0,IF($R16>0,IF(0=MOD(FV$70-$R$32,$R16),$S16+$U16,$U16),IF(FV$70>($R$32-1),$U16,0))*$R$28)","v":0},null,{"$f":"IF(FX$70<$R$32,0,IF($R16>0,IF(0=MOD(FX$70-$R$32,$R16),$S16+$U16,$U16),IF(FX$70>($R$32-1),$U16,0))*$R$28)","v":0},null,{"$f":"IF(FZ$70<$R$32,0,IF($R16>0,IF(0=MOD(FZ$70-$R$32,$R16),$S16+$U16,$U16),IF(FZ$70>($R$32-1),$U16,0))*$R$28)","v":0},null,{"$f":"IF(GB$70<$R$32,0,IF($R16>0,IF(0=MOD(GB$70-$R$32,$R16),$S16+$U16,$U16),IF(GB$70>($R$32-1),$U16,0))*$R$28)","v":0},null,{"$f":"IF(GD$70<$R$32,0,IF($R16>0,IF(0=MOD(GD$70-$R$32,$R16),$S16+$U16,$U16),IF(GD$70>($R$32-1),$U16,0))*$R$28)","v":0},null,{"$f":"IF(GF$70<$R$32,0,IF($R16>0,IF(0=MOD(GF$70-$R$32,$R16),$S16+$U16,$U16),IF(GF$70>($R$32-1),$U16,0))*$R$28)","v":0},null,{"$f":"IF(GH$70<$R$32,0,IF($R16>0,IF(0=MOD(GH$70-$R$32,$R16),$S16+$U16,$U16),IF(GH$70>($R$32-1),$U16,0))*$R$28)","v":0},null,{"$f":"IF(GJ$70<$R$32,0,IF($R16>0,IF(0=MOD(GJ$70-$R$32,$R16),$S16+$U16,$U16),IF(GJ$70>($R$32-1),$U16,0))*$R$28)","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"J17","v":"Labor"},null,{"$f":"IF(L$70<$R$32,0,IF($R17>0,IF(0=MOD(L$70-$R$32,$R17),$S17+$U17,$U17),IF(L$70>($R$32-1),$U17,0))*$R$28)","v":0},null,{"$f":"IF(N$70<$R$32,0,IF($R17>0,IF(0=MOD(N$70-$R$32,$R17),$S17+$U17,$U17),IF(N$70>($R$32-1),$U17,0))*$R$28)","v":0},null,{"$f":"IF(P$70<$R$32,0,IF($R17>0,IF(0=MOD(P$70-$R$32,$R17),$S17+$U17,$U17),IF(P$70>($R$32-1),$U17,0))*$R$28)","v":0},null,{"$f":"IF(R$70<$R$32,0,IF($R17>0,IF(0=MOD(R$70-$R$32,$R17),$S17+$U17,$U17),IF(R$70>($R$32-1),$U17,0))*$R$28)","v":0},null,{"$f":"IF(T$70<$R$32,0,IF($R17>0,IF(0=MOD(T$70-$R$32,$R17),$S17+$U17,$U17),IF(T$70>($R$32-1),$U17,0))*$R$28)","v":0},null,{"$f":"IF(V$70<$R$32,0,IF($R17>0,IF(0=MOD(V$70-$R$32,$R17),$S17+$U17,$U17),IF(V$70>($R$32-1),$U17,0))*$R$28)","v":0},null,{"$f":"IF(X$70<$R$32,0,IF($R17>0,IF(0=MOD(X$70-$R$32,$R17),$S17+$U17,$U17),IF(X$70>($R$32-1),$U17,0))*$R$28)","v":0},null,{"$f":"IF(Z$70<$R$32,0,IF($R17>0,IF(0=MOD(Z$70-$R$32,$R17),$S17+$U17,$U17),IF(Z$70>($R$32-1),$U17,0))*$R$28)","v":0},null,{"$f":"IF(AB$70<$R$32,0,IF($R17>0,IF(0=MOD(AB$70-$R$32,$R17),$S17+$U17,$U17),IF(AB$70>($R$32-1),$U17,0))*$R$28)","v":0},null,{"$f":"IF(AD$70<$R$32,0,IF($R17>0,IF(0=MOD(AD$70-$R$32,$R17),$S17+$U17,$U17),IF(AD$70>($R$32-1),$U17,0))*$R$28)","v":0},null,{"$f":"IF(AF$70<$R$32,0,IF($R17>0,IF(0=MOD(AF$70-$R$32,$R17),$S17+$U17,$U17),IF(AF$70>($R$32-1),$U17,0))*$R$28)","v":0},null,{"$f":"IF(AH$70<$R$32,0,IF($R17>0,IF(0=MOD(AH$70-$R$32,$R17),$S17+$U17,$U17),IF(AH$70>($R$32-1),$U17,0))*$R$28)","v":0},null,{"$f":"IF(AJ$70<$R$32,0,IF($R17>0,IF(0=MOD(AJ$70-$R$32,$R17),$S17+$U17,$U17),IF(AJ$70>($R$32-1),$U17,0))*$R$28)","v":0},null,{"$f":"IF(AL$70<$R$32,0,IF($R17>0,IF(0=MOD(AL$70-$R$32,$R17),$S17+$U17,$U17),IF(AL$70>($R$32-1),$U17,0))*$R$28)","v":0},null,{"$f":"IF(AN$70<$R$32,0,IF($R17>0,IF(0=MOD(AN$70-$R$32,$R17),$S17+$U17,$U17),IF(AN$70>($R$32-1),$U17,0))*$R$28)","v":0},null,{"$f":"IF(AP$70<$R$32,0,IF($R17>0,IF(0=MOD(AP$70-$R$32,$R17),$S17+$U17,$U17),IF(AP$70>($R$32-1),$U17,0))*$R$28)","v":0},null,{"$f":"IF(AR$70<$R$32,0,IF($R17>0,IF(0=MOD(AR$70-$R$32,$R17),$S17+$U17,$U17),IF(AR$70>($R$32-1),$U17,0))*$R$28)","v":0},null,{"$f":"IF(AT$70<$R$32,0,IF($R17>0,IF(0=MOD(AT$70-$R$32,$R17),$S17+$U17,$U17),IF(AT$70>($R$32-1),$U17,0))*$R$28)","v":0},null,{"$f":"IF(AV$70<$R$32,0,IF($R17>0,IF(0=MOD(AV$70-$R$32,$R17),$S17+$U17,$U17),IF(AV$70>($R$32-1),$U17,0))*$R$28)","v":0},null,{"$f":"IF(AX$70<$R$32,0,IF($R17>0,IF(0=MOD(AX$70-$R$32,$R17),$S17+$U17,$U17),IF(AX$70>($R$32-1),$U17,0))*$R$28)","v":0},null,{"$f":"IF(AZ$70<$R$32,0,IF($R17>0,IF(0=MOD(AZ$70-$R$32,$R17),$S17+$U17,$U17),IF(AZ$70>($R$32-1),$U17,0))*$R$28)","v":0},null,{"$f":"IF(BB$70<$R$32,0,IF($R17>0,IF(0=MOD(BB$70-$R$32,$R17),$S17+$U17,$U17),IF(BB$70>($R$32-1),$U17,0))*$R$28)","v":0},null,{"$f":"IF(BD$70<$R$32,0,IF($R17>0,IF(0=MOD(BD$70-$R$32,$R17),$S17+$U17,$U17),IF(BD$70>($R$32-1),$U17,0))*$R$28)","v":0},null,{"$f":"IF(BF$70<$R$32,0,IF($R17>0,IF(0=MOD(BF$70-$R$32,$R17),$S17+$U17,$U17),IF(BF$70>($R$32-1),$U17,0))*$R$28)","v":0},null,{"$f":"IF(BH$70<$R$32,0,IF($R17>0,IF(0=MOD(BH$70-$R$32,$R17),$S17+$U17,$U17),IF(BH$70>($R$32-1),$U17,0))*$R$28)","v":0},null,{"$f":"IF(BJ$70<$R$32,0,IF($R17>0,IF(0=MOD(BJ$70-$R$32,$R17),$S17+$U17,$U17),IF(BJ$70>($R$32-1),$U17,0))*$R$28)","v":0},null,{"$f":"IF(BL$70<$R$32,0,IF($R17>0,IF(0=MOD(BL$70-$R$32,$R17),$S17+$U17,$U17),IF(BL$70>($R$32-1),$U17,0))*$R$28)","v":0},null,{"$f":"IF(BN$70<$R$32,0,IF($R17>0,IF(0=MOD(BN$70-$R$32,$R17),$S17+$U17,$U17),IF(BN$70>($R$32-1),$U17,0))*$R$28)","v":0},null,{"$f":"IF(BP$70<$R$32,0,IF($R17>0,IF(0=MOD(BP$70-$R$32,$R17),$S17+$U17,$U17),IF(BP$70>($R$32-1),$U17,0))*$R$28)","v":0},null,{"$f":"IF(BR$70<$R$32,0,IF($R17>0,IF(0=MOD(BR$70-$R$32,$R17),$S17+$U17,$U17),IF(BR$70>($R$32-1),$U17,0))*$R$28)","v":0},null,{"$f":"IF(BT$70<$R$32,0,IF($R17>0,IF(0=MOD(BT$70-$R$32,$R17),$S17+$U17,$U17),IF(BT$70>($R$32-1),$U17,0))*$R$28)","v":0},null,{"$f":"IF(BV$70<$R$32,0,IF($R17>0,IF(0=MOD(BV$70-$R$32,$R17),$S17+$U17,$U17),IF(BV$70>($R$32-1),$U17,0))*$R$28)","v":0},null,{"$f":"IF(BX$70<$R$32,0,IF($R17>0,IF(0=MOD(BX$70-$R$32,$R17),$S17+$U17,$U17),IF(BX$70>($R$32-1),$U17,0))*$R$28)","v":0},null,{"$f":"IF(BZ$70<$R$32,0,IF($R17>0,IF(0=MOD(BZ$70-$R$32,$R17),$S17+$U17,$U17),IF(BZ$70>($R$32-1),$U17,0))*$R$28)","v":0},null,{"$f":"IF(CB$70<$R$32,0,IF($R17>0,IF(0=MOD(CB$70-$R$32,$R17),$S17+$U17,$U17),IF(CB$70>($R$32-1),$U17,0))*$R$28)","v":0},null,{"$f":"IF(CD$70<$R$32,0,IF($R17>0,IF(0=MOD(CD$70-$R$32,$R17),$S17+$U17,$U17),IF(CD$70>($R$32-1),$U17,0))*$R$28)","v":0},null,{"$f":"IF(CF$70<$R$32,0,IF($R17>0,IF(0=MOD(CF$70-$R$32,$R17),$S17+$U17,$U17),IF(CF$70>($R$32-1),$U17,0))*$R$28)","v":0},null,{"$f":"IF(CH$70<$R$32,0,IF($R17>0,IF(0=MOD(CH$70-$R$32,$R17),$S17+$U17,$U17),IF(CH$70>($R$32-1),$U17,0))*$R$28)","v":0},null,{"$f":"IF(CJ$70<$R$32,0,IF($R17>0,IF(0=MOD(CJ$70-$R$32,$R17),$S17+$U17,$U17),IF(CJ$70>($R$32-1),$U17,0))*$R$28)","v":0},null,{"$f":"IF(CL$70<$R$32,0,IF($R17>0,IF(0=MOD(CL$70-$R$32,$R17),$S17+$U17,$U17),IF(CL$70>($R$32-1),$U17,0))*$R$28)","v":0},null,{"$f":"IF(CN$70<$R$32,0,IF($R17>0,IF(0=MOD(CN$70-$R$32,$R17),$S17+$U17,$U17),IF(CN$70>($R$32-1),$U17,0))*$R$28)","v":0},null,{"$f":"IF(CP$70<$R$32,0,IF($R17>0,IF(0=MOD(CP$70-$R$32,$R17),$S17+$U17,$U17),IF(CP$70>($R$32-1),$U17,0))*$R$28)","v":0},null,{"$f":"IF(CR$70<$R$32,0,IF($R17>0,IF(0=MOD(CR$70-$R$32,$R17),$S17+$U17,$U17),IF(CR$70>($R$32-1),$U17,0))*$R$28)","v":0},null,{"$f":"IF(CT$70<$R$32,0,IF($R17>0,IF(0=MOD(CT$70-$R$32,$R17),$S17+$U17,$U17),IF(CT$70>($R$32-1),$U17,0))*$R$28)","v":0},null,{"$f":"IF(CV$70<$R$32,0,IF($R17>0,IF(0=MOD(CV$70-$R$32,$R17),$S17+$U17,$U17),IF(CV$70>($R$32-1),$U17,0))*$R$28)","v":0},null,{"$f":"IF(CX$70<$R$32,0,IF($R17>0,IF(0=MOD(CX$70-$R$32,$R17),$S17+$U17,$U17),IF(CX$70>($R$32-1),$U17,0))*$R$28)","v":0},null,{"$f":"IF(CZ$70<$R$32,0,IF($R17>0,IF(0=MOD(CZ$70-$R$32,$R17),$S17+$U17,$U17),IF(CZ$70>($R$32-1),$U17,0))*$R$28)","v":0},null,{"$f":"IF(DB$70<$R$32,0,IF($R17>0,IF(0=MOD(DB$70-$R$32,$R17),$S17+$U17,$U17),IF(DB$70>($R$32-1),$U17,0))*$R$28)","v":0},null,{"$f":"IF(DD$70<$R$32,0,IF($R17>0,IF(0=MOD(DD$70-$R$32,$R17),$S17+$U17,$U17),IF(DD$70>($R$32-1),$U17,0))*$R$28)","v":0},null,{"$f":"IF(DF$70<$R$32,0,IF($R17>0,IF(0=MOD(DF$70-$R$32,$R17),$S17+$U17,$U17),IF(DF$70>($R$32-1),$U17,0))*$R$28)","v":0},null,{"$f":"IF(DH$70<$R$32,0,IF($R17>0,IF(0=MOD(DH$70-$R$32,$R17),$S17+$U17,$U17),IF(DH$70>($R$32-1),$U17,0))*$R$28)","v":0},null,{"$f":"IF(DJ$70<$R$32,0,IF($R17>0,IF(0=MOD(DJ$70-$R$32,$R17),$S17+$U17,$U17),IF(DJ$70>($R$32-1),$U17,0))*$R$28)","v":0},null,{"$f":"IF(DL$70<$R$32,0,IF($R17>0,IF(0=MOD(DL$70-$R$32,$R17),$S17+$U17,$U17),IF(DL$70>($R$32-1),$U17,0))*$R$28)","v":0},null,{"$f":"IF(DN$70<$R$32,0,IF($R17>0,IF(0=MOD(DN$70-$R$32,$R17),$S17+$U17,$U17),IF(DN$70>($R$32-1),$U17,0))*$R$28)","v":0},null,{"$f":"IF(DP$70<$R$32,0,IF($R17>0,IF(0=MOD(DP$70-$R$32,$R17),$S17+$U17,$U17),IF(DP$70>($R$32-1),$U17,0))*$R$28)","v":0},null,{"$f":"IF(DR$70<$R$32,0,IF($R17>0,IF(0=MOD(DR$70-$R$32,$R17),$S17+$U17,$U17),IF(DR$70>($R$32-1),$U17,0))*$R$28)","v":0},null,{"$f":"IF(DT$70<$R$32,0,IF($R17>0,IF(0=MOD(DT$70-$R$32,$R17),$S17+$U17,$U17),IF(DT$70>($R$32-1),$U17,0))*$R$28)","v":0},null,{"$f":"IF(DV$70<$R$32,0,IF($R17>0,IF(0=MOD(DV$70-$R$32,$R17),$S17+$U17,$U17),IF(DV$70>($R$32-1),$U17,0))*$R$28)","v":0},null,{"$f":"IF(DX$70<$R$32,0,IF($R17>0,IF(0=MOD(DX$70-$R$32,$R17),$S17+$U17,$U17),IF(DX$70>($R$32-1),$U17,0))*$R$28)","v":0},null,{"$f":"IF(DZ$70<$R$32,0,IF($R17>0,IF(0=MOD(DZ$70-$R$32,$R17),$S17+$U17,$U17),IF(DZ$70>($R$32-1),$U17,0))*$R$28)","v":0},null,{"$f":"IF(EB$70<$R$32,0,IF($R17>0,IF(0=MOD(EB$70-$R$32,$R17),$S17+$U17,$U17),IF(EB$70>($R$32-1),$U17,0))*$R$28)","v":0},null,{"$f":"IF(ED$70<$R$32,0,IF($R17>0,IF(0=MOD(ED$70-$R$32,$R17),$S17+$U17,$U17),IF(ED$70>($R$32-1),$U17,0))*$R$28)","v":0},null,{"$f":"IF(EF$70<$R$32,0,IF($R17>0,IF(0=MOD(EF$70-$R$32,$R17),$S17+$U17,$U17),IF(EF$70>($R$32-1),$U17,0))*$R$28)","v":0},null,{"$f":"IF(EH$70<$R$32,0,IF($R17>0,IF(0=MOD(EH$70-$R$32,$R17),$S17+$U17,$U17),IF(EH$70>($R$32-1),$U17,0))*$R$28)","v":0},null,{"$f":"IF(EJ$70<$R$32,0,IF($R17>0,IF(0=MOD(EJ$70-$R$32,$R17),$S17+$U17,$U17),IF(EJ$70>($R$32-1),$U17,0))*$R$28)","v":0},null,{"$f":"IF(EL$70<$R$32,0,IF($R17>0,IF(0=MOD(EL$70-$R$32,$R17),$S17+$U17,$U17),IF(EL$70>($R$32-1),$U17,0))*$R$28)","v":0},null,{"$f":"IF(EN$70<$R$32,0,IF($R17>0,IF(0=MOD(EN$70-$R$32,$R17),$S17+$U17,$U17),IF(EN$70>($R$32-1),$U17,0))*$R$28)","v":0},null,{"$f":"IF(EP$70<$R$32,0,IF($R17>0,IF(0=MOD(EP$70-$R$32,$R17),$S17+$U17,$U17),IF(EP$70>($R$32-1),$U17,0))*$R$28)","v":0},null,{"$f":"IF(ER$70<$R$32,0,IF($R17>0,IF(0=MOD(ER$70-$R$32,$R17),$S17+$U17,$U17),IF(ER$70>($R$32-1),$U17,0))*$R$28)","v":0},null,{"$f":"IF(ET$70<$R$32,0,IF($R17>0,IF(0=MOD(ET$70-$R$32,$R17),$S17+$U17,$U17),IF(ET$70>($R$32-1),$U17,0))*$R$28)","v":0},null,{"$f":"IF(EV$70<$R$32,0,IF($R17>0,IF(0=MOD(EV$70-$R$32,$R17),$S17+$U17,$U17),IF(EV$70>($R$32-1),$U17,0))*$R$28)","v":0},null,{"$f":"IF(EX$70<$R$32,0,IF($R17>0,IF(0=MOD(EX$70-$R$32,$R17),$S17+$U17,$U17),IF(EX$70>($R$32-1),$U17,0))*$R$28)","v":0},null,{"$f":"IF(EZ$70<$R$32,0,IF($R17>0,IF(0=MOD(EZ$70-$R$32,$R17),$S17+$U17,$U17),IF(EZ$70>($R$32-1),$U17,0))*$R$28)","v":0},null,{"$f":"IF(FB$70<$R$32,0,IF($R17>0,IF(0=MOD(FB$70-$R$32,$R17),$S17+$U17,$U17),IF(FB$70>($R$32-1),$U17,0))*$R$28)","v":0},null,{"$f":"IF(FD$70<$R$32,0,IF($R17>0,IF(0=MOD(FD$70-$R$32,$R17),$S17+$U17,$U17),IF(FD$70>($R$32-1),$U17,0))*$R$28)","v":0},null,{"$f":"IF(FF$70<$R$32,0,IF($R17>0,IF(0=MOD(FF$70-$R$32,$R17),$S17+$U17,$U17),IF(FF$70>($R$32-1),$U17,0))*$R$28)","v":0},null,{"$f":"IF(FH$70<$R$32,0,IF($R17>0,IF(0=MOD(FH$70-$R$32,$R17),$S17+$U17,$U17),IF(FH$70>($R$32-1),$U17,0))*$R$28)","v":0},null,{"$f":"IF(FJ$70<$R$32,0,IF($R17>0,IF(0=MOD(FJ$70-$R$32,$R17),$S17+$U17,$U17),IF(FJ$70>($R$32-1),$U17,0))*$R$28)","v":0},null,{"$f":"IF(FL$70<$R$32,0,IF($R17>0,IF(0=MOD(FL$70-$R$32,$R17),$S17+$U17,$U17),IF(FL$70>($R$32-1),$U17,0))*$R$28)","v":0},null,{"$f":"IF(FN$70<$R$32,0,IF($R17>0,IF(0=MOD(FN$70-$R$32,$R17),$S17+$U17,$U17),IF(FN$70>($R$32-1),$U17,0))*$R$28)","v":0},null,{"$f":"IF(FP$70<$R$32,0,IF($R17>0,IF(0=MOD(FP$70-$R$32,$R17),$S17+$U17,$U17),IF(FP$70>($R$32-1),$U17,0))*$R$28)","v":0},null,{"$f":"IF(FR$70<$R$32,0,IF($R17>0,IF(0=MOD(FR$70-$R$32,$R17),$S17+$U17,$U17),IF(FR$70>($R$32-1),$U17,0))*$R$28)","v":0},null,{"$f":"IF(FT$70<$R$32,0,IF($R17>0,IF(0=MOD(FT$70-$R$32,$R17),$S17+$U17,$U17),IF(FT$70>($R$32-1),$U17,0))*$R$28)","v":0},null,{"$f":"IF(FV$70<$R$32,0,IF($R17>0,IF(0=MOD(FV$70-$R$32,$R17),$S17+$U17,$U17),IF(FV$70>($R$32-1),$U17,0))*$R$28)","v":0},null,{"$f":"IF(FX$70<$R$32,0,IF($R17>0,IF(0=MOD(FX$70-$R$32,$R17),$S17+$U17,$U17),IF(FX$70>($R$32-1),$U17,0))*$R$28)","v":0},null,{"$f":"IF(FZ$70<$R$32,0,IF($R17>0,IF(0=MOD(FZ$70-$R$32,$R17),$S17+$U17,$U17),IF(FZ$70>($R$32-1),$U17,0))*$R$28)","v":0},null,{"$f":"IF(GB$70<$R$32,0,IF($R17>0,IF(0=MOD(GB$70-$R$32,$R17),$S17+$U17,$U17),IF(GB$70>($R$32-1),$U17,0))*$R$28)","v":0},null,{"$f":"IF(GD$70<$R$32,0,IF($R17>0,IF(0=MOD(GD$70-$R$32,$R17),$S17+$U17,$U17),IF(GD$70>($R$32-1),$U17,0))*$R$28)","v":0},null,{"$f":"IF(GF$70<$R$32,0,IF($R17>0,IF(0=MOD(GF$70-$R$32,$R17),$S17+$U17,$U17),IF(GF$70>($R$32-1),$U17,0))*$R$28)","v":0},null,{"$f":"IF(GH$70<$R$32,0,IF($R17>0,IF(0=MOD(GH$70-$R$32,$R17),$S17+$U17,$U17),IF(GH$70>($R$32-1),$U17,0))*$R$28)","v":0},null,{"$f":"IF(GJ$70<$R$32,0,IF($R17>0,IF(0=MOD(GJ$70-$R$32,$R17),$S17+$U17,$U17),IF(GJ$70>($R$32-1),$U17,0))*$R$28)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,"TOTAL Infrastructure Cost",null,{"$f":"SUM(L73:M77)","v":0},null,{"$f":"SUM(N73:O77)","v":0},null,{"$f":"SUM(P73:Q77)","v":0},null,{"$f":"SUM(R73:S77)","v":0},null,{"$f":"SUM(T73:U77)","v":0},null,{"$f":"SUM(V73:W77)","v":0},null,{"$f":"SUM(X73:Y77)","v":0},null,{"$f":"SUM(Z73:AA77)","v":0},null,{"$f":"SUM(AB73:AC77)","v":0},null,{"$f":"SUM(AD73:AE77)","v":0},null,{"$f":"SUM(AF73:AG77)","v":0},null,{"$f":"SUM(AH73:AI77)","v":0},null,{"$f":"SUM(AJ73:AK77)","v":0},null,{"$f":"SUM(AL73:AM77)","v":0},null,{"$f":"SUM(AN73:AO77)","v":0},null,{"$f":"SUM(AP73:AQ77)","v":0},null,{"$f":"SUM(AR73:AS77)","v":0},null,{"$f":"SUM(AT73:AU77)","v":0},null,{"$f":"SUM(AV73:AW77)","v":0},null,{"$f":"SUM(AX73:AY77)","v":0},null,{"$f":"SUM(AZ73:BA77)","v":0},null,{"$f":"SUM(BB73:BC77)","v":0},null,{"$f":"SUM(BD73:BE77)","v":0},null,{"$f":"SUM(BF73:BG77)","v":0},null,{"$f":"SUM(BH73:BI77)","v":0},null,{"$f":"SUM(BJ73:BK77)","v":0},null,{"$f":"SUM(BL73:BM77)","v":0},null,{"$f":"SUM(BN73:BO77)","v":0},null,{"$f":"SUM(BP73:BQ77)","v":0},null,{"$f":"SUM(BR73:BS77)","v":0},null,{"$f":"SUM(BT73:BU77)","v":0},null,{"$f":"SUM(BV73:BW77)","v":0},null,{"$f":"SUM(BX73:BY77)","v":0},null,{"$f":"SUM(BZ73:CA77)","v":0},null,{"$f":"SUM(CB73:CC77)","v":0},null,{"$f":"SUM(CD73:CE77)","v":0},null,{"$f":"SUM(CF73:CG77)","v":0},null,{"$f":"SUM(CH73:CI77)","v":0},null,{"$f":"SUM(CJ73:CK77)","v":0},null,{"$f":"SUM(CL73:CM77)","v":0},null,{"$f":"SUM(CN73:CO77)","v":0},null,{"$f":"SUM(CP73:CQ77)","v":0},null,{"$f":"SUM(CR73:CS77)","v":0},null,{"$f":"SUM(CT73:CU77)","v":0},null,{"$f":"SUM(CV73:CW77)","v":0},null,{"$f":"SUM(CX73:CY77)","v":0},null,{"$f":"SUM(CZ73:DA77)","v":0},null,{"$f":"SUM(DB73:DC77)","v":0},null,{"$f":"SUM(DD73:DE77)","v":0},null,{"$f":"SUM(DF73:DG77)","v":0},null,{"$f":"SUM(DH73:DI77)","v":0},null,{"$f":"SUM(DJ73:DK77)","v":0},null,{"$f":"SUM(DL73:DM77)","v":0},null,{"$f":"SUM(DN73:DO77)","v":0},null,{"$f":"SUM(DP73:DQ77)","v":0},null,{"$f":"SUM(DR73:DS77)","v":0},null,{"$f":"SUM(DT73:DU77)","v":0},null,{"$f":"SUM(DV73:DW77)","v":0},null,{"$f":"SUM(DX73:DY77)","v":0},null,{"$f":"SUM(DZ73:EA77)","v":0},null,{"$f":"SUM(EB73:EC77)","v":0},null,{"$f":"SUM(ED73:EE77)","v":0},null,{"$f":"SUM(EF73:EG77)","v":0},null,{"$f":"SUM(EH73:EI77)","v":0},null,{"$f":"SUM(EJ73:EK77)","v":0},null,{"$f":"SUM(EL73:EM77)","v":0},null,{"$f":"SUM(EN73:EO77)","v":0},null,{"$f":"SUM(EP73:EQ77)","v":0},null,{"$f":"SUM(ER73:ES77)","v":0},null,{"$f":"SUM(ET73:EU77)","v":0},null,{"$f":"SUM(EV73:EW77)","v":0},null,{"$f":"SUM(EX73:EY77)","v":0},null,{"$f":"SUM(EZ73:FA77)","v":0},null,{"$f":"SUM(FB73:FC77)","v":0},null,{"$f":"SUM(FD73:FE77)","v":0},null,{"$f":"SUM(FF73:FG77)","v":0},null,{"$f":"SUM(FH73:FI77)","v":0},null,{"$f":"SUM(FJ73:FK77)","v":0},null,{"$f":"SUM(FL73:FM77)","v":0},null,{"$f":"SUM(FN73:FO77)","v":0},null,{"$f":"SUM(FP73:FQ77)","v":0},null,{"$f":"SUM(FR73:FS77)","v":0},null,{"$f":"SUM(FT73:FU77)","v":0},null,{"$f":"SUM(FV73:FW77)","v":0},null,{"$f":"SUM(FX73:FY77)","v":0},null,{"$f":"SUM(FZ73:GA77)","v":0},null,{"$f":"SUM(GB73:GC77)","v":0},null,{"$f":"SUM(GD73:GE77)","v":0},null,{"$f":"SUM(GF73:GG77)","v":0},null,{"$f":"SUM(GH73:GI77)","v":0},null,{"$f":"SUM(GJ73:GK77)","v":0}]
[]
[null,null,null,null,null,null,null,null,"Incremental Deployment Equipment (per Intersection)"]
[null,null,null,null,null,null,null,null,null,{"$f":"J22","v":"Signal Controller "},null,{"$f":"IF(L$70<$R$32,0,IF($R22>0,IF(0=MOD(L$70-$R$32,$R22),$S22+$U22,$U22),IF(L$70>($R$32-1),$U22,0))*$R$30)","v":0},null,{"$f":"IF(N$70<$R$32,0,IF($R22>0,IF(0=MOD(N$70-$R$32,$R22),$S22+$U22,$U22),IF(N$70>($R$32-1),$U22,0))*$R$30)","v":0},null,{"$f":"IF(P$70<$R$32,0,IF($R22>0,IF(0=MOD(P$70-$R$32,$R22),$S22+$U22,$U22),IF(P$70>($R$32-1),$U22,0))*$R$30)","v":0},null,{"$f":"IF(R$70<$R$32,0,IF($R22>0,IF(0=MOD(R$70-$R$32,$R22),$S22+$U22,$U22),IF(R$70>($R$32-1),$U22,0))*$R$30)","v":0},null,{"$f":"IF(T$70<$R$32,0,IF($R22>0,IF(0=MOD(T$70-$R$32,$R22),$S22+$U22,$U22),IF(T$70>($R$32-1),$U22,0))*$R$30)","v":0},null,{"$f":"IF(V$70<$R$32,0,IF($R22>0,IF(0=MOD(V$70-$R$32,$R22),$S22+$U22,$U22),IF(V$70>($R$32-1),$U22,0))*$R$30)","v":0},null,{"$f":"IF(X$70<$R$32,0,IF($R22>0,IF(0=MOD(X$70-$R$32,$R22),$S22+$U22,$U22),IF(X$70>($R$32-1),$U22,0))*$R$30)","v":0},null,{"$f":"IF(Z$70<$R$32,0,IF($R22>0,IF(0=MOD(Z$70-$R$32,$R22),$S22+$U22,$U22),IF(Z$70>($R$32-1),$U22,0))*$R$30)","v":0},null,{"$f":"IF(AB$70<$R$32,0,IF($R22>0,IF(0=MOD(AB$70-$R$32,$R22),$S22+$U22,$U22),IF(AB$70>($R$32-1),$U22,0))*$R$30)","v":0},null,{"$f":"IF(AD$70<$R$32,0,IF($R22>0,IF(0=MOD(AD$70-$R$32,$R22),$S22+$U22,$U22),IF(AD$70>($R$32-1),$U22,0))*$R$30)","v":0},null,{"$f":"IF(AF$70<$R$32,0,IF($R22>0,IF(0=MOD(AF$70-$R$32,$R22),$S22+$U22,$U22),IF(AF$70>($R$32-1),$U22,0))*$R$30)","v":0},null,{"$f":"IF(AH$70<$R$32,0,IF($R22>0,IF(0=MOD(AH$70-$R$32,$R22),$S22+$U22,$U22),IF(AH$70>($R$32-1),$U22,0))*$R$30)","v":0},null,{"$f":"IF(AJ$70<$R$32,0,IF($R22>0,IF(0=MOD(AJ$70-$R$32,$R22),$S22+$U22,$U22),IF(AJ$70>($R$32-1),$U22,0))*$R$30)","v":0},null,{"$f":"IF(AL$70<$R$32,0,IF($R22>0,IF(0=MOD(AL$70-$R$32,$R22),$S22+$U22,$U22),IF(AL$70>($R$32-1),$U22,0))*$R$30)","v":0},null,{"$f":"IF(AN$70<$R$32,0,IF($R22>0,IF(0=MOD(AN$70-$R$32,$R22),$S22+$U22,$U22),IF(AN$70>($R$32-1),$U22,0))*$R$30)","v":0},null,{"$f":"IF(AP$70<$R$32,0,IF($R22>0,IF(0=MOD(AP$70-$R$32,$R22),$S22+$U22,$U22),IF(AP$70>($R$32-1),$U22,0))*$R$30)","v":0},null,{"$f":"IF(AR$70<$R$32,0,IF($R22>0,IF(0=MOD(AR$70-$R$32,$R22),$S22+$U22,$U22),IF(AR$70>($R$32-1),$U22,0))*$R$30)","v":0},null,{"$f":"IF(AT$70<$R$32,0,IF($R22>0,IF(0=MOD(AT$70-$R$32,$R22),$S22+$U22,$U22),IF(AT$70>($R$32-1),$U22,0))*$R$30)","v":0},null,{"$f":"IF(AV$70<$R$32,0,IF($R22>0,IF(0=MOD(AV$70-$R$32,$R22),$S22+$U22,$U22),IF(AV$70>($R$32-1),$U22,0))*$R$30)","v":0},null,{"$f":"IF(AX$70<$R$32,0,IF($R22>0,IF(0=MOD(AX$70-$R$32,$R22),$S22+$U22,$U22),IF(AX$70>($R$32-1),$U22,0))*$R$30)","v":0},null,{"$f":"IF(AZ$70<$R$32,0,IF($R22>0,IF(0=MOD(AZ$70-$R$32,$R22),$S22+$U22,$U22),IF(AZ$70>($R$32-1),$U22,0))*$R$30)","v":0},null,{"$f":"IF(BB$70<$R$32,0,IF($R22>0,IF(0=MOD(BB$70-$R$32,$R22),$S22+$U22,$U22),IF(BB$70>($R$32-1),$U22,0))*$R$30)","v":0},null,{"$f":"IF(BD$70<$R$32,0,IF($R22>0,IF(0=MOD(BD$70-$R$32,$R22),$S22+$U22,$U22),IF(BD$70>($R$32-1),$U22,0))*$R$30)","v":0},null,{"$f":"IF(BF$70<$R$32,0,IF($R22>0,IF(0=MOD(BF$70-$R$32,$R22),$S22+$U22,$U22),IF(BF$70>($R$32-1),$U22,0))*$R$30)","v":0},null,{"$f":"IF(BH$70<$R$32,0,IF($R22>0,IF(0=MOD(BH$70-$R$32,$R22),$S22+$U22,$U22),IF(BH$70>($R$32-1),$U22,0))*$R$30)","v":0},null,{"$f":"IF(BJ$70<$R$32,0,IF($R22>0,IF(0=MOD(BJ$70-$R$32,$R22),$S22+$U22,$U22),IF(BJ$70>($R$32-1),$U22,0))*$R$30)","v":0},null,{"$f":"IF(BL$70<$R$32,0,IF($R22>0,IF(0=MOD(BL$70-$R$32,$R22),$S22+$U22,$U22),IF(BL$70>($R$32-1),$U22,0))*$R$30)","v":0},null,{"$f":"IF(BN$70<$R$32,0,IF($R22>0,IF(0=MOD(BN$70-$R$32,$R22),$S22+$U22,$U22),IF(BN$70>($R$32-1),$U22,0))*$R$30)","v":0},null,{"$f":"IF(BP$70<$R$32,0,IF($R22>0,IF(0=MOD(BP$70-$R$32,$R22),$S22+$U22,$U22),IF(BP$70>($R$32-1),$U22,0))*$R$30)","v":0},null,{"$f":"IF(BR$70<$R$32,0,IF($R22>0,IF(0=MOD(BR$70-$R$32,$R22),$S22+$U22,$U22),IF(BR$70>($R$32-1),$U22,0))*$R$30)","v":0},null,{"$f":"IF(BT$70<$R$32,0,IF($R22>0,IF(0=MOD(BT$70-$R$32,$R22),$S22+$U22,$U22),IF(BT$70>($R$32-1),$U22,0))*$R$30)","v":0},null,{"$f":"IF(BV$70<$R$32,0,IF($R22>0,IF(0=MOD(BV$70-$R$32,$R22),$S22+$U22,$U22),IF(BV$70>($R$32-1),$U22,0))*$R$30)","v":0},null,{"$f":"IF(BX$70<$R$32,0,IF($R22>0,IF(0=MOD(BX$70-$R$32,$R22),$S22+$U22,$U22),IF(BX$70>($R$32-1),$U22,0))*$R$30)","v":0},null,{"$f":"IF(BZ$70<$R$32,0,IF($R22>0,IF(0=MOD(BZ$70-$R$32,$R22),$S22+$U22,$U22),IF(BZ$70>($R$32-1),$U22,0))*$R$30)","v":0},null,{"$f":"IF(CB$70<$R$32,0,IF($R22>0,IF(0=MOD(CB$70-$R$32,$R22),$S22+$U22,$U22),IF(CB$70>($R$32-1),$U22,0))*$R$30)","v":0},null,{"$f":"IF(CD$70<$R$32,0,IF($R22>0,IF(0=MOD(CD$70-$R$32,$R22),$S22+$U22,$U22),IF(CD$70>($R$32-1),$U22,0))*$R$30)","v":0},null,{"$f":"IF(CF$70<$R$32,0,IF($R22>0,IF(0=MOD(CF$70-$R$32,$R22),$S22+$U22,$U22),IF(CF$70>($R$32-1),$U22,0))*$R$30)","v":0},null,{"$f":"IF(CH$70<$R$32,0,IF($R22>0,IF(0=MOD(CH$70-$R$32,$R22),$S22+$U22,$U22),IF(CH$70>($R$32-1),$U22,0))*$R$30)","v":0},null,{"$f":"IF(CJ$70<$R$32,0,IF($R22>0,IF(0=MOD(CJ$70-$R$32,$R22),$S22+$U22,$U22),IF(CJ$70>($R$32-1),$U22,0))*$R$30)","v":0},null,{"$f":"IF(CL$70<$R$32,0,IF($R22>0,IF(0=MOD(CL$70-$R$32,$R22),$S22+$U22,$U22),IF(CL$70>($R$32-1),$U22,0))*$R$30)","v":0},null,{"$f":"IF(CN$70<$R$32,0,IF($R22>0,IF(0=MOD(CN$70-$R$32,$R22),$S22+$U22,$U22),IF(CN$70>($R$32-1),$U22,0))*$R$30)","v":0},null,{"$f":"IF(CP$70<$R$32,0,IF($R22>0,IF(0=MOD(CP$70-$R$32,$R22),$S22+$U22,$U22),IF(CP$70>($R$32-1),$U22,0))*$R$30)","v":0},null,{"$f":"IF(CR$70<$R$32,0,IF($R22>0,IF(0=MOD(CR$70-$R$32,$R22),$S22+$U22,$U22),IF(CR$70>($R$32-1),$U22,0))*$R$30)","v":0},null,{"$f":"IF(CT$70<$R$32,0,IF($R22>0,IF(0=MOD(CT$70-$R$32,$R22),$S22+$U22,$U22),IF(CT$70>($R$32-1),$U22,0))*$R$30)","v":0},null,{"$f":"IF(CV$70<$R$32,0,IF($R22>0,IF(0=MOD(CV$70-$R$32,$R22),$S22+$U22,$U22),IF(CV$70>($R$32-1),$U22,0))*$R$30)","v":0},null,{"$f":"IF(CX$70<$R$32,0,IF($R22>0,IF(0=MOD(CX$70-$R$32,$R22),$S22+$U22,$U22),IF(CX$70>($R$32-1),$U22,0))*$R$30)","v":0},null,{"$f":"IF(CZ$70<$R$32,0,IF($R22>0,IF(0=MOD(CZ$70-$R$32,$R22),$S22+$U22,$U22),IF(CZ$70>($R$32-1),$U22,0))*$R$30)","v":0},null,{"$f":"IF(DB$70<$R$32,0,IF($R22>0,IF(0=MOD(DB$70-$R$32,$R22),$S22+$U22,$U22),IF(DB$70>($R$32-1),$U22,0))*$R$30)","v":0},null,{"$f":"IF(DD$70<$R$32,0,IF($R22>0,IF(0=MOD(DD$70-$R$32,$R22),$S22+$U22,$U22),IF(DD$70>($R$32-1),$U22,0))*$R$30)","v":0},null,{"$f":"IF(DF$70<$R$32,0,IF($R22>0,IF(0=MOD(DF$70-$R$32,$R22),$S22+$U22,$U22),IF(DF$70>($R$32-1),$U22,0))*$R$30)","v":0},null,{"$f":"IF(DH$70<$R$32,0,IF($R22>0,IF(0=MOD(DH$70-$R$32,$R22),$S22+$U22,$U22),IF(DH$70>($R$32-1),$U22,0))*$R$30)","v":0},null,{"$f":"IF(DJ$70<$R$32,0,IF($R22>0,IF(0=MOD(DJ$70-$R$32,$R22),$S22+$U22,$U22),IF(DJ$70>($R$32-1),$U22,0))*$R$30)","v":0},null,{"$f":"IF(DL$70<$R$32,0,IF($R22>0,IF(0=MOD(DL$70-$R$32,$R22),$S22+$U22,$U22),IF(DL$70>($R$32-1),$U22,0))*$R$30)","v":0},null,{"$f":"IF(DN$70<$R$32,0,IF($R22>0,IF(0=MOD(DN$70-$R$32,$R22),$S22+$U22,$U22),IF(DN$70>($R$32-1),$U22,0))*$R$30)","v":0},null,{"$f":"IF(DP$70<$R$32,0,IF($R22>0,IF(0=MOD(DP$70-$R$32,$R22),$S22+$U22,$U22),IF(DP$70>($R$32-1),$U22,0))*$R$30)","v":0},null,{"$f":"IF(DR$70<$R$32,0,IF($R22>0,IF(0=MOD(DR$70-$R$32,$R22),$S22+$U22,$U22),IF(DR$70>($R$32-1),$U22,0))*$R$30)","v":0},null,{"$f":"IF(DT$70<$R$32,0,IF($R22>0,IF(0=MOD(DT$70-$R$32,$R22),$S22+$U22,$U22),IF(DT$70>($R$32-1),$U22,0))*$R$30)","v":0},null,{"$f":"IF(DV$70<$R$32,0,IF($R22>0,IF(0=MOD(DV$70-$R$32,$R22),$S22+$U22,$U22),IF(DV$70>($R$32-1),$U22,0))*$R$30)","v":0},null,{"$f":"IF(DX$70<$R$32,0,IF($R22>0,IF(0=MOD(DX$70-$R$32,$R22),$S22+$U22,$U22),IF(DX$70>($R$32-1),$U22,0))*$R$30)","v":0},null,{"$f":"IF(DZ$70<$R$32,0,IF($R22>0,IF(0=MOD(DZ$70-$R$32,$R22),$S22+$U22,$U22),IF(DZ$70>($R$32-1),$U22,0))*$R$30)","v":0},null,{"$f":"IF(EB$70<$R$32,0,IF($R22>0,IF(0=MOD(EB$70-$R$32,$R22),$S22+$U22,$U22),IF(EB$70>($R$32-1),$U22,0))*$R$30)","v":0},null,{"$f":"IF(ED$70<$R$32,0,IF($R22>0,IF(0=MOD(ED$70-$R$32,$R22),$S22+$U22,$U22),IF(ED$70>($R$32-1),$U22,0))*$R$30)","v":0},null,{"$f":"IF(EF$70<$R$32,0,IF($R22>0,IF(0=MOD(EF$70-$R$32,$R22),$S22+$U22,$U22),IF(EF$70>($R$32-1),$U22,0))*$R$30)","v":0},null,{"$f":"IF(EH$70<$R$32,0,IF($R22>0,IF(0=MOD(EH$70-$R$32,$R22),$S22+$U22,$U22),IF(EH$70>($R$32-1),$U22,0))*$R$30)","v":0},null,{"$f":"IF(EJ$70<$R$32,0,IF($R22>0,IF(0=MOD(EJ$70-$R$32,$R22),$S22+$U22,$U22),IF(EJ$70>($R$32-1),$U22,0))*$R$30)","v":0},null,{"$f":"IF(EL$70<$R$32,0,IF($R22>0,IF(0=MOD(EL$70-$R$32,$R22),$S22+$U22,$U22),IF(EL$70>($R$32-1),$U22,0))*$R$30)","v":0},null,{"$f":"IF(EN$70<$R$32,0,IF($R22>0,IF(0=MOD(EN$70-$R$32,$R22),$S22+$U22,$U22),IF(EN$70>($R$32-1),$U22,0))*$R$30)","v":0},null,{"$f":"IF(EP$70<$R$32,0,IF($R22>0,IF(0=MOD(EP$70-$R$32,$R22),$S22+$U22,$U22),IF(EP$70>($R$32-1),$U22,0))*$R$30)","v":0},null,{"$f":"IF(ER$70<$R$32,0,IF($R22>0,IF(0=MOD(ER$70-$R$32,$R22),$S22+$U22,$U22),IF(ER$70>($R$32-1),$U22,0))*$R$30)","v":0},null,{"$f":"IF(ET$70<$R$32,0,IF($R22>0,IF(0=MOD(ET$70-$R$32,$R22),$S22+$U22,$U22),IF(ET$70>($R$32-1),$U22,0))*$R$30)","v":0},null,{"$f":"IF(EV$70<$R$32,0,IF($R22>0,IF(0=MOD(EV$70-$R$32,$R22),$S22+$U22,$U22),IF(EV$70>($R$32-1),$U22,0))*$R$30)","v":0},null,{"$f":"IF(EX$70<$R$32,0,IF($R22>0,IF(0=MOD(EX$70-$R$32,$R22),$S22+$U22,$U22),IF(EX$70>($R$32-1),$U22,0))*$R$30)","v":0},null,{"$f":"IF(EZ$70<$R$32,0,IF($R22>0,IF(0=MOD(EZ$70-$R$32,$R22),$S22+$U22,$U22),IF(EZ$70>($R$32-1),$U22,0))*$R$30)","v":0},null,{"$f":"IF(FB$70<$R$32,0,IF($R22>0,IF(0=MOD(FB$70-$R$32,$R22),$S22+$U22,$U22),IF(FB$70>($R$32-1),$U22,0))*$R$30)","v":0},null,{"$f":"IF(FD$70<$R$32,0,IF($R22>0,IF(0=MOD(FD$70-$R$32,$R22),$S22+$U22,$U22),IF(FD$70>($R$32-1),$U22,0))*$R$30)","v":0},null,{"$f":"IF(FF$70<$R$32,0,IF($R22>0,IF(0=MOD(FF$70-$R$32,$R22),$S22+$U22,$U22),IF(FF$70>($R$32-1),$U22,0))*$R$30)","v":0},null,{"$f":"IF(FH$70<$R$32,0,IF($R22>0,IF(0=MOD(FH$70-$R$32,$R22),$S22+$U22,$U22),IF(FH$70>($R$32-1),$U22,0))*$R$30)","v":0},null,{"$f":"IF(FJ$70<$R$32,0,IF($R22>0,IF(0=MOD(FJ$70-$R$32,$R22),$S22+$U22,$U22),IF(FJ$70>($R$32-1),$U22,0))*$R$30)","v":0},null,{"$f":"IF(FL$70<$R$32,0,IF($R22>0,IF(0=MOD(FL$70-$R$32,$R22),$S22+$U22,$U22),IF(FL$70>($R$32-1),$U22,0))*$R$30)","v":0},null,{"$f":"IF(FN$70<$R$32,0,IF($R22>0,IF(0=MOD(FN$70-$R$32,$R22),$S22+$U22,$U22),IF(FN$70>($R$32-1),$U22,0))*$R$30)","v":0},null,{"$f":"IF(FP$70<$R$32,0,IF($R22>0,IF(0=MOD(FP$70-$R$32,$R22),$S22+$U22,$U22),IF(FP$70>($R$32-1),$U22,0))*$R$30)","v":0},null,{"$f":"IF(FR$70<$R$32,0,IF($R22>0,IF(0=MOD(FR$70-$R$32,$R22),$S22+$U22,$U22),IF(FR$70>($R$32-1),$U22,0))*$R$30)","v":0},null,{"$f":"IF(FT$70<$R$32,0,IF($R22>0,IF(0=MOD(FT$70-$R$32,$R22),$S22+$U22,$U22),IF(FT$70>($R$32-1),$U22,0))*$R$30)","v":0},null,{"$f":"IF(FV$70<$R$32,0,IF($R22>0,IF(0=MOD(FV$70-$R$32,$R22),$S22+$U22,$U22),IF(FV$70>($R$32-1),$U22,0))*$R$30)","v":0},null,{"$f":"IF(FX$70<$R$32,0,IF($R22>0,IF(0=MOD(FX$70-$R$32,$R22),$S22+$U22,$U22),IF(FX$70>($R$32-1),$U22,0))*$R$30)","v":0},null,{"$f":"IF(FZ$70<$R$32,0,IF($R22>0,IF(0=MOD(FZ$70-$R$32,$R22),$S22+$U22,$U22),IF(FZ$70>($R$32-1),$U22,0))*$R$30)","v":0},null,{"$f":"IF(GB$70<$R$32,0,IF($R22>0,IF(0=MOD(GB$70-$R$32,$R22),$S22+$U22,$U22),IF(GB$70>($R$32-1),$U22,0))*$R$30)","v":0},null,{"$f":"IF(GD$70<$R$32,0,IF($R22>0,IF(0=MOD(GD$70-$R$32,$R22),$S22+$U22,$U22),IF(GD$70>($R$32-1),$U22,0))*$R$30)","v":0},null,{"$f":"IF(GF$70<$R$32,0,IF($R22>0,IF(0=MOD(GF$70-$R$32,$R22),$S22+$U22,$U22),IF(GF$70>($R$32-1),$U22,0))*$R$30)","v":0},null,{"$f":"IF(GH$70<$R$32,0,IF($R22>0,IF(0=MOD(GH$70-$R$32,$R22),$S22+$U22,$U22),IF(GH$70>($R$32-1),$U22,0))*$R$30)","v":0},null,{"$f":"IF(GJ$70<$R$32,0,IF($R22>0,IF(0=MOD(GJ$70-$R$32,$R22),$S22+$U22,$U22),IF(GJ$70>($R$32-1),$U22,0))*$R$30)","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"J23","v":"Communication Line"},null,{"$f":"IF(L$70<$R$32,0,IF($R23>0,IF(0=MOD(L$70-$R$32,$R23),$S23+$U23,$U23),IF(L$70>($R$32-1),$U23,0))*$R$30)","v":0},null,{"$f":"IF(N$70<$R$32,0,IF($R23>0,IF(0=MOD(N$70-$R$32,$R23),$S23+$U23,$U23),IF(N$70>($R$32-1),$U23,0))*$R$30)","v":0},null,{"$f":"IF(P$70<$R$32,0,IF($R23>0,IF(0=MOD(P$70-$R$32,$R23),$S23+$U23,$U23),IF(P$70>($R$32-1),$U23,0))*$R$30)","v":0},null,{"$f":"IF(R$70<$R$32,0,IF($R23>0,IF(0=MOD(R$70-$R$32,$R23),$S23+$U23,$U23),IF(R$70>($R$32-1),$U23,0))*$R$30)","v":0},null,{"$f":"IF(T$70<$R$32,0,IF($R23>0,IF(0=MOD(T$70-$R$32,$R23),$S23+$U23,$U23),IF(T$70>($R$32-1),$U23,0))*$R$30)","v":0},null,{"$f":"IF(V$70<$R$32,0,IF($R23>0,IF(0=MOD(V$70-$R$32,$R23),$S23+$U23,$U23),IF(V$70>($R$32-1),$U23,0))*$R$30)","v":0},null,{"$f":"IF(X$70<$R$32,0,IF($R23>0,IF(0=MOD(X$70-$R$32,$R23),$S23+$U23,$U23),IF(X$70>($R$32-1),$U23,0))*$R$30)","v":0},null,{"$f":"IF(Z$70<$R$32,0,IF($R23>0,IF(0=MOD(Z$70-$R$32,$R23),$S23+$U23,$U23),IF(Z$70>($R$32-1),$U23,0))*$R$30)","v":0},null,{"$f":"IF(AB$70<$R$32,0,IF($R23>0,IF(0=MOD(AB$70-$R$32,$R23),$S23+$U23,$U23),IF(AB$70>($R$32-1),$U23,0))*$R$30)","v":0},null,{"$f":"IF(AD$70<$R$32,0,IF($R23>0,IF(0=MOD(AD$70-$R$32,$R23),$S23+$U23,$U23),IF(AD$70>($R$32-1),$U23,0))*$R$30)","v":0},null,{"$f":"IF(AF$70<$R$32,0,IF($R23>0,IF(0=MOD(AF$70-$R$32,$R23),$S23+$U23,$U23),IF(AF$70>($R$32-1),$U23,0))*$R$30)","v":0},null,{"$f":"IF(AH$70<$R$32,0,IF($R23>0,IF(0=MOD(AH$70-$R$32,$R23),$S23+$U23,$U23),IF(AH$70>($R$32-1),$U23,0))*$R$30)","v":0},null,{"$f":"IF(AJ$70<$R$32,0,IF($R23>0,IF(0=MOD(AJ$70-$R$32,$R23),$S23+$U23,$U23),IF(AJ$70>($R$32-1),$U23,0))*$R$30)","v":0},null,{"$f":"IF(AL$70<$R$32,0,IF($R23>0,IF(0=MOD(AL$70-$R$32,$R23),$S23+$U23,$U23),IF(AL$70>($R$32-1),$U23,0))*$R$30)","v":0},null,{"$f":"IF(AN$70<$R$32,0,IF($R23>0,IF(0=MOD(AN$70-$R$32,$R23),$S23+$U23,$U23),IF(AN$70>($R$32-1),$U23,0))*$R$30)","v":0},null,{"$f":"IF(AP$70<$R$32,0,IF($R23>0,IF(0=MOD(AP$70-$R$32,$R23),$S23+$U23,$U23),IF(AP$70>($R$32-1),$U23,0))*$R$30)","v":0},null,{"$f":"IF(AR$70<$R$32,0,IF($R23>0,IF(0=MOD(AR$70-$R$32,$R23),$S23+$U23,$U23),IF(AR$70>($R$32-1),$U23,0))*$R$30)","v":0},null,{"$f":"IF(AT$70<$R$32,0,IF($R23>0,IF(0=MOD(AT$70-$R$32,$R23),$S23+$U23,$U23),IF(AT$70>($R$32-1),$U23,0))*$R$30)","v":0},null,{"$f":"IF(AV$70<$R$32,0,IF($R23>0,IF(0=MOD(AV$70-$R$32,$R23),$S23+$U23,$U23),IF(AV$70>($R$32-1),$U23,0))*$R$30)","v":0},null,{"$f":"IF(AX$70<$R$32,0,IF($R23>0,IF(0=MOD(AX$70-$R$32,$R23),$S23+$U23,$U23),IF(AX$70>($R$32-1),$U23,0))*$R$30)","v":0},null,{"$f":"IF(AZ$70<$R$32,0,IF($R23>0,IF(0=MOD(AZ$70-$R$32,$R23),$S23+$U23,$U23),IF(AZ$70>($R$32-1),$U23,0))*$R$30)","v":0},null,{"$f":"IF(BB$70<$R$32,0,IF($R23>0,IF(0=MOD(BB$70-$R$32,$R23),$S23+$U23,$U23),IF(BB$70>($R$32-1),$U23,0))*$R$30)","v":0},null,{"$f":"IF(BD$70<$R$32,0,IF($R23>0,IF(0=MOD(BD$70-$R$32,$R23),$S23+$U23,$U23),IF(BD$70>($R$32-1),$U23,0))*$R$30)","v":0},null,{"$f":"IF(BF$70<$R$32,0,IF($R23>0,IF(0=MOD(BF$70-$R$32,$R23),$S23+$U23,$U23),IF(BF$70>($R$32-1),$U23,0))*$R$30)","v":0},null,{"$f":"IF(BH$70<$R$32,0,IF($R23>0,IF(0=MOD(BH$70-$R$32,$R23),$S23+$U23,$U23),IF(BH$70>($R$32-1),$U23,0))*$R$30)","v":0},null,{"$f":"IF(BJ$70<$R$32,0,IF($R23>0,IF(0=MOD(BJ$70-$R$32,$R23),$S23+$U23,$U23),IF(BJ$70>($R$32-1),$U23,0))*$R$30)","v":0},null,{"$f":"IF(BL$70<$R$32,0,IF($R23>0,IF(0=MOD(BL$70-$R$32,$R23),$S23+$U23,$U23),IF(BL$70>($R$32-1),$U23,0))*$R$30)","v":0},null,{"$f":"IF(BN$70<$R$32,0,IF($R23>0,IF(0=MOD(BN$70-$R$32,$R23),$S23+$U23,$U23),IF(BN$70>($R$32-1),$U23,0))*$R$30)","v":0},null,{"$f":"IF(BP$70<$R$32,0,IF($R23>0,IF(0=MOD(BP$70-$R$32,$R23),$S23+$U23,$U23),IF(BP$70>($R$32-1),$U23,0))*$R$30)","v":0},null,{"$f":"IF(BR$70<$R$32,0,IF($R23>0,IF(0=MOD(BR$70-$R$32,$R23),$S23+$U23,$U23),IF(BR$70>($R$32-1),$U23,0))*$R$30)","v":0},null,{"$f":"IF(BT$70<$R$32,0,IF($R23>0,IF(0=MOD(BT$70-$R$32,$R23),$S23+$U23,$U23),IF(BT$70>($R$32-1),$U23,0))*$R$30)","v":0},null,{"$f":"IF(BV$70<$R$32,0,IF($R23>0,IF(0=MOD(BV$70-$R$32,$R23),$S23+$U23,$U23),IF(BV$70>($R$32-1),$U23,0))*$R$30)","v":0},null,{"$f":"IF(BX$70<$R$32,0,IF($R23>0,IF(0=MOD(BX$70-$R$32,$R23),$S23+$U23,$U23),IF(BX$70>($R$32-1),$U23,0))*$R$30)","v":0},null,{"$f":"IF(BZ$70<$R$32,0,IF($R23>0,IF(0=MOD(BZ$70-$R$32,$R23),$S23+$U23,$U23),IF(BZ$70>($R$32-1),$U23,0))*$R$30)","v":0},null,{"$f":"IF(CB$70<$R$32,0,IF($R23>0,IF(0=MOD(CB$70-$R$32,$R23),$S23+$U23,$U23),IF(CB$70>($R$32-1),$U23,0))*$R$30)","v":0},null,{"$f":"IF(CD$70<$R$32,0,IF($R23>0,IF(0=MOD(CD$70-$R$32,$R23),$S23+$U23,$U23),IF(CD$70>($R$32-1),$U23,0))*$R$30)","v":0},null,{"$f":"IF(CF$70<$R$32,0,IF($R23>0,IF(0=MOD(CF$70-$R$32,$R23),$S23+$U23,$U23),IF(CF$70>($R$32-1),$U23,0))*$R$30)","v":0},null,{"$f":"IF(CH$70<$R$32,0,IF($R23>0,IF(0=MOD(CH$70-$R$32,$R23),$S23+$U23,$U23),IF(CH$70>($R$32-1),$U23,0))*$R$30)","v":0},null,{"$f":"IF(CJ$70<$R$32,0,IF($R23>0,IF(0=MOD(CJ$70-$R$32,$R23),$S23+$U23,$U23),IF(CJ$70>($R$32-1),$U23,0))*$R$30)","v":0},null,{"$f":"IF(CL$70<$R$32,0,IF($R23>0,IF(0=MOD(CL$70-$R$32,$R23),$S23+$U23,$U23),IF(CL$70>($R$32-1),$U23,0))*$R$30)","v":0},null,{"$f":"IF(CN$70<$R$32,0,IF($R23>0,IF(0=MOD(CN$70-$R$32,$R23),$S23+$U23,$U23),IF(CN$70>($R$32-1),$U23,0))*$R$30)","v":0},null,{"$f":"IF(CP$70<$R$32,0,IF($R23>0,IF(0=MOD(CP$70-$R$32,$R23),$S23+$U23,$U23),IF(CP$70>($R$32-1),$U23,0))*$R$30)","v":0},null,{"$f":"IF(CR$70<$R$32,0,IF($R23>0,IF(0=MOD(CR$70-$R$32,$R23),$S23+$U23,$U23),IF(CR$70>($R$32-1),$U23,0))*$R$30)","v":0},null,{"$f":"IF(CT$70<$R$32,0,IF($R23>0,IF(0=MOD(CT$70-$R$32,$R23),$S23+$U23,$U23),IF(CT$70>($R$32-1),$U23,0))*$R$30)","v":0},null,{"$f":"IF(CV$70<$R$32,0,IF($R23>0,IF(0=MOD(CV$70-$R$32,$R23),$S23+$U23,$U23),IF(CV$70>($R$32-1),$U23,0))*$R$30)","v":0},null,{"$f":"IF(CX$70<$R$32,0,IF($R23>0,IF(0=MOD(CX$70-$R$32,$R23),$S23+$U23,$U23),IF(CX$70>($R$32-1),$U23,0))*$R$30)","v":0},null,{"$f":"IF(CZ$70<$R$32,0,IF($R23>0,IF(0=MOD(CZ$70-$R$32,$R23),$S23+$U23,$U23),IF(CZ$70>($R$32-1),$U23,0))*$R$30)","v":0},null,{"$f":"IF(DB$70<$R$32,0,IF($R23>0,IF(0=MOD(DB$70-$R$32,$R23),$S23+$U23,$U23),IF(DB$70>($R$32-1),$U23,0))*$R$30)","v":0},null,{"$f":"IF(DD$70<$R$32,0,IF($R23>0,IF(0=MOD(DD$70-$R$32,$R23),$S23+$U23,$U23),IF(DD$70>($R$32-1),$U23,0))*$R$30)","v":0},null,{"$f":"IF(DF$70<$R$32,0,IF($R23>0,IF(0=MOD(DF$70-$R$32,$R23),$S23+$U23,$U23),IF(DF$70>($R$32-1),$U23,0))*$R$30)","v":0},null,{"$f":"IF(DH$70<$R$32,0,IF($R23>0,IF(0=MOD(DH$70-$R$32,$R23),$S23+$U23,$U23),IF(DH$70>($R$32-1),$U23,0))*$R$30)","v":0},null,{"$f":"IF(DJ$70<$R$32,0,IF($R23>0,IF(0=MOD(DJ$70-$R$32,$R23),$S23+$U23,$U23),IF(DJ$70>($R$32-1),$U23,0))*$R$30)","v":0},null,{"$f":"IF(DL$70<$R$32,0,IF($R23>0,IF(0=MOD(DL$70-$R$32,$R23),$S23+$U23,$U23),IF(DL$70>($R$32-1),$U23,0))*$R$30)","v":0},null,{"$f":"IF(DN$70<$R$32,0,IF($R23>0,IF(0=MOD(DN$70-$R$32,$R23),$S23+$U23,$U23),IF(DN$70>($R$32-1),$U23,0))*$R$30)","v":0},null,{"$f":"IF(DP$70<$R$32,0,IF($R23>0,IF(0=MOD(DP$70-$R$32,$R23),$S23+$U23,$U23),IF(DP$70>($R$32-1),$U23,0))*$R$30)","v":0},null,{"$f":"IF(DR$70<$R$32,0,IF($R23>0,IF(0=MOD(DR$70-$R$32,$R23),$S23+$U23,$U23),IF(DR$70>($R$32-1),$U23,0))*$R$30)","v":0},null,{"$f":"IF(DT$70<$R$32,0,IF($R23>0,IF(0=MOD(DT$70-$R$32,$R23),$S23+$U23,$U23),IF(DT$70>($R$32-1),$U23,0))*$R$30)","v":0},null,{"$f":"IF(DV$70<$R$32,0,IF($R23>0,IF(0=MOD(DV$70-$R$32,$R23),$S23+$U23,$U23),IF(DV$70>($R$32-1),$U23,0))*$R$30)","v":0},null,{"$f":"IF(DX$70<$R$32,0,IF($R23>0,IF(0=MOD(DX$70-$R$32,$R23),$S23+$U23,$U23),IF(DX$70>($R$32-1),$U23,0))*$R$30)","v":0},null,{"$f":"IF(DZ$70<$R$32,0,IF($R23>0,IF(0=MOD(DZ$70-$R$32,$R23),$S23+$U23,$U23),IF(DZ$70>($R$32-1),$U23,0))*$R$30)","v":0},null,{"$f":"IF(EB$70<$R$32,0,IF($R23>0,IF(0=MOD(EB$70-$R$32,$R23),$S23+$U23,$U23),IF(EB$70>($R$32-1),$U23,0))*$R$30)","v":0},null,{"$f":"IF(ED$70<$R$32,0,IF($R23>0,IF(0=MOD(ED$70-$R$32,$R23),$S23+$U23,$U23),IF(ED$70>($R$32-1),$U23,0))*$R$30)","v":0},null,{"$f":"IF(EF$70<$R$32,0,IF($R23>0,IF(0=MOD(EF$70-$R$32,$R23),$S23+$U23,$U23),IF(EF$70>($R$32-1),$U23,0))*$R$30)","v":0},null,{"$f":"IF(EH$70<$R$32,0,IF($R23>0,IF(0=MOD(EH$70-$R$32,$R23),$S23+$U23,$U23),IF(EH$70>($R$32-1),$U23,0))*$R$30)","v":0},null,{"$f":"IF(EJ$70<$R$32,0,IF($R23>0,IF(0=MOD(EJ$70-$R$32,$R23),$S23+$U23,$U23),IF(EJ$70>($R$32-1),$U23,0))*$R$30)","v":0},null,{"$f":"IF(EL$70<$R$32,0,IF($R23>0,IF(0=MOD(EL$70-$R$32,$R23),$S23+$U23,$U23),IF(EL$70>($R$32-1),$U23,0))*$R$30)","v":0},null,{"$f":"IF(EN$70<$R$32,0,IF($R23>0,IF(0=MOD(EN$70-$R$32,$R23),$S23+$U23,$U23),IF(EN$70>($R$32-1),$U23,0))*$R$30)","v":0},null,{"$f":"IF(EP$70<$R$32,0,IF($R23>0,IF(0=MOD(EP$70-$R$32,$R23),$S23+$U23,$U23),IF(EP$70>($R$32-1),$U23,0))*$R$30)","v":0},null,{"$f":"IF(ER$70<$R$32,0,IF($R23>0,IF(0=MOD(ER$70-$R$32,$R23),$S23+$U23,$U23),IF(ER$70>($R$32-1),$U23,0))*$R$30)","v":0},null,{"$f":"IF(ET$70<$R$32,0,IF($R23>0,IF(0=MOD(ET$70-$R$32,$R23),$S23+$U23,$U23),IF(ET$70>($R$32-1),$U23,0))*$R$30)","v":0},null,{"$f":"IF(EV$70<$R$32,0,IF($R23>0,IF(0=MOD(EV$70-$R$32,$R23),$S23+$U23,$U23),IF(EV$70>($R$32-1),$U23,0))*$R$30)","v":0},null,{"$f":"IF(EX$70<$R$32,0,IF($R23>0,IF(0=MOD(EX$70-$R$32,$R23),$S23+$U23,$U23),IF(EX$70>($R$32-1),$U23,0))*$R$30)","v":0},null,{"$f":"IF(EZ$70<$R$32,0,IF($R23>0,IF(0=MOD(EZ$70-$R$32,$R23),$S23+$U23,$U23),IF(EZ$70>($R$32-1),$U23,0))*$R$30)","v":0},null,{"$f":"IF(FB$70<$R$32,0,IF($R23>0,IF(0=MOD(FB$70-$R$32,$R23),$S23+$U23,$U23),IF(FB$70>($R$32-1),$U23,0))*$R$30)","v":0},null,{"$f":"IF(FD$70<$R$32,0,IF($R23>0,IF(0=MOD(FD$70-$R$32,$R23),$S23+$U23,$U23),IF(FD$70>($R$32-1),$U23,0))*$R$30)","v":0},null,{"$f":"IF(FF$70<$R$32,0,IF($R23>0,IF(0=MOD(FF$70-$R$32,$R23),$S23+$U23,$U23),IF(FF$70>($R$32-1),$U23,0))*$R$30)","v":0},null,{"$f":"IF(FH$70<$R$32,0,IF($R23>0,IF(0=MOD(FH$70-$R$32,$R23),$S23+$U23,$U23),IF(FH$70>($R$32-1),$U23,0))*$R$30)","v":0},null,{"$f":"IF(FJ$70<$R$32,0,IF($R23>0,IF(0=MOD(FJ$70-$R$32,$R23),$S23+$U23,$U23),IF(FJ$70>($R$32-1),$U23,0))*$R$30)","v":0},null,{"$f":"IF(FL$70<$R$32,0,IF($R23>0,IF(0=MOD(FL$70-$R$32,$R23),$S23+$U23,$U23),IF(FL$70>($R$32-1),$U23,0))*$R$30)","v":0},null,{"$f":"IF(FN$70<$R$32,0,IF($R23>0,IF(0=MOD(FN$70-$R$32,$R23),$S23+$U23,$U23),IF(FN$70>($R$32-1),$U23,0))*$R$30)","v":0},null,{"$f":"IF(FP$70<$R$32,0,IF($R23>0,IF(0=MOD(FP$70-$R$32,$R23),$S23+$U23,$U23),IF(FP$70>($R$32-1),$U23,0))*$R$30)","v":0},null,{"$f":"IF(FR$70<$R$32,0,IF($R23>0,IF(0=MOD(FR$70-$R$32,$R23),$S23+$U23,$U23),IF(FR$70>($R$32-1),$U23,0))*$R$30)","v":0},null,{"$f":"IF(FT$70<$R$32,0,IF($R23>0,IF(0=MOD(FT$70-$R$32,$R23),$S23+$U23,$U23),IF(FT$70>($R$32-1),$U23,0))*$R$30)","v":0},null,{"$f":"IF(FV$70<$R$32,0,IF($R23>0,IF(0=MOD(FV$70-$R$32,$R23),$S23+$U23,$U23),IF(FV$70>($R$32-1),$U23,0))*$R$30)","v":0},null,{"$f":"IF(FX$70<$R$32,0,IF($R23>0,IF(0=MOD(FX$70-$R$32,$R23),$S23+$U23,$U23),IF(FX$70>($R$32-1),$U23,0))*$R$30)","v":0},null,{"$f":"IF(FZ$70<$R$32,0,IF($R23>0,IF(0=MOD(FZ$70-$R$32,$R23),$S23+$U23,$U23),IF(FZ$70>($R$32-1),$U23,0))*$R$30)","v":0},null,{"$f":"IF(GB$70<$R$32,0,IF($R23>0,IF(0=MOD(GB$70-$R$32,$R23),$S23+$U23,$U23),IF(GB$70>($R$32-1),$U23,0))*$R$30)","v":0},null,{"$f":"IF(GD$70<$R$32,0,IF($R23>0,IF(0=MOD(GD$70-$R$32,$R23),$S23+$U23,$U23),IF(GD$70>($R$32-1),$U23,0))*$R$30)","v":0},null,{"$f":"IF(GF$70<$R$32,0,IF($R23>0,IF(0=MOD(GF$70-$R$32,$R23),$S23+$U23,$U23),IF(GF$70>($R$32-1),$U23,0))*$R$30)","v":0},null,{"$f":"IF(GH$70<$R$32,0,IF($R23>0,IF(0=MOD(GH$70-$R$32,$R23),$S23+$U23,$U23),IF(GH$70>($R$32-1),$U23,0))*$R$30)","v":0},null,{"$f":"IF(GJ$70<$R$32,0,IF($R23>0,IF(0=MOD(GJ$70-$R$32,$R23),$S23+$U23,$U23),IF(GJ$70>($R$32-1),$U23,0))*$R$30)","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"J24","v":"Loop Detectors (2)"},null,{"$f":"IF(L$70<$R$32,0,IF($R24>0,IF(0=MOD(L$70-$R$32,$R24),$S24+$U24,$U24),IF(L$70>($R$32-1),$U24,0))*$R$30)","v":0},null,{"$f":"IF(N$70<$R$32,0,IF($R24>0,IF(0=MOD(N$70-$R$32,$R24),$S24+$U24,$U24),IF(N$70>($R$32-1),$U24,0))*$R$30)","v":0},null,{"$f":"IF(P$70<$R$32,0,IF($R24>0,IF(0=MOD(P$70-$R$32,$R24),$S24+$U24,$U24),IF(P$70>($R$32-1),$U24,0))*$R$30)","v":0},null,{"$f":"IF(R$70<$R$32,0,IF($R24>0,IF(0=MOD(R$70-$R$32,$R24),$S24+$U24,$U24),IF(R$70>($R$32-1),$U24,0))*$R$30)","v":0},null,{"$f":"IF(T$70<$R$32,0,IF($R24>0,IF(0=MOD(T$70-$R$32,$R24),$S24+$U24,$U24),IF(T$70>($R$32-1),$U24,0))*$R$30)","v":0},null,{"$f":"IF(V$70<$R$32,0,IF($R24>0,IF(0=MOD(V$70-$R$32,$R24),$S24+$U24,$U24),IF(V$70>($R$32-1),$U24,0))*$R$30)","v":0},null,{"$f":"IF(X$70<$R$32,0,IF($R24>0,IF(0=MOD(X$70-$R$32,$R24),$S24+$U24,$U24),IF(X$70>($R$32-1),$U24,0))*$R$30)","v":0},null,{"$f":"IF(Z$70<$R$32,0,IF($R24>0,IF(0=MOD(Z$70-$R$32,$R24),$S24+$U24,$U24),IF(Z$70>($R$32-1),$U24,0))*$R$30)","v":0},null,{"$f":"IF(AB$70<$R$32,0,IF($R24>0,IF(0=MOD(AB$70-$R$32,$R24),$S24+$U24,$U24),IF(AB$70>($R$32-1),$U24,0))*$R$30)","v":0},null,{"$f":"IF(AD$70<$R$32,0,IF($R24>0,IF(0=MOD(AD$70-$R$32,$R24),$S24+$U24,$U24),IF(AD$70>($R$32-1),$U24,0))*$R$30)","v":0},null,{"$f":"IF(AF$70<$R$32,0,IF($R24>0,IF(0=MOD(AF$70-$R$32,$R24),$S24+$U24,$U24),IF(AF$70>($R$32-1),$U24,0))*$R$30)","v":0},null,{"$f":"IF(AH$70<$R$32,0,IF($R24>0,IF(0=MOD(AH$70-$R$32,$R24),$S24+$U24,$U24),IF(AH$70>($R$32-1),$U24,0))*$R$30)","v":0},null,{"$f":"IF(AJ$70<$R$32,0,IF($R24>0,IF(0=MOD(AJ$70-$R$32,$R24),$S24+$U24,$U24),IF(AJ$70>($R$32-1),$U24,0))*$R$30)","v":0},null,{"$f":"IF(AL$70<$R$32,0,IF($R24>0,IF(0=MOD(AL$70-$R$32,$R24),$S24+$U24,$U24),IF(AL$70>($R$32-1),$U24,0))*$R$30)","v":0},null,{"$f":"IF(AN$70<$R$32,0,IF($R24>0,IF(0=MOD(AN$70-$R$32,$R24),$S24+$U24,$U24),IF(AN$70>($R$32-1),$U24,0))*$R$30)","v":0},null,{"$f":"IF(AP$70<$R$32,0,IF($R24>0,IF(0=MOD(AP$70-$R$32,$R24),$S24+$U24,$U24),IF(AP$70>($R$32-1),$U24,0))*$R$30)","v":0},null,{"$f":"IF(AR$70<$R$32,0,IF($R24>0,IF(0=MOD(AR$70-$R$32,$R24),$S24+$U24,$U24),IF(AR$70>($R$32-1),$U24,0))*$R$30)","v":0},null,{"$f":"IF(AT$70<$R$32,0,IF($R24>0,IF(0=MOD(AT$70-$R$32,$R24),$S24+$U24,$U24),IF(AT$70>($R$32-1),$U24,0))*$R$30)","v":0},null,{"$f":"IF(AV$70<$R$32,0,IF($R24>0,IF(0=MOD(AV$70-$R$32,$R24),$S24+$U24,$U24),IF(AV$70>($R$32-1),$U24,0))*$R$30)","v":0},null,{"$f":"IF(AX$70<$R$32,0,IF($R24>0,IF(0=MOD(AX$70-$R$32,$R24),$S24+$U24,$U24),IF(AX$70>($R$32-1),$U24,0))*$R$30)","v":0},null,{"$f":"IF(AZ$70<$R$32,0,IF($R24>0,IF(0=MOD(AZ$70-$R$32,$R24),$S24+$U24,$U24),IF(AZ$70>($R$32-1),$U24,0))*$R$30)","v":0},null,{"$f":"IF(BB$70<$R$32,0,IF($R24>0,IF(0=MOD(BB$70-$R$32,$R24),$S24+$U24,$U24),IF(BB$70>($R$32-1),$U24,0))*$R$30)","v":0},null,{"$f":"IF(BD$70<$R$32,0,IF($R24>0,IF(0=MOD(BD$70-$R$32,$R24),$S24+$U24,$U24),IF(BD$70>($R$32-1),$U24,0))*$R$30)","v":0},null,{"$f":"IF(BF$70<$R$32,0,IF($R24>0,IF(0=MOD(BF$70-$R$32,$R24),$S24+$U24,$U24),IF(BF$70>($R$32-1),$U24,0))*$R$30)","v":0},null,{"$f":"IF(BH$70<$R$32,0,IF($R24>0,IF(0=MOD(BH$70-$R$32,$R24),$S24+$U24,$U24),IF(BH$70>($R$32-1),$U24,0))*$R$30)","v":0},null,{"$f":"IF(BJ$70<$R$32,0,IF($R24>0,IF(0=MOD(BJ$70-$R$32,$R24),$S24+$U24,$U24),IF(BJ$70>($R$32-1),$U24,0))*$R$30)","v":0},null,{"$f":"IF(BL$70<$R$32,0,IF($R24>0,IF(0=MOD(BL$70-$R$32,$R24),$S24+$U24,$U24),IF(BL$70>($R$32-1),$U24,0))*$R$30)","v":0},null,{"$f":"IF(BN$70<$R$32,0,IF($R24>0,IF(0=MOD(BN$70-$R$32,$R24),$S24+$U24,$U24),IF(BN$70>($R$32-1),$U24,0))*$R$30)","v":0},null,{"$f":"IF(BP$70<$R$32,0,IF($R24>0,IF(0=MOD(BP$70-$R$32,$R24),$S24+$U24,$U24),IF(BP$70>($R$32-1),$U24,0))*$R$30)","v":0},null,{"$f":"IF(BR$70<$R$32,0,IF($R24>0,IF(0=MOD(BR$70-$R$32,$R24),$S24+$U24,$U24),IF(BR$70>($R$32-1),$U24,0))*$R$30)","v":0},null,{"$f":"IF(BT$70<$R$32,0,IF($R24>0,IF(0=MOD(BT$70-$R$32,$R24),$S24+$U24,$U24),IF(BT$70>($R$32-1),$U24,0))*$R$30)","v":0},null,{"$f":"IF(BV$70<$R$32,0,IF($R24>0,IF(0=MOD(BV$70-$R$32,$R24),$S24+$U24,$U24),IF(BV$70>($R$32-1),$U24,0))*$R$30)","v":0},null,{"$f":"IF(BX$70<$R$32,0,IF($R24>0,IF(0=MOD(BX$70-$R$32,$R24),$S24+$U24,$U24),IF(BX$70>($R$32-1),$U24,0))*$R$30)","v":0},null,{"$f":"IF(BZ$70<$R$32,0,IF($R24>0,IF(0=MOD(BZ$70-$R$32,$R24),$S24+$U24,$U24),IF(BZ$70>($R$32-1),$U24,0))*$R$30)","v":0},null,{"$f":"IF(CB$70<$R$32,0,IF($R24>0,IF(0=MOD(CB$70-$R$32,$R24),$S24+$U24,$U24),IF(CB$70>($R$32-1),$U24,0))*$R$30)","v":0},null,{"$f":"IF(CD$70<$R$32,0,IF($R24>0,IF(0=MOD(CD$70-$R$32,$R24),$S24+$U24,$U24),IF(CD$70>($R$32-1),$U24,0))*$R$30)","v":0},null,{"$f":"IF(CF$70<$R$32,0,IF($R24>0,IF(0=MOD(CF$70-$R$32,$R24),$S24+$U24,$U24),IF(CF$70>($R$32-1),$U24,0))*$R$30)","v":0},null,{"$f":"IF(CH$70<$R$32,0,IF($R24>0,IF(0=MOD(CH$70-$R$32,$R24),$S24+$U24,$U24),IF(CH$70>($R$32-1),$U24,0))*$R$30)","v":0},null,{"$f":"IF(CJ$70<$R$32,0,IF($R24>0,IF(0=MOD(CJ$70-$R$32,$R24),$S24+$U24,$U24),IF(CJ$70>($R$32-1),$U24,0))*$R$30)","v":0},null,{"$f":"IF(CL$70<$R$32,0,IF($R24>0,IF(0=MOD(CL$70-$R$32,$R24),$S24+$U24,$U24),IF(CL$70>($R$32-1),$U24,0))*$R$30)","v":0},null,{"$f":"IF(CN$70<$R$32,0,IF($R24>0,IF(0=MOD(CN$70-$R$32,$R24),$S24+$U24,$U24),IF(CN$70>($R$32-1),$U24,0))*$R$30)","v":0},null,{"$f":"IF(CP$70<$R$32,0,IF($R24>0,IF(0=MOD(CP$70-$R$32,$R24),$S24+$U24,$U24),IF(CP$70>($R$32-1),$U24,0))*$R$30)","v":0},null,{"$f":"IF(CR$70<$R$32,0,IF($R24>0,IF(0=MOD(CR$70-$R$32,$R24),$S24+$U24,$U24),IF(CR$70>($R$32-1),$U24,0))*$R$30)","v":0},null,{"$f":"IF(CT$70<$R$32,0,IF($R24>0,IF(0=MOD(CT$70-$R$32,$R24),$S24+$U24,$U24),IF(CT$70>($R$32-1),$U24,0))*$R$30)","v":0},null,{"$f":"IF(CV$70<$R$32,0,IF($R24>0,IF(0=MOD(CV$70-$R$32,$R24),$S24+$U24,$U24),IF(CV$70>($R$32-1),$U24,0))*$R$30)","v":0},null,{"$f":"IF(CX$70<$R$32,0,IF($R24>0,IF(0=MOD(CX$70-$R$32,$R24),$S24+$U24,$U24),IF(CX$70>($R$32-1),$U24,0))*$R$30)","v":0},null,{"$f":"IF(CZ$70<$R$32,0,IF($R24>0,IF(0=MOD(CZ$70-$R$32,$R24),$S24+$U24,$U24),IF(CZ$70>($R$32-1),$U24,0))*$R$30)","v":0},null,{"$f":"IF(DB$70<$R$32,0,IF($R24>0,IF(0=MOD(DB$70-$R$32,$R24),$S24+$U24,$U24),IF(DB$70>($R$32-1),$U24,0))*$R$30)","v":0},null,{"$f":"IF(DD$70<$R$32,0,IF($R24>0,IF(0=MOD(DD$70-$R$32,$R24),$S24+$U24,$U24),IF(DD$70>($R$32-1),$U24,0))*$R$30)","v":0},null,{"$f":"IF(DF$70<$R$32,0,IF($R24>0,IF(0=MOD(DF$70-$R$32,$R24),$S24+$U24,$U24),IF(DF$70>($R$32-1),$U24,0))*$R$30)","v":0},null,{"$f":"IF(DH$70<$R$32,0,IF($R24>0,IF(0=MOD(DH$70-$R$32,$R24),$S24+$U24,$U24),IF(DH$70>($R$32-1),$U24,0))*$R$30)","v":0},null,{"$f":"IF(DJ$70<$R$32,0,IF($R24>0,IF(0=MOD(DJ$70-$R$32,$R24),$S24+$U24,$U24),IF(DJ$70>($R$32-1),$U24,0))*$R$30)","v":0},null,{"$f":"IF(DL$70<$R$32,0,IF($R24>0,IF(0=MOD(DL$70-$R$32,$R24),$S24+$U24,$U24),IF(DL$70>($R$32-1),$U24,0))*$R$30)","v":0},null,{"$f":"IF(DN$70<$R$32,0,IF($R24>0,IF(0=MOD(DN$70-$R$32,$R24),$S24+$U24,$U24),IF(DN$70>($R$32-1),$U24,0))*$R$30)","v":0},null,{"$f":"IF(DP$70<$R$32,0,IF($R24>0,IF(0=MOD(DP$70-$R$32,$R24),$S24+$U24,$U24),IF(DP$70>($R$32-1),$U24,0))*$R$30)","v":0},null,{"$f":"IF(DR$70<$R$32,0,IF($R24>0,IF(0=MOD(DR$70-$R$32,$R24),$S24+$U24,$U24),IF(DR$70>($R$32-1),$U24,0))*$R$30)","v":0},null,{"$f":"IF(DT$70<$R$32,0,IF($R24>0,IF(0=MOD(DT$70-$R$32,$R24),$S24+$U24,$U24),IF(DT$70>($R$32-1),$U24,0))*$R$30)","v":0},null,{"$f":"IF(DV$70<$R$32,0,IF($R24>0,IF(0=MOD(DV$70-$R$32,$R24),$S24+$U24,$U24),IF(DV$70>($R$32-1),$U24,0))*$R$30)","v":0},null,{"$f":"IF(DX$70<$R$32,0,IF($R24>0,IF(0=MOD(DX$70-$R$32,$R24),$S24+$U24,$U24),IF(DX$70>($R$32-1),$U24,0))*$R$30)","v":0},null,{"$f":"IF(DZ$70<$R$32,0,IF($R24>0,IF(0=MOD(DZ$70-$R$32,$R24),$S24+$U24,$U24),IF(DZ$70>($R$32-1),$U24,0))*$R$30)","v":0},null,{"$f":"IF(EB$70<$R$32,0,IF($R24>0,IF(0=MOD(EB$70-$R$32,$R24),$S24+$U24,$U24),IF(EB$70>($R$32-1),$U24,0))*$R$30)","v":0},null,{"$f":"IF(ED$70<$R$32,0,IF($R24>0,IF(0=MOD(ED$70-$R$32,$R24),$S24+$U24,$U24),IF(ED$70>($R$32-1),$U24,0))*$R$30)","v":0},null,{"$f":"IF(EF$70<$R$32,0,IF($R24>0,IF(0=MOD(EF$70-$R$32,$R24),$S24+$U24,$U24),IF(EF$70>($R$32-1),$U24,0))*$R$30)","v":0},null,{"$f":"IF(EH$70<$R$32,0,IF($R24>0,IF(0=MOD(EH$70-$R$32,$R24),$S24+$U24,$U24),IF(EH$70>($R$32-1),$U24,0))*$R$30)","v":0},null,{"$f":"IF(EJ$70<$R$32,0,IF($R24>0,IF(0=MOD(EJ$70-$R$32,$R24),$S24+$U24,$U24),IF(EJ$70>($R$32-1),$U24,0))*$R$30)","v":0},null,{"$f":"IF(EL$70<$R$32,0,IF($R24>0,IF(0=MOD(EL$70-$R$32,$R24),$S24+$U24,$U24),IF(EL$70>($R$32-1),$U24,0))*$R$30)","v":0},null,{"$f":"IF(EN$70<$R$32,0,IF($R24>0,IF(0=MOD(EN$70-$R$32,$R24),$S24+$U24,$U24),IF(EN$70>($R$32-1),$U24,0))*$R$30)","v":0},null,{"$f":"IF(EP$70<$R$32,0,IF($R24>0,IF(0=MOD(EP$70-$R$32,$R24),$S24+$U24,$U24),IF(EP$70>($R$32-1),$U24,0))*$R$30)","v":0},null,{"$f":"IF(ER$70<$R$32,0,IF($R24>0,IF(0=MOD(ER$70-$R$32,$R24),$S24+$U24,$U24),IF(ER$70>($R$32-1),$U24,0))*$R$30)","v":0},null,{"$f":"IF(ET$70<$R$32,0,IF($R24>0,IF(0=MOD(ET$70-$R$32,$R24),$S24+$U24,$U24),IF(ET$70>($R$32-1),$U24,0))*$R$30)","v":0},null,{"$f":"IF(EV$70<$R$32,0,IF($R24>0,IF(0=MOD(EV$70-$R$32,$R24),$S24+$U24,$U24),IF(EV$70>($R$32-1),$U24,0))*$R$30)","v":0},null,{"$f":"IF(EX$70<$R$32,0,IF($R24>0,IF(0=MOD(EX$70-$R$32,$R24),$S24+$U24,$U24),IF(EX$70>($R$32-1),$U24,0))*$R$30)","v":0},null,{"$f":"IF(EZ$70<$R$32,0,IF($R24>0,IF(0=MOD(EZ$70-$R$32,$R24),$S24+$U24,$U24),IF(EZ$70>($R$32-1),$U24,0))*$R$30)","v":0},null,{"$f":"IF(FB$70<$R$32,0,IF($R24>0,IF(0=MOD(FB$70-$R$32,$R24),$S24+$U24,$U24),IF(FB$70>($R$32-1),$U24,0))*$R$30)","v":0},null,{"$f":"IF(FD$70<$R$32,0,IF($R24>0,IF(0=MOD(FD$70-$R$32,$R24),$S24+$U24,$U24),IF(FD$70>($R$32-1),$U24,0))*$R$30)","v":0},null,{"$f":"IF(FF$70<$R$32,0,IF($R24>0,IF(0=MOD(FF$70-$R$32,$R24),$S24+$U24,$U24),IF(FF$70>($R$32-1),$U24,0))*$R$30)","v":0},null,{"$f":"IF(FH$70<$R$32,0,IF($R24>0,IF(0=MOD(FH$70-$R$32,$R24),$S24+$U24,$U24),IF(FH$70>($R$32-1),$U24,0))*$R$30)","v":0},null,{"$f":"IF(FJ$70<$R$32,0,IF($R24>0,IF(0=MOD(FJ$70-$R$32,$R24),$S24+$U24,$U24),IF(FJ$70>($R$32-1),$U24,0))*$R$30)","v":0},null,{"$f":"IF(FL$70<$R$32,0,IF($R24>0,IF(0=MOD(FL$70-$R$32,$R24),$S24+$U24,$U24),IF(FL$70>($R$32-1),$U24,0))*$R$30)","v":0},null,{"$f":"IF(FN$70<$R$32,0,IF($R24>0,IF(0=MOD(FN$70-$R$32,$R24),$S24+$U24,$U24),IF(FN$70>($R$32-1),$U24,0))*$R$30)","v":0},null,{"$f":"IF(FP$70<$R$32,0,IF($R24>0,IF(0=MOD(FP$70-$R$32,$R24),$S24+$U24,$U24),IF(FP$70>($R$32-1),$U24,0))*$R$30)","v":0},null,{"$f":"IF(FR$70<$R$32,0,IF($R24>0,IF(0=MOD(FR$70-$R$32,$R24),$S24+$U24,$U24),IF(FR$70>($R$32-1),$U24,0))*$R$30)","v":0},null,{"$f":"IF(FT$70<$R$32,0,IF($R24>0,IF(0=MOD(FT$70-$R$32,$R24),$S24+$U24,$U24),IF(FT$70>($R$32-1),$U24,0))*$R$30)","v":0},null,{"$f":"IF(FV$70<$R$32,0,IF($R24>0,IF(0=MOD(FV$70-$R$32,$R24),$S24+$U24,$U24),IF(FV$70>($R$32-1),$U24,0))*$R$30)","v":0},null,{"$f":"IF(FX$70<$R$32,0,IF($R24>0,IF(0=MOD(FX$70-$R$32,$R24),$S24+$U24,$U24),IF(FX$70>($R$32-1),$U24,0))*$R$30)","v":0},null,{"$f":"IF(FZ$70<$R$32,0,IF($R24>0,IF(0=MOD(FZ$70-$R$32,$R24),$S24+$U24,$U24),IF(FZ$70>($R$32-1),$U24,0))*$R$30)","v":0},null,{"$f":"IF(GB$70<$R$32,0,IF($R24>0,IF(0=MOD(GB$70-$R$32,$R24),$S24+$U24,$U24),IF(GB$70>($R$32-1),$U24,0))*$R$30)","v":0},null,{"$f":"IF(GD$70<$R$32,0,IF($R24>0,IF(0=MOD(GD$70-$R$32,$R24),$S24+$U24,$U24),IF(GD$70>($R$32-1),$U24,0))*$R$30)","v":0},null,{"$f":"IF(GF$70<$R$32,0,IF($R24>0,IF(0=MOD(GF$70-$R$32,$R24),$S24+$U24,$U24),IF(GF$70>($R$32-1),$U24,0))*$R$30)","v":0},null,{"$f":"IF(GH$70<$R$32,0,IF($R24>0,IF(0=MOD(GH$70-$R$32,$R24),$S24+$U24,$U24),IF(GH$70>($R$32-1),$U24,0))*$R$30)","v":0},null,{"$f":"IF(GJ$70<$R$32,0,IF($R24>0,IF(0=MOD(GJ$70-$R$32,$R24),$S24+$U24,$U24),IF(GJ$70>($R$32-1),$U24,0))*$R$30)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,"TOTAL Incremental Cost",null,{"$f":"SUM(L81:M84)","v":0},null,{"$f":"SUM(N81:O84)","v":0},null,{"$f":"SUM(P81:Q84)","v":0},null,{"$f":"SUM(R81:S84)","v":0},null,{"$f":"SUM(T81:U84)","v":0},null,{"$f":"SUM(V81:W84)","v":0},null,{"$f":"SUM(X81:Y84)","v":0},null,{"$f":"SUM(Z81:AA84)","v":0},null,{"$f":"SUM(AB81:AC84)","v":0},null,{"$f":"SUM(AD81:AE84)","v":0},null,{"$f":"SUM(AF81:AG84)","v":0},null,{"$f":"SUM(AH81:AI84)","v":0},null,{"$f":"SUM(AJ81:AK84)","v":0},null,{"$f":"SUM(AL81:AM84)","v":0},null,{"$f":"SUM(AN81:AO84)","v":0},null,{"$f":"SUM(AP81:AQ84)","v":0},null,{"$f":"SUM(AR81:AS84)","v":0},null,{"$f":"SUM(AT81:AU84)","v":0},null,{"$f":"SUM(AV81:AW84)","v":0},null,{"$f":"SUM(AX81:AY84)","v":0},null,{"$f":"SUM(AZ81:BA84)","v":0},null,{"$f":"SUM(BB81:BC84)","v":0},null,{"$f":"SUM(BD81:BE84)","v":0},null,{"$f":"SUM(BF81:BG84)","v":0},null,{"$f":"SUM(BH81:BI84)","v":0},null,{"$f":"SUM(BJ81:BK84)","v":0},null,{"$f":"SUM(BL81:BM84)","v":0},null,{"$f":"SUM(BN81:BO84)","v":0},null,{"$f":"SUM(BP81:BQ84)","v":0},null,{"$f":"SUM(BR81:BS84)","v":0},null,{"$f":"SUM(BT81:BU84)","v":0},null,{"$f":"SUM(BV81:BW84)","v":0},null,{"$f":"SUM(BX81:BY84)","v":0},null,{"$f":"SUM(BZ81:CA84)","v":0},null,{"$f":"SUM(CB81:CC84)","v":0},null,{"$f":"SUM(CD81:CE84)","v":0},null,{"$f":"SUM(CF81:CG84)","v":0},null,{"$f":"SUM(CH81:CI84)","v":0},null,{"$f":"SUM(CJ81:CK84)","v":0},null,{"$f":"SUM(CL81:CM84)","v":0},null,{"$f":"SUM(CN81:CO84)","v":0},null,{"$f":"SUM(CP81:CQ84)","v":0},null,{"$f":"SUM(CR81:CS84)","v":0},null,{"$f":"SUM(CT81:CU84)","v":0},null,{"$f":"SUM(CV81:CW84)","v":0},null,{"$f":"SUM(CX81:CY84)","v":0},null,{"$f":"SUM(CZ81:DA84)","v":0},null,{"$f":"SUM(DB81:DC84)","v":0},null,{"$f":"SUM(DD81:DE84)","v":0},null,{"$f":"SUM(DF81:DG84)","v":0},null,{"$f":"SUM(DH81:DI84)","v":0},null,{"$f":"SUM(DJ81:DK84)","v":0},null,{"$f":"SUM(DL81:DM84)","v":0},null,{"$f":"SUM(DN81:DO84)","v":0},null,{"$f":"SUM(DP81:DQ84)","v":0},null,{"$f":"SUM(DR81:DS84)","v":0},null,{"$f":"SUM(DT81:DU84)","v":0},null,{"$f":"SUM(DV81:DW84)","v":0},null,{"$f":"SUM(DX81:DY84)","v":0},null,{"$f":"SUM(DZ81:EA84)","v":0},null,{"$f":"SUM(EB81:EC84)","v":0},null,{"$f":"SUM(ED81:EE84)","v":0},null,{"$f":"SUM(EF81:EG84)","v":0},null,{"$f":"SUM(EH81:EI84)","v":0},null,{"$f":"SUM(EJ81:EK84)","v":0},null,{"$f":"SUM(EL81:EM84)","v":0},null,{"$f":"SUM(EN81:EO84)","v":0},null,{"$f":"SUM(EP81:EQ84)","v":0},null,{"$f":"SUM(ER81:ES84)","v":0},null,{"$f":"SUM(ET81:EU84)","v":0},null,{"$f":"SUM(EV81:EW84)","v":0},null,{"$f":"SUM(EX81:EY84)","v":0},null,{"$f":"SUM(EZ81:FA84)","v":0},null,{"$f":"SUM(FB81:FC84)","v":0},null,{"$f":"SUM(FD81:FE84)","v":0},null,{"$f":"SUM(FF81:FG84)","v":0},null,{"$f":"SUM(FH81:FI84)","v":0},null,{"$f":"SUM(FJ81:FK84)","v":0},null,{"$f":"SUM(FL81:FM84)","v":0},null,{"$f":"SUM(FN81:FO84)","v":0},null,{"$f":"SUM(FP81:FQ84)","v":0},null,{"$f":"SUM(FR81:FS84)","v":0},null,{"$f":"SUM(FT81:FU84)","v":0},null,{"$f":"SUM(FV81:FW84)","v":0},null,{"$f":"SUM(FX81:FY84)","v":0},null,{"$f":"SUM(FZ81:GA84)","v":0},null,{"$f":"SUM(GB81:GC84)","v":0},null,{"$f":"SUM(GD81:GE84)","v":0},null,{"$f":"SUM(GF81:GG84)","v":0},null,{"$f":"SUM(GH81:GI84)","v":0},null,{"$f":"SUM(GJ81:GK84)","v":0}]

{"sheet":"TSS - Transit Signal Priority","index":21,"n_rows":81,"n_cols":192,"rows_kept":81,"cut":false,"hidden":false,"merged":[[3,1,3,6],[63,1,63,6],[64,1,64,6],[65,1,65,6],[66,1,66,6],[67,1,67,6],[80,191,80,192],[2,1,2,6],[4,1,4,6],[5,1,5,6],[6,1,6,6],[7,1,7,6],[8,1,8,6],[9,1,9,6],[10,1,10,6],[11,1,11,6],[80,179,80,180],[80,181,80,182],[80,183,80,184],[80,185,80,186],[80,187,80,188],[80,189,80,190],[80,167,80,168],[80,169,80,170],[80,171,80,172],[80,173,80,174],[80,175,80,176],[80,177,80,178],[80,155,80,156],[80,157,80,158],[80,159,80,160],[80,161,80,162],[80,163,80,164],[80,165,80,166],[33,22,33,23],[32,1,32,6],[20,1,20,6],[21,1,21,6],[80,143,80,144],[80,145,80,146],[80,147,80,148],[80,149,80,150],[80,151,80,152],[80,153,80,154],[80,131,80,132],[80,133,80,134],[80,135,80,136],[80,137,80,138],[80,139,80,140],[80,141,80,142],[80,119,80,120],[80,121,80,122],[80,123,80,124],[80,125,80,126],[80,127,80,128],[80,129,80,130],[80,107,80,108],[80,109,80,110],[80,111,80,112],[80,113,80,114],[80,115,80,116],[80,117,80,118],[80,95,80,96],[80,97,80,98],[80,99,80,100],[80,101,80,102],[80,103,80,104],[80,105,80,106],[80,83,80,84],[80,85,80,86],[80,87,80,88],[80,89,80,90],[80,91,80,92],[80,93,80,94],[80,71,80,72],[80,73,80,74],[80,75,80,76],[80,77,80,78],[80,79,80,80],[80,81,80,82],[80,59,80,60],[80,61,80,62],[80,63,80,64],[80,65,80,66],[80,67,80,68],[80,69,80,70],[80,47,80,48],[80,49,80,50],[80,51,80,52],[80,53,80,54],[80,55,80,56],[80,57,80,58],[80,35,80,36],[80,37,80,38],[80,39,80,40],[80,41,80,42],[80,43,80,44],[80,45,80,46],[80,23,80,24],[80,25,80,26],[80,27,80,28],[80,29,80,30],[80,31,80,32],[80,33,80,34],[79,185,79,186],[79,187,79,188],[79,189,79,190],[79,191,79,192],[80,11,80,12],[80,13,80,14],[80,15,80,16],[80,17,80,18],[80,19,80,20],[80,21,80,22],[79,173,79,174],[79,175,79,176],[79,177,79,178],[79,179,79,180],[79,181,79,182],[79,183,79,184],[79,161,79,162],[79,163,79,164],[79,165,79,166],[79,167,79,168],[79,169,79,170],[79,171,79,172],[79,149,79,150],[79,151,79,152],[79,153,79,154],[79,155,79,156],[79,157,79,158],[79,159,79,160],[79,137,79,138],[79,139,79,140],[79,141,79,142],[79,143,79,144],[79,145,79,146],[79,147,79,148],[79,125,79,126],[79,127,79,128],[79,129,79,130],[79,131,79,132],[79,133,79,134],[79,135,79,136],[79,113,79,114],[79,115,79,116],[79,117,79,118],[79,119,79,120],[79,121,79,122],[79,123,79,124],[79,101,79,102],[79,103,79,104],[79,105,79,106],[79,107,79,108],[79,109,79,110],[79,111,79,112],[79,89,79,90],[79,91,79,92],[79,93,79,94],[79,95,79,96],[79,97,79,98],[79,99,79,100],[79,77,79,78],[79,79,79,80],[79,81,79,82],[79,83,79,84],[79,85,79,86],[79,87,79,88],[79,65,79,66],[79,67,79,68],[79,69,79,70],[79,71,79,72],[79,73,79,74],[79,75,79,76],[79,53,79,54],[79,55,79,56],[79,57,79,58],[79,59,79,60],[79,61,79,62],[79,63,79,64],[79,41,79,42],[79,43,79,44],[79,45,79,46],[79,47,79,48],[79,49,79,50],[79,51,79,52],[79,29,79,30],[79,31,79,32],[79,33,79,34],[79,35,79,36],[79,37,79,38],[79,39,79,40],[79,11,79,12],[79,13,79,14],[79,15,79,16],[79,17,79,18],[79,19,79,20],[79,21,79,22],[79,23,79,24],[79,25,79,26],[79,27,79,28],[78,191,78,192],[78,179,78,180],[78,181,78,182],[78,183,78,184],[78,185,78,186],[78,187,78,188],[78,189,78,190],[78,167,78,168],[78,169,78,170],[78,171,78,172],[78,173,78,174],[78,175,78,176],[78,177,78,178],[78,155,78,156],[78,157,78,158],[78,159,78,160],[78,161,78,162],[78,163,78,164],[78,165,78,166],[78,143,78,144],[78,145,78,146],[78,147,78,148],[78,149,78,150],[78,151,78,152],[78,153,78,154],[78,131,78,132],[78,133,78,134],[78,135,78,136],[78,137,78,138],[78,139,78,140],[78,141,78,142],[78,119,78,120],[78,121,78,122],[78,123,78,124],[78,125,78,126],[78,127,78,128],[78,129,78,130],[78,107,78,108],[78,109,78,110],[78,111,78,112],[78,113,78,114],[78,115,78,116],[78,117,78,118],[78,95,78,96],[78,97,78,98],[78,99,78,100],[78,101,78,102],[78,103,78,104],[78,105,78,106],[78,83,78,84],[78,85,78,86],[78,87,78,88],[78,89,78,90],[78,91,78,92],[78,93,78,94],[78,71,78,72],[78,73,78,74],[78,75,78,76],[78,77,78,78],[78,79,78,80],[78,81,78,82],[78,59,78,60],[78,61,78,62],[78,63,78,64],[78,65,78,66],[78,67,78,68],[78,69,78,70],[78,47,78,48],[78,49,78,50],[78,51,78,52],[78,53,78,54],[78,55,78,56],[78,57,78,58],[78,35,78,36],[78,37,78,38],[78,39,78,40],[78,41,78,42],[78,43,78,44],[78,45,78,46],[78,23,78,24],[78,25,78,26],[78,27,78,28],[78,29,78,30],[78,31,78,32],[78,33,78,34],[77,185,77,186],[77,187,77,188],[77,189,77,190],[77,191,77,192],[78,11,78,12],[78,13,78,14],[78,15,78,16],[78,17,78,18],[78,19,78,20],[78,21,78,22],[77,173,77,174],[77,175,77,176],[77,177,77,178],[77,179,77,180],[77,181,77,182],[77,183,77,184],[77,161,77,162],[77,163,77,164],[77,165,77,166],[77,167,77,168],[77,169,77,170],[77,171,77,172],[77,149,77,150],[77,151,77,152],[77,153,77,154],[77,155,77,156],[77,157,77,158],[77,159,77,160],[77,137,77,138],[77,139,77,140],[77,141,77,142],[77,143,77,144],[77,145,77,146],[77,147,77,148],[77,125,77,126],[77,127,77,128],[77,129,77,130],[77,131,77,132],[77,133,77,134],[77,135,77,136],[77,113,77,114],[77,115,77,116],[77,117,77,118],[77,119,77,120],[77,121,77,122],[77,123,77,124],[77,101,77,102],[77,103,77,104],[77,105,77,106],[77,107,77,108],[77,109,77,110],[77,111,77,112],[77,89,77,90],[77,91,77,92],[77,93,77,94],[77,95,77,96],[77,97,77,98],[77,99,77,100],[77,77,77,78],[77,79,77,80],[77,81,77,82],[77,83,77,84],[77,85,77,86],[77,87,77,88],[77,65,77,66],[77,67,77,68],[77,69,77,70],[77,71,77,72],[77,73,77,74],[77,75,77,76],[77,53,77,54],[77,55,77,56],[77,57,77,58],[77,59,77,60],[77,61,77,62],[77,63,77,64],[77,41,77,42],[77,43,77,44],[77,45,77,46],[77,47,77,48],[77,49,77,50],[77,51,77,52],[77,29,77,30],[77,31,77,32],[77,33,77,34],[77,35,77,36],[77,37,77,38],[77,39,77,40],[74,191,74,192],[77,11,77,12],[77,13,77,14],[77,15,77,16],[77,17,77,18],[77,19,77,20],[77,21,77,22],[77,23,77,24],[77,25,77,26],[77,27,77,28],[74,179,74,180],[74,181,74,182],[74,183,74,184],[74,185,74,186],[74,187,74,188],[74,189,74,190],[74,167,74,168],[74,169,74,170],[74,171,74,172],[74,173,74,174],[74,175,74,176],[74,177,74,178],[74,155,74,156],[74,157,74,158],[74,159,74,160],[74,161,74,162],[74,163,74,164],[74,165,74,166],[74,143,74,144],[74,145,74,146],[74,147,74,148],[74,149,74,150],[74,151,74,152],[74,153,74,154],[74,131,74,132],[74,133,74,134],[74,135,74,136],[74,137,74,138],[74,139,74,140],[74,141,74,142],[74,119,74,120],[74,121,74,122],[74,123,74,124],[74,125,74,126],[74,127,74,128],[74,129,74,130],[74,107,74,108],[74,109,74,110],[74,111,74,112],[74,113,74,114],[74,115,74,116],[74,117,74,118],[74,95,74,96],[74,97,74,98],[74,99,74,100],[74,101,74,102],[74,103,74,104],[74,105,74,106],[74,83,74,84],[74,85,74,86],[74,87,74,88],[74,89,74,90],[74,91,74,92],[74,93,74,94],[74,71,74,72],[74,73,74,74],[74,75,74,76],[74,77,74,78],[74,79,74,80],[74,81,74,82],[74,59,74,60],[74,61,74,62],[74,63,74,64],[74,65,74,66],[74,67,74,68],[74,69,74,70],[74,47,74,48],[74,49,74,50],[74,51,74,52],[74,53,74,54],[74,55,74,56],[74,57,74,58],[74,35,74,36],[74,37,74,38],[74,39,74,40],[74,41,74,42],[74,43,74,44],[74,45,74,46],[74,23,74,24],[74,25,74,26],[74,27,74,28],[74,29,74,30],[74,31,74,32],[74,33,74,34],[74,11,74,12],[74,13,74,14],[74,15,74,16],[74,17,74,18],[74,19,74,20],[74,21,74,22],[72,191,72,192],[72,179,72,180],[72,181,72,182],[72,183,72,184],[72,185,72,186],[72,187,72,188],[72,189,72,190],[72,167,72,168],[72,169,72,170],[72,171,72,172],[72,173,72,174],[72,175,72,176],[72,177,72,178],[72,155,72,156],[72,157,72,158],[72,159,72,160],[72,161,72,162],[72,163,72,164],[72,165,72,166],[72,143,72,144],[72,145,72,146],[72,147,72,148],[72,149,72,150],[72,151,72,152],[72,153,72,154],[72,131,72,132],[72,133,72,134],[72,135,72,136],[72,137,72,138],[72,139,72,140],[72,141,72,142],[72,119,72,120],[72,121,72,122],[72,123,72,124],[72,125,72,126],[72,127,72,128],[72,129,72,130],[72,107,72,108],[72,109,72,110],[72,111,72,112],[72,113,72,114],[72,115,72,116],[72,117,72,118],[72,95,72,96],[72,97,72,98],[72,99,72,100],[72,101,72,102],[72,103,72,104],[72,105,72,106],[72,83,72,84],[72,85,72,86],[72,87,72,88],[72,89,72,90],[72,91,72,92],[72,93,72,94],[72,71,72,72],[72,73,72,74],[72,75,72,76],[72,77,72,78],[72,79,72,80],[72,81,72,82],[72,59,72,60],[72,61,72,62],[72,63,72,64],[72,65,72,66],[72,67,72,68],[72,69,72,70],[72,47,72,48],[72,49,72,50],[72,51,72,52],[72,53,72,54],[72,55,72,56],[72,57,72,58],[72,35,72,36],[72,37,72,38],[72,39,72,40],[72,41,72,42],[72,43,72,44],[72,45,72,46],[72,23,72,24],[72,25,72,26],[72,27,72,28],[72,29,72,30],[72,31,72,32],[72,33,72,34],[71,185,71,186],[71,187,71,188],[71,189,71,190],[71,191,71,192],[72,11,72,12],[72,13,72,14],[72,15,72,16],[72,17,72,18],[72,19,72,20],[72,21,72,22],[71,173,71,174],[71,175,71,176],[71,177,71,178],[71,179,71,180],[71,181,71,182],[71,183,71,184],[71,161,71,162],[71,163,71,164],[71,165,71,166],[71,167,71,168],[71,169,71,170],[71,171,71,172],[71,149,71,150],[71,151,71,152],[71,153,71,154],[71,155,71,156],[71,157,71,158],[71,159,71,160],[71,137,71,138],[71,139,71,140],[71,141,71,142],[71,143,71,144],[71,145,71,146],[71,147,71,148],[71,125,71,126],[71,127,71,128],[71,129,71,130],[71,131,71,132],[71,133,71,134],[71,135,71,136],[71,113,71,114],[71,115,71,116],[71,117,71,118],[71,119,71,120],[71,121,71,122],[71,123,71,124],[71,101,71,102],[71,103,71,104],[71,105,71,106],[71,107,71,108],[71,109,71,110],[71,111,71,112],[71,89,71,90],[71,91,71,92],[71,93,71,94],[71,95,71,96],[71,97,71,98],[71,99,71,100],[71,77,71,78],[71,79,71,80],[71,81,71,82],[71,83,71,84],[71,85,71,86],[71,87,71,88],[71,65,71,66],[71,67,71,68],[71,69,71,70],[71,71,71,72],[71,73,71,74],[71,75,71,76],[71,53,71,54],[71,55,71,56],[71,57,71,58],[71,59,71,60],[71,61,71,62],[71,63,71,64],[71,41,71,42],[71,43,71,44],[71,45,71,46],[71,47,71,48],[71,49,71,50],[71,51,71,52],[71,29,71,30],[71,31,71,32],[71,33,71,34],[71,35,71,36],[71,37,71,38],[71,39,71,40],[70,191,70,192],[71,11,71,12],[71,13,71,14],[71,15,71,16],[71,17,71,18],[71,19,71,20],[71,21,71,22],[71,23,71,24],[71,25,71,26],[71,27,71,28],[70,179,70,180],[70,181,70,182],[70,183,70,184],[70,185,70,186],[70,187,70,188],[70,189,70,190],[70,167,70,168],[70,169,70,170],[70,171,70,172],[70,173,70,174],[70,175,70,176],[70,177,70,178],[70,155,70,156],[70,157,70,158],[70,159,70,160],[70,161,70,162],[70,163,70,164],[70,165,70,166],[70,143,70,144],[70,145,70,146],[70,147,70,148],[70,149,70,150],[70,151,70,152],[70,153,70,154],[70,131,70,132],[70,133,70,134],[70,135,70,136],[70,137,70,138],[70,139,70,140],[70,141,70,142],[70,119,70,120],[70,121,70,122],[70,123,70,124],[70,125,70,126],[70,127,70,128],[70,129,70,130],[70,107,70,108],[70,109,70,110],[70,111,70,112],[70,113,70,114],[70,115,70,116],[70,117,70,118],[70,95,70,96],[70,97,70,98],[70,99,70,100],[70,101,70,102],[70,103,70,104],[70,105,70,106],[70,83,70,84],[70,85,70,86],[70,87,70,88],[70,89,70,90],[70,91,70,92],[70,93,70,94],[70,71,70,72],[70,73,70,74],[70,75,70,76],[70,77,70,78],[70,79,70,80],[70,81,70,82],[70,59,70,60],[70,61,70,62],[70,63,70,64],[70,65,70,66],[70,67,70,68],[70,69,70,70],[70,47,70,48],[70,49,70,50],[70,51,70,52],[70,53,70,54],[70,55,70,56],[70,57,70,58],[70,35,70,36],[70,37,70,38],[70,39,70,40],[70,41,70,42],[70,43,70,44],[70,45,70,46],[70,23,70,24],[70,25,70,26],[70,27,70,28],[70,29,70,30],[70,31,70,32],[70,33,70,34],[70,11,70,12],[70,13,70,14],[70,15,70,16],[70,17,70,18],[70,19,70,20],[70,21,70,22],[67,181,67,182],[67,183,67,184],[67,185,67,186],[67,187,67,188],[67,189,67,190],[67,191,67,192],[67,169,67,170],[67,171,67,172],[67,173,67,174],[67,175,67,176],[67,177,67,178],[67,179,67,180],[67,157,67,158],[67,159,67,160],[67,161,67,162],[67,163,67,164],[67,165,67,166],[67,167,67,168],[67,145,67,146],[67,147,67,148],[67,149,67,150],[67,151,67,152],[67,153,67,154],[67,155,67,156],[67,133,67,134],[67,135,67,136],[67,137,67,138],[67,139,67,140],[67,141,67,142],[67,143,67,144],[67,121,67,122],[67,123,67,124],[67,125,67,126],[67,127,67,128],[67,129,67,130],[67,131,67,132],[67,109,67,110],[67,111,67,112],[67,113,67,114],[67,115,67,116],[67,117,67,118],[67,119,67,120],[67,97,67,98],[67,99,67,100],[67,101,67,102],[67,103,67,104],[67,105,67,106],[67,107,67,108],[67,85,67,86],[67,87,67,88],[67,89,67,90],[67,91,67,92],[67,93,67,94],[67,95,67,96],[67,73,67,74],[67,75,67,76],[67,77,67,78],[67,79,67,80],[67,81,67,82],[67,83,67,84],[67,61,67,62],[67,63,67,64],[67,65,67,66],[67,67,67,68],[67,69,67,70],[67,71,67,72],[67,49,67,50],[67,51,67,52],[67,53,67,54],[67,55,67,56],[67,57,67,58],[67,59,67,60],[67,37,67,38],[67,39,67,40],[67,41,67,42],[67,43,67,44],[67,45,67,46],[67,47,67,48],[67,25,67,26],[67,27,67,28],[67,29,67,30],[67,31,67,32],[67,33,67,34],[67,35,67,36],[47,191,47,192],[56,10,56,15],[56,16,56,17],[67,11,67,12],[67,13,67,14],[67,15,67,16],[67,17,67,18],[67,19,67,20],[67,21,67,22],[67,23,67,24],[47,179,47,180],[47,181,47,182],[47,183,47,184],[47,185,47,186],[47,187,47,188],[47,189,47,190],[47,167,47,168],[47,169,47,170],[47,171,47,172],[47,173,47,174],[47,177,47,178],[47,155,47,156],[47,157,47,158],[47,159,47,160],[47,161,47,162],[47,163,47,164],[47,165,47,166],[47,143,47,144],[47,145,47,146],[47,147,47,148],[47,149,47,150],[47,151,47,152],[47,175,47,176],[47,87,47,88],[47,89,47,90],[47,91,47,92],[47,93,47,94],[47,71,47,72],[47,73,47,74],[47,75,47,76],[47,77,47,78],[47,79,47,80],[47,81,47,82],[47,153,47,154],[47,131,47,132],[47,133,47,134],[47,135,47,136],[47,137,47,138],[47,139,47,140],[47,141,47,142],[47,123,47,124],[47,125,47,126],[47,127,47,128],[47,129,47,130],[47,107,47,108],[47,109,47,110],[47,111,47,112],[47,113,47,114],[47,115,47,116],[47,117,47,118],[47,119,47,120],[47,121,47,122],[47,51,47,52],[47,53,47,54],[47,55,47,56],[47,57,47,58],[47,35,47,36],[47,37,47,38],[47,39,47,40],[47,41,47,42],[47,43,47,44],[47,45,47,46],[47,95,47,96],[47,97,47,98],[47,99,47,100],[47,101,47,102],[47,103,47,104],[47,105,47,106],[47,83,47,84],[47,85,47,86],[46,185,46,186],[46,187,46,188],[46,189,46,190],[46,191,46,192],[47,11,47,12],[47,13,47,14],[47,15,47,16],[47,17,47,18],[47,19,47,20],[47,21,47,22],[46,173,46,174],[46,175,46,176],[46,177,46,178],[46,179,46,180],[46,181,46,182],[46,183,46,184],[46,161,46,162],[46,163,46,164],[46,165,46,166],[46,167,46,168],[46,169,46,170],[46,171,46,172],[46,149,46,150],[46,151,46,152],[46,153,46,154],[47,61,47,62],[47,63,47,64],[47,65,47,66],[47,67,47,68],[47,69,47,70],[46,155,46,156],[47,59,47,60],[46,157,46,158],[46,159,46,160],[46,137,46,138],[46,139,46,140],[46,141,46,142],[46,65,46,66],[46,67,46,68],[46,69,46,70],[46,71,46,72],[46,73,46,74],[46,75,46,76],[46,143,46,144],[46,145,46,146],[46,147,46,148],[46,125,46,126],[46,127,46,128],[46,129,46,130],[46,131,46,132],[46,133,46,134],[46,135,46,136],[46,113,46,114],[46,115,46,116],[46,117,46,118],[46,119,46,120],[46,121,46,122],[46,123,46,124],[46,101,46,102],[46,103,46,104],[46,105,46,106],[46,107,46,108],[46,53,46,54],[46,55,46,56],[46,57,46,58],[46,59,46,60],[46,61,46,62],[46,63,46,64],[46,41,46,42],[46,43,46,44],[46,45,46,46],[46,47,46,48],[46,49,46,50],[46,51,46,52],[46,29,46,30],[46,31,46,32],[46,33,46,34],[46,35,46,36],[46,37,46,38],[46,39,46,40],[45,191,45,192],[46,11,46,12],[46,13,46,14],[46,15,46,16],[46,17,46,18],[46,19,46,20],[46,21,46,22],[46,23,46,24],[46,25,46,26]],"merged_total":1418,"flags":["merged_cut"]}
[]
[null,"Navigation",null,null,null,null,null,null,{"$f":"openingScreenTitle","v":"FHWA Tool for Operations Benefit/Cost (TOPS-BC):  Version 4.0"}]
[null,"Back",null,null,null,null,null,null,null,"PURPOSE:  Estimate Lifecycle Costs of TSM&O Strategies"]
[null,"OPENING SCREEN"]
[null,"GENERAL TOOL OVERVIEW",null,null,null,null,null,null,null,null,"WORK AREA 1 - ESTIMATE AVERAGE ANNUAL COST"]
[null,"WHAT'S NEW"]
[null,"LIST OF ALL WORKSHEETS",null,null,null,null,null,null,null,null,"Traffic Signal Systems: Transit Signal Priority"]
[null,"1) ESTIMATE COSTS"]
[null,"Cost Default Matrix",null,null,null,null,null,null,"Equipment",null,null,null,null,null,null,null,"Useful Life",null,"Capital / Replacement Costs (Total)",null,"O&M Costs (Annual)",null,"Annualized Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Iterative Model Run Overview"]
[null,"Cost Template",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Title","Factor",null,"Result"]
[null,"Traveler Information"]
[null,"En-Route Traveler Information"]
[null,"Pre-Trip Traveler Information",null,null,null,null,null,null,"Basic Infrastructure Equipment (per Intersection)"]
[null,"Traffic Signal Systems (TSS)",null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!L49","v":"TMC Hardware for Freeway Control"},null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!M49","v":5},{"$f":"'Cost Default Matrix'!N49","v":29000},null,{"$f":"'Cost Default Matrix'!O49","v":1600},null,{"$f":"IF(R14>0,S14/R14+U14,U14)","v":7400}]
[null,"Preset Timing",null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!L50","v":"TMC Software/Integration"},null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!M50","v":20},{"$f":"'Cost Default Matrix'!N50","v":3600},null,{"$f":"'Cost Default Matrix'!O50","v":0},null,{"$f":"IF(R15>0,S15/R15+U15,U15)","v":180}]
[null,"Traffic Actuated Timing",null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!L51","v":"Labor"},null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!M51","v":0},{"$f":"'Cost Default Matrix'!N51","v":0},null,{"$f":"'Cost Default Matrix'!O51","v":210},null,210]
[null,"Central Control ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"`"]
[4,"Transit Signal Priority",null,null,null,null,null,null,null,"TOTAL Infrastructure Cost",null,null,null,null,null,null,null,null,{"$f":"SUM(S14:T17)","v":32600},null,{"$f":"SUM(U14:V17)","v":1810},null,{"$f":"SUM(W14:X17)","v":7790}]
[null,"Ramp Metering "]
[null,"Central Control",null,null,null,null,null,null,"Incremental Deployment Equipment (per Transit Vehicle)"]
[null,"Traffic Actuated",null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!L52","v":"Signal Preemption Processor"},null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!M52","v":10},{"$f":"'Cost Default Matrix'!N52","v":460},null,{"$f":"'Cost Default Matrix'!O52","v":10.199999999999999},null,{"$f":"IF(R21>0,S21/R21+U21,U21)","v":56.2}]
[null,"Preset Timing",null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!L53","v":"Cell Based Communications Equipment"},null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!M53","v":10},{"$f":"'Cost Default Matrix'!N53","v":210},null,10,null,31]
[null,"Freight Strategies"]
[null,"Truck Only Lanes",null,null,null,null,null,null,null,"TOTAL Incremental Cost",null,null,null,null,null,null,null,null,{"$f":"SUM(S19:T23)","v":670},null,{"$f":"SUM(U19:V23)","v":20.2},null,{"$f":"SUM(W19:X23)","v":87.2}]
[null,"Compliance"]
[null,"Truck Parking and Reservation Systems",null,null,null,null,null,null,"INPUT",null,"Enter Number of Infrastructure Deployments ",null,null,null,null,null,null,null,null,null,null,null,{"$f":"$R$26*$W$18","v":0}]
[null,"Climbing Lanes"]
[null,"Off Hours Delivery",null,null,null,null,null,null,"INPUT",null,"Enter Number of Incremental Deployments",null,null,null,null,null,null,null,null,null,null,null,{"$f":"$R$28*$W$24","v":0}]
[null,"Active Traffic Management"]
[null,"Variable Speed Limits",null,null,null,null,null,null,"INPUT",null,"Enter Year of Deployment"]
[null,"Part-Time Shoulder Use"]
[null,"Other Strategies",null,null,null,null,null,null,null,null,"Average Annual Cost",null,null,null,null,null,null,null,null,null,null,null,{"$f":"W26+W28","v":0}]
[null,"Traffic Incident Management"]
[null,"Travel Demand Management",null,null,null,null,null,null,null,null,"Levelized Costs (Used for Benefit Cost Ratio Calculation)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Q57*(IF($R$55>0,$R$55,$S$55))*(1+(IF($R$55>0,$R$55,$S$55)))^(IF($R$51>0,$R$51,$S$51)))/((1+(IF($R$55>0,$R$55,$S$55)))^(IF($R$51>0,$R$51,$S$51))-1)","v":0}]
[null,"HOT Lanes"]
[null,"Road Weather Management"]
[null,"Work Zone Management",null,null,null,null,null,null,{"$f":"openingScreenTitle","v":"FHWA Tool for Operations Benefit/Cost (TOPS-BC):  Version 4.0"}]
[null,"Shared Use Mobility",null,null,null,null,null,null,null,"PURPOSE:  Estimate Lifecycle Costs of TSM&O Strategies"]
[null,"Costs Summary",null,null,null,null,null,null,null,null,"WORK AREA 2 - PROJECT STREAM OF COSTS AND ESTIMATE NET PRESENT VALUE"]
[null,"2) ESTIMATE BENEFITS"]
[null,"Parameters",null,null,null,null,null,null,{"$f":"K7","v":"Traffic Signal Systems: Transit Signal Priority"}]
[null,"Strategy Default Impacts"]
[null,"Benefit Template",null,null,null,null,null,null,null,null,null,2013,null,{"$f":"L43+1","v":2014},null,{"$f":"N43+1","v":2015},null,{"$f":"P43+1","v":2016},null,{"$f":"R43+1","v":2017},null,{"$f":"T43+1","v":2018},null,{"$f":"V43+1","v":2019},null,{"$f":"X43+1","v":2020},null,{"$f":"Z43+1","v":2021},null,{"$f":"AB43+1","v":2022},null,{"$f":"AD43+1","v":2023},null,{"$f":"AF43+1","v":2024},null,{"$f":"AH43+1","v":2025},null,{"$f":"AJ43+1","v":2026},null,{"$f":"AL43+1","v":2027},null,{"$f":"AN43+1","v":2028},null,{"$f":"AP43+1","v":2029},null,{"$f":"AR43+1","v":2030},null,{"$f":"AT43+1","v":2031},null,{"$f":"AV43+1","v":2032},null,{"$f":"AX43+1","v":2033},null,{"$f":"AZ43+1","v":2034},null,{"$f":"BB43+1","v":2035},null,{"$f":"BD43+1","v":2036},null,{"$f":"BF43+1","v":2037},null,{"$f":"BH43+1","v":2038},null,{"$f":"BJ43+1","v":2039},null,{"$f":"BL43+1","v":2040},null,{"$f":"BN43+1","v":2041},null,{"$f":"BP43+1","v":2042},null,{"$f":"BR43+1","v":2043},null,{"$f":"BT43+1","v":2044},null,{"$f":"BV43+1","v":2045},null,{"$f":"BX43+1","v":2046},null,{"$f":"BZ43+1","v":2047},null,{"$f":"CB43+1","v":2048},null,{"$f":"CD43+1","v":2049},null,{"$f":"CF43+1","v":2050},null,{"$f":"CH43+1","v":2051},null,{"$f":"CJ43+1","v":2052},null,{"$f":"CL43+1","v":2053},null,{"$f":"CN43+1","v":2054},null,{"$f":"CP43+1","v":2055},null,{"$f":"CR43+1","v":2056},null,{"$f":"CT43+1","v":2057},null,{"$f":"CV43+1","v":2058},null,{"$f":"CX43+1","v":2059},null,{"$f":"CZ43+1","v":2060},null,{"$f":"DB43+1","v":2061},null,{"$f":"DD43+1","v":2062},null,{"$f":"DF43+1","v":2063},null,{"$f":"DH43+1","v":2064},null,{"$f":"DJ43+1","v":2065},null,{"$f":"DL43+1","v":2066},null,{"$f":"DN43+1","v":2067},null,{"$f":"DP43+1","v":2068},null,{"$f":"DR43+1","v":2069},null,{"$f":"DT43+1","v":2070},null,{"$f":"DV43+1","v":2071},null,{"$f":"DX43+1","v":2072},null,{"$f":"DZ43+1","v":2073},null,{"$f":"EB43+1","v":2074},null,{"$f":"ED43+1","v":2075},null,{"$f":"EF43+1","v":2076},null,{"$f":"EH43+1","v":2077},null,{"$f":"EJ43+1","v":2078},null,{"$f":"EL43+1","v":2079},null,{"$f":"EN43+1","v":2080},null,{"$f":"EP43+1","v":2081},null,{"$f":"ER43+1","v":2082},null,{"$f":"ET43+1","v":2083},null,{"$f":"EV43+1","v":2084},null,{"$f":"EX43+1","v":2085},null,{"$f":"EZ43+1","v":2086},null,{"$f":"FB43+1","v":2087},null,{"$f":"FD43+1","v":2088},null,{"$f":"FF43+1","v":2089},null,{"$f":"FH43+1","v":2090},null,{"$f":"FJ43+1","v":2091},null,{"$f":"FL43+1","v":2092},null,{"$f":"FN43+1","v":2093},null,{"$f":"FP43+1","v":2094},null,{"$f":"FR43+1","v":2095},null,{"$f":"FT43+1","v":2096},null,{"$f":"FV43+1","v":2097},null,{"$f":"FX43+1","v":2098},null,{"$f":"FZ43+1","v":2099},null,{"$f":"GB43+1","v":2100},null,{"$f":"GD43+1","v":2101},null,{"$f":"GF43+1","v":2102},null,{"$f":"GH43+1","v":2103}]
[null,"Arterial Strategies",null,null,null,null,null,null,"Cost Item"]
[null,"Traffic Signal Control",null,null,null,null,null,null,"Infrastructure Costs ",null,null,{"$f":"L75","v":0},null,{"$f":"N75","v":0},null,{"$f":"P75","v":0},null,{"$f":"R75","v":0},null,{"$f":"T75","v":0},null,{"$f":"V75","v":0},null,{"$f":"X75","v":0},null,{"$f":"Z75","v":0},null,{"$f":"AB75","v":0},null,{"$f":"AD75","v":0},null,{"$f":"AF75","v":0},null,{"$f":"AH75","v":0},null,{"$f":"AJ75","v":0},null,{"$f":"AL75","v":0},null,{"$f":"AN75","v":0},null,{"$f":"AP75","v":0},null,{"$f":"AR75","v":0},null,{"$f":"AT75","v":0},null,{"$f":"AV75","v":0},null,{"$f":"AX75","v":0},null,{"$f":"AZ75","v":0},null,{"$f":"BB75","v":0},null,{"$f":"BD75","v":0},null,{"$f":"BF75","v":0},null,{"$f":"BH75","v":0},null,{"$f":"BJ75","v":0},null,{"$f":"BL75","v":0},null,{"$f":"BN75","v":0},null,{"$f":"BP75","v":0},null,{"$f":"BR75","v":0},null,{"$f":"BT75","v":0},null,{"$f":"BV75","v":0},null,{"$f":"BX75","v":0},null,{"$f":"BZ75","v":0},null,{"$f":"CB75","v":0},null,{"$f":"CD75","v":0},null,{"$f":"CF75","v":0},null,{"$f":"CH75","v":0},null,{"$f":"CJ75","v":0},null,{"$f":"CL75","v":0},null,{"$f":"CN75","v":0},null,{"$f":"CP75","v":0},null,{"$f":"CR75","v":0},null,{"$f":"CT75","v":0},null,{"$f":"CV75","v":0},null,{"$f":"CX75","v":0},null,{"$f":"CZ75","v":0},null,{"$f":"DB75","v":0},null,{"$f":"DD75","v":0},null,{"$f":"DF75","v":0},null,{"$f":"DH75","v":0},null,{"$f":"DJ75","v":0},null,{"$f":"DL75","v":0},null,{"$f":"DN75","v":0},null,{"$f":"DP75","v":0},null,{"$f":"DR75","v":0},null,{"$f":"DT75","v":0},null,{"$f":"DV75","v":0},null,{"$f":"DX75","v":0},null,{"$f":"DZ75","v":0},null,{"$f":"EB75","v":0},null,{"$f":"ED75","v":0},null,{"$f":"EF75","v":0},null,{"$f":"EH75","v":0},null,{"$f":"EJ75","v":0},null,{"$f":"EL75","v":0},null,{"$f":"EN75","v":0},null,{"$f":"EP75","v":0},null,{"$f":"ER75","v":0},null,{"$f":"ET75","v":0},null,{"$f":"EV75","v":0},null,{"$f":"EX75","v":0},null,{"$f":"EZ75","v":0},null,{"$f":"FB75","v":0},null,{"$f":"FD75","v":0},null,{"$f":"FF75","v":0},null,{"$f":"FH75","v":0},null,{"$f":"FJ75","v":0},null,{"$f":"FL75","v":0},null,{"$f":"FN75","v":0},null,{"$f":"FP75","v":0},null,{"$f":"FR75","v":0},null,{"$f":"FT75","v":0},null,{"$f":"FV75","v":0},null,{"$f":"FX75","v":0},null,{"$f":"FZ75","v":0},null,{"$f":"GB75","v":0},null,{"$f":"GD75","v":0},null,{"$f":"GF75","v":0},null,{"$f":"GH75","v":0},null,{"$f":"GJ75","v":0}]
[null,"Freeway Strategies",null,null,null,null,null,null,"Incremental Costs",null,null,{"$f":"L81","v":0},null,{"$f":"N81","v":0},null,{"$f":"P81","v":0},null,{"$f":"R81","v":0},null,{"$f":"T81","v":0},null,{"$f":"V81","v":0},null,{"$f":"X81","v":0},null,{"$f":"Z81","v":0},null,{"$f":"AB81","v":0},null,{"$f":"AD81","v":0},null,{"$f":"AF81","v":0},null,{"$f":"AH81","v":0},null,{"$f":"AJ81","v":0},null,{"$f":"AL81","v":0},null,{"$f":"AN81","v":0},null,{"$f":"AP81","v":0},null,{"$f":"AR81","v":0},null,{"$f":"AT81","v":0},null,{"$f":"AV81","v":0},null,{"$f":"AX81","v":0},null,{"$f":"AZ81","v":0},null,{"$f":"BB81","v":0},null,{"$f":"BD81","v":0},null,{"$f":"BF81","v":0},null,{"$f":"BH81","v":0},null,{"$f":"BJ81","v":0},null,{"$f":"BL81","v":0},null,{"$f":"BN81","v":0},null,{"$f":"BP81","v":0},null,{"$f":"BR81","v":0},null,{"$f":"BT81","v":0},null,{"$f":"BV81","v":0},null,{"$f":"BX81","v":0},null,{"$f":"BZ81","v":0},null,{"$f":"CB81","v":0},null,{"$f":"CD81","v":0},null,{"$f":"CF81","v":0},null,{"$f":"CH81","v":0},null,{"$f":"CJ81","v":0},null,{"$f":"CL81","v":0},null,{"$f":"CN81","v":0},null,{"$f":"CP81","v":0},null,{"$f":"CR81","v":0},null,{"$f":"CT81","v":0},null,{"$f":"CV81","v":0},null,{"$f":"CX81","v":0},null,{"$f":"CZ81","v":0},null,{"$f":"DB81","v":0},null,{"$f":"DD81","v":0},null,{"$f":"DF81","v":0},null,{"$f":"DH81","v":0},null,{"$f":"DJ81","v":0},null,{"$f":"DL81","v":0},null,{"$f":"DN81","v":0},null,{"$f":"DP81","v":0},null,{"$f":"DR81","v":0},null,{"$f":"DT81","v":0},null,{"$f":"DV81","v":0},null,{"$f":"DX81","v":0},null,{"$f":"DZ81","v":0},null,{"$f":"EB81","v":0},null,{"$f":"ED81","v":0},null,{"$f":"EF81","v":0},null,{"$f":"EH81","v":0},null,{"$f":"EJ81","v":0},null,{"$f":"EL81","v":0},null,{"$f":"EN81","v":0},null,{"$f":"EP81","v":0},null,{"$f":"ER81","v":0},null,{"$f":"ET81","v":0},null,{"$f":"EV81","v":0},null,{"$f":"EX81","v":0},null,{"$f":"EZ81","v":0},null,{"$f":"FB81","v":0},null,{"$f":"FD81","v":0},null,{"$f":"FF81","v":0},null,{"$f":"FH81","v":0},null,{"$f":"FJ81","v":0},null,{"$f":"FL81","v":0},null,{"$f":"FN81","v":0},null,{"$f":"FP81","v":0},null,{"$f":"FR81","v":0},null,{"$f":"FT81","v":0},null,{"$f":"FV81","v":0},null,{"$f":"FX81","v":0},null,{"$f":"FZ81","v":0},null,{"$f":"GB81","v":0},null,{"$f":"GD81","v":0},null,{"$f":"GF81","v":0},null,{"$f":"GH81","v":0},null,{"$f":"GJ81","v":0}]
[null,"Ramp Metering",null,null,null,null,null,null,"Total Annual Cost",null,null,{"$f":"SUM(L45:M46)","v":0},null,{"$f":"SUM(N45:O46)","v":0},null,{"$f":"SUM(P45:Q46)","v":0},null,{"$f":"SUM(R45:S46)","v":0},null,{"$f":"SUM(T45:U46)","v":0},null,{"$f":"SUM(V45:W46)","v":0},null,{"$f":"SUM(X45:Y46)","v":0},null,{"$f":"SUM(Z45:AA46)","v":0},null,{"$f":"SUM(AB45:AC46)","v":0},null,{"$f":"SUM(AD45:AE46)","v":0},null,{"$f":"SUM(AF45:AG46)","v":0},null,{"$f":"SUM(AH45:AI46)","v":0},null,{"$f":"SUM(AJ45:AK46)","v":0},null,{"$f":"SUM(AL45:AM46)","v":0},null,{"$f":"SUM(AN45:AO46)","v":0},null,{"$f":"SUM(AP45:AQ46)","v":0},null,{"$f":"SUM(AR45:AS46)","v":0},null,{"$f":"SUM(AT45:AU46)","v":0},null,{"$f":"SUM(AV45:AW46)","v":0},null,{"$f":"SUM(AX45:AY46)","v":0},null,{"$f":"SUM(AZ45:BA46)","v":0},null,{"$f":"SUM(BB45:BC46)","v":0},null,{"$f":"SUM(BD45:BE46)","v":0},null,{"$f":"SUM(BF45:BG46)","v":0},null,{"$f":"SUM(BH45:BI46)","v":0},null,{"$f":"SUM(BJ45:BK46)","v":0},null,{"$f":"SUM(BL45:BM46)","v":0},null,{"$f":"SUM(BN45:BO46)","v":0},null,{"$f":"SUM(BP45:BQ46)","v":0},null,{"$f":"SUM(BR45:BS46)","v":0},null,{"$f":"SUM(BT45:BU46)","v":0},null,{"$f":"SUM(BV45:BW46)","v":0},null,{"$f":"SUM(BX45:BY46)","v":0},null,{"$f":"SUM(BZ45:CA46)","v":0},null,{"$f":"SUM(CB45:CC46)","v":0},null,{"$f":"SUM(CD45:CE46)","v":0},null,{"$f":"SUM(CF45:CG46)","v":0},null,{"$f":"SUM(CH45:CI46)","v":0},null,{"$f":"SUM(CJ45:CK46)","v":0},null,{"$f":"SUM(CL45:CM46)","v":0},null,{"$f":"SUM(CN45:CO46)","v":0},null,{"$f":"SUM(CP45:CQ46)","v":0},null,{"$f":"SUM(CR45:CS46)","v":0},null,{"$f":"SUM(CT45:CU46)","v":0},null,{"$f":"SUM(CV45:CW46)","v":0},null,{"$f":"SUM(CX45:CY46)","v":0},null,{"$f":"SUM(CZ45:DA46)","v":0},null,{"$f":"SUM(DB45:DC46)","v":0},null,{"$f":"SUM(DD45:DE46)","v":0},null,{"$f":"SUM(DF45:DG46)","v":0},null,{"$f":"SUM(DH45:DI46)","v":0},null,{"$f":"SUM(DJ45:DK46)","v":0},null,{"$f":"SUM(DL45:DM46)","v":0},null,{"$f":"SUM(DN45:DO46)","v":0},null,{"$f":"SUM(DP45:DQ46)","v":0},null,{"$f":"SUM(DR45:DS46)","v":0},null,{"$f":"SUM(DT45:DU46)","v":0},null,{"$f":"SUM(DV45:DW46)","v":0},null,{"$f":"SUM(DX45:DY46)","v":0},null,{"$f":"SUM(DZ45:EA46)","v":0},null,{"$f":"SUM(EB45:EC46)","v":0},null,{"$f":"SUM(ED45:EE46)","v":0},null,{"$f":"SUM(EF45:EG46)","v":0},null,{"$f":"SUM(EH45:EI46)","v":0},null,{"$f":"SUM(EJ45:EK46)","v":0},null,{"$f":"SUM(EL45:EM46)","v":0},null,{"$f":"SUM(EN45:EO46)","v":0},null,{"$f":"SUM(EP45:EQ46)","v":0},null,{"$f":"SUM(ER45:ES46)","v":0},null,{"$f":"SUM(ET45:EU46)","v":0},null,{"$f":"SUM(EV45:EW46)","v":0},null,{"$f":"SUM(EX45:EY46)","v":0},null,{"$f":"SUM(EZ45:FA46)","v":0},null,{"$f":"SUM(FB45:FC46)","v":0},null,{"$f":"SUM(FD45:FE46)","v":0},null,{"$f":"SUM(FF45:FG46)","v":0},null,{"$f":"SUM(FH45:FI46)","v":0},null,{"$f":"SUM(FJ45:FK46)","v":0},null,{"$f":"SUM(FL45:FM46)","v":0},null,{"$f":"SUM(FN45:FO46)","v":0},null,{"$f":"SUM(FP45:FQ46)","v":0},null,{"$f":"SUM(FR45:FS46)","v":0},null,{"$f":"SUM(FT45:FU46)","v":0},null,{"$f":"SUM(FV45:FW46)","v":0},null,{"$f":"SUM(FX45:FY46)","v":0},null,{"$f":"SUM(FZ45:GA46)","v":0},null,{"$f":"SUM(GB45:GC46)","v":0},null,{"$f":"SUM(GD45:GE46)","v":0},null,{"$f":"SUM(GF45:GG46)","v":0},null,{"$f":"SUM(GH45:GI46)","v":0},null,{"$f":"SUM(GJ45:GK46)","v":0}]
[null,"Traffic Incident Management",null,null,null,null,null,null,"Cumulative Cost",null,null,{"$f":"L47","v":0},null,{"$f":"L48+N47","v":0},null,{"$f":"N48+P47","v":0},null,{"$f":"P48+R47","v":0},null,{"$f":"R48+T47","v":0},null,{"$f":"T48+V47","v":0},null,{"$f":"V48+X47","v":0},null,{"$f":"X48+Z47","v":0},null,{"$f":"Z48+AB47","v":0},null,{"$f":"AB48+AD47","v":0},null,{"$f":"AD48+AF47","v":0},null,{"$f":"AF48+AH47","v":0},null,{"$f":"AH48+AJ47","v":0},null,{"$f":"AJ48+AL47","v":0},null,{"$f":"AL48+AN47","v":0},null,{"$f":"AN48+AP47","v":0},null,{"$f":"AP48+AR47","v":0},null,{"$f":"AR48+AT47","v":0},null,{"$f":"AT48+AV47","v":0},null,{"$f":"AV48+AX47","v":0},null,{"$f":"AX48+AZ47","v":0},null,{"$f":"AZ48+BB47","v":0},null,{"$f":"BB48+BD47","v":0},null,{"$f":"BD48+BF47","v":0},null,{"$f":"BF48+BH47","v":0},null,{"$f":"BH48+BJ47","v":0},null,{"$f":"BJ48+BL47","v":0},null,{"$f":"BL48+BN47","v":0},null,{"$f":"BN48+BP47","v":0},null,{"$f":"BP48+BR47","v":0},null,{"$f":"BR48+BT47","v":0},null,{"$f":"BT48+BV47","v":0},null,{"$f":"BV48+BX47","v":0},null,{"$f":"BX48+BZ47","v":0},null,{"$f":"BZ48+CB47","v":0},null,{"$f":"CB48+CD47","v":0},null,{"$f":"CD48+CF47","v":0},null,{"$f":"CF48+CH47","v":0},null,{"$f":"CH48+CJ47","v":0},null,{"$f":"CJ48+CL47","v":0},null,{"$f":"CL48+CN47","v":0},null,{"$f":"CN48+CP47","v":0},null,{"$f":"CP48+CR47","v":0},null,{"$f":"CR48+CT47","v":0},null,{"$f":"CT48+CV47","v":0},null,{"$f":"CV48+CX47","v":0},null,{"$f":"CX48+CZ47","v":0},null,{"$f":"CZ48+DB47","v":0},null,{"$f":"DB48+DD47","v":0},null,{"$f":"DD48+DF47","v":0},null,{"$f":"DF48+DH47","v":0},null,{"$f":"DH48+DJ47","v":0},null,{"$f":"DJ48+DL47","v":0},null,{"$f":"DL48+DN47","v":0},null,{"$f":"DN48+DP47","v":0},null,{"$f":"DP48+DR47","v":0},null,{"$f":"DR48+DT47","v":0},null,{"$f":"DT48+DV47","v":0},null,{"$f":"DV48+DX47","v":0},null,{"$f":"DX48+DZ47","v":0},null,{"$f":"DZ48+EB47","v":0},null,{"$f":"EB48+ED47","v":0},null,{"$f":"ED48+EF47","v":0},null,{"$f":"EF48+EH47","v":0},null,{"$f":"EH48+EJ47","v":0},null,{"$f":"EJ48+EL47","v":0},null,{"$f":"EL48+EN47","v":0},null,{"$f":"EN48+EP47","v":0},null,{"$f":"EP48+ER47","v":0},null,{"$f":"ER48+ET47","v":0},null,{"$f":"ET48+EV47","v":0},null,{"$f":"EV48+EX47","v":0},null,{"$f":"EX48+EZ47","v":0},null,{"$f":"EZ48+FB47","v":0},null,{"$f":"FB48+FD47","v":0},null,{"$f":"FD48+FF47","v":0},null,{"$f":"FF48+FH47","v":0},null,{"$f":"FH48+FJ47","v":0},null,{"$f":"FJ48+FL47","v":0},null,{"$f":"FL48+FN47","v":0},null,{"$f":"FN48+FP47","v":0},null,{"$f":"FP48+FR47","v":0},null,{"$f":"FR48+FT47","v":0},null,{"$f":"FT48+FV47","v":0},null,{"$f":"FV48+FX47","v":0},null,{"$f":"FX48+FZ47","v":0},null,{"$f":"FZ48+GB47","v":0},null,{"$f":"GB48+GD47","v":0},null,{"$f":"GD48+GF47","v":0},null,{"$f":"GF48+GH47","v":0},null,{"$f":"GH48+GJ47","v":0}]
[null,"Traveler Information"]
[null,"En-Route Traveler Information"]
[null,"Pre-Trip Traveler Information",null,null,null,null,null,null,"INPUT",null,"Enter Number of Years in the Analysis Time Horizon ",null,null,null,null,null,null,null,20,"Source:   TIGER Grant Application Recommendations"]
[null,"Freight Strategies and Systems"]
[null,"Truck Only Lanes",null,null,null,null,null,null,"INPUT",null,"Enter the Beginning Year of the Analysis",null,null,null,null,null,null,null,2019]
[null,"Compliance"]
[null,"Truck Parking and Reservation Systems",null,null,null,null,null,null,"INPUT ",null,"Enter Discount Rate",null,null,null,null,null,null,null,{"$f":"Parameters!$P$27","v":7.0000000000000007E-2},"Source:  Office of Management and Budget"]
[null,"Climbing Lanes"]
[null,"Off Hours Delivery",null,null,null,null,null,null,null,null,"NET PRESENT VALUE OF COSTS",null,null,null,null,null,{"$f":"(NPV(IF($R$55>0,$R$55,$S$55),INDIRECT(ADDRESS(ROW(R47),((IF($R$53>0,$R$53,$S$53))-2013)*2+(COLUMN($L$47)))):INDIRECT(ADDRESS(ROW($L$47),((IF($R$53>0,$R$53,$S$53)+((IF($R$51>0,$R$51,$S$51))*2)-1)-IF($R$53>0,$R$53,$S$53)+COLUMN(INDIRECT(ADDRESS(ROW($L$47),((IF($R$53>0,$R$53,$S$53)-2013)*2))))+COLUMN($L$47))))))+(VALUE(INDIRECT(ADDRESS(ROW(R47),((IF($R$53>0,$R$53,$S$53))-2013)*2+(COLUMN($J$47))))))","v":0}]
[null,"Active Traffic Management",null,null,null,null,null,null,null,null,null,{"$f":"IF(R53>0,R53,S53)","v":2019},"TO ",{"$f":"IF(R51>0, R51+L58,S51+L58)","v":2039}]
[null,"Variable Speed Limits"]
[null,"Part-Time Shoulder Use"]
[null,"Other Strategies"]
[null,"HOT Lanes"]
[null,"Travel Demand Management"]
[null,"Road Weather Management"]
[null,"Work Zone Management"]
[null,"Shared Use Mobility",null,null,null,null,null,null,"WORKING CALCULATIONS SHEET -- DO NOT MODIFY VALUES IN THIS SECTION"]
[null,"3) MY DEPLOYMENTS"]
[null,"4) RESULTS TEMPLATE",null,null,null,null,null,null,null,"Cost Item",null,2013,null,{"$f":"L68+1","v":2014},null,{"$f":"N68+1","v":2015},null,{"$f":"P68+1","v":2016},null,{"$f":"R68+1","v":2017},null,{"$f":"T68+1","v":2018},null,{"$f":"V68+1","v":2019},null,{"$f":"X68+1","v":2020},null,{"$f":"Z68+1","v":2021},null,{"$f":"AB68+1","v":2022},null,{"$f":"AD68+1","v":2023},null,{"$f":"AF68+1","v":2024},null,{"$f":"AH68+1","v":2025},null,{"$f":"AJ68+1","v":2026},null,{"$f":"AL68+1","v":2027},null,{"$f":"AN68+1","v":2028},null,{"$f":"AP68+1","v":2029},null,{"$f":"AR68+1","v":2030},null,{"$f":"AT68+1","v":2031},null,{"$f":"AV68+1","v":2032},null,{"$f":"AX68+1","v":2033},null,{"$f":"AZ68+1","v":2034},null,{"$f":"BB68+1","v":2035},null,{"$f":"BD68+1","v":2036},null,{"$f":"BF68+1","v":2037},null,{"$f":"BH68+1","v":2038},null,{"$f":"BJ68+1","v":2039},null,{"$f":"BL68+1","v":2040},null,{"$f":"BN68+1","v":2041},null,{"$f":"BP68+1","v":2042},null,{"$f":"BR68+1","v":2043},null,{"$f":"BT68+1","v":2044},null,{"$f":"BV68+1","v":2045},null,{"$f":"BX68+1","v":2046},null,{"$f":"BZ68+1","v":2047},null,{"$f":"CB68+1","v":2048},null,{"$f":"CD68+1","v":2049},null,{"$f":"CF68+1","v":2050},null,{"$f":"CH68+1","v":2051},null,{"$f":"CJ68+1","v":2052},null,{"$f":"CL68+1","v":2053},null,{"$f":"CN68+1","v":2054},null,{"$f":"CP68+1","v":2055},null,{"$f":"CR68+1","v":2056},null,{"$f":"CT68+1","v":2057},null,{"$f":"CV68+1","v":2058},null,{"$f":"CX68+1","v":2059},null,{"$f":"CZ68+1","v":2060},null,{"$f":"DB68+1","v":2061},null,{"$f":"DD68+1","v":2062},null,{"$f":"DF68+1","v":2063},null,{"$f":"DH68+1","v":2064},null,{"$f":"DJ68+1","v":2065},null,{"$f":"DL68+1","v":2066},null,{"$f":"DN68+1","v":2067},null,{"$f":"DP68+1","v":2068},null,{"$f":"DR68+1","v":2069},null,{"$f":"DT68+1","v":2070},null,{"$f":"DV68+1","v":2071},null,{"$f":"DX68+1","v":2072},null,{"$f":"DZ68+1","v":2073},null,{"$f":"EB68+1","v":2074},null,{"$f":"ED68+1","v":2075},null,{"$f":"EF68+1","v":2076},null,{"$f":"EH68+1","v":2077},null,{"$f":"EJ68+1","v":2078},null,{"$f":"EL68+1","v":2079},null,{"$f":"EN68+1","v":2080},null,{"$f":"EP68+1","v":2081},null,{"$f":"ER68+1","v":2082},null,{"$f":"ET68+1","v":2083},null,{"$f":"EV68+1","v":2084},null,{"$f":"EX68+1","v":2085},null,{"$f":"EZ68+1","v":2086},null,{"$f":"FB68+1","v":2087},null,{"$f":"FD68+1","v":2088},null,{"$f":"FF68+1","v":2089},null,{"$f":"FH68+1","v":2090},null,{"$f":"FJ68+1","v":2091},null,{"$f":"FL68+1","v":2092},null,{"$f":"FN68+1","v":2093},null,{"$f":"FP68+1","v":2094},null,{"$f":"FR68+1","v":2095},null,{"$f":"FT68+1","v":2096},null,{"$f":"FV68+1","v":2097},null,{"$f":"FX68+1","v":2098},null,{"$f":"FZ68+1","v":2099},null,{"$f":"GB68+1","v":2100},null,{"$f":"GD68+1","v":2101},null,{"$f":"GF68+1","v":2102},null,{"$f":"GH68+1","v":2103}]
[]
[null,null,null,null,null,null,null,null,"Basic Infrastructure Equipment (per Intersection)"]
[null,null,null,null,null,null,null,null,null,{"$f":"J14","v":"TMC Hardware for Freeway Control"},null,{"$f":"IF(L$68<$R$30,0,IF($R14>0,IF(0=MOD(L$68-$R$30,$R14),$S14+$U14,$U14),IF(L$68>($R$30-1),$U14,0))*$R$26)","v":0},null,{"$f":"IF(N$68<$R$30,0,IF($R14>0,IF(0=MOD(N$68-$R$30,$R14),$S14+$U14,$U14),IF(N$68>($R$30-1),$U14,0))*$R$26)","v":0},null,{"$f":"IF(P$68<$R$30,0,IF($R14>0,IF(0=MOD(P$68-$R$30,$R14),$S14+$U14,$U14),IF(P$68>($R$30-1),$U14,0))*$R$26)","v":0},null,{"$f":"IF(R$68<$R$30,0,IF($R14>0,IF(0=MOD(R$68-$R$30,$R14),$S14+$U14,$U14),IF(R$68>($R$30-1),$U14,0))*$R$26)","v":0},null,{"$f":"IF(T$68<$R$30,0,IF($R14>0,IF(0=MOD(T$68-$R$30,$R14),$S14+$U14,$U14),IF(T$68>($R$30-1),$U14,0))*$R$26)","v":0},null,{"$f":"IF(V$68<$R$30,0,IF($R14>0,IF(0=MOD(V$68-$R$30,$R14),$S14+$U14,$U14),IF(V$68>($R$30-1),$U14,0))*$R$26)","v":0},null,{"$f":"IF(X$68<$R$30,0,IF($R14>0,IF(0=MOD(X$68-$R$30,$R14),$S14+$U14,$U14),IF(X$68>($R$30-1),$U14,0))*$R$26)","v":0},null,{"$f":"IF(Z$68<$R$30,0,IF($R14>0,IF(0=MOD(Z$68-$R$30,$R14),$S14+$U14,$U14),IF(Z$68>($R$30-1),$U14,0))*$R$26)","v":0},null,{"$f":"IF(AB$68<$R$30,0,IF($R14>0,IF(0=MOD(AB$68-$R$30,$R14),$S14+$U14,$U14),IF(AB$68>($R$30-1),$U14,0))*$R$26)","v":0},null,{"$f":"IF(AD$68<$R$30,0,IF($R14>0,IF(0=MOD(AD$68-$R$30,$R14),$S14+$U14,$U14),IF(AD$68>($R$30-1),$U14,0))*$R$26)","v":0},null,{"$f":"IF(AF$68<$R$30,0,IF($R14>0,IF(0=MOD(AF$68-$R$30,$R14),$S14+$U14,$U14),IF(AF$68>($R$30-1),$U14,0))*$R$26)","v":0},null,{"$f":"IF(AH$68<$R$30,0,IF($R14>0,IF(0=MOD(AH$68-$R$30,$R14),$S14+$U14,$U14),IF(AH$68>($R$30-1),$U14,0))*$R$26)","v":0},null,{"$f":"IF(AJ$68<$R$30,0,IF($R14>0,IF(0=MOD(AJ$68-$R$30,$R14),$S14+$U14,$U14),IF(AJ$68>($R$30-1),$U14,0))*$R$26)","v":0},null,{"$f":"IF(AL$68<$R$30,0,IF($R14>0,IF(0=MOD(AL$68-$R$30,$R14),$S14+$U14,$U14),IF(AL$68>($R$30-1),$U14,0))*$R$26)","v":0},null,{"$f":"IF(AN$68<$R$30,0,IF($R14>0,IF(0=MOD(AN$68-$R$30,$R14),$S14+$U14,$U14),IF(AN$68>($R$30-1),$U14,0))*$R$26)","v":0},null,{"$f":"IF(AP$68<$R$30,0,IF($R14>0,IF(0=MOD(AP$68-$R$30,$R14),$S14+$U14,$U14),IF(AP$68>($R$30-1),$U14,0))*$R$26)","v":0},null,{"$f":"IF(AR$68<$R$30,0,IF($R14>0,IF(0=MOD(AR$68-$R$30,$R14),$S14+$U14,$U14),IF(AR$68>($R$30-1),$U14,0))*$R$26)","v":0},null,{"$f":"IF(AT$68<$R$30,0,IF($R14>0,IF(0=MOD(AT$68-$R$30,$R14),$S14+$U14,$U14),IF(AT$68>($R$30-1),$U14,0))*$R$26)","v":0},null,{"$f":"IF(AV$68<$R$30,0,IF($R14>0,IF(0=MOD(AV$68-$R$30,$R14),$S14+$U14,$U14),IF(AV$68>($R$30-1),$U14,0))*$R$26)","v":0},null,{"$f":"IF(AX$68<$R$30,0,IF($R14>0,IF(0=MOD(AX$68-$R$30,$R14),$S14+$U14,$U14),IF(AX$68>($R$30-1),$U14,0))*$R$26)","v":0},null,{"$f":"IF(AZ$68<$R$30,0,IF($R14>0,IF(0=MOD(AZ$68-$R$30,$R14),$S14+$U14,$U14),IF(AZ$68>($R$30-1),$U14,0))*$R$26)","v":0},null,{"$f":"IF(BB$68<$R$30,0,IF($R14>0,IF(0=MOD(BB$68-$R$30,$R14),$S14+$U14,$U14),IF(BB$68>($R$30-1),$U14,0))*$R$26)","v":0},null,{"$f":"IF(BD$68<$R$30,0,IF($R14>0,IF(0=MOD(BD$68-$R$30,$R14),$S14+$U14,$U14),IF(BD$68>($R$30-1),$U14,0))*$R$26)","v":0},null,{"$f":"IF(BF$68<$R$30,0,IF($R14>0,IF(0=MOD(BF$68-$R$30,$R14),$S14+$U14,$U14),IF(BF$68>($R$30-1),$U14,0))*$R$26)","v":0},null,{"$f":"IF(BH$68<$R$30,0,IF($R14>0,IF(0=MOD(BH$68-$R$30,$R14),$S14+$U14,$U14),IF(BH$68>($R$30-1),$U14,0))*$R$26)","v":0},null,{"$f":"IF(BJ$68<$R$30,0,IF($R14>0,IF(0=MOD(BJ$68-$R$30,$R14),$S14+$U14,$U14),IF(BJ$68>($R$30-1),$U14,0))*$R$26)","v":0},null,{"$f":"IF(BL$68<$R$30,0,IF($R14>0,IF(0=MOD(BL$68-$R$30,$R14),$S14+$U14,$U14),IF(BL$68>($R$30-1),$U14,0))*$R$26)","v":0},null,{"$f":"IF(BN$68<$R$30,0,IF($R14>0,IF(0=MOD(BN$68-$R$30,$R14),$S14+$U14,$U14),IF(BN$68>($R$30-1),$U14,0))*$R$26)","v":0},null,{"$f":"IF(BP$68<$R$30,0,IF($R14>0,IF(0=MOD(BP$68-$R$30,$R14),$S14+$U14,$U14),IF(BP$68>($R$30-1),$U14,0))*$R$26)","v":0},null,{"$f":"IF(BR$68<$R$30,0,IF($R14>0,IF(0=MOD(BR$68-$R$30,$R14),$S14+$U14,$U14),IF(BR$68>($R$30-1),$U14,0))*$R$26)","v":0},null,{"$f":"IF(BT$68<$R$30,0,IF($R14>0,IF(0=MOD(BT$68-$R$30,$R14),$S14+$U14,$U14),IF(BT$68>($R$30-1),$U14,0))*$R$26)","v":0},null,{"$f":"IF(BV$68<$R$30,0,IF($R14>0,IF(0=MOD(BV$68-$R$30,$R14),$S14+$U14,$U14),IF(BV$68>($R$30-1),$U14,0))*$R$26)","v":0},null,{"$f":"IF(BX$68<$R$30,0,IF($R14>0,IF(0=MOD(BX$68-$R$30,$R14),$S14+$U14,$U14),IF(BX$68>($R$30-1),$U14,0))*$R$26)","v":0},null,{"$f":"IF(BZ$68<$R$30,0,IF($R14>0,IF(0=MOD(BZ$68-$R$30,$R14),$S14+$U14,$U14),IF(BZ$68>($R$30-1),$U14,0))*$R$26)","v":0},null,{"$f":"IF(CB$68<$R$30,0,IF($R14>0,IF(0=MOD(CB$68-$R$30,$R14),$S14+$U14,$U14),IF(CB$68>($R$30-1),$U14,0))*$R$26)","v":0},null,{"$f":"IF(CD$68<$R$30,0,IF($R14>0,IF(0=MOD(CD$68-$R$30,$R14),$S14+$U14,$U14),IF(CD$68>($R$30-1),$U14,0))*$R$26)","v":0},null,{"$f":"IF(CF$68<$R$30,0,IF($R14>0,IF(0=MOD(CF$68-$R$30,$R14),$S14+$U14,$U14),IF(CF$68>($R$30-1),$U14,0))*$R$26)","v":0},null,{"$f":"IF(CH$68<$R$30,0,IF($R14>0,IF(0=MOD(CH$68-$R$30,$R14),$S14+$U14,$U14),IF(CH$68>($R$30-1),$U14,0))*$R$26)","v":0},null,{"$f":"IF(CJ$68<$R$30,0,IF($R14>0,IF(0=MOD(CJ$68-$R$30,$R14),$S14+$U14,$U14),IF(CJ$68>($R$30-1),$U14,0))*$R$26)","v":0},null,{"$f":"IF(CL$68<$R$30,0,IF($R14>0,IF(0=MOD(CL$68-$R$30,$R14),$S14+$U14,$U14),IF(CL$68>($R$30-1),$U14,0))*$R$26)","v":0},null,{"$f":"IF(CN$68<$R$30,0,IF($R14>0,IF(0=MOD(CN$68-$R$30,$R14),$S14+$U14,$U14),IF(CN$68>($R$30-1),$U14,0))*$R$26)","v":0},null,{"$f":"IF(CP$68<$R$30,0,IF($R14>0,IF(0=MOD(CP$68-$R$30,$R14),$S14+$U14,$U14),IF(CP$68>($R$30-1),$U14,0))*$R$26)","v":0},null,{"$f":"IF(CR$68<$R$30,0,IF($R14>0,IF(0=MOD(CR$68-$R$30,$R14),$S14+$U14,$U14),IF(CR$68>($R$30-1),$U14,0))*$R$26)","v":0},null,{"$f":"IF(CT$68<$R$30,0,IF($R14>0,IF(0=MOD(CT$68-$R$30,$R14),$S14+$U14,$U14),IF(CT$68>($R$30-1),$U14,0))*$R$26)","v":0},null,{"$f":"IF(CV$68<$R$30,0,IF($R14>0,IF(0=MOD(CV$68-$R$30,$R14),$S14+$U14,$U14),IF(CV$68>($R$30-1),$U14,0))*$R$26)","v":0},null,{"$f":"IF(CX$68<$R$30,0,IF($R14>0,IF(0=MOD(CX$68-$R$30,$R14),$S14+$U14,$U14),IF(CX$68>($R$30-1),$U14,0))*$R$26)","v":0},null,{"$f":"IF(CZ$68<$R$30,0,IF($R14>0,IF(0=MOD(CZ$68-$R$30,$R14),$S14+$U14,$U14),IF(CZ$68>($R$30-1),$U14,0))*$R$26)","v":0},null,{"$f":"IF(DB$68<$R$30,0,IF($R14>0,IF(0=MOD(DB$68-$R$30,$R14),$S14+$U14,$U14),IF(DB$68>($R$30-1),$U14,0))*$R$26)","v":0},null,{"$f":"IF(DD$68<$R$30,0,IF($R14>0,IF(0=MOD(DD$68-$R$30,$R14),$S14+$U14,$U14),IF(DD$68>($R$30-1),$U14,0))*$R$26)","v":0},null,{"$f":"IF(DF$68<$R$30,0,IF($R14>0,IF(0=MOD(DF$68-$R$30,$R14),$S14+$U14,$U14),IF(DF$68>($R$30-1),$U14,0))*$R$26)","v":0},null,{"$f":"IF(DH$68<$R$30,0,IF($R14>0,IF(0=MOD(DH$68-$R$30,$R14),$S14+$U14,$U14),IF(DH$68>($R$30-1),$U14,0))*$R$26)","v":0},null,{"$f":"IF(DJ$68<$R$30,0,IF($R14>0,IF(0=MOD(DJ$68-$R$30,$R14),$S14+$U14,$U14),IF(DJ$68>($R$30-1),$U14,0))*$R$26)","v":0},null,{"$f":"IF(DL$68<$R$30,0,IF($R14>0,IF(0=MOD(DL$68-$R$30,$R14),$S14+$U14,$U14),IF(DL$68>($R$30-1),$U14,0))*$R$26)","v":0},null,{"$f":"IF(DN$68<$R$30,0,IF($R14>0,IF(0=MOD(DN$68-$R$30,$R14),$S14+$U14,$U14),IF(DN$68>($R$30-1),$U14,0))*$R$26)","v":0},null,{"$f":"IF(DP$68<$R$30,0,IF($R14>0,IF(0=MOD(DP$68-$R$30,$R14),$S14+$U14,$U14),IF(DP$68>($R$30-1),$U14,0))*$R$26)","v":0},null,{"$f":"IF(DR$68<$R$30,0,IF($R14>0,IF(0=MOD(DR$68-$R$30,$R14),$S14+$U14,$U14),IF(DR$68>($R$30-1),$U14,0))*$R$26)","v":0},null,{"$f":"IF(DT$68<$R$30,0,IF($R14>0,IF(0=MOD(DT$68-$R$30,$R14),$S14+$U14,$U14),IF(DT$68>($R$30-1),$U14,0))*$R$26)","v":0},null,{"$f":"IF(DV$68<$R$30,0,IF($R14>0,IF(0=MOD(DV$68-$R$30,$R14),$S14+$U14,$U14),IF(DV$68>($R$30-1),$U14,0))*$R$26)","v":0},null,{"$f":"IF(DX$68<$R$30,0,IF($R14>0,IF(0=MOD(DX$68-$R$30,$R14),$S14+$U14,$U14),IF(DX$68>($R$30-1),$U14,0))*$R$26)","v":0},null,{"$f":"IF(DZ$68<$R$30,0,IF($R14>0,IF(0=MOD(DZ$68-$R$30,$R14),$S14+$U14,$U14),IF(DZ$68>($R$30-1),$U14,0))*$R$26)","v":0},null,{"$f":"IF(EB$68<$R$30,0,IF($R14>0,IF(0=MOD(EB$68-$R$30,$R14),$S14+$U14,$U14),IF(EB$68>($R$30-1),$U14,0))*$R$26)","v":0},null,{"$f":"IF(ED$68<$R$30,0,IF($R14>0,IF(0=MOD(ED$68-$R$30,$R14),$S14+$U14,$U14),IF(ED$68>($R$30-1),$U14,0))*$R$26)","v":0},null,{"$f":"IF(EF$68<$R$30,0,IF($R14>0,IF(0=MOD(EF$68-$R$30,$R14),$S14+$U14,$U14),IF(EF$68>($R$30-1),$U14,0))*$R$26)","v":0},null,{"$f":"IF(EH$68<$R$30,0,IF($R14>0,IF(0=MOD(EH$68-$R$30,$R14),$S14+$U14,$U14),IF(EH$68>($R$30-1),$U14,0))*$R$26)","v":0},null,{"$f":"IF(EJ$68<$R$30,0,IF($R14>0,IF(0=MOD(EJ$68-$R$30,$R14),$S14+$U14,$U14),IF(EJ$68>($R$30-1),$U14,0))*$R$26)","v":0},null,{"$f":"IF(EL$68<$R$30,0,IF($R14>0,IF(0=MOD(EL$68-$R$30,$R14),$S14+$U14,$U14),IF(EL$68>($R$30-1),$U14,0))*$R$26)","v":0},null,{"$f":"IF(EN$68<$R$30,0,IF($R14>0,IF(0=MOD(EN$68-$R$30,$R14),$S14+$U14,$U14),IF(EN$68>($R$30-1),$U14,0))*$R$26)","v":0},null,{"$f":"IF(EP$68<$R$30,0,IF($R14>0,IF(0=MOD(EP$68-$R$30,$R14),$S14+$U14,$U14),IF(EP$68>($R$30-1),$U14,0))*$R$26)","v":0},null,{"$f":"IF(ER$68<$R$30,0,IF($R14>0,IF(0=MOD(ER$68-$R$30,$R14),$S14+$U14,$U14),IF(ER$68>($R$30-1),$U14,0))*$R$26)","v":0},null,{"$f":"IF(ET$68<$R$30,0,IF($R14>0,IF(0=MOD(ET$68-$R$30,$R14),$S14+$U14,$U14),IF(ET$68>($R$30-1),$U14,0))*$R$26)","v":0},null,{"$f":"IF(EV$68<$R$30,0,IF($R14>0,IF(0=MOD(EV$68-$R$30,$R14),$S14+$U14,$U14),IF(EV$68>($R$30-1),$U14,0))*$R$26)","v":0},null,{"$f":"IF(EX$68<$R$30,0,IF($R14>0,IF(0=MOD(EX$68-$R$30,$R14),$S14+$U14,$U14),IF(EX$68>($R$30-1),$U14,0))*$R$26)","v":0},null,{"$f":"IF(EZ$68<$R$30,0,IF($R14>0,IF(0=MOD(EZ$68-$R$30,$R14),$S14+$U14,$U14),IF(EZ$68>($R$30-1),$U14,0))*$R$26)","v":0},null,{"$f":"IF(FB$68<$R$30,0,IF($R14>0,IF(0=MOD(FB$68-$R$30,$R14),$S14+$U14,$U14),IF(FB$68>($R$30-1),$U14,0))*$R$26)","v":0},null,{"$f":"IF(FD$68<$R$30,0,IF($R14>0,IF(0=MOD(FD$68-$R$30,$R14),$S14+$U14,$U14),IF(FD$68>($R$30-1),$U14,0))*$R$26)","v":0},null,{"$f":"IF(FF$68<$R$30,0,IF($R14>0,IF(0=MOD(FF$68-$R$30,$R14),$S14+$U14,$U14),IF(FF$68>($R$30-1),$U14,0))*$R$26)","v":0},null,{"$f":"IF(FH$68<$R$30,0,IF($R14>0,IF(0=MOD(FH$68-$R$30,$R14),$S14+$U14,$U14),IF(FH$68>($R$30-1),$U14,0))*$R$26)","v":0},null,{"$f":"IF(FJ$68<$R$30,0,IF($R14>0,IF(0=MOD(FJ$68-$R$30,$R14),$S14+$U14,$U14),IF(FJ$68>($R$30-1),$U14,0))*$R$26)","v":0},null,{"$f":"IF(FL$68<$R$30,0,IF($R14>0,IF(0=MOD(FL$68-$R$30,$R14),$S14+$U14,$U14),IF(FL$68>($R$30-1),$U14,0))*$R$26)","v":0},null,{"$f":"IF(FN$68<$R$30,0,IF($R14>0,IF(0=MOD(FN$68-$R$30,$R14),$S14+$U14,$U14),IF(FN$68>($R$30-1),$U14,0))*$R$26)","v":0},null,{"$f":"IF(FP$68<$R$30,0,IF($R14>0,IF(0=MOD(FP$68-$R$30,$R14),$S14+$U14,$U14),IF(FP$68>($R$30-1),$U14,0))*$R$26)","v":0},null,{"$f":"IF(FR$68<$R$30,0,IF($R14>0,IF(0=MOD(FR$68-$R$30,$R14),$S14+$U14,$U14),IF(FR$68>($R$30-1),$U14,0))*$R$26)","v":0},null,{"$f":"IF(FT$68<$R$30,0,IF($R14>0,IF(0=MOD(FT$68-$R$30,$R14),$S14+$U14,$U14),IF(FT$68>($R$30-1),$U14,0))*$R$26)","v":0},null,{"$f":"IF(FV$68<$R$30,0,IF($R14>0,IF(0=MOD(FV$68-$R$30,$R14),$S14+$U14,$U14),IF(FV$68>($R$30-1),$U14,0))*$R$26)","v":0},null,{"$f":"IF(FX$68<$R$30,0,IF($R14>0,IF(0=MOD(FX$68-$R$30,$R14),$S14+$U14,$U14),IF(FX$68>($R$30-1),$U14,0))*$R$26)","v":0},null,{"$f":"IF(FZ$68<$R$30,0,IF($R14>0,IF(0=MOD(FZ$68-$R$30,$R14),$S14+$U14,$U14),IF(FZ$68>($R$30-1),$U14,0))*$R$26)","v":0},null,{"$f":"IF(GB$68<$R$30,0,IF($R14>0,IF(0=MOD(GB$68-$R$30,$R14),$S14+$U14,$U14),IF(GB$68>($R$30-1),$U14,0))*$R$26)","v":0},null,{"$f":"IF(GD$68<$R$30,0,IF($R14>0,IF(0=MOD(GD$68-$R$30,$R14),$S14+$U14,$U14),IF(GD$68>($R$30-1),$U14,0))*$R$26)","v":0},null,{"$f":"IF(GF$68<$R$30,0,IF($R14>0,IF(0=MOD(GF$68-$R$30,$R14),$S14+$U14,$U14),IF(GF$68>($R$30-1),$U14,0))*$R$26)","v":0},null,{"$f":"IF(GH$68<$R$30,0,IF($R14>0,IF(0=MOD(GH$68-$R$30,$R14),$S14+$U14,$U14),IF(GH$68>($R$30-1),$U14,0))*$R$26)","v":0},null,{"$f":"IF(GJ$68<$R$30,0,IF($R14>0,IF(0=MOD(GJ$68-$R$30,$R14),$S14+$U14,$U14),IF(GJ$68>($R$30-1),$U14,0))*$R$26)","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"J15","v":"TMC Software/Integration"},null,{"$f":"IF(L$68<$R$30,0,IF($R15>0,IF(0=MOD(L$68-$R$30,$R15),$S15+$U15,$U15),IF(L$68>($R$30-1),$U15,0))*$R$26)","v":0},null,{"$f":"IF(N$68<$R$30,0,IF($R15>0,IF(0=MOD(N$68-$R$30,$R15),$S15+$U15,$U15),IF(N$68>($R$30-1),$U15,0))*$R$26)","v":0},null,{"$f":"IF(P$68<$R$30,0,IF($R15>0,IF(0=MOD(P$68-$R$30,$R15),$S15+$U15,$U15),IF(P$68>($R$30-1),$U15,0))*$R$26)","v":0},null,{"$f":"IF(R$68<$R$30,0,IF($R15>0,IF(0=MOD(R$68-$R$30,$R15),$S15+$U15,$U15),IF(R$68>($R$30-1),$U15,0))*$R$26)","v":0},null,{"$f":"IF(T$68<$R$30,0,IF($R15>0,IF(0=MOD(T$68-$R$30,$R15),$S15+$U15,$U15),IF(T$68>($R$30-1),$U15,0))*$R$26)","v":0},null,{"$f":"IF(V$68<$R$30,0,IF($R15>0,IF(0=MOD(V$68-$R$30,$R15),$S15+$U15,$U15),IF(V$68>($R$30-1),$U15,0))*$R$26)","v":0},null,{"$f":"IF(X$68<$R$30,0,IF($R15>0,IF(0=MOD(X$68-$R$30,$R15),$S15+$U15,$U15),IF(X$68>($R$30-1),$U15,0))*$R$26)","v":0},null,{"$f":"IF(Z$68<$R$30,0,IF($R15>0,IF(0=MOD(Z$68-$R$30,$R15),$S15+$U15,$U15),IF(Z$68>($R$30-1),$U15,0))*$R$26)","v":0},null,{"$f":"IF(AB$68<$R$30,0,IF($R15>0,IF(0=MOD(AB$68-$R$30,$R15),$S15+$U15,$U15),IF(AB$68>($R$30-1),$U15,0))*$R$26)","v":0},null,{"$f":"IF(AD$68<$R$30,0,IF($R15>0,IF(0=MOD(AD$68-$R$30,$R15),$S15+$U15,$U15),IF(AD$68>($R$30-1),$U15,0))*$R$26)","v":0},null,{"$f":"IF(AF$68<$R$30,0,IF($R15>0,IF(0=MOD(AF$68-$R$30,$R15),$S15+$U15,$U15),IF(AF$68>($R$30-1),$U15,0))*$R$26)","v":0},null,{"$f":"IF(AH$68<$R$30,0,IF($R15>0,IF(0=MOD(AH$68-$R$30,$R15),$S15+$U15,$U15),IF(AH$68>($R$30-1),$U15,0))*$R$26)","v":0},null,{"$f":"IF(AJ$68<$R$30,0,IF($R15>0,IF(0=MOD(AJ$68-$R$30,$R15),$S15+$U15,$U15),IF(AJ$68>($R$30-1),$U15,0))*$R$26)","v":0},null,{"$f":"IF(AL$68<$R$30,0,IF($R15>0,IF(0=MOD(AL$68-$R$30,$R15),$S15+$U15,$U15),IF(AL$68>($R$30-1),$U15,0))*$R$26)","v":0},null,{"$f":"IF(AN$68<$R$30,0,IF($R15>0,IF(0=MOD(AN$68-$R$30,$R15),$S15+$U15,$U15),IF(AN$68>($R$30-1),$U15,0))*$R$26)","v":0},null,{"$f":"IF(AP$68<$R$30,0,IF($R15>0,IF(0=MOD(AP$68-$R$30,$R15),$S15+$U15,$U15),IF(AP$68>($R$30-1),$U15,0))*$R$26)","v":0},null,{"$f":"IF(AR$68<$R$30,0,IF($R15>0,IF(0=MOD(AR$68-$R$30,$R15),$S15+$U15,$U15),IF(AR$68>($R$30-1),$U15,0))*$R$26)","v":0},null,{"$f":"IF(AT$68<$R$30,0,IF($R15>0,IF(0=MOD(AT$68-$R$30,$R15),$S15+$U15,$U15),IF(AT$68>($R$30-1),$U15,0))*$R$26)","v":0},null,{"$f":"IF(AV$68<$R$30,0,IF($R15>0,IF(0=MOD(AV$68-$R$30,$R15),$S15+$U15,$U15),IF(AV$68>($R$30-1),$U15,0))*$R$26)","v":0},null,{"$f":"IF(AX$68<$R$30,0,IF($R15>0,IF(0=MOD(AX$68-$R$30,$R15),$S15+$U15,$U15),IF(AX$68>($R$30-1),$U15,0))*$R$26)","v":0},null,{"$f":"IF(AZ$68<$R$30,0,IF($R15>0,IF(0=MOD(AZ$68-$R$30,$R15),$S15+$U15,$U15),IF(AZ$68>($R$30-1),$U15,0))*$R$26)","v":0},null,{"$f":"IF(BB$68<$R$30,0,IF($R15>0,IF(0=MOD(BB$68-$R$30,$R15),$S15+$U15,$U15),IF(BB$68>($R$30-1),$U15,0))*$R$26)","v":0},null,{"$f":"IF(BD$68<$R$30,0,IF($R15>0,IF(0=MOD(BD$68-$R$30,$R15),$S15+$U15,$U15),IF(BD$68>($R$30-1),$U15,0))*$R$26)","v":0},null,{"$f":"IF(BF$68<$R$30,0,IF($R15>0,IF(0=MOD(BF$68-$R$30,$R15),$S15+$U15,$U15),IF(BF$68>($R$30-1),$U15,0))*$R$26)","v":0},null,{"$f":"IF(BH$68<$R$30,0,IF($R15>0,IF(0=MOD(BH$68-$R$30,$R15),$S15+$U15,$U15),IF(BH$68>($R$30-1),$U15,0))*$R$26)","v":0},null,{"$f":"IF(BJ$68<$R$30,0,IF($R15>0,IF(0=MOD(BJ$68-$R$30,$R15),$S15+$U15,$U15),IF(BJ$68>($R$30-1),$U15,0))*$R$26)","v":0},null,{"$f":"IF(BL$68<$R$30,0,IF($R15>0,IF(0=MOD(BL$68-$R$30,$R15),$S15+$U15,$U15),IF(BL$68>($R$30-1),$U15,0))*$R$26)","v":0},null,{"$f":"IF(BN$68<$R$30,0,IF($R15>0,IF(0=MOD(BN$68-$R$30,$R15),$S15+$U15,$U15),IF(BN$68>($R$30-1),$U15,0))*$R$26)","v":0},null,{"$f":"IF(BP$68<$R$30,0,IF($R15>0,IF(0=MOD(BP$68-$R$30,$R15),$S15+$U15,$U15),IF(BP$68>($R$30-1),$U15,0))*$R$26)","v":0},null,{"$f":"IF(BR$68<$R$30,0,IF($R15>0,IF(0=MOD(BR$68-$R$30,$R15),$S15+$U15,$U15),IF(BR$68>($R$30-1),$U15,0))*$R$26)","v":0},null,{"$f":"IF(BT$68<$R$30,0,IF($R15>0,IF(0=MOD(BT$68-$R$30,$R15),$S15+$U15,$U15),IF(BT$68>($R$30-1),$U15,0))*$R$26)","v":0},null,{"$f":"IF(BV$68<$R$30,0,IF($R15>0,IF(0=MOD(BV$68-$R$30,$R15),$S15+$U15,$U15),IF(BV$68>($R$30-1),$U15,0))*$R$26)","v":0},null,{"$f":"IF(BX$68<$R$30,0,IF($R15>0,IF(0=MOD(BX$68-$R$30,$R15),$S15+$U15,$U15),IF(BX$68>($R$30-1),$U15,0))*$R$26)","v":0},null,{"$f":"IF(BZ$68<$R$30,0,IF($R15>0,IF(0=MOD(BZ$68-$R$30,$R15),$S15+$U15,$U15),IF(BZ$68>($R$30-1),$U15,0))*$R$26)","v":0},null,{"$f":"IF(CB$68<$R$30,0,IF($R15>0,IF(0=MOD(CB$68-$R$30,$R15),$S15+$U15,$U15),IF(CB$68>($R$30-1),$U15,0))*$R$26)","v":0},null,{"$f":"IF(CD$68<$R$30,0,IF($R15>0,IF(0=MOD(CD$68-$R$30,$R15),$S15+$U15,$U15),IF(CD$68>($R$30-1),$U15,0))*$R$26)","v":0},null,{"$f":"IF(CF$68<$R$30,0,IF($R15>0,IF(0=MOD(CF$68-$R$30,$R15),$S15+$U15,$U15),IF(CF$68>($R$30-1),$U15,0))*$R$26)","v":0},null,{"$f":"IF(CH$68<$R$30,0,IF($R15>0,IF(0=MOD(CH$68-$R$30,$R15),$S15+$U15,$U15),IF(CH$68>($R$30-1),$U15,0))*$R$26)","v":0},null,{"$f":"IF(CJ$68<$R$30,0,IF($R15>0,IF(0=MOD(CJ$68-$R$30,$R15),$S15+$U15,$U15),IF(CJ$68>($R$30-1),$U15,0))*$R$26)","v":0},null,{"$f":"IF(CL$68<$R$30,0,IF($R15>0,IF(0=MOD(CL$68-$R$30,$R15),$S15+$U15,$U15),IF(CL$68>($R$30-1),$U15,0))*$R$26)","v":0},null,{"$f":"IF(CN$68<$R$30,0,IF($R15>0,IF(0=MOD(CN$68-$R$30,$R15),$S15+$U15,$U15),IF(CN$68>($R$30-1),$U15,0))*$R$26)","v":0},null,{"$f":"IF(CP$68<$R$30,0,IF($R15>0,IF(0=MOD(CP$68-$R$30,$R15),$S15+$U15,$U15),IF(CP$68>($R$30-1),$U15,0))*$R$26)","v":0},null,{"$f":"IF(CR$68<$R$30,0,IF($R15>0,IF(0=MOD(CR$68-$R$30,$R15),$S15+$U15,$U15),IF(CR$68>($R$30-1),$U15,0))*$R$26)","v":0},null,{"$f":"IF(CT$68<$R$30,0,IF($R15>0,IF(0=MOD(CT$68-$R$30,$R15),$S15+$U15,$U15),IF(CT$68>($R$30-1),$U15,0))*$R$26)","v":0},null,{"$f":"IF(CV$68<$R$30,0,IF($R15>0,IF(0=MOD(CV$68-$R$30,$R15),$S15+$U15,$U15),IF(CV$68>($R$30-1),$U15,0))*$R$26)","v":0},null,{"$f":"IF(CX$68<$R$30,0,IF($R15>0,IF(0=MOD(CX$68-$R$30,$R15),$S15+$U15,$U15),IF(CX$68>($R$30-1),$U15,0))*$R$26)","v":0},null,{"$f":"IF(CZ$68<$R$30,0,IF($R15>0,IF(0=MOD(CZ$68-$R$30,$R15),$S15+$U15,$U15),IF(CZ$68>($R$30-1),$U15,0))*$R$26)","v":0},null,{"$f":"IF(DB$68<$R$30,0,IF($R15>0,IF(0=MOD(DB$68-$R$30,$R15),$S15+$U15,$U15),IF(DB$68>($R$30-1),$U15,0))*$R$26)","v":0},null,{"$f":"IF(DD$68<$R$30,0,IF($R15>0,IF(0=MOD(DD$68-$R$30,$R15),$S15+$U15,$U15),IF(DD$68>($R$30-1),$U15,0))*$R$26)","v":0},null,{"$f":"IF(DF$68<$R$30,0,IF($R15>0,IF(0=MOD(DF$68-$R$30,$R15),$S15+$U15,$U15),IF(DF$68>($R$30-1),$U15,0))*$R$26)","v":0},null,{"$f":"IF(DH$68<$R$30,0,IF($R15>0,IF(0=MOD(DH$68-$R$30,$R15),$S15+$U15,$U15),IF(DH$68>($R$30-1),$U15,0))*$R$26)","v":0},null,{"$f":"IF(DJ$68<$R$30,0,IF($R15>0,IF(0=MOD(DJ$68-$R$30,$R15),$S15+$U15,$U15),IF(DJ$68>($R$30-1),$U15,0))*$R$26)","v":0},null,{"$f":"IF(DL$68<$R$30,0,IF($R15>0,IF(0=MOD(DL$68-$R$30,$R15),$S15+$U15,$U15),IF(DL$68>($R$30-1),$U15,0))*$R$26)","v":0},null,{"$f":"IF(DN$68<$R$30,0,IF($R15>0,IF(0=MOD(DN$68-$R$30,$R15),$S15+$U15,$U15),IF(DN$68>($R$30-1),$U15,0))*$R$26)","v":0},null,{"$f":"IF(DP$68<$R$30,0,IF($R15>0,IF(0=MOD(DP$68-$R$30,$R15),$S15+$U15,$U15),IF(DP$68>($R$30-1),$U15,0))*$R$26)","v":0},null,{"$f":"IF(DR$68<$R$30,0,IF($R15>0,IF(0=MOD(DR$68-$R$30,$R15),$S15+$U15,$U15),IF(DR$68>($R$30-1),$U15,0))*$R$26)","v":0},null,{"$f":"IF(DT$68<$R$30,0,IF($R15>0,IF(0=MOD(DT$68-$R$30,$R15),$S15+$U15,$U15),IF(DT$68>($R$30-1),$U15,0))*$R$26)","v":0},null,{"$f":"IF(DV$68<$R$30,0,IF($R15>0,IF(0=MOD(DV$68-$R$30,$R15),$S15+$U15,$U15),IF(DV$68>($R$30-1),$U15,0))*$R$26)","v":0},null,{"$f":"IF(DX$68<$R$30,0,IF($R15>0,IF(0=MOD(DX$68-$R$30,$R15),$S15+$U15,$U15),IF(DX$68>($R$30-1),$U15,0))*$R$26)","v":0},null,{"$f":"IF(DZ$68<$R$30,0,IF($R15>0,IF(0=MOD(DZ$68-$R$30,$R15),$S15+$U15,$U15),IF(DZ$68>($R$30-1),$U15,0))*$R$26)","v":0},null,{"$f":"IF(EB$68<$R$30,0,IF($R15>0,IF(0=MOD(EB$68-$R$30,$R15),$S15+$U15,$U15),IF(EB$68>($R$30-1),$U15,0))*$R$26)","v":0},null,{"$f":"IF(ED$68<$R$30,0,IF($R15>0,IF(0=MOD(ED$68-$R$30,$R15),$S15+$U15,$U15),IF(ED$68>($R$30-1),$U15,0))*$R$26)","v":0},null,{"$f":"IF(EF$68<$R$30,0,IF($R15>0,IF(0=MOD(EF$68-$R$30,$R15),$S15+$U15,$U15),IF(EF$68>($R$30-1),$U15,0))*$R$26)","v":0},null,{"$f":"IF(EH$68<$R$30,0,IF($R15>0,IF(0=MOD(EH$68-$R$30,$R15),$S15+$U15,$U15),IF(EH$68>($R$30-1),$U15,0))*$R$26)","v":0},null,{"$f":"IF(EJ$68<$R$30,0,IF($R15>0,IF(0=MOD(EJ$68-$R$30,$R15),$S15+$U15,$U15),IF(EJ$68>($R$30-1),$U15,0))*$R$26)","v":0},null,{"$f":"IF(EL$68<$R$30,0,IF($R15>0,IF(0=MOD(EL$68-$R$30,$R15),$S15+$U15,$U15),IF(EL$68>($R$30-1),$U15,0))*$R$26)","v":0},null,{"$f":"IF(EN$68<$R$30,0,IF($R15>0,IF(0=MOD(EN$68-$R$30,$R15),$S15+$U15,$U15),IF(EN$68>($R$30-1),$U15,0))*$R$26)","v":0},null,{"$f":"IF(EP$68<$R$30,0,IF($R15>0,IF(0=MOD(EP$68-$R$30,$R15),$S15+$U15,$U15),IF(EP$68>($R$30-1),$U15,0))*$R$26)","v":0},null,{"$f":"IF(ER$68<$R$30,0,IF($R15>0,IF(0=MOD(ER$68-$R$30,$R15),$S15+$U15,$U15),IF(ER$68>($R$30-1),$U15,0))*$R$26)","v":0},null,{"$f":"IF(ET$68<$R$30,0,IF($R15>0,IF(0=MOD(ET$68-$R$30,$R15),$S15+$U15,$U15),IF(ET$68>($R$30-1),$U15,0))*$R$26)","v":0},null,{"$f":"IF(EV$68<$R$30,0,IF($R15>0,IF(0=MOD(EV$68-$R$30,$R15),$S15+$U15,$U15),IF(EV$68>($R$30-1),$U15,0))*$R$26)","v":0},null,{"$f":"IF(EX$68<$R$30,0,IF($R15>0,IF(0=MOD(EX$68-$R$30,$R15),$S15+$U15,$U15),IF(EX$68>($R$30-1),$U15,0))*$R$26)","v":0},null,{"$f":"IF(EZ$68<$R$30,0,IF($R15>0,IF(0=MOD(EZ$68-$R$30,$R15),$S15+$U15,$U15),IF(EZ$68>($R$30-1),$U15,0))*$R$26)","v":0},null,{"$f":"IF(FB$68<$R$30,0,IF($R15>0,IF(0=MOD(FB$68-$R$30,$R15),$S15+$U15,$U15),IF(FB$68>($R$30-1),$U15,0))*$R$26)","v":0},null,{"$f":"IF(FD$68<$R$30,0,IF($R15>0,IF(0=MOD(FD$68-$R$30,$R15),$S15+$U15,$U15),IF(FD$68>($R$30-1),$U15,0))*$R$26)","v":0},null,{"$f":"IF(FF$68<$R$30,0,IF($R15>0,IF(0=MOD(FF$68-$R$30,$R15),$S15+$U15,$U15),IF(FF$68>($R$30-1),$U15,0))*$R$26)","v":0},null,{"$f":"IF(FH$68<$R$30,0,IF($R15>0,IF(0=MOD(FH$68-$R$30,$R15),$S15+$U15,$U15),IF(FH$68>($R$30-1),$U15,0))*$R$26)","v":0},null,{"$f":"IF(FJ$68<$R$30,0,IF($R15>0,IF(0=MOD(FJ$68-$R$30,$R15),$S15+$U15,$U15),IF(FJ$68>($R$30-1),$U15,0))*$R$26)","v":0},null,{"$f":"IF(FL$68<$R$30,0,IF($R15>0,IF(0=MOD(FL$68-$R$30,$R15),$S15+$U15,$U15),IF(FL$68>($R$30-1),$U15,0))*$R$26)","v":0},null,{"$f":"IF(FN$68<$R$30,0,IF($R15>0,IF(0=MOD(FN$68-$R$30,$R15),$S15+$U15,$U15),IF(FN$68>($R$30-1),$U15,0))*$R$26)","v":0},null,{"$f":"IF(FP$68<$R$30,0,IF($R15>0,IF(0=MOD(FP$68-$R$30,$R15),$S15+$U15,$U15),IF(FP$68>($R$30-1),$U15,0))*$R$26)","v":0},null,{"$f":"IF(FR$68<$R$30,0,IF($R15>0,IF(0=MOD(FR$68-$R$30,$R15),$S15+$U15,$U15),IF(FR$68>($R$30-1),$U15,0))*$R$26)","v":0},null,{"$f":"IF(FT$68<$R$30,0,IF($R15>0,IF(0=MOD(FT$68-$R$30,$R15),$S15+$U15,$U15),IF(FT$68>($R$30-1),$U15,0))*$R$26)","v":0},null,{"$f":"IF(FV$68<$R$30,0,IF($R15>0,IF(0=MOD(FV$68-$R$30,$R15),$S15+$U15,$U15),IF(FV$68>($R$30-1),$U15,0))*$R$26)","v":0},null,{"$f":"IF(FX$68<$R$30,0,IF($R15>0,IF(0=MOD(FX$68-$R$30,$R15),$S15+$U15,$U15),IF(FX$68>($R$30-1),$U15,0))*$R$26)","v":0},null,{"$f":"IF(FZ$68<$R$30,0,IF($R15>0,IF(0=MOD(FZ$68-$R$30,$R15),$S15+$U15,$U15),IF(FZ$68>($R$30-1),$U15,0))*$R$26)","v":0},null,{"$f":"IF(GB$68<$R$30,0,IF($R15>0,IF(0=MOD(GB$68-$R$30,$R15),$S15+$U15,$U15),IF(GB$68>($R$30-1),$U15,0))*$R$26)","v":0},null,{"$f":"IF(GD$68<$R$30,0,IF($R15>0,IF(0=MOD(GD$68-$R$30,$R15),$S15+$U15,$U15),IF(GD$68>($R$30-1),$U15,0))*$R$26)","v":0},null,{"$f":"IF(GF$68<$R$30,0,IF($R15>0,IF(0=MOD(GF$68-$R$30,$R15),$S15+$U15,$U15),IF(GF$68>($R$30-1),$U15,0))*$R$26)","v":0},null,{"$f":"IF(GH$68<$R$30,0,IF($R15>0,IF(0=MOD(GH$68-$R$30,$R15),$S15+$U15,$U15),IF(GH$68>($R$30-1),$U15,0))*$R$26)","v":0},null,{"$f":"IF(GJ$68<$R$30,0,IF($R15>0,IF(0=MOD(GJ$68-$R$30,$R15),$S15+$U15,$U15),IF(GJ$68>($R$30-1),$U15,0))*$R$26)","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"J16","v":"Labor"},null,{"$f":"IF(L$68<$R$30,0,IF($R16>0,IF(0=MOD(L$68-$R$30,$R16),$S16+$U16,$U16),IF(L$68>($R$30-1),$U16,0))*$R$26)","v":0},null,{"$f":"IF(N$68<$R$30,0,IF($R16>0,IF(0=MOD(N$68-$R$30,$R16),$S16+$U16,$U16),IF(N$68>($R$30-1),$U16,0))*$R$26)","v":0},null,{"$f":"IF(P$68<$R$30,0,IF($R16>0,IF(0=MOD(P$68-$R$30,$R16),$S16+$U16,$U16),IF(P$68>($R$30-1),$U16,0))*$R$26)","v":0},null,{"$f":"IF(R$68<$R$30,0,IF($R16>0,IF(0=MOD(R$68-$R$30,$R16),$S16+$U16,$U16),IF(R$68>($R$30-1),$U16,0))*$R$26)","v":0},null,{"$f":"IF(T$68<$R$30,0,IF($R16>0,IF(0=MOD(T$68-$R$30,$R16),$S16+$U16,$U16),IF(T$68>($R$30-1),$U16,0))*$R$26)","v":0},null,{"$f":"IF(V$68<$R$30,0,IF($R16>0,IF(0=MOD(V$68-$R$30,$R16),$S16+$U16,$U16),IF(V$68>($R$30-1),$U16,0))*$R$26)","v":0},null,{"$f":"IF(X$68<$R$30,0,IF($R16>0,IF(0=MOD(X$68-$R$30,$R16),$S16+$U16,$U16),IF(X$68>($R$30-1),$U16,0))*$R$26)","v":0},null,{"$f":"IF(Z$68<$R$30,0,IF($R16>0,IF(0=MOD(Z$68-$R$30,$R16),$S16+$U16,$U16),IF(Z$68>($R$30-1),$U16,0))*$R$26)","v":0},null,{"$f":"IF(AB$68<$R$30,0,IF($R16>0,IF(0=MOD(AB$68-$R$30,$R16),$S16+$U16,$U16),IF(AB$68>($R$30-1),$U16,0))*$R$26)","v":0},null,{"$f":"IF(AD$68<$R$30,0,IF($R16>0,IF(0=MOD(AD$68-$R$30,$R16),$S16+$U16,$U16),IF(AD$68>($R$30-1),$U16,0))*$R$26)","v":0},null,{"$f":"IF(AF$68<$R$30,0,IF($R16>0,IF(0=MOD(AF$68-$R$30,$R16),$S16+$U16,$U16),IF(AF$68>($R$30-1),$U16,0))*$R$26)","v":0},null,{"$f":"IF(AH$68<$R$30,0,IF($R16>0,IF(0=MOD(AH$68-$R$30,$R16),$S16+$U16,$U16),IF(AH$68>($R$30-1),$U16,0))*$R$26)","v":0},null,{"$f":"IF(AJ$68<$R$30,0,IF($R16>0,IF(0=MOD(AJ$68-$R$30,$R16),$S16+$U16,$U16),IF(AJ$68>($R$30-1),$U16,0))*$R$26)","v":0},null,{"$f":"IF(AL$68<$R$30,0,IF($R16>0,IF(0=MOD(AL$68-$R$30,$R16),$S16+$U16,$U16),IF(AL$68>($R$30-1),$U16,0))*$R$26)","v":0},null,{"$f":"IF(AN$68<$R$30,0,IF($R16>0,IF(0=MOD(AN$68-$R$30,$R16),$S16+$U16,$U16),IF(AN$68>($R$30-1),$U16,0))*$R$26)","v":0},null,{"$f":"IF(AP$68<$R$30,0,IF($R16>0,IF(0=MOD(AP$68-$R$30,$R16),$S16+$U16,$U16),IF(AP$68>($R$30-1),$U16,0))*$R$26)","v":0},null,{"$f":"IF(AR$68<$R$30,0,IF($R16>0,IF(0=MOD(AR$68-$R$30,$R16),$S16+$U16,$U16),IF(AR$68>($R$30-1),$U16,0))*$R$26)","v":0},null,{"$f":"IF(AT$68<$R$30,0,IF($R16>0,IF(0=MOD(AT$68-$R$30,$R16),$S16+$U16,$U16),IF(AT$68>($R$30-1),$U16,0))*$R$26)","v":0},null,{"$f":"IF(AV$68<$R$30,0,IF($R16>0,IF(0=MOD(AV$68-$R$30,$R16),$S16+$U16,$U16),IF(AV$68>($R$30-1),$U16,0))*$R$26)","v":0},null,{"$f":"IF(AX$68<$R$30,0,IF($R16>0,IF(0=MOD(AX$68-$R$30,$R16),$S16+$U16,$U16),IF(AX$68>($R$30-1),$U16,0))*$R$26)","v":0},null,{"$f":"IF(AZ$68<$R$30,0,IF($R16>0,IF(0=MOD(AZ$68-$R$30,$R16),$S16+$U16,$U16),IF(AZ$68>($R$30-1),$U16,0))*$R$26)","v":0},null,{"$f":"IF(BB$68<$R$30,0,IF($R16>0,IF(0=MOD(BB$68-$R$30,$R16),$S16+$U16,$U16),IF(BB$68>($R$30-1),$U16,0))*$R$26)","v":0},null,{"$f":"IF(BD$68<$R$30,0,IF($R16>0,IF(0=MOD(BD$68-$R$30,$R16),$S16+$U16,$U16),IF(BD$68>($R$30-1),$U16,0))*$R$26)","v":0},null,{"$f":"IF(BF$68<$R$30,0,IF($R16>0,IF(0=MOD(BF$68-$R$30,$R16),$S16+$U16,$U16),IF(BF$68>($R$30-1),$U16,0))*$R$26)","v":0},null,{"$f":"IF(BH$68<$R$30,0,IF($R16>0,IF(0=MOD(BH$68-$R$30,$R16),$S16+$U16,$U16),IF(BH$68>($R$30-1),$U16,0))*$R$26)","v":0},null,{"$f":"IF(BJ$68<$R$30,0,IF($R16>0,IF(0=MOD(BJ$68-$R$30,$R16),$S16+$U16,$U16),IF(BJ$68>($R$30-1),$U16,0))*$R$26)","v":0},null,{"$f":"IF(BL$68<$R$30,0,IF($R16>0,IF(0=MOD(BL$68-$R$30,$R16),$S16+$U16,$U16),IF(BL$68>($R$30-1),$U16,0))*$R$26)","v":0},null,{"$f":"IF(BN$68<$R$30,0,IF($R16>0,IF(0=MOD(BN$68-$R$30,$R16),$S16+$U16,$U16),IF(BN$68>($R$30-1),$U16,0))*$R$26)","v":0},null,{"$f":"IF(BP$68<$R$30,0,IF($R16>0,IF(0=MOD(BP$68-$R$30,$R16),$S16+$U16,$U16),IF(BP$68>($R$30-1),$U16,0))*$R$26)","v":0},null,{"$f":"IF(BR$68<$R$30,0,IF($R16>0,IF(0=MOD(BR$68-$R$30,$R16),$S16+$U16,$U16),IF(BR$68>($R$30-1),$U16,0))*$R$26)","v":0},null,{"$f":"IF(BT$68<$R$30,0,IF($R16>0,IF(0=MOD(BT$68-$R$30,$R16),$S16+$U16,$U16),IF(BT$68>($R$30-1),$U16,0))*$R$26)","v":0},null,{"$f":"IF(BV$68<$R$30,0,IF($R16>0,IF(0=MOD(BV$68-$R$30,$R16),$S16+$U16,$U16),IF(BV$68>($R$30-1),$U16,0))*$R$26)","v":0},null,{"$f":"IF(BX$68<$R$30,0,IF($R16>0,IF(0=MOD(BX$68-$R$30,$R16),$S16+$U16,$U16),IF(BX$68>($R$30-1),$U16,0))*$R$26)","v":0},null,{"$f":"IF(BZ$68<$R$30,0,IF($R16>0,IF(0=MOD(BZ$68-$R$30,$R16),$S16+$U16,$U16),IF(BZ$68>($R$30-1),$U16,0))*$R$26)","v":0},null,{"$f":"IF(CB$68<$R$30,0,IF($R16>0,IF(0=MOD(CB$68-$R$30,$R16),$S16+$U16,$U16),IF(CB$68>($R$30-1),$U16,0))*$R$26)","v":0},null,{"$f":"IF(CD$68<$R$30,0,IF($R16>0,IF(0=MOD(CD$68-$R$30,$R16),$S16+$U16,$U16),IF(CD$68>($R$30-1),$U16,0))*$R$26)","v":0},null,{"$f":"IF(CF$68<$R$30,0,IF($R16>0,IF(0=MOD(CF$68-$R$30,$R16),$S16+$U16,$U16),IF(CF$68>($R$30-1),$U16,0))*$R$26)","v":0},null,{"$f":"IF(CH$68<$R$30,0,IF($R16>0,IF(0=MOD(CH$68-$R$30,$R16),$S16+$U16,$U16),IF(CH$68>($R$30-1),$U16,0))*$R$26)","v":0},null,{"$f":"IF(CJ$68<$R$30,0,IF($R16>0,IF(0=MOD(CJ$68-$R$30,$R16),$S16+$U16,$U16),IF(CJ$68>($R$30-1),$U16,0))*$R$26)","v":0},null,{"$f":"IF(CL$68<$R$30,0,IF($R16>0,IF(0=MOD(CL$68-$R$30,$R16),$S16+$U16,$U16),IF(CL$68>($R$30-1),$U16,0))*$R$26)","v":0},null,{"$f":"IF(CN$68<$R$30,0,IF($R16>0,IF(0=MOD(CN$68-$R$30,$R16),$S16+$U16,$U16),IF(CN$68>($R$30-1),$U16,0))*$R$26)","v":0},null,{"$f":"IF(CP$68<$R$30,0,IF($R16>0,IF(0=MOD(CP$68-$R$30,$R16),$S16+$U16,$U16),IF(CP$68>($R$30-1),$U16,0))*$R$26)","v":0},null,{"$f":"IF(CR$68<$R$30,0,IF($R16>0,IF(0=MOD(CR$68-$R$30,$R16),$S16+$U16,$U16),IF(CR$68>($R$30-1),$U16,0))*$R$26)","v":0},null,{"$f":"IF(CT$68<$R$30,0,IF($R16>0,IF(0=MOD(CT$68-$R$30,$R16),$S16+$U16,$U16),IF(CT$68>($R$30-1),$U16,0))*$R$26)","v":0},null,{"$f":"IF(CV$68<$R$30,0,IF($R16>0,IF(0=MOD(CV$68-$R$30,$R16),$S16+$U16,$U16),IF(CV$68>($R$30-1),$U16,0))*$R$26)","v":0},null,{"$f":"IF(CX$68<$R$30,0,IF($R16>0,IF(0=MOD(CX$68-$R$30,$R16),$S16+$U16,$U16),IF(CX$68>($R$30-1),$U16,0))*$R$26)","v":0},null,{"$f":"IF(CZ$68<$R$30,0,IF($R16>0,IF(0=MOD(CZ$68-$R$30,$R16),$S16+$U16,$U16),IF(CZ$68>($R$30-1),$U16,0))*$R$26)","v":0},null,{"$f":"IF(DB$68<$R$30,0,IF($R16>0,IF(0=MOD(DB$68-$R$30,$R16),$S16+$U16,$U16),IF(DB$68>($R$30-1),$U16,0))*$R$26)","v":0},null,{"$f":"IF(DD$68<$R$30,0,IF($R16>0,IF(0=MOD(DD$68-$R$30,$R16),$S16+$U16,$U16),IF(DD$68>($R$30-1),$U16,0))*$R$26)","v":0},null,{"$f":"IF(DF$68<$R$30,0,IF($R16>0,IF(0=MOD(DF$68-$R$30,$R16),$S16+$U16,$U16),IF(DF$68>($R$30-1),$U16,0))*$R$26)","v":0},null,{"$f":"IF(DH$68<$R$30,0,IF($R16>0,IF(0=MOD(DH$68-$R$30,$R16),$S16+$U16,$U16),IF(DH$68>($R$30-1),$U16,0))*$R$26)","v":0},null,{"$f":"IF(DJ$68<$R$30,0,IF($R16>0,IF(0=MOD(DJ$68-$R$30,$R16),$S16+$U16,$U16),IF(DJ$68>($R$30-1),$U16,0))*$R$26)","v":0},null,{"$f":"IF(DL$68<$R$30,0,IF($R16>0,IF(0=MOD(DL$68-$R$30,$R16),$S16+$U16,$U16),IF(DL$68>($R$30-1),$U16,0))*$R$26)","v":0},null,{"$f":"IF(DN$68<$R$30,0,IF($R16>0,IF(0=MOD(DN$68-$R$30,$R16),$S16+$U16,$U16),IF(DN$68>($R$30-1),$U16,0))*$R$26)","v":0},null,{"$f":"IF(DP$68<$R$30,0,IF($R16>0,IF(0=MOD(DP$68-$R$30,$R16),$S16+$U16,$U16),IF(DP$68>($R$30-1),$U16,0))*$R$26)","v":0},null,{"$f":"IF(DR$68<$R$30,0,IF($R16>0,IF(0=MOD(DR$68-$R$30,$R16),$S16+$U16,$U16),IF(DR$68>($R$30-1),$U16,0))*$R$26)","v":0},null,{"$f":"IF(DT$68<$R$30,0,IF($R16>0,IF(0=MOD(DT$68-$R$30,$R16),$S16+$U16,$U16),IF(DT$68>($R$30-1),$U16,0))*$R$26)","v":0},null,{"$f":"IF(DV$68<$R$30,0,IF($R16>0,IF(0=MOD(DV$68-$R$30,$R16),$S16+$U16,$U16),IF(DV$68>($R$30-1),$U16,0))*$R$26)","v":0},null,{"$f":"IF(DX$68<$R$30,0,IF($R16>0,IF(0=MOD(DX$68-$R$30,$R16),$S16+$U16,$U16),IF(DX$68>($R$30-1),$U16,0))*$R$26)","v":0},null,{"$f":"IF(DZ$68<$R$30,0,IF($R16>0,IF(0=MOD(DZ$68-$R$30,$R16),$S16+$U16,$U16),IF(DZ$68>($R$30-1),$U16,0))*$R$26)","v":0},null,{"$f":"IF(EB$68<$R$30,0,IF($R16>0,IF(0=MOD(EB$68-$R$30,$R16),$S16+$U16,$U16),IF(EB$68>($R$30-1),$U16,0))*$R$26)","v":0},null,{"$f":"IF(ED$68<$R$30,0,IF($R16>0,IF(0=MOD(ED$68-$R$30,$R16),$S16+$U16,$U16),IF(ED$68>($R$30-1),$U16,0))*$R$26)","v":0},null,{"$f":"IF(EF$68<$R$30,0,IF($R16>0,IF(0=MOD(EF$68-$R$30,$R16),$S16+$U16,$U16),IF(EF$68>($R$30-1),$U16,0))*$R$26)","v":0},null,{"$f":"IF(EH$68<$R$30,0,IF($R16>0,IF(0=MOD(EH$68-$R$30,$R16),$S16+$U16,$U16),IF(EH$68>($R$30-1),$U16,0))*$R$26)","v":0},null,{"$f":"IF(EJ$68<$R$30,0,IF($R16>0,IF(0=MOD(EJ$68-$R$30,$R16),$S16+$U16,$U16),IF(EJ$68>($R$30-1),$U16,0))*$R$26)","v":0},null,{"$f":"IF(EL$68<$R$30,0,IF($R16>0,IF(0=MOD(EL$68-$R$30,$R16),$S16+$U16,$U16),IF(EL$68>($R$30-1),$U16,0))*$R$26)","v":0},null,{"$f":"IF(EN$68<$R$30,0,IF($R16>0,IF(0=MOD(EN$68-$R$30,$R16),$S16+$U16,$U16),IF(EN$68>($R$30-1),$U16,0))*$R$26)","v":0},null,{"$f":"IF(EP$68<$R$30,0,IF($R16>0,IF(0=MOD(EP$68-$R$30,$R16),$S16+$U16,$U16),IF(EP$68>($R$30-1),$U16,0))*$R$26)","v":0},null,{"$f":"IF(ER$68<$R$30,0,IF($R16>0,IF(0=MOD(ER$68-$R$30,$R16),$S16+$U16,$U16),IF(ER$68>($R$30-1),$U16,0))*$R$26)","v":0},null,{"$f":"IF(ET$68<$R$30,0,IF($R16>0,IF(0=MOD(ET$68-$R$30,$R16),$S16+$U16,$U16),IF(ET$68>($R$30-1),$U16,0))*$R$26)","v":0},null,{"$f":"IF(EV$68<$R$30,0,IF($R16>0,IF(0=MOD(EV$68-$R$30,$R16),$S16+$U16,$U16),IF(EV$68>($R$30-1),$U16,0))*$R$26)","v":0},null,{"$f":"IF(EX$68<$R$30,0,IF($R16>0,IF(0=MOD(EX$68-$R$30,$R16),$S16+$U16,$U16),IF(EX$68>($R$30-1),$U16,0))*$R$26)","v":0},null,{"$f":"IF(EZ$68<$R$30,0,IF($R16>0,IF(0=MOD(EZ$68-$R$30,$R16),$S16+$U16,$U16),IF(EZ$68>($R$30-1),$U16,0))*$R$26)","v":0},null,{"$f":"IF(FB$68<$R$30,0,IF($R16>0,IF(0=MOD(FB$68-$R$30,$R16),$S16+$U16,$U16),IF(FB$68>($R$30-1),$U16,0))*$R$26)","v":0},null,{"$f":"IF(FD$68<$R$30,0,IF($R16>0,IF(0=MOD(FD$68-$R$30,$R16),$S16+$U16,$U16),IF(FD$68>($R$30-1),$U16,0))*$R$26)","v":0},null,{"$f":"IF(FF$68<$R$30,0,IF($R16>0,IF(0=MOD(FF$68-$R$30,$R16),$S16+$U16,$U16),IF(FF$68>($R$30-1),$U16,0))*$R$26)","v":0},null,{"$f":"IF(FH$68<$R$30,0,IF($R16>0,IF(0=MOD(FH$68-$R$30,$R16),$S16+$U16,$U16),IF(FH$68>($R$30-1),$U16,0))*$R$26)","v":0},null,{"$f":"IF(FJ$68<$R$30,0,IF($R16>0,IF(0=MOD(FJ$68-$R$30,$R16),$S16+$U16,$U16),IF(FJ$68>($R$30-1),$U16,0))*$R$26)","v":0},null,{"$f":"IF(FL$68<$R$30,0,IF($R16>0,IF(0=MOD(FL$68-$R$30,$R16),$S16+$U16,$U16),IF(FL$68>($R$30-1),$U16,0))*$R$26)","v":0},null,{"$f":"IF(FN$68<$R$30,0,IF($R16>0,IF(0=MOD(FN$68-$R$30,$R16),$S16+$U16,$U16),IF(FN$68>($R$30-1),$U16,0))*$R$26)","v":0},null,{"$f":"IF(FP$68<$R$30,0,IF($R16>0,IF(0=MOD(FP$68-$R$30,$R16),$S16+$U16,$U16),IF(FP$68>($R$30-1),$U16,0))*$R$26)","v":0},null,{"$f":"IF(FR$68<$R$30,0,IF($R16>0,IF(0=MOD(FR$68-$R$30,$R16),$S16+$U16,$U16),IF(FR$68>($R$30-1),$U16,0))*$R$26)","v":0},null,{"$f":"IF(FT$68<$R$30,0,IF($R16>0,IF(0=MOD(FT$68-$R$30,$R16),$S16+$U16,$U16),IF(FT$68>($R$30-1),$U16,0))*$R$26)","v":0},null,{"$f":"IF(FV$68<$R$30,0,IF($R16>0,IF(0=MOD(FV$68-$R$30,$R16),$S16+$U16,$U16),IF(FV$68>($R$30-1),$U16,0))*$R$26)","v":0},null,{"$f":"IF(FX$68<$R$30,0,IF($R16>0,IF(0=MOD(FX$68-$R$30,$R16),$S16+$U16,$U16),IF(FX$68>($R$30-1),$U16,0))*$R$26)","v":0},null,{"$f":"IF(FZ$68<$R$30,0,IF($R16>0,IF(0=MOD(FZ$68-$R$30,$R16),$S16+$U16,$U16),IF(FZ$68>($R$30-1),$U16,0))*$R$26)","v":0},null,{"$f":"IF(GB$68<$R$30,0,IF($R16>0,IF(0=MOD(GB$68-$R$30,$R16),$S16+$U16,$U16),IF(GB$68>($R$30-1),$U16,0))*$R$26)","v":0},null,{"$f":"IF(GD$68<$R$30,0,IF($R16>0,IF(0=MOD(GD$68-$R$30,$R16),$S16+$U16,$U16),IF(GD$68>($R$30-1),$U16,0))*$R$26)","v":0},null,{"$f":"IF(GF$68<$R$30,0,IF($R16>0,IF(0=MOD(GF$68-$R$30,$R16),$S16+$U16,$U16),IF(GF$68>($R$30-1),$U16,0))*$R$26)","v":0},null,{"$f":"IF(GH$68<$R$30,0,IF($R16>0,IF(0=MOD(GH$68-$R$30,$R16),$S16+$U16,$U16),IF(GH$68>($R$30-1),$U16,0))*$R$26)","v":0},null,{"$f":"IF(GJ$68<$R$30,0,IF($R16>0,IF(0=MOD(GJ$68-$R$30,$R16),$S16+$U16,$U16),IF(GJ$68>($R$30-1),$U16,0))*$R$26)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,"TOTAL Infrastructure Cost",null,{"$f":"SUM(L71:M74)","v":0},null,{"$f":"SUM(N71:O74)","v":0},null,{"$f":"SUM(P71:Q74)","v":0},null,{"$f":"SUM(R71:S74)","v":0},null,{"$f":"SUM(T71:U74)","v":0},null,{"$f":"SUM(V71:W74)","v":0},null,{"$f":"SUM(X71:Y74)","v":0},null,{"$f":"SUM(Z71:AA74)","v":0},null,{"$f":"SUM(AB71:AC74)","v":0},null,{"$f":"SUM(AD71:AE74)","v":0},null,{"$f":"SUM(AF71:AG74)","v":0},null,{"$f":"SUM(AH71:AI74)","v":0},null,{"$f":"SUM(AJ71:AK74)","v":0},null,{"$f":"SUM(AL71:AM74)","v":0},null,{"$f":"SUM(AN71:AO74)","v":0},null,{"$f":"SUM(AP71:AQ74)","v":0},null,{"$f":"SUM(AR71:AS74)","v":0},null,{"$f":"SUM(AT71:AU74)","v":0},null,{"$f":"SUM(AV71:AW74)","v":0},null,{"$f":"SUM(AX71:AY74)","v":0},null,{"$f":"SUM(AZ71:BA74)","v":0},null,{"$f":"SUM(BB71:BC74)","v":0},null,{"$f":"SUM(BD71:BE74)","v":0},null,{"$f":"SUM(BF71:BG74)","v":0},null,{"$f":"SUM(BH71:BI74)","v":0},null,{"$f":"SUM(BJ71:BK74)","v":0},null,{"$f":"SUM(BL71:BM74)","v":0},null,{"$f":"SUM(BN71:BO74)","v":0},null,{"$f":"SUM(BP71:BQ74)","v":0},null,{"$f":"SUM(BR71:BS74)","v":0},null,{"$f":"SUM(BT71:BU74)","v":0},null,{"$f":"SUM(BV71:BW74)","v":0},null,{"$f":"SUM(BX71:BY74)","v":0},null,{"$f":"SUM(BZ71:CA74)","v":0},null,{"$f":"SUM(CB71:CC74)","v":0},null,{"$f":"SUM(CD71:CE74)","v":0},null,{"$f":"SUM(CF71:CG74)","v":0},null,{"$f":"SUM(CH71:CI74)","v":0},null,{"$f":"SUM(CJ71:CK74)","v":0},null,{"$f":"SUM(CL71:CM74)","v":0},null,{"$f":"SUM(CN71:CO74)","v":0},null,{"$f":"SUM(CP71:CQ74)","v":0},null,{"$f":"SUM(CR71:CS74)","v":0},null,{"$f":"SUM(CT71:CU74)","v":0},null,{"$f":"SUM(CV71:CW74)","v":0},null,{"$f":"SUM(CX71:CY74)","v":0},null,{"$f":"SUM(CZ71:DA74)","v":0},null,{"$f":"SUM(DB71:DC74)","v":0},null,{"$f":"SUM(DD71:DE74)","v":0},null,{"$f":"SUM(DF71:DG74)","v":0},null,{"$f":"SUM(DH71:DI74)","v":0},null,{"$f":"SUM(DJ71:DK74)","v":0},null,{"$f":"SUM(DL71:DM74)","v":0},null,{"$f":"SUM(DN71:DO74)","v":0},null,{"$f":"SUM(DP71:DQ74)","v":0},null,{"$f":"SUM(DR71:DS74)","v":0},null,{"$f":"SUM(DT71:DU74)","v":0},null,{"$f":"SUM(DV71:DW74)","v":0},null,{"$f":"SUM(DX71:DY74)","v":0},null,{"$f":"SUM(DZ71:EA74)","v":0},null,{"$f":"SUM(EB71:EC74)","v":0},null,{"$f":"SUM(ED71:EE74)","v":0},null,{"$f":"SUM(EF71:EG74)","v":0},null,{"$f":"SUM(EH71:EI74)","v":0},null,{"$f":"SUM(EJ71:EK74)","v":0},null,{"$f":"SUM(EL71:EM74)","v":0},null,{"$f":"SUM(EN71:EO74)","v":0},null,{"$f":"SUM(EP71:EQ74)","v":0},null,{"$f":"SUM(ER71:ES74)","v":0},null,{"$f":"SUM(ET71:EU74)","v":0},null,{"$f":"SUM(EV71:EW74)","v":0},null,{"$f":"SUM(EX71:EY74)","v":0},null,{"$f":"SUM(EZ71:FA74)","v":0},null,{"$f":"SUM(FB71:FC74)","v":0},null,{"$f":"SUM(FD71:FE74)","v":0},null,{"$f":"SUM(FF71:FG74)","v":0},null,{"$f":"SUM(FH71:FI74)","v":0},null,{"$f":"SUM(FJ71:FK74)","v":0},null,{"$f":"SUM(FL71:FM74)","v":0},null,{"$f":"SUM(FN71:FO74)","v":0},null,{"$f":"SUM(FP71:FQ74)","v":0},null,{"$f":"SUM(FR71:FS74)","v":0},null,{"$f":"SUM(FT71:FU74)","v":0},null,{"$f":"SUM(FV71:FW74)","v":0},null,{"$f":"SUM(FX71:FY74)","v":0},null,{"$f":"SUM(FZ71:GA74)","v":0},null,{"$f":"SUM(GB71:GC74)","v":0},null,{"$f":"SUM(GD71:GE74)","v":0},null,{"$f":"SUM(GF71:GG74)","v":0},null,{"$f":"SUM(GH71:GI74)","v":0},null,{"$f":"SUM(GJ71:GK74)","v":0}]
[]
[null,null,null,null,null,null,null,null,"Incremental Deployment Equipment (per Transit Vehicle)"]
[null,null,null,null,null,null,null,null,null,{"$f":"J21","v":"Signal Preemption Processor"},null,{"$f":"IF(L$68<$R$30,0,IF($R21>0,IF(0=MOD(L$68-$R$30,$R21),$S21+$U21,$U21),IF(L$68>($R$30-1),$U21,0))*$R$28)","v":0},null,{"$f":"IF(N$68<$R$30,0,IF($R21>0,IF(0=MOD(N$68-$R$30,$R21),$S21+$U21,$U21),IF(N$68>($R$30-1),$U21,0))*$R$28)","v":0},null,{"$f":"IF(P$68<$R$30,0,IF($R21>0,IF(0=MOD(P$68-$R$30,$R21),$S21+$U21,$U21),IF(P$68>($R$30-1),$U21,0))*$R$28)","v":0},null,{"$f":"IF(R$68<$R$30,0,IF($R21>0,IF(0=MOD(R$68-$R$30,$R21),$S21+$U21,$U21),IF(R$68>($R$30-1),$U21,0))*$R$28)","v":0},null,{"$f":"IF(T$68<$R$30,0,IF($R21>0,IF(0=MOD(T$68-$R$30,$R21),$S21+$U21,$U21),IF(T$68>($R$30-1),$U21,0))*$R$28)","v":0},null,{"$f":"IF(V$68<$R$30,0,IF($R21>0,IF(0=MOD(V$68-$R$30,$R21),$S21+$U21,$U21),IF(V$68>($R$30-1),$U21,0))*$R$28)","v":0},null,{"$f":"IF(X$68<$R$30,0,IF($R21>0,IF(0=MOD(X$68-$R$30,$R21),$S21+$U21,$U21),IF(X$68>($R$30-1),$U21,0))*$R$28)","v":0},null,{"$f":"IF(Z$68<$R$30,0,IF($R21>0,IF(0=MOD(Z$68-$R$30,$R21),$S21+$U21,$U21),IF(Z$68>($R$30-1),$U21,0))*$R$28)","v":0},null,{"$f":"IF(AB$68<$R$30,0,IF($R21>0,IF(0=MOD(AB$68-$R$30,$R21),$S21+$U21,$U21),IF(AB$68>($R$30-1),$U21,0))*$R$28)","v":0},null,{"$f":"IF(AD$68<$R$30,0,IF($R21>0,IF(0=MOD(AD$68-$R$30,$R21),$S21+$U21,$U21),IF(AD$68>($R$30-1),$U21,0))*$R$28)","v":0},null,{"$f":"IF(AF$68<$R$30,0,IF($R21>0,IF(0=MOD(AF$68-$R$30,$R21),$S21+$U21,$U21),IF(AF$68>($R$30-1),$U21,0))*$R$28)","v":0},null,{"$f":"IF(AH$68<$R$30,0,IF($R21>0,IF(0=MOD(AH$68-$R$30,$R21),$S21+$U21,$U21),IF(AH$68>($R$30-1),$U21,0))*$R$28)","v":0},null,{"$f":"IF(AJ$68<$R$30,0,IF($R21>0,IF(0=MOD(AJ$68-$R$30,$R21),$S21+$U21,$U21),IF(AJ$68>($R$30-1),$U21,0))*$R$28)","v":0},null,{"$f":"IF(AL$68<$R$30,0,IF($R21>0,IF(0=MOD(AL$68-$R$30,$R21),$S21+$U21,$U21),IF(AL$68>($R$30-1),$U21,0))*$R$28)","v":0},null,{"$f":"IF(AN$68<$R$30,0,IF($R21>0,IF(0=MOD(AN$68-$R$30,$R21),$S21+$U21,$U21),IF(AN$68>($R$30-1),$U21,0))*$R$28)","v":0},null,{"$f":"IF(AP$68<$R$30,0,IF($R21>0,IF(0=MOD(AP$68-$R$30,$R21),$S21+$U21,$U21),IF(AP$68>($R$30-1),$U21,0))*$R$28)","v":0},null,{"$f":"IF(AR$68<$R$30,0,IF($R21>0,IF(0=MOD(AR$68-$R$30,$R21),$S21+$U21,$U21),IF(AR$68>($R$30-1),$U21,0))*$R$28)","v":0},null,{"$f":"IF(AT$68<$R$30,0,IF($R21>0,IF(0=MOD(AT$68-$R$30,$R21),$S21+$U21,$U21),IF(AT$68>($R$30-1),$U21,0))*$R$28)","v":0},null,{"$f":"IF(AV$68<$R$30,0,IF($R21>0,IF(0=MOD(AV$68-$R$30,$R21),$S21+$U21,$U21),IF(AV$68>($R$30-1),$U21,0))*$R$28)","v":0},null,{"$f":"IF(AX$68<$R$30,0,IF($R21>0,IF(0=MOD(AX$68-$R$30,$R21),$S21+$U21,$U21),IF(AX$68>($R$30-1),$U21,0))*$R$28)","v":0},null,{"$f":"IF(AZ$68<$R$30,0,IF($R21>0,IF(0=MOD(AZ$68-$R$30,$R21),$S21+$U21,$U21),IF(AZ$68>($R$30-1),$U21,0))*$R$28)","v":0},null,{"$f":"IF(BB$68<$R$30,0,IF($R21>0,IF(0=MOD(BB$68-$R$30,$R21),$S21+$U21,$U21),IF(BB$68>($R$30-1),$U21,0))*$R$28)","v":0},null,{"$f":"IF(BD$68<$R$30,0,IF($R21>0,IF(0=MOD(BD$68-$R$30,$R21),$S21+$U21,$U21),IF(BD$68>($R$30-1),$U21,0))*$R$28)","v":0},null,{"$f":"IF(BF$68<$R$30,0,IF($R21>0,IF(0=MOD(BF$68-$R$30,$R21),$S21+$U21,$U21),IF(BF$68>($R$30-1),$U21,0))*$R$28)","v":0},null,{"$f":"IF(BH$68<$R$30,0,IF($R21>0,IF(0=MOD(BH$68-$R$30,$R21),$S21+$U21,$U21),IF(BH$68>($R$30-1),$U21,0))*$R$28)","v":0},null,{"$f":"IF(BJ$68<$R$30,0,IF($R21>0,IF(0=MOD(BJ$68-$R$30,$R21),$S21+$U21,$U21),IF(BJ$68>($R$30-1),$U21,0))*$R$28)","v":0},null,{"$f":"IF(BL$68<$R$30,0,IF($R21>0,IF(0=MOD(BL$68-$R$30,$R21),$S21+$U21,$U21),IF(BL$68>($R$30-1),$U21,0))*$R$28)","v":0},null,{"$f":"IF(BN$68<$R$30,0,IF($R21>0,IF(0=MOD(BN$68-$R$30,$R21),$S21+$U21,$U21),IF(BN$68>($R$30-1),$U21,0))*$R$28)","v":0},null,{"$f":"IF(BP$68<$R$30,0,IF($R21>0,IF(0=MOD(BP$68-$R$30,$R21),$S21+$U21,$U21),IF(BP$68>($R$30-1),$U21,0))*$R$28)","v":0},null,{"$f":"IF(BR$68<$R$30,0,IF($R21>0,IF(0=MOD(BR$68-$R$30,$R21),$S21+$U21,$U21),IF(BR$68>($R$30-1),$U21,0))*$R$28)","v":0},null,{"$f":"IF(BT$68<$R$30,0,IF($R21>0,IF(0=MOD(BT$68-$R$30,$R21),$S21+$U21,$U21),IF(BT$68>($R$30-1),$U21,0))*$R$28)","v":0},null,{"$f":"IF(BV$68<$R$30,0,IF($R21>0,IF(0=MOD(BV$68-$R$30,$R21),$S21+$U21,$U21),IF(BV$68>($R$30-1),$U21,0))*$R$28)","v":0},null,{"$f":"IF(BX$68<$R$30,0,IF($R21>0,IF(0=MOD(BX$68-$R$30,$R21),$S21+$U21,$U21),IF(BX$68>($R$30-1),$U21,0))*$R$28)","v":0},null,{"$f":"IF(BZ$68<$R$30,0,IF($R21>0,IF(0=MOD(BZ$68-$R$30,$R21),$S21+$U21,$U21),IF(BZ$68>($R$30-1),$U21,0))*$R$28)","v":0},null,{"$f":"IF(CB$68<$R$30,0,IF($R21>0,IF(0=MOD(CB$68-$R$30,$R21),$S21+$U21,$U21),IF(CB$68>($R$30-1),$U21,0))*$R$28)","v":0},null,{"$f":"IF(CD$68<$R$30,0,IF($R21>0,IF(0=MOD(CD$68-$R$30,$R21),$S21+$U21,$U21),IF(CD$68>($R$30-1),$U21,0))*$R$28)","v":0},null,{"$f":"IF(CF$68<$R$30,0,IF($R21>0,IF(0=MOD(CF$68-$R$30,$R21),$S21+$U21,$U21),IF(CF$68>($R$30-1),$U21,0))*$R$28)","v":0},null,{"$f":"IF(CH$68<$R$30,0,IF($R21>0,IF(0=MOD(CH$68-$R$30,$R21),$S21+$U21,$U21),IF(CH$68>($R$30-1),$U21,0))*$R$28)","v":0},null,{"$f":"IF(CJ$68<$R$30,0,IF($R21>0,IF(0=MOD(CJ$68-$R$30,$R21),$S21+$U21,$U21),IF(CJ$68>($R$30-1),$U21,0))*$R$28)","v":0},null,{"$f":"IF(CL$68<$R$30,0,IF($R21>0,IF(0=MOD(CL$68-$R$30,$R21),$S21+$U21,$U21),IF(CL$68>($R$30-1),$U21,0))*$R$28)","v":0},null,{"$f":"IF(CN$68<$R$30,0,IF($R21>0,IF(0=MOD(CN$68-$R$30,$R21),$S21+$U21,$U21),IF(CN$68>($R$30-1),$U21,0))*$R$28)","v":0},null,{"$f":"IF(CP$68<$R$30,0,IF($R21>0,IF(0=MOD(CP$68-$R$30,$R21),$S21+$U21,$U21),IF(CP$68>($R$30-1),$U21,0))*$R$28)","v":0},null,{"$f":"IF(CR$68<$R$30,0,IF($R21>0,IF(0=MOD(CR$68-$R$30,$R21),$S21+$U21,$U21),IF(CR$68>($R$30-1),$U21,0))*$R$28)","v":0},null,{"$f":"IF(CT$68<$R$30,0,IF($R21>0,IF(0=MOD(CT$68-$R$30,$R21),$S21+$U21,$U21),IF(CT$68>($R$30-1),$U21,0))*$R$28)","v":0},null,{"$f":"IF(CV$68<$R$30,0,IF($R21>0,IF(0=MOD(CV$68-$R$30,$R21),$S21+$U21,$U21),IF(CV$68>($R$30-1),$U21,0))*$R$28)","v":0},null,{"$f":"IF(CX$68<$R$30,0,IF($R21>0,IF(0=MOD(CX$68-$R$30,$R21),$S21+$U21,$U21),IF(CX$68>($R$30-1),$U21,0))*$R$28)","v":0},null,{"$f":"IF(CZ$68<$R$30,0,IF($R21>0,IF(0=MOD(CZ$68-$R$30,$R21),$S21+$U21,$U21),IF(CZ$68>($R$30-1),$U21,0))*$R$28)","v":0},null,{"$f":"IF(DB$68<$R$30,0,IF($R21>0,IF(0=MOD(DB$68-$R$30,$R21),$S21+$U21,$U21),IF(DB$68>($R$30-1),$U21,0))*$R$28)","v":0},null,{"$f":"IF(DD$68<$R$30,0,IF($R21>0,IF(0=MOD(DD$68-$R$30,$R21),$S21+$U21,$U21),IF(DD$68>($R$30-1),$U21,0))*$R$28)","v":0},null,{"$f":"IF(DF$68<$R$30,0,IF($R21>0,IF(0=MOD(DF$68-$R$30,$R21),$S21+$U21,$U21),IF(DF$68>($R$30-1),$U21,0))*$R$28)","v":0},null,{"$f":"IF(DH$68<$R$30,0,IF($R21>0,IF(0=MOD(DH$68-$R$30,$R21),$S21+$U21,$U21),IF(DH$68>($R$30-1),$U21,0))*$R$28)","v":0},null,{"$f":"IF(DJ$68<$R$30,0,IF($R21>0,IF(0=MOD(DJ$68-$R$30,$R21),$S21+$U21,$U21),IF(DJ$68>($R$30-1),$U21,0))*$R$28)","v":0},null,{"$f":"IF(DL$68<$R$30,0,IF($R21>0,IF(0=MOD(DL$68-$R$30,$R21),$S21+$U21,$U21),IF(DL$68>($R$30-1),$U21,0))*$R$28)","v":0},null,{"$f":"IF(DN$68<$R$30,0,IF($R21>0,IF(0=MOD(DN$68-$R$30,$R21),$S21+$U21,$U21),IF(DN$68>($R$30-1),$U21,0))*$R$28)","v":0},null,{"$f":"IF(DP$68<$R$30,0,IF($R21>0,IF(0=MOD(DP$68-$R$30,$R21),$S21+$U21,$U21),IF(DP$68>($R$30-1),$U21,0))*$R$28)","v":0},null,{"$f":"IF(DR$68<$R$30,0,IF($R21>0,IF(0=MOD(DR$68-$R$30,$R21),$S21+$U21,$U21),IF(DR$68>($R$30-1),$U21,0))*$R$28)","v":0},null,{"$f":"IF(DT$68<$R$30,0,IF($R21>0,IF(0=MOD(DT$68-$R$30,$R21),$S21+$U21,$U21),IF(DT$68>($R$30-1),$U21,0))*$R$28)","v":0},null,{"$f":"IF(DV$68<$R$30,0,IF($R21>0,IF(0=MOD(DV$68-$R$30,$R21),$S21+$U21,$U21),IF(DV$68>($R$30-1),$U21,0))*$R$28)","v":0},null,{"$f":"IF(DX$68<$R$30,0,IF($R21>0,IF(0=MOD(DX$68-$R$30,$R21),$S21+$U21,$U21),IF(DX$68>($R$30-1),$U21,0))*$R$28)","v":0},null,{"$f":"IF(DZ$68<$R$30,0,IF($R21>0,IF(0=MOD(DZ$68-$R$30,$R21),$S21+$U21,$U21),IF(DZ$68>($R$30-1),$U21,0))*$R$28)","v":0},null,{"$f":"IF(EB$68<$R$30,0,IF($R21>0,IF(0=MOD(EB$68-$R$30,$R21),$S21+$U21,$U21),IF(EB$68>($R$30-1),$U21,0))*$R$28)","v":0},null,{"$f":"IF(ED$68<$R$30,0,IF($R21>0,IF(0=MOD(ED$68-$R$30,$R21),$S21+$U21,$U21),IF(ED$68>($R$30-1),$U21,0))*$R$28)","v":0},null,{"$f":"IF(EF$68<$R$30,0,IF($R21>0,IF(0=MOD(EF$68-$R$30,$R21),$S21+$U21,$U21),IF(EF$68>($R$30-1),$U21,0))*$R$28)","v":0},null,{"$f":"IF(EH$68<$R$30,0,IF($R21>0,IF(0=MOD(EH$68-$R$30,$R21),$S21+$U21,$U21),IF(EH$68>($R$30-1),$U21,0))*$R$28)","v":0},null,{"$f":"IF(EJ$68<$R$30,0,IF($R21>0,IF(0=MOD(EJ$68-$R$30,$R21),$S21+$U21,$U21),IF(EJ$68>($R$30-1),$U21,0))*$R$28)","v":0},null,{"$f":"IF(EL$68<$R$30,0,IF($R21>0,IF(0=MOD(EL$68-$R$30,$R21),$S21+$U21,$U21),IF(EL$68>($R$30-1),$U21,0))*$R$28)","v":0},null,{"$f":"IF(EN$68<$R$30,0,IF($R21>0,IF(0=MOD(EN$68-$R$30,$R21),$S21+$U21,$U21),IF(EN$68>($R$30-1),$U21,0))*$R$28)","v":0},null,{"$f":"IF(EP$68<$R$30,0,IF($R21>0,IF(0=MOD(EP$68-$R$30,$R21),$S21+$U21,$U21),IF(EP$68>($R$30-1),$U21,0))*$R$28)","v":0},null,{"$f":"IF(ER$68<$R$30,0,IF($R21>0,IF(0=MOD(ER$68-$R$30,$R21),$S21+$U21,$U21),IF(ER$68>($R$30-1),$U21,0))*$R$28)","v":0},null,{"$f":"IF(ET$68<$R$30,0,IF($R21>0,IF(0=MOD(ET$68-$R$30,$R21),$S21+$U21,$U21),IF(ET$68>($R$30-1),$U21,0))*$R$28)","v":0},null,{"$f":"IF(EV$68<$R$30,0,IF($R21>0,IF(0=MOD(EV$68-$R$30,$R21),$S21+$U21,$U21),IF(EV$68>($R$30-1),$U21,0))*$R$28)","v":0},null,{"$f":"IF(EX$68<$R$30,0,IF($R21>0,IF(0=MOD(EX$68-$R$30,$R21),$S21+$U21,$U21),IF(EX$68>($R$30-1),$U21,0))*$R$28)","v":0},null,{"$f":"IF(EZ$68<$R$30,0,IF($R21>0,IF(0=MOD(EZ$68-$R$30,$R21),$S21+$U21,$U21),IF(EZ$68>($R$30-1),$U21,0))*$R$28)","v":0},null,{"$f":"IF(FB$68<$R$30,0,IF($R21>0,IF(0=MOD(FB$68-$R$30,$R21),$S21+$U21,$U21),IF(FB$68>($R$30-1),$U21,0))*$R$28)","v":0},null,{"$f":"IF(FD$68<$R$30,0,IF($R21>0,IF(0=MOD(FD$68-$R$30,$R21),$S21+$U21,$U21),IF(FD$68>($R$30-1),$U21,0))*$R$28)","v":0},null,{"$f":"IF(FF$68<$R$30,0,IF($R21>0,IF(0=MOD(FF$68-$R$30,$R21),$S21+$U21,$U21),IF(FF$68>($R$30-1),$U21,0))*$R$28)","v":0},null,{"$f":"IF(FH$68<$R$30,0,IF($R21>0,IF(0=MOD(FH$68-$R$30,$R21),$S21+$U21,$U21),IF(FH$68>($R$30-1),$U21,0))*$R$28)","v":0},null,{"$f":"IF(FJ$68<$R$30,0,IF($R21>0,IF(0=MOD(FJ$68-$R$30,$R21),$S21+$U21,$U21),IF(FJ$68>($R$30-1),$U21,0))*$R$28)","v":0},null,{"$f":"IF(FL$68<$R$30,0,IF($R21>0,IF(0=MOD(FL$68-$R$30,$R21),$S21+$U21,$U21),IF(FL$68>($R$30-1),$U21,0))*$R$28)","v":0},null,{"$f":"IF(FN$68<$R$30,0,IF($R21>0,IF(0=MOD(FN$68-$R$30,$R21),$S21+$U21,$U21),IF(FN$68>($R$30-1),$U21,0))*$R$28)","v":0},null,{"$f":"IF(FP$68<$R$30,0,IF($R21>0,IF(0=MOD(FP$68-$R$30,$R21),$S21+$U21,$U21),IF(FP$68>($R$30-1),$U21,0))*$R$28)","v":0},null,{"$f":"IF(FR$68<$R$30,0,IF($R21>0,IF(0=MOD(FR$68-$R$30,$R21),$S21+$U21,$U21),IF(FR$68>($R$30-1),$U21,0))*$R$28)","v":0},null,{"$f":"IF(FT$68<$R$30,0,IF($R21>0,IF(0=MOD(FT$68-$R$30,$R21),$S21+$U21,$U21),IF(FT$68>($R$30-1),$U21,0))*$R$28)","v":0},null,{"$f":"IF(FV$68<$R$30,0,IF($R21>0,IF(0=MOD(FV$68-$R$30,$R21),$S21+$U21,$U21),IF(FV$68>($R$30-1),$U21,0))*$R$28)","v":0},null,{"$f":"IF(FX$68<$R$30,0,IF($R21>0,IF(0=MOD(FX$68-$R$30,$R21),$S21+$U21,$U21),IF(FX$68>($R$30-1),$U21,0))*$R$28)","v":0},null,{"$f":"IF(FZ$68<$R$30,0,IF($R21>0,IF(0=MOD(FZ$68-$R$30,$R21),$S21+$U21,$U21),IF(FZ$68>($R$30-1),$U21,0))*$R$28)","v":0},null,{"$f":"IF(GB$68<$R$30,0,IF($R21>0,IF(0=MOD(GB$68-$R$30,$R21),$S21+$U21,$U21),IF(GB$68>($R$30-1),$U21,0))*$R$28)","v":0},null,{"$f":"IF(GD$68<$R$30,0,IF($R21>0,IF(0=MOD(GD$68-$R$30,$R21),$S21+$U21,$U21),IF(GD$68>($R$30-1),$U21,0))*$R$28)","v":0},null,{"$f":"IF(GF$68<$R$30,0,IF($R21>0,IF(0=MOD(GF$68-$R$30,$R21),$S21+$U21,$U21),IF(GF$68>($R$30-1),$U21,0))*$R$28)","v":0},null,{"$f":"IF(GH$68<$R$30,0,IF($R21>0,IF(0=MOD(GH$68-$R$30,$R21),$S21+$U21,$U21),IF(GH$68>($R$30-1),$U21,0))*$R$28)","v":0},null,{"$f":"IF(GJ$68<$R$30,0,IF($R21>0,IF(0=MOD(GJ$68-$R$30,$R21),$S21+$U21,$U21),IF(GJ$68>($R$30-1),$U21,0))*$R$28)","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"J22","v":"Cell Based Communications Equipment"},null,{"$f":"IF(L$68<$R$30,0,IF($R22>0,IF(0=MOD(L$68-$R$30,$R22),$S22+$U22,$U22),IF(L$68>($R$30-1),$U22,0))*$R$28)","v":0},null,{"$f":"IF(N$68<$R$30,0,IF($R22>0,IF(0=MOD(N$68-$R$30,$R22),$S22+$U22,$U22),IF(N$68>($R$30-1),$U22,0))*$R$28)","v":0},null,{"$f":"IF(P$68<$R$30,0,IF($R22>0,IF(0=MOD(P$68-$R$30,$R22),$S22+$U22,$U22),IF(P$68>($R$30-1),$U22,0))*$R$28)","v":0},null,{"$f":"IF(R$68<$R$30,0,IF($R22>0,IF(0=MOD(R$68-$R$30,$R22),$S22+$U22,$U22),IF(R$68>($R$30-1),$U22,0))*$R$28)","v":0},null,{"$f":"IF(T$68<$R$30,0,IF($R22>0,IF(0=MOD(T$68-$R$30,$R22),$S22+$U22,$U22),IF(T$68>($R$30-1),$U22,0))*$R$28)","v":0},null,{"$f":"IF(V$68<$R$30,0,IF($R22>0,IF(0=MOD(V$68-$R$30,$R22),$S22+$U22,$U22),IF(V$68>($R$30-1),$U22,0))*$R$28)","v":0},null,{"$f":"IF(X$68<$R$30,0,IF($R22>0,IF(0=MOD(X$68-$R$30,$R22),$S22+$U22,$U22),IF(X$68>($R$30-1),$U22,0))*$R$28)","v":0},null,{"$f":"IF(Z$68<$R$30,0,IF($R22>0,IF(0=MOD(Z$68-$R$30,$R22),$S22+$U22,$U22),IF(Z$68>($R$30-1),$U22,0))*$R$28)","v":0},null,{"$f":"IF(AB$68<$R$30,0,IF($R22>0,IF(0=MOD(AB$68-$R$30,$R22),$S22+$U22,$U22),IF(AB$68>($R$30-1),$U22,0))*$R$28)","v":0},null,{"$f":"IF(AD$68<$R$30,0,IF($R22>0,IF(0=MOD(AD$68-$R$30,$R22),$S22+$U22,$U22),IF(AD$68>($R$30-1),$U22,0))*$R$28)","v":0},null,{"$f":"IF(AF$68<$R$30,0,IF($R22>0,IF(0=MOD(AF$68-$R$30,$R22),$S22+$U22,$U22),IF(AF$68>($R$30-1),$U22,0))*$R$28)","v":0},null,{"$f":"IF(AH$68<$R$30,0,IF($R22>0,IF(0=MOD(AH$68-$R$30,$R22),$S22+$U22,$U22),IF(AH$68>($R$30-1),$U22,0))*$R$28)","v":0},null,{"$f":"IF(AJ$68<$R$30,0,IF($R22>0,IF(0=MOD(AJ$68-$R$30,$R22),$S22+$U22,$U22),IF(AJ$68>($R$30-1),$U22,0))*$R$28)","v":0},null,{"$f":"IF(AL$68<$R$30,0,IF($R22>0,IF(0=MOD(AL$68-$R$30,$R22),$S22+$U22,$U22),IF(AL$68>($R$30-1),$U22,0))*$R$28)","v":0},null,{"$f":"IF(AN$68<$R$30,0,IF($R22>0,IF(0=MOD(AN$68-$R$30,$R22),$S22+$U22,$U22),IF(AN$68>($R$30-1),$U22,0))*$R$28)","v":0},null,{"$f":"IF(AP$68<$R$30,0,IF($R22>0,IF(0=MOD(AP$68-$R$30,$R22),$S22+$U22,$U22),IF(AP$68>($R$30-1),$U22,0))*$R$28)","v":0},null,{"$f":"IF(AR$68<$R$30,0,IF($R22>0,IF(0=MOD(AR$68-$R$30,$R22),$S22+$U22,$U22),IF(AR$68>($R$30-1),$U22,0))*$R$28)","v":0},null,{"$f":"IF(AT$68<$R$30,0,IF($R22>0,IF(0=MOD(AT$68-$R$30,$R22),$S22+$U22,$U22),IF(AT$68>($R$30-1),$U22,0))*$R$28)","v":0},null,{"$f":"IF(AV$68<$R$30,0,IF($R22>0,IF(0=MOD(AV$68-$R$30,$R22),$S22+$U22,$U22),IF(AV$68>($R$30-1),$U22,0))*$R$28)","v":0},null,{"$f":"IF(AX$68<$R$30,0,IF($R22>0,IF(0=MOD(AX$68-$R$30,$R22),$S22+$U22,$U22),IF(AX$68>($R$30-1),$U22,0))*$R$28)","v":0},null,{"$f":"IF(AZ$68<$R$30,0,IF($R22>0,IF(0=MOD(AZ$68-$R$30,$R22),$S22+$U22,$U22),IF(AZ$68>($R$30-1),$U22,0))*$R$28)","v":0},null,{"$f":"IF(BB$68<$R$30,0,IF($R22>0,IF(0=MOD(BB$68-$R$30,$R22),$S22+$U22,$U22),IF(BB$68>($R$30-1),$U22,0))*$R$28)","v":0},null,{"$f":"IF(BD$68<$R$30,0,IF($R22>0,IF(0=MOD(BD$68-$R$30,$R22),$S22+$U22,$U22),IF(BD$68>($R$30-1),$U22,0))*$R$28)","v":0},null,{"$f":"IF(BF$68<$R$30,0,IF($R22>0,IF(0=MOD(BF$68-$R$30,$R22),$S22+$U22,$U22),IF(BF$68>($R$30-1),$U22,0))*$R$28)","v":0},null,{"$f":"IF(BH$68<$R$30,0,IF($R22>0,IF(0=MOD(BH$68-$R$30,$R22),$S22+$U22,$U22),IF(BH$68>($R$30-1),$U22,0))*$R$28)","v":0},null,{"$f":"IF(BJ$68<$R$30,0,IF($R22>0,IF(0=MOD(BJ$68-$R$30,$R22),$S22+$U22,$U22),IF(BJ$68>($R$30-1),$U22,0))*$R$28)","v":0},null,{"$f":"IF(BL$68<$R$30,0,IF($R22>0,IF(0=MOD(BL$68-$R$30,$R22),$S22+$U22,$U22),IF(BL$68>($R$30-1),$U22,0))*$R$28)","v":0},null,{"$f":"IF(BN$68<$R$30,0,IF($R22>0,IF(0=MOD(BN$68-$R$30,$R22),$S22+$U22,$U22),IF(BN$68>($R$30-1),$U22,0))*$R$28)","v":0},null,{"$f":"IF(BP$68<$R$30,0,IF($R22>0,IF(0=MOD(BP$68-$R$30,$R22),$S22+$U22,$U22),IF(BP$68>($R$30-1),$U22,0))*$R$28)","v":0},null,{"$f":"IF(BR$68<$R$30,0,IF($R22>0,IF(0=MOD(BR$68-$R$30,$R22),$S22+$U22,$U22),IF(BR$68>($R$30-1),$U22,0))*$R$28)","v":0},null,{"$f":"IF(BT$68<$R$30,0,IF($R22>0,IF(0=MOD(BT$68-$R$30,$R22),$S22+$U22,$U22),IF(BT$68>($R$30-1),$U22,0))*$R$28)","v":0},null,{"$f":"IF(BV$68<$R$30,0,IF($R22>0,IF(0=MOD(BV$68-$R$30,$R22),$S22+$U22,$U22),IF(BV$68>($R$30-1),$U22,0))*$R$28)","v":0},null,{"$f":"IF(BX$68<$R$30,0,IF($R22>0,IF(0=MOD(BX$68-$R$30,$R22),$S22+$U22,$U22),IF(BX$68>($R$30-1),$U22,0))*$R$28)","v":0},null,{"$f":"IF(BZ$68<$R$30,0,IF($R22>0,IF(0=MOD(BZ$68-$R$30,$R22),$S22+$U22,$U22),IF(BZ$68>($R$30-1),$U22,0))*$R$28)","v":0},null,{"$f":"IF(CB$68<$R$30,0,IF($R22>0,IF(0=MOD(CB$68-$R$30,$R22),$S22+$U22,$U22),IF(CB$68>($R$30-1),$U22,0))*$R$28)","v":0},null,{"$f":"IF(CD$68<$R$30,0,IF($R22>0,IF(0=MOD(CD$68-$R$30,$R22),$S22+$U22,$U22),IF(CD$68>($R$30-1),$U22,0))*$R$28)","v":0},null,{"$f":"IF(CF$68<$R$30,0,IF($R22>0,IF(0=MOD(CF$68-$R$30,$R22),$S22+$U22,$U22),IF(CF$68>($R$30-1),$U22,0))*$R$28)","v":0},null,{"$f":"IF(CH$68<$R$30,0,IF($R22>0,IF(0=MOD(CH$68-$R$30,$R22),$S22+$U22,$U22),IF(CH$68>($R$30-1),$U22,0))*$R$28)","v":0},null,{"$f":"IF(CJ$68<$R$30,0,IF($R22>0,IF(0=MOD(CJ$68-$R$30,$R22),$S22+$U22,$U22),IF(CJ$68>($R$30-1),$U22,0))*$R$28)","v":0},null,{"$f":"IF(CL$68<$R$30,0,IF($R22>0,IF(0=MOD(CL$68-$R$30,$R22),$S22+$U22,$U22),IF(CL$68>($R$30-1),$U22,0))*$R$28)","v":0},null,{"$f":"IF(CN$68<$R$30,0,IF($R22>0,IF(0=MOD(CN$68-$R$30,$R22),$S22+$U22,$U22),IF(CN$68>($R$30-1),$U22,0))*$R$28)","v":0},null,{"$f":"IF(CP$68<$R$30,0,IF($R22>0,IF(0=MOD(CP$68-$R$30,$R22),$S22+$U22,$U22),IF(CP$68>($R$30-1),$U22,0))*$R$28)","v":0},null,{"$f":"IF(CR$68<$R$30,0,IF($R22>0,IF(0=MOD(CR$68-$R$30,$R22),$S22+$U22,$U22),IF(CR$68>($R$30-1),$U22,0))*$R$28)","v":0},null,{"$f":"IF(CT$68<$R$30,0,IF($R22>0,IF(0=MOD(CT$68-$R$30,$R22),$S22+$U22,$U22),IF(CT$68>($R$30-1),$U22,0))*$R$28)","v":0},null,{"$f":"IF(CV$68<$R$30,0,IF($R22>0,IF(0=MOD(CV$68-$R$30,$R22),$S22+$U22,$U22),IF(CV$68>($R$30-1),$U22,0))*$R$28)","v":0},null,{"$f":"IF(CX$68<$R$30,0,IF($R22>0,IF(0=MOD(CX$68-$R$30,$R22),$S22+$U22,$U22),IF(CX$68>($R$30-1),$U22,0))*$R$28)","v":0},null,{"$f":"IF(CZ$68<$R$30,0,IF($R22>0,IF(0=MOD(CZ$68-$R$30,$R22),$S22+$U22,$U22),IF(CZ$68>($R$30-1),$U22,0))*$R$28)","v":0},null,{"$f":"IF(DB$68<$R$30,0,IF($R22>0,IF(0=MOD(DB$68-$R$30,$R22),$S22+$U22,$U22),IF(DB$68>($R$30-1),$U22,0))*$R$28)","v":0},null,{"$f":"IF(DD$68<$R$30,0,IF($R22>0,IF(0=MOD(DD$68-$R$30,$R22),$S22+$U22,$U22),IF(DD$68>($R$30-1),$U22,0))*$R$28)","v":0},null,{"$f":"IF(DF$68<$R$30,0,IF($R22>0,IF(0=MOD(DF$68-$R$30,$R22),$S22+$U22,$U22),IF(DF$68>($R$30-1),$U22,0))*$R$28)","v":0},null,{"$f":"IF(DH$68<$R$30,0,IF($R22>0,IF(0=MOD(DH$68-$R$30,$R22),$S22+$U22,$U22),IF(DH$68>($R$30-1),$U22,0))*$R$28)","v":0},null,{"$f":"IF(DJ$68<$R$30,0,IF($R22>0,IF(0=MOD(DJ$68-$R$30,$R22),$S22+$U22,$U22),IF(DJ$68>($R$30-1),$U22,0))*$R$28)","v":0},null,{"$f":"IF(DL$68<$R$30,0,IF($R22>0,IF(0=MOD(DL$68-$R$30,$R22),$S22+$U22,$U22),IF(DL$68>($R$30-1),$U22,0))*$R$28)","v":0},null,{"$f":"IF(DN$68<$R$30,0,IF($R22>0,IF(0=MOD(DN$68-$R$30,$R22),$S22+$U22,$U22),IF(DN$68>($R$30-1),$U22,0))*$R$28)","v":0},null,{"$f":"IF(DP$68<$R$30,0,IF($R22>0,IF(0=MOD(DP$68-$R$30,$R22),$S22+$U22,$U22),IF(DP$68>($R$30-1),$U22,0))*$R$28)","v":0},null,{"$f":"IF(DR$68<$R$30,0,IF($R22>0,IF(0=MOD(DR$68-$R$30,$R22),$S22+$U22,$U22),IF(DR$68>($R$30-1),$U22,0))*$R$28)","v":0},null,{"$f":"IF(DT$68<$R$30,0,IF($R22>0,IF(0=MOD(DT$68-$R$30,$R22),$S22+$U22,$U22),IF(DT$68>($R$30-1),$U22,0))*$R$28)","v":0},null,{"$f":"IF(DV$68<$R$30,0,IF($R22>0,IF(0=MOD(DV$68-$R$30,$R22),$S22+$U22,$U22),IF(DV$68>($R$30-1),$U22,0))*$R$28)","v":0},null,{"$f":"IF(DX$68<$R$30,0,IF($R22>0,IF(0=MOD(DX$68-$R$30,$R22),$S22+$U22,$U22),IF(DX$68>($R$30-1),$U22,0))*$R$28)","v":0},null,{"$f":"IF(DZ$68<$R$30,0,IF($R22>0,IF(0=MOD(DZ$68-$R$30,$R22),$S22+$U22,$U22),IF(DZ$68>($R$30-1),$U22,0))*$R$28)","v":0},null,{"$f":"IF(EB$68<$R$30,0,IF($R22>0,IF(0=MOD(EB$68-$R$30,$R22),$S22+$U22,$U22),IF(EB$68>($R$30-1),$U22,0))*$R$28)","v":0},null,{"$f":"IF(ED$68<$R$30,0,IF($R22>0,IF(0=MOD(ED$68-$R$30,$R22),$S22+$U22,$U22),IF(ED$68>($R$30-1),$U22,0))*$R$28)","v":0},null,{"$f":"IF(EF$68<$R$30,0,IF($R22>0,IF(0=MOD(EF$68-$R$30,$R22),$S22+$U22,$U22),IF(EF$68>($R$30-1),$U22,0))*$R$28)","v":0},null,{"$f":"IF(EH$68<$R$30,0,IF($R22>0,IF(0=MOD(EH$68-$R$30,$R22),$S22+$U22,$U22),IF(EH$68>($R$30-1),$U22,0))*$R$28)","v":0},null,{"$f":"IF(EJ$68<$R$30,0,IF($R22>0,IF(0=MOD(EJ$68-$R$30,$R22),$S22+$U22,$U22),IF(EJ$68>($R$30-1),$U22,0))*$R$28)","v":0},null,{"$f":"IF(EL$68<$R$30,0,IF($R22>0,IF(0=MOD(EL$68-$R$30,$R22),$S22+$U22,$U22),IF(EL$68>($R$30-1),$U22,0))*$R$28)","v":0},null,{"$f":"IF(EN$68<$R$30,0,IF($R22>0,IF(0=MOD(EN$68-$R$30,$R22),$S22+$U22,$U22),IF(EN$68>($R$30-1),$U22,0))*$R$28)","v":0},null,{"$f":"IF(EP$68<$R$30,0,IF($R22>0,IF(0=MOD(EP$68-$R$30,$R22),$S22+$U22,$U22),IF(EP$68>($R$30-1),$U22,0))*$R$28)","v":0},null,{"$f":"IF(ER$68<$R$30,0,IF($R22>0,IF(0=MOD(ER$68-$R$30,$R22),$S22+$U22,$U22),IF(ER$68>($R$30-1),$U22,0))*$R$28)","v":0},null,{"$f":"IF(ET$68<$R$30,0,IF($R22>0,IF(0=MOD(ET$68-$R$30,$R22),$S22+$U22,$U22),IF(ET$68>($R$30-1),$U22,0))*$R$28)","v":0},null,{"$f":"IF(EV$68<$R$30,0,IF($R22>0,IF(0=MOD(EV$68-$R$30,$R22),$S22+$U22,$U22),IF(EV$68>($R$30-1),$U22,0))*$R$28)","v":0},null,{"$f":"IF(EX$68<$R$30,0,IF($R22>0,IF(0=MOD(EX$68-$R$30,$R22),$S22+$U22,$U22),IF(EX$68>($R$30-1),$U22,0))*$R$28)","v":0},null,{"$f":"IF(EZ$68<$R$30,0,IF($R22>0,IF(0=MOD(EZ$68-$R$30,$R22),$S22+$U22,$U22),IF(EZ$68>($R$30-1),$U22,0))*$R$28)","v":0},null,{"$f":"IF(FB$68<$R$30,0,IF($R22>0,IF(0=MOD(FB$68-$R$30,$R22),$S22+$U22,$U22),IF(FB$68>($R$30-1),$U22,0))*$R$28)","v":0},null,{"$f":"IF(FD$68<$R$30,0,IF($R22>0,IF(0=MOD(FD$68-$R$30,$R22),$S22+$U22,$U22),IF(FD$68>($R$30-1),$U22,0))*$R$28)","v":0},null,{"$f":"IF(FF$68<$R$30,0,IF($R22>0,IF(0=MOD(FF$68-$R$30,$R22),$S22+$U22,$U22),IF(FF$68>($R$30-1),$U22,0))*$R$28)","v":0},null,{"$f":"IF(FH$68<$R$30,0,IF($R22>0,IF(0=MOD(FH$68-$R$30,$R22),$S22+$U22,$U22),IF(FH$68>($R$30-1),$U22,0))*$R$28)","v":0},null,{"$f":"IF(FJ$68<$R$30,0,IF($R22>0,IF(0=MOD(FJ$68-$R$30,$R22),$S22+$U22,$U22),IF(FJ$68>($R$30-1),$U22,0))*$R$28)","v":0},null,{"$f":"IF(FL$68<$R$30,0,IF($R22>0,IF(0=MOD(FL$68-$R$30,$R22),$S22+$U22,$U22),IF(FL$68>($R$30-1),$U22,0))*$R$28)","v":0},null,{"$f":"IF(FN$68<$R$30,0,IF($R22>0,IF(0=MOD(FN$68-$R$30,$R22),$S22+$U22,$U22),IF(FN$68>($R$30-1),$U22,0))*$R$28)","v":0},null,{"$f":"IF(FP$68<$R$30,0,IF($R22>0,IF(0=MOD(FP$68-$R$30,$R22),$S22+$U22,$U22),IF(FP$68>($R$30-1),$U22,0))*$R$28)","v":0},null,{"$f":"IF(FR$68<$R$30,0,IF($R22>0,IF(0=MOD(FR$68-$R$30,$R22),$S22+$U22,$U22),IF(FR$68>($R$30-1),$U22,0))*$R$28)","v":0},null,{"$f":"IF(FT$68<$R$30,0,IF($R22>0,IF(0=MOD(FT$68-$R$30,$R22),$S22+$U22,$U22),IF(FT$68>($R$30-1),$U22,0))*$R$28)","v":0},null,{"$f":"IF(FV$68<$R$30,0,IF($R22>0,IF(0=MOD(FV$68-$R$30,$R22),$S22+$U22,$U22),IF(FV$68>($R$30-1),$U22,0))*$R$28)","v":0},null,{"$f":"IF(FX$68<$R$30,0,IF($R22>0,IF(0=MOD(FX$68-$R$30,$R22),$S22+$U22,$U22),IF(FX$68>($R$30-1),$U22,0))*$R$28)","v":0},null,{"$f":"IF(FZ$68<$R$30,0,IF($R22>0,IF(0=MOD(FZ$68-$R$30,$R22),$S22+$U22,$U22),IF(FZ$68>($R$30-1),$U22,0))*$R$28)","v":0},null,{"$f":"IF(GB$68<$R$30,0,IF($R22>0,IF(0=MOD(GB$68-$R$30,$R22),$S22+$U22,$U22),IF(GB$68>($R$30-1),$U22,0))*$R$28)","v":0},null,{"$f":"IF(GD$68<$R$30,0,IF($R22>0,IF(0=MOD(GD$68-$R$30,$R22),$S22+$U22,$U22),IF(GD$68>($R$30-1),$U22,0))*$R$28)","v":0},null,{"$f":"IF(GF$68<$R$30,0,IF($R22>0,IF(0=MOD(GF$68-$R$30,$R22),$S22+$U22,$U22),IF(GF$68>($R$30-1),$U22,0))*$R$28)","v":0},null,{"$f":"IF(GH$68<$R$30,0,IF($R22>0,IF(0=MOD(GH$68-$R$30,$R22),$S22+$U22,$U22),IF(GH$68>($R$30-1),$U22,0))*$R$28)","v":0},null,{"$f":"IF(GJ$68<$R$30,0,IF($R22>0,IF(0=MOD(GJ$68-$R$30,$R22),$S22+$U22,$U22),IF(GJ$68>($R$30-1),$U22,0))*$R$28)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,"TOTAL Incremental Cost",null,{"$f":"SUM(L78:M80)","v":0},null,{"$f":"SUM(N78:O80)","v":0},null,{"$f":"SUM(P78:Q80)","v":0},null,{"$f":"SUM(R78:S80)","v":0},null,{"$f":"SUM(T78:U80)","v":0},null,{"$f":"SUM(V78:W80)","v":0},null,{"$f":"SUM(X78:Y80)","v":0},null,{"$f":"SUM(Z78:AA80)","v":0},null,{"$f":"SUM(AB78:AC80)","v":0},null,{"$f":"SUM(AD78:AE80)","v":0},null,{"$f":"SUM(AF78:AG80)","v":0},null,{"$f":"SUM(AH78:AI80)","v":0},null,{"$f":"SUM(AJ78:AK80)","v":0},null,{"$f":"SUM(AL78:AM80)","v":0},null,{"$f":"SUM(AN78:AO80)","v":0},null,{"$f":"SUM(AP78:AQ80)","v":0},null,{"$f":"SUM(AR78:AS80)","v":0},null,{"$f":"SUM(AT78:AU80)","v":0},null,{"$f":"SUM(AV78:AW80)","v":0},null,{"$f":"SUM(AX78:AY80)","v":0},null,{"$f":"SUM(AZ78:BA80)","v":0},null,{"$f":"SUM(BB78:BC80)","v":0},null,{"$f":"SUM(BD78:BE80)","v":0},null,{"$f":"SUM(BF78:BG80)","v":0},null,{"$f":"SUM(BH78:BI80)","v":0},null,{"$f":"SUM(BJ78:BK80)","v":0},null,{"$f":"SUM(BL78:BM80)","v":0},null,{"$f":"SUM(BN78:BO80)","v":0},null,{"$f":"SUM(BP78:BQ80)","v":0},null,{"$f":"SUM(BR78:BS80)","v":0},null,{"$f":"SUM(BT78:BU80)","v":0},null,{"$f":"SUM(BV78:BW80)","v":0},null,{"$f":"SUM(BX78:BY80)","v":0},null,{"$f":"SUM(BZ78:CA80)","v":0},null,{"$f":"SUM(CB78:CC80)","v":0},null,{"$f":"SUM(CD78:CE80)","v":0},null,{"$f":"SUM(CF78:CG80)","v":0},null,{"$f":"SUM(CH78:CI80)","v":0},null,{"$f":"SUM(CJ78:CK80)","v":0},null,{"$f":"SUM(CL78:CM80)","v":0},null,{"$f":"SUM(CN78:CO80)","v":0},null,{"$f":"SUM(CP78:CQ80)","v":0},null,{"$f":"SUM(CR78:CS80)","v":0},null,{"$f":"SUM(CT78:CU80)","v":0},null,{"$f":"SUM(CV78:CW80)","v":0},null,{"$f":"SUM(CX78:CY80)","v":0},null,{"$f":"SUM(CZ78:DA80)","v":0},null,{"$f":"SUM(DB78:DC80)","v":0},null,{"$f":"SUM(DD78:DE80)","v":0},null,{"$f":"SUM(DF78:DG80)","v":0},null,{"$f":"SUM(DH78:DI80)","v":0},null,{"$f":"SUM(DJ78:DK80)","v":0},null,{"$f":"SUM(DL78:DM80)","v":0},null,{"$f":"SUM(DN78:DO80)","v":0},null,{"$f":"SUM(DP78:DQ80)","v":0},null,{"$f":"SUM(DR78:DS80)","v":0},null,{"$f":"SUM(DT78:DU80)","v":0},null,{"$f":"SUM(DV78:DW80)","v":0},null,{"$f":"SUM(DX78:DY80)","v":0},null,{"$f":"SUM(DZ78:EA80)","v":0},null,{"$f":"SUM(EB78:EC80)","v":0},null,{"$f":"SUM(ED78:EE80)","v":0},null,{"$f":"SUM(EF78:EG80)","v":0},null,{"$f":"SUM(EH78:EI80)","v":0},null,{"$f":"SUM(EJ78:EK80)","v":0},null,{"$f":"SUM(EL78:EM80)","v":0},null,{"$f":"SUM(EN78:EO80)","v":0},null,{"$f":"SUM(EP78:EQ80)","v":0},null,{"$f":"SUM(ER78:ES80)","v":0},null,{"$f":"SUM(ET78:EU80)","v":0},null,{"$f":"SUM(EV78:EW80)","v":0},null,{"$f":"SUM(EX78:EY80)","v":0},null,{"$f":"SUM(EZ78:FA80)","v":0},null,{"$f":"SUM(FB78:FC80)","v":0},null,{"$f":"SUM(FD78:FE80)","v":0},null,{"$f":"SUM(FF78:FG80)","v":0},null,{"$f":"SUM(FH78:FI80)","v":0},null,{"$f":"SUM(FJ78:FK80)","v":0},null,{"$f":"SUM(FL78:FM80)","v":0},null,{"$f":"SUM(FN78:FO80)","v":0},null,{"$f":"SUM(FP78:FQ80)","v":0},null,{"$f":"SUM(FR78:FS80)","v":0},null,{"$f":"SUM(FT78:FU80)","v":0},null,{"$f":"SUM(FV78:FW80)","v":0},null,{"$f":"SUM(FX78:FY80)","v":0},null,{"$f":"SUM(FZ78:GA80)","v":0},null,{"$f":"SUM(GB78:GC80)","v":0},null,{"$f":"SUM(GD78:GE80)","v":0},null,{"$f":"SUM(GF78:GG80)","v":0},null,{"$f":"SUM(GH78:GI80)","v":0},null,{"$f":"SUM(GJ78:GK80)","v":0}]

{"sheet":"RM-Central Control","index":22,"n_rows":95,"n_cols":192,"rows_kept":95,"cut":false,"hidden":false,"merged":[[3,1,3,6],[63,1,63,6],[64,1,64,6],[65,1,65,6],[66,1,66,6],[67,1,67,6],[89,169,89,170],[89,171,89,172],[89,173,89,174],[89,175,89,176],[89,177,89,178],[89,179,89,180],[89,181,89,182],[89,183,89,184],[89,185,89,186],[89,187,89,188],[89,189,89,190],[89,101,89,102],[89,103,89,104],[89,105,89,106],[89,107,89,108],[89,109,89,110],[89,111,89,112],[89,113,89,114],[89,115,89,116],[89,117,89,118],[89,119,89,120],[89,121,89,122],[89,123,89,124],[89,125,89,126],[89,127,89,128],[89,129,89,130],[89,191,89,192],[89,135,89,136],[89,137,89,138],[89,139,89,140],[89,141,89,142],[89,143,89,144],[89,145,89,146],[89,147,89,148],[89,149,89,150],[89,151,89,152],[89,153,89,154],[89,155,89,156],[89,157,89,158],[89,159,89,160],[89,161,89,162],[89,163,89,164],[89,165,89,166],[89,167,89,168],[89,131,89,132],[89,133,89,134],[89,67,89,68],[89,69,89,70],[89,71,89,72],[89,73,89,74],[89,75,89,76],[89,77,89,78],[89,79,89,80],[89,81,89,82],[89,83,89,84],[89,85,89,86],[89,87,89,88],[89,89,89,90],[89,91,89,92],[89,93,89,94],[89,95,89,96],[89,97,89,98],[89,99,89,100],[88,185,88,186],[88,187,88,188],[88,189,88,190],[88,191,88,192],[89,11,89,12],[89,13,89,14],[89,15,89,16],[89,17,89,18],[89,19,89,20],[89,21,89,22],[89,23,89,24],[89,25,89,26],[89,27,89,28],[89,29,89,30],[89,31,89,32],[89,33,89,34],[89,35,89,36],[89,37,89,38],[89,39,89,40],[89,41,89,42],[89,43,89,44],[89,45,89,46],[89,47,89,48],[89,49,89,50],[89,51,89,52],[89,53,89,54],[89,55,89,56],[89,57,89,58],[89,59,89,60],[89,61,89,62],[89,63,89,64],[89,65,89,66],[88,151,88,152],[88,153,88,154],[88,155,88,156],[88,157,88,158],[88,159,88,160],[88,161,88,162],[88,163,88,164],[88,165,88,166],[88,167,88,168],[88,169,88,170],[88,171,88,172],[88,173,88,174],[88,175,88,176],[88,177,88,178],[88,179,88,180],[88,181,88,182],[88,183,88,184],[88,117,88,118],[88,119,88,120],[88,121,88,122],[88,123,88,124],[88,125,88,126],[88,127,88,128],[88,129,88,130],[88,131,88,132],[88,133,88,134],[88,135,88,136],[88,137,88,138],[88,139,88,140],[88,141,88,142],[88,143,88,144],[88,145,88,146],[88,147,88,148],[88,149,88,150],[88,83,88,84],[88,85,88,86],[88,87,88,88],[88,89,88,90],[88,91,88,92],[88,93,88,94],[88,95,88,96],[88,97,88,98],[88,99,88,100],[88,101,88,102],[88,103,88,104],[88,105,88,106],[88,107,88,108],[88,109,88,110],[88,111,88,112],[88,113,88,114],[88,115,88,116],[88,49,88,50],[88,51,88,52],[88,53,88,54],[88,55,88,56],[88,57,88,58],[88,59,88,60],[88,61,88,62],[88,63,88,64],[88,65,88,66],[88,67,88,68],[88,69,88,70],[88,71,88,72],[88,73,88,74],[88,75,88,76],[88,77,88,78],[88,79,88,80],[88,81,88,82],[87,167,87,168],[87,169,87,170],[87,171,87,172],[87,173,87,174],[87,175,87,176],[87,177,87,178],[87,179,87,180],[87,181,87,182],[87,183,87,184],[87,185,87,186],[87,187,87,188],[87,189,87,190],[87,191,87,192],[88,11,88,12],[88,13,88,14],[88,15,88,16],[88,17,88,18],[88,19,88,20],[88,21,88,22],[88,23,88,24],[88,25,88,26],[88,27,88,28],[88,29,88,30],[88,31,88,32],[88,33,88,34],[88,35,88,36],[88,37,88,38],[88,39,88,40],[88,41,88,42],[88,43,88,44],[88,45,88,46],[88,47,88,48],[87,133,87,134],[87,135,87,136],[87,137,87,138],[87,139,87,140],[87,141,87,142],[87,143,87,144],[87,145,87,146],[87,147,87,148],[87,149,87,150],[87,151,87,152],[87,153,87,154],[87,155,87,156],[87,157,87,158],[87,159,87,160],[87,161,87,162],[87,163,87,164],[87,165,87,166],[87,99,87,100],[87,101,87,102],[87,103,87,104],[87,105,87,106],[87,107,87,108],[87,109,87,110],[87,111,87,112],[87,113,87,114],[87,115,87,116],[87,117,87,118],[87,119,87,120],[87,121,87,122],[87,123,87,124],[87,125,87,126],[87,127,87,128],[87,129,87,130],[87,131,87,132],[87,65,87,66],[87,67,87,68],[87,69,87,70],[87,71,87,72],[87,73,87,74],[87,75,87,76],[87,77,87,78],[87,79,87,80],[87,81,87,82],[87,83,87,84],[87,85,87,86],[87,87,87,88],[87,89,87,90],[87,91,87,92],[87,93,87,94],[87,95,87,96],[87,97,87,98],[86,183,86,184],[86,185,86,186],[86,187,86,188],[86,189,86,190],[86,191,86,192],[87,11,87,12],[87,13,87,14],[87,15,87,16],[87,17,87,18],[87,19,87,20],[87,21,87,22],[87,23,87,24],[87,25,87,26],[87,27,87,28],[87,29,87,30],[87,31,87,32],[87,33,87,34],[87,35,87,36],[87,37,87,38],[87,39,87,40],[87,41,87,42],[87,43,87,44],[87,45,87,46],[87,47,87,48],[87,49,87,50],[87,51,87,52],[87,53,87,54],[87,55,87,56],[87,57,87,58],[87,59,87,60],[87,61,87,62],[87,63,87,64],[86,149,86,150],[86,151,86,152],[86,153,86,154],[86,155,86,156],[86,157,86,158],[86,159,86,160],[86,161,86,162],[86,163,86,164],[86,165,86,166],[86,167,86,168],[86,169,86,170],[86,171,86,172],[86,173,86,174],[86,175,86,176],[86,177,86,178],[86,179,86,180],[86,181,86,182],[86,115,86,116],[86,117,86,118],[86,119,86,120],[86,121,86,122],[86,123,86,124],[86,125,86,126],[86,127,86,128],[86,129,86,130],[86,131,86,132],[86,133,86,134],[86,135,86,136],[86,137,86,138],[86,139,86,140],[86,141,86,142],[86,143,86,144],[86,145,86,146],[86,147,86,148],[86,81,86,82],[86,83,86,84],[86,85,86,86],[86,87,86,88],[86,89,86,90],[86,91,86,92],[86,93,86,94],[86,95,86,96],[86,97,86,98],[86,99,86,100],[86,101,86,102],[86,103,86,104],[86,105,86,106],[86,107,86,108],[86,109,86,110],[86,111,86,112],[86,113,86,114],[86,47,86,48],[86,49,86,50],[86,51,86,52],[86,53,86,54],[86,55,86,56],[86,57,86,58],[86,59,86,60],[86,61,86,62],[86,63,86,64],[86,65,86,66],[86,67,86,68],[86,69,86,70],[86,71,86,72],[86,73,86,74],[86,75,86,76],[86,77,86,78],[86,79,86,80],[85,165,85,166],[85,167,85,168],[85,169,85,170],[85,171,85,172],[85,173,85,174],[85,175,85,176],[85,177,85,178],[85,179,85,180],[85,181,85,182],[85,183,85,184],[85,185,85,186],[85,187,85,188],[85,189,85,190],[85,191,85,192],[86,11,86,12],[86,13,86,14],[86,15,86,16],[86,17,86,18],[86,19,86,20],[86,21,86,22],[86,23,86,24],[86,25,86,26],[86,27,86,28],[86,29,86,30],[86,31,86,32],[86,33,86,34],[86,35,86,36],[86,37,86,38],[86,39,86,40],[86,41,86,42],[86,43,86,44],[86,45,86,46],[85,131,85,132],[85,133,85,134],[85,135,85,136],[85,137,85,138],[85,139,85,140],[85,141,85,142],[85,143,85,144],[85,145,85,146],[85,147,85,148],[85,149,85,150],[85,151,85,152],[85,153,85,154],[85,155,85,156],[85,157,85,158],[85,159,85,160],[85,161,85,162],[85,163,85,164],[85,97,85,98],[85,99,85,100],[85,101,85,102],[85,103,85,104],[85,105,85,106],[85,107,85,108],[85,109,85,110],[85,111,85,112],[85,113,85,114],[85,115,85,116],[85,117,85,118],[85,119,85,120],[85,121,85,122],[85,123,85,124],[85,125,85,126],[85,127,85,128],[85,129,85,130],[85,63,85,64],[85,65,85,66],[85,67,85,68],[85,69,85,70],[85,71,85,72],[85,73,85,74],[85,75,85,76],[85,77,85,78],[85,79,85,80],[85,81,85,82],[85,83,85,84],[85,85,85,86],[85,87,85,88],[85,89,85,90],[85,91,85,92],[85,93,85,94],[85,95,85,96],[84,181,84,182],[84,183,84,184],[84,185,84,186],[84,187,84,188],[84,189,84,190],[84,191,84,192],[85,11,85,12],[85,13,85,14],[85,15,85,16],[85,17,85,18],[85,19,85,20],[85,21,85,22],[85,23,85,24],[85,25,85,26],[85,27,85,28],[85,29,85,30],[85,31,85,32],[85,33,85,34],[85,35,85,36],[85,37,85,38],[85,39,85,40],[85,41,85,42],[85,43,85,44],[85,45,85,46],[85,47,85,48],[85,49,85,50],[85,51,85,52],[85,53,85,54],[85,55,85,56],[85,57,85,58],[85,59,85,60],[85,61,85,62],[84,147,84,148],[84,149,84,150],[84,151,84,152],[84,153,84,154],[84,155,84,156],[84,157,84,158],[84,159,84,160],[84,161,84,162],[84,163,84,164],[84,165,84,166],[84,167,84,168],[84,169,84,170],[84,171,84,172],[84,173,84,174],[84,175,84,176],[84,177,84,178],[84,179,84,180],[84,113,84,114],[84,115,84,116],[84,117,84,118],[84,119,84,120],[84,121,84,122],[84,123,84,124],[84,125,84,126],[84,127,84,128],[84,129,84,130],[84,131,84,132],[84,133,84,134],[84,135,84,136],[84,137,84,138],[84,139,84,140],[84,141,84,142],[84,143,84,144],[84,145,84,146],[84,79,84,80],[84,81,84,82],[84,83,84,84],[84,85,84,86],[84,87,84,88],[84,89,84,90],[84,91,84,92],[84,93,84,94],[84,95,84,96],[84,97,84,98],[84,99,84,100],[84,101,84,102],[84,103,84,104],[84,105,84,106],[84,107,84,108],[84,109,84,110],[84,111,84,112],[84,45,84,46],[84,47,84,48],[84,49,84,50],[84,51,84,52],[84,53,84,54],[84,55,84,56],[84,57,84,58],[84,59,84,60],[84,61,84,62],[84,63,84,64],[84,65,84,66],[84,67,84,68],[84,69,84,70],[84,71,84,72],[84,73,84,74],[84,75,84,76],[84,77,84,78],[84,11,84,12],[84,13,84,14],[84,15,84,16],[84,17,84,18],[84,19,84,20],[84,21,84,22],[84,23,84,24],[84,25,84,26],[84,27,84,28],[84,29,84,30],[84,31,84,32],[84,33,84,34],[84,35,84,36],[84,37,84,38],[84,39,84,40],[84,41,84,42],[84,43,84,44],[20,1,20,6],[21,1,21,6],[22,1,22,6],[23,1,23,6],[24,1,24,6],[25,1,25,6],[20,18,20,19],[21,18,21,19],[22,18,22,19],[23,18,23,19],[24,18,24,19],[25,18,25,19],[20,20,20,21],[21,20,21,21],[22,20,22,21],[23,20,23,21],[24,20,24,21],[25,20,25,21],[26,1,26,6],[27,1,27,6],[28,1,28,6],[29,1,29,6],[59,1,59,6],[60,1,60,6],[61,1,61,6],[62,1,62,6],[48,1,48,6],[52,1,52,6],[53,1,53,6],[41,1,41,6],[42,1,42,6],[44,1,44,6],[45,1,45,6],[46,1,46,6],[47,1,47,6],[33,1,33,6],[34,1,34,6],[35,1,35,6],[37,1,37,6],[38,1,38,6],[40,1,40,6],[51,1,51,6],[54,1,54,6],[55,1,55,6],[56,1,56,6],[31,1,31,6],[32,1,32,6],[49,1,49,6],[50,1,50,6],[39,1,39,6],[16,1,16,6],[17,1,17,6],[19,1,19,6],[43,1,43,6],[36,1,36,6],[30,1,30,6],[18,1,18,6],[12,1,12,6],[13,1,13,6],[14,1,14,6],[15,1,15,6],[94,191,94,192],[94,153,94,154],[94,131,94,132],[94,133,94,134],[94,135,94,136],[94,137,94,138],[94,139,94,140],[94,141,94,142],[94,119,94,120],[94,121,94,122],[94,123,94,124],[94,125,94,126],[94,127,94,128],[94,129,94,130],[94,107,94,108],[94,109,94,110],[94,111,94,112],[94,113,94,114],[94,115,94,116],[94,151,94,152],[94,97,94,98],[2,1,2,6],[4,1,4,6],[5,1,5,6],[6,1,6,6],[7,1,7,6],[8,1,8,6],[9,1,9,6],[10,1,10,6],[11,1,11,6],[94,179,94,180],[94,181,94,182],[94,183,94,184],[94,185,94,186],[94,187,94,188],[94,189,94,190],[94,167,94,168],[94,169,94,170],[94,171,94,172],[94,173,94,174],[94,175,94,176],[94,177,94,178],[94,155,94,156],[94,157,94,158],[94,159,94,160],[94,161,94,162],[94,163,94,164],[94,165,94,166],[94,143,94,144],[94,145,94,146],[94,147,94,148],[57,1,57,6],[94,149,94,150],[94,99,94,100],[94,101,94,102],[94,103,94,104],[94,105,94,106],[94,83,94,84],[94,85,94,86],[94,87,94,88],[94,89,94,90],[94,91,94,92],[94,93,94,94],[94,71,94,72],[94,73,94,74],[94,75,94,76],[94,77,94,78],[94,79,94,80],[94,81,94,82],[94,117,94,118],[94,95,94,96],[94,59,94,60],[94,61,94,62],[94,63,94,64],[94,65,94,66],[94,67,94,68],[94,69,94,70],[94,47,94,48],[94,49,94,50],[94,51,94,52],[94,53,94,54],[94,55,94,56],[94,57,94,58],[94,35,94,36],[94,37,94,38],[94,39,94,40],[94,41,94,42],[94,43,94,44],[94,45,94,46],[94,23,94,24],[94,25,94,26],[94,27,94,28],[94,29,94,30],[94,31,94,32],[94,33,94,34],[93,185,93,186],[93,187,93,188],[93,189,93,190],[93,191,93,192],[94,11,94,12],[94,13,94,14],[94,15,94,16],[94,17,94,18],[94,19,94,20],[94,21,94,22],[93,173,93,174],[93,175,93,176],[93,177,93,178],[93,179,93,180],[93,181,93,182],[93,183,93,184],[93,161,93,162],[93,163,93,164],[93,165,93,166],[93,167,93,168],[93,169,93,170],[93,171,93,172],[93,149,93,150],[93,151,93,152],[93,153,93,154],[93,155,93,156],[93,157,93,158],[93,159,93,160],[93,137,93,138],[93,139,93,140],[93,141,93,142],[93,143,93,144],[93,145,93,146],[93,147,93,148],[93,125,93,126],[93,127,93,128],[93,129,93,130],[93,131,93,132],[93,133,93,134],[93,135,93,136],[93,113,93,114],[93,115,93,116],[93,117,93,118],[93,119,93,120],[93,121,93,122],[93,123,93,124],[93,101,93,102],[93,103,93,104],[93,105,93,106],[93,107,93,108],[93,109,93,110],[93,111,93,112],[93,89,93,90],[93,91,93,92],[93,93,93,94],[93,95,93,96],[93,97,93,98],[93,99,93,100],[93,77,93,78],[93,79,93,80],[93,81,93,82],[93,83,93,84],[93,85,93,86],[93,87,93,88],[93,65,93,66],[93,67,93,68],[93,69,93,70],[93,71,93,72],[93,73,93,74],[93,75,93,76],[93,53,93,54],[93,55,93,56],[93,57,93,58],[93,59,93,60],[93,61,93,62],[93,63,93,64],[93,41,93,42],[93,43,93,44],[93,45,93,46],[93,47,93,48],[93,49,93,50],[93,51,93,52],[93,29,93,30],[93,31,93,32],[93,33,93,34],[93,35,93,36],[93,37,93,38],[93,39,93,40],[93,11,93,12],[93,13,93,14],[93,15,93,16],[93,17,93,18],[93,19,93,20],[93,21,93,22],[93,23,93,24],[93,25,93,26],[93,27,93,28],[92,185,92,186],[92,187,92,188],[92,137,92,138],[92,139,92,140],[92,141,92,142],[92,143,92,144],[92,145,92,146],[92,147,92,148],[92,125,92,126],[92,127,92,128],[92,129,92,130],[92,131,92,132],[92,133,92,134],[92,135,92,136],[92,113,92,114],[92,115,92,116],[92,117,92,118],[92,189,92,190],[92,191,92,192],[92,173,92,174],[92,175,92,176],[92,177,92,178],[92,179,92,180],[92,181,92,182],[92,183,92,184],[92,161,92,162],[92,163,92,164],[92,165,92,166],[92,167,92,168],[92,169,92,170],[92,171,92,172],[92,149,92,150],[92,151,92,152],[92,153,92,154],[92,155,92,156],[92,157,92,158],[92,159,92,160],[92,119,92,120],[92,121,92,122],[92,123,92,124],[92,101,92,102],[92,103,92,104],[92,105,92,106],[92,107,92,108],[92,109,92,110],[92,111,92,112],[92,89,92,90],[92,91,92,92],[92,93,92,94],[92,95,92,96],[92,97,92,98],[92,99,92,100],[92,77,92,78],[92,79,92,80],[92,81,92,82],[92,83,92,84],[92,85,92,86],[92,87,92,88],[92,65,92,66],[92,67,92,68],[92,69,92,70],[92,71,92,72],[92,73,92,74],[92,75,92,76],[92,53,92,54],[92,55,92,56],[92,57,92,58],[92,59,92,60],[92,61,92,62],[92,63,92,64],[92,41,92,42],[92,43,92,44],[92,45,92,46],[92,47,92,48],[92,49,92,50],[92,51,92,52],[92,29,92,30],[92,31,92,32],[92,33,92,34],[92,35,92,36],[92,37,92,38],[92,39,92,40],[91,191,91,192],[92,11,92,12],[92,13,92,14],[92,15,92,16],[92,17,92,18],[92,19,92,20],[92,21,92,22],[92,23,92,24],[92,25,92,26],[92,27,92,28],[91,179,91,180],[91,181,91,182],[91,183,91,184],[91,185,91,186],[91,187,91,188],[91,189,91,190],[91,167,91,168],[91,169,91,170],[91,171,91,172],[91,173,91,174],[91,175,91,176],[91,177,91,178],[91,155,91,156],[91,157,91,158],[91,159,91,160],[91,161,91,162],[91,163,91,164],[91,165,91,166],[91,143,91,144],[91,145,91,146],[91,147,91,148],[91,149,91,150],[91,151,91,152],[91,153,91,154],[91,131,91,132],[91,133,91,134],[91,135,91,136],[91,137,91,138],[91,139,91,140],[91,141,91,142],[91,119,91,120],[91,121,91,122],[91,123,91,124],[91,125,91,126],[91,127,91,128],[91,129,91,130],[91,107,91,108],[91,109,91,110],[91,111,91,112],[91,113,91,114],[91,115,91,116],[91,117,91,118],[91,95,91,96],[91,97,91,98],[91,99,91,100],[91,101,91,102],[91,103,91,104],[91,105,91,106],[91,83,91,84],[91,85,91,86],[91,87,91,88],[91,89,91,90],[91,91,91,92],[91,93,91,94],[91,71,91,72],[91,73,91,74],[91,75,91,76],[91,77,91,78],[91,79,91,80],[91,81,91,82],[91,59,91,60],[91,61,91,62],[91,63,91,64],[91,65,91,66],[91,67,91,68],[91,69,91,70],[91,47,91,48],[91,49,91,50],[91,51,91,52],[91,53,91,54],[91,55,91,56],[91,57,91,58],[91,35,91,36],[91,37,91,38],[91,39,91,40],[91,41,91,42],[91,43,91,44],[91,45,91,46],[91,23,91,24],[91,25,91,26],[91,27,91,28],[91,29,91,30],[91,31,91,32],[91,33,91,34],[90,185,90,186],[90,187,90,188],[90,189,90,190],[90,191,90,192],[91,11,91,12],[91,13,91,14],[91,15,91,16],[91,17,91,18],[91,19,91,20],[91,21,91,22],[90,173,90,174],[90,175,90,176],[90,177,90,178],[90,179,90,180],[90,181,90,182],[90,183,90,184],[90,161,90,162],[90,163,90,164],[90,165,90,166]],"merged_total":2083,"flags":["merged_cut"]}
[]
[null,"Navigation",null,null,null,null,null,null,{"$f":"openingScreenTitle","v":"FHWA Tool for Operations Benefit/Cost (TOPS-BC):  Version 4.0"}]
[null,"Back",null,null,null,null,null,null,null,"PURPOSE:  Estimate Lifecycle Costs of TSM&O Strategies"]
[null,"OPENING SCREEN"]
[null,"GENERAL TOOL OVERVIEW",null,null,null,null,null,null,null,null,"WORK AREA 1 - ESTIMATE AVERAGE ANNUAL COST"]
[null,"WHAT'S NEW"]
[null,"LIST OF ALL WORKSHEETS",null,null,null,null,null,null,null,null,"Ramp Metering - Central Control"]
[null,"1) ESTIMATE COSTS"]
[null,"Cost Default Matrix",null,null,null,null,null,null,"Equipment",null,null,null,null,null,null,null,"Useful Life",null,"Capital / Replacement Costs (Total)",null,"O&M Costs (Annual)",null,"Annualized Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Iterative Model Run Overview"]
[null,"Cost Template",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Title","Factor",null,"Result"]
[null,"Traveler Information"]
[null,"En-Route Traveler Information"]
[null,"Pre-Trip Traveler Information",null,null,null,null,null,null,"Basic Infrastructure Equipment"]
[null,"Traffic Signal Systems (TSS)",null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!L54","v":"TMC Hardware for Freeway Control"},null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!M54","v":5},{"$f":"'Cost Default Matrix'!N54","v":22500},null,{"$f":"'Cost Default Matrix'!O54","v":2000},null,{"$f":"IF(R14>0,S14/R14+U14,U14)","v":6500}]
[null,"Preset Timing",null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!L55","v":"TMC Software/Integration"},null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!M55","v":5},{"$f":"'Cost Default Matrix'!N55","v":400000},null,{"$f":"'Cost Default Matrix'!O55","v":0},null,{"$f":"IF(R15>0,S15/R15+U15,U15)","v":80000}]
[null,"Traffic Actuated Timing",null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!L56","v":"Labor"},null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!M56","v":0},{"$f":"'Cost Default Matrix'!N56","v":0},null,{"$f":"'Cost Default Matrix'!O56","v":100000},null,100000]
[null,"Central Control ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"`"]
[null,"Transit Signal Priority",null,null,null,null,null,null,null,"TOTAL Infrastructure Cost",null,null,null,null,null,null,null,null,{"$f":"SUM(S12:T17)","v":422500},null,{"$f":"SUM(U12:V17)","v":102000},null,{"$f":"SUM(W12:X17)","v":186500}]
[null,"Ramp Metering "]
[4,"Central Control",null,null,null,null,null,null,"Incremental Deployment Equipment (per Ramp Location)"]
[null,"Traffic Actuated",null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!L57","v":"Earthwork and Structures"},null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!M57","v":25},{"$f":"'Cost Default Matrix'!N57","v":5269.6625628805932},null,{"$f":"'Cost Default Matrix'!O57","v":0},null,{"$f":"IF(R21>0,S21/R21+U21,U21)","v":210.78650251522373}]
[null,"Preset Timing",null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!L58","v":"Guardrail"},null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!M58","v":25},{"$f":"'Cost Default Matrix'!N58","v":10293.586179507545},null,{"$f":"'Cost Default Matrix'!O58","v":0},null,411.74344718030181]
[null,"Freight Strategies",null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!L59","v":"Paving"},null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!M59","v":25},{"$f":"'Cost Default Matrix'!N59","v":10237.379931162299},null,{"$f":"'Cost Default Matrix'!O59","v":0},null,409.49519724649195]
[null,"Truck Only Lanes",null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!L60","v":"Drainage"},null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!M60","v":25},{"$f":"'Cost Default Matrix'!N60","v":0},null,{"$f":"'Cost Default Matrix'!O60","v":0},null,0]
[null,"Compliance",null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!L61","v":"Signalization"},null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!M61","v":25},{"$f":"'Cost Default Matrix'!N61","v":78482.87595975642},null,{"$f":"'Cost Default Matrix'!O61","v":2500},null,5639.3150383902566]
[null,"Truck Parking and Reservation Systems",null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!L62","v":"Communications"},null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!M62","v":25},{"$f":"'Cost Default Matrix'!N62","v":9672.7032036007422},null,{"$f":"'Cost Default Matrix'!O62","v":500},null,886.90812814402966]
[null,"Climbing Lanes",null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!L63","v":"Pavement Marking"},null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!M63","v":25},{"$f":"'Cost Default Matrix'!N63","v":1462.669579030977},null,{"$f":"'Cost Default Matrix'!O63","v":250},null,308.50678316123907]
[null,"Off Hours Delivery",null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!L64","v":"Signing"},null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!M64","v":25},{"$f":"'Cost Default Matrix'!N64","v":3431.1953931691819},null,{"$f":"'Cost Default Matrix'!O64","v":0},null,{"$f":"IF(R28>0,S28/R28+U28,U28)","v":137.24781572676727}]
[null,"Active Traffic Management",null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!L65","v":"Traffic Control"},null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!M65","v":25},{"$f":"'Cost Default Matrix'!N65","v":4574.9271908922428},null,{"$f":"'Cost Default Matrix'!O65","v":0},null,182.99708763568972]
[null,"Variable Speed Limits"]
[null,"Part-Time Shoulder Use",null,null,null,null,null,null,null,"TOTAL Incremental Cost",null,null,null,null,null,null,null,null,{"$f":"SUM(S19:T30)","v":123425},null,{"$f":"SUM(U19:V30)","v":3250},null,{"$f":"SUM(W19:X30)","v":8186.9999999999991}]
[null,"Other Strategies"]
[null,"Traffic Incident Management",null,null,null,null,null,null,"INPUT",null,"Enter Number of Infrastructure Deployments ",null,null,null,null,null,null,null,null,null,null,null,{"$f":"$R$33*$W$18","v":0}]
[null,"Travel Demand Management"]
[null,"HOT Lanes",null,null,null,null,null,null,"INPUT",null,"Enter Number of Incremental Deployments",null,null,null,null,null,null,null,null,null,null,null,{"$f":"$R$35*$W$31","v":0}]
[null,"Road Weather Management"]
[null,"Work Zone Management",null,null,null,null,null,null,"INPUT",null,"Enter Year of Deployment"]
[null,"Shared Use Mobility"]
[null,"Costs Summary",null,null,null,null,null,null,null,null,"Average Annual Cost",null,null,null,null,null,null,null,null,null,null,null,{"$f":"W33+W35","v":0}]
[null,"2) ESTIMATE BENEFITS"]
[null,"Parameters",null,null,null,null,null,null,null,null,"Levelized Costs (Used for Benefit Cost Ratio Calculation)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Q64*(IF($R$62>0,$R$62,$S$62))*(1+(IF($R$62>0,$R$62,$S$62)))^(IF($R$58>0,$R$58,$S$58)))/((1+(IF($R$62>0,$R$62,$S$62)))^(IF($R$58>0,$R$58,$S$58))-1)","v":0}]
[null,"Strategy Default Impacts"]
[null,"Benefit Template"]
[null,"Arterial Strategies",null,null,null,null,null,null,{"$f":"openingScreenTitle","v":"FHWA Tool for Operations Benefit/Cost (TOPS-BC):  Version 4.0"}]
[null,"Traffic Signal Control",null,null,null,null,null,null,null,"PURPOSE:  Estimate Lifecycle Costs of TSM&O Strategies"]
[null,"Freeway Strategies",null,null,null,null,null,null,null,null,"WORK AREA 2 - PROJECT STREAM OF COSTS AND ESTIMATE NET PRESENT VALUE"]
[null,"Ramp Metering"]
[null,"Traffic Incident Management",null,null,null,null,null,null,{"$f":"K7","v":"Ramp Metering - Central Control"}]
[null,"Traveler Information"]
[null,"En-Route Traveler Information",null,null,null,null,null,null,null,null,null,2013,null,{"$f":"L50+1","v":2014},null,{"$f":"N50+1","v":2015},null,{"$f":"P50+1","v":2016},null,{"$f":"R50+1","v":2017},null,{"$f":"T50+1","v":2018},null,{"$f":"V50+1","v":2019},null,{"$f":"X50+1","v":2020},null,{"$f":"Z50+1","v":2021},null,{"$f":"AB50+1","v":2022},null,{"$f":"AD50+1","v":2023},null,{"$f":"AF50+1","v":2024},null,{"$f":"AH50+1","v":2025},null,{"$f":"AJ50+1","v":2026},null,{"$f":"AL50+1","v":2027},null,{"$f":"AN50+1","v":2028},null,{"$f":"AP50+1","v":2029},null,{"$f":"AR50+1","v":2030},null,{"$f":"AT50+1","v":2031},null,{"$f":"AV50+1","v":2032},null,{"$f":"AX50+1","v":2033},null,{"$f":"AZ50+1","v":2034},null,{"$f":"BB50+1","v":2035},null,{"$f":"BD50+1","v":2036},null,{"$f":"BF50+1","v":2037},null,{"$f":"BH50+1","v":2038},null,{"$f":"BJ50+1","v":2039},null,{"$f":"BL50+1","v":2040},null,{"$f":"BN50+1","v":2041},null,{"$f":"BP50+1","v":2042},null,{"$f":"BR50+1","v":2043},null,{"$f":"BT50+1","v":2044},null,{"$f":"BV50+1","v":2045},null,{"$f":"BX50+1","v":2046},null,{"$f":"BZ50+1","v":2047},null,{"$f":"CB50+1","v":2048},null,{"$f":"CD50+1","v":2049},null,{"$f":"CF50+1","v":2050},null,{"$f":"CH50+1","v":2051},null,{"$f":"CJ50+1","v":2052},null,{"$f":"CL50+1","v":2053},null,{"$f":"CN50+1","v":2054},null,{"$f":"CP50+1","v":2055},null,{"$f":"CR50+1","v":2056},null,{"$f":"CT50+1","v":2057},null,{"$f":"CV50+1","v":2058},null,{"$f":"CX50+1","v":2059},null,{"$f":"CZ50+1","v":2060},null,{"$f":"DB50+1","v":2061},null,{"$f":"DD50+1","v":2062},null,{"$f":"DF50+1","v":2063},null,{"$f":"DH50+1","v":2064},null,{"$f":"DJ50+1","v":2065},null,{"$f":"DL50+1","v":2066},null,{"$f":"DN50+1","v":2067},null,{"$f":"DP50+1","v":2068},null,{"$f":"DR50+1","v":2069},null,{"$f":"DT50+1","v":2070},null,{"$f":"DV50+1","v":2071},null,{"$f":"DX50+1","v":2072},null,{"$f":"DZ50+1","v":2073},null,{"$f":"EB50+1","v":2074},null,{"$f":"ED50+1","v":2075},null,{"$f":"EF50+1","v":2076},null,{"$f":"EH50+1","v":2077},null,{"$f":"EJ50+1","v":2078},null,{"$f":"EL50+1","v":2079},null,{"$f":"EN50+1","v":2080},null,{"$f":"EP50+1","v":2081},null,{"$f":"ER50+1","v":2082},null,{"$f":"ET50+1","v":2083},null,{"$f":"EV50+1","v":2084},null,{"$f":"EX50+1","v":2085},null,{"$f":"EZ50+1","v":2086},null,{"$f":"FB50+1","v":2087},null,{"$f":"FD50+1","v":2088},null,{"$f":"FF50+1","v":2089},null,{"$f":"FH50+1","v":2090},null,{"$f":"FJ50+1","v":2091},null,{"$f":"FL50+1","v":2092},null,{"$f":"FN50+1","v":2093},null,{"$f":"FP50+1","v":2094},null,{"$f":"FR50+1","v":2095},null,{"$f":"FT50+1","v":2096},null,{"$f":"FV50+1","v":2097},null,{"$f":"FX50+1","v":2098},null,{"$f":"FZ50+1","v":2099},null,{"$f":"GB50+1","v":2100},null,{"$f":"GD50+1","v":2101},null,{"$f":"GF50+1","v":2102},null,{"$f":"GH50+1","v":2103}]
[null,"Pre-Trip Traveler Information",null,null,null,null,null,null,"Cost Item"]
[null,"Freight Strategies and Systems",null,null,null,null,null,null,"Infrastructure Costs ",null,null,{"$f":"L82","v":0},null,{"$f":"N82","v":0},null,{"$f":"P82","v":0},null,{"$f":"R82","v":0},null,{"$f":"T82","v":0},null,{"$f":"V82","v":0},null,{"$f":"X82","v":0},null,{"$f":"Z82","v":0},null,{"$f":"AB82","v":0},null,{"$f":"AD82","v":0},null,{"$f":"AF82","v":0},null,{"$f":"AH82","v":0},null,{"$f":"AJ82","v":0},null,{"$f":"AL82","v":0},null,{"$f":"AN82","v":0},null,{"$f":"AP82","v":0},null,{"$f":"AR82","v":0},null,{"$f":"AT82","v":0},null,{"$f":"AV82","v":0},null,{"$f":"AX82","v":0},null,{"$f":"AZ82","v":0},null,{"$f":"BB82","v":0},null,{"$f":"BD82","v":0},null,{"$f":"BF82","v":0},null,{"$f":"BH82","v":0},null,{"$f":"BJ82","v":0},null,{"$f":"BL82","v":0},null,{"$f":"BN82","v":0},null,{"$f":"BP82","v":0},null,{"$f":"BR82","v":0},null,{"$f":"BT82","v":0},null,{"$f":"BV82","v":0},null,{"$f":"BX82","v":0},null,{"$f":"BZ82","v":0},null,{"$f":"CB82","v":0},null,{"$f":"CD82","v":0},null,{"$f":"CF82","v":0},null,{"$f":"CH82","v":0},null,{"$f":"CJ82","v":0},null,{"$f":"CL82","v":0},null,{"$f":"CN82","v":0},null,{"$f":"CP82","v":0},null,{"$f":"CR82","v":0},null,{"$f":"CT82","v":0},null,{"$f":"CV82","v":0},null,{"$f":"CX82","v":0},null,{"$f":"CZ82","v":0},null,{"$f":"DB82","v":0},null,{"$f":"DD82","v":0},null,{"$f":"DF82","v":0},null,{"$f":"DH82","v":0},null,{"$f":"DJ82","v":0},null,{"$f":"DL82","v":0},null,{"$f":"DN82","v":0},null,{"$f":"DP82","v":0},null,{"$f":"DR82","v":0},null,{"$f":"DT82","v":0},null,{"$f":"DV82","v":0},null,{"$f":"DX82","v":0},null,{"$f":"DZ82","v":0},null,{"$f":"EB82","v":0},null,{"$f":"ED82","v":0},null,{"$f":"EF82","v":0},null,{"$f":"EH82","v":0},null,{"$f":"EJ82","v":0},null,{"$f":"EL82","v":0},null,{"$f":"EN82","v":0},null,{"$f":"EP82","v":0},null,{"$f":"ER82","v":0},null,{"$f":"ET82","v":0},null,{"$f":"EV82","v":0},null,{"$f":"EX82","v":0},null,{"$f":"EZ82","v":0},null,{"$f":"FB82","v":0},null,{"$f":"FD82","v":0},null,{"$f":"FF82","v":0},null,{"$f":"FH82","v":0},null,{"$f":"FJ82","v":0},null,{"$f":"FL82","v":0},null,{"$f":"FN82","v":0},null,{"$f":"FP82","v":0},null,{"$f":"FR82","v":0},null,{"$f":"FT82","v":0},null,{"$f":"FV82","v":0},null,{"$f":"FX82","v":0},null,{"$f":"FZ82","v":0},null,{"$f":"GB82","v":0},null,{"$f":"GD82","v":0},null,{"$f":"GF82","v":0},null,{"$f":"GH82","v":0},null,{"$f":"GJ82","v":0}]
[null,"Truck Only Lanes",null,null,null,null,null,null,"Incremental Costs",null,null,{"$f":"L95","v":0},null,{"$f":"N95","v":0},null,{"$f":"P95","v":0},null,{"$f":"R95","v":0},null,{"$f":"T95","v":0},null,{"$f":"V95","v":0},null,{"$f":"X95","v":0},null,{"$f":"Z95","v":0},null,{"$f":"AB95","v":0},null,{"$f":"AD95","v":0},null,{"$f":"AF95","v":0},null,{"$f":"AH95","v":0},null,{"$f":"AJ95","v":0},null,{"$f":"AL95","v":0},null,{"$f":"AN95","v":0},null,{"$f":"AP95","v":0},null,{"$f":"AR95","v":0},null,{"$f":"AT95","v":0},null,{"$f":"AV95","v":0},null,{"$f":"AX95","v":0},null,{"$f":"AZ95","v":0},null,{"$f":"BB95","v":0},null,{"$f":"BD95","v":0},null,{"$f":"BF95","v":0},null,{"$f":"BH95","v":0},null,{"$f":"BJ95","v":0},null,{"$f":"BL95","v":0},null,{"$f":"BN95","v":0},null,{"$f":"BP95","v":0},null,{"$f":"BR95","v":0},null,{"$f":"BT95","v":0},null,{"$f":"BV95","v":0},null,{"$f":"BX95","v":0},null,{"$f":"BZ95","v":0},null,{"$f":"CB95","v":0},null,{"$f":"CD95","v":0},null,{"$f":"CF95","v":0},null,{"$f":"CH95","v":0},null,{"$f":"CJ95","v":0},null,{"$f":"CL95","v":0},null,{"$f":"CN95","v":0},null,{"$f":"CP95","v":0},null,{"$f":"CR95","v":0},null,{"$f":"CT95","v":0},null,{"$f":"CV95","v":0},null,{"$f":"CX95","v":0},null,{"$f":"CZ95","v":0},null,{"$f":"DB95","v":0},null,{"$f":"DD95","v":0},null,{"$f":"DF95","v":0},null,{"$f":"DH95","v":0},null,{"$f":"DJ95","v":0},null,{"$f":"DL95","v":0},null,{"$f":"DN95","v":0},null,{"$f":"DP95","v":0},null,{"$f":"DR95","v":0},null,{"$f":"DT95","v":0},null,{"$f":"DV95","v":0},null,{"$f":"DX95","v":0},null,{"$f":"DZ95","v":0},null,{"$f":"EB95","v":0},null,{"$f":"ED95","v":0},null,{"$f":"EF95","v":0},null,{"$f":"EH95","v":0},null,{"$f":"EJ95","v":0},null,{"$f":"EL95","v":0},null,{"$f":"EN95","v":0},null,{"$f":"EP95","v":0},null,{"$f":"ER95","v":0},null,{"$f":"ET95","v":0},null,{"$f":"EV95","v":0},null,{"$f":"EX95","v":0},null,{"$f":"EZ95","v":0},null,{"$f":"FB95","v":0},null,{"$f":"FD95","v":0},null,{"$f":"FF95","v":0},null,{"$f":"FH95","v":0},null,{"$f":"FJ95","v":0},null,{"$f":"FL95","v":0},null,{"$f":"FN95","v":0},null,{"$f":"FP95","v":0},null,{"$f":"FR95","v":0},null,{"$f":"FT95","v":0},null,{"$f":"FV95","v":0},null,{"$f":"FX95","v":0},null,{"$f":"FZ95","v":0},null,{"$f":"GB95","v":0},null,{"$f":"GD95","v":0},null,{"$f":"GF95","v":0},null,{"$f":"GH95","v":0},null,{"$f":"GJ95","v":0}]
[null,"Compliance",null,null,null,null,null,null,"Total Annual Cost",null,null,{"$f":"SUM(L52:M53)","v":0},null,{"$f":"SUM(N52:O53)","v":0},null,{"$f":"SUM(P52:Q53)","v":0},null,{"$f":"SUM(R52:S53)","v":0},null,{"$f":"SUM(T52:U53)","v":0},null,{"$f":"SUM(V52:W53)","v":0},null,{"$f":"SUM(X52:Y53)","v":0},null,{"$f":"SUM(Z52:AA53)","v":0},null,{"$f":"SUM(AB52:AC53)","v":0},null,{"$f":"SUM(AD52:AE53)","v":0},null,{"$f":"SUM(AF52:AG53)","v":0},null,{"$f":"SUM(AH52:AI53)","v":0},null,{"$f":"SUM(AJ52:AK53)","v":0},null,{"$f":"SUM(AL52:AM53)","v":0},null,{"$f":"SUM(AN52:AO53)","v":0},null,{"$f":"SUM(AP52:AQ53)","v":0},null,{"$f":"SUM(AR52:AS53)","v":0},null,{"$f":"SUM(AT52:AU53)","v":0},null,{"$f":"SUM(AV52:AW53)","v":0},null,{"$f":"SUM(AX52:AY53)","v":0},null,{"$f":"SUM(AZ52:BA53)","v":0},null,{"$f":"SUM(BB52:BC53)","v":0},null,{"$f":"SUM(BD52:BE53)","v":0},null,{"$f":"SUM(BF52:BG53)","v":0},null,{"$f":"SUM(BH52:BI53)","v":0},null,{"$f":"SUM(BJ52:BK53)","v":0},null,{"$f":"SUM(BL52:BM53)","v":0},null,{"$f":"SUM(BN52:BO53)","v":0},null,{"$f":"SUM(BP52:BQ53)","v":0},null,{"$f":"SUM(BR52:BS53)","v":0},null,{"$f":"SUM(BT52:BU53)","v":0},null,{"$f":"SUM(BV52:BW53)","v":0},null,{"$f":"SUM(BX52:BY53)","v":0},null,{"$f":"SUM(BZ52:CA53)","v":0},null,{"$f":"SUM(CB52:CC53)","v":0},null,{"$f":"SUM(CD52:CE53)","v":0},null,{"$f":"SUM(CF52:CG53)","v":0},null,{"$f":"SUM(CH52:CI53)","v":0},null,{"$f":"SUM(CJ52:CK53)","v":0},null,{"$f":"SUM(CL52:CM53)","v":0},null,{"$f":"SUM(CN52:CO53)","v":0},null,{"$f":"SUM(CP52:CQ53)","v":0},null,{"$f":"SUM(CR52:CS53)","v":0},null,{"$f":"SUM(CT52:CU53)","v":0},null,{"$f":"SUM(CV52:CW53)","v":0},null,{"$f":"SUM(CX52:CY53)","v":0},null,{"$f":"SUM(CZ52:DA53)","v":0},null,{"$f":"SUM(DB52:DC53)","v":0},null,{"$f":"SUM(DD52:DE53)","v":0},null,{"$f":"SUM(DF52:DG53)","v":0},null,{"$f":"SUM(DH52:DI53)","v":0},null,{"$f":"SUM(DJ52:DK53)","v":0},null,{"$f":"SUM(DL52:DM53)","v":0},null,{"$f":"SUM(DN52:DO53)","v":0},null,{"$f":"SUM(DP52:DQ53)","v":0},null,{"$f":"SUM(DR52:DS53)","v":0},null,{"$f":"SUM(DT52:DU53)","v":0},null,{"$f":"SUM(DV52:DW53)","v":0},null,{"$f":"SUM(DX52:DY53)","v":0},null,{"$f":"SUM(DZ52:EA53)","v":0},null,{"$f":"SUM(EB52:EC53)","v":0},null,{"$f":"SUM(ED52:EE53)","v":0},null,{"$f":"SUM(EF52:EG53)","v":0},null,{"$f":"SUM(EH52:EI53)","v":0},null,{"$f":"SUM(EJ52:EK53)","v":0},null,{"$f":"SUM(EL52:EM53)","v":0},null,{"$f":"SUM(EN52:EO53)","v":0},null,{"$f":"SUM(EP52:EQ53)","v":0},null,{"$f":"SUM(ER52:ES53)","v":0},null,{"$f":"SUM(ET52:EU53)","v":0},null,{"$f":"SUM(EV52:EW53)","v":0},null,{"$f":"SUM(EX52:EY53)","v":0},null,{"$f":"SUM(EZ52:FA53)","v":0},null,{"$f":"SUM(FB52:FC53)","v":0},null,{"$f":"SUM(FD52:FE53)","v":0},null,{"$f":"SUM(FF52:FG53)","v":0},null,{"$f":"SUM(FH52:FI53)","v":0},null,{"$f":"SUM(FJ52:FK53)","v":0},null,{"$f":"SUM(FL52:FM53)","v":0},null,{"$f":"SUM(FN52:FO53)","v":0},null,{"$f":"SUM(FP52:FQ53)","v":0},null,{"$f":"SUM(FR52:FS53)","v":0},null,{"$f":"SUM(FT52:FU53)","v":0},null,{"$f":"SUM(FV52:FW53)","v":0},null,{"$f":"SUM(FX52:FY53)","v":0},null,{"$f":"SUM(FZ52:GA53)","v":0},null,{"$f":"SUM(GB52:GC53)","v":0},null,{"$f":"SUM(GD52:GE53)","v":0},null,{"$f":"SUM(GF52:GG53)","v":0},null,{"$f":"SUM(GH52:GI53)","v":0},null,{"$f":"SUM(GJ52:GK53)","v":0}]
[null,"Truck Parking and Reservation Systems",null,null,null,null,null,null,"Cumulative Cost",null,null,{"$f":"L54","v":0},null,{"$f":"L55+N54","v":0},null,{"$f":"N55+P54","v":0},null,{"$f":"P55+R54","v":0},null,{"$f":"R55+T54","v":0},null,{"$f":"T55+V54","v":0},null,{"$f":"V55+X54","v":0},null,{"$f":"X55+Z54","v":0},null,{"$f":"Z55+AB54","v":0},null,{"$f":"AB55+AD54","v":0},null,{"$f":"AD55+AF54","v":0},null,{"$f":"AF55+AH54","v":0},null,{"$f":"AH55+AJ54","v":0},null,{"$f":"AJ55+AL54","v":0},null,{"$f":"AL55+AN54","v":0},null,{"$f":"AN55+AP54","v":0},null,{"$f":"AP55+AR54","v":0},null,{"$f":"AR55+AT54","v":0},null,{"$f":"AT55+AV54","v":0},null,{"$f":"AV55+AX54","v":0},null,{"$f":"AX55+AZ54","v":0},null,{"$f":"AZ55+BB54","v":0},null,{"$f":"BB55+BD54","v":0},null,{"$f":"BD55+BF54","v":0},null,{"$f":"BF55+BH54","v":0},null,{"$f":"BH55+BJ54","v":0},null,{"$f":"BJ55+BL54","v":0},null,{"$f":"BL55+BN54","v":0},null,{"$f":"BN55+BP54","v":0},null,{"$f":"BP55+BR54","v":0},null,{"$f":"BR55+BT54","v":0},null,{"$f":"BT55+BV54","v":0},null,{"$f":"BV55+BX54","v":0},null,{"$f":"BX55+BZ54","v":0},null,{"$f":"BZ55+CB54","v":0},null,{"$f":"CB55+CD54","v":0},null,{"$f":"CD55+CF54","v":0},null,{"$f":"CF55+CH54","v":0},null,{"$f":"CH55+CJ54","v":0},null,{"$f":"CJ55+CL54","v":0},null,{"$f":"CL55+CN54","v":0},null,{"$f":"CN55+CP54","v":0},null,{"$f":"CP55+CR54","v":0},null,{"$f":"CR55+CT54","v":0},null,{"$f":"CT55+CV54","v":0},null,{"$f":"CV55+CX54","v":0},null,{"$f":"CX55+CZ54","v":0},null,{"$f":"CZ55+DB54","v":0},null,{"$f":"DB55+DD54","v":0},null,{"$f":"DD55+DF54","v":0},null,{"$f":"DF55+DH54","v":0},null,{"$f":"DH55+DJ54","v":0},null,{"$f":"DJ55+DL54","v":0},null,{"$f":"DL55+DN54","v":0},null,{"$f":"DN55+DP54","v":0},null,{"$f":"DP55+DR54","v":0},null,{"$f":"DR55+DT54","v":0},null,{"$f":"DT55+DV54","v":0},null,{"$f":"DV55+DX54","v":0},null,{"$f":"DX55+DZ54","v":0},null,{"$f":"DZ55+EB54","v":0},null,{"$f":"EB55+ED54","v":0},null,{"$f":"ED55+EF54","v":0},null,{"$f":"EF55+EH54","v":0},null,{"$f":"EH55+EJ54","v":0},null,{"$f":"EJ55+EL54","v":0},null,{"$f":"EL55+EN54","v":0},null,{"$f":"EN55+EP54","v":0},null,{"$f":"EP55+ER54","v":0},null,{"$f":"ER55+ET54","v":0},null,{"$f":"ET55+EV54","v":0},null,{"$f":"EV55+EX54","v":0},null,{"$f":"EX55+EZ54","v":0},null,{"$f":"EZ55+FB54","v":0},null,{"$f":"FB55+FD54","v":0},null,{"$f":"FD55+FF54","v":0},null,{"$f":"FF55+FH54","v":0},null,{"$f":"FH55+FJ54","v":0},null,{"$f":"FJ55+FL54","v":0},null,{"$f":"FL55+FN54","v":0},null,{"$f":"FN55+FP54","v":0},null,{"$f":"FP55+FR54","v":0},null,{"$f":"FR55+FT54","v":0},null,{"$f":"FT55+FV54","v":0},null,{"$f":"FV55+FX54","v":0},null,{"$f":"FX55+FZ54","v":0},null,{"$f":"FZ55+GB54","v":0},null,{"$f":"GB55+GD54","v":0},null,{"$f":"GD55+GF54","v":0},null,{"$f":"GF55+GH54","v":0},null,{"$f":"GH55+GJ54","v":0}]
[null,"Climbing Lanes"]
[null,"Off Hours Delivery"]
[null,"Active Traffic Management",null,null,null,null,null,null,"INPUT",null,"Enter Number of Years in the Analysis Time Horizon ",null,null,null,null,null,null,null,20,"Source:   TIGER Grant Application Recommendations"]
[null,"Variable Speed Limits"]
[null,"Part-Time Shoulder Use",null,null,null,null,null,null,"INPUT",null,"Enter the Beginning Year of the Analysis",null,null,null,null,null,null,null,2019]
[null,"Other Strategies"]
[null,"HOT Lanes",null,null,null,null,null,null,"INPUT ",null,"Enter Discount Rate",null,null,null,null,null,null,null,{"$f":"Parameters!$P$27","v":7.0000000000000007E-2},"Source:  Office of Management and Budget"]
[null,"Travel Demand Management"]
[null,"Road Weather Management",null,null,null,null,null,null,null,null,"NET PRESENT VALUE OF COSTS",null,null,null,null,null,{"$f":"(NPV(IF($R$62>0,$R$62,$S$62),INDIRECT(ADDRESS(ROW(R54),((IF($R$60>0,$R$60,$S$60))-2013)*2+(COLUMN($L$54)))):INDIRECT(ADDRESS(ROW($R$54),((IF($R$60>0,$R$60,$S$60)+((IF($R$58>0,$R$58,$S$58))*2)-1)-IF($R$60>0,$R$60,$S$60)+COLUMN(INDIRECT(ADDRESS(ROW($L$54),((IF($R$60>0,$R$60,$S$60)-2013)*2))))+COLUMN($L$54))))))+(VALUE(INDIRECT(ADDRESS(ROW(R54),((IF($R$60>0,$R$60,$S$60))-2013)*2+(COLUMN($J$54))))))","v":0}]
[null,"Work Zone Management",null,null,null,null,null,null,null,null,null,{"$f":"IF(R60>0,R60,S60)","v":2019},"TO ",{"$f":"IF(R58>0, R58+L65,S58+L65)","v":2039}]
[null,"Shared Use Mobility"]
[null,"3) MY DEPLOYMENTS"]
[null,"4) RESULTS TEMPLATE"]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,"WORKING CALCULATIONS SHEET -- DO NOT MODIFY VALUES IN THIS SECTION"]
[]
[null,null,null,null,null,null,null,null,null,"Cost Item",null,2013,null,{"$f":"L75+1","v":2014},null,{"$f":"N75+1","v":2015},null,{"$f":"P75+1","v":2016},null,{"$f":"R75+1","v":2017},null,{"$f":"T75+1","v":2018},null,{"$f":"V75+1","v":2019},null,{"$f":"X75+1","v":2020},null,{"$f":"Z75+1","v":2021},null,{"$f":"AB75+1","v":2022},null,{"$f":"AD75+1","v":2023},null,{"$f":"AF75+1","v":2024},null,{"$f":"AH75+1","v":2025},null,{"$f":"AJ75+1","v":2026},null,{"$f":"AL75+1","v":2027},null,{"$f":"AN75+1","v":2028},null,{"$f":"AP75+1","v":2029},null,{"$f":"AR75+1","v":2030},null,{"$f":"AT75+1","v":2031},null,{"$f":"AV75+1","v":2032},null,{"$f":"AX75+1","v":2033},null,{"$f":"AZ75+1","v":2034},null,{"$f":"BB75+1","v":2035},null,{"$f":"BD75+1","v":2036},null,{"$f":"BF75+1","v":2037},null,{"$f":"BH75+1","v":2038},null,{"$f":"BJ75+1","v":2039},null,{"$f":"BL75+1","v":2040},null,{"$f":"BN75+1","v":2041},null,{"$f":"BP75+1","v":2042},null,{"$f":"BR75+1","v":2043},null,{"$f":"BT75+1","v":2044},null,{"$f":"BV75+1","v":2045},null,{"$f":"BX75+1","v":2046},null,{"$f":"BZ75+1","v":2047},null,{"$f":"CB75+1","v":2048},null,{"$f":"CD75+1","v":2049},null,{"$f":"CF75+1","v":2050},null,{"$f":"CH75+1","v":2051},null,{"$f":"CJ75+1","v":2052},null,{"$f":"CL75+1","v":2053},null,{"$f":"CN75+1","v":2054},null,{"$f":"CP75+1","v":2055},null,{"$f":"CR75+1","v":2056},null,{"$f":"CT75+1","v":2057},null,{"$f":"CV75+1","v":2058},null,{"$f":"CX75+1","v":2059},null,{"$f":"CZ75+1","v":2060},null,{"$f":"DB75+1","v":2061},null,{"$f":"DD75+1","v":2062},null,{"$f":"DF75+1","v":2063},null,{"$f":"DH75+1","v":2064},null,{"$f":"DJ75+1","v":2065},null,{"$f":"DL75+1","v":2066},null,{"$f":"DN75+1","v":2067},null,{"$f":"DP75+1","v":2068},null,{"$f":"DR75+1","v":2069},null,{"$f":"DT75+1","v":2070},null,{"$f":"DV75+1","v":2071},null,{"$f":"DX75+1","v":2072},null,{"$f":"DZ75+1","v":2073},null,{"$f":"EB75+1","v":2074},null,{"$f":"ED75+1","v":2075},null,{"$f":"EF75+1","v":2076},null,{"$f":"EH75+1","v":2077},null,{"$f":"EJ75+1","v":2078},null,{"$f":"EL75+1","v":2079},null,{"$f":"EN75+1","v":2080},null,{"$f":"EP75+1","v":2081},null,{"$f":"ER75+1","v":2082},null,{"$f":"ET75+1","v":2083},null,{"$f":"EV75+1","v":2084},null,{"$f":"EX75+1","v":2085},null,{"$f":"EZ75+1","v":2086},null,{"$f":"FB75+1","v":2087},null,{"$f":"FD75+1","v":2088},null,{"$f":"FF75+1","v":2089},null,{"$f":"FH75+1","v":2090},null,{"$f":"FJ75+1","v":2091},null,{"$f":"FL75+1","v":2092},null,{"$f":"FN75+1","v":2093},null,{"$f":"FP75+1","v":2094},null,{"$f":"FR75+1","v":2095},null,{"$f":"FT75+1","v":2096},null,{"$f":"FV75+1","v":2097},null,{"$f":"FX75+1","v":2098},null,{"$f":"FZ75+1","v":2099},null,{"$f":"GB75+1","v":2100},null,{"$f":"GD75+1","v":2101},null,{"$f":"GF75+1","v":2102},null,{"$f":"GH75+1","v":2103}]
[]
[null,null,null,null,null,null,null,null,"Basic Infrastructure Equipment"]
[null,null,null,null,null,null,null,null,null,{"$f":"J14","v":"TMC Hardware for Freeway Control"},null,{"$f":"IF(L$75<$R$37,0,IF($R14>0,IF(0=MOD(L$75-$R$37,$R14),$S14+$U14,$U14),IF(L$75>($R$37-1),$U14,0))*$R$33)","v":0},null,{"$f":"IF(N$75<$R$37,0,IF($R14>0,IF(0=MOD(N$75-$R$37,$R14),$S14+$U14,$U14),IF(N$75>($R$37-1),$U14,0))*$R$33)","v":0},null,{"$f":"IF(P$75<$R$37,0,IF($R14>0,IF(0=MOD(P$75-$R$37,$R14),$S14+$U14,$U14),IF(P$75>($R$37-1),$U14,0))*$R$33)","v":0},null,{"$f":"IF(R$75<$R$37,0,IF($R14>0,IF(0=MOD(R$75-$R$37,$R14),$S14+$U14,$U14),IF(R$75>($R$37-1),$U14,0))*$R$33)","v":0},null,{"$f":"IF(T$75<$R$37,0,IF($R14>0,IF(0=MOD(T$75-$R$37,$R14),$S14+$U14,$U14),IF(T$75>($R$37-1),$U14,0))*$R$33)","v":0},null,{"$f":"IF(V$75<$R$37,0,IF($R14>0,IF(0=MOD(V$75-$R$37,$R14),$S14+$U14,$U14),IF(V$75>($R$37-1),$U14,0))*$R$33)","v":0},null,{"$f":"IF(X$75<$R$37,0,IF($R14>0,IF(0=MOD(X$75-$R$37,$R14),$S14+$U14,$U14),IF(X$75>($R$37-1),$U14,0))*$R$33)","v":0},null,{"$f":"IF(Z$75<$R$37,0,IF($R14>0,IF(0=MOD(Z$75-$R$37,$R14),$S14+$U14,$U14),IF(Z$75>($R$37-1),$U14,0))*$R$33)","v":0},null,{"$f":"IF(AB$75<$R$37,0,IF($R14>0,IF(0=MOD(AB$75-$R$37,$R14),$S14+$U14,$U14),IF(AB$75>($R$37-1),$U14,0))*$R$33)","v":0},null,{"$f":"IF(AD$75<$R$37,0,IF($R14>0,IF(0=MOD(AD$75-$R$37,$R14),$S14+$U14,$U14),IF(AD$75>($R$37-1),$U14,0))*$R$33)","v":0},null,{"$f":"IF(AF$75<$R$37,0,IF($R14>0,IF(0=MOD(AF$75-$R$37,$R14),$S14+$U14,$U14),IF(AF$75>($R$37-1),$U14,0))*$R$33)","v":0},null,{"$f":"IF(AH$75<$R$37,0,IF($R14>0,IF(0=MOD(AH$75-$R$37,$R14),$S14+$U14,$U14),IF(AH$75>($R$37-1),$U14,0))*$R$33)","v":0},null,{"$f":"IF(AJ$75<$R$37,0,IF($R14>0,IF(0=MOD(AJ$75-$R$37,$R14),$S14+$U14,$U14),IF(AJ$75>($R$37-1),$U14,0))*$R$33)","v":0},null,{"$f":"IF(AL$75<$R$37,0,IF($R14>0,IF(0=MOD(AL$75-$R$37,$R14),$S14+$U14,$U14),IF(AL$75>($R$37-1),$U14,0))*$R$33)","v":0},null,{"$f":"IF(AN$75<$R$37,0,IF($R14>0,IF(0=MOD(AN$75-$R$37,$R14),$S14+$U14,$U14),IF(AN$75>($R$37-1),$U14,0))*$R$33)","v":0},null,{"$f":"IF(AP$75<$R$37,0,IF($R14>0,IF(0=MOD(AP$75-$R$37,$R14),$S14+$U14,$U14),IF(AP$75>($R$37-1),$U14,0))*$R$33)","v":0},null,{"$f":"IF(AR$75<$R$37,0,IF($R14>0,IF(0=MOD(AR$75-$R$37,$R14),$S14+$U14,$U14),IF(AR$75>($R$37-1),$U14,0))*$R$33)","v":0},null,{"$f":"IF(AT$75<$R$37,0,IF($R14>0,IF(0=MOD(AT$75-$R$37,$R14),$S14+$U14,$U14),IF(AT$75>($R$37-1),$U14,0))*$R$33)","v":0},null,{"$f":"IF(AV$75<$R$37,0,IF($R14>0,IF(0=MOD(AV$75-$R$37,$R14),$S14+$U14,$U14),IF(AV$75>($R$37-1),$U14,0))*$R$33)","v":0},null,{"$f":"IF(AX$75<$R$37,0,IF($R14>0,IF(0=MOD(AX$75-$R$37,$R14),$S14+$U14,$U14),IF(AX$75>($R$37-1),$U14,0))*$R$33)","v":0},null,{"$f":"IF(AZ$75<$R$37,0,IF($R14>0,IF(0=MOD(AZ$75-$R$37,$R14),$S14+$U14,$U14),IF(AZ$75>($R$37-1),$U14,0))*$R$33)","v":0},null,{"$f":"IF(BB$75<$R$37,0,IF($R14>0,IF(0=MOD(BB$75-$R$37,$R14),$S14+$U14,$U14),IF(BB$75>($R$37-1),$U14,0))*$R$33)","v":0},null,{"$f":"IF(BD$75<$R$37,0,IF($R14>0,IF(0=MOD(BD$75-$R$37,$R14),$S14+$U14,$U14),IF(BD$75>($R$37-1),$U14,0))*$R$33)","v":0},null,{"$f":"IF(BF$75<$R$37,0,IF($R14>0,IF(0=MOD(BF$75-$R$37,$R14),$S14+$U14,$U14),IF(BF$75>($R$37-1),$U14,0))*$R$33)","v":0},null,{"$f":"IF(BH$75<$R$37,0,IF($R14>0,IF(0=MOD(BH$75-$R$37,$R14),$S14+$U14,$U14),IF(BH$75>($R$37-1),$U14,0))*$R$33)","v":0},null,{"$f":"IF(BJ$75<$R$37,0,IF($R14>0,IF(0=MOD(BJ$75-$R$37,$R14),$S14+$U14,$U14),IF(BJ$75>($R$37-1),$U14,0))*$R$33)","v":0},null,{"$f":"IF(BL$75<$R$37,0,IF($R14>0,IF(0=MOD(BL$75-$R$37,$R14),$S14+$U14,$U14),IF(BL$75>($R$37-1),$U14,0))*$R$33)","v":0},null,{"$f":"IF(BN$75<$R$37,0,IF($R14>0,IF(0=MOD(BN$75-$R$37,$R14),$S14+$U14,$U14),IF(BN$75>($R$37-1),$U14,0))*$R$33)","v":0},null,{"$f":"IF(BP$75<$R$37,0,IF($R14>0,IF(0=MOD(BP$75-$R$37,$R14),$S14+$U14,$U14),IF(BP$75>($R$37-1),$U14,0))*$R$33)","v":0},null,{"$f":"IF(BR$75<$R$37,0,IF($R14>0,IF(0=MOD(BR$75-$R$37,$R14),$S14+$U14,$U14),IF(BR$75>($R$37-1),$U14,0))*$R$33)","v":0},null,{"$f":"IF(BT$75<$R$37,0,IF($R14>0,IF(0=MOD(BT$75-$R$37,$R14),$S14+$U14,$U14),IF(BT$75>($R$37-1),$U14,0))*$R$33)","v":0},null,{"$f":"IF(BV$75<$R$37,0,IF($R14>0,IF(0=MOD(BV$75-$R$37,$R14),$S14+$U14,$U14),IF(BV$75>($R$37-1),$U14,0))*$R$33)","v":0},null,{"$f":"IF(BX$75<$R$37,0,IF($R14>0,IF(0=MOD(BX$75-$R$37,$R14),$S14+$U14,$U14),IF(BX$75>($R$37-1),$U14,0))*$R$33)","v":0},null,{"$f":"IF(BZ$75<$R$37,0,IF($R14>0,IF(0=MOD(BZ$75-$R$37,$R14),$S14+$U14,$U14),IF(BZ$75>($R$37-1),$U14,0))*$R$33)","v":0},null,{"$f":"IF(CB$75<$R$37,0,IF($R14>0,IF(0=MOD(CB$75-$R$37,$R14),$S14+$U14,$U14),IF(CB$75>($R$37-1),$U14,0))*$R$33)","v":0},null,{"$f":"IF(CD$75<$R$37,0,IF($R14>0,IF(0=MOD(CD$75-$R$37,$R14),$S14+$U14,$U14),IF(CD$75>($R$37-1),$U14,0))*$R$33)","v":0},null,{"$f":"IF(CF$75<$R$37,0,IF($R14>0,IF(0=MOD(CF$75-$R$37,$R14),$S14+$U14,$U14),IF(CF$75>($R$37-1),$U14,0))*$R$33)","v":0},null,{"$f":"IF(CH$75<$R$37,0,IF($R14>0,IF(0=MOD(CH$75-$R$37,$R14),$S14+$U14,$U14),IF(CH$75>($R$37-1),$U14,0))*$R$33)","v":0},null,{"$f":"IF(CJ$75<$R$37,0,IF($R14>0,IF(0=MOD(CJ$75-$R$37,$R14),$S14+$U14,$U14),IF(CJ$75>($R$37-1),$U14,0))*$R$33)","v":0},null,{"$f":"IF(CL$75<$R$37,0,IF($R14>0,IF(0=MOD(CL$75-$R$37,$R14),$S14+$U14,$U14),IF(CL$75>($R$37-1),$U14,0))*$R$33)","v":0},null,{"$f":"IF(CN$75<$R$37,0,IF($R14>0,IF(0=MOD(CN$75-$R$37,$R14),$S14+$U14,$U14),IF(CN$75>($R$37-1),$U14,0))*$R$33)","v":0},null,{"$f":"IF(CP$75<$R$37,0,IF($R14>0,IF(0=MOD(CP$75-$R$37,$R14),$S14+$U14,$U14),IF(CP$75>($R$37-1),$U14,0))*$R$33)","v":0},null,{"$f":"IF(CR$75<$R$37,0,IF($R14>0,IF(0=MOD(CR$75-$R$37,$R14),$S14+$U14,$U14),IF(CR$75>($R$37-1),$U14,0))*$R$33)","v":0},null,{"$f":"IF(CT$75<$R$37,0,IF($R14>0,IF(0=MOD(CT$75-$R$37,$R14),$S14+$U14,$U14),IF(CT$75>($R$37-1),$U14,0))*$R$33)","v":0},null,{"$f":"IF(CV$75<$R$37,0,IF($R14>0,IF(0=MOD(CV$75-$R$37,$R14),$S14+$U14,$U14),IF(CV$75>($R$37-1),$U14,0))*$R$33)","v":0},null,{"$f":"IF(CX$75<$R$37,0,IF($R14>0,IF(0=MOD(CX$75-$R$37,$R14),$S14+$U14,$U14),IF(CX$75>($R$37-1),$U14,0))*$R$33)","v":0},null,{"$f":"IF(CZ$75<$R$37,0,IF($R14>0,IF(0=MOD(CZ$75-$R$37,$R14),$S14+$U14,$U14),IF(CZ$75>($R$37-1),$U14,0))*$R$33)","v":0},null,{"$f":"IF(DB$75<$R$37,0,IF($R14>0,IF(0=MOD(DB$75-$R$37,$R14),$S14+$U14,$U14),IF(DB$75>($R$37-1),$U14,0))*$R$33)","v":0},null,{"$f":"IF(DD$75<$R$37,0,IF($R14>0,IF(0=MOD(DD$75-$R$37,$R14),$S14+$U14,$U14),IF(DD$75>($R$37-1),$U14,0))*$R$33)","v":0},null,{"$f":"IF(DF$75<$R$37,0,IF($R14>0,IF(0=MOD(DF$75-$R$37,$R14),$S14+$U14,$U14),IF(DF$75>($R$37-1),$U14,0))*$R$33)","v":0},null,{"$f":"IF(DH$75<$R$37,0,IF($R14>0,IF(0=MOD(DH$75-$R$37,$R14),$S14+$U14,$U14),IF(DH$75>($R$37-1),$U14,0))*$R$33)","v":0},null,{"$f":"IF(DJ$75<$R$37,0,IF($R14>0,IF(0=MOD(DJ$75-$R$37,$R14),$S14+$U14,$U14),IF(DJ$75>($R$37-1),$U14,0))*$R$33)","v":0},null,{"$f":"IF(DL$75<$R$37,0,IF($R14>0,IF(0=MOD(DL$75-$R$37,$R14),$S14+$U14,$U14),IF(DL$75>($R$37-1),$U14,0))*$R$33)","v":0},null,{"$f":"IF(DN$75<$R$37,0,IF($R14>0,IF(0=MOD(DN$75-$R$37,$R14),$S14+$U14,$U14),IF(DN$75>($R$37-1),$U14,0))*$R$33)","v":0},null,{"$f":"IF(DP$75<$R$37,0,IF($R14>0,IF(0=MOD(DP$75-$R$37,$R14),$S14+$U14,$U14),IF(DP$75>($R$37-1),$U14,0))*$R$33)","v":0},null,{"$f":"IF(DR$75<$R$37,0,IF($R14>0,IF(0=MOD(DR$75-$R$37,$R14),$S14+$U14,$U14),IF(DR$75>($R$37-1),$U14,0))*$R$33)","v":0},null,{"$f":"IF(DT$75<$R$37,0,IF($R14>0,IF(0=MOD(DT$75-$R$37,$R14),$S14+$U14,$U14),IF(DT$75>($R$37-1),$U14,0))*$R$33)","v":0},null,{"$f":"IF(DV$75<$R$37,0,IF($R14>0,IF(0=MOD(DV$75-$R$37,$R14),$S14+$U14,$U14),IF(DV$75>($R$37-1),$U14,0))*$R$33)","v":0},null,{"$f":"IF(DX$75<$R$37,0,IF($R14>0,IF(0=MOD(DX$75-$R$37,$R14),$S14+$U14,$U14),IF(DX$75>($R$37-1),$U14,0))*$R$33)","v":0},null,{"$f":"IF(DZ$75<$R$37,0,IF($R14>0,IF(0=MOD(DZ$75-$R$37,$R14),$S14+$U14,$U14),IF(DZ$75>($R$37-1),$U14,0))*$R$33)","v":0},null,{"$f":"IF(EB$75<$R$37,0,IF($R14>0,IF(0=MOD(EB$75-$R$37,$R14),$S14+$U14,$U14),IF(EB$75>($R$37-1),$U14,0))*$R$33)","v":0},null,{"$f":"IF(ED$75<$R$37,0,IF($R14>0,IF(0=MOD(ED$75-$R$37,$R14),$S14+$U14,$U14),IF(ED$75>($R$37-1),$U14,0))*$R$33)","v":0},null,{"$f":"IF(EF$75<$R$37,0,IF($R14>0,IF(0=MOD(EF$75-$R$37,$R14),$S14+$U14,$U14),IF(EF$75>($R$37-1),$U14,0))*$R$33)","v":0},null,{"$f":"IF(EH$75<$R$37,0,IF($R14>0,IF(0=MOD(EH$75-$R$37,$R14),$S14+$U14,$U14),IF(EH$75>($R$37-1),$U14,0))*$R$33)","v":0},null,{"$f":"IF(EJ$75<$R$37,0,IF($R14>0,IF(0=MOD(EJ$75-$R$37,$R14),$S14+$U14,$U14),IF(EJ$75>($R$37-1),$U14,0))*$R$33)","v":0},null,{"$f":"IF(EL$75<$R$37,0,IF($R14>0,IF(0=MOD(EL$75-$R$37,$R14),$S14+$U14,$U14),IF(EL$75>($R$37-1),$U14,0))*$R$33)","v":0},null,{"$f":"IF(EN$75<$R$37,0,IF($R14>0,IF(0=MOD(EN$75-$R$37,$R14),$S14+$U14,$U14),IF(EN$75>($R$37-1),$U14,0))*$R$33)","v":0},null,{"$f":"IF(EP$75<$R$37,0,IF($R14>0,IF(0=MOD(EP$75-$R$37,$R14),$S14+$U14,$U14),IF(EP$75>($R$37-1),$U14,0))*$R$33)","v":0},null,{"$f":"IF(ER$75<$R$37,0,IF($R14>0,IF(0=MOD(ER$75-$R$37,$R14),$S14+$U14,$U14),IF(ER$75>($R$37-1),$U14,0))*$R$33)","v":0},null,{"$f":"IF(ET$75<$R$37,0,IF($R14>0,IF(0=MOD(ET$75-$R$37,$R14),$S14+$U14,$U14),IF(ET$75>($R$37-1),$U14,0))*$R$33)","v":0},null,{"$f":"IF(EV$75<$R$37,0,IF($R14>0,IF(0=MOD(EV$75-$R$37,$R14),$S14+$U14,$U14),IF(EV$75>($R$37-1),$U14,0))*$R$33)","v":0},null,{"$f":"IF(EX$75<$R$37,0,IF($R14>0,IF(0=MOD(EX$75-$R$37,$R14),$S14+$U14,$U14),IF(EX$75>($R$37-1),$U14,0))*$R$33)","v":0},null,{"$f":"IF(EZ$75<$R$37,0,IF($R14>0,IF(0=MOD(EZ$75-$R$37,$R14),$S14+$U14,$U14),IF(EZ$75>($R$37-1),$U14,0))*$R$33)","v":0},null,{"$f":"IF(FB$75<$R$37,0,IF($R14>0,IF(0=MOD(FB$75-$R$37,$R14),$S14+$U14,$U14),IF(FB$75>($R$37-1),$U14,0))*$R$33)","v":0},null,{"$f":"IF(FD$75<$R$37,0,IF($R14>0,IF(0=MOD(FD$75-$R$37,$R14),$S14+$U14,$U14),IF(FD$75>($R$37-1),$U14,0))*$R$33)","v":0},null,{"$f":"IF(FF$75<$R$37,0,IF($R14>0,IF(0=MOD(FF$75-$R$37,$R14),$S14+$U14,$U14),IF(FF$75>($R$37-1),$U14,0))*$R$33)","v":0},null,{"$f":"IF(FH$75<$R$37,0,IF($R14>0,IF(0=MOD(FH$75-$R$37,$R14),$S14+$U14,$U14),IF(FH$75>($R$37-1),$U14,0))*$R$33)","v":0},null,{"$f":"IF(FJ$75<$R$37,0,IF($R14>0,IF(0=MOD(FJ$75-$R$37,$R14),$S14+$U14,$U14),IF(FJ$75>($R$37-1),$U14,0))*$R$33)","v":0},null,{"$f":"IF(FL$75<$R$37,0,IF($R14>0,IF(0=MOD(FL$75-$R$37,$R14),$S14+$U14,$U14),IF(FL$75>($R$37-1),$U14,0))*$R$33)","v":0},null,{"$f":"IF(FN$75<$R$37,0,IF($R14>0,IF(0=MOD(FN$75-$R$37,$R14),$S14+$U14,$U14),IF(FN$75>($R$37-1),$U14,0))*$R$33)","v":0},null,{"$f":"IF(FP$75<$R$37,0,IF($R14>0,IF(0=MOD(FP$75-$R$37,$R14),$S14+$U14,$U14),IF(FP$75>($R$37-1),$U14,0))*$R$33)","v":0},null,{"$f":"IF(FR$75<$R$37,0,IF($R14>0,IF(0=MOD(FR$75-$R$37,$R14),$S14+$U14,$U14),IF(FR$75>($R$37-1),$U14,0))*$R$33)","v":0},null,{"$f":"IF(FT$75<$R$37,0,IF($R14>0,IF(0=MOD(FT$75-$R$37,$R14),$S14+$U14,$U14),IF(FT$75>($R$37-1),$U14,0))*$R$33)","v":0},null,{"$f":"IF(FV$75<$R$37,0,IF($R14>0,IF(0=MOD(FV$75-$R$37,$R14),$S14+$U14,$U14),IF(FV$75>($R$37-1),$U14,0))*$R$33)","v":0},null,{"$f":"IF(FX$75<$R$37,0,IF($R14>0,IF(0=MOD(FX$75-$R$37,$R14),$S14+$U14,$U14),IF(FX$75>($R$37-1),$U14,0))*$R$33)","v":0},null,{"$f":"IF(FZ$75<$R$37,0,IF($R14>0,IF(0=MOD(FZ$75-$R$37,$R14),$S14+$U14,$U14),IF(FZ$75>($R$37-1),$U14,0))*$R$33)","v":0},null,{"$f":"IF(GB$75<$R$37,0,IF($R14>0,IF(0=MOD(GB$75-$R$37,$R14),$S14+$U14,$U14),IF(GB$75>($R$37-1),$U14,0))*$R$33)","v":0},null,{"$f":"IF(GD$75<$R$37,0,IF($R14>0,IF(0=MOD(GD$75-$R$37,$R14),$S14+$U14,$U14),IF(GD$75>($R$37-1),$U14,0))*$R$33)","v":0},null,{"$f":"IF(GF$75<$R$37,0,IF($R14>0,IF(0=MOD(GF$75-$R$37,$R14),$S14+$U14,$U14),IF(GF$75>($R$37-1),$U14,0))*$R$33)","v":0},null,{"$f":"IF(GH$75<$R$37,0,IF($R14>0,IF(0=MOD(GH$75-$R$37,$R14),$S14+$U14,$U14),IF(GH$75>($R$37-1),$U14,0))*$R$33)","v":0},null,{"$f":"IF(GJ$75<$R$37,0,IF($R14>0,IF(0=MOD(GJ$75-$R$37,$R14),$S14+$U14,$U14),IF(GJ$75>($R$37-1),$U14,0))*$R$33)","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"J15","v":"TMC Software/Integration"},null,{"$f":"IF(L$75<$R$37,0,IF($R15>0,IF(0=MOD(L$75-$R$37,$R15),$S15+$U15,$U15),IF(L$75>($R$37-1),$U15,0))*$R$33)","v":0},null,{"$f":"IF(N$75<$R$37,0,IF($R15>0,IF(0=MOD(N$75-$R$37,$R15),$S15+$U15,$U15),IF(N$75>($R$37-1),$U15,0))*$R$33)","v":0},null,{"$f":"IF(P$75<$R$37,0,IF($R15>0,IF(0=MOD(P$75-$R$37,$R15),$S15+$U15,$U15),IF(P$75>($R$37-1),$U15,0))*$R$33)","v":0},null,{"$f":"IF(R$75<$R$37,0,IF($R15>0,IF(0=MOD(R$75-$R$37,$R15),$S15+$U15,$U15),IF(R$75>($R$37-1),$U15,0))*$R$33)","v":0},null,{"$f":"IF(T$75<$R$37,0,IF($R15>0,IF(0=MOD(T$75-$R$37,$R15),$S15+$U15,$U15),IF(T$75>($R$37-1),$U15,0))*$R$33)","v":0},null,{"$f":"IF(V$75<$R$37,0,IF($R15>0,IF(0=MOD(V$75-$R$37,$R15),$S15+$U15,$U15),IF(V$75>($R$37-1),$U15,0))*$R$33)","v":0},null,{"$f":"IF(X$75<$R$37,0,IF($R15>0,IF(0=MOD(X$75-$R$37,$R15),$S15+$U15,$U15),IF(X$75>($R$37-1),$U15,0))*$R$33)","v":0},null,{"$f":"IF(Z$75<$R$37,0,IF($R15>0,IF(0=MOD(Z$75-$R$37,$R15),$S15+$U15,$U15),IF(Z$75>($R$37-1),$U15,0))*$R$33)","v":0},null,{"$f":"IF(AB$75<$R$37,0,IF($R15>0,IF(0=MOD(AB$75-$R$37,$R15),$S15+$U15,$U15),IF(AB$75>($R$37-1),$U15,0))*$R$33)","v":0},null,{"$f":"IF(AD$75<$R$37,0,IF($R15>0,IF(0=MOD(AD$75-$R$37,$R15),$S15+$U15,$U15),IF(AD$75>($R$37-1),$U15,0))*$R$33)","v":0},null,{"$f":"IF(AF$75<$R$37,0,IF($R15>0,IF(0=MOD(AF$75-$R$37,$R15),$S15+$U15,$U15),IF(AF$75>($R$37-1),$U15,0))*$R$33)","v":0},null,{"$f":"IF(AH$75<$R$37,0,IF($R15>0,IF(0=MOD(AH$75-$R$37,$R15),$S15+$U15,$U15),IF(AH$75>($R$37-1),$U15,0))*$R$33)","v":0},null,{"$f":"IF(AJ$75<$R$37,0,IF($R15>0,IF(0=MOD(AJ$75-$R$37,$R15),$S15+$U15,$U15),IF(AJ$75>($R$37-1),$U15,0))*$R$33)","v":0},null,{"$f":"IF(AL$75<$R$37,0,IF($R15>0,IF(0=MOD(AL$75-$R$37,$R15),$S15+$U15,$U15),IF(AL$75>($R$37-1),$U15,0))*$R$33)","v":0},null,{"$f":"IF(AN$75<$R$37,0,IF($R15>0,IF(0=MOD(AN$75-$R$37,$R15),$S15+$U15,$U15),IF(AN$75>($R$37-1),$U15,0))*$R$33)","v":0},null,{"$f":"IF(AP$75<$R$37,0,IF($R15>0,IF(0=MOD(AP$75-$R$37,$R15),$S15+$U15,$U15),IF(AP$75>($R$37-1),$U15,0))*$R$33)","v":0},null,{"$f":"IF(AR$75<$R$37,0,IF($R15>0,IF(0=MOD(AR$75-$R$37,$R15),$S15+$U15,$U15),IF(AR$75>($R$37-1),$U15,0))*$R$33)","v":0},null,{"$f":"IF(AT$75<$R$37,0,IF($R15>0,IF(0=MOD(AT$75-$R$37,$R15),$S15+$U15,$U15),IF(AT$75>($R$37-1),$U15,0))*$R$33)","v":0},null,{"$f":"IF(AV$75<$R$37,0,IF($R15>0,IF(0=MOD(AV$75-$R$37,$R15),$S15+$U15,$U15),IF(AV$75>($R$37-1),$U15,0))*$R$33)","v":0},null,{"$f":"IF(AX$75<$R$37,0,IF($R15>0,IF(0=MOD(AX$75-$R$37,$R15),$S15+$U15,$U15),IF(AX$75>($R$37-1),$U15,0))*$R$33)","v":0},null,{"$f":"IF(AZ$75<$R$37,0,IF($R15>0,IF(0=MOD(AZ$75-$R$37,$R15),$S15+$U15,$U15),IF(AZ$75>($R$37-1),$U15,0))*$R$33)","v":0},null,{"$f":"IF(BB$75<$R$37,0,IF($R15>0,IF(0=MOD(BB$75-$R$37,$R15),$S15+$U15,$U15),IF(BB$75>($R$37-1),$U15,0))*$R$33)","v":0},null,{"$f":"IF(BD$75<$R$37,0,IF($R15>0,IF(0=MOD(BD$75-$R$37,$R15),$S15+$U15,$U15),IF(BD$75>($R$37-1),$U15,0))*$R$33)","v":0},null,{"$f":"IF(BF$75<$R$37,0,IF($R15>0,IF(0=MOD(BF$75-$R$37,$R15),$S15+$U15,$U15),IF(BF$75>($R$37-1),$U15,0))*$R$33)","v":0},null,{"$f":"IF(BH$75<$R$37,0,IF($R15>0,IF(0=MOD(BH$75-$R$37,$R15),$S15+$U15,$U15),IF(BH$75>($R$37-1),$U15,0))*$R$33)","v":0},null,{"$f":"IF(BJ$75<$R$37,0,IF($R15>0,IF(0=MOD(BJ$75-$R$37,$R15),$S15+$U15,$U15),IF(BJ$75>($R$37-1),$U15,0))*$R$33)","v":0},null,{"$f":"IF(BL$75<$R$37,0,IF($R15>0,IF(0=MOD(BL$75-$R$37,$R15),$S15+$U15,$U15),IF(BL$75>($R$37-1),$U15,0))*$R$33)","v":0},null,{"$f":"IF(BN$75<$R$37,0,IF($R15>0,IF(0=MOD(BN$75-$R$37,$R15),$S15+$U15,$U15),IF(BN$75>($R$37-1),$U15,0))*$R$33)","v":0},null,{"$f":"IF(BP$75<$R$37,0,IF($R15>0,IF(0=MOD(BP$75-$R$37,$R15),$S15+$U15,$U15),IF(BP$75>($R$37-1),$U15,0))*$R$33)","v":0},null,{"$f":"IF(BR$75<$R$37,0,IF($R15>0,IF(0=MOD(BR$75-$R$37,$R15),$S15+$U15,$U15),IF(BR$75>($R$37-1),$U15,0))*$R$33)","v":0},null,{"$f":"IF(BT$75<$R$37,0,IF($R15>0,IF(0=MOD(BT$75-$R$37,$R15),$S15+$U15,$U15),IF(BT$75>($R$37-1),$U15,0))*$R$33)","v":0},null,{"$f":"IF(BV$75<$R$37,0,IF($R15>0,IF(0=MOD(BV$75-$R$37,$R15),$S15+$U15,$U15),IF(BV$75>($R$37-1),$U15,0))*$R$33)","v":0},null,{"$f":"IF(BX$75<$R$37,0,IF($R15>0,IF(0=MOD(BX$75-$R$37,$R15),$S15+$U15,$U15),IF(BX$75>($R$37-1),$U15,0))*$R$33)","v":0},null,{"$f":"IF(BZ$75<$R$37,0,IF($R15>0,IF(0=MOD(BZ$75-$R$37,$R15),$S15+$U15,$U15),IF(BZ$75>($R$37-1),$U15,0))*$R$33)","v":0},null,{"$f":"IF(CB$75<$R$37,0,IF($R15>0,IF(0=MOD(CB$75-$R$37,$R15),$S15+$U15,$U15),IF(CB$75>($R$37-1),$U15,0))*$R$33)","v":0},null,{"$f":"IF(CD$75<$R$37,0,IF($R15>0,IF(0=MOD(CD$75-$R$37,$R15),$S15+$U15,$U15),IF(CD$75>($R$37-1),$U15,0))*$R$33)","v":0},null,{"$f":"IF(CF$75<$R$37,0,IF($R15>0,IF(0=MOD(CF$75-$R$37,$R15),$S15+$U15,$U15),IF(CF$75>($R$37-1),$U15,0))*$R$33)","v":0},null,{"$f":"IF(CH$75<$R$37,0,IF($R15>0,IF(0=MOD(CH$75-$R$37,$R15),$S15+$U15,$U15),IF(CH$75>($R$37-1),$U15,0))*$R$33)","v":0},null,{"$f":"IF(CJ$75<$R$37,0,IF($R15>0,IF(0=MOD(CJ$75-$R$37,$R15),$S15+$U15,$U15),IF(CJ$75>($R$37-1),$U15,0))*$R$33)","v":0},null,{"$f":"IF(CL$75<$R$37,0,IF($R15>0,IF(0=MOD(CL$75-$R$37,$R15),$S15+$U15,$U15),IF(CL$75>($R$37-1),$U15,0))*$R$33)","v":0},null,{"$f":"IF(CN$75<$R$37,0,IF($R15>0,IF(0=MOD(CN$75-$R$37,$R15),$S15+$U15,$U15),IF(CN$75>($R$37-1),$U15,0))*$R$33)","v":0},null,{"$f":"IF(CP$75<$R$37,0,IF($R15>0,IF(0=MOD(CP$75-$R$37,$R15),$S15+$U15,$U15),IF(CP$75>($R$37-1),$U15,0))*$R$33)","v":0},null,{"$f":"IF(CR$75<$R$37,0,IF($R15>0,IF(0=MOD(CR$75-$R$37,$R15),$S15+$U15,$U15),IF(CR$75>($R$37-1),$U15,0))*$R$33)","v":0},null,{"$f":"IF(CT$75<$R$37,0,IF($R15>0,IF(0=MOD(CT$75-$R$37,$R15),$S15+$U15,$U15),IF(CT$75>($R$37-1),$U15,0))*$R$33)","v":0},null,{"$f":"IF(CV$75<$R$37,0,IF($R15>0,IF(0=MOD(CV$75-$R$37,$R15),$S15+$U15,$U15),IF(CV$75>($R$37-1),$U15,0))*$R$33)","v":0},null,{"$f":"IF(CX$75<$R$37,0,IF($R15>0,IF(0=MOD(CX$75-$R$37,$R15),$S15+$U15,$U15),IF(CX$75>($R$37-1),$U15,0))*$R$33)","v":0},null,{"$f":"IF(CZ$75<$R$37,0,IF($R15>0,IF(0=MOD(CZ$75-$R$37,$R15),$S15+$U15,$U15),IF(CZ$75>($R$37-1),$U15,0))*$R$33)","v":0},null,{"$f":"IF(DB$75<$R$37,0,IF($R15>0,IF(0=MOD(DB$75-$R$37,$R15),$S15+$U15,$U15),IF(DB$75>($R$37-1),$U15,0))*$R$33)","v":0},null,{"$f":"IF(DD$75<$R$37,0,IF($R15>0,IF(0=MOD(DD$75-$R$37,$R15),$S15+$U15,$U15),IF(DD$75>($R$37-1),$U15,0))*$R$33)","v":0},null,{"$f":"IF(DF$75<$R$37,0,IF($R15>0,IF(0=MOD(DF$75-$R$37,$R15),$S15+$U15,$U15),IF(DF$75>($R$37-1),$U15,0))*$R$33)","v":0},null,{"$f":"IF(DH$75<$R$37,0,IF($R15>0,IF(0=MOD(DH$75-$R$37,$R15),$S15+$U15,$U15),IF(DH$75>($R$37-1),$U15,0))*$R$33)","v":0},null,{"$f":"IF(DJ$75<$R$37,0,IF($R15>0,IF(0=MOD(DJ$75-$R$37,$R15),$S15+$U15,$U15),IF(DJ$75>($R$37-1),$U15,0))*$R$33)","v":0},null,{"$f":"IF(DL$75<$R$37,0,IF($R15>0,IF(0=MOD(DL$75-$R$37,$R15),$S15+$U15,$U15),IF(DL$75>($R$37-1),$U15,0))*$R$33)","v":0},null,{"$f":"IF(DN$75<$R$37,0,IF($R15>0,IF(0=MOD(DN$75-$R$37,$R15),$S15+$U15,$U15),IF(DN$75>($R$37-1),$U15,0))*$R$33)","v":0},null,{"$f":"IF(DP$75<$R$37,0,IF($R15>0,IF(0=MOD(DP$75-$R$37,$R15),$S15+$U15,$U15),IF(DP$75>($R$37-1),$U15,0))*$R$33)","v":0},null,{"$f":"IF(DR$75<$R$37,0,IF($R15>0,IF(0=MOD(DR$75-$R$37,$R15),$S15+$U15,$U15),IF(DR$75>($R$37-1),$U15,0))*$R$33)","v":0},null,{"$f":"IF(DT$75<$R$37,0,IF($R15>0,IF(0=MOD(DT$75-$R$37,$R15),$S15+$U15,$U15),IF(DT$75>($R$37-1),$U15,0))*$R$33)","v":0},null,{"$f":"IF(DV$75<$R$37,0,IF($R15>0,IF(0=MOD(DV$75-$R$37,$R15),$S15+$U15,$U15),IF(DV$75>($R$37-1),$U15,0))*$R$33)","v":0},null,{"$f":"IF(DX$75<$R$37,0,IF($R15>0,IF(0=MOD(DX$75-$R$37,$R15),$S15+$U15,$U15),IF(DX$75>($R$37-1),$U15,0))*$R$33)","v":0},null,{"$f":"IF(DZ$75<$R$37,0,IF($R15>0,IF(0=MOD(DZ$75-$R$37,$R15),$S15+$U15,$U15),IF(DZ$75>($R$37-1),$U15,0))*$R$33)","v":0},null,{"$f":"IF(EB$75<$R$37,0,IF($R15>0,IF(0=MOD(EB$75-$R$37,$R15),$S15+$U15,$U15),IF(EB$75>($R$37-1),$U15,0))*$R$33)","v":0},null,{"$f":"IF(ED$75<$R$37,0,IF($R15>0,IF(0=MOD(ED$75-$R$37,$R15),$S15+$U15,$U15),IF(ED$75>($R$37-1),$U15,0))*$R$33)","v":0},null,{"$f":"IF(EF$75<$R$37,0,IF($R15>0,IF(0=MOD(EF$75-$R$37,$R15),$S15+$U15,$U15),IF(EF$75>($R$37-1),$U15,0))*$R$33)","v":0},null,{"$f":"IF(EH$75<$R$37,0,IF($R15>0,IF(0=MOD(EH$75-$R$37,$R15),$S15+$U15,$U15),IF(EH$75>($R$37-1),$U15,0))*$R$33)","v":0},null,{"$f":"IF(EJ$75<$R$37,0,IF($R15>0,IF(0=MOD(EJ$75-$R$37,$R15),$S15+$U15,$U15),IF(EJ$75>($R$37-1),$U15,0))*$R$33)","v":0},null,{"$f":"IF(EL$75<$R$37,0,IF($R15>0,IF(0=MOD(EL$75-$R$37,$R15),$S15+$U15,$U15),IF(EL$75>($R$37-1),$U15,0))*$R$33)","v":0},null,{"$f":"IF(EN$75<$R$37,0,IF($R15>0,IF(0=MOD(EN$75-$R$37,$R15),$S15+$U15,$U15),IF(EN$75>($R$37-1),$U15,0))*$R$33)","v":0},null,{"$f":"IF(EP$75<$R$37,0,IF($R15>0,IF(0=MOD(EP$75-$R$37,$R15),$S15+$U15,$U15),IF(EP$75>($R$37-1),$U15,0))*$R$33)","v":0},null,{"$f":"IF(ER$75<$R$37,0,IF($R15>0,IF(0=MOD(ER$75-$R$37,$R15),$S15+$U15,$U15),IF(ER$75>($R$37-1),$U15,0))*$R$33)","v":0},null,{"$f":"IF(ET$75<$R$37,0,IF($R15>0,IF(0=MOD(ET$75-$R$37,$R15),$S15+$U15,$U15),IF(ET$75>($R$37-1),$U15,0))*$R$33)","v":0},null,{"$f":"IF(EV$75<$R$37,0,IF($R15>0,IF(0=MOD(EV$75-$R$37,$R15),$S15+$U15,$U15),IF(EV$75>($R$37-1),$U15,0))*$R$33)","v":0},null,{"$f":"IF(EX$75<$R$37,0,IF($R15>0,IF(0=MOD(EX$75-$R$37,$R15),$S15+$U15,$U15),IF(EX$75>($R$37-1),$U15,0))*$R$33)","v":0},null,{"$f":"IF(EZ$75<$R$37,0,IF($R15>0,IF(0=MOD(EZ$75-$R$37,$R15),$S15+$U15,$U15),IF(EZ$75>($R$37-1),$U15,0))*$R$33)","v":0},null,{"$f":"IF(FB$75<$R$37,0,IF($R15>0,IF(0=MOD(FB$75-$R$37,$R15),$S15+$U15,$U15),IF(FB$75>($R$37-1),$U15,0))*$R$33)","v":0},null,{"$f":"IF(FD$75<$R$37,0,IF($R15>0,IF(0=MOD(FD$75-$R$37,$R15),$S15+$U15,$U15),IF(FD$75>($R$37-1),$U15,0))*$R$33)","v":0},null,{"$f":"IF(FF$75<$R$37,0,IF($R15>0,IF(0=MOD(FF$75-$R$37,$R15),$S15+$U15,$U15),IF(FF$75>($R$37-1),$U15,0))*$R$33)","v":0},null,{"$f":"IF(FH$75<$R$37,0,IF($R15>0,IF(0=MOD(FH$75-$R$37,$R15),$S15+$U15,$U15),IF(FH$75>($R$37-1),$U15,0))*$R$33)","v":0},null,{"$f":"IF(FJ$75<$R$37,0,IF($R15>0,IF(0=MOD(FJ$75-$R$37,$R15),$S15+$U15,$U15),IF(FJ$75>($R$37-1),$U15,0))*$R$33)","v":0},null,{"$f":"IF(FL$75<$R$37,0,IF($R15>0,IF(0=MOD(FL$75-$R$37,$R15),$S15+$U15,$U15),IF(FL$75>($R$37-1),$U15,0))*$R$33)","v":0},null,{"$f":"IF(FN$75<$R$37,0,IF($R15>0,IF(0=MOD(FN$75-$R$37,$R15),$S15+$U15,$U15),IF(FN$75>($R$37-1),$U15,0))*$R$33)","v":0},null,{"$f":"IF(FP$75<$R$37,0,IF($R15>0,IF(0=MOD(FP$75-$R$37,$R15),$S15+$U15,$U15),IF(FP$75>($R$37-1),$U15,0))*$R$33)","v":0},null,{"$f":"IF(FR$75<$R$37,0,IF($R15>0,IF(0=MOD(FR$75-$R$37,$R15),$S15+$U15,$U15),IF(FR$75>($R$37-1),$U15,0))*$R$33)","v":0},null,{"$f":"IF(FT$75<$R$37,0,IF($R15>0,IF(0=MOD(FT$75-$R$37,$R15),$S15+$U15,$U15),IF(FT$75>($R$37-1),$U15,0))*$R$33)","v":0},null,{"$f":"IF(FV$75<$R$37,0,IF($R15>0,IF(0=MOD(FV$75-$R$37,$R15),$S15+$U15,$U15),IF(FV$75>($R$37-1),$U15,0))*$R$33)","v":0},null,{"$f":"IF(FX$75<$R$37,0,IF($R15>0,IF(0=MOD(FX$75-$R$37,$R15),$S15+$U15,$U15),IF(FX$75>($R$37-1),$U15,0))*$R$33)","v":0},null,{"$f":"IF(FZ$75<$R$37,0,IF($R15>0,IF(0=MOD(FZ$75-$R$37,$R15),$S15+$U15,$U15),IF(FZ$75>($R$37-1),$U15,0))*$R$33)","v":0},null,{"$f":"IF(GB$75<$R$37,0,IF($R15>0,IF(0=MOD(GB$75-$R$37,$R15),$S15+$U15,$U15),IF(GB$75>($R$37-1),$U15,0))*$R$33)","v":0},null,{"$f":"IF(GD$75<$R$37,0,IF($R15>0,IF(0=MOD(GD$75-$R$37,$R15),$S15+$U15,$U15),IF(GD$75>($R$37-1),$U15,0))*$R$33)","v":0},null,{"$f":"IF(GF$75<$R$37,0,IF($R15>0,IF(0=MOD(GF$75-$R$37,$R15),$S15+$U15,$U15),IF(GF$75>($R$37-1),$U15,0))*$R$33)","v":0},null,{"$f":"IF(GH$75<$R$37,0,IF($R15>0,IF(0=MOD(GH$75-$R$37,$R15),$S15+$U15,$U15),IF(GH$75>($R$37-1),$U15,0))*$R$33)","v":0},null,{"$f":"IF(GJ$75<$R$37,0,IF($R15>0,IF(0=MOD(GJ$75-$R$37,$R15),$S15+$U15,$U15),IF(GJ$75>($R$37-1),$U15,0))*$R$33)","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"J16","v":"Labor"},null,{"$f":"IF(L$75<$R$37,0,IF($R16>0,IF(0=MOD(L$75-$R$37,$R16),$S16+$U16,$U16),IF(L$75>($R$37-1),$U16,0))*$R$33)","v":0},null,{"$f":"IF(N$75<$R$37,0,IF($R16>0,IF(0=MOD(N$75-$R$37,$R16),$S16+$U16,$U16),IF(N$75>($R$37-1),$U16,0))*$R$33)","v":0},null,{"$f":"IF(P$75<$R$37,0,IF($R16>0,IF(0=MOD(P$75-$R$37,$R16),$S16+$U16,$U16),IF(P$75>($R$37-1),$U16,0))*$R$33)","v":0},null,{"$f":"IF(R$75<$R$37,0,IF($R16>0,IF(0=MOD(R$75-$R$37,$R16),$S16+$U16,$U16),IF(R$75>($R$37-1),$U16,0))*$R$33)","v":0},null,{"$f":"IF(T$75<$R$37,0,IF($R16>0,IF(0=MOD(T$75-$R$37,$R16),$S16+$U16,$U16),IF(T$75>($R$37-1),$U16,0))*$R$33)","v":0},null,{"$f":"IF(V$75<$R$37,0,IF($R16>0,IF(0=MOD(V$75-$R$37,$R16),$S16+$U16,$U16),IF(V$75>($R$37-1),$U16,0))*$R$33)","v":0},null,{"$f":"IF(X$75<$R$37,0,IF($R16>0,IF(0=MOD(X$75-$R$37,$R16),$S16+$U16,$U16),IF(X$75>($R$37-1),$U16,0))*$R$33)","v":0},null,{"$f":"IF(Z$75<$R$37,0,IF($R16>0,IF(0=MOD(Z$75-$R$37,$R16),$S16+$U16,$U16),IF(Z$75>($R$37-1),$U16,0))*$R$33)","v":0},null,{"$f":"IF(AB$75<$R$37,0,IF($R16>0,IF(0=MOD(AB$75-$R$37,$R16),$S16+$U16,$U16),IF(AB$75>($R$37-1),$U16,0))*$R$33)","v":0},null,{"$f":"IF(AD$75<$R$37,0,IF($R16>0,IF(0=MOD(AD$75-$R$37,$R16),$S16+$U16,$U16),IF(AD$75>($R$37-1),$U16,0))*$R$33)","v":0},null,{"$f":"IF(AF$75<$R$37,0,IF($R16>0,IF(0=MOD(AF$75-$R$37,$R16),$S16+$U16,$U16),IF(AF$75>($R$37-1),$U16,0))*$R$33)","v":0},null,{"$f":"IF(AH$75<$R$37,0,IF($R16>0,IF(0=MOD(AH$75-$R$37,$R16),$S16+$U16,$U16),IF(AH$75>($R$37-1),$U16,0))*$R$33)","v":0},null,{"$f":"IF(AJ$75<$R$37,0,IF($R16>0,IF(0=MOD(AJ$75-$R$37,$R16),$S16+$U16,$U16),IF(AJ$75>($R$37-1),$U16,0))*$R$33)","v":0},null,{"$f":"IF(AL$75<$R$37,0,IF($R16>0,IF(0=MOD(AL$75-$R$37,$R16),$S16+$U16,$U16),IF(AL$75>($R$37-1),$U16,0))*$R$33)","v":0},null,{"$f":"IF(AN$75<$R$37,0,IF($R16>0,IF(0=MOD(AN$75-$R$37,$R16),$S16+$U16,$U16),IF(AN$75>($R$37-1),$U16,0))*$R$33)","v":0},null,{"$f":"IF(AP$75<$R$37,0,IF($R16>0,IF(0=MOD(AP$75-$R$37,$R16),$S16+$U16,$U16),IF(AP$75>($R$37-1),$U16,0))*$R$33)","v":0},null,{"$f":"IF(AR$75<$R$37,0,IF($R16>0,IF(0=MOD(AR$75-$R$37,$R16),$S16+$U16,$U16),IF(AR$75>($R$37-1),$U16,0))*$R$33)","v":0},null,{"$f":"IF(AT$75<$R$37,0,IF($R16>0,IF(0=MOD(AT$75-$R$37,$R16),$S16+$U16,$U16),IF(AT$75>($R$37-1),$U16,0))*$R$33)","v":0},null,{"$f":"IF(AV$75<$R$37,0,IF($R16>0,IF(0=MOD(AV$75-$R$37,$R16),$S16+$U16,$U16),IF(AV$75>($R$37-1),$U16,0))*$R$33)","v":0},null,{"$f":"IF(AX$75<$R$37,0,IF($R16>0,IF(0=MOD(AX$75-$R$37,$R16),$S16+$U16,$U16),IF(AX$75>($R$37-1),$U16,0))*$R$33)","v":0},null,{"$f":"IF(AZ$75<$R$37,0,IF($R16>0,IF(0=MOD(AZ$75-$R$37,$R16),$S16+$U16,$U16),IF(AZ$75>($R$37-1),$U16,0))*$R$33)","v":0},null,{"$f":"IF(BB$75<$R$37,0,IF($R16>0,IF(0=MOD(BB$75-$R$37,$R16),$S16+$U16,$U16),IF(BB$75>($R$37-1),$U16,0))*$R$33)","v":0},null,{"$f":"IF(BD$75<$R$37,0,IF($R16>0,IF(0=MOD(BD$75-$R$37,$R16),$S16+$U16,$U16),IF(BD$75>($R$37-1),$U16,0))*$R$33)","v":0},null,{"$f":"IF(BF$75<$R$37,0,IF($R16>0,IF(0=MOD(BF$75-$R$37,$R16),$S16+$U16,$U16),IF(BF$75>($R$37-1),$U16,0))*$R$33)","v":0},null,{"$f":"IF(BH$75<$R$37,0,IF($R16>0,IF(0=MOD(BH$75-$R$37,$R16),$S16+$U16,$U16),IF(BH$75>($R$37-1),$U16,0))*$R$33)","v":0},null,{"$f":"IF(BJ$75<$R$37,0,IF($R16>0,IF(0=MOD(BJ$75-$R$37,$R16),$S16+$U16,$U16),IF(BJ$75>($R$37-1),$U16,0))*$R$33)","v":0},null,{"$f":"IF(BL$75<$R$37,0,IF($R16>0,IF(0=MOD(BL$75-$R$37,$R16),$S16+$U16,$U16),IF(BL$75>($R$37-1),$U16,0))*$R$33)","v":0},null,{"$f":"IF(BN$75<$R$37,0,IF($R16>0,IF(0=MOD(BN$75-$R$37,$R16),$S16+$U16,$U16),IF(BN$75>($R$37-1),$U16,0))*$R$33)","v":0},null,{"$f":"IF(BP$75<$R$37,0,IF($R16>0,IF(0=MOD(BP$75-$R$37,$R16),$S16+$U16,$U16),IF(BP$75>($R$37-1),$U16,0))*$R$33)","v":0},null,{"$f":"IF(BR$75<$R$37,0,IF($R16>0,IF(0=MOD(BR$75-$R$37,$R16),$S16+$U16,$U16),IF(BR$75>($R$37-1),$U16,0))*$R$33)","v":0},null,{"$f":"IF(BT$75<$R$37,0,IF($R16>0,IF(0=MOD(BT$75-$R$37,$R16),$S16+$U16,$U16),IF(BT$75>($R$37-1),$U16,0))*$R$33)","v":0},null,{"$f":"IF(BV$75<$R$37,0,IF($R16>0,IF(0=MOD(BV$75-$R$37,$R16),$S16+$U16,$U16),IF(BV$75>($R$37-1),$U16,0))*$R$33)","v":0},null,{"$f":"IF(BX$75<$R$37,0,IF($R16>0,IF(0=MOD(BX$75-$R$37,$R16),$S16+$U16,$U16),IF(BX$75>($R$37-1),$U16,0))*$R$33)","v":0},null,{"$f":"IF(BZ$75<$R$37,0,IF($R16>0,IF(0=MOD(BZ$75-$R$37,$R16),$S16+$U16,$U16),IF(BZ$75>($R$37-1),$U16,0))*$R$33)","v":0},null,{"$f":"IF(CB$75<$R$37,0,IF($R16>0,IF(0=MOD(CB$75-$R$37,$R16),$S16+$U16,$U16),IF(CB$75>($R$37-1),$U16,0))*$R$33)","v":0},null,{"$f":"IF(CD$75<$R$37,0,IF($R16>0,IF(0=MOD(CD$75-$R$37,$R16),$S16+$U16,$U16),IF(CD$75>($R$37-1),$U16,0))*$R$33)","v":0},null,{"$f":"IF(CF$75<$R$37,0,IF($R16>0,IF(0=MOD(CF$75-$R$37,$R16),$S16+$U16,$U16),IF(CF$75>($R$37-1),$U16,0))*$R$33)","v":0},null,{"$f":"IF(CH$75<$R$37,0,IF($R16>0,IF(0=MOD(CH$75-$R$37,$R16),$S16+$U16,$U16),IF(CH$75>($R$37-1),$U16,0))*$R$33)","v":0},null,{"$f":"IF(CJ$75<$R$37,0,IF($R16>0,IF(0=MOD(CJ$75-$R$37,$R16),$S16+$U16,$U16),IF(CJ$75>($R$37-1),$U16,0))*$R$33)","v":0},null,{"$f":"IF(CL$75<$R$37,0,IF($R16>0,IF(0=MOD(CL$75-$R$37,$R16),$S16+$U16,$U16),IF(CL$75>($R$37-1),$U16,0))*$R$33)","v":0},null,{"$f":"IF(CN$75<$R$37,0,IF($R16>0,IF(0=MOD(CN$75-$R$37,$R16),$S16+$U16,$U16),IF(CN$75>($R$37-1),$U16,0))*$R$33)","v":0},null,{"$f":"IF(CP$75<$R$37,0,IF($R16>0,IF(0=MOD(CP$75-$R$37,$R16),$S16+$U16,$U16),IF(CP$75>($R$37-1),$U16,0))*$R$33)","v":0},null,{"$f":"IF(CR$75<$R$37,0,IF($R16>0,IF(0=MOD(CR$75-$R$37,$R16),$S16+$U16,$U16),IF(CR$75>($R$37-1),$U16,0))*$R$33)","v":0},null,{"$f":"IF(CT$75<$R$37,0,IF($R16>0,IF(0=MOD(CT$75-$R$37,$R16),$S16+$U16,$U16),IF(CT$75>($R$37-1),$U16,0))*$R$33)","v":0},null,{"$f":"IF(CV$75<$R$37,0,IF($R16>0,IF(0=MOD(CV$75-$R$37,$R16),$S16+$U16,$U16),IF(CV$75>($R$37-1),$U16,0))*$R$33)","v":0},null,{"$f":"IF(CX$75<$R$37,0,IF($R16>0,IF(0=MOD(CX$75-$R$37,$R16),$S16+$U16,$U16),IF(CX$75>($R$37-1),$U16,0))*$R$33)","v":0},null,{"$f":"IF(CZ$75<$R$37,0,IF($R16>0,IF(0=MOD(CZ$75-$R$37,$R16),$S16+$U16,$U16),IF(CZ$75>($R$37-1),$U16,0))*$R$33)","v":0},null,{"$f":"IF(DB$75<$R$37,0,IF($R16>0,IF(0=MOD(DB$75-$R$37,$R16),$S16+$U16,$U16),IF(DB$75>($R$37-1),$U16,0))*$R$33)","v":0},null,{"$f":"IF(DD$75<$R$37,0,IF($R16>0,IF(0=MOD(DD$75-$R$37,$R16),$S16+$U16,$U16),IF(DD$75>($R$37-1),$U16,0))*$R$33)","v":0},null,{"$f":"IF(DF$75<$R$37,0,IF($R16>0,IF(0=MOD(DF$75-$R$37,$R16),$S16+$U16,$U16),IF(DF$75>($R$37-1),$U16,0))*$R$33)","v":0},null,{"$f":"IF(DH$75<$R$37,0,IF($R16>0,IF(0=MOD(DH$75-$R$37,$R16),$S16+$U16,$U16),IF(DH$75>($R$37-1),$U16,0))*$R$33)","v":0},null,{"$f":"IF(DJ$75<$R$37,0,IF($R16>0,IF(0=MOD(DJ$75-$R$37,$R16),$S16+$U16,$U16),IF(DJ$75>($R$37-1),$U16,0))*$R$33)","v":0},null,{"$f":"IF(DL$75<$R$37,0,IF($R16>0,IF(0=MOD(DL$75-$R$37,$R16),$S16+$U16,$U16),IF(DL$75>($R$37-1),$U16,0))*$R$33)","v":0},null,{"$f":"IF(DN$75<$R$37,0,IF($R16>0,IF(0=MOD(DN$75-$R$37,$R16),$S16+$U16,$U16),IF(DN$75>($R$37-1),$U16,0))*$R$33)","v":0},null,{"$f":"IF(DP$75<$R$37,0,IF($R16>0,IF(0=MOD(DP$75-$R$37,$R16),$S16+$U16,$U16),IF(DP$75>($R$37-1),$U16,0))*$R$33)","v":0},null,{"$f":"IF(DR$75<$R$37,0,IF($R16>0,IF(0=MOD(DR$75-$R$37,$R16),$S16+$U16,$U16),IF(DR$75>($R$37-1),$U16,0))*$R$33)","v":0},null,{"$f":"IF(DT$75<$R$37,0,IF($R16>0,IF(0=MOD(DT$75-$R$37,$R16),$S16+$U16,$U16),IF(DT$75>($R$37-1),$U16,0))*$R$33)","v":0},null,{"$f":"IF(DV$75<$R$37,0,IF($R16>0,IF(0=MOD(DV$75-$R$37,$R16),$S16+$U16,$U16),IF(DV$75>($R$37-1),$U16,0))*$R$33)","v":0},null,{"$f":"IF(DX$75<$R$37,0,IF($R16>0,IF(0=MOD(DX$75-$R$37,$R16),$S16+$U16,$U16),IF(DX$75>($R$37-1),$U16,0))*$R$33)","v":0},null,{"$f":"IF(DZ$75<$R$37,0,IF($R16>0,IF(0=MOD(DZ$75-$R$37,$R16),$S16+$U16,$U16),IF(DZ$75>($R$37-1),$U16,0))*$R$33)","v":0},null,{"$f":"IF(EB$75<$R$37,0,IF($R16>0,IF(0=MOD(EB$75-$R$37,$R16),$S16+$U16,$U16),IF(EB$75>($R$37-1),$U16,0))*$R$33)","v":0},null,{"$f":"IF(ED$75<$R$37,0,IF($R16>0,IF(0=MOD(ED$75-$R$37,$R16),$S16+$U16,$U16),IF(ED$75>($R$37-1),$U16,0))*$R$33)","v":0},null,{"$f":"IF(EF$75<$R$37,0,IF($R16>0,IF(0=MOD(EF$75-$R$37,$R16),$S16+$U16,$U16),IF(EF$75>($R$37-1),$U16,0))*$R$33)","v":0},null,{"$f":"IF(EH$75<$R$37,0,IF($R16>0,IF(0=MOD(EH$75-$R$37,$R16),$S16+$U16,$U16),IF(EH$75>($R$37-1),$U16,0))*$R$33)","v":0},null,{"$f":"IF(EJ$75<$R$37,0,IF($R16>0,IF(0=MOD(EJ$75-$R$37,$R16),$S16+$U16,$U16),IF(EJ$75>($R$37-1),$U16,0))*$R$33)","v":0},null,{"$f":"IF(EL$75<$R$37,0,IF($R16>0,IF(0=MOD(EL$75-$R$37,$R16),$S16+$U16,$U16),IF(EL$75>($R$37-1),$U16,0))*$R$33)","v":0},null,{"$f":"IF(EN$75<$R$37,0,IF($R16>0,IF(0=MOD(EN$75-$R$37,$R16),$S16+$U16,$U16),IF(EN$75>($R$37-1),$U16,0))*$R$33)","v":0},null,{"$f":"IF(EP$75<$R$37,0,IF($R16>0,IF(0=MOD(EP$75-$R$37,$R16),$S16+$U16,$U16),IF(EP$75>($R$37-1),$U16,0))*$R$33)","v":0},null,{"$f":"IF(ER$75<$R$37,0,IF($R16>0,IF(0=MOD(ER$75-$R$37,$R16),$S16+$U16,$U16),IF(ER$75>($R$37-1),$U16,0))*$R$33)","v":0},null,{"$f":"IF(ET$75<$R$37,0,IF($R16>0,IF(0=MOD(ET$75-$R$37,$R16),$S16+$U16,$U16),IF(ET$75>($R$37-1),$U16,0))*$R$33)","v":0},null,{"$f":"IF(EV$75<$R$37,0,IF($R16>0,IF(0=MOD(EV$75-$R$37,$R16),$S16+$U16,$U16),IF(EV$75>($R$37-1),$U16,0))*$R$33)","v":0},null,{"$f":"IF(EX$75<$R$37,0,IF($R16>0,IF(0=MOD(EX$75-$R$37,$R16),$S16+$U16,$U16),IF(EX$75>($R$37-1),$U16,0))*$R$33)","v":0},null,{"$f":"IF(EZ$75<$R$37,0,IF($R16>0,IF(0=MOD(EZ$75-$R$37,$R16),$S16+$U16,$U16),IF(EZ$75>($R$37-1),$U16,0))*$R$33)","v":0},null,{"$f":"IF(FB$75<$R$37,0,IF($R16>0,IF(0=MOD(FB$75-$R$37,$R16),$S16+$U16,$U16),IF(FB$75>($R$37-1),$U16,0))*$R$33)","v":0},null,{"$f":"IF(FD$75<$R$37,0,IF($R16>0,IF(0=MOD(FD$75-$R$37,$R16),$S16+$U16,$U16),IF(FD$75>($R$37-1),$U16,0))*$R$33)","v":0},null,{"$f":"IF(FF$75<$R$37,0,IF($R16>0,IF(0=MOD(FF$75-$R$37,$R16),$S16+$U16,$U16),IF(FF$75>($R$37-1),$U16,0))*$R$33)","v":0},null,{"$f":"IF(FH$75<$R$37,0,IF($R16>0,IF(0=MOD(FH$75-$R$37,$R16),$S16+$U16,$U16),IF(FH$75>($R$37-1),$U16,0))*$R$33)","v":0},null,{"$f":"IF(FJ$75<$R$37,0,IF($R16>0,IF(0=MOD(FJ$75-$R$37,$R16),$S16+$U16,$U16),IF(FJ$75>($R$37-1),$U16,0))*$R$33)","v":0},null,{"$f":"IF(FL$75<$R$37,0,IF($R16>0,IF(0=MOD(FL$75-$R$37,$R16),$S16+$U16,$U16),IF(FL$75>($R$37-1),$U16,0))*$R$33)","v":0},null,{"$f":"IF(FN$75<$R$37,0,IF($R16>0,IF(0=MOD(FN$75-$R$37,$R16),$S16+$U16,$U16),IF(FN$75>($R$37-1),$U16,0))*$R$33)","v":0},null,{"$f":"IF(FP$75<$R$37,0,IF($R16>0,IF(0=MOD(FP$75-$R$37,$R16),$S16+$U16,$U16),IF(FP$75>($R$37-1),$U16,0))*$R$33)","v":0},null,{"$f":"IF(FR$75<$R$37,0,IF($R16>0,IF(0=MOD(FR$75-$R$37,$R16),$S16+$U16,$U16),IF(FR$75>($R$37-1),$U16,0))*$R$33)","v":0},null,{"$f":"IF(FT$75<$R$37,0,IF($R16>0,IF(0=MOD(FT$75-$R$37,$R16),$S16+$U16,$U16),IF(FT$75>($R$37-1),$U16,0))*$R$33)","v":0},null,{"$f":"IF(FV$75<$R$37,0,IF($R16>0,IF(0=MOD(FV$75-$R$37,$R16),$S16+$U16,$U16),IF(FV$75>($R$37-1),$U16,0))*$R$33)","v":0},null,{"$f":"IF(FX$75<$R$37,0,IF($R16>0,IF(0=MOD(FX$75-$R$37,$R16),$S16+$U16,$U16),IF(FX$75>($R$37-1),$U16,0))*$R$33)","v":0},null,{"$f":"IF(FZ$75<$R$37,0,IF($R16>0,IF(0=MOD(FZ$75-$R$37,$R16),$S16+$U16,$U16),IF(FZ$75>($R$37-1),$U16,0))*$R$33)","v":0},null,{"$f":"IF(GB$75<$R$37,0,IF($R16>0,IF(0=MOD(GB$75-$R$37,$R16),$S16+$U16,$U16),IF(GB$75>($R$37-1),$U16,0))*$R$33)","v":0},null,{"$f":"IF(GD$75<$R$37,0,IF($R16>0,IF(0=MOD(GD$75-$R$37,$R16),$S16+$U16,$U16),IF(GD$75>($R$37-1),$U16,0))*$R$33)","v":0},null,{"$f":"IF(GF$75<$R$37,0,IF($R16>0,IF(0=MOD(GF$75-$R$37,$R16),$S16+$U16,$U16),IF(GF$75>($R$37-1),$U16,0))*$R$33)","v":0},null,{"$f":"IF(GH$75<$R$37,0,IF($R16>0,IF(0=MOD(GH$75-$R$37,$R16),$S16+$U16,$U16),IF(GH$75>($R$37-1),$U16,0))*$R$33)","v":0},null,{"$f":"IF(GJ$75<$R$37,0,IF($R16>0,IF(0=MOD(GJ$75-$R$37,$R16),$S16+$U16,$U16),IF(GJ$75>($R$37-1),$U16,0))*$R$33)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,"TOTAL Infrastructure Cost",null,{"$f":"SUM(L78:M81)","v":0},null,{"$f":"SUM(N78:O81)","v":0},null,{"$f":"SUM(P78:Q81)","v":0},null,{"$f":"SUM(R78:S81)","v":0},null,{"$f":"SUM(T78:U81)","v":0},null,{"$f":"SUM(V78:W81)","v":0},null,{"$f":"SUM(X78:Y81)","v":0},null,{"$f":"SUM(Z78:AA81)","v":0},null,{"$f":"SUM(AB78:AC81)","v":0},null,{"$f":"SUM(AD78:AE81)","v":0},null,{"$f":"SUM(AF78:AG81)","v":0},null,{"$f":"SUM(AH78:AI81)","v":0},null,{"$f":"SUM(AJ78:AK81)","v":0},null,{"$f":"SUM(AL78:AM81)","v":0},null,{"$f":"SUM(AN78:AO81)","v":0},null,{"$f":"SUM(AP78:AQ81)","v":0},null,{"$f":"SUM(AR78:AS81)","v":0},null,{"$f":"SUM(AT78:AU81)","v":0},null,{"$f":"SUM(AV78:AW81)","v":0},null,{"$f":"SUM(AX78:AY81)","v":0},null,{"$f":"SUM(AZ78:BA81)","v":0},null,{"$f":"SUM(BB78:BC81)","v":0},null,{"$f":"SUM(BD78:BE81)","v":0},null,{"$f":"SUM(BF78:BG81)","v":0},null,{"$f":"SUM(BH78:BI81)","v":0},null,{"$f":"SUM(BJ78:BK81)","v":0},null,{"$f":"SUM(BL78:BM81)","v":0},null,{"$f":"SUM(BN78:BO81)","v":0},null,{"$f":"SUM(BP78:BQ81)","v":0},null,{"$f":"SUM(BR78:BS81)","v":0},null,{"$f":"SUM(BT78:BU81)","v":0},null,{"$f":"SUM(BV78:BW81)","v":0},null,{"$f":"SUM(BX78:BY81)","v":0},null,{"$f":"SUM(BZ78:CA81)","v":0},null,{"$f":"SUM(CB78:CC81)","v":0},null,{"$f":"SUM(CD78:CE81)","v":0},null,{"$f":"SUM(CF78:CG81)","v":0},null,{"$f":"SUM(CH78:CI81)","v":0},null,{"$f":"SUM(CJ78:CK81)","v":0},null,{"$f":"SUM(CL78:CM81)","v":0},null,{"$f":"SUM(CN78:CO81)","v":0},null,{"$f":"SUM(CP78:CQ81)","v":0},null,{"$f":"SUM(CR78:CS81)","v":0},null,{"$f":"SUM(CT78:CU81)","v":0},null,{"$f":"SUM(CV78:CW81)","v":0},null,{"$f":"SUM(CX78:CY81)","v":0},null,{"$f":"SUM(CZ78:DA81)","v":0},null,{"$f":"SUM(DB78:DC81)","v":0},null,{"$f":"SUM(DD78:DE81)","v":0},null,{"$f":"SUM(DF78:DG81)","v":0},null,{"$f":"SUM(DH78:DI81)","v":0},null,{"$f":"SUM(DJ78:DK81)","v":0},null,{"$f":"SUM(DL78:DM81)","v":0},null,{"$f":"SUM(DN78:DO81)","v":0},null,{"$f":"SUM(DP78:DQ81)","v":0},null,{"$f":"SUM(DR78:DS81)","v":0},null,{"$f":"SUM(DT78:DU81)","v":0},null,{"$f":"SUM(DV78:DW81)","v":0},null,{"$f":"SUM(DX78:DY81)","v":0},null,{"$f":"SUM(DZ78:EA81)","v":0},null,{"$f":"SUM(EB78:EC81)","v":0},null,{"$f":"SUM(ED78:EE81)","v":0},null,{"$f":"SUM(EF78:EG81)","v":0},null,{"$f":"SUM(EH78:EI81)","v":0},null,{"$f":"SUM(EJ78:EK81)","v":0},null,{"$f":"SUM(EL78:EM81)","v":0},null,{"$f":"SUM(EN78:EO81)","v":0},null,{"$f":"SUM(EP78:EQ81)","v":0},null,{"$f":"SUM(ER78:ES81)","v":0},null,{"$f":"SUM(ET78:EU81)","v":0},null,{"$f":"SUM(EV78:EW81)","v":0},null,{"$f":"SUM(EX78:EY81)","v":0},null,{"$f":"SUM(EZ78:FA81)","v":0},null,{"$f":"SUM(FB78:FC81)","v":0},null,{"$f":"SUM(FD78:FE81)","v":0},null,{"$f":"SUM(FF78:FG81)","v":0},null,{"$f":"SUM(FH78:FI81)","v":0},null,{"$f":"SUM(FJ78:FK81)","v":0},null,{"$f":"SUM(FL78:FM81)","v":0},null,{"$f":"SUM(FN78:FO81)","v":0},null,{"$f":"SUM(FP78:FQ81)","v":0},null,{"$f":"SUM(FR78:FS81)","v":0},null,{"$f":"SUM(FT78:FU81)","v":0},null,{"$f":"SUM(FV78:FW81)","v":0},null,{"$f":"SUM(FX78:FY81)","v":0},null,{"$f":"SUM(FZ78:GA81)","v":0},null,{"$f":"SUM(GB78:GC81)","v":0},null,{"$f":"SUM(GD78:GE81)","v":0},null,{"$f":"SUM(GF78:GG81)","v":0},null,{"$f":"SUM(GH78:GI81)","v":0},null,{"$f":"SUM(GJ78:GK81)","v":0}]
[]
[null,null,null,null,null,null,null,null,"Incremental Deployment Equipment (per Ramp Location)"]
[null,null,null,null,null,null,null,null,null,{"$f":"J21","v":"Earthwork and Structures"},null,{"$f":"IF(L$75<$R$37,0,IF($R21>0,IF(0=MOD(L$75-$R$37,$R21),$S21+$U21,$U21),IF(L$75>($R$37-1),$U21,0))*$R$35)","v":0},null,{"$f":"IF(N$75<$R$37,0,IF($R21>0,IF(0=MOD(N$75-$R$37,$R21),$S21+$U21,$U21),IF(N$75>($R$37-1),$U21,0))*$R$35)","v":0},null,{"$f":"IF(P$75<$R$37,0,IF($R21>0,IF(0=MOD(P$75-$R$37,$R21),$S21+$U21,$U21),IF(P$75>($R$37-1),$U21,0))*$R$35)","v":0},null,{"$f":"IF(R$75<$R$37,0,IF($R21>0,IF(0=MOD(R$75-$R$37,$R21),$S21+$U21,$U21),IF(R$75>($R$37-1),$U21,0))*$R$35)","v":0},null,{"$f":"IF(T$75<$R$37,0,IF($R21>0,IF(0=MOD(T$75-$R$37,$R21),$S21+$U21,$U21),IF(T$75>($R$37-1),$U21,0))*$R$35)","v":0},null,{"$f":"IF(V$75<$R$37,0,IF($R21>0,IF(0=MOD(V$75-$R$37,$R21),$S21+$U21,$U21),IF(V$75>($R$37-1),$U21,0))*$R$35)","v":0},null,{"$f":"IF(X$75<$R$37,0,IF($R21>0,IF(0=MOD(X$75-$R$37,$R21),$S21+$U21,$U21),IF(X$75>($R$37-1),$U21,0))*$R$35)","v":0},null,{"$f":"IF(Z$75<$R$37,0,IF($R21>0,IF(0=MOD(Z$75-$R$37,$R21),$S21+$U21,$U21),IF(Z$75>($R$37-1),$U21,0))*$R$35)","v":0},null,{"$f":"IF(AB$75<$R$37,0,IF($R21>0,IF(0=MOD(AB$75-$R$37,$R21),$S21+$U21,$U21),IF(AB$75>($R$37-1),$U21,0))*$R$35)","v":0},null,{"$f":"IF(AD$75<$R$37,0,IF($R21>0,IF(0=MOD(AD$75-$R$37,$R21),$S21+$U21,$U21),IF(AD$75>($R$37-1),$U21,0))*$R$35)","v":0},null,{"$f":"IF(AF$75<$R$37,0,IF($R21>0,IF(0=MOD(AF$75-$R$37,$R21),$S21+$U21,$U21),IF(AF$75>($R$37-1),$U21,0))*$R$35)","v":0},null,{"$f":"IF(AH$75<$R$37,0,IF($R21>0,IF(0=MOD(AH$75-$R$37,$R21),$S21+$U21,$U21),IF(AH$75>($R$37-1),$U21,0))*$R$35)","v":0},null,{"$f":"IF(AJ$75<$R$37,0,IF($R21>0,IF(0=MOD(AJ$75-$R$37,$R21),$S21+$U21,$U21),IF(AJ$75>($R$37-1),$U21,0))*$R$35)","v":0},null,{"$f":"IF(AL$75<$R$37,0,IF($R21>0,IF(0=MOD(AL$75-$R$37,$R21),$S21+$U21,$U21),IF(AL$75>($R$37-1),$U21,0))*$R$35)","v":0},null,{"$f":"IF(AN$75<$R$37,0,IF($R21>0,IF(0=MOD(AN$75-$R$37,$R21),$S21+$U21,$U21),IF(AN$75>($R$37-1),$U21,0))*$R$35)","v":0},null,{"$f":"IF(AP$75<$R$37,0,IF($R21>0,IF(0=MOD(AP$75-$R$37,$R21),$S21+$U21,$U21),IF(AP$75>($R$37-1),$U21,0))*$R$35)","v":0},null,{"$f":"IF(AR$75<$R$37,0,IF($R21>0,IF(0=MOD(AR$75-$R$37,$R21),$S21+$U21,$U21),IF(AR$75>($R$37-1),$U21,0))*$R$35)","v":0},null,{"$f":"IF(AT$75<$R$37,0,IF($R21>0,IF(0=MOD(AT$75-$R$37,$R21),$S21+$U21,$U21),IF(AT$75>($R$37-1),$U21,0))*$R$35)","v":0},null,{"$f":"IF(AV$75<$R$37,0,IF($R21>0,IF(0=MOD(AV$75-$R$37,$R21),$S21+$U21,$U21),IF(AV$75>($R$37-1),$U21,0))*$R$35)","v":0},null,{"$f":"IF(AX$75<$R$37,0,IF($R21>0,IF(0=MOD(AX$75-$R$37,$R21),$S21+$U21,$U21),IF(AX$75>($R$37-1),$U21,0))*$R$35)","v":0},null,{"$f":"IF(AZ$75<$R$37,0,IF($R21>0,IF(0=MOD(AZ$75-$R$37,$R21),$S21+$U21,$U21),IF(AZ$75>($R$37-1),$U21,0))*$R$35)","v":0},null,{"$f":"IF(BB$75<$R$37,0,IF($R21>0,IF(0=MOD(BB$75-$R$37,$R21),$S21+$U21,$U21),IF(BB$75>($R$37-1),$U21,0))*$R$35)","v":0},null,{"$f":"IF(BD$75<$R$37,0,IF($R21>0,IF(0=MOD(BD$75-$R$37,$R21),$S21+$U21,$U21),IF(BD$75>($R$37-1),$U21,0))*$R$35)","v":0},null,{"$f":"IF(BF$75<$R$37,0,IF($R21>0,IF(0=MOD(BF$75-$R$37,$R21),$S21+$U21,$U21),IF(BF$75>($R$37-1),$U21,0))*$R$35)","v":0},null,{"$f":"IF(BH$75<$R$37,0,IF($R21>0,IF(0=MOD(BH$75-$R$37,$R21),$S21+$U21,$U21),IF(BH$75>($R$37-1),$U21,0))*$R$35)","v":0},null,{"$f":"IF(BJ$75<$R$37,0,IF($R21>0,IF(0=MOD(BJ$75-$R$37,$R21),$S21+$U21,$U21),IF(BJ$75>($R$37-1),$U21,0))*$R$35)","v":0},null,{"$f":"IF(BL$75<$R$37,0,IF($R21>0,IF(0=MOD(BL$75-$R$37,$R21),$S21+$U21,$U21),IF(BL$75>($R$37-1),$U21,0))*$R$35)","v":0},null,{"$f":"IF(BN$75<$R$37,0,IF($R21>0,IF(0=MOD(BN$75-$R$37,$R21),$S21+$U21,$U21),IF(BN$75>($R$37-1),$U21,0))*$R$35)","v":0},null,{"$f":"IF(BP$75<$R$37,0,IF($R21>0,IF(0=MOD(BP$75-$R$37,$R21),$S21+$U21,$U21),IF(BP$75>($R$37-1),$U21,0))*$R$35)","v":0},null,{"$f":"IF(BR$75<$R$37,0,IF($R21>0,IF(0=MOD(BR$75-$R$37,$R21),$S21+$U21,$U21),IF(BR$75>($R$37-1),$U21,0))*$R$35)","v":0},null,{"$f":"IF(BT$75<$R$37,0,IF($R21>0,IF(0=MOD(BT$75-$R$37,$R21),$S21+$U21,$U21),IF(BT$75>($R$37-1),$U21,0))*$R$35)","v":0},null,{"$f":"IF(BV$75<$R$37,0,IF($R21>0,IF(0=MOD(BV$75-$R$37,$R21),$S21+$U21,$U21),IF(BV$75>($R$37-1),$U21,0))*$R$35)","v":0},null,{"$f":"IF(BX$75<$R$37,0,IF($R21>0,IF(0=MOD(BX$75-$R$37,$R21),$S21+$U21,$U21),IF(BX$75>($R$37-1),$U21,0))*$R$35)","v":0},null,{"$f":"IF(BZ$75<$R$37,0,IF($R21>0,IF(0=MOD(BZ$75-$R$37,$R21),$S21+$U21,$U21),IF(BZ$75>($R$37-1),$U21,0))*$R$35)","v":0},null,{"$f":"IF(CB$75<$R$37,0,IF($R21>0,IF(0=MOD(CB$75-$R$37,$R21),$S21+$U21,$U21),IF(CB$75>($R$37-1),$U21,0))*$R$35)","v":0},null,{"$f":"IF(CD$75<$R$37,0,IF($R21>0,IF(0=MOD(CD$75-$R$37,$R21),$S21+$U21,$U21),IF(CD$75>($R$37-1),$U21,0))*$R$35)","v":0},null,{"$f":"IF(CF$75<$R$37,0,IF($R21>0,IF(0=MOD(CF$75-$R$37,$R21),$S21+$U21,$U21),IF(CF$75>($R$37-1),$U21,0))*$R$35)","v":0},null,{"$f":"IF(CH$75<$R$37,0,IF($R21>0,IF(0=MOD(CH$75-$R$37,$R21),$S21+$U21,$U21),IF(CH$75>($R$37-1),$U21,0))*$R$35)","v":0},null,{"$f":"IF(CJ$75<$R$37,0,IF($R21>0,IF(0=MOD(CJ$75-$R$37,$R21),$S21+$U21,$U21),IF(CJ$75>($R$37-1),$U21,0))*$R$35)","v":0},null,{"$f":"IF(CL$75<$R$37,0,IF($R21>0,IF(0=MOD(CL$75-$R$37,$R21),$S21+$U21,$U21),IF(CL$75>($R$37-1),$U21,0))*$R$35)","v":0},null,{"$f":"IF(CN$75<$R$37,0,IF($R21>0,IF(0=MOD(CN$75-$R$37,$R21),$S21+$U21,$U21),IF(CN$75>($R$37-1),$U21,0))*$R$35)","v":0},null,{"$f":"IF(CP$75<$R$37,0,IF($R21>0,IF(0=MOD(CP$75-$R$37,$R21),$S21+$U21,$U21),IF(CP$75>($R$37-1),$U21,0))*$R$35)","v":0},null,{"$f":"IF(CR$75<$R$37,0,IF($R21>0,IF(0=MOD(CR$75-$R$37,$R21),$S21+$U21,$U21),IF(CR$75>($R$37-1),$U21,0))*$R$35)","v":0},null,{"$f":"IF(CT$75<$R$37,0,IF($R21>0,IF(0=MOD(CT$75-$R$37,$R21),$S21+$U21,$U21),IF(CT$75>($R$37-1),$U21,0))*$R$35)","v":0},null,{"$f":"IF(CV$75<$R$37,0,IF($R21>0,IF(0=MOD(CV$75-$R$37,$R21),$S21+$U21,$U21),IF(CV$75>($R$37-1),$U21,0))*$R$35)","v":0},null,{"$f":"IF(CX$75<$R$37,0,IF($R21>0,IF(0=MOD(CX$75-$R$37,$R21),$S21+$U21,$U21),IF(CX$75>($R$37-1),$U21,0))*$R$35)","v":0},null,{"$f":"IF(CZ$75<$R$37,0,IF($R21>0,IF(0=MOD(CZ$75-$R$37,$R21),$S21+$U21,$U21),IF(CZ$75>($R$37-1),$U21,0))*$R$35)","v":0},null,{"$f":"IF(DB$75<$R$37,0,IF($R21>0,IF(0=MOD(DB$75-$R$37,$R21),$S21+$U21,$U21),IF(DB$75>($R$37-1),$U21,0))*$R$35)","v":0},null,{"$f":"IF(DD$75<$R$37,0,IF($R21>0,IF(0=MOD(DD$75-$R$37,$R21),$S21+$U21,$U21),IF(DD$75>($R$37-1),$U21,0))*$R$35)","v":0},null,{"$f":"IF(DF$75<$R$37,0,IF($R21>0,IF(0=MOD(DF$75-$R$37,$R21),$S21+$U21,$U21),IF(DF$75>($R$37-1),$U21,0))*$R$35)","v":0},null,{"$f":"IF(DH$75<$R$37,0,IF($R21>0,IF(0=MOD(DH$75-$R$37,$R21),$S21+$U21,$U21),IF(DH$75>($R$37-1),$U21,0))*$R$35)","v":0},null,{"$f":"IF(DJ$75<$R$37,0,IF($R21>0,IF(0=MOD(DJ$75-$R$37,$R21),$S21+$U21,$U21),IF(DJ$75>($R$37-1),$U21,0))*$R$35)","v":0},null,{"$f":"IF(DL$75<$R$37,0,IF($R21>0,IF(0=MOD(DL$75-$R$37,$R21),$S21+$U21,$U21),IF(DL$75>($R$37-1),$U21,0))*$R$35)","v":0},null,{"$f":"IF(DN$75<$R$37,0,IF($R21>0,IF(0=MOD(DN$75-$R$37,$R21),$S21+$U21,$U21),IF(DN$75>($R$37-1),$U21,0))*$R$35)","v":0},null,{"$f":"IF(DP$75<$R$37,0,IF($R21>0,IF(0=MOD(DP$75-$R$37,$R21),$S21+$U21,$U21),IF(DP$75>($R$37-1),$U21,0))*$R$35)","v":0},null,{"$f":"IF(DR$75<$R$37,0,IF($R21>0,IF(0=MOD(DR$75-$R$37,$R21),$S21+$U21,$U21),IF(DR$75>($R$37-1),$U21,0))*$R$35)","v":0},null,{"$f":"IF(DT$75<$R$37,0,IF($R21>0,IF(0=MOD(DT$75-$R$37,$R21),$S21+$U21,$U21),IF(DT$75>($R$37-1),$U21,0))*$R$35)","v":0},null,{"$f":"IF(DV$75<$R$37,0,IF($R21>0,IF(0=MOD(DV$75-$R$37,$R21),$S21+$U21,$U21),IF(DV$75>($R$37-1),$U21,0))*$R$35)","v":0},null,{"$f":"IF(DX$75<$R$37,0,IF($R21>0,IF(0=MOD(DX$75-$R$37,$R21),$S21+$U21,$U21),IF(DX$75>($R$37-1),$U21,0))*$R$35)","v":0},null,{"$f":"IF(DZ$75<$R$37,0,IF($R21>0,IF(0=MOD(DZ$75-$R$37,$R21),$S21+$U21,$U21),IF(DZ$75>($R$37-1),$U21,0))*$R$35)","v":0},null,{"$f":"IF(EB$75<$R$37,0,IF($R21>0,IF(0=MOD(EB$75-$R$37,$R21),$S21+$U21,$U21),IF(EB$75>($R$37-1),$U21,0))*$R$35)","v":0},null,{"$f":"IF(ED$75<$R$37,0,IF($R21>0,IF(0=MOD(ED$75-$R$37,$R21),$S21+$U21,$U21),IF(ED$75>($R$37-1),$U21,0))*$R$35)","v":0},null,{"$f":"IF(EF$75<$R$37,0,IF($R21>0,IF(0=MOD(EF$75-$R$37,$R21),$S21+$U21,$U21),IF(EF$75>($R$37-1),$U21,0))*$R$35)","v":0},null,{"$f":"IF(EH$75<$R$37,0,IF($R21>0,IF(0=MOD(EH$75-$R$37,$R21),$S21+$U21,$U21),IF(EH$75>($R$37-1),$U21,0))*$R$35)","v":0},null,{"$f":"IF(EJ$75<$R$37,0,IF($R21>0,IF(0=MOD(EJ$75-$R$37,$R21),$S21+$U21,$U21),IF(EJ$75>($R$37-1),$U21,0))*$R$35)","v":0},null,{"$f":"IF(EL$75<$R$37,0,IF($R21>0,IF(0=MOD(EL$75-$R$37,$R21),$S21+$U21,$U21),IF(EL$75>($R$37-1),$U21,0))*$R$35)","v":0},null,{"$f":"IF(EN$75<$R$37,0,IF($R21>0,IF(0=MOD(EN$75-$R$37,$R21),$S21+$U21,$U21),IF(EN$75>($R$37-1),$U21,0))*$R$35)","v":0},null,{"$f":"IF(EP$75<$R$37,0,IF($R21>0,IF(0=MOD(EP$75-$R$37,$R21),$S21+$U21,$U21),IF(EP$75>($R$37-1),$U21,0))*$R$35)","v":0},null,{"$f":"IF(ER$75<$R$37,0,IF($R21>0,IF(0=MOD(ER$75-$R$37,$R21),$S21+$U21,$U21),IF(ER$75>($R$37-1),$U21,0))*$R$35)","v":0},null,{"$f":"IF(ET$75<$R$37,0,IF($R21>0,IF(0=MOD(ET$75-$R$37,$R21),$S21+$U21,$U21),IF(ET$75>($R$37-1),$U21,0))*$R$35)","v":0},null,{"$f":"IF(EV$75<$R$37,0,IF($R21>0,IF(0=MOD(EV$75-$R$37,$R21),$S21+$U21,$U21),IF(EV$75>($R$37-1),$U21,0))*$R$35)","v":0},null,{"$f":"IF(EX$75<$R$37,0,IF($R21>0,IF(0=MOD(EX$75-$R$37,$R21),$S21+$U21,$U21),IF(EX$75>($R$37-1),$U21,0))*$R$35)","v":0},null,{"$f":"IF(EZ$75<$R$37,0,IF($R21>0,IF(0=MOD(EZ$75-$R$37,$R21),$S21+$U21,$U21),IF(EZ$75>($R$37-1),$U21,0))*$R$35)","v":0},null,{"$f":"IF(FB$75<$R$37,0,IF($R21>0,IF(0=MOD(FB$75-$R$37,$R21),$S21+$U21,$U21),IF(FB$75>($R$37-1),$U21,0))*$R$35)","v":0},null,{"$f":"IF(FD$75<$R$37,0,IF($R21>0,IF(0=MOD(FD$75-$R$37,$R21),$S21+$U21,$U21),IF(FD$75>($R$37-1),$U21,0))*$R$35)","v":0},null,{"$f":"IF(FF$75<$R$37,0,IF($R21>0,IF(0=MOD(FF$75-$R$37,$R21),$S21+$U21,$U21),IF(FF$75>($R$37-1),$U21,0))*$R$35)","v":0},null,{"$f":"IF(FH$75<$R$37,0,IF($R21>0,IF(0=MOD(FH$75-$R$37,$R21),$S21+$U21,$U21),IF(FH$75>($R$37-1),$U21,0))*$R$35)","v":0},null,{"$f":"IF(FJ$75<$R$37,0,IF($R21>0,IF(0=MOD(FJ$75-$R$37,$R21),$S21+$U21,$U21),IF(FJ$75>($R$37-1),$U21,0))*$R$35)","v":0},null,{"$f":"IF(FL$75<$R$37,0,IF($R21>0,IF(0=MOD(FL$75-$R$37,$R21),$S21+$U21,$U21),IF(FL$75>($R$37-1),$U21,0))*$R$35)","v":0},null,{"$f":"IF(FN$75<$R$37,0,IF($R21>0,IF(0=MOD(FN$75-$R$37,$R21),$S21+$U21,$U21),IF(FN$75>($R$37-1),$U21,0))*$R$35)","v":0},null,{"$f":"IF(FP$75<$R$37,0,IF($R21>0,IF(0=MOD(FP$75-$R$37,$R21),$S21+$U21,$U21),IF(FP$75>($R$37-1),$U21,0))*$R$35)","v":0},null,{"$f":"IF(FR$75<$R$37,0,IF($R21>0,IF(0=MOD(FR$75-$R$37,$R21),$S21+$U21,$U21),IF(FR$75>($R$37-1),$U21,0))*$R$35)","v":0},null,{"$f":"IF(FT$75<$R$37,0,IF($R21>0,IF(0=MOD(FT$75-$R$37,$R21),$S21+$U21,$U21),IF(FT$75>($R$37-1),$U21,0))*$R$35)","v":0},null,{"$f":"IF(FV$75<$R$37,0,IF($R21>0,IF(0=MOD(FV$75-$R$37,$R21),$S21+$U21,$U21),IF(FV$75>($R$37-1),$U21,0))*$R$35)","v":0},null,{"$f":"IF(FX$75<$R$37,0,IF($R21>0,IF(0=MOD(FX$75-$R$37,$R21),$S21+$U21,$U21),IF(FX$75>($R$37-1),$U21,0))*$R$35)","v":0},null,{"$f":"IF(FZ$75<$R$37,0,IF($R21>0,IF(0=MOD(FZ$75-$R$37,$R21),$S21+$U21,$U21),IF(FZ$75>($R$37-1),$U21,0))*$R$35)","v":0},null,{"$f":"IF(GB$75<$R$37,0,IF($R21>0,IF(0=MOD(GB$75-$R$37,$R21),$S21+$U21,$U21),IF(GB$75>($R$37-1),$U21,0))*$R$35)","v":0},null,{"$f":"IF(GD$75<$R$37,0,IF($R21>0,IF(0=MOD(GD$75-$R$37,$R21),$S21+$U21,$U21),IF(GD$75>($R$37-1),$U21,0))*$R$35)","v":0},null,{"$f":"IF(GF$75<$R$37,0,IF($R21>0,IF(0=MOD(GF$75-$R$37,$R21),$S21+$U21,$U21),IF(GF$75>($R$37-1),$U21,0))*$R$35)","v":0},null,{"$f":"IF(GH$75<$R$37,0,IF($R21>0,IF(0=MOD(GH$75-$R$37,$R21),$S21+$U21,$U21),IF(GH$75>($R$37-1),$U21,0))*$R$35)","v":0},null,{"$f":"IF(GJ$75<$R$37,0,IF($R21>0,IF(0=MOD(GJ$75-$R$37,$R21),$S21+$U21,$U21),IF(GJ$75>($R$37-1),$U21,0))*$R$35)","v":0}]
[null,null,null,null,null,null,null,null,null,"Guardrail",null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,null,null,null,null,null,null,null,"Paving",null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,null,null,null,null,null,null,null,"Drainage",null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,null,null,null,null,null,null,null,"Signalization",null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,null,null,null,null,null,null,null,"Communications",null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,null,null,null,null,null,null,null,{"$f":"J27","v":"Pavement Marking"},null,{"$f":"IF(L$75<$R$37,0,IF($R27>0,IF(0=MOD(L$75-$R$37,$R27),$S27+$U27,$U27),IF(L$75>($R$37-1),$U27,0))*$R$35)","v":0},null,{"$f":"IF(N$75<$R$37,0,IF($R27>0,IF(0=MOD(N$75-$R$37,$R27),$S27+$U27,$U27),IF(N$75>($R$37-1),$U27,0))*$R$35)","v":0},null,{"$f":"IF(P$75<$R$37,0,IF($R27>0,IF(0=MOD(P$75-$R$37,$R27),$S27+$U27,$U27),IF(P$75>($R$37-1),$U27,0))*$R$35)","v":0},null,{"$f":"IF(R$75<$R$37,0,IF($R27>0,IF(0=MOD(R$75-$R$37,$R27),$S27+$U27,$U27),IF(R$75>($R$37-1),$U27,0))*$R$35)","v":0},null,{"$f":"IF(T$75<$R$37,0,IF($R27>0,IF(0=MOD(T$75-$R$37,$R27),$S27+$U27,$U27),IF(T$75>($R$37-1),$U27,0))*$R$35)","v":0},null,{"$f":"IF(V$75<$R$37,0,IF($R27>0,IF(0=MOD(V$75-$R$37,$R27),$S27+$U27,$U27),IF(V$75>($R$37-1),$U27,0))*$R$35)","v":0},null,{"$f":"IF(X$75<$R$37,0,IF($R27>0,IF(0=MOD(X$75-$R$37,$R27),$S27+$U27,$U27),IF(X$75>($R$37-1),$U27,0))*$R$35)","v":0},null,{"$f":"IF(Z$75<$R$37,0,IF($R27>0,IF(0=MOD(Z$75-$R$37,$R27),$S27+$U27,$U27),IF(Z$75>($R$37-1),$U27,0))*$R$35)","v":0},null,{"$f":"IF(AB$75<$R$37,0,IF($R27>0,IF(0=MOD(AB$75-$R$37,$R27),$S27+$U27,$U27),IF(AB$75>($R$37-1),$U27,0))*$R$35)","v":0},null,{"$f":"IF(AD$75<$R$37,0,IF($R27>0,IF(0=MOD(AD$75-$R$37,$R27),$S27+$U27,$U27),IF(AD$75>($R$37-1),$U27,0))*$R$35)","v":0},null,{"$f":"IF(AF$75<$R$37,0,IF($R27>0,IF(0=MOD(AF$75-$R$37,$R27),$S27+$U27,$U27),IF(AF$75>($R$37-1),$U27,0))*$R$35)","v":0},null,{"$f":"IF(AH$75<$R$37,0,IF($R27>0,IF(0=MOD(AH$75-$R$37,$R27),$S27+$U27,$U27),IF(AH$75>($R$37-1),$U27,0))*$R$35)","v":0},null,{"$f":"IF(AJ$75<$R$37,0,IF($R27>0,IF(0=MOD(AJ$75-$R$37,$R27),$S27+$U27,$U27),IF(AJ$75>($R$37-1),$U27,0))*$R$35)","v":0},null,{"$f":"IF(AL$75<$R$37,0,IF($R27>0,IF(0=MOD(AL$75-$R$37,$R27),$S27+$U27,$U27),IF(AL$75>($R$37-1),$U27,0))*$R$35)","v":0},null,{"$f":"IF(AN$75<$R$37,0,IF($R27>0,IF(0=MOD(AN$75-$R$37,$R27),$S27+$U27,$U27),IF(AN$75>($R$37-1),$U27,0))*$R$35)","v":0},null,{"$f":"IF(AP$75<$R$37,0,IF($R27>0,IF(0=MOD(AP$75-$R$37,$R27),$S27+$U27,$U27),IF(AP$75>($R$37-1),$U27,0))*$R$35)","v":0},null,{"$f":"IF(AR$75<$R$37,0,IF($R27>0,IF(0=MOD(AR$75-$R$37,$R27),$S27+$U27,$U27),IF(AR$75>($R$37-1),$U27,0))*$R$35)","v":0},null,{"$f":"IF(AT$75<$R$37,0,IF($R27>0,IF(0=MOD(AT$75-$R$37,$R27),$S27+$U27,$U27),IF(AT$75>($R$37-1),$U27,0))*$R$35)","v":0},null,{"$f":"IF(AV$75<$R$37,0,IF($R27>0,IF(0=MOD(AV$75-$R$37,$R27),$S27+$U27,$U27),IF(AV$75>($R$37-1),$U27,0))*$R$35)","v":0},null,{"$f":"IF(AX$75<$R$37,0,IF($R27>0,IF(0=MOD(AX$75-$R$37,$R27),$S27+$U27,$U27),IF(AX$75>($R$37-1),$U27,0))*$R$35)","v":0},null,{"$f":"IF(AZ$75<$R$37,0,IF($R27>0,IF(0=MOD(AZ$75-$R$37,$R27),$S27+$U27,$U27),IF(AZ$75>($R$37-1),$U27,0))*$R$35)","v":0},null,{"$f":"IF(BB$75<$R$37,0,IF($R27>0,IF(0=MOD(BB$75-$R$37,$R27),$S27+$U27,$U27),IF(BB$75>($R$37-1),$U27,0))*$R$35)","v":0},null,{"$f":"IF(BD$75<$R$37,0,IF($R27>0,IF(0=MOD(BD$75-$R$37,$R27),$S27+$U27,$U27),IF(BD$75>($R$37-1),$U27,0))*$R$35)","v":0},null,{"$f":"IF(BF$75<$R$37,0,IF($R27>0,IF(0=MOD(BF$75-$R$37,$R27),$S27+$U27,$U27),IF(BF$75>($R$37-1),$U27,0))*$R$35)","v":0},null,{"$f":"IF(BH$75<$R$37,0,IF($R27>0,IF(0=MOD(BH$75-$R$37,$R27),$S27+$U27,$U27),IF(BH$75>($R$37-1),$U27,0))*$R$35)","v":0},null,{"$f":"IF(BJ$75<$R$37,0,IF($R27>0,IF(0=MOD(BJ$75-$R$37,$R27),$S27+$U27,$U27),IF(BJ$75>($R$37-1),$U27,0))*$R$35)","v":0},null,{"$f":"IF(BL$75<$R$37,0,IF($R27>0,IF(0=MOD(BL$75-$R$37,$R27),$S27+$U27,$U27),IF(BL$75>($R$37-1),$U27,0))*$R$35)","v":0},null,{"$f":"IF(BN$75<$R$37,0,IF($R27>0,IF(0=MOD(BN$75-$R$37,$R27),$S27+$U27,$U27),IF(BN$75>($R$37-1),$U27,0))*$R$35)","v":0},null,{"$f":"IF(BP$75<$R$37,0,IF($R27>0,IF(0=MOD(BP$75-$R$37,$R27),$S27+$U27,$U27),IF(BP$75>($R$37-1),$U27,0))*$R$35)","v":0},null,{"$f":"IF(BR$75<$R$37,0,IF($R27>0,IF(0=MOD(BR$75-$R$37,$R27),$S27+$U27,$U27),IF(BR$75>($R$37-1),$U27,0))*$R$35)","v":0},null,{"$f":"IF(BT$75<$R$37,0,IF($R27>0,IF(0=MOD(BT$75-$R$37,$R27),$S27+$U27,$U27),IF(BT$75>($R$37-1),$U27,0))*$R$35)","v":0},null,{"$f":"IF(BV$75<$R$37,0,IF($R27>0,IF(0=MOD(BV$75-$R$37,$R27),$S27+$U27,$U27),IF(BV$75>($R$37-1),$U27,0))*$R$35)","v":0},null,{"$f":"IF(BX$75<$R$37,0,IF($R27>0,IF(0=MOD(BX$75-$R$37,$R27),$S27+$U27,$U27),IF(BX$75>($R$37-1),$U27,0))*$R$35)","v":0},null,{"$f":"IF(BZ$75<$R$37,0,IF($R27>0,IF(0=MOD(BZ$75-$R$37,$R27),$S27+$U27,$U27),IF(BZ$75>($R$37-1),$U27,0))*$R$35)","v":0},null,{"$f":"IF(CB$75<$R$37,0,IF($R27>0,IF(0=MOD(CB$75-$R$37,$R27),$S27+$U27,$U27),IF(CB$75>($R$37-1),$U27,0))*$R$35)","v":0},null,{"$f":"IF(CD$75<$R$37,0,IF($R27>0,IF(0=MOD(CD$75-$R$37,$R27),$S27+$U27,$U27),IF(CD$75>($R$37-1),$U27,0))*$R$35)","v":0},null,{"$f":"IF(CF$75<$R$37,0,IF($R27>0,IF(0=MOD(CF$75-$R$37,$R27),$S27+$U27,$U27),IF(CF$75>($R$37-1),$U27,0))*$R$35)","v":0},null,{"$f":"IF(CH$75<$R$37,0,IF($R27>0,IF(0=MOD(CH$75-$R$37,$R27),$S27+$U27,$U27),IF(CH$75>($R$37-1),$U27,0))*$R$35)","v":0},null,{"$f":"IF(CJ$75<$R$37,0,IF($R27>0,IF(0=MOD(CJ$75-$R$37,$R27),$S27+$U27,$U27),IF(CJ$75>($R$37-1),$U27,0))*$R$35)","v":0},null,{"$f":"IF(CL$75<$R$37,0,IF($R27>0,IF(0=MOD(CL$75-$R$37,$R27),$S27+$U27,$U27),IF(CL$75>($R$37-1),$U27,0))*$R$35)","v":0},null,{"$f":"IF(CN$75<$R$37,0,IF($R27>0,IF(0=MOD(CN$75-$R$37,$R27),$S27+$U27,$U27),IF(CN$75>($R$37-1),$U27,0))*$R$35)","v":0},null,{"$f":"IF(CP$75<$R$37,0,IF($R27>0,IF(0=MOD(CP$75-$R$37,$R27),$S27+$U27,$U27),IF(CP$75>($R$37-1),$U27,0))*$R$35)","v":0},null,{"$f":"IF(CR$75<$R$37,0,IF($R27>0,IF(0=MOD(CR$75-$R$37,$R27),$S27+$U27,$U27),IF(CR$75>($R$37-1),$U27,0))*$R$35)","v":0},null,{"$f":"IF(CT$75<$R$37,0,IF($R27>0,IF(0=MOD(CT$75-$R$37,$R27),$S27+$U27,$U27),IF(CT$75>($R$37-1),$U27,0))*$R$35)","v":0},null,{"$f":"IF(CV$75<$R$37,0,IF($R27>0,IF(0=MOD(CV$75-$R$37,$R27),$S27+$U27,$U27),IF(CV$75>($R$37-1),$U27,0))*$R$35)","v":0},null,{"$f":"IF(CX$75<$R$37,0,IF($R27>0,IF(0=MOD(CX$75-$R$37,$R27),$S27+$U27,$U27),IF(CX$75>($R$37-1),$U27,0))*$R$35)","v":0},null,{"$f":"IF(CZ$75<$R$37,0,IF($R27>0,IF(0=MOD(CZ$75-$R$37,$R27),$S27+$U27,$U27),IF(CZ$75>($R$37-1),$U27,0))*$R$35)","v":0},null,{"$f":"IF(DB$75<$R$37,0,IF($R27>0,IF(0=MOD(DB$75-$R$37,$R27),$S27+$U27,$U27),IF(DB$75>($R$37-1),$U27,0))*$R$35)","v":0},null,{"$f":"IF(DD$75<$R$37,0,IF($R27>0,IF(0=MOD(DD$75-$R$37,$R27),$S27+$U27,$U27),IF(DD$75>($R$37-1),$U27,0))*$R$35)","v":0},null,{"$f":"IF(DF$75<$R$37,0,IF($R27>0,IF(0=MOD(DF$75-$R$37,$R27),$S27+$U27,$U27),IF(DF$75>($R$37-1),$U27,0))*$R$35)","v":0},null,{"$f":"IF(DH$75<$R$37,0,IF($R27>0,IF(0=MOD(DH$75-$R$37,$R27),$S27+$U27,$U27),IF(DH$75>($R$37-1),$U27,0))*$R$35)","v":0},null,{"$f":"IF(DJ$75<$R$37,0,IF($R27>0,IF(0=MOD(DJ$75-$R$37,$R27),$S27+$U27,$U27),IF(DJ$75>($R$37-1),$U27,0))*$R$35)","v":0},null,{"$f":"IF(DL$75<$R$37,0,IF($R27>0,IF(0=MOD(DL$75-$R$37,$R27),$S27+$U27,$U27),IF(DL$75>($R$37-1),$U27,0))*$R$35)","v":0},null,{"$f":"IF(DN$75<$R$37,0,IF($R27>0,IF(0=MOD(DN$75-$R$37,$R27),$S27+$U27,$U27),IF(DN$75>($R$37-1),$U27,0))*$R$35)","v":0},null,{"$f":"IF(DP$75<$R$37,0,IF($R27>0,IF(0=MOD(DP$75-$R$37,$R27),$S27+$U27,$U27),IF(DP$75>($R$37-1),$U27,0))*$R$35)","v":0},null,{"$f":"IF(DR$75<$R$37,0,IF($R27>0,IF(0=MOD(DR$75-$R$37,$R27),$S27+$U27,$U27),IF(DR$75>($R$37-1),$U27,0))*$R$35)","v":0},null,{"$f":"IF(DT$75<$R$37,0,IF($R27>0,IF(0=MOD(DT$75-$R$37,$R27),$S27+$U27,$U27),IF(DT$75>($R$37-1),$U27,0))*$R$35)","v":0},null,{"$f":"IF(DV$75<$R$37,0,IF($R27>0,IF(0=MOD(DV$75-$R$37,$R27),$S27+$U27,$U27),IF(DV$75>($R$37-1),$U27,0))*$R$35)","v":0},null,{"$f":"IF(DX$75<$R$37,0,IF($R27>0,IF(0=MOD(DX$75-$R$37,$R27),$S27+$U27,$U27),IF(DX$75>($R$37-1),$U27,0))*$R$35)","v":0},null,{"$f":"IF(DZ$75<$R$37,0,IF($R27>0,IF(0=MOD(DZ$75-$R$37,$R27),$S27+$U27,$U27),IF(DZ$75>($R$37-1),$U27,0))*$R$35)","v":0},null,{"$f":"IF(EB$75<$R$37,0,IF($R27>0,IF(0=MOD(EB$75-$R$37,$R27),$S27+$U27,$U27),IF(EB$75>($R$37-1),$U27,0))*$R$35)","v":0},null,{"$f":"IF(ED$75<$R$37,0,IF($R27>0,IF(0=MOD(ED$75-$R$37,$R27),$S27+$U27,$U27),IF(ED$75>($R$37-1),$U27,0))*$R$35)","v":0},null,{"$f":"IF(EF$75<$R$37,0,IF($R27>0,IF(0=MOD(EF$75-$R$37,$R27),$S27+$U27,$U27),IF(EF$75>($R$37-1),$U27,0))*$R$35)","v":0},null,{"$f":"IF(EH$75<$R$37,0,IF($R27>0,IF(0=MOD(EH$75-$R$37,$R27),$S27+$U27,$U27),IF(EH$75>($R$37-1),$U27,0))*$R$35)","v":0},null,{"$f":"IF(EJ$75<$R$37,0,IF($R27>0,IF(0=MOD(EJ$75-$R$37,$R27),$S27+$U27,$U27),IF(EJ$75>($R$37-1),$U27,0))*$R$35)","v":0},null,{"$f":"IF(EL$75<$R$37,0,IF($R27>0,IF(0=MOD(EL$75-$R$37,$R27),$S27+$U27,$U27),IF(EL$75>($R$37-1),$U27,0))*$R$35)","v":0},null,{"$f":"IF(EN$75<$R$37,0,IF($R27>0,IF(0=MOD(EN$75-$R$37,$R27),$S27+$U27,$U27),IF(EN$75>($R$37-1),$U27,0))*$R$35)","v":0},null,{"$f":"IF(EP$75<$R$37,0,IF($R27>0,IF(0=MOD(EP$75-$R$37,$R27),$S27+$U27,$U27),IF(EP$75>($R$37-1),$U27,0))*$R$35)","v":0},null,{"$f":"IF(ER$75<$R$37,0,IF($R27>0,IF(0=MOD(ER$75-$R$37,$R27),$S27+$U27,$U27),IF(ER$75>($R$37-1),$U27,0))*$R$35)","v":0},null,{"$f":"IF(ET$75<$R$37,0,IF($R27>0,IF(0=MOD(ET$75-$R$37,$R27),$S27+$U27,$U27),IF(ET$75>($R$37-1),$U27,0))*$R$35)","v":0},null,{"$f":"IF(EV$75<$R$37,0,IF($R27>0,IF(0=MOD(EV$75-$R$37,$R27),$S27+$U27,$U27),IF(EV$75>($R$37-1),$U27,0))*$R$35)","v":0},null,{"$f":"IF(EX$75<$R$37,0,IF($R27>0,IF(0=MOD(EX$75-$R$37,$R27),$S27+$U27,$U27),IF(EX$75>($R$37-1),$U27,0))*$R$35)","v":0},null,{"$f":"IF(EZ$75<$R$37,0,IF($R27>0,IF(0=MOD(EZ$75-$R$37,$R27),$S27+$U27,$U27),IF(EZ$75>($R$37-1),$U27,0))*$R$35)","v":0},null,{"$f":"IF(FB$75<$R$37,0,IF($R27>0,IF(0=MOD(FB$75-$R$37,$R27),$S27+$U27,$U27),IF(FB$75>($R$37-1),$U27,0))*$R$35)","v":0},null,{"$f":"IF(FD$75<$R$37,0,IF($R27>0,IF(0=MOD(FD$75-$R$37,$R27),$S27+$U27,$U27),IF(FD$75>($R$37-1),$U27,0))*$R$35)","v":0},null,{"$f":"IF(FF$75<$R$37,0,IF($R27>0,IF(0=MOD(FF$75-$R$37,$R27),$S27+$U27,$U27),IF(FF$75>($R$37-1),$U27,0))*$R$35)","v":0},null,{"$f":"IF(FH$75<$R$37,0,IF($R27>0,IF(0=MOD(FH$75-$R$37,$R27),$S27+$U27,$U27),IF(FH$75>($R$37-1),$U27,0))*$R$35)","v":0},null,{"$f":"IF(FJ$75<$R$37,0,IF($R27>0,IF(0=MOD(FJ$75-$R$37,$R27),$S27+$U27,$U27),IF(FJ$75>($R$37-1),$U27,0))*$R$35)","v":0},null,{"$f":"IF(FL$75<$R$37,0,IF($R27>0,IF(0=MOD(FL$75-$R$37,$R27),$S27+$U27,$U27),IF(FL$75>($R$37-1),$U27,0))*$R$35)","v":0},null,{"$f":"IF(FN$75<$R$37,0,IF($R27>0,IF(0=MOD(FN$75-$R$37,$R27),$S27+$U27,$U27),IF(FN$75>($R$37-1),$U27,0))*$R$35)","v":0},null,{"$f":"IF(FP$75<$R$37,0,IF($R27>0,IF(0=MOD(FP$75-$R$37,$R27),$S27+$U27,$U27),IF(FP$75>($R$37-1),$U27,0))*$R$35)","v":0},null,{"$f":"IF(FR$75<$R$37,0,IF($R27>0,IF(0=MOD(FR$75-$R$37,$R27),$S27+$U27,$U27),IF(FR$75>($R$37-1),$U27,0))*$R$35)","v":0},null,{"$f":"IF(FT$75<$R$37,0,IF($R27>0,IF(0=MOD(FT$75-$R$37,$R27),$S27+$U27,$U27),IF(FT$75>($R$37-1),$U27,0))*$R$35)","v":0},null,{"$f":"IF(FV$75<$R$37,0,IF($R27>0,IF(0=MOD(FV$75-$R$37,$R27),$S27+$U27,$U27),IF(FV$75>($R$37-1),$U27,0))*$R$35)","v":0},null,{"$f":"IF(FX$75<$R$37,0,IF($R27>0,IF(0=MOD(FX$75-$R$37,$R27),$S27+$U27,$U27),IF(FX$75>($R$37-1),$U27,0))*$R$35)","v":0},null,{"$f":"IF(FZ$75<$R$37,0,IF($R27>0,IF(0=MOD(FZ$75-$R$37,$R27),$S27+$U27,$U27),IF(FZ$75>($R$37-1),$U27,0))*$R$35)","v":0},null,{"$f":"IF(GB$75<$R$37,0,IF($R27>0,IF(0=MOD(GB$75-$R$37,$R27),$S27+$U27,$U27),IF(GB$75>($R$37-1),$U27,0))*$R$35)","v":0},null,{"$f":"IF(GD$75<$R$37,0,IF($R27>0,IF(0=MOD(GD$75-$R$37,$R27),$S27+$U27,$U27),IF(GD$75>($R$37-1),$U27,0))*$R$35)","v":0},null,{"$f":"IF(GF$75<$R$37,0,IF($R27>0,IF(0=MOD(GF$75-$R$37,$R27),$S27+$U27,$U27),IF(GF$75>($R$37-1),$U27,0))*$R$35)","v":0},null,{"$f":"IF(GH$75<$R$37,0,IF($R27>0,IF(0=MOD(GH$75-$R$37,$R27),$S27+$U27,$U27),IF(GH$75>($R$37-1),$U27,0))*$R$35)","v":0},null,{"$f":"IF(GJ$75<$R$37,0,IF($R27>0,IF(0=MOD(GJ$75-$R$37,$R27),$S27+$U27,$U27),IF(GJ$75>($R$37-1),$U27,0))*$R$35)","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"J28","v":"Signing"},null,{"$f":"IF(L$75<$R$37,0,IF($R28>0,IF(0=MOD(L$75-$R$37,$R28),$S28+$U28,$U28),IF(L$75>($R$37-1),$U28,0))*$R$35)","v":0},null,{"$f":"IF(N$75<$R$37,0,IF($R28>0,IF(0=MOD(N$75-$R$37,$R28),$S28+$U28,$U28),IF(N$75>($R$37-1),$U28,0))*$R$35)","v":0},null,{"$f":"IF(P$75<$R$37,0,IF($R28>0,IF(0=MOD(P$75-$R$37,$R28),$S28+$U28,$U28),IF(P$75>($R$37-1),$U28,0))*$R$35)","v":0},null,{"$f":"IF(R$75<$R$37,0,IF($R28>0,IF(0=MOD(R$75-$R$37,$R28),$S28+$U28,$U28),IF(R$75>($R$37-1),$U28,0))*$R$35)","v":0},null,{"$f":"IF(T$75<$R$37,0,IF($R28>0,IF(0=MOD(T$75-$R$37,$R28),$S28+$U28,$U28),IF(T$75>($R$37-1),$U28,0))*$R$35)","v":0},null,{"$f":"IF(V$75<$R$37,0,IF($R28>0,IF(0=MOD(V$75-$R$37,$R28),$S28+$U28,$U28),IF(V$75>($R$37-1),$U28,0))*$R$35)","v":0},null,{"$f":"IF(X$75<$R$37,0,IF($R28>0,IF(0=MOD(X$75-$R$37,$R28),$S28+$U28,$U28),IF(X$75>($R$37-1),$U28,0))*$R$35)","v":0},null,{"$f":"IF(Z$75<$R$37,0,IF($R28>0,IF(0=MOD(Z$75-$R$37,$R28),$S28+$U28,$U28),IF(Z$75>($R$37-1),$U28,0))*$R$35)","v":0},null,{"$f":"IF(AB$75<$R$37,0,IF($R28>0,IF(0=MOD(AB$75-$R$37,$R28),$S28+$U28,$U28),IF(AB$75>($R$37-1),$U28,0))*$R$35)","v":0},null,{"$f":"IF(AD$75<$R$37,0,IF($R28>0,IF(0=MOD(AD$75-$R$37,$R28),$S28+$U28,$U28),IF(AD$75>($R$37-1),$U28,0))*$R$35)","v":0},null,{"$f":"IF(AF$75<$R$37,0,IF($R28>0,IF(0=MOD(AF$75-$R$37,$R28),$S28+$U28,$U28),IF(AF$75>($R$37-1),$U28,0))*$R$35)","v":0},null,{"$f":"IF(AH$75<$R$37,0,IF($R28>0,IF(0=MOD(AH$75-$R$37,$R28),$S28+$U28,$U28),IF(AH$75>($R$37-1),$U28,0))*$R$35)","v":0},null,{"$f":"IF(AJ$75<$R$37,0,IF($R28>0,IF(0=MOD(AJ$75-$R$37,$R28),$S28+$U28,$U28),IF(AJ$75>($R$37-1),$U28,0))*$R$35)","v":0},null,{"$f":"IF(AL$75<$R$37,0,IF($R28>0,IF(0=MOD(AL$75-$R$37,$R28),$S28+$U28,$U28),IF(AL$75>($R$37-1),$U28,0))*$R$35)","v":0},null,{"$f":"IF(AN$75<$R$37,0,IF($R28>0,IF(0=MOD(AN$75-$R$37,$R28),$S28+$U28,$U28),IF(AN$75>($R$37-1),$U28,0))*$R$35)","v":0},null,{"$f":"IF(AP$75<$R$37,0,IF($R28>0,IF(0=MOD(AP$75-$R$37,$R28),$S28+$U28,$U28),IF(AP$75>($R$37-1),$U28,0))*$R$35)","v":0},null,{"$f":"IF(AR$75<$R$37,0,IF($R28>0,IF(0=MOD(AR$75-$R$37,$R28),$S28+$U28,$U28),IF(AR$75>($R$37-1),$U28,0))*$R$35)","v":0},null,{"$f":"IF(AT$75<$R$37,0,IF($R28>0,IF(0=MOD(AT$75-$R$37,$R28),$S28+$U28,$U28),IF(AT$75>($R$37-1),$U28,0))*$R$35)","v":0},null,{"$f":"IF(AV$75<$R$37,0,IF($R28>0,IF(0=MOD(AV$75-$R$37,$R28),$S28+$U28,$U28),IF(AV$75>($R$37-1),$U28,0))*$R$35)","v":0},null,{"$f":"IF(AX$75<$R$37,0,IF($R28>0,IF(0=MOD(AX$75-$R$37,$R28),$S28+$U28,$U28),IF(AX$75>($R$37-1),$U28,0))*$R$35)","v":0},null,{"$f":"IF(AZ$75<$R$37,0,IF($R28>0,IF(0=MOD(AZ$75-$R$37,$R28),$S28+$U28,$U28),IF(AZ$75>($R$37-1),$U28,0))*$R$35)","v":0},null,{"$f":"IF(BB$75<$R$37,0,IF($R28>0,IF(0=MOD(BB$75-$R$37,$R28),$S28+$U28,$U28),IF(BB$75>($R$37-1),$U28,0))*$R$35)","v":0},null,{"$f":"IF(BD$75<$R$37,0,IF($R28>0,IF(0=MOD(BD$75-$R$37,$R28),$S28+$U28,$U28),IF(BD$75>($R$37-1),$U28,0))*$R$35)","v":0},null,{"$f":"IF(BF$75<$R$37,0,IF($R28>0,IF(0=MOD(BF$75-$R$37,$R28),$S28+$U28,$U28),IF(BF$75>($R$37-1),$U28,0))*$R$35)","v":0},null,{"$f":"IF(BH$75<$R$37,0,IF($R28>0,IF(0=MOD(BH$75-$R$37,$R28),$S28+$U28,$U28),IF(BH$75>($R$37-1),$U28,0))*$R$35)","v":0},null,{"$f":"IF(BJ$75<$R$37,0,IF($R28>0,IF(0=MOD(BJ$75-$R$37,$R28),$S28+$U28,$U28),IF(BJ$75>($R$37-1),$U28,0))*$R$35)","v":0},null,{"$f":"IF(BL$75<$R$37,0,IF($R28>0,IF(0=MOD(BL$75-$R$37,$R28),$S28+$U28,$U28),IF(BL$75>($R$37-1),$U28,0))*$R$35)","v":0},null,{"$f":"IF(BN$75<$R$37,0,IF($R28>0,IF(0=MOD(BN$75-$R$37,$R28),$S28+$U28,$U28),IF(BN$75>($R$37-1),$U28,0))*$R$35)","v":0},null,{"$f":"IF(BP$75<$R$37,0,IF($R28>0,IF(0=MOD(BP$75-$R$37,$R28),$S28+$U28,$U28),IF(BP$75>($R$37-1),$U28,0))*$R$35)","v":0},null,{"$f":"IF(BR$75<$R$37,0,IF($R28>0,IF(0=MOD(BR$75-$R$37,$R28),$S28+$U28,$U28),IF(BR$75>($R$37-1),$U28,0))*$R$35)","v":0},null,{"$f":"IF(BT$75<$R$37,0,IF($R28>0,IF(0=MOD(BT$75-$R$37,$R28),$S28+$U28,$U28),IF(BT$75>($R$37-1),$U28,0))*$R$35)","v":0},null,{"$f":"IF(BV$75<$R$37,0,IF($R28>0,IF(0=MOD(BV$75-$R$37,$R28),$S28+$U28,$U28),IF(BV$75>($R$37-1),$U28,0))*$R$35)","v":0},null,{"$f":"IF(BX$75<$R$37,0,IF($R28>0,IF(0=MOD(BX$75-$R$37,$R28),$S28+$U28,$U28),IF(BX$75>($R$37-1),$U28,0))*$R$35)","v":0},null,{"$f":"IF(BZ$75<$R$37,0,IF($R28>0,IF(0=MOD(BZ$75-$R$37,$R28),$S28+$U28,$U28),IF(BZ$75>($R$37-1),$U28,0))*$R$35)","v":0},null,{"$f":"IF(CB$75<$R$37,0,IF($R28>0,IF(0=MOD(CB$75-$R$37,$R28),$S28+$U28,$U28),IF(CB$75>($R$37-1),$U28,0))*$R$35)","v":0},null,{"$f":"IF(CD$75<$R$37,0,IF($R28>0,IF(0=MOD(CD$75-$R$37,$R28),$S28+$U28,$U28),IF(CD$75>($R$37-1),$U28,0))*$R$35)","v":0},null,{"$f":"IF(CF$75<$R$37,0,IF($R28>0,IF(0=MOD(CF$75-$R$37,$R28),$S28+$U28,$U28),IF(CF$75>($R$37-1),$U28,0))*$R$35)","v":0},null,{"$f":"IF(CH$75<$R$37,0,IF($R28>0,IF(0=MOD(CH$75-$R$37,$R28),$S28+$U28,$U28),IF(CH$75>($R$37-1),$U28,0))*$R$35)","v":0},null,{"$f":"IF(CJ$75<$R$37,0,IF($R28>0,IF(0=MOD(CJ$75-$R$37,$R28),$S28+$U28,$U28),IF(CJ$75>($R$37-1),$U28,0))*$R$35)","v":0},null,{"$f":"IF(CL$75<$R$37,0,IF($R28>0,IF(0=MOD(CL$75-$R$37,$R28),$S28+$U28,$U28),IF(CL$75>($R$37-1),$U28,0))*$R$35)","v":0},null,{"$f":"IF(CN$75<$R$37,0,IF($R28>0,IF(0=MOD(CN$75-$R$37,$R28),$S28+$U28,$U28),IF(CN$75>($R$37-1),$U28,0))*$R$35)","v":0},null,{"$f":"IF(CP$75<$R$37,0,IF($R28>0,IF(0=MOD(CP$75-$R$37,$R28),$S28+$U28,$U28),IF(CP$75>($R$37-1),$U28,0))*$R$35)","v":0},null,{"$f":"IF(CR$75<$R$37,0,IF($R28>0,IF(0=MOD(CR$75-$R$37,$R28),$S28+$U28,$U28),IF(CR$75>($R$37-1),$U28,0))*$R$35)","v":0},null,{"$f":"IF(CT$75<$R$37,0,IF($R28>0,IF(0=MOD(CT$75-$R$37,$R28),$S28+$U28,$U28),IF(CT$75>($R$37-1),$U28,0))*$R$35)","v":0},null,{"$f":"IF(CV$75<$R$37,0,IF($R28>0,IF(0=MOD(CV$75-$R$37,$R28),$S28+$U28,$U28),IF(CV$75>($R$37-1),$U28,0))*$R$35)","v":0},null,{"$f":"IF(CX$75<$R$37,0,IF($R28>0,IF(0=MOD(CX$75-$R$37,$R28),$S28+$U28,$U28),IF(CX$75>($R$37-1),$U28,0))*$R$35)","v":0},null,{"$f":"IF(CZ$75<$R$37,0,IF($R28>0,IF(0=MOD(CZ$75-$R$37,$R28),$S28+$U28,$U28),IF(CZ$75>($R$37-1),$U28,0))*$R$35)","v":0},null,{"$f":"IF(DB$75<$R$37,0,IF($R28>0,IF(0=MOD(DB$75-$R$37,$R28),$S28+$U28,$U28),IF(DB$75>($R$37-1),$U28,0))*$R$35)","v":0},null,{"$f":"IF(DD$75<$R$37,0,IF($R28>0,IF(0=MOD(DD$75-$R$37,$R28),$S28+$U28,$U28),IF(DD$75>($R$37-1),$U28,0))*$R$35)","v":0},null,{"$f":"IF(DF$75<$R$37,0,IF($R28>0,IF(0=MOD(DF$75-$R$37,$R28),$S28+$U28,$U28),IF(DF$75>($R$37-1),$U28,0))*$R$35)","v":0},null,{"$f":"IF(DH$75<$R$37,0,IF($R28>0,IF(0=MOD(DH$75-$R$37,$R28),$S28+$U28,$U28),IF(DH$75>($R$37-1),$U28,0))*$R$35)","v":0},null,{"$f":"IF(DJ$75<$R$37,0,IF($R28>0,IF(0=MOD(DJ$75-$R$37,$R28),$S28+$U28,$U28),IF(DJ$75>($R$37-1),$U28,0))*$R$35)","v":0},null,{"$f":"IF(DL$75<$R$37,0,IF($R28>0,IF(0=MOD(DL$75-$R$37,$R28),$S28+$U28,$U28),IF(DL$75>($R$37-1),$U28,0))*$R$35)","v":0},null,{"$f":"IF(DN$75<$R$37,0,IF($R28>0,IF(0=MOD(DN$75-$R$37,$R28),$S28+$U28,$U28),IF(DN$75>($R$37-1),$U28,0))*$R$35)","v":0},null,{"$f":"IF(DP$75<$R$37,0,IF($R28>0,IF(0=MOD(DP$75-$R$37,$R28),$S28+$U28,$U28),IF(DP$75>($R$37-1),$U28,0))*$R$35)","v":0},null,{"$f":"IF(DR$75<$R$37,0,IF($R28>0,IF(0=MOD(DR$75-$R$37,$R28),$S28+$U28,$U28),IF(DR$75>($R$37-1),$U28,0))*$R$35)","v":0},null,{"$f":"IF(DT$75<$R$37,0,IF($R28>0,IF(0=MOD(DT$75-$R$37,$R28),$S28+$U28,$U28),IF(DT$75>($R$37-1),$U28,0))*$R$35)","v":0},null,{"$f":"IF(DV$75<$R$37,0,IF($R28>0,IF(0=MOD(DV$75-$R$37,$R28),$S28+$U28,$U28),IF(DV$75>($R$37-1),$U28,0))*$R$35)","v":0},null,{"$f":"IF(DX$75<$R$37,0,IF($R28>0,IF(0=MOD(DX$75-$R$37,$R28),$S28+$U28,$U28),IF(DX$75>($R$37-1),$U28,0))*$R$35)","v":0},null,{"$f":"IF(DZ$75<$R$37,0,IF($R28>0,IF(0=MOD(DZ$75-$R$37,$R28),$S28+$U28,$U28),IF(DZ$75>($R$37-1),$U28,0))*$R$35)","v":0},null,{"$f":"IF(EB$75<$R$37,0,IF($R28>0,IF(0=MOD(EB$75-$R$37,$R28),$S28+$U28,$U28),IF(EB$75>($R$37-1),$U28,0))*$R$35)","v":0},null,{"$f":"IF(ED$75<$R$37,0,IF($R28>0,IF(0=MOD(ED$75-$R$37,$R28),$S28+$U28,$U28),IF(ED$75>($R$37-1),$U28,0))*$R$35)","v":0},null,{"$f":"IF(EF$75<$R$37,0,IF($R28>0,IF(0=MOD(EF$75-$R$37,$R28),$S28+$U28,$U28),IF(EF$75>($R$37-1),$U28,0))*$R$35)","v":0},null,{"$f":"IF(EH$75<$R$37,0,IF($R28>0,IF(0=MOD(EH$75-$R$37,$R28),$S28+$U28,$U28),IF(EH$75>($R$37-1),$U28,0))*$R$35)","v":0},null,{"$f":"IF(EJ$75<$R$37,0,IF($R28>0,IF(0=MOD(EJ$75-$R$37,$R28),$S28+$U28,$U28),IF(EJ$75>($R$37-1),$U28,0))*$R$35)","v":0},null,{"$f":"IF(EL$75<$R$37,0,IF($R28>0,IF(0=MOD(EL$75-$R$37,$R28),$S28+$U28,$U28),IF(EL$75>($R$37-1),$U28,0))*$R$35)","v":0},null,{"$f":"IF(EN$75<$R$37,0,IF($R28>0,IF(0=MOD(EN$75-$R$37,$R28),$S28+$U28,$U28),IF(EN$75>($R$37-1),$U28,0))*$R$35)","v":0},null,{"$f":"IF(EP$75<$R$37,0,IF($R28>0,IF(0=MOD(EP$75-$R$37,$R28),$S28+$U28,$U28),IF(EP$75>($R$37-1),$U28,0))*$R$35)","v":0},null,{"$f":"IF(ER$75<$R$37,0,IF($R28>0,IF(0=MOD(ER$75-$R$37,$R28),$S28+$U28,$U28),IF(ER$75>($R$37-1),$U28,0))*$R$35)","v":0},null,{"$f":"IF(ET$75<$R$37,0,IF($R28>0,IF(0=MOD(ET$75-$R$37,$R28),$S28+$U28,$U28),IF(ET$75>($R$37-1),$U28,0))*$R$35)","v":0},null,{"$f":"IF(EV$75<$R$37,0,IF($R28>0,IF(0=MOD(EV$75-$R$37,$R28),$S28+$U28,$U28),IF(EV$75>($R$37-1),$U28,0))*$R$35)","v":0},null,{"$f":"IF(EX$75<$R$37,0,IF($R28>0,IF(0=MOD(EX$75-$R$37,$R28),$S28+$U28,$U28),IF(EX$75>($R$37-1),$U28,0))*$R$35)","v":0},null,{"$f":"IF(EZ$75<$R$37,0,IF($R28>0,IF(0=MOD(EZ$75-$R$37,$R28),$S28+$U28,$U28),IF(EZ$75>($R$37-1),$U28,0))*$R$35)","v":0},null,{"$f":"IF(FB$75<$R$37,0,IF($R28>0,IF(0=MOD(FB$75-$R$37,$R28),$S28+$U28,$U28),IF(FB$75>($R$37-1),$U28,0))*$R$35)","v":0},null,{"$f":"IF(FD$75<$R$37,0,IF($R28>0,IF(0=MOD(FD$75-$R$37,$R28),$S28+$U28,$U28),IF(FD$75>($R$37-1),$U28,0))*$R$35)","v":0},null,{"$f":"IF(FF$75<$R$37,0,IF($R28>0,IF(0=MOD(FF$75-$R$37,$R28),$S28+$U28,$U28),IF(FF$75>($R$37-1),$U28,0))*$R$35)","v":0},null,{"$f":"IF(FH$75<$R$37,0,IF($R28>0,IF(0=MOD(FH$75-$R$37,$R28),$S28+$U28,$U28),IF(FH$75>($R$37-1),$U28,0))*$R$35)","v":0},null,{"$f":"IF(FJ$75<$R$37,0,IF($R28>0,IF(0=MOD(FJ$75-$R$37,$R28),$S28+$U28,$U28),IF(FJ$75>($R$37-1),$U28,0))*$R$35)","v":0},null,{"$f":"IF(FL$75<$R$37,0,IF($R28>0,IF(0=MOD(FL$75-$R$37,$R28),$S28+$U28,$U28),IF(FL$75>($R$37-1),$U28,0))*$R$35)","v":0},null,{"$f":"IF(FN$75<$R$37,0,IF($R28>0,IF(0=MOD(FN$75-$R$37,$R28),$S28+$U28,$U28),IF(FN$75>($R$37-1),$U28,0))*$R$35)","v":0},null,{"$f":"IF(FP$75<$R$37,0,IF($R28>0,IF(0=MOD(FP$75-$R$37,$R28),$S28+$U28,$U28),IF(FP$75>($R$37-1),$U28,0))*$R$35)","v":0},null,{"$f":"IF(FR$75<$R$37,0,IF($R28>0,IF(0=MOD(FR$75-$R$37,$R28),$S28+$U28,$U28),IF(FR$75>($R$37-1),$U28,0))*$R$35)","v":0},null,{"$f":"IF(FT$75<$R$37,0,IF($R28>0,IF(0=MOD(FT$75-$R$37,$R28),$S28+$U28,$U28),IF(FT$75>($R$37-1),$U28,0))*$R$35)","v":0},null,{"$f":"IF(FV$75<$R$37,0,IF($R28>0,IF(0=MOD(FV$75-$R$37,$R28),$S28+$U28,$U28),IF(FV$75>($R$37-1),$U28,0))*$R$35)","v":0},null,{"$f":"IF(FX$75<$R$37,0,IF($R28>0,IF(0=MOD(FX$75-$R$37,$R28),$S28+$U28,$U28),IF(FX$75>($R$37-1),$U28,0))*$R$35)","v":0},null,{"$f":"IF(FZ$75<$R$37,0,IF($R28>0,IF(0=MOD(FZ$75-$R$37,$R28),$S28+$U28,$U28),IF(FZ$75>($R$37-1),$U28,0))*$R$35)","v":0},null,{"$f":"IF(GB$75<$R$37,0,IF($R28>0,IF(0=MOD(GB$75-$R$37,$R28),$S28+$U28,$U28),IF(GB$75>($R$37-1),$U28,0))*$R$35)","v":0},null,{"$f":"IF(GD$75<$R$37,0,IF($R28>0,IF(0=MOD(GD$75-$R$37,$R28),$S28+$U28,$U28),IF(GD$75>($R$37-1),$U28,0))*$R$35)","v":0},null,{"$f":"IF(GF$75<$R$37,0,IF($R28>0,IF(0=MOD(GF$75-$R$37,$R28),$S28+$U28,$U28),IF(GF$75>($R$37-1),$U28,0))*$R$35)","v":0},null,{"$f":"IF(GH$75<$R$37,0,IF($R28>0,IF(0=MOD(GH$75-$R$37,$R28),$S28+$U28,$U28),IF(GH$75>($R$37-1),$U28,0))*$R$35)","v":0},null,{"$f":"IF(GJ$75<$R$37,0,IF($R28>0,IF(0=MOD(GJ$75-$R$37,$R28),$S28+$U28,$U28),IF(GJ$75>($R$37-1),$U28,0))*$R$35)","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"J29","v":"Traffic Control"},null,{"$f":"IF(L$75<$R$37,0,IF($R29>0,IF(0=MOD(L$75-$R$37,$R29),$S29+$U29,$U29),IF(L$75>($R$37-1),$U29,0))*$R$35)","v":0},null,{"$f":"IF(N$75<$R$37,0,IF($R29>0,IF(0=MOD(N$75-$R$37,$R29),$S29+$U29,$U29),IF(N$75>($R$37-1),$U29,0))*$R$35)","v":0},null,{"$f":"IF(P$75<$R$37,0,IF($R29>0,IF(0=MOD(P$75-$R$37,$R29),$S29+$U29,$U29),IF(P$75>($R$37-1),$U29,0))*$R$35)","v":0},null,{"$f":"IF(R$75<$R$37,0,IF($R29>0,IF(0=MOD(R$75-$R$37,$R29),$S29+$U29,$U29),IF(R$75>($R$37-1),$U29,0))*$R$35)","v":0},null,{"$f":"IF(T$75<$R$37,0,IF($R29>0,IF(0=MOD(T$75-$R$37,$R29),$S29+$U29,$U29),IF(T$75>($R$37-1),$U29,0))*$R$35)","v":0},null,{"$f":"IF(V$75<$R$37,0,IF($R29>0,IF(0=MOD(V$75-$R$37,$R29),$S29+$U29,$U29),IF(V$75>($R$37-1),$U29,0))*$R$35)","v":0},null,{"$f":"IF(X$75<$R$37,0,IF($R29>0,IF(0=MOD(X$75-$R$37,$R29),$S29+$U29,$U29),IF(X$75>($R$37-1),$U29,0))*$R$35)","v":0},null,{"$f":"IF(Z$75<$R$37,0,IF($R29>0,IF(0=MOD(Z$75-$R$37,$R29),$S29+$U29,$U29),IF(Z$75>($R$37-1),$U29,0))*$R$35)","v":0},null,{"$f":"IF(AB$75<$R$37,0,IF($R29>0,IF(0=MOD(AB$75-$R$37,$R29),$S29+$U29,$U29),IF(AB$75>($R$37-1),$U29,0))*$R$35)","v":0},null,{"$f":"IF(AD$75<$R$37,0,IF($R29>0,IF(0=MOD(AD$75-$R$37,$R29),$S29+$U29,$U29),IF(AD$75>($R$37-1),$U29,0))*$R$35)","v":0},null,{"$f":"IF(AF$75<$R$37,0,IF($R29>0,IF(0=MOD(AF$75-$R$37,$R29),$S29+$U29,$U29),IF(AF$75>($R$37-1),$U29,0))*$R$35)","v":0},null,{"$f":"IF(AH$75<$R$37,0,IF($R29>0,IF(0=MOD(AH$75-$R$37,$R29),$S29+$U29,$U29),IF(AH$75>($R$37-1),$U29,0))*$R$35)","v":0},null,{"$f":"IF(AJ$75<$R$37,0,IF($R29>0,IF(0=MOD(AJ$75-$R$37,$R29),$S29+$U29,$U29),IF(AJ$75>($R$37-1),$U29,0))*$R$35)","v":0},null,{"$f":"IF(AL$75<$R$37,0,IF($R29>0,IF(0=MOD(AL$75-$R$37,$R29),$S29+$U29,$U29),IF(AL$75>($R$37-1),$U29,0))*$R$35)","v":0},null,{"$f":"IF(AN$75<$R$37,0,IF($R29>0,IF(0=MOD(AN$75-$R$37,$R29),$S29+$U29,$U29),IF(AN$75>($R$37-1),$U29,0))*$R$35)","v":0},null,{"$f":"IF(AP$75<$R$37,0,IF($R29>0,IF(0=MOD(AP$75-$R$37,$R29),$S29+$U29,$U29),IF(AP$75>($R$37-1),$U29,0))*$R$35)","v":0},null,{"$f":"IF(AR$75<$R$37,0,IF($R29>0,IF(0=MOD(AR$75-$R$37,$R29),$S29+$U29,$U29),IF(AR$75>($R$37-1),$U29,0))*$R$35)","v":0},null,{"$f":"IF(AT$75<$R$37,0,IF($R29>0,IF(0=MOD(AT$75-$R$37,$R29),$S29+$U29,$U29),IF(AT$75>($R$37-1),$U29,0))*$R$35)","v":0},null,{"$f":"IF(AV$75<$R$37,0,IF($R29>0,IF(0=MOD(AV$75-$R$37,$R29),$S29+$U29,$U29),IF(AV$75>($R$37-1),$U29,0))*$R$35)","v":0},null,{"$f":"IF(AX$75<$R$37,0,IF($R29>0,IF(0=MOD(AX$75-$R$37,$R29),$S29+$U29,$U29),IF(AX$75>($R$37-1),$U29,0))*$R$35)","v":0},null,{"$f":"IF(AZ$75<$R$37,0,IF($R29>0,IF(0=MOD(AZ$75-$R$37,$R29),$S29+$U29,$U29),IF(AZ$75>($R$37-1),$U29,0))*$R$35)","v":0},null,{"$f":"IF(BB$75<$R$37,0,IF($R29>0,IF(0=MOD(BB$75-$R$37,$R29),$S29+$U29,$U29),IF(BB$75>($R$37-1),$U29,0))*$R$35)","v":0},null,{"$f":"IF(BD$75<$R$37,0,IF($R29>0,IF(0=MOD(BD$75-$R$37,$R29),$S29+$U29,$U29),IF(BD$75>($R$37-1),$U29,0))*$R$35)","v":0},null,{"$f":"IF(BF$75<$R$37,0,IF($R29>0,IF(0=MOD(BF$75-$R$37,$R29),$S29+$U29,$U29),IF(BF$75>($R$37-1),$U29,0))*$R$35)","v":0},null,{"$f":"IF(BH$75<$R$37,0,IF($R29>0,IF(0=MOD(BH$75-$R$37,$R29),$S29+$U29,$U29),IF(BH$75>($R$37-1),$U29,0))*$R$35)","v":0},null,{"$f":"IF(BJ$75<$R$37,0,IF($R29>0,IF(0=MOD(BJ$75-$R$37,$R29),$S29+$U29,$U29),IF(BJ$75>($R$37-1),$U29,0))*$R$35)","v":0},null,{"$f":"IF(BL$75<$R$37,0,IF($R29>0,IF(0=MOD(BL$75-$R$37,$R29),$S29+$U29,$U29),IF(BL$75>($R$37-1),$U29,0))*$R$35)","v":0},null,{"$f":"IF(BN$75<$R$37,0,IF($R29>0,IF(0=MOD(BN$75-$R$37,$R29),$S29+$U29,$U29),IF(BN$75>($R$37-1),$U29,0))*$R$35)","v":0},null,{"$f":"IF(BP$75<$R$37,0,IF($R29>0,IF(0=MOD(BP$75-$R$37,$R29),$S29+$U29,$U29),IF(BP$75>($R$37-1),$U29,0))*$R$35)","v":0},null,{"$f":"IF(BR$75<$R$37,0,IF($R29>0,IF(0=MOD(BR$75-$R$37,$R29),$S29+$U29,$U29),IF(BR$75>($R$37-1),$U29,0))*$R$35)","v":0},null,{"$f":"IF(BT$75<$R$37,0,IF($R29>0,IF(0=MOD(BT$75-$R$37,$R29),$S29+$U29,$U29),IF(BT$75>($R$37-1),$U29,0))*$R$35)","v":0},null,{"$f":"IF(BV$75<$R$37,0,IF($R29>0,IF(0=MOD(BV$75-$R$37,$R29),$S29+$U29,$U29),IF(BV$75>($R$37-1),$U29,0))*$R$35)","v":0},null,{"$f":"IF(BX$75<$R$37,0,IF($R29>0,IF(0=MOD(BX$75-$R$37,$R29),$S29+$U29,$U29),IF(BX$75>($R$37-1),$U29,0))*$R$35)","v":0},null,{"$f":"IF(BZ$75<$R$37,0,IF($R29>0,IF(0=MOD(BZ$75-$R$37,$R29),$S29+$U29,$U29),IF(BZ$75>($R$37-1),$U29,0))*$R$35)","v":0},null,{"$f":"IF(CB$75<$R$37,0,IF($R29>0,IF(0=MOD(CB$75-$R$37,$R29),$S29+$U29,$U29),IF(CB$75>($R$37-1),$U29,0))*$R$35)","v":0},null,{"$f":"IF(CD$75<$R$37,0,IF($R29>0,IF(0=MOD(CD$75-$R$37,$R29),$S29+$U29,$U29),IF(CD$75>($R$37-1),$U29,0))*$R$35)","v":0},null,{"$f":"IF(CF$75<$R$37,0,IF($R29>0,IF(0=MOD(CF$75-$R$37,$R29),$S29+$U29,$U29),IF(CF$75>($R$37-1),$U29,0))*$R$35)","v":0},null,{"$f":"IF(CH$75<$R$37,0,IF($R29>0,IF(0=MOD(CH$75-$R$37,$R29),$S29+$U29,$U29),IF(CH$75>($R$37-1),$U29,0))*$R$35)","v":0},null,{"$f":"IF(CJ$75<$R$37,0,IF($R29>0,IF(0=MOD(CJ$75-$R$37,$R29),$S29+$U29,$U29),IF(CJ$75>($R$37-1),$U29,0))*$R$35)","v":0},null,{"$f":"IF(CL$75<$R$37,0,IF($R29>0,IF(0=MOD(CL$75-$R$37,$R29),$S29+$U29,$U29),IF(CL$75>($R$37-1),$U29,0))*$R$35)","v":0},null,{"$f":"IF(CN$75<$R$37,0,IF($R29>0,IF(0=MOD(CN$75-$R$37,$R29),$S29+$U29,$U29),IF(CN$75>($R$37-1),$U29,0))*$R$35)","v":0},null,{"$f":"IF(CP$75<$R$37,0,IF($R29>0,IF(0=MOD(CP$75-$R$37,$R29),$S29+$U29,$U29),IF(CP$75>($R$37-1),$U29,0))*$R$35)","v":0},null,{"$f":"IF(CR$75<$R$37,0,IF($R29>0,IF(0=MOD(CR$75-$R$37,$R29),$S29+$U29,$U29),IF(CR$75>($R$37-1),$U29,0))*$R$35)","v":0},null,{"$f":"IF(CT$75<$R$37,0,IF($R29>0,IF(0=MOD(CT$75-$R$37,$R29),$S29+$U29,$U29),IF(CT$75>($R$37-1),$U29,0))*$R$35)","v":0},null,{"$f":"IF(CV$75<$R$37,0,IF($R29>0,IF(0=MOD(CV$75-$R$37,$R29),$S29+$U29,$U29),IF(CV$75>($R$37-1),$U29,0))*$R$35)","v":0},null,{"$f":"IF(CX$75<$R$37,0,IF($R29>0,IF(0=MOD(CX$75-$R$37,$R29),$S29+$U29,$U29),IF(CX$75>($R$37-1),$U29,0))*$R$35)","v":0},null,{"$f":"IF(CZ$75<$R$37,0,IF($R29>0,IF(0=MOD(CZ$75-$R$37,$R29),$S29+$U29,$U29),IF(CZ$75>($R$37-1),$U29,0))*$R$35)","v":0},null,{"$f":"IF(DB$75<$R$37,0,IF($R29>0,IF(0=MOD(DB$75-$R$37,$R29),$S29+$U29,$U29),IF(DB$75>($R$37-1),$U29,0))*$R$35)","v":0},null,{"$f":"IF(DD$75<$R$37,0,IF($R29>0,IF(0=MOD(DD$75-$R$37,$R29),$S29+$U29,$U29),IF(DD$75>($R$37-1),$U29,0))*$R$35)","v":0},null,{"$f":"IF(DF$75<$R$37,0,IF($R29>0,IF(0=MOD(DF$75-$R$37,$R29),$S29+$U29,$U29),IF(DF$75>($R$37-1),$U29,0))*$R$35)","v":0},null,{"$f":"IF(DH$75<$R$37,0,IF($R29>0,IF(0=MOD(DH$75-$R$37,$R29),$S29+$U29,$U29),IF(DH$75>($R$37-1),$U29,0))*$R$35)","v":0},null,{"$f":"IF(DJ$75<$R$37,0,IF($R29>0,IF(0=MOD(DJ$75-$R$37,$R29),$S29+$U29,$U29),IF(DJ$75>($R$37-1),$U29,0))*$R$35)","v":0},null,{"$f":"IF(DL$75<$R$37,0,IF($R29>0,IF(0=MOD(DL$75-$R$37,$R29),$S29+$U29,$U29),IF(DL$75>($R$37-1),$U29,0))*$R$35)","v":0},null,{"$f":"IF(DN$75<$R$37,0,IF($R29>0,IF(0=MOD(DN$75-$R$37,$R29),$S29+$U29,$U29),IF(DN$75>($R$37-1),$U29,0))*$R$35)","v":0},null,{"$f":"IF(DP$75<$R$37,0,IF($R29>0,IF(0=MOD(DP$75-$R$37,$R29),$S29+$U29,$U29),IF(DP$75>($R$37-1),$U29,0))*$R$35)","v":0},null,{"$f":"IF(DR$75<$R$37,0,IF($R29>0,IF(0=MOD(DR$75-$R$37,$R29),$S29+$U29,$U29),IF(DR$75>($R$37-1),$U29,0))*$R$35)","v":0},null,{"$f":"IF(DT$75<$R$37,0,IF($R29>0,IF(0=MOD(DT$75-$R$37,$R29),$S29+$U29,$U29),IF(DT$75>($R$37-1),$U29,0))*$R$35)","v":0},null,{"$f":"IF(DV$75<$R$37,0,IF($R29>0,IF(0=MOD(DV$75-$R$37,$R29),$S29+$U29,$U29),IF(DV$75>($R$37-1),$U29,0))*$R$35)","v":0},null,{"$f":"IF(DX$75<$R$37,0,IF($R29>0,IF(0=MOD(DX$75-$R$37,$R29),$S29+$U29,$U29),IF(DX$75>($R$37-1),$U29,0))*$R$35)","v":0},null,{"$f":"IF(DZ$75<$R$37,0,IF($R29>0,IF(0=MOD(DZ$75-$R$37,$R29),$S29+$U29,$U29),IF(DZ$75>($R$37-1),$U29,0))*$R$35)","v":0},null,{"$f":"IF(EB$75<$R$37,0,IF($R29>0,IF(0=MOD(EB$75-$R$37,$R29),$S29+$U29,$U29),IF(EB$75>($R$37-1),$U29,0))*$R$35)","v":0},null,{"$f":"IF(ED$75<$R$37,0,IF($R29>0,IF(0=MOD(ED$75-$R$37,$R29),$S29+$U29,$U29),IF(ED$75>($R$37-1),$U29,0))*$R$35)","v":0},null,{"$f":"IF(EF$75<$R$37,0,IF($R29>0,IF(0=MOD(EF$75-$R$37,$R29),$S29+$U29,$U29),IF(EF$75>($R$37-1),$U29,0))*$R$35)","v":0},null,{"$f":"IF(EH$75<$R$37,0,IF($R29>0,IF(0=MOD(EH$75-$R$37,$R29),$S29+$U29,$U29),IF(EH$75>($R$37-1),$U29,0))*$R$35)","v":0},null,{"$f":"IF(EJ$75<$R$37,0,IF($R29>0,IF(0=MOD(EJ$75-$R$37,$R29),$S29+$U29,$U29),IF(EJ$75>($R$37-1),$U29,0))*$R$35)","v":0},null,{"$f":"IF(EL$75<$R$37,0,IF($R29>0,IF(0=MOD(EL$75-$R$37,$R29),$S29+$U29,$U29),IF(EL$75>($R$37-1),$U29,0))*$R$35)","v":0},null,{"$f":"IF(EN$75<$R$37,0,IF($R29>0,IF(0=MOD(EN$75-$R$37,$R29),$S29+$U29,$U29),IF(EN$75>($R$37-1),$U29,0))*$R$35)","v":0},null,{"$f":"IF(EP$75<$R$37,0,IF($R29>0,IF(0=MOD(EP$75-$R$37,$R29),$S29+$U29,$U29),IF(EP$75>($R$37-1),$U29,0))*$R$35)","v":0},null,{"$f":"IF(ER$75<$R$37,0,IF($R29>0,IF(0=MOD(ER$75-$R$37,$R29),$S29+$U29,$U29),IF(ER$75>($R$37-1),$U29,0))*$R$35)","v":0},null,{"$f":"IF(ET$75<$R$37,0,IF($R29>0,IF(0=MOD(ET$75-$R$37,$R29),$S29+$U29,$U29),IF(ET$75>($R$37-1),$U29,0))*$R$35)","v":0},null,{"$f":"IF(EV$75<$R$37,0,IF($R29>0,IF(0=MOD(EV$75-$R$37,$R29),$S29+$U29,$U29),IF(EV$75>($R$37-1),$U29,0))*$R$35)","v":0},null,{"$f":"IF(EX$75<$R$37,0,IF($R29>0,IF(0=MOD(EX$75-$R$37,$R29),$S29+$U29,$U29),IF(EX$75>($R$37-1),$U29,0))*$R$35)","v":0},null,{"$f":"IF(EZ$75<$R$37,0,IF($R29>0,IF(0=MOD(EZ$75-$R$37,$R29),$S29+$U29,$U29),IF(EZ$75>($R$37-1),$U29,0))*$R$35)","v":0},null,{"$f":"IF(FB$75<$R$37,0,IF($R29>0,IF(0=MOD(FB$75-$R$37,$R29),$S29+$U29,$U29),IF(FB$75>($R$37-1),$U29,0))*$R$35)","v":0},null,{"$f":"IF(FD$75<$R$37,0,IF($R29>0,IF(0=MOD(FD$75-$R$37,$R29),$S29+$U29,$U29),IF(FD$75>($R$37-1),$U29,0))*$R$35)","v":0},null,{"$f":"IF(FF$75<$R$37,0,IF($R29>0,IF(0=MOD(FF$75-$R$37,$R29),$S29+$U29,$U29),IF(FF$75>($R$37-1),$U29,0))*$R$35)","v":0},null,{"$f":"IF(FH$75<$R$37,0,IF($R29>0,IF(0=MOD(FH$75-$R$37,$R29),$S29+$U29,$U29),IF(FH$75>($R$37-1),$U29,0))*$R$35)","v":0},null,{"$f":"IF(FJ$75<$R$37,0,IF($R29>0,IF(0=MOD(FJ$75-$R$37,$R29),$S29+$U29,$U29),IF(FJ$75>($R$37-1),$U29,0))*$R$35)","v":0},null,{"$f":"IF(FL$75<$R$37,0,IF($R29>0,IF(0=MOD(FL$75-$R$37,$R29),$S29+$U29,$U29),IF(FL$75>($R$37-1),$U29,0))*$R$35)","v":0},null,{"$f":"IF(FN$75<$R$37,0,IF($R29>0,IF(0=MOD(FN$75-$R$37,$R29),$S29+$U29,$U29),IF(FN$75>($R$37-1),$U29,0))*$R$35)","v":0},null,{"$f":"IF(FP$75<$R$37,0,IF($R29>0,IF(0=MOD(FP$75-$R$37,$R29),$S29+$U29,$U29),IF(FP$75>($R$37-1),$U29,0))*$R$35)","v":0},null,{"$f":"IF(FR$75<$R$37,0,IF($R29>0,IF(0=MOD(FR$75-$R$37,$R29),$S29+$U29,$U29),IF(FR$75>($R$37-1),$U29,0))*$R$35)","v":0},null,{"$f":"IF(FT$75<$R$37,0,IF($R29>0,IF(0=MOD(FT$75-$R$37,$R29),$S29+$U29,$U29),IF(FT$75>($R$37-1),$U29,0))*$R$35)","v":0},null,{"$f":"IF(FV$75<$R$37,0,IF($R29>0,IF(0=MOD(FV$75-$R$37,$R29),$S29+$U29,$U29),IF(FV$75>($R$37-1),$U29,0))*$R$35)","v":0},null,{"$f":"IF(FX$75<$R$37,0,IF($R29>0,IF(0=MOD(FX$75-$R$37,$R29),$S29+$U29,$U29),IF(FX$75>($R$37-1),$U29,0))*$R$35)","v":0},null,{"$f":"IF(FZ$75<$R$37,0,IF($R29>0,IF(0=MOD(FZ$75-$R$37,$R29),$S29+$U29,$U29),IF(FZ$75>($R$37-1),$U29,0))*$R$35)","v":0},null,{"$f":"IF(GB$75<$R$37,0,IF($R29>0,IF(0=MOD(GB$75-$R$37,$R29),$S29+$U29,$U29),IF(GB$75>($R$37-1),$U29,0))*$R$35)","v":0},null,{"$f":"IF(GD$75<$R$37,0,IF($R29>0,IF(0=MOD(GD$75-$R$37,$R29),$S29+$U29,$U29),IF(GD$75>($R$37-1),$U29,0))*$R$35)","v":0},null,{"$f":"IF(GF$75<$R$37,0,IF($R29>0,IF(0=MOD(GF$75-$R$37,$R29),$S29+$U29,$U29),IF(GF$75>($R$37-1),$U29,0))*$R$35)","v":0},null,{"$f":"IF(GH$75<$R$37,0,IF($R29>0,IF(0=MOD(GH$75-$R$37,$R29),$S29+$U29,$U29),IF(GH$75>($R$37-1),$U29,0))*$R$35)","v":0},null,{"$f":"IF(GJ$75<$R$37,0,IF($R29>0,IF(0=MOD(GJ$75-$R$37,$R29),$S29+$U29,$U29),IF(GJ$75>($R$37-1),$U29,0))*$R$35)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,"TOTAL Incremental Cost",null,{"$f":"SUM(L85:M94)","v":0},null,{"$f":"SUM(N85:O94)","v":0},null,{"$f":"SUM(P85:Q94)","v":0},null,{"$f":"SUM(R85:S94)","v":0},null,{"$f":"SUM(T85:U94)","v":0},null,{"$f":"SUM(V85:W94)","v":0},null,{"$f":"SUM(X85:Y94)","v":0},null,{"$f":"SUM(Z85:AA94)","v":0},null,{"$f":"SUM(AB85:AC94)","v":0},null,{"$f":"SUM(AD85:AE94)","v":0},null,{"$f":"SUM(AF85:AG94)","v":0},null,{"$f":"SUM(AH85:AI94)","v":0},null,{"$f":"SUM(AJ85:AK94)","v":0},null,{"$f":"SUM(AL85:AM94)","v":0},null,{"$f":"SUM(AN85:AO94)","v":0},null,{"$f":"SUM(AP85:AQ94)","v":0},null,{"$f":"SUM(AR85:AS94)","v":0},null,{"$f":"SUM(AT85:AU94)","v":0},null,{"$f":"SUM(AV85:AW94)","v":0},null,{"$f":"SUM(AX85:AY94)","v":0},null,{"$f":"SUM(AZ85:BA94)","v":0},null,{"$f":"SUM(BB85:BC94)","v":0},null,{"$f":"SUM(BD85:BE94)","v":0},null,{"$f":"SUM(BF85:BG94)","v":0},null,{"$f":"SUM(BH85:BI94)","v":0},null,{"$f":"SUM(BJ85:BK94)","v":0},null,{"$f":"SUM(BL85:BM94)","v":0},null,{"$f":"SUM(BN85:BO94)","v":0},null,{"$f":"SUM(BP85:BQ94)","v":0},null,{"$f":"SUM(BR85:BS94)","v":0},null,{"$f":"SUM(BT85:BU94)","v":0},null,{"$f":"SUM(BV85:BW94)","v":0},null,{"$f":"SUM(BX85:BY94)","v":0},null,{"$f":"SUM(BZ85:CA94)","v":0},null,{"$f":"SUM(CB85:CC94)","v":0},null,{"$f":"SUM(CD85:CE94)","v":0},null,{"$f":"SUM(CF85:CG94)","v":0},null,{"$f":"SUM(CH85:CI94)","v":0},null,{"$f":"SUM(CJ85:CK94)","v":0},null,{"$f":"SUM(CL85:CM94)","v":0},null,{"$f":"SUM(CN85:CO94)","v":0},null,{"$f":"SUM(CP85:CQ94)","v":0},null,{"$f":"SUM(CR85:CS94)","v":0},null,{"$f":"SUM(CT85:CU94)","v":0},null,{"$f":"SUM(CV85:CW94)","v":0},null,{"$f":"SUM(CX85:CY94)","v":0},null,{"$f":"SUM(CZ85:DA94)","v":0},null,{"$f":"SUM(DB85:DC94)","v":0},null,{"$f":"SUM(DD85:DE94)","v":0},null,{"$f":"SUM(DF85:DG94)","v":0},null,{"$f":"SUM(DH85:DI94)","v":0},null,{"$f":"SUM(DJ85:DK94)","v":0},null,{"$f":"SUM(DL85:DM94)","v":0},null,{"$f":"SUM(DN85:DO94)","v":0},null,{"$f":"SUM(DP85:DQ94)","v":0},null,{"$f":"SUM(DR85:DS94)","v":0},null,{"$f":"SUM(DT85:DU94)","v":0},null,{"$f":"SUM(DV85:DW94)","v":0},null,{"$f":"SUM(DX85:DY94)","v":0},null,{"$f":"SUM(DZ85:EA94)","v":0},null,{"$f":"SUM(EB85:EC94)","v":0},null,{"$f":"SUM(ED85:EE94)","v":0},null,{"$f":"SUM(EF85:EG94)","v":0},null,{"$f":"SUM(EH85:EI94)","v":0},null,{"$f":"SUM(EJ85:EK94)","v":0},null,{"$f":"SUM(EL85:EM94)","v":0},null,{"$f":"SUM(EN85:EO94)","v":0},null,{"$f":"SUM(EP85:EQ94)","v":0},null,{"$f":"SUM(ER85:ES94)","v":0},null,{"$f":"SUM(ET85:EU94)","v":0},null,{"$f":"SUM(EV85:EW94)","v":0},null,{"$f":"SUM(EX85:EY94)","v":0},null,{"$f":"SUM(EZ85:FA94)","v":0},null,{"$f":"SUM(FB85:FC94)","v":0},null,{"$f":"SUM(FD85:FE94)","v":0},null,{"$f":"SUM(FF85:FG94)","v":0},null,{"$f":"SUM(FH85:FI94)","v":0},null,{"$f":"SUM(FJ85:FK94)","v":0},null,{"$f":"SUM(FL85:FM94)","v":0},null,{"$f":"SUM(FN85:FO94)","v":0},null,{"$f":"SUM(FP85:FQ94)","v":0},null,{"$f":"SUM(FR85:FS94)","v":0},null,{"$f":"SUM(FT85:FU94)","v":0},null,{"$f":"SUM(FV85:FW94)","v":0},null,{"$f":"SUM(FX85:FY94)","v":0},null,{"$f":"SUM(FZ85:GA94)","v":0},null,{"$f":"SUM(GB85:GC94)","v":0},null,{"$f":"SUM(GD85:GE94)","v":0},null,{"$f":"SUM(GF85:GG94)","v":0},null,{"$f":"SUM(GH85:GI94)","v":0},null,{"$f":"SUM(GJ85:GK94)","v":0}]

{"sheet":"RM-Actuated","index":23,"n_rows":83,"n_cols":192,"rows_kept":83,"cut":false,"hidden":false,"merged":[[3,1,3,6],[62,1,62,6],[58,1,58,6],[59,1,59,6],[33,1,33,6],[57,1,57,6],[55,1,55,6],[56,1,56,6],[45,1,45,6],[48,1,48,6],[36,1,36,6],[38,1,38,6],[23,18,23,19],[58,13,58,14],[18,20,18,21],[16,20,16,21],[12,20,12,21],[15,1,15,6],[11,20,11,21],[43,1,43,6],[44,1,44,6],[49,1,49,6],[50,1,50,6],[51,1,51,6],[52,1,52,6],[21,18,21,19],[21,20,21,21],[43,11,43,12],[43,13,43,14],[43,15,43,16],[43,17,43,18],[43,19,43,20],[39,1,39,6],[40,1,40,6],[41,1,41,6],[27,1,27,6],[28,1,28,6],[29,1,29,6],[31,1,31,6],[34,1,34,6],[20,1,20,6],[21,1,21,6],[22,1,22,6],[23,1,23,6],[25,1,25,6],[26,1,26,6],[18,1,18,6],[12,1,12,6],[13,1,13,6],[14,1,14,6],[32,1,32,6],[82,163,82,164],[82,191,82,192],[82,165,82,166],[82,143,82,144],[82,145,82,146],[82,147,82,148],[82,149,82,150],[82,151,82,152],[82,153,82,154],[82,131,82,132],[82,133,82,134],[82,135,82,136],[82,137,82,138],[82,139,82,140],[82,141,82,142],[82,119,82,120],[82,121,82,122],[82,123,82,124],[82,125,82,126],[82,127,82,128],[61,1,61,6],[34,22,34,23],[82,129,82,130],[82,179,82,180],[82,181,82,182],[82,183,82,184],[82,185,82,186],[82,187,82,188],[82,61,82,62],[82,63,82,64],[82,65,82,66],[42,1,42,6],[46,1,46,6],[47,1,47,6],[35,1,35,6],[82,189,82,190],[82,167,82,168],[82,169,82,170],[82,171,82,172],[82,173,82,174],[82,175,82,176],[82,107,82,108],[82,109,82,110],[82,111,82,112],[82,113,82,114],[82,115,82,116],[82,117,82,118],[82,177,82,178],[82,155,82,156],[82,157,82,158],[82,159,82,160],[82,161,82,162],[81,41,81,42],[81,43,81,44],[81,45,81,46],[81,47,81,48],[82,97,82,98],[82,99,82,100],[82,101,82,102],[81,21,81,22],[81,23,81,24],[81,25,81,26],[81,27,81,28],[81,101,81,102],[80,101,80,102],[80,89,80,90],[80,91,80,92],[80,93,80,94],[80,95,80,96],[80,97,80,98],[80,99,80,100],[80,77,80,78],[80,79,80,80],[80,81,80,82],[82,35,82,36],[82,37,82,38],[82,39,82,40],[82,41,82,42],[82,87,82,88],[82,89,82,90],[82,67,82,68],[82,69,82,70],[82,47,82,48],[82,49,82,50],[82,103,82,104],[82,105,82,106],[82,83,82,84],[82,85,82,86],[2,1,2,6],[4,1,4,6],[5,1,5,6],[6,1,6,6],[7,1,7,6],[8,1,8,6],[9,1,9,6],[10,1,10,6],[11,1,11,6],[82,91,82,92],[82,93,82,94],[82,71,82,72],[82,73,82,74],[82,75,82,76],[82,77,82,78],[82,79,82,80],[82,81,82,82],[82,59,82,60],[81,31,81,32],[81,33,81,34],[81,35,81,36],[81,37,81,38],[81,39,81,40],[81,11,81,12],[81,13,81,14],[81,15,81,16],[81,17,81,18],[81,19,81,20],[82,51,82,52],[82,53,82,54],[82,55,82,56],[82,57,82,58],[82,95,82,96],[82,43,82,44],[82,45,82,46],[82,23,82,24],[82,25,82,26],[82,27,82,28],[82,29,82,30],[82,31,82,32],[82,33,82,34],[63,1,63,6],[64,1,64,6],[65,1,65,6],[66,1,66,6],[67,1,67,6],[81,53,81,54],[81,55,81,56],[81,57,81,58],[81,59,81,60],[81,61,81,62],[81,63,81,64],[81,65,81,66],[81,67,81,68],[81,69,81,70],[81,71,81,72],[81,73,81,74],[80,53,80,54],[80,55,80,56],[80,57,80,58],[60,1,60,6],[81,91,81,92],[81,93,81,94],[81,49,81,50],[81,51,81,52],[81,29,81,30],[81,185,81,186],[81,187,81,188],[81,189,81,190],[81,191,81,192],[82,11,82,12],[82,13,82,14],[82,15,82,16],[82,17,82,18],[82,19,82,20],[82,21,82,22],[81,173,81,174],[81,175,81,176],[81,177,81,178],[81,179,81,180],[81,181,81,182],[81,183,81,184],[81,161,81,162],[81,163,81,164],[81,165,81,166],[81,167,81,168],[81,169,81,170],[81,171,81,172],[81,149,81,150],[81,151,81,152],[81,153,81,154],[81,155,81,156],[81,157,81,158],[81,159,81,160],[81,137,81,138],[81,75,81,76],[81,89,81,90],[81,133,81,134],[80,147,80,148],[80,125,80,126],[80,127,80,128],[80,129,80,130],[80,131,80,132],[80,133,80,134],[80,135,80,136],[80,113,80,114],[80,115,80,116],[80,117,80,118],[80,119,80,120],[80,121,80,122],[80,123,80,124],[80,103,80,104],[80,105,80,106],[80,107,80,108],[81,135,81,136],[81,113,81,114],[81,115,81,116],[81,117,81,118],[81,119,81,120],[81,121,81,122],[81,123,81,124],[81,105,81,106],[81,95,81,96],[81,107,81,108],[81,109,81,110],[81,111,81,112],[81,139,81,140],[81,141,81,142],[81,143,81,144],[81,145,81,146],[81,147,81,148],[81,125,81,126],[81,127,81,128],[81,129,81,130],[81,131,81,132],[81,103,81,104],[81,97,81,98],[81,99,81,100],[81,77,81,78],[81,79,81,80],[81,81,81,82],[81,83,81,84],[81,85,81,86],[81,87,81,88],[80,189,80,190],[80,191,80,192],[80,173,80,174],[80,175,80,176],[80,177,80,178],[80,179,80,180],[80,181,80,182],[80,183,80,184],[80,161,80,162],[80,163,80,164],[80,165,80,166],[80,167,80,168],[80,169,80,170],[80,171,80,172],[80,149,80,150],[80,151,80,152],[80,153,80,154],[80,155,80,156],[80,157,80,158],[80,159,80,160],[80,109,80,110],[80,111,80,112],[80,185,80,186],[80,187,80,188],[80,137,80,138],[80,139,80,140],[80,141,80,142],[80,143,80,144],[80,145,80,146],[80,83,80,84],[80,85,80,86],[80,87,80,88],[80,65,80,66],[80,67,80,68],[80,69,80,70],[80,71,80,72],[80,73,80,74],[80,75,80,76],[80,59,80,60],[80,61,80,62],[80,63,80,64],[80,41,80,42],[80,43,80,44],[80,45,80,46],[80,47,80,48],[80,49,80,50],[80,51,80,52],[80,29,80,30],[80,31,80,32],[80,33,80,34],[80,35,80,36],[80,37,80,38],[80,39,80,40],[79,191,79,192],[80,11,80,12],[80,13,80,14],[80,15,80,16],[80,17,80,18],[80,19,80,20],[80,21,80,22],[80,23,80,24],[80,25,80,26],[80,27,80,28],[79,179,79,180],[79,181,79,182],[79,183,79,184],[79,185,79,186],[79,187,79,188],[79,189,79,190],[79,167,79,168],[79,169,79,170],[79,171,79,172],[79,173,79,174],[79,175,79,176],[79,177,79,178],[79,155,79,156],[79,157,79,158],[79,159,79,160],[79,161,79,162],[79,163,79,164],[79,165,79,166],[79,143,79,144],[79,145,79,146],[79,147,79,148],[79,149,79,150],[79,151,79,152],[79,153,79,154],[79,131,79,132],[79,133,79,134],[79,135,79,136],[79,137,79,138],[79,139,79,140],[79,141,79,142],[79,119,79,120],[79,121,79,122],[79,123,79,124],[79,125,79,126],[79,127,79,128],[79,129,79,130],[79,107,79,108],[79,109,79,110],[79,111,79,112],[79,113,79,114],[79,115,79,116],[79,117,79,118],[79,95,79,96],[79,97,79,98],[79,99,79,100],[79,101,79,102],[79,103,79,104],[79,105,79,106],[79,83,79,84],[79,85,79,86],[79,87,79,88],[79,89,79,90],[79,91,79,92],[79,93,79,94],[79,71,79,72],[79,73,79,74],[79,75,79,76],[79,77,79,78],[79,79,79,80],[79,81,79,82],[79,59,79,60],[79,61,79,62],[79,63,79,64],[79,65,79,66],[79,67,79,68],[79,69,79,70],[79,47,79,48],[79,49,79,50],[79,51,79,52],[79,53,79,54],[79,55,79,56],[79,57,79,58],[79,35,79,36],[79,37,79,38],[79,39,79,40],[79,41,79,42],[79,43,79,44],[79,45,79,46],[79,23,79,24],[79,25,79,26],[79,27,79,28],[79,29,79,30],[79,31,79,32],[79,33,79,34],[78,185,78,186],[78,187,78,188],[78,189,78,190],[78,191,78,192],[79,11,79,12],[79,13,79,14],[79,15,79,16],[79,17,79,18],[79,19,79,20],[79,21,79,22],[78,173,78,174],[78,175,78,176],[78,177,78,178],[78,179,78,180],[78,181,78,182],[78,183,78,184],[78,161,78,162],[78,163,78,164],[78,165,78,166],[78,167,78,168],[78,169,78,170],[78,171,78,172],[78,149,78,150],[78,151,78,152],[78,153,78,154],[78,155,78,156],[78,157,78,158],[78,159,78,160],[78,137,78,138],[78,139,78,140],[78,141,78,142],[78,143,78,144],[78,145,78,146],[78,147,78,148],[78,125,78,126],[78,127,78,128],[78,129,78,130],[78,131,78,132],[78,133,78,134],[78,135,78,136],[78,113,78,114],[78,115,78,116],[78,117,78,118],[78,119,78,120],[78,121,78,122],[78,123,78,124],[78,101,78,102],[78,103,78,104],[78,105,78,106],[78,107,78,108],[78,109,78,110],[78,111,78,112],[78,89,78,90],[78,91,78,92],[78,93,78,94],[78,95,78,96],[78,97,78,98],[78,99,78,100],[78,77,78,78],[78,79,78,80],[78,81,78,82],[78,83,78,84],[78,85,78,86],[78,87,78,88],[78,65,78,66],[78,67,78,68],[78,69,78,70],[78,71,78,72],[78,73,78,74],[78,75,78,76],[78,53,78,54],[78,55,78,56],[78,57,78,58],[78,59,78,60],[78,61,78,62],[78,63,78,64],[78,41,78,42],[78,43,78,44],[78,45,78,46],[78,47,78,48],[78,49,78,50],[78,51,78,52],[78,29,78,30],[78,31,78,32],[78,33,78,34],[78,35,78,36],[78,37,78,38],[78,39,78,40],[75,191,75,192],[78,11,78,12],[78,13,78,14],[78,15,78,16],[78,17,78,18],[78,19,78,20],[78,21,78,22],[78,23,78,24],[78,25,78,26],[78,27,78,28],[75,179,75,180],[75,181,75,182],[75,183,75,184],[75,185,75,186],[75,187,75,188],[75,189,75,190],[75,167,75,168],[75,169,75,170],[75,171,75,172],[75,173,75,174],[75,95,75,96],[75,97,75,98],[75,99,75,100],[75,101,75,102],[75,103,75,104],[75,105,75,106],[75,175,75,176],[75,177,75,178],[75,155,75,156],[75,157,75,158],[75,159,75,160],[75,161,75,162],[75,163,75,164],[75,165,75,166],[75,143,75,144],[75,145,75,146],[75,147,75,148],[75,149,75,150],[75,151,75,152],[75,153,75,154],[75,131,75,132],[75,133,75,134],[75,135,75,136],[75,137,75,138],[75,139,75,140],[75,141,75,142],[73,143,73,144],[73,145,73,146],[73,147,73,148],[73,149,73,150],[73,151,73,152],[73,125,73,126],[73,127,73,128],[73,129,73,130],[73,107,73,108],[73,109,73,110],[73,111,73,112],[73,113,73,114],[73,115,73,116],[73,117,73,118],[75,119,75,120],[73,103,73,104],[73,105,73,106],[75,121,75,122],[75,123,75,124],[75,125,75,126],[75,127,75,128],[75,129,75,130],[75,107,75,108],[75,109,75,110],[75,111,75,112],[75,113,75,114],[75,115,75,116],[75,117,75,118],[73,153,73,154],[73,131,73,132],[75,47,75,48],[75,49,75,50],[75,51,75,52],[75,53,75,54],[75,55,75,56],[75,57,75,58],[75,35,75,36],[75,37,75,38],[75,39,75,40],[75,41,75,42],[75,43,75,44],[75,45,75,46],[75,83,75,84],[75,85,75,86],[75,87,75,88],[75,89,75,90],[75,91,75,92],[75,93,75,94],[75,71,75,72],[75,73,75,74],[75,75,75,76],[75,77,75,78],[75,79,75,80],[75,81,75,82],[75,59,75,60],[73,139,73,140],[73,141,73,142],[73,119,73,120],[73,121,73,122],[73,123,73,124],[73,191,73,192],[73,179,73,180],[73,181,73,182],[73,183,73,184],[73,185,73,186],[73,187,73,188],[73,189,73,190],[73,167,73,168],[73,169,73,170],[73,171,73,172],[73,173,73,174],[73,175,73,176],[73,177,73,178],[73,155,73,156],[73,157,73,158],[73,159,73,160],[73,161,73,162],[73,163,73,164],[73,165,73,166],[75,11,75,12],[75,13,75,14],[75,15,75,16],[75,17,75,18],[75,19,75,20],[75,21,75,22],[75,23,75,24],[75,25,75,26],[75,27,75,28],[75,29,75,30],[75,31,75,32],[75,33,75,34],[75,61,75,62],[75,63,75,64],[75,65,75,66],[75,67,75,68],[75,69,75,70],[73,83,73,84],[73,85,73,86],[73,87,73,88],[73,89,73,90],[73,91,73,92],[73,93,73,94],[73,71,73,72],[73,73,73,74],[73,75,73,76],[73,77,73,78],[73,79,73,80],[73,81,73,82],[73,133,73,134],[73,135,73,136],[73,137,73,138],[73,69,73,70],[73,47,73,48],[73,49,73,50],[73,51,73,52],[73,53,73,54],[73,55,73,56],[73,57,73,58],[73,35,73,36],[73,37,73,38],[73,39,73,40],[73,41,73,42],[73,43,73,44],[73,45,73,46],[73,95,73,96],[73,97,73,98],[73,99,73,100],[73,101,73,102],[73,33,73,34],[72,185,72,186],[72,187,72,188],[72,189,72,190],[72,191,72,192],[73,11,73,12],[73,13,73,14],[73,15,73,16],[73,17,73,18],[73,19,73,20],[73,21,73,22],[72,173,72,174],[72,175,72,176],[72,177,72,178],[72,179,72,180],[72,181,72,182],[72,183,72,184],[72,161,72,162],[72,163,72,164],[72,165,72,166],[72,167,72,168],[72,169,72,170],[72,171,72,172],[72,149,72,150],[72,151,72,152],[72,153,72,154],[72,155,72,156],[73,59,73,60],[73,61,73,62],[73,63,73,64],[73,65,73,66],[73,67,73,68],[72,157,72,158],[72,159,72,160],[72,137,72,138],[72,139,72,140],[72,141,72,142],[72,143,72,144],[72,145,72,146],[72,147,72,148],[72,125,72,126],[72,127,72,128],[72,129,72,130],[72,131,72,132],[72,133,72,134],[72,135,72,136],[72,113,72,114],[72,115,72,116],[72,117,72,118],[72,119,72,120],[72,121,72,122],[72,123,72,124],[72,103,72,104],[72,105,72,106],[72,107,72,108],[72,109,72,110],[72,111,72,112],[72,89,72,90],[72,91,72,92],[72,93,72,94],[72,95,72,96],[72,97,72,98],[72,99,72,100],[72,77,72,78],[72,79,72,80],[72,81,72,82],[72,83,72,84],[72,85,72,86],[72,87,72,88],[72,69,72,70],[72,71,72,72],[72,73,72,74],[72,75,72,76],[72,53,72,54],[72,55,72,56],[72,57,72,58],[72,59,72,60],[72,61,72,62],[72,63,72,64],[72,41,72,42],[72,43,72,44],[72,45,72,46],[72,47,72,48],[72,49,72,50],[72,51,72,52],[72,101,72,102],[72,33,72,34],[72,35,72,36],[72,37,72,38],[72,39,72,40],[71,191,71,192],[72,11,72,12],[72,13,72,14],[72,15,72,16],[72,17,72,18],[72,19,72,20],[72,21,72,22],[72,23,72,24],[72,25,72,26],[72,27,72,28],[71,179,71,180],[71,181,71,182],[71,183,71,184],[71,185,71,186],[71,187,71,188],[71,189,71,190],[71,167,71,168],[71,169,71,170],[71,171,71,172],[71,173,71,174],[71,175,71,176],[71,177,71,178],[71,155,71,156],[71,157,71,158],[71,159,71,160],[71,161,71,162],[72,65,72,66],[72,67,72,68],[71,163,71,164],[71,165,71,166],[71,143,71,144],[71,145,71,146],[71,147,71,148],[71,149,71,150],[71,151,71,152],[71,153,71,154],[71,131,71,132],[71,133,71,134],[71,135,71,136],[71,137,71,138],[71,139,71,140],[71,141,71,142],[71,119,71,120],[71,121,71,122],[71,123,71,124],[71,125,71,126],[71,127,71,128],[71,129,71,130],[71,107,71,108],[71,109,71,110],[71,111,71,112],[71,113,71,114],[71,115,71,116],[71,117,71,118],[71,95,71,96],[71,97,71,98],[71,99,71,100],[71,101,71,102],[71,103,71,104],[71,105,71,106],[71,83,71,84],[71,85,71,86],[71,87,71,88],[71,89,71,90],[71,91,71,92],[71,93,71,94],[71,71,71,72],[71,73,71,74],[71,75,71,76],[71,77,71,78],[71,79,71,80],[71,81,71,82],[71,59,71,60],[71,61,71,62],[71,63,71,64],[71,65,71,66],[71,67,71,68],[71,69,71,70],[71,47,71,48],[71,49,71,50],[71,51,71,52],[71,53,71,54],[71,55,71,56],[71,57,71,58],[71,35,71,36],[71,37,71,38],[71,39,71,40],[71,41,71,42],[71,43,71,44],[71,45,71,46],[71,23,71,24],[71,25,71,26],[71,27,71,28],[71,29,71,30],[71,31,71,32],[71,33,71,34],[71,11,71,12],[71,13,71,14],[71,15,71,16],[71,17,71,18],[71,19,71,20],[71,21,71,22],[68,181,68,182],[68,183,68,184],[68,185,68,186],[68,187,68,188],[68,189,68,190],[68,133,68,134],[68,135,68,136],[68,137,68,138],[68,139,68,140],[68,141,68,142],[68,143,68,144],[68,121,68,122],[68,123,68,124],[68,125,68,126],[68,127,68,128],[68,129,68,130],[68,131,68,132],[68,109,68,110],[68,111,68,112],[68,113,68,114],[68,79,68,80],[68,81,68,82],[68,83,68,84],[68,191,68,192],[68,169,68,170],[68,171,68,172],[68,173,68,174],[68,175,68,176],[68,177,68,178],[68,179,68,180],[68,157,68,158],[68,159,68,160],[68,161,68,162],[68,163,68,164],[68,165,68,166],[68,167,68,168],[68,145,68,146],[68,147,68,148],[68,149,68,150],[68,151,68,152],[68,153,68,154],[68,155,68,156],[68,69,68,70],[68,71,68,72],[68,49,68,50],[68,51,68,52],[68,53,68,54],[68,55,68,56],[68,57,68,58],[68,59,68,60],[68,37,68,38],[68,39,68,40],[68,41,68,42],[68,43,68,44],[68,45,68,46],[68,47,68,48],[68,115,68,116],[68,117,68,118],[68,119,68,120],[68,97,68,98],[68,99,68,100],[68,101,68,102],[68,103,68,104],[68,105,68,106],[68,107,68,108],[68,85,68,86],[68,87,68,88],[68,89,68,90],[68,91,68,92],[68,93,68,94],[68,95,68,96],[68,73,68,74],[68,75,68,76],[68,77,68,78],[68,33,68,34],[68,35,68,36],[48,191,48,192],[57,10,57,15],[57,16,57,17],[68,11,68,12],[68,13,68,14],[68,15,68,16],[68,17,68,18],[68,19,68,20],[68,21,68,22],[68,23,68,24],[48,179,48,180],[48,181,48,182],[48,183,48,184],[48,185,48,186],[48,187,48,188],[48,189,48,190],[48,167,48,168],[48,169,48,170],[48,171,48,172],[48,173,48,174],[48,175,48,176],[48,177,48,178],[48,155,48,156],[48,157,48,158],[48,159,48,160],[48,161,48,162],[68,61,68,62],[68,63,68,64],[68,65,68,66],[68,67,68,68],[48,163,48,164],[48,165,48,166],[48,143,48,144],[48,145,48,146],[48,147,48,148],[48,149,48,150],[48,151,48,152],[48,153,48,154],[48,131,48,132],[48,133,48,134]],"merged_total":1513,"flags":["merged_cut"]}
[]
[null,"Navigation",null,null,null,null,null,null,{"$f":"openingScreenTitle","v":"FHWA Tool for Operations Benefit/Cost (TOPS-BC):  Version 4.0"}]
[null,"Back",null,null,null,null,null,null,null,"PURPOSE:  Estimate Lifecycle Costs of TSM&O Strategies"]
[null,"OPENING SCREEN"]
[null,"GENERAL TOOL OVERVIEW",null,null,null,null,null,null,null,null,"WORK AREA 1 - ESTIMATE AVERAGE ANNUAL COST"]
[null,"WHAT'S NEW"]
[null,"LIST OF ALL WORKSHEETS",null,null,null,null,null,null,null,null,"Ramp Metering - Traffic Actuated"]
[null,"1) ESTIMATE COSTS"]
[null,"Cost Default Matrix",null,null,null,null,null,null,"Equipment",null,null,null,null,null,null,null,"Useful Life",null,"Capital / Replacement Costs (Total)",null,"O&M Costs (Annual)",null,"Annualized Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Iterative Model Run Overview"]
[null,"Cost Template",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Title","Factor",null,"Result"]
[null,"Traveler Information"]
[null,"En-Route Traveler Information"]
[null,"Pre-Trip Traveler Information",null,null,null,null,null,null,"Basic Infrastructure Equipment"]
[null,"Traffic Signal Systems (TSS)",null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!L66","v":"TMC Hardware for Freeway Control"},null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!M66","v":5},{"$f":"'Cost Default Matrix'!N66","v":18000},null,{"$f":"'Cost Default Matrix'!O66","v":1600},null,6500]
[null,"Preset Timing",null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!L67","v":"TMC Software/Integration"},null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!M67","v":5},{"$f":"'Cost Default Matrix'!N67","v":77000},null,{"$f":"'Cost Default Matrix'!O67","v":0},null,{"$f":"IF(R15>0,S15/R15+U15,U15)","v":15400}]
[null,"Traffic Actuated Timing",null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!L68","v":"Labor"},null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!M68","v":0},{"$f":"'Cost Default Matrix'!N68","v":0},null,{"$f":"'Cost Default Matrix'!O68","v":56000},null,56000]
[null,"Central Control ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"`"]
[null,"Transit Signal Priority",null,null,null,null,null,null,null,"TOTAL Infrastructure Cost",null,null,null,null,null,null,null,null,{"$f":"SUM(S12:T17)","v":95000},null,{"$f":"SUM(U12:V17)","v":57600},null,{"$f":"SUM(W12:X17)","v":77900}]
[null,"Ramp Metering "]
[null,"Central Control",null,null,null,null,null,null,"Incremental Deployment Equipment (per Ramp Location)"]
[4,"Traffic Actuated",null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!L69","v":"Ramp Meter (Signal, Controller)"},null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!M69","v":10},{"$f":"'Cost Default Matrix'!N69","v":30000},null,{"$f":"'Cost Default Matrix'!O69","v":1900},null,{"$f":"IF(R21>0,S21/R21+U21,U21)","v":4900}]
[null,"Preset Timing",null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!L70","v":"Loop Detectors (2)"},null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!M70","v":10},{"$f":"'Cost Default Matrix'!N70","v":20000},null,{"$f":"'Cost Default Matrix'!O70","v":480},null,2480]
[null,"Freight Strategies",null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!L71","v":"Communication Line"},null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!M71","v":5},{"$f":"'Cost Default Matrix'!N71","v":770},null,{"$f":"'Cost Default Matrix'!O71","v":260},null,414]
[null,"Truck Only Lanes"]
[null,"Compliance",null,null,null,null,null,null,null,"TOTAL Incremental Cost",null,null,null,null,null,null,null,null,{"$f":"SUM(S19:T24)","v":50770},null,{"$f":"SUM(U19:V24)","v":2640},null,{"$f":"SUM(W19:X24)","v":7794}]
[null,"Truck Parking and Reservation Systems"]
[null,"Climbing Lanes",null,null,null,null,null,null,"INPUT",null,"Enter Number of Infrastructure Deployments ",null,null,null,null,null,null,null,null,null,null,null,{"$f":"$R$27*$W$18","v":0}]
[null,"Off Hours Delivery"]
[null,"Active Traffic Management",null,null,null,null,null,null,"INPUT",null,"Enter Number of Incremental Deployments",null,null,null,null,null,null,null,null,null,null,null,{"$f":"$R$29*$W$25","v":0}]
[null,"Variable Speed Limits"]
[null,"Part-Time Shoulder Use",null,null,null,null,null,null,"INPUT",null,"Enter Year of Deployment"]
[null,"Other Strategies"]
[null,"Traffic Incident Management",null,null,null,null,null,null,null,null,"Average Annual Cost",null,null,null,null,null,null,null,null,null,null,null,{"$f":"W27+W29","v":0}]
[null,"Travel Demand Management"]
[null,"HOT Lanes",null,null,null,null,null,null,null,null,"Levelized Costs (Used for Benefit Cost Ratio Calculation)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Q58*(IF($R$56>0,$R$56,$S$56))*(1+(IF($R$56>0,$R$56,$S$56)))^(IF($R$52>0,$R$52,$S$52)))/((1+(IF($R$56>0,$R$56,$S$56)))^(IF($R$52>0,$R$52,$S$52))-1)","v":0}]
[null,"Road Weather Management"]
[null,"Work Zone Management"]
[null,"Shared Use Mobility",null,null,null,null,null,null,{"$f":"openingScreenTitle","v":"FHWA Tool for Operations Benefit/Cost (TOPS-BC):  Version 4.0"}]
[null,"Costs Summary",null,null,null,null,null,null,null,"PURPOSE:  Estimate Lifecycle Costs of TSM&O Strategies"]
[null,"2) ESTIMATE BENEFITS",null,null,null,null,null,null,null,null,"WORK AREA 2 - PROJECT STREAM OF COSTS AND ESTIMATE NET PRESENT VALUE"]
[null,"Parameters"]
[null,"Strategy Default Impacts",null,null,null,null,null,null,{"$f":"K7","v":"Ramp Metering - Traffic Actuated"}]
[null,"Benefit Template"]
[null,"Arterial Strategies",null,null,null,null,null,null,null,null,null,2013,null,{"$f":"L44+1","v":2014},null,{"$f":"N44+1","v":2015},null,{"$f":"P44+1","v":2016},null,{"$f":"R44+1","v":2017},null,{"$f":"T44+1","v":2018},null,{"$f":"V44+1","v":2019},null,{"$f":"X44+1","v":2020},null,{"$f":"Z44+1","v":2021},null,{"$f":"AB44+1","v":2022},null,{"$f":"AD44+1","v":2023},null,{"$f":"AF44+1","v":2024},null,{"$f":"AH44+1","v":2025},null,{"$f":"AJ44+1","v":2026},null,{"$f":"AL44+1","v":2027},null,{"$f":"AN44+1","v":2028},null,{"$f":"AP44+1","v":2029},null,{"$f":"AR44+1","v":2030},null,{"$f":"AT44+1","v":2031},null,{"$f":"AV44+1","v":2032},null,{"$f":"AX44+1","v":2033},null,{"$f":"AZ44+1","v":2034},null,{"$f":"BB44+1","v":2035},null,{"$f":"BD44+1","v":2036},null,{"$f":"BF44+1","v":2037},null,{"$f":"BH44+1","v":2038},null,{"$f":"BJ44+1","v":2039},null,{"$f":"BL44+1","v":2040},null,{"$f":"BN44+1","v":2041},null,{"$f":"BP44+1","v":2042},null,{"$f":"BR44+1","v":2043},null,{"$f":"BT44+1","v":2044},null,{"$f":"BV44+1","v":2045},null,{"$f":"BX44+1","v":2046},null,{"$f":"BZ44+1","v":2047},null,{"$f":"CB44+1","v":2048},null,{"$f":"CD44+1","v":2049},null,{"$f":"CF44+1","v":2050},null,{"$f":"CH44+1","v":2051},null,{"$f":"CJ44+1","v":2052},null,{"$f":"CL44+1","v":2053},null,{"$f":"CN44+1","v":2054},null,{"$f":"CP44+1","v":2055},null,{"$f":"CR44+1","v":2056},null,{"$f":"CT44+1","v":2057},null,{"$f":"CV44+1","v":2058},null,{"$f":"CX44+1","v":2059},null,{"$f":"CZ44+1","v":2060},null,{"$f":"DB44+1","v":2061},null,{"$f":"DD44+1","v":2062},null,{"$f":"DF44+1","v":2063},null,{"$f":"DH44+1","v":2064},null,{"$f":"DJ44+1","v":2065},null,{"$f":"DL44+1","v":2066},null,{"$f":"DN44+1","v":2067},null,{"$f":"DP44+1","v":2068},null,{"$f":"DR44+1","v":2069},null,{"$f":"DT44+1","v":2070},null,{"$f":"DV44+1","v":2071},null,{"$f":"DX44+1","v":2072},null,{"$f":"DZ44+1","v":2073},null,{"$f":"EB44+1","v":2074},null,{"$f":"ED44+1","v":2075},null,{"$f":"EF44+1","v":2076},null,{"$f":"EH44+1","v":2077},null,{"$f":"EJ44+1","v":2078},null,{"$f":"EL44+1","v":2079},null,{"$f":"EN44+1","v":2080},null,{"$f":"EP44+1","v":2081},null,{"$f":"ER44+1","v":2082},null,{"$f":"ET44+1","v":2083},null,{"$f":"EV44+1","v":2084},null,{"$f":"EX44+1","v":2085},null,{"$f":"EZ44+1","v":2086},null,{"$f":"FB44+1","v":2087},null,{"$f":"FD44+1","v":2088},null,{"$f":"FF44+1","v":2089},null,{"$f":"FH44+1","v":2090},null,{"$f":"FJ44+1","v":2091},null,{"$f":"FL44+1","v":2092},null,{"$f":"FN44+1","v":2093},null,{"$f":"FP44+1","v":2094},null,{"$f":"FR44+1","v":2095},null,{"$f":"FT44+1","v":2096},null,{"$f":"FV44+1","v":2097},null,{"$f":"FX44+1","v":2098},null,{"$f":"FZ44+1","v":2099},null,{"$f":"GB44+1","v":2100},null,{"$f":"GD44+1","v":2101},null,{"$f":"GF44+1","v":2102},null,{"$f":"GH44+1","v":2103}]
[null,"Traffic Signal Control",null,null,null,null,null,null,"Cost Item"]
[null,"Freeway Strategies",null,null,null,null,null,null,"Infrastructure Costs ",null,null,{"$f":"L76","v":0},null,{"$f":"N76","v":0},null,{"$f":"P76","v":0},null,{"$f":"R76","v":0},null,{"$f":"T76","v":0},null,{"$f":"V76","v":0},null,{"$f":"X76","v":0},null,{"$f":"Z76","v":0},null,{"$f":"AB76","v":0},null,{"$f":"AD76","v":0},null,{"$f":"AF76","v":0},null,{"$f":"AH76","v":0},null,{"$f":"AJ76","v":0},null,{"$f":"AL76","v":0},null,{"$f":"AN76","v":0},null,{"$f":"AP76","v":0},null,{"$f":"AR76","v":0},null,{"$f":"AT76","v":0},null,{"$f":"AV76","v":0},null,{"$f":"AX76","v":0},null,{"$f":"AZ76","v":0},null,{"$f":"BB76","v":0},null,{"$f":"BD76","v":0},null,{"$f":"BF76","v":0},null,{"$f":"BH76","v":0},null,{"$f":"BJ76","v":0},null,{"$f":"BL76","v":0},null,{"$f":"BN76","v":0},null,{"$f":"BP76","v":0},null,{"$f":"BR76","v":0},null,{"$f":"BT76","v":0},null,{"$f":"BV76","v":0},null,{"$f":"BX76","v":0},null,{"$f":"BZ76","v":0},null,{"$f":"CB76","v":0},null,{"$f":"CD76","v":0},null,{"$f":"CF76","v":0},null,{"$f":"CH76","v":0},null,{"$f":"CJ76","v":0},null,{"$f":"CL76","v":0},null,{"$f":"CN76","v":0},null,{"$f":"CP76","v":0},null,{"$f":"CR76","v":0},null,{"$f":"CT76","v":0},null,{"$f":"CV76","v":0},null,{"$f":"CX76","v":0},null,{"$f":"CZ76","v":0},null,{"$f":"DB76","v":0},null,{"$f":"DD76","v":0},null,{"$f":"DF76","v":0},null,{"$f":"DH76","v":0},null,{"$f":"DJ76","v":0},null,{"$f":"DL76","v":0},null,{"$f":"DN76","v":0},null,{"$f":"DP76","v":0},null,{"$f":"DR76","v":0},null,{"$f":"DT76","v":0},null,{"$f":"DV76","v":0},null,{"$f":"DX76","v":0},null,{"$f":"DZ76","v":0},null,{"$f":"EB76","v":0},null,{"$f":"ED76","v":0},null,{"$f":"EF76","v":0},null,{"$f":"EH76","v":0},null,{"$f":"EJ76","v":0},null,{"$f":"EL76","v":0},null,{"$f":"EN76","v":0},null,{"$f":"EP76","v":0},null,{"$f":"ER76","v":0},null,{"$f":"ET76","v":0},null,{"$f":"EV76","v":0},null,{"$f":"EX76","v":0},null,{"$f":"EZ76","v":0},null,{"$f":"FB76","v":0},null,{"$f":"FD76","v":0},null,{"$f":"FF76","v":0},null,{"$f":"FH76","v":0},null,{"$f":"FJ76","v":0},null,{"$f":"FL76","v":0},null,{"$f":"FN76","v":0},null,{"$f":"FP76","v":0},null,{"$f":"FR76","v":0},null,{"$f":"FT76","v":0},null,{"$f":"FV76","v":0},null,{"$f":"FX76","v":0},null,{"$f":"FZ76","v":0},null,{"$f":"GB76","v":0},null,{"$f":"GD76","v":0},null,{"$f":"GF76","v":0},null,{"$f":"GH76","v":0},null,{"$f":"GJ76","v":0}]
[null,"Ramp Metering",null,null,null,null,null,null,"Incremental Costs",null,null,{"$f":"L83","v":0},null,{"$f":"N83","v":0},null,{"$f":"P83","v":0},null,{"$f":"R83","v":0},null,{"$f":"T83","v":0},null,{"$f":"V83","v":0},null,{"$f":"X83","v":0},null,{"$f":"Z83","v":0},null,{"$f":"AB83","v":0},null,{"$f":"AD83","v":0},null,{"$f":"AF83","v":0},null,{"$f":"AH83","v":0},null,{"$f":"AJ83","v":0},null,{"$f":"AL83","v":0},null,{"$f":"AN83","v":0},null,{"$f":"AP83","v":0},null,{"$f":"AR83","v":0},null,{"$f":"AT83","v":0},null,{"$f":"AV83","v":0},null,{"$f":"AX83","v":0},null,{"$f":"AZ83","v":0},null,{"$f":"BB83","v":0},null,{"$f":"BD83","v":0},null,{"$f":"BF83","v":0},null,{"$f":"BH83","v":0},null,{"$f":"BJ83","v":0},null,{"$f":"BL83","v":0},null,{"$f":"BN83","v":0},null,{"$f":"BP83","v":0},null,{"$f":"BR83","v":0},null,{"$f":"BT83","v":0},null,{"$f":"BV83","v":0},null,{"$f":"BX83","v":0},null,{"$f":"BZ83","v":0},null,{"$f":"CB83","v":0},null,{"$f":"CD83","v":0},null,{"$f":"CF83","v":0},null,{"$f":"CH83","v":0},null,{"$f":"CJ83","v":0},null,{"$f":"CL83","v":0},null,{"$f":"CN83","v":0},null,{"$f":"CP83","v":0},null,{"$f":"CR83","v":0},null,{"$f":"CT83","v":0},null,{"$f":"CV83","v":0},null,{"$f":"CX83","v":0},null,{"$f":"CZ83","v":0},null,{"$f":"DB83","v":0},null,{"$f":"DD83","v":0},null,{"$f":"DF83","v":0},null,{"$f":"DH83","v":0},null,{"$f":"DJ83","v":0},null,{"$f":"DL83","v":0},null,{"$f":"DN83","v":0},null,{"$f":"DP83","v":0},null,{"$f":"DR83","v":0},null,{"$f":"DT83","v":0},null,{"$f":"DV83","v":0},null,{"$f":"DX83","v":0},null,{"$f":"DZ83","v":0},null,{"$f":"EB83","v":0},null,{"$f":"ED83","v":0},null,{"$f":"EF83","v":0},null,{"$f":"EH83","v":0},null,{"$f":"EJ83","v":0},null,{"$f":"EL83","v":0},null,{"$f":"EN83","v":0},null,{"$f":"EP83","v":0},null,{"$f":"ER83","v":0},null,{"$f":"ET83","v":0},null,{"$f":"EV83","v":0},null,{"$f":"EX83","v":0},null,{"$f":"EZ83","v":0},null,{"$f":"FB83","v":0},null,{"$f":"FD83","v":0},null,{"$f":"FF83","v":0},null,{"$f":"FH83","v":0},null,{"$f":"FJ83","v":0},null,{"$f":"FL83","v":0},null,{"$f":"FN83","v":0},null,{"$f":"FP83","v":0},null,{"$f":"FR83","v":0},null,{"$f":"FT83","v":0},null,{"$f":"FV83","v":0},null,{"$f":"FX83","v":0},null,{"$f":"FZ83","v":0},null,{"$f":"GB83","v":0},null,{"$f":"GD83","v":0},null,{"$f":"GF83","v":0},null,{"$f":"GH83","v":0},null,{"$f":"GJ83","v":0}]
[null,"Traffic Incident Management",null,null,null,null,null,null,"Total Annual Cost",null,null,{"$f":"SUM(L46:M47)","v":0},null,{"$f":"SUM(N46:O47)","v":0},null,{"$f":"SUM(P46:Q47)","v":0},null,{"$f":"SUM(R46:S47)","v":0},null,{"$f":"SUM(T46:U47)","v":0},null,{"$f":"SUM(V46:W47)","v":0},null,{"$f":"SUM(X46:Y47)","v":0},null,{"$f":"SUM(Z46:AA47)","v":0},null,{"$f":"SUM(AB46:AC47)","v":0},null,{"$f":"SUM(AD46:AE47)","v":0},null,{"$f":"SUM(AF46:AG47)","v":0},null,{"$f":"SUM(AH46:AI47)","v":0},null,{"$f":"SUM(AJ46:AK47)","v":0},null,{"$f":"SUM(AL46:AM47)","v":0},null,{"$f":"SUM(AN46:AO47)","v":0},null,{"$f":"SUM(AP46:AQ47)","v":0},null,{"$f":"SUM(AR46:AS47)","v":0},null,{"$f":"SUM(AT46:AU47)","v":0},null,{"$f":"SUM(AV46:AW47)","v":0},null,{"$f":"SUM(AX46:AY47)","v":0},null,{"$f":"SUM(AZ46:BA47)","v":0},null,{"$f":"SUM(BB46:BC47)","v":0},null,{"$f":"SUM(BD46:BE47)","v":0},null,{"$f":"SUM(BF46:BG47)","v":0},null,{"$f":"SUM(BH46:BI47)","v":0},null,{"$f":"SUM(BJ46:BK47)","v":0},null,{"$f":"SUM(BL46:BM47)","v":0},null,{"$f":"SUM(BN46:BO47)","v":0},null,{"$f":"SUM(BP46:BQ47)","v":0},null,{"$f":"SUM(BR46:BS47)","v":0},null,{"$f":"SUM(BT46:BU47)","v":0},null,{"$f":"SUM(BV46:BW47)","v":0},null,{"$f":"SUM(BX46:BY47)","v":0},null,{"$f":"SUM(BZ46:CA47)","v":0},null,{"$f":"SUM(CB46:CC47)","v":0},null,{"$f":"SUM(CD46:CE47)","v":0},null,{"$f":"SUM(CF46:CG47)","v":0},null,{"$f":"SUM(CH46:CI47)","v":0},null,{"$f":"SUM(CJ46:CK47)","v":0},null,{"$f":"SUM(CL46:CM47)","v":0},null,{"$f":"SUM(CN46:CO47)","v":0},null,{"$f":"SUM(CP46:CQ47)","v":0},null,{"$f":"SUM(CR46:CS47)","v":0},null,{"$f":"SUM(CT46:CU47)","v":0},null,{"$f":"SUM(CV46:CW47)","v":0},null,{"$f":"SUM(CX46:CY47)","v":0},null,{"$f":"SUM(CZ46:DA47)","v":0},null,{"$f":"SUM(DB46:DC47)","v":0},null,{"$f":"SUM(DD46:DE47)","v":0},null,{"$f":"SUM(DF46:DG47)","v":0},null,{"$f":"SUM(DH46:DI47)","v":0},null,{"$f":"SUM(DJ46:DK47)","v":0},null,{"$f":"SUM(DL46:DM47)","v":0},null,{"$f":"SUM(DN46:DO47)","v":0},null,{"$f":"SUM(DP46:DQ47)","v":0},null,{"$f":"SUM(DR46:DS47)","v":0},null,{"$f":"SUM(DT46:DU47)","v":0},null,{"$f":"SUM(DV46:DW47)","v":0},null,{"$f":"SUM(DX46:DY47)","v":0},null,{"$f":"SUM(DZ46:EA47)","v":0},null,{"$f":"SUM(EB46:EC47)","v":0},null,{"$f":"SUM(ED46:EE47)","v":0},null,{"$f":"SUM(EF46:EG47)","v":0},null,{"$f":"SUM(EH46:EI47)","v":0},null,{"$f":"SUM(EJ46:EK47)","v":0},null,{"$f":"SUM(EL46:EM47)","v":0},null,{"$f":"SUM(EN46:EO47)","v":0},null,{"$f":"SUM(EP46:EQ47)","v":0},null,{"$f":"SUM(ER46:ES47)","v":0},null,{"$f":"SUM(ET46:EU47)","v":0},null,{"$f":"SUM(EV46:EW47)","v":0},null,{"$f":"SUM(EX46:EY47)","v":0},null,{"$f":"SUM(EZ46:FA47)","v":0},null,{"$f":"SUM(FB46:FC47)","v":0},null,{"$f":"SUM(FD46:FE47)","v":0},null,{"$f":"SUM(FF46:FG47)","v":0},null,{"$f":"SUM(FH46:FI47)","v":0},null,{"$f":"SUM(FJ46:FK47)","v":0},null,{"$f":"SUM(FL46:FM47)","v":0},null,{"$f":"SUM(FN46:FO47)","v":0},null,{"$f":"SUM(FP46:FQ47)","v":0},null,{"$f":"SUM(FR46:FS47)","v":0},null,{"$f":"SUM(FT46:FU47)","v":0},null,{"$f":"SUM(FV46:FW47)","v":0},null,{"$f":"SUM(FX46:FY47)","v":0},null,{"$f":"SUM(FZ46:GA47)","v":0},null,{"$f":"SUM(GB46:GC47)","v":0},null,{"$f":"SUM(GD46:GE47)","v":0},null,{"$f":"SUM(GF46:GG47)","v":0},null,{"$f":"SUM(GH46:GI47)","v":0},null,{"$f":"SUM(GJ46:GK47)","v":0}]
[null,"Traveler Information",null,null,null,null,null,null,"Cumulative Cost",null,null,{"$f":"L48","v":0},null,{"$f":"L49+N48","v":0},null,{"$f":"N49+P48","v":0},null,{"$f":"P49+R48","v":0},null,{"$f":"R49+T48","v":0},null,{"$f":"T49+V48","v":0},null,{"$f":"V49+X48","v":0},null,{"$f":"X49+Z48","v":0},null,{"$f":"Z49+AB48","v":0},null,{"$f":"AB49+AD48","v":0},null,{"$f":"AD49+AF48","v":0},null,{"$f":"AF49+AH48","v":0},null,{"$f":"AH49+AJ48","v":0},null,{"$f":"AJ49+AL48","v":0},null,{"$f":"AL49+AN48","v":0},null,{"$f":"AN49+AP48","v":0},null,{"$f":"AP49+AR48","v":0},null,{"$f":"AR49+AT48","v":0},null,{"$f":"AT49+AV48","v":0},null,{"$f":"AV49+AX48","v":0},null,{"$f":"AX49+AZ48","v":0},null,{"$f":"AZ49+BB48","v":0},null,{"$f":"BB49+BD48","v":0},null,{"$f":"BD49+BF48","v":0},null,{"$f":"BF49+BH48","v":0},null,{"$f":"BH49+BJ48","v":0},null,{"$f":"BJ49+BL48","v":0},null,{"$f":"BL49+BN48","v":0},null,{"$f":"BN49+BP48","v":0},null,{"$f":"BP49+BR48","v":0},null,{"$f":"BR49+BT48","v":0},null,{"$f":"BT49+BV48","v":0},null,{"$f":"BV49+BX48","v":0},null,{"$f":"BX49+BZ48","v":0},null,{"$f":"BZ49+CB48","v":0},null,{"$f":"CB49+CD48","v":0},null,{"$f":"CD49+CF48","v":0},null,{"$f":"CF49+CH48","v":0},null,{"$f":"CH49+CJ48","v":0},null,{"$f":"CJ49+CL48","v":0},null,{"$f":"CL49+CN48","v":0},null,{"$f":"CN49+CP48","v":0},null,{"$f":"CP49+CR48","v":0},null,{"$f":"CR49+CT48","v":0},null,{"$f":"CT49+CV48","v":0},null,{"$f":"CV49+CX48","v":0},null,{"$f":"CX49+CZ48","v":0},null,{"$f":"CZ49+DB48","v":0},null,{"$f":"DB49+DD48","v":0},null,{"$f":"DD49+DF48","v":0},null,{"$f":"DF49+DH48","v":0},null,{"$f":"DH49+DJ48","v":0},null,{"$f":"DJ49+DL48","v":0},null,{"$f":"DL49+DN48","v":0},null,{"$f":"DN49+DP48","v":0},null,{"$f":"DP49+DR48","v":0},null,{"$f":"DR49+DT48","v":0},null,{"$f":"DT49+DV48","v":0},null,{"$f":"DV49+DX48","v":0},null,{"$f":"DX49+DZ48","v":0},null,{"$f":"DZ49+EB48","v":0},null,{"$f":"EB49+ED48","v":0},null,{"$f":"ED49+EF48","v":0},null,{"$f":"EF49+EH48","v":0},null,{"$f":"EH49+EJ48","v":0},null,{"$f":"EJ49+EL48","v":0},null,{"$f":"EL49+EN48","v":0},null,{"$f":"EN49+EP48","v":0},null,{"$f":"EP49+ER48","v":0},null,{"$f":"ER49+ET48","v":0},null,{"$f":"ET49+EV48","v":0},null,{"$f":"EV49+EX48","v":0},null,{"$f":"EX49+EZ48","v":0},null,{"$f":"EZ49+FB48","v":0},null,{"$f":"FB49+FD48","v":0},null,{"$f":"FD49+FF48","v":0},null,{"$f":"FF49+FH48","v":0},null,{"$f":"FH49+FJ48","v":0},null,{"$f":"FJ49+FL48","v":0},null,{"$f":"FL49+FN48","v":0},null,{"$f":"FN49+FP48","v":0},null,{"$f":"FP49+FR48","v":0},null,{"$f":"FR49+FT48","v":0},null,{"$f":"FT49+FV48","v":0},null,{"$f":"FV49+FX48","v":0},null,{"$f":"FX49+FZ48","v":0},null,{"$f":"FZ49+GB48","v":0},null,{"$f":"GB49+GD48","v":0},null,{"$f":"GD49+GF48","v":0},null,{"$f":"GF49+GH48","v":0},null,{"$f":"GH49+GJ48","v":0}]
[null,"En-Route Traveler Information"]
[null,"Pre-Trip Traveler Information"]
[null,"Freight Strategies and Systems",null,null,null,null,null,null,"INPUT",null,"Enter Number of Years in the Analysis Time Horizon ",null,null,null,null,null,null,null,20,"Source:   TIGER Grant Application Recommendations"]
[null,"Truck Only Lanes"]
[null,"Compliance",null,null,null,null,null,null,"INPUT",null,"Enter the Beginning Year of the Analysis",null,null,null,null,null,null,null,2019]
[null,"Truck Parking and Reservation Systems"]
[null,"Climbing Lanes",null,null,null,null,null,null,"INPUT ",null,"Enter Discount Rate",null,null,null,null,null,null,null,{"$f":"Parameters!$P$27","v":7.0000000000000007E-2},"Source:  Office of Management and Budget"]
[null,"Off Hours Delivery"]
[null,"Active Traffic Management",null,null,null,null,null,null,null,null,"NET PRESENT VALUE OF COSTS",null,null,null,null,null,{"$f":"(NPV(IF($R$56>0,$R$56,$S$56),INDIRECT(ADDRESS(ROW(R48),((IF($R$54>0,$R$54,$S$54))-2012)*2+(COLUMN($L$48)))):INDIRECT(ADDRESS(ROW($R$48),((IF($R$54>0,$R$54,$S$54)+((IF($R$52>0,$R$52,$S$52))*2)-1)-IF($R$54>0,$R$54,$S$54)+COLUMN(INDIRECT(ADDRESS(ROW($L$48),((IF($R$54>0,$R$54,$S$54)-2012)*2))))+COLUMN($L$48))))))+(VALUE(INDIRECT(ADDRESS(ROW(R48),((IF($R$54>0,$R$54,$S$54))-2012)*2+(COLUMN($J$48))))))","v":0}]
[null,"Variable Speed Limits",null,null,null,null,null,null,null,null,null,{"$f":"IF(R54>0,R54,S54)","v":2019},"TO ",{"$f":"IF(R52>0, R52+L59,S52+L59)","v":2039}]
[null,"Part-Time Shoulder Use"]
[null,"Other Strategies"]
[null,"HOT Lanes"]
[null,"Travel Demand Management"]
[null,"Road Weather Management"]
[null,"Work Zone Management"]
[null,"Shared Use Mobility"]
[null,"3) MY DEPLOYMENTS",null,null,null,null,null,null,"WORKING CALCULATIONS SHEET -- DO NOT MODIFY VALUES IN THIS SECTION"]
[null,"4) RESULTS TEMPLATE"]
[null,null,null,null,null,null,null,null,null,"Cost Item",null,2013,null,{"$f":"L69+1","v":2014},null,{"$f":"N69+1","v":2015},null,{"$f":"P69+1","v":2016},null,{"$f":"R69+1","v":2017},null,{"$f":"T69+1","v":2018},null,{"$f":"V69+1","v":2019},null,{"$f":"X69+1","v":2020},null,{"$f":"Z69+1","v":2021},null,{"$f":"AB69+1","v":2022},null,{"$f":"AD69+1","v":2023},null,{"$f":"AF69+1","v":2024},null,{"$f":"AH69+1","v":2025},null,{"$f":"AJ69+1","v":2026},null,{"$f":"AL69+1","v":2027},null,{"$f":"AN69+1","v":2028},null,{"$f":"AP69+1","v":2029},null,{"$f":"AR69+1","v":2030},null,{"$f":"AT69+1","v":2031},null,{"$f":"AV69+1","v":2032},null,{"$f":"AX69+1","v":2033},null,{"$f":"AZ69+1","v":2034},null,{"$f":"BB69+1","v":2035},null,{"$f":"BD69+1","v":2036},null,{"$f":"BF69+1","v":2037},null,{"$f":"BH69+1","v":2038},null,{"$f":"BJ69+1","v":2039},null,{"$f":"BL69+1","v":2040},null,{"$f":"BN69+1","v":2041},null,{"$f":"BP69+1","v":2042},null,{"$f":"BR69+1","v":2043},null,{"$f":"BT69+1","v":2044},null,{"$f":"BV69+1","v":2045},null,{"$f":"BX69+1","v":2046},null,{"$f":"BZ69+1","v":2047},null,{"$f":"CB69+1","v":2048},null,{"$f":"CD69+1","v":2049},null,{"$f":"CF69+1","v":2050},null,{"$f":"CH69+1","v":2051},null,{"$f":"CJ69+1","v":2052},null,{"$f":"CL69+1","v":2053},null,{"$f":"CN69+1","v":2054},null,{"$f":"CP69+1","v":2055},null,{"$f":"CR69+1","v":2056},null,{"$f":"CT69+1","v":2057},null,{"$f":"CV69+1","v":2058},null,{"$f":"CX69+1","v":2059},null,{"$f":"CZ69+1","v":2060},null,{"$f":"DB69+1","v":2061},null,{"$f":"DD69+1","v":2062},null,{"$f":"DF69+1","v":2063},null,{"$f":"DH69+1","v":2064},null,{"$f":"DJ69+1","v":2065},null,{"$f":"DL69+1","v":2066},null,{"$f":"DN69+1","v":2067},null,{"$f":"DP69+1","v":2068},null,{"$f":"DR69+1","v":2069},null,{"$f":"DT69+1","v":2070},null,{"$f":"DV69+1","v":2071},null,{"$f":"DX69+1","v":2072},null,{"$f":"DZ69+1","v":2073},null,{"$f":"EB69+1","v":2074},null,{"$f":"ED69+1","v":2075},null,{"$f":"EF69+1","v":2076},null,{"$f":"EH69+1","v":2077},null,{"$f":"EJ69+1","v":2078},null,{"$f":"EL69+1","v":2079},null,{"$f":"EN69+1","v":2080},null,{"$f":"EP69+1","v":2081},null,{"$f":"ER69+1","v":2082},null,{"$f":"ET69+1","v":2083},null,{"$f":"EV69+1","v":2084},null,{"$f":"EX69+1","v":2085},null,{"$f":"EZ69+1","v":2086},null,{"$f":"FB69+1","v":2087},null,{"$f":"FD69+1","v":2088},null,{"$f":"FF69+1","v":2089},null,{"$f":"FH69+1","v":2090},null,{"$f":"FJ69+1","v":2091},null,{"$f":"FL69+1","v":2092},null,{"$f":"FN69+1","v":2093},null,{"$f":"FP69+1","v":2094},null,{"$f":"FR69+1","v":2095},null,{"$f":"FT69+1","v":2096},null,{"$f":"FV69+1","v":2097},null,{"$f":"FX69+1","v":2098},null,{"$f":"FZ69+1","v":2099},null,{"$f":"GB69+1","v":2100},null,{"$f":"GD69+1","v":2101},null,{"$f":"GF69+1","v":2102},null,{"$f":"GH69+1","v":2103}]
[]
[null,null,null,null,null,null,null,null,"Basic Infrastructure Equipment"]
[null,null,null,null,null,null,null,null,null,{"$f":"J14","v":"TMC Hardware for Freeway Control"},null,{"$f":"IF(L$69<$R$31,0,IF($R14>0,IF(0=MOD(L$69-$R$31,$R14),$S14+$U14,$U14),IF(L$69>($R$31-1),$U14,0))*$R$27)","v":0},null,{"$f":"IF(N$69<$R$31,0,IF($R14>0,IF(0=MOD(N$69-$R$31,$R14),$S14+$U14,$U14),IF(N$69>($R$31-1),$U14,0))*$R$27)","v":0},null,{"$f":"IF(P$69<$R$31,0,IF($R14>0,IF(0=MOD(P$69-$R$31,$R14),$S14+$U14,$U14),IF(P$69>($R$31-1),$U14,0))*$R$27)","v":0},null,{"$f":"IF(R$69<$R$31,0,IF($R14>0,IF(0=MOD(R$69-$R$31,$R14),$S14+$U14,$U14),IF(R$69>($R$31-1),$U14,0))*$R$27)","v":0},null,{"$f":"IF(T$69<$R$31,0,IF($R14>0,IF(0=MOD(T$69-$R$31,$R14),$S14+$U14,$U14),IF(T$69>($R$31-1),$U14,0))*$R$27)","v":0},null,{"$f":"IF(V$69<$R$31,0,IF($R14>0,IF(0=MOD(V$69-$R$31,$R14),$S14+$U14,$U14),IF(V$69>($R$31-1),$U14,0))*$R$27)","v":0},null,{"$f":"IF(X$69<$R$31,0,IF($R14>0,IF(0=MOD(X$69-$R$31,$R14),$S14+$U14,$U14),IF(X$69>($R$31-1),$U14,0))*$R$27)","v":0},null,{"$f":"IF(Z$69<$R$31,0,IF($R14>0,IF(0=MOD(Z$69-$R$31,$R14),$S14+$U14,$U14),IF(Z$69>($R$31-1),$U14,0))*$R$27)","v":0},null,{"$f":"IF(AB$69<$R$31,0,IF($R14>0,IF(0=MOD(AB$69-$R$31,$R14),$S14+$U14,$U14),IF(AB$69>($R$31-1),$U14,0))*$R$27)","v":0},null,{"$f":"IF(AD$69<$R$31,0,IF($R14>0,IF(0=MOD(AD$69-$R$31,$R14),$S14+$U14,$U14),IF(AD$69>($R$31-1),$U14,0))*$R$27)","v":0},null,{"$f":"IF(AF$69<$R$31,0,IF($R14>0,IF(0=MOD(AF$69-$R$31,$R14),$S14+$U14,$U14),IF(AF$69>($R$31-1),$U14,0))*$R$27)","v":0},null,{"$f":"IF(AH$69<$R$31,0,IF($R14>0,IF(0=MOD(AH$69-$R$31,$R14),$S14+$U14,$U14),IF(AH$69>($R$31-1),$U14,0))*$R$27)","v":0},null,{"$f":"IF(AJ$69<$R$31,0,IF($R14>0,IF(0=MOD(AJ$69-$R$31,$R14),$S14+$U14,$U14),IF(AJ$69>($R$31-1),$U14,0))*$R$27)","v":0},null,{"$f":"IF(AL$69<$R$31,0,IF($R14>0,IF(0=MOD(AL$69-$R$31,$R14),$S14+$U14,$U14),IF(AL$69>($R$31-1),$U14,0))*$R$27)","v":0},null,{"$f":"IF(AN$69<$R$31,0,IF($R14>0,IF(0=MOD(AN$69-$R$31,$R14),$S14+$U14,$U14),IF(AN$69>($R$31-1),$U14,0))*$R$27)","v":0},null,{"$f":"IF(AP$69<$R$31,0,IF($R14>0,IF(0=MOD(AP$69-$R$31,$R14),$S14+$U14,$U14),IF(AP$69>($R$31-1),$U14,0))*$R$27)","v":0},null,{"$f":"IF(AR$69<$R$31,0,IF($R14>0,IF(0=MOD(AR$69-$R$31,$R14),$S14+$U14,$U14),IF(AR$69>($R$31-1),$U14,0))*$R$27)","v":0},null,{"$f":"IF(AT$69<$R$31,0,IF($R14>0,IF(0=MOD(AT$69-$R$31,$R14),$S14+$U14,$U14),IF(AT$69>($R$31-1),$U14,0))*$R$27)","v":0},null,{"$f":"IF(AV$69<$R$31,0,IF($R14>0,IF(0=MOD(AV$69-$R$31,$R14),$S14+$U14,$U14),IF(AV$69>($R$31-1),$U14,0))*$R$27)","v":0},null,{"$f":"IF(AX$69<$R$31,0,IF($R14>0,IF(0=MOD(AX$69-$R$31,$R14),$S14+$U14,$U14),IF(AX$69>($R$31-1),$U14,0))*$R$27)","v":0},null,{"$f":"IF(AZ$69<$R$31,0,IF($R14>0,IF(0=MOD(AZ$69-$R$31,$R14),$S14+$U14,$U14),IF(AZ$69>($R$31-1),$U14,0))*$R$27)","v":0},null,{"$f":"IF(BB$69<$R$31,0,IF($R14>0,IF(0=MOD(BB$69-$R$31,$R14),$S14+$U14,$U14),IF(BB$69>($R$31-1),$U14,0))*$R$27)","v":0},null,{"$f":"IF(BD$69<$R$31,0,IF($R14>0,IF(0=MOD(BD$69-$R$31,$R14),$S14+$U14,$U14),IF(BD$69>($R$31-1),$U14,0))*$R$27)","v":0},null,{"$f":"IF(BF$69<$R$31,0,IF($R14>0,IF(0=MOD(BF$69-$R$31,$R14),$S14+$U14,$U14),IF(BF$69>($R$31-1),$U14,0))*$R$27)","v":0},null,{"$f":"IF(BH$69<$R$31,0,IF($R14>0,IF(0=MOD(BH$69-$R$31,$R14),$S14+$U14,$U14),IF(BH$69>($R$31-1),$U14,0))*$R$27)","v":0},null,{"$f":"IF(BJ$69<$R$31,0,IF($R14>0,IF(0=MOD(BJ$69-$R$31,$R14),$S14+$U14,$U14),IF(BJ$69>($R$31-1),$U14,0))*$R$27)","v":0},null,{"$f":"IF(BL$69<$R$31,0,IF($R14>0,IF(0=MOD(BL$69-$R$31,$R14),$S14+$U14,$U14),IF(BL$69>($R$31-1),$U14,0))*$R$27)","v":0},null,{"$f":"IF(BN$69<$R$31,0,IF($R14>0,IF(0=MOD(BN$69-$R$31,$R14),$S14+$U14,$U14),IF(BN$69>($R$31-1),$U14,0))*$R$27)","v":0},null,{"$f":"IF(BP$69<$R$31,0,IF($R14>0,IF(0=MOD(BP$69-$R$31,$R14),$S14+$U14,$U14),IF(BP$69>($R$31-1),$U14,0))*$R$27)","v":0},null,{"$f":"IF(BR$69<$R$31,0,IF($R14>0,IF(0=MOD(BR$69-$R$31,$R14),$S14+$U14,$U14),IF(BR$69>($R$31-1),$U14,0))*$R$27)","v":0},null,{"$f":"IF(BT$69<$R$31,0,IF($R14>0,IF(0=MOD(BT$69-$R$31,$R14),$S14+$U14,$U14),IF(BT$69>($R$31-1),$U14,0))*$R$27)","v":0},null,{"$f":"IF(BV$69<$R$31,0,IF($R14>0,IF(0=MOD(BV$69-$R$31,$R14),$S14+$U14,$U14),IF(BV$69>($R$31-1),$U14,0))*$R$27)","v":0},null,{"$f":"IF(BX$69<$R$31,0,IF($R14>0,IF(0=MOD(BX$69-$R$31,$R14),$S14+$U14,$U14),IF(BX$69>($R$31-1),$U14,0))*$R$27)","v":0},null,{"$f":"IF(BZ$69<$R$31,0,IF($R14>0,IF(0=MOD(BZ$69-$R$31,$R14),$S14+$U14,$U14),IF(BZ$69>($R$31-1),$U14,0))*$R$27)","v":0},null,{"$f":"IF(CB$69<$R$31,0,IF($R14>0,IF(0=MOD(CB$69-$R$31,$R14),$S14+$U14,$U14),IF(CB$69>($R$31-1),$U14,0))*$R$27)","v":0},null,{"$f":"IF(CD$69<$R$31,0,IF($R14>0,IF(0=MOD(CD$69-$R$31,$R14),$S14+$U14,$U14),IF(CD$69>($R$31-1),$U14,0))*$R$27)","v":0},null,{"$f":"IF(CF$69<$R$31,0,IF($R14>0,IF(0=MOD(CF$69-$R$31,$R14),$S14+$U14,$U14),IF(CF$69>($R$31-1),$U14,0))*$R$27)","v":0},null,{"$f":"IF(CH$69<$R$31,0,IF($R14>0,IF(0=MOD(CH$69-$R$31,$R14),$S14+$U14,$U14),IF(CH$69>($R$31-1),$U14,0))*$R$27)","v":0},null,{"$f":"IF(CJ$69<$R$31,0,IF($R14>0,IF(0=MOD(CJ$69-$R$31,$R14),$S14+$U14,$U14),IF(CJ$69>($R$31-1),$U14,0))*$R$27)","v":0},null,{"$f":"IF(CL$69<$R$31,0,IF($R14>0,IF(0=MOD(CL$69-$R$31,$R14),$S14+$U14,$U14),IF(CL$69>($R$31-1),$U14,0))*$R$27)","v":0},null,{"$f":"IF(CN$69<$R$31,0,IF($R14>0,IF(0=MOD(CN$69-$R$31,$R14),$S14+$U14,$U14),IF(CN$69>($R$31-1),$U14,0))*$R$27)","v":0},null,{"$f":"IF(CP$69<$R$31,0,IF($R14>0,IF(0=MOD(CP$69-$R$31,$R14),$S14+$U14,$U14),IF(CP$69>($R$31-1),$U14,0))*$R$27)","v":0},null,{"$f":"IF(CR$69<$R$31,0,IF($R14>0,IF(0=MOD(CR$69-$R$31,$R14),$S14+$U14,$U14),IF(CR$69>($R$31-1),$U14,0))*$R$27)","v":0},null,{"$f":"IF(CT$69<$R$31,0,IF($R14>0,IF(0=MOD(CT$69-$R$31,$R14),$S14+$U14,$U14),IF(CT$69>($R$31-1),$U14,0))*$R$27)","v":0},null,{"$f":"IF(CV$69<$R$31,0,IF($R14>0,IF(0=MOD(CV$69-$R$31,$R14),$S14+$U14,$U14),IF(CV$69>($R$31-1),$U14,0))*$R$27)","v":0},null,{"$f":"IF(CX$69<$R$31,0,IF($R14>0,IF(0=MOD(CX$69-$R$31,$R14),$S14+$U14,$U14),IF(CX$69>($R$31-1),$U14,0))*$R$27)","v":0},null,{"$f":"IF(CZ$69<$R$31,0,IF($R14>0,IF(0=MOD(CZ$69-$R$31,$R14),$S14+$U14,$U14),IF(CZ$69>($R$31-1),$U14,0))*$R$27)","v":0},null,{"$f":"IF(DB$69<$R$31,0,IF($R14>0,IF(0=MOD(DB$69-$R$31,$R14),$S14+$U14,$U14),IF(DB$69>($R$31-1),$U14,0))*$R$27)","v":0},null,{"$f":"IF(DD$69<$R$31,0,IF($R14>0,IF(0=MOD(DD$69-$R$31,$R14),$S14+$U14,$U14),IF(DD$69>($R$31-1),$U14,0))*$R$27)","v":0},null,{"$f":"IF(DF$69<$R$31,0,IF($R14>0,IF(0=MOD(DF$69-$R$31,$R14),$S14+$U14,$U14),IF(DF$69>($R$31-1),$U14,0))*$R$27)","v":0},null,{"$f":"IF(DH$69<$R$31,0,IF($R14>0,IF(0=MOD(DH$69-$R$31,$R14),$S14+$U14,$U14),IF(DH$69>($R$31-1),$U14,0))*$R$27)","v":0},null,{"$f":"IF(DJ$69<$R$31,0,IF($R14>0,IF(0=MOD(DJ$69-$R$31,$R14),$S14+$U14,$U14),IF(DJ$69>($R$31-1),$U14,0))*$R$27)","v":0},null,{"$f":"IF(DL$69<$R$31,0,IF($R14>0,IF(0=MOD(DL$69-$R$31,$R14),$S14+$U14,$U14),IF(DL$69>($R$31-1),$U14,0))*$R$27)","v":0},null,{"$f":"IF(DN$69<$R$31,0,IF($R14>0,IF(0=MOD(DN$69-$R$31,$R14),$S14+$U14,$U14),IF(DN$69>($R$31-1),$U14,0))*$R$27)","v":0},null,{"$f":"IF(DP$69<$R$31,0,IF($R14>0,IF(0=MOD(DP$69-$R$31,$R14),$S14+$U14,$U14),IF(DP$69>($R$31-1),$U14,0))*$R$27)","v":0},null,{"$f":"IF(DR$69<$R$31,0,IF($R14>0,IF(0=MOD(DR$69-$R$31,$R14),$S14+$U14,$U14),IF(DR$69>($R$31-1),$U14,0))*$R$27)","v":0},null,{"$f":"IF(DT$69<$R$31,0,IF($R14>0,IF(0=MOD(DT$69-$R$31,$R14),$S14+$U14,$U14),IF(DT$69>($R$31-1),$U14,0))*$R$27)","v":0},null,{"$f":"IF(DV$69<$R$31,0,IF($R14>0,IF(0=MOD(DV$69-$R$31,$R14),$S14+$U14,$U14),IF(DV$69>($R$31-1),$U14,0))*$R$27)","v":0},null,{"$f":"IF(DX$69<$R$31,0,IF($R14>0,IF(0=MOD(DX$69-$R$31,$R14),$S14+$U14,$U14),IF(DX$69>($R$31-1),$U14,0))*$R$27)","v":0},null,{"$f":"IF(DZ$69<$R$31,0,IF($R14>0,IF(0=MOD(DZ$69-$R$31,$R14),$S14+$U14,$U14),IF(DZ$69>($R$31-1),$U14,0))*$R$27)","v":0},null,{"$f":"IF(EB$69<$R$31,0,IF($R14>0,IF(0=MOD(EB$69-$R$31,$R14),$S14+$U14,$U14),IF(EB$69>($R$31-1),$U14,0))*$R$27)","v":0},null,{"$f":"IF(ED$69<$R$31,0,IF($R14>0,IF(0=MOD(ED$69-$R$31,$R14),$S14+$U14,$U14),IF(ED$69>($R$31-1),$U14,0))*$R$27)","v":0},null,{"$f":"IF(EF$69<$R$31,0,IF($R14>0,IF(0=MOD(EF$69-$R$31,$R14),$S14+$U14,$U14),IF(EF$69>($R$31-1),$U14,0))*$R$27)","v":0},null,{"$f":"IF(EH$69<$R$31,0,IF($R14>0,IF(0=MOD(EH$69-$R$31,$R14),$S14+$U14,$U14),IF(EH$69>($R$31-1),$U14,0))*$R$27)","v":0},null,{"$f":"IF(EJ$69<$R$31,0,IF($R14>0,IF(0=MOD(EJ$69-$R$31,$R14),$S14+$U14,$U14),IF(EJ$69>($R$31-1),$U14,0))*$R$27)","v":0},null,{"$f":"IF(EL$69<$R$31,0,IF($R14>0,IF(0=MOD(EL$69-$R$31,$R14),$S14+$U14,$U14),IF(EL$69>($R$31-1),$U14,0))*$R$27)","v":0},null,{"$f":"IF(EN$69<$R$31,0,IF($R14>0,IF(0=MOD(EN$69-$R$31,$R14),$S14+$U14,$U14),IF(EN$69>($R$31-1),$U14,0))*$R$27)","v":0},null,{"$f":"IF(EP$69<$R$31,0,IF($R14>0,IF(0=MOD(EP$69-$R$31,$R14),$S14+$U14,$U14),IF(EP$69>($R$31-1),$U14,0))*$R$27)","v":0},null,{"$f":"IF(ER$69<$R$31,0,IF($R14>0,IF(0=MOD(ER$69-$R$31,$R14),$S14+$U14,$U14),IF(ER$69>($R$31-1),$U14,0))*$R$27)","v":0},null,{"$f":"IF(ET$69<$R$31,0,IF($R14>0,IF(0=MOD(ET$69-$R$31,$R14),$S14+$U14,$U14),IF(ET$69>($R$31-1),$U14,0))*$R$27)","v":0},null,{"$f":"IF(EV$69<$R$31,0,IF($R14>0,IF(0=MOD(EV$69-$R$31,$R14),$S14+$U14,$U14),IF(EV$69>($R$31-1),$U14,0))*$R$27)","v":0},null,{"$f":"IF(EX$69<$R$31,0,IF($R14>0,IF(0=MOD(EX$69-$R$31,$R14),$S14+$U14,$U14),IF(EX$69>($R$31-1),$U14,0))*$R$27)","v":0},null,{"$f":"IF(EZ$69<$R$31,0,IF($R14>0,IF(0=MOD(EZ$69-$R$31,$R14),$S14+$U14,$U14),IF(EZ$69>($R$31-1),$U14,0))*$R$27)","v":0},null,{"$f":"IF(FB$69<$R$31,0,IF($R14>0,IF(0=MOD(FB$69-$R$31,$R14),$S14+$U14,$U14),IF(FB$69>($R$31-1),$U14,0))*$R$27)","v":0},null,{"$f":"IF(FD$69<$R$31,0,IF($R14>0,IF(0=MOD(FD$69-$R$31,$R14),$S14+$U14,$U14),IF(FD$69>($R$31-1),$U14,0))*$R$27)","v":0},null,{"$f":"IF(FF$69<$R$31,0,IF($R14>0,IF(0=MOD(FF$69-$R$31,$R14),$S14+$U14,$U14),IF(FF$69>($R$31-1),$U14,0))*$R$27)","v":0},null,{"$f":"IF(FH$69<$R$31,0,IF($R14>0,IF(0=MOD(FH$69-$R$31,$R14),$S14+$U14,$U14),IF(FH$69>($R$31-1),$U14,0))*$R$27)","v":0},null,{"$f":"IF(FJ$69<$R$31,0,IF($R14>0,IF(0=MOD(FJ$69-$R$31,$R14),$S14+$U14,$U14),IF(FJ$69>($R$31-1),$U14,0))*$R$27)","v":0},null,{"$f":"IF(FL$69<$R$31,0,IF($R14>0,IF(0=MOD(FL$69-$R$31,$R14),$S14+$U14,$U14),IF(FL$69>($R$31-1),$U14,0))*$R$27)","v":0},null,{"$f":"IF(FN$69<$R$31,0,IF($R14>0,IF(0=MOD(FN$69-$R$31,$R14),$S14+$U14,$U14),IF(FN$69>($R$31-1),$U14,0))*$R$27)","v":0},null,{"$f":"IF(FP$69<$R$31,0,IF($R14>0,IF(0=MOD(FP$69-$R$31,$R14),$S14+$U14,$U14),IF(FP$69>($R$31-1),$U14,0))*$R$27)","v":0},null,{"$f":"IF(FR$69<$R$31,0,IF($R14>0,IF(0=MOD(FR$69-$R$31,$R14),$S14+$U14,$U14),IF(FR$69>($R$31-1),$U14,0))*$R$27)","v":0},null,{"$f":"IF(FT$69<$R$31,0,IF($R14>0,IF(0=MOD(FT$69-$R$31,$R14),$S14+$U14,$U14),IF(FT$69>($R$31-1),$U14,0))*$R$27)","v":0},null,{"$f":"IF(FV$69<$R$31,0,IF($R14>0,IF(0=MOD(FV$69-$R$31,$R14),$S14+$U14,$U14),IF(FV$69>($R$31-1),$U14,0))*$R$27)","v":0},null,{"$f":"IF(FX$69<$R$31,0,IF($R14>0,IF(0=MOD(FX$69-$R$31,$R14),$S14+$U14,$U14),IF(FX$69>($R$31-1),$U14,0))*$R$27)","v":0},null,{"$f":"IF(FZ$69<$R$31,0,IF($R14>0,IF(0=MOD(FZ$69-$R$31,$R14),$S14+$U14,$U14),IF(FZ$69>($R$31-1),$U14,0))*$R$27)","v":0},null,{"$f":"IF(GB$69<$R$31,0,IF($R14>0,IF(0=MOD(GB$69-$R$31,$R14),$S14+$U14,$U14),IF(GB$69>($R$31-1),$U14,0))*$R$27)","v":0},null,{"$f":"IF(GD$69<$R$31,0,IF($R14>0,IF(0=MOD(GD$69-$R$31,$R14),$S14+$U14,$U14),IF(GD$69>($R$31-1),$U14,0))*$R$27)","v":0},null,{"$f":"IF(GF$69<$R$31,0,IF($R14>0,IF(0=MOD(GF$69-$R$31,$R14),$S14+$U14,$U14),IF(GF$69>($R$31-1),$U14,0))*$R$27)","v":0},null,{"$f":"IF(GH$69<$R$31,0,IF($R14>0,IF(0=MOD(GH$69-$R$31,$R14),$S14+$U14,$U14),IF(GH$69>($R$31-1),$U14,0))*$R$27)","v":0},null,{"$f":"IF(GJ$69<$R$31,0,IF($R14>0,IF(0=MOD(GJ$69-$R$31,$R14),$S14+$U14,$U14),IF(GJ$69>($R$31-1),$U14,0))*$R$27)","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"J15","v":"TMC Software/Integration"},null,{"$f":"IF(L$69<$R$31,0,IF($R15>0,IF(0=MOD(L$69-$R$31,$R15),$S15+$U15,$U15),IF(L$69>($R$31-1),$U15,0))*$R$27)","v":0},null,{"$f":"IF(N$69<$R$31,0,IF($R15>0,IF(0=MOD(N$69-$R$31,$R15),$S15+$U15,$U15),IF(N$69>($R$31-1),$U15,0))*$R$27)","v":0},null,{"$f":"IF(P$69<$R$31,0,IF($R15>0,IF(0=MOD(P$69-$R$31,$R15),$S15+$U15,$U15),IF(P$69>($R$31-1),$U15,0))*$R$27)","v":0},null,{"$f":"IF(R$69<$R$31,0,IF($R15>0,IF(0=MOD(R$69-$R$31,$R15),$S15+$U15,$U15),IF(R$69>($R$31-1),$U15,0))*$R$27)","v":0},null,{"$f":"IF(T$69<$R$31,0,IF($R15>0,IF(0=MOD(T$69-$R$31,$R15),$S15+$U15,$U15),IF(T$69>($R$31-1),$U15,0))*$R$27)","v":0},null,{"$f":"IF(V$69<$R$31,0,IF($R15>0,IF(0=MOD(V$69-$R$31,$R15),$S15+$U15,$U15),IF(V$69>($R$31-1),$U15,0))*$R$27)","v":0},null,{"$f":"IF(X$69<$R$31,0,IF($R15>0,IF(0=MOD(X$69-$R$31,$R15),$S15+$U15,$U15),IF(X$69>($R$31-1),$U15,0))*$R$27)","v":0},null,{"$f":"IF(Z$69<$R$31,0,IF($R15>0,IF(0=MOD(Z$69-$R$31,$R15),$S15+$U15,$U15),IF(Z$69>($R$31-1),$U15,0))*$R$27)","v":0},null,{"$f":"IF(AB$69<$R$31,0,IF($R15>0,IF(0=MOD(AB$69-$R$31,$R15),$S15+$U15,$U15),IF(AB$69>($R$31-1),$U15,0))*$R$27)","v":0},null,{"$f":"IF(AD$69<$R$31,0,IF($R15>0,IF(0=MOD(AD$69-$R$31,$R15),$S15+$U15,$U15),IF(AD$69>($R$31-1),$U15,0))*$R$27)","v":0},null,{"$f":"IF(AF$69<$R$31,0,IF($R15>0,IF(0=MOD(AF$69-$R$31,$R15),$S15+$U15,$U15),IF(AF$69>($R$31-1),$U15,0))*$R$27)","v":0},null,{"$f":"IF(AH$69<$R$31,0,IF($R15>0,IF(0=MOD(AH$69-$R$31,$R15),$S15+$U15,$U15),IF(AH$69>($R$31-1),$U15,0))*$R$27)","v":0},null,{"$f":"IF(AJ$69<$R$31,0,IF($R15>0,IF(0=MOD(AJ$69-$R$31,$R15),$S15+$U15,$U15),IF(AJ$69>($R$31-1),$U15,0))*$R$27)","v":0},null,{"$f":"IF(AL$69<$R$31,0,IF($R15>0,IF(0=MOD(AL$69-$R$31,$R15),$S15+$U15,$U15),IF(AL$69>($R$31-1),$U15,0))*$R$27)","v":0},null,{"$f":"IF(AN$69<$R$31,0,IF($R15>0,IF(0=MOD(AN$69-$R$31,$R15),$S15+$U15,$U15),IF(AN$69>($R$31-1),$U15,0))*$R$27)","v":0},null,{"$f":"IF(AP$69<$R$31,0,IF($R15>0,IF(0=MOD(AP$69-$R$31,$R15),$S15+$U15,$U15),IF(AP$69>($R$31-1),$U15,0))*$R$27)","v":0},null,{"$f":"IF(AR$69<$R$31,0,IF($R15>0,IF(0=MOD(AR$69-$R$31,$R15),$S15+$U15,$U15),IF(AR$69>($R$31-1),$U15,0))*$R$27)","v":0},null,{"$f":"IF(AT$69<$R$31,0,IF($R15>0,IF(0=MOD(AT$69-$R$31,$R15),$S15+$U15,$U15),IF(AT$69>($R$31-1),$U15,0))*$R$27)","v":0},null,{"$f":"IF(AV$69<$R$31,0,IF($R15>0,IF(0=MOD(AV$69-$R$31,$R15),$S15+$U15,$U15),IF(AV$69>($R$31-1),$U15,0))*$R$27)","v":0},null,{"$f":"IF(AX$69<$R$31,0,IF($R15>0,IF(0=MOD(AX$69-$R$31,$R15),$S15+$U15,$U15),IF(AX$69>($R$31-1),$U15,0))*$R$27)","v":0},null,{"$f":"IF(AZ$69<$R$31,0,IF($R15>0,IF(0=MOD(AZ$69-$R$31,$R15),$S15+$U15,$U15),IF(AZ$69>($R$31-1),$U15,0))*$R$27)","v":0},null,{"$f":"IF(BB$69<$R$31,0,IF($R15>0,IF(0=MOD(BB$69-$R$31,$R15),$S15+$U15,$U15),IF(BB$69>($R$31-1),$U15,0))*$R$27)","v":0},null,{"$f":"IF(BD$69<$R$31,0,IF($R15>0,IF(0=MOD(BD$69-$R$31,$R15),$S15+$U15,$U15),IF(BD$69>($R$31-1),$U15,0))*$R$27)","v":0},null,{"$f":"IF(BF$69<$R$31,0,IF($R15>0,IF(0=MOD(BF$69-$R$31,$R15),$S15+$U15,$U15),IF(BF$69>($R$31-1),$U15,0))*$R$27)","v":0},null,{"$f":"IF(BH$69<$R$31,0,IF($R15>0,IF(0=MOD(BH$69-$R$31,$R15),$S15+$U15,$U15),IF(BH$69>($R$31-1),$U15,0))*$R$27)","v":0},null,{"$f":"IF(BJ$69<$R$31,0,IF($R15>0,IF(0=MOD(BJ$69-$R$31,$R15),$S15+$U15,$U15),IF(BJ$69>($R$31-1),$U15,0))*$R$27)","v":0},null,{"$f":"IF(BL$69<$R$31,0,IF($R15>0,IF(0=MOD(BL$69-$R$31,$R15),$S15+$U15,$U15),IF(BL$69>($R$31-1),$U15,0))*$R$27)","v":0},null,{"$f":"IF(BN$69<$R$31,0,IF($R15>0,IF(0=MOD(BN$69-$R$31,$R15),$S15+$U15,$U15),IF(BN$69>($R$31-1),$U15,0))*$R$27)","v":0},null,{"$f":"IF(BP$69<$R$31,0,IF($R15>0,IF(0=MOD(BP$69-$R$31,$R15),$S15+$U15,$U15),IF(BP$69>($R$31-1),$U15,0))*$R$27)","v":0},null,{"$f":"IF(BR$69<$R$31,0,IF($R15>0,IF(0=MOD(BR$69-$R$31,$R15),$S15+$U15,$U15),IF(BR$69>($R$31-1),$U15,0))*$R$27)","v":0},null,{"$f":"IF(BT$69<$R$31,0,IF($R15>0,IF(0=MOD(BT$69-$R$31,$R15),$S15+$U15,$U15),IF(BT$69>($R$31-1),$U15,0))*$R$27)","v":0},null,{"$f":"IF(BV$69<$R$31,0,IF($R15>0,IF(0=MOD(BV$69-$R$31,$R15),$S15+$U15,$U15),IF(BV$69>($R$31-1),$U15,0))*$R$27)","v":0},null,{"$f":"IF(BX$69<$R$31,0,IF($R15>0,IF(0=MOD(BX$69-$R$31,$R15),$S15+$U15,$U15),IF(BX$69>($R$31-1),$U15,0))*$R$27)","v":0},null,{"$f":"IF(BZ$69<$R$31,0,IF($R15>0,IF(0=MOD(BZ$69-$R$31,$R15),$S15+$U15,$U15),IF(BZ$69>($R$31-1),$U15,0))*$R$27)","v":0},null,{"$f":"IF(CB$69<$R$31,0,IF($R15>0,IF(0=MOD(CB$69-$R$31,$R15),$S15+$U15,$U15),IF(CB$69>($R$31-1),$U15,0))*$R$27)","v":0},null,{"$f":"IF(CD$69<$R$31,0,IF($R15>0,IF(0=MOD(CD$69-$R$31,$R15),$S15+$U15,$U15),IF(CD$69>($R$31-1),$U15,0))*$R$27)","v":0},null,{"$f":"IF(CF$69<$R$31,0,IF($R15>0,IF(0=MOD(CF$69-$R$31,$R15),$S15+$U15,$U15),IF(CF$69>($R$31-1),$U15,0))*$R$27)","v":0},null,{"$f":"IF(CH$69<$R$31,0,IF($R15>0,IF(0=MOD(CH$69-$R$31,$R15),$S15+$U15,$U15),IF(CH$69>($R$31-1),$U15,0))*$R$27)","v":0},null,{"$f":"IF(CJ$69<$R$31,0,IF($R15>0,IF(0=MOD(CJ$69-$R$31,$R15),$S15+$U15,$U15),IF(CJ$69>($R$31-1),$U15,0))*$R$27)","v":0},null,{"$f":"IF(CL$69<$R$31,0,IF($R15>0,IF(0=MOD(CL$69-$R$31,$R15),$S15+$U15,$U15),IF(CL$69>($R$31-1),$U15,0))*$R$27)","v":0},null,{"$f":"IF(CN$69<$R$31,0,IF($R15>0,IF(0=MOD(CN$69-$R$31,$R15),$S15+$U15,$U15),IF(CN$69>($R$31-1),$U15,0))*$R$27)","v":0},null,{"$f":"IF(CP$69<$R$31,0,IF($R15>0,IF(0=MOD(CP$69-$R$31,$R15),$S15+$U15,$U15),IF(CP$69>($R$31-1),$U15,0))*$R$27)","v":0},null,{"$f":"IF(CR$69<$R$31,0,IF($R15>0,IF(0=MOD(CR$69-$R$31,$R15),$S15+$U15,$U15),IF(CR$69>($R$31-1),$U15,0))*$R$27)","v":0},null,{"$f":"IF(CT$69<$R$31,0,IF($R15>0,IF(0=MOD(CT$69-$R$31,$R15),$S15+$U15,$U15),IF(CT$69>($R$31-1),$U15,0))*$R$27)","v":0},null,{"$f":"IF(CV$69<$R$31,0,IF($R15>0,IF(0=MOD(CV$69-$R$31,$R15),$S15+$U15,$U15),IF(CV$69>($R$31-1),$U15,0))*$R$27)","v":0},null,{"$f":"IF(CX$69<$R$31,0,IF($R15>0,IF(0=MOD(CX$69-$R$31,$R15),$S15+$U15,$U15),IF(CX$69>($R$31-1),$U15,0))*$R$27)","v":0},null,{"$f":"IF(CZ$69<$R$31,0,IF($R15>0,IF(0=MOD(CZ$69-$R$31,$R15),$S15+$U15,$U15),IF(CZ$69>($R$31-1),$U15,0))*$R$27)","v":0},null,{"$f":"IF(DB$69<$R$31,0,IF($R15>0,IF(0=MOD(DB$69-$R$31,$R15),$S15+$U15,$U15),IF(DB$69>($R$31-1),$U15,0))*$R$27)","v":0},null,{"$f":"IF(DD$69<$R$31,0,IF($R15>0,IF(0=MOD(DD$69-$R$31,$R15),$S15+$U15,$U15),IF(DD$69>($R$31-1),$U15,0))*$R$27)","v":0},null,{"$f":"IF(DF$69<$R$31,0,IF($R15>0,IF(0=MOD(DF$69-$R$31,$R15),$S15+$U15,$U15),IF(DF$69>($R$31-1),$U15,0))*$R$27)","v":0},null,{"$f":"IF(DH$69<$R$31,0,IF($R15>0,IF(0=MOD(DH$69-$R$31,$R15),$S15+$U15,$U15),IF(DH$69>($R$31-1),$U15,0))*$R$27)","v":0},null,{"$f":"IF(DJ$69<$R$31,0,IF($R15>0,IF(0=MOD(DJ$69-$R$31,$R15),$S15+$U15,$U15),IF(DJ$69>($R$31-1),$U15,0))*$R$27)","v":0},null,{"$f":"IF(DL$69<$R$31,0,IF($R15>0,IF(0=MOD(DL$69-$R$31,$R15),$S15+$U15,$U15),IF(DL$69>($R$31-1),$U15,0))*$R$27)","v":0},null,{"$f":"IF(DN$69<$R$31,0,IF($R15>0,IF(0=MOD(DN$69-$R$31,$R15),$S15+$U15,$U15),IF(DN$69>($R$31-1),$U15,0))*$R$27)","v":0},null,{"$f":"IF(DP$69<$R$31,0,IF($R15>0,IF(0=MOD(DP$69-$R$31,$R15),$S15+$U15,$U15),IF(DP$69>($R$31-1),$U15,0))*$R$27)","v":0},null,{"$f":"IF(DR$69<$R$31,0,IF($R15>0,IF(0=MOD(DR$69-$R$31,$R15),$S15+$U15,$U15),IF(DR$69>($R$31-1),$U15,0))*$R$27)","v":0},null,{"$f":"IF(DT$69<$R$31,0,IF($R15>0,IF(0=MOD(DT$69-$R$31,$R15),$S15+$U15,$U15),IF(DT$69>($R$31-1),$U15,0))*$R$27)","v":0},null,{"$f":"IF(DV$69<$R$31,0,IF($R15>0,IF(0=MOD(DV$69-$R$31,$R15),$S15+$U15,$U15),IF(DV$69>($R$31-1),$U15,0))*$R$27)","v":0},null,{"$f":"IF(DX$69<$R$31,0,IF($R15>0,IF(0=MOD(DX$69-$R$31,$R15),$S15+$U15,$U15),IF(DX$69>($R$31-1),$U15,0))*$R$27)","v":0},null,{"$f":"IF(DZ$69<$R$31,0,IF($R15>0,IF(0=MOD(DZ$69-$R$31,$R15),$S15+$U15,$U15),IF(DZ$69>($R$31-1),$U15,0))*$R$27)","v":0},null,{"$f":"IF(EB$69<$R$31,0,IF($R15>0,IF(0=MOD(EB$69-$R$31,$R15),$S15+$U15,$U15),IF(EB$69>($R$31-1),$U15,0))*$R$27)","v":0},null,{"$f":"IF(ED$69<$R$31,0,IF($R15>0,IF(0=MOD(ED$69-$R$31,$R15),$S15+$U15,$U15),IF(ED$69>($R$31-1),$U15,0))*$R$27)","v":0},null,{"$f":"IF(EF$69<$R$31,0,IF($R15>0,IF(0=MOD(EF$69-$R$31,$R15),$S15+$U15,$U15),IF(EF$69>($R$31-1),$U15,0))*$R$27)","v":0},null,{"$f":"IF(EH$69<$R$31,0,IF($R15>0,IF(0=MOD(EH$69-$R$31,$R15),$S15+$U15,$U15),IF(EH$69>($R$31-1),$U15,0))*$R$27)","v":0},null,{"$f":"IF(EJ$69<$R$31,0,IF($R15>0,IF(0=MOD(EJ$69-$R$31,$R15),$S15+$U15,$U15),IF(EJ$69>($R$31-1),$U15,0))*$R$27)","v":0},null,{"$f":"IF(EL$69<$R$31,0,IF($R15>0,IF(0=MOD(EL$69-$R$31,$R15),$S15+$U15,$U15),IF(EL$69>($R$31-1),$U15,0))*$R$27)","v":0},null,{"$f":"IF(EN$69<$R$31,0,IF($R15>0,IF(0=MOD(EN$69-$R$31,$R15),$S15+$U15,$U15),IF(EN$69>($R$31-1),$U15,0))*$R$27)","v":0},null,{"$f":"IF(EP$69<$R$31,0,IF($R15>0,IF(0=MOD(EP$69-$R$31,$R15),$S15+$U15,$U15),IF(EP$69>($R$31-1),$U15,0))*$R$27)","v":0},null,{"$f":"IF(ER$69<$R$31,0,IF($R15>0,IF(0=MOD(ER$69-$R$31,$R15),$S15+$U15,$U15),IF(ER$69>($R$31-1),$U15,0))*$R$27)","v":0},null,{"$f":"IF(ET$69<$R$31,0,IF($R15>0,IF(0=MOD(ET$69-$R$31,$R15),$S15+$U15,$U15),IF(ET$69>($R$31-1),$U15,0))*$R$27)","v":0},null,{"$f":"IF(EV$69<$R$31,0,IF($R15>0,IF(0=MOD(EV$69-$R$31,$R15),$S15+$U15,$U15),IF(EV$69>($R$31-1),$U15,0))*$R$27)","v":0},null,{"$f":"IF(EX$69<$R$31,0,IF($R15>0,IF(0=MOD(EX$69-$R$31,$R15),$S15+$U15,$U15),IF(EX$69>($R$31-1),$U15,0))*$R$27)","v":0},null,{"$f":"IF(EZ$69<$R$31,0,IF($R15>0,IF(0=MOD(EZ$69-$R$31,$R15),$S15+$U15,$U15),IF(EZ$69>($R$31-1),$U15,0))*$R$27)","v":0},null,{"$f":"IF(FB$69<$R$31,0,IF($R15>0,IF(0=MOD(FB$69-$R$31,$R15),$S15+$U15,$U15),IF(FB$69>($R$31-1),$U15,0))*$R$27)","v":0},null,{"$f":"IF(FD$69<$R$31,0,IF($R15>0,IF(0=MOD(FD$69-$R$31,$R15),$S15+$U15,$U15),IF(FD$69>($R$31-1),$U15,0))*$R$27)","v":0},null,{"$f":"IF(FF$69<$R$31,0,IF($R15>0,IF(0=MOD(FF$69-$R$31,$R15),$S15+$U15,$U15),IF(FF$69>($R$31-1),$U15,0))*$R$27)","v":0},null,{"$f":"IF(FH$69<$R$31,0,IF($R15>0,IF(0=MOD(FH$69-$R$31,$R15),$S15+$U15,$U15),IF(FH$69>($R$31-1),$U15,0))*$R$27)","v":0},null,{"$f":"IF(FJ$69<$R$31,0,IF($R15>0,IF(0=MOD(FJ$69-$R$31,$R15),$S15+$U15,$U15),IF(FJ$69>($R$31-1),$U15,0))*$R$27)","v":0},null,{"$f":"IF(FL$69<$R$31,0,IF($R15>0,IF(0=MOD(FL$69-$R$31,$R15),$S15+$U15,$U15),IF(FL$69>($R$31-1),$U15,0))*$R$27)","v":0},null,{"$f":"IF(FN$69<$R$31,0,IF($R15>0,IF(0=MOD(FN$69-$R$31,$R15),$S15+$U15,$U15),IF(FN$69>($R$31-1),$U15,0))*$R$27)","v":0},null,{"$f":"IF(FP$69<$R$31,0,IF($R15>0,IF(0=MOD(FP$69-$R$31,$R15),$S15+$U15,$U15),IF(FP$69>($R$31-1),$U15,0))*$R$27)","v":0},null,{"$f":"IF(FR$69<$R$31,0,IF($R15>0,IF(0=MOD(FR$69-$R$31,$R15),$S15+$U15,$U15),IF(FR$69>($R$31-1),$U15,0))*$R$27)","v":0},null,{"$f":"IF(FT$69<$R$31,0,IF($R15>0,IF(0=MOD(FT$69-$R$31,$R15),$S15+$U15,$U15),IF(FT$69>($R$31-1),$U15,0))*$R$27)","v":0},null,{"$f":"IF(FV$69<$R$31,0,IF($R15>0,IF(0=MOD(FV$69-$R$31,$R15),$S15+$U15,$U15),IF(FV$69>($R$31-1),$U15,0))*$R$27)","v":0},null,{"$f":"IF(FX$69<$R$31,0,IF($R15>0,IF(0=MOD(FX$69-$R$31,$R15),$S15+$U15,$U15),IF(FX$69>($R$31-1),$U15,0))*$R$27)","v":0},null,{"$f":"IF(FZ$69<$R$31,0,IF($R15>0,IF(0=MOD(FZ$69-$R$31,$R15),$S15+$U15,$U15),IF(FZ$69>($R$31-1),$U15,0))*$R$27)","v":0},null,{"$f":"IF(GB$69<$R$31,0,IF($R15>0,IF(0=MOD(GB$69-$R$31,$R15),$S15+$U15,$U15),IF(GB$69>($R$31-1),$U15,0))*$R$27)","v":0},null,{"$f":"IF(GD$69<$R$31,0,IF($R15>0,IF(0=MOD(GD$69-$R$31,$R15),$S15+$U15,$U15),IF(GD$69>($R$31-1),$U15,0))*$R$27)","v":0},null,{"$f":"IF(GF$69<$R$31,0,IF($R15>0,IF(0=MOD(GF$69-$R$31,$R15),$S15+$U15,$U15),IF(GF$69>($R$31-1),$U15,0))*$R$27)","v":0},null,{"$f":"IF(GH$69<$R$31,0,IF($R15>0,IF(0=MOD(GH$69-$R$31,$R15),$S15+$U15,$U15),IF(GH$69>($R$31-1),$U15,0))*$R$27)","v":0},null,{"$f":"IF(GJ$69<$R$31,0,IF($R15>0,IF(0=MOD(GJ$69-$R$31,$R15),$S15+$U15,$U15),IF(GJ$69>($R$31-1),$U15,0))*$R$27)","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"J16","v":"Labor"},null,{"$f":"IF(L$69<$R$31,0,IF($R16>0,IF(0=MOD(L$69-$R$31,$R16),$S16+$U16,$U16),IF(L$69>($R$31-1),$U16,0))*$R$27)","v":0},null,{"$f":"IF(N$69<$R$31,0,IF($R16>0,IF(0=MOD(N$69-$R$31,$R16),$S16+$U16,$U16),IF(N$69>($R$31-1),$U16,0))*$R$27)","v":0},null,{"$f":"IF(P$69<$R$31,0,IF($R16>0,IF(0=MOD(P$69-$R$31,$R16),$S16+$U16,$U16),IF(P$69>($R$31-1),$U16,0))*$R$27)","v":0},null,{"$f":"IF(R$69<$R$31,0,IF($R16>0,IF(0=MOD(R$69-$R$31,$R16),$S16+$U16,$U16),IF(R$69>($R$31-1),$U16,0))*$R$27)","v":0},null,{"$f":"IF(T$69<$R$31,0,IF($R16>0,IF(0=MOD(T$69-$R$31,$R16),$S16+$U16,$U16),IF(T$69>($R$31-1),$U16,0))*$R$27)","v":0},null,{"$f":"IF(V$69<$R$31,0,IF($R16>0,IF(0=MOD(V$69-$R$31,$R16),$S16+$U16,$U16),IF(V$69>($R$31-1),$U16,0))*$R$27)","v":0},null,{"$f":"IF(X$69<$R$31,0,IF($R16>0,IF(0=MOD(X$69-$R$31,$R16),$S16+$U16,$U16),IF(X$69>($R$31-1),$U16,0))*$R$27)","v":0},null,{"$f":"IF(Z$69<$R$31,0,IF($R16>0,IF(0=MOD(Z$69-$R$31,$R16),$S16+$U16,$U16),IF(Z$69>($R$31-1),$U16,0))*$R$27)","v":0},null,{"$f":"IF(AB$69<$R$31,0,IF($R16>0,IF(0=MOD(AB$69-$R$31,$R16),$S16+$U16,$U16),IF(AB$69>($R$31-1),$U16,0))*$R$27)","v":0},null,{"$f":"IF(AD$69<$R$31,0,IF($R16>0,IF(0=MOD(AD$69-$R$31,$R16),$S16+$U16,$U16),IF(AD$69>($R$31-1),$U16,0))*$R$27)","v":0},null,{"$f":"IF(AF$69<$R$31,0,IF($R16>0,IF(0=MOD(AF$69-$R$31,$R16),$S16+$U16,$U16),IF(AF$69>($R$31-1),$U16,0))*$R$27)","v":0},null,{"$f":"IF(AH$69<$R$31,0,IF($R16>0,IF(0=MOD(AH$69-$R$31,$R16),$S16+$U16,$U16),IF(AH$69>($R$31-1),$U16,0))*$R$27)","v":0},null,{"$f":"IF(AJ$69<$R$31,0,IF($R16>0,IF(0=MOD(AJ$69-$R$31,$R16),$S16+$U16,$U16),IF(AJ$69>($R$31-1),$U16,0))*$R$27)","v":0},null,{"$f":"IF(AL$69<$R$31,0,IF($R16>0,IF(0=MOD(AL$69-$R$31,$R16),$S16+$U16,$U16),IF(AL$69>($R$31-1),$U16,0))*$R$27)","v":0},null,{"$f":"IF(AN$69<$R$31,0,IF($R16>0,IF(0=MOD(AN$69-$R$31,$R16),$S16+$U16,$U16),IF(AN$69>($R$31-1),$U16,0))*$R$27)","v":0},null,{"$f":"IF(AP$69<$R$31,0,IF($R16>0,IF(0=MOD(AP$69-$R$31,$R16),$S16+$U16,$U16),IF(AP$69>($R$31-1),$U16,0))*$R$27)","v":0},null,{"$f":"IF(AR$69<$R$31,0,IF($R16>0,IF(0=MOD(AR$69-$R$31,$R16),$S16+$U16,$U16),IF(AR$69>($R$31-1),$U16,0))*$R$27)","v":0},null,{"$f":"IF(AT$69<$R$31,0,IF($R16>0,IF(0=MOD(AT$69-$R$31,$R16),$S16+$U16,$U16),IF(AT$69>($R$31-1),$U16,0))*$R$27)","v":0},null,{"$f":"IF(AV$69<$R$31,0,IF($R16>0,IF(0=MOD(AV$69-$R$31,$R16),$S16+$U16,$U16),IF(AV$69>($R$31-1),$U16,0))*$R$27)","v":0},null,{"$f":"IF(AX$69<$R$31,0,IF($R16>0,IF(0=MOD(AX$69-$R$31,$R16),$S16+$U16,$U16),IF(AX$69>($R$31-1),$U16,0))*$R$27)","v":0},null,{"$f":"IF(AZ$69<$R$31,0,IF($R16>0,IF(0=MOD(AZ$69-$R$31,$R16),$S16+$U16,$U16),IF(AZ$69>($R$31-1),$U16,0))*$R$27)","v":0},null,{"$f":"IF(BB$69<$R$31,0,IF($R16>0,IF(0=MOD(BB$69-$R$31,$R16),$S16+$U16,$U16),IF(BB$69>($R$31-1),$U16,0))*$R$27)","v":0},null,{"$f":"IF(BD$69<$R$31,0,IF($R16>0,IF(0=MOD(BD$69-$R$31,$R16),$S16+$U16,$U16),IF(BD$69>($R$31-1),$U16,0))*$R$27)","v":0},null,{"$f":"IF(BF$69<$R$31,0,IF($R16>0,IF(0=MOD(BF$69-$R$31,$R16),$S16+$U16,$U16),IF(BF$69>($R$31-1),$U16,0))*$R$27)","v":0},null,{"$f":"IF(BH$69<$R$31,0,IF($R16>0,IF(0=MOD(BH$69-$R$31,$R16),$S16+$U16,$U16),IF(BH$69>($R$31-1),$U16,0))*$R$27)","v":0},null,{"$f":"IF(BJ$69<$R$31,0,IF($R16>0,IF(0=MOD(BJ$69-$R$31,$R16),$S16+$U16,$U16),IF(BJ$69>($R$31-1),$U16,0))*$R$27)","v":0},null,{"$f":"IF(BL$69<$R$31,0,IF($R16>0,IF(0=MOD(BL$69-$R$31,$R16),$S16+$U16,$U16),IF(BL$69>($R$31-1),$U16,0))*$R$27)","v":0},null,{"$f":"IF(BN$69<$R$31,0,IF($R16>0,IF(0=MOD(BN$69-$R$31,$R16),$S16+$U16,$U16),IF(BN$69>($R$31-1),$U16,0))*$R$27)","v":0},null,{"$f":"IF(BP$69<$R$31,0,IF($R16>0,IF(0=MOD(BP$69-$R$31,$R16),$S16+$U16,$U16),IF(BP$69>($R$31-1),$U16,0))*$R$27)","v":0},null,{"$f":"IF(BR$69<$R$31,0,IF($R16>0,IF(0=MOD(BR$69-$R$31,$R16),$S16+$U16,$U16),IF(BR$69>($R$31-1),$U16,0))*$R$27)","v":0},null,{"$f":"IF(BT$69<$R$31,0,IF($R16>0,IF(0=MOD(BT$69-$R$31,$R16),$S16+$U16,$U16),IF(BT$69>($R$31-1),$U16,0))*$R$27)","v":0},null,{"$f":"IF(BV$69<$R$31,0,IF($R16>0,IF(0=MOD(BV$69-$R$31,$R16),$S16+$U16,$U16),IF(BV$69>($R$31-1),$U16,0))*$R$27)","v":0},null,{"$f":"IF(BX$69<$R$31,0,IF($R16>0,IF(0=MOD(BX$69-$R$31,$R16),$S16+$U16,$U16),IF(BX$69>($R$31-1),$U16,0))*$R$27)","v":0},null,{"$f":"IF(BZ$69<$R$31,0,IF($R16>0,IF(0=MOD(BZ$69-$R$31,$R16),$S16+$U16,$U16),IF(BZ$69>($R$31-1),$U16,0))*$R$27)","v":0},null,{"$f":"IF(CB$69<$R$31,0,IF($R16>0,IF(0=MOD(CB$69-$R$31,$R16),$S16+$U16,$U16),IF(CB$69>($R$31-1),$U16,0))*$R$27)","v":0},null,{"$f":"IF(CD$69<$R$31,0,IF($R16>0,IF(0=MOD(CD$69-$R$31,$R16),$S16+$U16,$U16),IF(CD$69>($R$31-1),$U16,0))*$R$27)","v":0},null,{"$f":"IF(CF$69<$R$31,0,IF($R16>0,IF(0=MOD(CF$69-$R$31,$R16),$S16+$U16,$U16),IF(CF$69>($R$31-1),$U16,0))*$R$27)","v":0},null,{"$f":"IF(CH$69<$R$31,0,IF($R16>0,IF(0=MOD(CH$69-$R$31,$R16),$S16+$U16,$U16),IF(CH$69>($R$31-1),$U16,0))*$R$27)","v":0},null,{"$f":"IF(CJ$69<$R$31,0,IF($R16>0,IF(0=MOD(CJ$69-$R$31,$R16),$S16+$U16,$U16),IF(CJ$69>($R$31-1),$U16,0))*$R$27)","v":0},null,{"$f":"IF(CL$69<$R$31,0,IF($R16>0,IF(0=MOD(CL$69-$R$31,$R16),$S16+$U16,$U16),IF(CL$69>($R$31-1),$U16,0))*$R$27)","v":0},null,{"$f":"IF(CN$69<$R$31,0,IF($R16>0,IF(0=MOD(CN$69-$R$31,$R16),$S16+$U16,$U16),IF(CN$69>($R$31-1),$U16,0))*$R$27)","v":0},null,{"$f":"IF(CP$69<$R$31,0,IF($R16>0,IF(0=MOD(CP$69-$R$31,$R16),$S16+$U16,$U16),IF(CP$69>($R$31-1),$U16,0))*$R$27)","v":0},null,{"$f":"IF(CR$69<$R$31,0,IF($R16>0,IF(0=MOD(CR$69-$R$31,$R16),$S16+$U16,$U16),IF(CR$69>($R$31-1),$U16,0))*$R$27)","v":0},null,{"$f":"IF(CT$69<$R$31,0,IF($R16>0,IF(0=MOD(CT$69-$R$31,$R16),$S16+$U16,$U16),IF(CT$69>($R$31-1),$U16,0))*$R$27)","v":0},null,{"$f":"IF(CV$69<$R$31,0,IF($R16>0,IF(0=MOD(CV$69-$R$31,$R16),$S16+$U16,$U16),IF(CV$69>($R$31-1),$U16,0))*$R$27)","v":0},null,{"$f":"IF(CX$69<$R$31,0,IF($R16>0,IF(0=MOD(CX$69-$R$31,$R16),$S16+$U16,$U16),IF(CX$69>($R$31-1),$U16,0))*$R$27)","v":0},null,{"$f":"IF(CZ$69<$R$31,0,IF($R16>0,IF(0=MOD(CZ$69-$R$31,$R16),$S16+$U16,$U16),IF(CZ$69>($R$31-1),$U16,0))*$R$27)","v":0},null,{"$f":"IF(DB$69<$R$31,0,IF($R16>0,IF(0=MOD(DB$69-$R$31,$R16),$S16+$U16,$U16),IF(DB$69>($R$31-1),$U16,0))*$R$27)","v":0},null,{"$f":"IF(DD$69<$R$31,0,IF($R16>0,IF(0=MOD(DD$69-$R$31,$R16),$S16+$U16,$U16),IF(DD$69>($R$31-1),$U16,0))*$R$27)","v":0},null,{"$f":"IF(DF$69<$R$31,0,IF($R16>0,IF(0=MOD(DF$69-$R$31,$R16),$S16+$U16,$U16),IF(DF$69>($R$31-1),$U16,0))*$R$27)","v":0},null,{"$f":"IF(DH$69<$R$31,0,IF($R16>0,IF(0=MOD(DH$69-$R$31,$R16),$S16+$U16,$U16),IF(DH$69>($R$31-1),$U16,0))*$R$27)","v":0},null,{"$f":"IF(DJ$69<$R$31,0,IF($R16>0,IF(0=MOD(DJ$69-$R$31,$R16),$S16+$U16,$U16),IF(DJ$69>($R$31-1),$U16,0))*$R$27)","v":0},null,{"$f":"IF(DL$69<$R$31,0,IF($R16>0,IF(0=MOD(DL$69-$R$31,$R16),$S16+$U16,$U16),IF(DL$69>($R$31-1),$U16,0))*$R$27)","v":0},null,{"$f":"IF(DN$69<$R$31,0,IF($R16>0,IF(0=MOD(DN$69-$R$31,$R16),$S16+$U16,$U16),IF(DN$69>($R$31-1),$U16,0))*$R$27)","v":0},null,{"$f":"IF(DP$69<$R$31,0,IF($R16>0,IF(0=MOD(DP$69-$R$31,$R16),$S16+$U16,$U16),IF(DP$69>($R$31-1),$U16,0))*$R$27)","v":0},null,{"$f":"IF(DR$69<$R$31,0,IF($R16>0,IF(0=MOD(DR$69-$R$31,$R16),$S16+$U16,$U16),IF(DR$69>($R$31-1),$U16,0))*$R$27)","v":0},null,{"$f":"IF(DT$69<$R$31,0,IF($R16>0,IF(0=MOD(DT$69-$R$31,$R16),$S16+$U16,$U16),IF(DT$69>($R$31-1),$U16,0))*$R$27)","v":0},null,{"$f":"IF(DV$69<$R$31,0,IF($R16>0,IF(0=MOD(DV$69-$R$31,$R16),$S16+$U16,$U16),IF(DV$69>($R$31-1),$U16,0))*$R$27)","v":0},null,{"$f":"IF(DX$69<$R$31,0,IF($R16>0,IF(0=MOD(DX$69-$R$31,$R16),$S16+$U16,$U16),IF(DX$69>($R$31-1),$U16,0))*$R$27)","v":0},null,{"$f":"IF(DZ$69<$R$31,0,IF($R16>0,IF(0=MOD(DZ$69-$R$31,$R16),$S16+$U16,$U16),IF(DZ$69>($R$31-1),$U16,0))*$R$27)","v":0},null,{"$f":"IF(EB$69<$R$31,0,IF($R16>0,IF(0=MOD(EB$69-$R$31,$R16),$S16+$U16,$U16),IF(EB$69>($R$31-1),$U16,0))*$R$27)","v":0},null,{"$f":"IF(ED$69<$R$31,0,IF($R16>0,IF(0=MOD(ED$69-$R$31,$R16),$S16+$U16,$U16),IF(ED$69>($R$31-1),$U16,0))*$R$27)","v":0},null,{"$f":"IF(EF$69<$R$31,0,IF($R16>0,IF(0=MOD(EF$69-$R$31,$R16),$S16+$U16,$U16),IF(EF$69>($R$31-1),$U16,0))*$R$27)","v":0},null,{"$f":"IF(EH$69<$R$31,0,IF($R16>0,IF(0=MOD(EH$69-$R$31,$R16),$S16+$U16,$U16),IF(EH$69>($R$31-1),$U16,0))*$R$27)","v":0},null,{"$f":"IF(EJ$69<$R$31,0,IF($R16>0,IF(0=MOD(EJ$69-$R$31,$R16),$S16+$U16,$U16),IF(EJ$69>($R$31-1),$U16,0))*$R$27)","v":0},null,{"$f":"IF(EL$69<$R$31,0,IF($R16>0,IF(0=MOD(EL$69-$R$31,$R16),$S16+$U16,$U16),IF(EL$69>($R$31-1),$U16,0))*$R$27)","v":0},null,{"$f":"IF(EN$69<$R$31,0,IF($R16>0,IF(0=MOD(EN$69-$R$31,$R16),$S16+$U16,$U16),IF(EN$69>($R$31-1),$U16,0))*$R$27)","v":0},null,{"$f":"IF(EP$69<$R$31,0,IF($R16>0,IF(0=MOD(EP$69-$R$31,$R16),$S16+$U16,$U16),IF(EP$69>($R$31-1),$U16,0))*$R$27)","v":0},null,{"$f":"IF(ER$69<$R$31,0,IF($R16>0,IF(0=MOD(ER$69-$R$31,$R16),$S16+$U16,$U16),IF(ER$69>($R$31-1),$U16,0))*$R$27)","v":0},null,{"$f":"IF(ET$69<$R$31,0,IF($R16>0,IF(0=MOD(ET$69-$R$31,$R16),$S16+$U16,$U16),IF(ET$69>($R$31-1),$U16,0))*$R$27)","v":0},null,{"$f":"IF(EV$69<$R$31,0,IF($R16>0,IF(0=MOD(EV$69-$R$31,$R16),$S16+$U16,$U16),IF(EV$69>($R$31-1),$U16,0))*$R$27)","v":0},null,{"$f":"IF(EX$69<$R$31,0,IF($R16>0,IF(0=MOD(EX$69-$R$31,$R16),$S16+$U16,$U16),IF(EX$69>($R$31-1),$U16,0))*$R$27)","v":0},null,{"$f":"IF(EZ$69<$R$31,0,IF($R16>0,IF(0=MOD(EZ$69-$R$31,$R16),$S16+$U16,$U16),IF(EZ$69>($R$31-1),$U16,0))*$R$27)","v":0},null,{"$f":"IF(FB$69<$R$31,0,IF($R16>0,IF(0=MOD(FB$69-$R$31,$R16),$S16+$U16,$U16),IF(FB$69>($R$31-1),$U16,0))*$R$27)","v":0},null,{"$f":"IF(FD$69<$R$31,0,IF($R16>0,IF(0=MOD(FD$69-$R$31,$R16),$S16+$U16,$U16),IF(FD$69>($R$31-1),$U16,0))*$R$27)","v":0},null,{"$f":"IF(FF$69<$R$31,0,IF($R16>0,IF(0=MOD(FF$69-$R$31,$R16),$S16+$U16,$U16),IF(FF$69>($R$31-1),$U16,0))*$R$27)","v":0},null,{"$f":"IF(FH$69<$R$31,0,IF($R16>0,IF(0=MOD(FH$69-$R$31,$R16),$S16+$U16,$U16),IF(FH$69>($R$31-1),$U16,0))*$R$27)","v":0},null,{"$f":"IF(FJ$69<$R$31,0,IF($R16>0,IF(0=MOD(FJ$69-$R$31,$R16),$S16+$U16,$U16),IF(FJ$69>($R$31-1),$U16,0))*$R$27)","v":0},null,{"$f":"IF(FL$69<$R$31,0,IF($R16>0,IF(0=MOD(FL$69-$R$31,$R16),$S16+$U16,$U16),IF(FL$69>($R$31-1),$U16,0))*$R$27)","v":0},null,{"$f":"IF(FN$69<$R$31,0,IF($R16>0,IF(0=MOD(FN$69-$R$31,$R16),$S16+$U16,$U16),IF(FN$69>($R$31-1),$U16,0))*$R$27)","v":0},null,{"$f":"IF(FP$69<$R$31,0,IF($R16>0,IF(0=MOD(FP$69-$R$31,$R16),$S16+$U16,$U16),IF(FP$69>($R$31-1),$U16,0))*$R$27)","v":0},null,{"$f":"IF(FR$69<$R$31,0,IF($R16>0,IF(0=MOD(FR$69-$R$31,$R16),$S16+$U16,$U16),IF(FR$69>($R$31-1),$U16,0))*$R$27)","v":0},null,{"$f":"IF(FT$69<$R$31,0,IF($R16>0,IF(0=MOD(FT$69-$R$31,$R16),$S16+$U16,$U16),IF(FT$69>($R$31-1),$U16,0))*$R$27)","v":0},null,{"$f":"IF(FV$69<$R$31,0,IF($R16>0,IF(0=MOD(FV$69-$R$31,$R16),$S16+$U16,$U16),IF(FV$69>($R$31-1),$U16,0))*$R$27)","v":0},null,{"$f":"IF(FX$69<$R$31,0,IF($R16>0,IF(0=MOD(FX$69-$R$31,$R16),$S16+$U16,$U16),IF(FX$69>($R$31-1),$U16,0))*$R$27)","v":0},null,{"$f":"IF(FZ$69<$R$31,0,IF($R16>0,IF(0=MOD(FZ$69-$R$31,$R16),$S16+$U16,$U16),IF(FZ$69>($R$31-1),$U16,0))*$R$27)","v":0},null,{"$f":"IF(GB$69<$R$31,0,IF($R16>0,IF(0=MOD(GB$69-$R$31,$R16),$S16+$U16,$U16),IF(GB$69>($R$31-1),$U16,0))*$R$27)","v":0},null,{"$f":"IF(GD$69<$R$31,0,IF($R16>0,IF(0=MOD(GD$69-$R$31,$R16),$S16+$U16,$U16),IF(GD$69>($R$31-1),$U16,0))*$R$27)","v":0},null,{"$f":"IF(GF$69<$R$31,0,IF($R16>0,IF(0=MOD(GF$69-$R$31,$R16),$S16+$U16,$U16),IF(GF$69>($R$31-1),$U16,0))*$R$27)","v":0},null,{"$f":"IF(GH$69<$R$31,0,IF($R16>0,IF(0=MOD(GH$69-$R$31,$R16),$S16+$U16,$U16),IF(GH$69>($R$31-1),$U16,0))*$R$27)","v":0},null,{"$f":"IF(GJ$69<$R$31,0,IF($R16>0,IF(0=MOD(GJ$69-$R$31,$R16),$S16+$U16,$U16),IF(GJ$69>($R$31-1),$U16,0))*$R$27)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,"TOTAL Infrastructure Cost",null,{"$f":"SUM(L72:M75)","v":0},null,{"$f":"SUM(N72:O75)","v":0},null,{"$f":"SUM(P72:Q75)","v":0},null,{"$f":"SUM(R72:S75)","v":0},null,{"$f":"SUM(T72:U75)","v":0},null,{"$f":"SUM(V72:W75)","v":0},null,{"$f":"SUM(X72:Y75)","v":0},null,{"$f":"SUM(Z72:AA75)","v":0},null,{"$f":"SUM(AB72:AC75)","v":0},null,{"$f":"SUM(AD72:AE75)","v":0},null,{"$f":"SUM(AF72:AG75)","v":0},null,{"$f":"SUM(AH72:AI75)","v":0},null,{"$f":"SUM(AJ72:AK75)","v":0},null,{"$f":"SUM(AL72:AM75)","v":0},null,{"$f":"SUM(AN72:AO75)","v":0},null,{"$f":"SUM(AP72:AQ75)","v":0},null,{"$f":"SUM(AR72:AS75)","v":0},null,{"$f":"SUM(AT72:AU75)","v":0},null,{"$f":"SUM(AV72:AW75)","v":0},null,{"$f":"SUM(AX72:AY75)","v":0},null,{"$f":"SUM(AZ72:BA75)","v":0},null,{"$f":"SUM(BB72:BC75)","v":0},null,{"$f":"SUM(BD72:BE75)","v":0},null,{"$f":"SUM(BF72:BG75)","v":0},null,{"$f":"SUM(BH72:BI75)","v":0},null,{"$f":"SUM(BJ72:BK75)","v":0},null,{"$f":"SUM(BL72:BM75)","v":0},null,{"$f":"SUM(BN72:BO75)","v":0},null,{"$f":"SUM(BP72:BQ75)","v":0},null,{"$f":"SUM(BR72:BS75)","v":0},null,{"$f":"SUM(BT72:BU75)","v":0},null,{"$f":"SUM(BV72:BW75)","v":0},null,{"$f":"SUM(BX72:BY75)","v":0},null,{"$f":"SUM(BZ72:CA75)","v":0},null,{"$f":"SUM(CB72:CC75)","v":0},null,{"$f":"SUM(CD72:CE75)","v":0},null,{"$f":"SUM(CF72:CG75)","v":0},null,{"$f":"SUM(CH72:CI75)","v":0},null,{"$f":"SUM(CJ72:CK75)","v":0},null,{"$f":"SUM(CL72:CM75)","v":0},null,{"$f":"SUM(CN72:CO75)","v":0},null,{"$f":"SUM(CP72:CQ75)","v":0},null,{"$f":"SUM(CR72:CS75)","v":0},null,{"$f":"SUM(CT72:CU75)","v":0},null,{"$f":"SUM(CV72:CW75)","v":0},null,{"$f":"SUM(CX72:CY75)","v":0},null,{"$f":"SUM(CZ72:DA75)","v":0},null,{"$f":"SUM(DB72:DC75)","v":0},null,{"$f":"SUM(DD72:DE75)","v":0},null,{"$f":"SUM(DF72:DG75)","v":0},null,{"$f":"SUM(DH72:DI75)","v":0},null,{"$f":"SUM(DJ72:DK75)","v":0},null,{"$f":"SUM(DL72:DM75)","v":0},null,{"$f":"SUM(DN72:DO75)","v":0},null,{"$f":"SUM(DP72:DQ75)","v":0},null,{"$f":"SUM(DR72:DS75)","v":0},null,{"$f":"SUM(DT72:DU75)","v":0},null,{"$f":"SUM(DV72:DW75)","v":0},null,{"$f":"SUM(DX72:DY75)","v":0},null,{"$f":"SUM(DZ72:EA75)","v":0},null,{"$f":"SUM(EB72:EC75)","v":0},null,{"$f":"SUM(ED72:EE75)","v":0},null,{"$f":"SUM(EF72:EG75)","v":0},null,{"$f":"SUM(EH72:EI75)","v":0},null,{"$f":"SUM(EJ72:EK75)","v":0},null,{"$f":"SUM(EL72:EM75)","v":0},null,{"$f":"SUM(EN72:EO75)","v":0},null,{"$f":"SUM(EP72:EQ75)","v":0},null,{"$f":"SUM(ER72:ES75)","v":0},null,{"$f":"SUM(ET72:EU75)","v":0},null,{"$f":"SUM(EV72:EW75)","v":0},null,{"$f":"SUM(EX72:EY75)","v":0},null,{"$f":"SUM(EZ72:FA75)","v":0},null,{"$f":"SUM(FB72:FC75)","v":0},null,{"$f":"SUM(FD72:FE75)","v":0},null,{"$f":"SUM(FF72:FG75)","v":0},null,{"$f":"SUM(FH72:FI75)","v":0},null,{"$f":"SUM(FJ72:FK75)","v":0},null,{"$f":"SUM(FL72:FM75)","v":0},null,{"$f":"SUM(FN72:FO75)","v":0},null,{"$f":"SUM(FP72:FQ75)","v":0},null,{"$f":"SUM(FR72:FS75)","v":0},null,{"$f":"SUM(FT72:FU75)","v":0},null,{"$f":"SUM(FV72:FW75)","v":0},null,{"$f":"SUM(FX72:FY75)","v":0},null,{"$f":"SUM(FZ72:GA75)","v":0},null,{"$f":"SUM(GB72:GC75)","v":0},null,{"$f":"SUM(GD72:GE75)","v":0},null,{"$f":"SUM(GF72:GG75)","v":0},null,{"$f":"SUM(GH72:GI75)","v":0},null,{"$f":"SUM(GJ72:GK75)","v":0}]
[]
[null,null,null,null,null,null,null,null,"Incremental Deployment Equipment (per Ramp Location)"]
[null,null,null,null,null,null,null,null,null,{"$f":"J21","v":"Ramp Meter (Signal, Controller)"},null,{"$f":"IF(L$69<$R$31,0,IF($R21>0,IF(0=MOD(L$69-$R$31,$R21),$S21+$U21,$U21),IF(L$69>($R$31-1),$U21,0))*$R$29)","v":0},null,{"$f":"IF(N$69<$R$31,0,IF($R21>0,IF(0=MOD(N$69-$R$31,$R21),$S21+$U21,$U21),IF(N$69>($R$31-1),$U21,0))*$R$29)","v":0},null,{"$f":"IF(P$69<$R$31,0,IF($R21>0,IF(0=MOD(P$69-$R$31,$R21),$S21+$U21,$U21),IF(P$69>($R$31-1),$U21,0))*$R$29)","v":0},null,{"$f":"IF(R$69<$R$31,0,IF($R21>0,IF(0=MOD(R$69-$R$31,$R21),$S21+$U21,$U21),IF(R$69>($R$31-1),$U21,0))*$R$29)","v":0},null,{"$f":"IF(T$69<$R$31,0,IF($R21>0,IF(0=MOD(T$69-$R$31,$R21),$S21+$U21,$U21),IF(T$69>($R$31-1),$U21,0))*$R$29)","v":0},null,{"$f":"IF(V$69<$R$31,0,IF($R21>0,IF(0=MOD(V$69-$R$31,$R21),$S21+$U21,$U21),IF(V$69>($R$31-1),$U21,0))*$R$29)","v":0},null,{"$f":"IF(X$69<$R$31,0,IF($R21>0,IF(0=MOD(X$69-$R$31,$R21),$S21+$U21,$U21),IF(X$69>($R$31-1),$U21,0))*$R$29)","v":0},null,{"$f":"IF(Z$69<$R$31,0,IF($R21>0,IF(0=MOD(Z$69-$R$31,$R21),$S21+$U21,$U21),IF(Z$69>($R$31-1),$U21,0))*$R$29)","v":0},null,{"$f":"IF(AB$69<$R$31,0,IF($R21>0,IF(0=MOD(AB$69-$R$31,$R21),$S21+$U21,$U21),IF(AB$69>($R$31-1),$U21,0))*$R$29)","v":0},null,{"$f":"IF(AD$69<$R$31,0,IF($R21>0,IF(0=MOD(AD$69-$R$31,$R21),$S21+$U21,$U21),IF(AD$69>($R$31-1),$U21,0))*$R$29)","v":0},null,{"$f":"IF(AF$69<$R$31,0,IF($R21>0,IF(0=MOD(AF$69-$R$31,$R21),$S21+$U21,$U21),IF(AF$69>($R$31-1),$U21,0))*$R$29)","v":0},null,{"$f":"IF(AH$69<$R$31,0,IF($R21>0,IF(0=MOD(AH$69-$R$31,$R21),$S21+$U21,$U21),IF(AH$69>($R$31-1),$U21,0))*$R$29)","v":0},null,{"$f":"IF(AJ$69<$R$31,0,IF($R21>0,IF(0=MOD(AJ$69-$R$31,$R21),$S21+$U21,$U21),IF(AJ$69>($R$31-1),$U21,0))*$R$29)","v":0},null,{"$f":"IF(AL$69<$R$31,0,IF($R21>0,IF(0=MOD(AL$69-$R$31,$R21),$S21+$U21,$U21),IF(AL$69>($R$31-1),$U21,0))*$R$29)","v":0},null,{"$f":"IF(AN$69<$R$31,0,IF($R21>0,IF(0=MOD(AN$69-$R$31,$R21),$S21+$U21,$U21),IF(AN$69>($R$31-1),$U21,0))*$R$29)","v":0},null,{"$f":"IF(AP$69<$R$31,0,IF($R21>0,IF(0=MOD(AP$69-$R$31,$R21),$S21+$U21,$U21),IF(AP$69>($R$31-1),$U21,0))*$R$29)","v":0},null,{"$f":"IF(AR$69<$R$31,0,IF($R21>0,IF(0=MOD(AR$69-$R$31,$R21),$S21+$U21,$U21),IF(AR$69>($R$31-1),$U21,0))*$R$29)","v":0},null,{"$f":"IF(AT$69<$R$31,0,IF($R21>0,IF(0=MOD(AT$69-$R$31,$R21),$S21+$U21,$U21),IF(AT$69>($R$31-1),$U21,0))*$R$29)","v":0},null,{"$f":"IF(AV$69<$R$31,0,IF($R21>0,IF(0=MOD(AV$69-$R$31,$R21),$S21+$U21,$U21),IF(AV$69>($R$31-1),$U21,0))*$R$29)","v":0},null,{"$f":"IF(AX$69<$R$31,0,IF($R21>0,IF(0=MOD(AX$69-$R$31,$R21),$S21+$U21,$U21),IF(AX$69>($R$31-1),$U21,0))*$R$29)","v":0},null,{"$f":"IF(AZ$69<$R$31,0,IF($R21>0,IF(0=MOD(AZ$69-$R$31,$R21),$S21+$U21,$U21),IF(AZ$69>($R$31-1),$U21,0))*$R$29)","v":0},null,{"$f":"IF(BB$69<$R$31,0,IF($R21>0,IF(0=MOD(BB$69-$R$31,$R21),$S21+$U21,$U21),IF(BB$69>($R$31-1),$U21,0))*$R$29)","v":0},null,{"$f":"IF(BD$69<$R$31,0,IF($R21>0,IF(0=MOD(BD$69-$R$31,$R21),$S21+$U21,$U21),IF(BD$69>($R$31-1),$U21,0))*$R$29)","v":0},null,{"$f":"IF(BF$69<$R$31,0,IF($R21>0,IF(0=MOD(BF$69-$R$31,$R21),$S21+$U21,$U21),IF(BF$69>($R$31-1),$U21,0))*$R$29)","v":0},null,{"$f":"IF(BH$69<$R$31,0,IF($R21>0,IF(0=MOD(BH$69-$R$31,$R21),$S21+$U21,$U21),IF(BH$69>($R$31-1),$U21,0))*$R$29)","v":0},null,{"$f":"IF(BJ$69<$R$31,0,IF($R21>0,IF(0=MOD(BJ$69-$R$31,$R21),$S21+$U21,$U21),IF(BJ$69>($R$31-1),$U21,0))*$R$29)","v":0},null,{"$f":"IF(BL$69<$R$31,0,IF($R21>0,IF(0=MOD(BL$69-$R$31,$R21),$S21+$U21,$U21),IF(BL$69>($R$31-1),$U21,0))*$R$29)","v":0},null,{"$f":"IF(BN$69<$R$31,0,IF($R21>0,IF(0=MOD(BN$69-$R$31,$R21),$S21+$U21,$U21),IF(BN$69>($R$31-1),$U21,0))*$R$29)","v":0},null,{"$f":"IF(BP$69<$R$31,0,IF($R21>0,IF(0=MOD(BP$69-$R$31,$R21),$S21+$U21,$U21),IF(BP$69>($R$31-1),$U21,0))*$R$29)","v":0},null,{"$f":"IF(BR$69<$R$31,0,IF($R21>0,IF(0=MOD(BR$69-$R$31,$R21),$S21+$U21,$U21),IF(BR$69>($R$31-1),$U21,0))*$R$29)","v":0},null,{"$f":"IF(BT$69<$R$31,0,IF($R21>0,IF(0=MOD(BT$69-$R$31,$R21),$S21+$U21,$U21),IF(BT$69>($R$31-1),$U21,0))*$R$29)","v":0},null,{"$f":"IF(BV$69<$R$31,0,IF($R21>0,IF(0=MOD(BV$69-$R$31,$R21),$S21+$U21,$U21),IF(BV$69>($R$31-1),$U21,0))*$R$29)","v":0},null,{"$f":"IF(BX$69<$R$31,0,IF($R21>0,IF(0=MOD(BX$69-$R$31,$R21),$S21+$U21,$U21),IF(BX$69>($R$31-1),$U21,0))*$R$29)","v":0},null,{"$f":"IF(BZ$69<$R$31,0,IF($R21>0,IF(0=MOD(BZ$69-$R$31,$R21),$S21+$U21,$U21),IF(BZ$69>($R$31-1),$U21,0))*$R$29)","v":0},null,{"$f":"IF(CB$69<$R$31,0,IF($R21>0,IF(0=MOD(CB$69-$R$31,$R21),$S21+$U21,$U21),IF(CB$69>($R$31-1),$U21,0))*$R$29)","v":0},null,{"$f":"IF(CD$69<$R$31,0,IF($R21>0,IF(0=MOD(CD$69-$R$31,$R21),$S21+$U21,$U21),IF(CD$69>($R$31-1),$U21,0))*$R$29)","v":0},null,{"$f":"IF(CF$69<$R$31,0,IF($R21>0,IF(0=MOD(CF$69-$R$31,$R21),$S21+$U21,$U21),IF(CF$69>($R$31-1),$U21,0))*$R$29)","v":0},null,{"$f":"IF(CH$69<$R$31,0,IF($R21>0,IF(0=MOD(CH$69-$R$31,$R21),$S21+$U21,$U21),IF(CH$69>($R$31-1),$U21,0))*$R$29)","v":0},null,{"$f":"IF(CJ$69<$R$31,0,IF($R21>0,IF(0=MOD(CJ$69-$R$31,$R21),$S21+$U21,$U21),IF(CJ$69>($R$31-1),$U21,0))*$R$29)","v":0},null,{"$f":"IF(CL$69<$R$31,0,IF($R21>0,IF(0=MOD(CL$69-$R$31,$R21),$S21+$U21,$U21),IF(CL$69>($R$31-1),$U21,0))*$R$29)","v":0},null,{"$f":"IF(CN$69<$R$31,0,IF($R21>0,IF(0=MOD(CN$69-$R$31,$R21),$S21+$U21,$U21),IF(CN$69>($R$31-1),$U21,0))*$R$29)","v":0},null,{"$f":"IF(CP$69<$R$31,0,IF($R21>0,IF(0=MOD(CP$69-$R$31,$R21),$S21+$U21,$U21),IF(CP$69>($R$31-1),$U21,0))*$R$29)","v":0},null,{"$f":"IF(CR$69<$R$31,0,IF($R21>0,IF(0=MOD(CR$69-$R$31,$R21),$S21+$U21,$U21),IF(CR$69>($R$31-1),$U21,0))*$R$29)","v":0},null,{"$f":"IF(CT$69<$R$31,0,IF($R21>0,IF(0=MOD(CT$69-$R$31,$R21),$S21+$U21,$U21),IF(CT$69>($R$31-1),$U21,0))*$R$29)","v":0},null,{"$f":"IF(CV$69<$R$31,0,IF($R21>0,IF(0=MOD(CV$69-$R$31,$R21),$S21+$U21,$U21),IF(CV$69>($R$31-1),$U21,0))*$R$29)","v":0},null,{"$f":"IF(CX$69<$R$31,0,IF($R21>0,IF(0=MOD(CX$69-$R$31,$R21),$S21+$U21,$U21),IF(CX$69>($R$31-1),$U21,0))*$R$29)","v":0},null,{"$f":"IF(CZ$69<$R$31,0,IF($R21>0,IF(0=MOD(CZ$69-$R$31,$R21),$S21+$U21,$U21),IF(CZ$69>($R$31-1),$U21,0))*$R$29)","v":0},null,{"$f":"IF(DB$69<$R$31,0,IF($R21>0,IF(0=MOD(DB$69-$R$31,$R21),$S21+$U21,$U21),IF(DB$69>($R$31-1),$U21,0))*$R$29)","v":0},null,{"$f":"IF(DD$69<$R$31,0,IF($R21>0,IF(0=MOD(DD$69-$R$31,$R21),$S21+$U21,$U21),IF(DD$69>($R$31-1),$U21,0))*$R$29)","v":0},null,{"$f":"IF(DF$69<$R$31,0,IF($R21>0,IF(0=MOD(DF$69-$R$31,$R21),$S21+$U21,$U21),IF(DF$69>($R$31-1),$U21,0))*$R$29)","v":0},null,{"$f":"IF(DH$69<$R$31,0,IF($R21>0,IF(0=MOD(DH$69-$R$31,$R21),$S21+$U21,$U21),IF(DH$69>($R$31-1),$U21,0))*$R$29)","v":0},null,{"$f":"IF(DJ$69<$R$31,0,IF($R21>0,IF(0=MOD(DJ$69-$R$31,$R21),$S21+$U21,$U21),IF(DJ$69>($R$31-1),$U21,0))*$R$29)","v":0},null,{"$f":"IF(DL$69<$R$31,0,IF($R21>0,IF(0=MOD(DL$69-$R$31,$R21),$S21+$U21,$U21),IF(DL$69>($R$31-1),$U21,0))*$R$29)","v":0},null,{"$f":"IF(DN$69<$R$31,0,IF($R21>0,IF(0=MOD(DN$69-$R$31,$R21),$S21+$U21,$U21),IF(DN$69>($R$31-1),$U21,0))*$R$29)","v":0},null,{"$f":"IF(DP$69<$R$31,0,IF($R21>0,IF(0=MOD(DP$69-$R$31,$R21),$S21+$U21,$U21),IF(DP$69>($R$31-1),$U21,0))*$R$29)","v":0},null,{"$f":"IF(DR$69<$R$31,0,IF($R21>0,IF(0=MOD(DR$69-$R$31,$R21),$S21+$U21,$U21),IF(DR$69>($R$31-1),$U21,0))*$R$29)","v":0},null,{"$f":"IF(DT$69<$R$31,0,IF($R21>0,IF(0=MOD(DT$69-$R$31,$R21),$S21+$U21,$U21),IF(DT$69>($R$31-1),$U21,0))*$R$29)","v":0},null,{"$f":"IF(DV$69<$R$31,0,IF($R21>0,IF(0=MOD(DV$69-$R$31,$R21),$S21+$U21,$U21),IF(DV$69>($R$31-1),$U21,0))*$R$29)","v":0},null,{"$f":"IF(DX$69<$R$31,0,IF($R21>0,IF(0=MOD(DX$69-$R$31,$R21),$S21+$U21,$U21),IF(DX$69>($R$31-1),$U21,0))*$R$29)","v":0},null,{"$f":"IF(DZ$69<$R$31,0,IF($R21>0,IF(0=MOD(DZ$69-$R$31,$R21),$S21+$U21,$U21),IF(DZ$69>($R$31-1),$U21,0))*$R$29)","v":0},null,{"$f":"IF(EB$69<$R$31,0,IF($R21>0,IF(0=MOD(EB$69-$R$31,$R21),$S21+$U21,$U21),IF(EB$69>($R$31-1),$U21,0))*$R$29)","v":0},null,{"$f":"IF(ED$69<$R$31,0,IF($R21>0,IF(0=MOD(ED$69-$R$31,$R21),$S21+$U21,$U21),IF(ED$69>($R$31-1),$U21,0))*$R$29)","v":0},null,{"$f":"IF(EF$69<$R$31,0,IF($R21>0,IF(0=MOD(EF$69-$R$31,$R21),$S21+$U21,$U21),IF(EF$69>($R$31-1),$U21,0))*$R$29)","v":0},null,{"$f":"IF(EH$69<$R$31,0,IF($R21>0,IF(0=MOD(EH$69-$R$31,$R21),$S21+$U21,$U21),IF(EH$69>($R$31-1),$U21,0))*$R$29)","v":0},null,{"$f":"IF(EJ$69<$R$31,0,IF($R21>0,IF(0=MOD(EJ$69-$R$31,$R21),$S21+$U21,$U21),IF(EJ$69>($R$31-1),$U21,0))*$R$29)","v":0},null,{"$f":"IF(EL$69<$R$31,0,IF($R21>0,IF(0=MOD(EL$69-$R$31,$R21),$S21+$U21,$U21),IF(EL$69>($R$31-1),$U21,0))*$R$29)","v":0},null,{"$f":"IF(EN$69<$R$31,0,IF($R21>0,IF(0=MOD(EN$69-$R$31,$R21),$S21+$U21,$U21),IF(EN$69>($R$31-1),$U21,0))*$R$29)","v":0},null,{"$f":"IF(EP$69<$R$31,0,IF($R21>0,IF(0=MOD(EP$69-$R$31,$R21),$S21+$U21,$U21),IF(EP$69>($R$31-1),$U21,0))*$R$29)","v":0},null,{"$f":"IF(ER$69<$R$31,0,IF($R21>0,IF(0=MOD(ER$69-$R$31,$R21),$S21+$U21,$U21),IF(ER$69>($R$31-1),$U21,0))*$R$29)","v":0},null,{"$f":"IF(ET$69<$R$31,0,IF($R21>0,IF(0=MOD(ET$69-$R$31,$R21),$S21+$U21,$U21),IF(ET$69>($R$31-1),$U21,0))*$R$29)","v":0},null,{"$f":"IF(EV$69<$R$31,0,IF($R21>0,IF(0=MOD(EV$69-$R$31,$R21),$S21+$U21,$U21),IF(EV$69>($R$31-1),$U21,0))*$R$29)","v":0},null,{"$f":"IF(EX$69<$R$31,0,IF($R21>0,IF(0=MOD(EX$69-$R$31,$R21),$S21+$U21,$U21),IF(EX$69>($R$31-1),$U21,0))*$R$29)","v":0},null,{"$f":"IF(EZ$69<$R$31,0,IF($R21>0,IF(0=MOD(EZ$69-$R$31,$R21),$S21+$U21,$U21),IF(EZ$69>($R$31-1),$U21,0))*$R$29)","v":0},null,{"$f":"IF(FB$69<$R$31,0,IF($R21>0,IF(0=MOD(FB$69-$R$31,$R21),$S21+$U21,$U21),IF(FB$69>($R$31-1),$U21,0))*$R$29)","v":0},null,{"$f":"IF(FD$69<$R$31,0,IF($R21>0,IF(0=MOD(FD$69-$R$31,$R21),$S21+$U21,$U21),IF(FD$69>($R$31-1),$U21,0))*$R$29)","v":0},null,{"$f":"IF(FF$69<$R$31,0,IF($R21>0,IF(0=MOD(FF$69-$R$31,$R21),$S21+$U21,$U21),IF(FF$69>($R$31-1),$U21,0))*$R$29)","v":0},null,{"$f":"IF(FH$69<$R$31,0,IF($R21>0,IF(0=MOD(FH$69-$R$31,$R21),$S21+$U21,$U21),IF(FH$69>($R$31-1),$U21,0))*$R$29)","v":0},null,{"$f":"IF(FJ$69<$R$31,0,IF($R21>0,IF(0=MOD(FJ$69-$R$31,$R21),$S21+$U21,$U21),IF(FJ$69>($R$31-1),$U21,0))*$R$29)","v":0},null,{"$f":"IF(FL$69<$R$31,0,IF($R21>0,IF(0=MOD(FL$69-$R$31,$R21),$S21+$U21,$U21),IF(FL$69>($R$31-1),$U21,0))*$R$29)","v":0},null,{"$f":"IF(FN$69<$R$31,0,IF($R21>0,IF(0=MOD(FN$69-$R$31,$R21),$S21+$U21,$U21),IF(FN$69>($R$31-1),$U21,0))*$R$29)","v":0},null,{"$f":"IF(FP$69<$R$31,0,IF($R21>0,IF(0=MOD(FP$69-$R$31,$R21),$S21+$U21,$U21),IF(FP$69>($R$31-1),$U21,0))*$R$29)","v":0},null,{"$f":"IF(FR$69<$R$31,0,IF($R21>0,IF(0=MOD(FR$69-$R$31,$R21),$S21+$U21,$U21),IF(FR$69>($R$31-1),$U21,0))*$R$29)","v":0},null,{"$f":"IF(FT$69<$R$31,0,IF($R21>0,IF(0=MOD(FT$69-$R$31,$R21),$S21+$U21,$U21),IF(FT$69>($R$31-1),$U21,0))*$R$29)","v":0},null,{"$f":"IF(FV$69<$R$31,0,IF($R21>0,IF(0=MOD(FV$69-$R$31,$R21),$S21+$U21,$U21),IF(FV$69>($R$31-1),$U21,0))*$R$29)","v":0},null,{"$f":"IF(FX$69<$R$31,0,IF($R21>0,IF(0=MOD(FX$69-$R$31,$R21),$S21+$U21,$U21),IF(FX$69>($R$31-1),$U21,0))*$R$29)","v":0},null,{"$f":"IF(FZ$69<$R$31,0,IF($R21>0,IF(0=MOD(FZ$69-$R$31,$R21),$S21+$U21,$U21),IF(FZ$69>($R$31-1),$U21,0))*$R$29)","v":0},null,{"$f":"IF(GB$69<$R$31,0,IF($R21>0,IF(0=MOD(GB$69-$R$31,$R21),$S21+$U21,$U21),IF(GB$69>($R$31-1),$U21,0))*$R$29)","v":0},null,{"$f":"IF(GD$69<$R$31,0,IF($R21>0,IF(0=MOD(GD$69-$R$31,$R21),$S21+$U21,$U21),IF(GD$69>($R$31-1),$U21,0))*$R$29)","v":0},null,{"$f":"IF(GF$69<$R$31,0,IF($R21>0,IF(0=MOD(GF$69-$R$31,$R21),$S21+$U21,$U21),IF(GF$69>($R$31-1),$U21,0))*$R$29)","v":0},null,{"$f":"IF(GH$69<$R$31,0,IF($R21>0,IF(0=MOD(GH$69-$R$31,$R21),$S21+$U21,$U21),IF(GH$69>($R$31-1),$U21,0))*$R$29)","v":0},null,{"$f":"IF(GJ$69<$R$31,0,IF($R21>0,IF(0=MOD(GJ$69-$R$31,$R21),$S21+$U21,$U21),IF(GJ$69>($R$31-1),$U21,0))*$R$29)","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"J22","v":"Loop Detectors (2)"},null,{"$f":"IF(L$69<$R$31,0,IF($R22>0,IF(0=MOD(L$69-$R$31,$R22),$S22+$U22,$U22),IF(L$69>($R$31-1),$U22,0))*$R$29)","v":0},null,{"$f":"IF(N$69<$R$31,0,IF($R22>0,IF(0=MOD(N$69-$R$31,$R22),$S22+$U22,$U22),IF(N$69>($R$31-1),$U22,0))*$R$29)","v":0},null,{"$f":"IF(P$69<$R$31,0,IF($R22>0,IF(0=MOD(P$69-$R$31,$R22),$S22+$U22,$U22),IF(P$69>($R$31-1),$U22,0))*$R$29)","v":0},null,{"$f":"IF(R$69<$R$31,0,IF($R22>0,IF(0=MOD(R$69-$R$31,$R22),$S22+$U22,$U22),IF(R$69>($R$31-1),$U22,0))*$R$29)","v":0},null,{"$f":"IF(T$69<$R$31,0,IF($R22>0,IF(0=MOD(T$69-$R$31,$R22),$S22+$U22,$U22),IF(T$69>($R$31-1),$U22,0))*$R$29)","v":0},null,{"$f":"IF(V$69<$R$31,0,IF($R22>0,IF(0=MOD(V$69-$R$31,$R22),$S22+$U22,$U22),IF(V$69>($R$31-1),$U22,0))*$R$29)","v":0},null,{"$f":"IF(X$69<$R$31,0,IF($R22>0,IF(0=MOD(X$69-$R$31,$R22),$S22+$U22,$U22),IF(X$69>($R$31-1),$U22,0))*$R$29)","v":0},null,{"$f":"IF(Z$69<$R$31,0,IF($R22>0,IF(0=MOD(Z$69-$R$31,$R22),$S22+$U22,$U22),IF(Z$69>($R$31-1),$U22,0))*$R$29)","v":0},null,{"$f":"IF(AB$69<$R$31,0,IF($R22>0,IF(0=MOD(AB$69-$R$31,$R22),$S22+$U22,$U22),IF(AB$69>($R$31-1),$U22,0))*$R$29)","v":0},null,{"$f":"IF(AD$69<$R$31,0,IF($R22>0,IF(0=MOD(AD$69-$R$31,$R22),$S22+$U22,$U22),IF(AD$69>($R$31-1),$U22,0))*$R$29)","v":0},null,{"$f":"IF(AF$69<$R$31,0,IF($R22>0,IF(0=MOD(AF$69-$R$31,$R22),$S22+$U22,$U22),IF(AF$69>($R$31-1),$U22,0))*$R$29)","v":0},null,{"$f":"IF(AH$69<$R$31,0,IF($R22>0,IF(0=MOD(AH$69-$R$31,$R22),$S22+$U22,$U22),IF(AH$69>($R$31-1),$U22,0))*$R$29)","v":0},null,{"$f":"IF(AJ$69<$R$31,0,IF($R22>0,IF(0=MOD(AJ$69-$R$31,$R22),$S22+$U22,$U22),IF(AJ$69>($R$31-1),$U22,0))*$R$29)","v":0},null,{"$f":"IF(AL$69<$R$31,0,IF($R22>0,IF(0=MOD(AL$69-$R$31,$R22),$S22+$U22,$U22),IF(AL$69>($R$31-1),$U22,0))*$R$29)","v":0},null,{"$f":"IF(AN$69<$R$31,0,IF($R22>0,IF(0=MOD(AN$69-$R$31,$R22),$S22+$U22,$U22),IF(AN$69>($R$31-1),$U22,0))*$R$29)","v":0},null,{"$f":"IF(AP$69<$R$31,0,IF($R22>0,IF(0=MOD(AP$69-$R$31,$R22),$S22+$U22,$U22),IF(AP$69>($R$31-1),$U22,0))*$R$29)","v":0},null,{"$f":"IF(AR$69<$R$31,0,IF($R22>0,IF(0=MOD(AR$69-$R$31,$R22),$S22+$U22,$U22),IF(AR$69>($R$31-1),$U22,0))*$R$29)","v":0},null,{"$f":"IF(AT$69<$R$31,0,IF($R22>0,IF(0=MOD(AT$69-$R$31,$R22),$S22+$U22,$U22),IF(AT$69>($R$31-1),$U22,0))*$R$29)","v":0},null,{"$f":"IF(AV$69<$R$31,0,IF($R22>0,IF(0=MOD(AV$69-$R$31,$R22),$S22+$U22,$U22),IF(AV$69>($R$31-1),$U22,0))*$R$29)","v":0},null,{"$f":"IF(AX$69<$R$31,0,IF($R22>0,IF(0=MOD(AX$69-$R$31,$R22),$S22+$U22,$U22),IF(AX$69>($R$31-1),$U22,0))*$R$29)","v":0},null,{"$f":"IF(AZ$69<$R$31,0,IF($R22>0,IF(0=MOD(AZ$69-$R$31,$R22),$S22+$U22,$U22),IF(AZ$69>($R$31-1),$U22,0))*$R$29)","v":0},null,{"$f":"IF(BB$69<$R$31,0,IF($R22>0,IF(0=MOD(BB$69-$R$31,$R22),$S22+$U22,$U22),IF(BB$69>($R$31-1),$U22,0))*$R$29)","v":0},null,{"$f":"IF(BD$69<$R$31,0,IF($R22>0,IF(0=MOD(BD$69-$R$31,$R22),$S22+$U22,$U22),IF(BD$69>($R$31-1),$U22,0))*$R$29)","v":0},null,{"$f":"IF(BF$69<$R$31,0,IF($R22>0,IF(0=MOD(BF$69-$R$31,$R22),$S22+$U22,$U22),IF(BF$69>($R$31-1),$U22,0))*$R$29)","v":0},null,{"$f":"IF(BH$69<$R$31,0,IF($R22>0,IF(0=MOD(BH$69-$R$31,$R22),$S22+$U22,$U22),IF(BH$69>($R$31-1),$U22,0))*$R$29)","v":0},null,{"$f":"IF(BJ$69<$R$31,0,IF($R22>0,IF(0=MOD(BJ$69-$R$31,$R22),$S22+$U22,$U22),IF(BJ$69>($R$31-1),$U22,0))*$R$29)","v":0},null,{"$f":"IF(BL$69<$R$31,0,IF($R22>0,IF(0=MOD(BL$69-$R$31,$R22),$S22+$U22,$U22),IF(BL$69>($R$31-1),$U22,0))*$R$29)","v":0},null,{"$f":"IF(BN$69<$R$31,0,IF($R22>0,IF(0=MOD(BN$69-$R$31,$R22),$S22+$U22,$U22),IF(BN$69>($R$31-1),$U22,0))*$R$29)","v":0},null,{"$f":"IF(BP$69<$R$31,0,IF($R22>0,IF(0=MOD(BP$69-$R$31,$R22),$S22+$U22,$U22),IF(BP$69>($R$31-1),$U22,0))*$R$29)","v":0},null,{"$f":"IF(BR$69<$R$31,0,IF($R22>0,IF(0=MOD(BR$69-$R$31,$R22),$S22+$U22,$U22),IF(BR$69>($R$31-1),$U22,0))*$R$29)","v":0},null,{"$f":"IF(BT$69<$R$31,0,IF($R22>0,IF(0=MOD(BT$69-$R$31,$R22),$S22+$U22,$U22),IF(BT$69>($R$31-1),$U22,0))*$R$29)","v":0},null,{"$f":"IF(BV$69<$R$31,0,IF($R22>0,IF(0=MOD(BV$69-$R$31,$R22),$S22+$U22,$U22),IF(BV$69>($R$31-1),$U22,0))*$R$29)","v":0},null,{"$f":"IF(BX$69<$R$31,0,IF($R22>0,IF(0=MOD(BX$69-$R$31,$R22),$S22+$U22,$U22),IF(BX$69>($R$31-1),$U22,0))*$R$29)","v":0},null,{"$f":"IF(BZ$69<$R$31,0,IF($R22>0,IF(0=MOD(BZ$69-$R$31,$R22),$S22+$U22,$U22),IF(BZ$69>($R$31-1),$U22,0))*$R$29)","v":0},null,{"$f":"IF(CB$69<$R$31,0,IF($R22>0,IF(0=MOD(CB$69-$R$31,$R22),$S22+$U22,$U22),IF(CB$69>($R$31-1),$U22,0))*$R$29)","v":0},null,{"$f":"IF(CD$69<$R$31,0,IF($R22>0,IF(0=MOD(CD$69-$R$31,$R22),$S22+$U22,$U22),IF(CD$69>($R$31-1),$U22,0))*$R$29)","v":0},null,{"$f":"IF(CF$69<$R$31,0,IF($R22>0,IF(0=MOD(CF$69-$R$31,$R22),$S22+$U22,$U22),IF(CF$69>($R$31-1),$U22,0))*$R$29)","v":0},null,{"$f":"IF(CH$69<$R$31,0,IF($R22>0,IF(0=MOD(CH$69-$R$31,$R22),$S22+$U22,$U22),IF(CH$69>($R$31-1),$U22,0))*$R$29)","v":0},null,{"$f":"IF(CJ$69<$R$31,0,IF($R22>0,IF(0=MOD(CJ$69-$R$31,$R22),$S22+$U22,$U22),IF(CJ$69>($R$31-1),$U22,0))*$R$29)","v":0},null,{"$f":"IF(CL$69<$R$31,0,IF($R22>0,IF(0=MOD(CL$69-$R$31,$R22),$S22+$U22,$U22),IF(CL$69>($R$31-1),$U22,0))*$R$29)","v":0},null,{"$f":"IF(CN$69<$R$31,0,IF($R22>0,IF(0=MOD(CN$69-$R$31,$R22),$S22+$U22,$U22),IF(CN$69>($R$31-1),$U22,0))*$R$29)","v":0},null,{"$f":"IF(CP$69<$R$31,0,IF($R22>0,IF(0=MOD(CP$69-$R$31,$R22),$S22+$U22,$U22),IF(CP$69>($R$31-1),$U22,0))*$R$29)","v":0},null,{"$f":"IF(CR$69<$R$31,0,IF($R22>0,IF(0=MOD(CR$69-$R$31,$R22),$S22+$U22,$U22),IF(CR$69>($R$31-1),$U22,0))*$R$29)","v":0},null,{"$f":"IF(CT$69<$R$31,0,IF($R22>0,IF(0=MOD(CT$69-$R$31,$R22),$S22+$U22,$U22),IF(CT$69>($R$31-1),$U22,0))*$R$29)","v":0},null,{"$f":"IF(CV$69<$R$31,0,IF($R22>0,IF(0=MOD(CV$69-$R$31,$R22),$S22+$U22,$U22),IF(CV$69>($R$31-1),$U22,0))*$R$29)","v":0},null,{"$f":"IF(CX$69<$R$31,0,IF($R22>0,IF(0=MOD(CX$69-$R$31,$R22),$S22+$U22,$U22),IF(CX$69>($R$31-1),$U22,0))*$R$29)","v":0},null,{"$f":"IF(CZ$69<$R$31,0,IF($R22>0,IF(0=MOD(CZ$69-$R$31,$R22),$S22+$U22,$U22),IF(CZ$69>($R$31-1),$U22,0))*$R$29)","v":0},null,{"$f":"IF(DB$69<$R$31,0,IF($R22>0,IF(0=MOD(DB$69-$R$31,$R22),$S22+$U22,$U22),IF(DB$69>($R$31-1),$U22,0))*$R$29)","v":0},null,{"$f":"IF(DD$69<$R$31,0,IF($R22>0,IF(0=MOD(DD$69-$R$31,$R22),$S22+$U22,$U22),IF(DD$69>($R$31-1),$U22,0))*$R$29)","v":0},null,{"$f":"IF(DF$69<$R$31,0,IF($R22>0,IF(0=MOD(DF$69-$R$31,$R22),$S22+$U22,$U22),IF(DF$69>($R$31-1),$U22,0))*$R$29)","v":0},null,{"$f":"IF(DH$69<$R$31,0,IF($R22>0,IF(0=MOD(DH$69-$R$31,$R22),$S22+$U22,$U22),IF(DH$69>($R$31-1),$U22,0))*$R$29)","v":0},null,{"$f":"IF(DJ$69<$R$31,0,IF($R22>0,IF(0=MOD(DJ$69-$R$31,$R22),$S22+$U22,$U22),IF(DJ$69>($R$31-1),$U22,0))*$R$29)","v":0},null,{"$f":"IF(DL$69<$R$31,0,IF($R22>0,IF(0=MOD(DL$69-$R$31,$R22),$S22+$U22,$U22),IF(DL$69>($R$31-1),$U22,0))*$R$29)","v":0},null,{"$f":"IF(DN$69<$R$31,0,IF($R22>0,IF(0=MOD(DN$69-$R$31,$R22),$S22+$U22,$U22),IF(DN$69>($R$31-1),$U22,0))*$R$29)","v":0},null,{"$f":"IF(DP$69<$R$31,0,IF($R22>0,IF(0=MOD(DP$69-$R$31,$R22),$S22+$U22,$U22),IF(DP$69>($R$31-1),$U22,0))*$R$29)","v":0},null,{"$f":"IF(DR$69<$R$31,0,IF($R22>0,IF(0=MOD(DR$69-$R$31,$R22),$S22+$U22,$U22),IF(DR$69>($R$31-1),$U22,0))*$R$29)","v":0},null,{"$f":"IF(DT$69<$R$31,0,IF($R22>0,IF(0=MOD(DT$69-$R$31,$R22),$S22+$U22,$U22),IF(DT$69>($R$31-1),$U22,0))*$R$29)","v":0},null,{"$f":"IF(DV$69<$R$31,0,IF($R22>0,IF(0=MOD(DV$69-$R$31,$R22),$S22+$U22,$U22),IF(DV$69>($R$31-1),$U22,0))*$R$29)","v":0},null,{"$f":"IF(DX$69<$R$31,0,IF($R22>0,IF(0=MOD(DX$69-$R$31,$R22),$S22+$U22,$U22),IF(DX$69>($R$31-1),$U22,0))*$R$29)","v":0},null,{"$f":"IF(DZ$69<$R$31,0,IF($R22>0,IF(0=MOD(DZ$69-$R$31,$R22),$S22+$U22,$U22),IF(DZ$69>($R$31-1),$U22,0))*$R$29)","v":0},null,{"$f":"IF(EB$69<$R$31,0,IF($R22>0,IF(0=MOD(EB$69-$R$31,$R22),$S22+$U22,$U22),IF(EB$69>($R$31-1),$U22,0))*$R$29)","v":0},null,{"$f":"IF(ED$69<$R$31,0,IF($R22>0,IF(0=MOD(ED$69-$R$31,$R22),$S22+$U22,$U22),IF(ED$69>($R$31-1),$U22,0))*$R$29)","v":0},null,{"$f":"IF(EF$69<$R$31,0,IF($R22>0,IF(0=MOD(EF$69-$R$31,$R22),$S22+$U22,$U22),IF(EF$69>($R$31-1),$U22,0))*$R$29)","v":0},null,{"$f":"IF(EH$69<$R$31,0,IF($R22>0,IF(0=MOD(EH$69-$R$31,$R22),$S22+$U22,$U22),IF(EH$69>($R$31-1),$U22,0))*$R$29)","v":0},null,{"$f":"IF(EJ$69<$R$31,0,IF($R22>0,IF(0=MOD(EJ$69-$R$31,$R22),$S22+$U22,$U22),IF(EJ$69>($R$31-1),$U22,0))*$R$29)","v":0},null,{"$f":"IF(EL$69<$R$31,0,IF($R22>0,IF(0=MOD(EL$69-$R$31,$R22),$S22+$U22,$U22),IF(EL$69>($R$31-1),$U22,0))*$R$29)","v":0},null,{"$f":"IF(EN$69<$R$31,0,IF($R22>0,IF(0=MOD(EN$69-$R$31,$R22),$S22+$U22,$U22),IF(EN$69>($R$31-1),$U22,0))*$R$29)","v":0},null,{"$f":"IF(EP$69<$R$31,0,IF($R22>0,IF(0=MOD(EP$69-$R$31,$R22),$S22+$U22,$U22),IF(EP$69>($R$31-1),$U22,0))*$R$29)","v":0},null,{"$f":"IF(ER$69<$R$31,0,IF($R22>0,IF(0=MOD(ER$69-$R$31,$R22),$S22+$U22,$U22),IF(ER$69>($R$31-1),$U22,0))*$R$29)","v":0},null,{"$f":"IF(ET$69<$R$31,0,IF($R22>0,IF(0=MOD(ET$69-$R$31,$R22),$S22+$U22,$U22),IF(ET$69>($R$31-1),$U22,0))*$R$29)","v":0},null,{"$f":"IF(EV$69<$R$31,0,IF($R22>0,IF(0=MOD(EV$69-$R$31,$R22),$S22+$U22,$U22),IF(EV$69>($R$31-1),$U22,0))*$R$29)","v":0},null,{"$f":"IF(EX$69<$R$31,0,IF($R22>0,IF(0=MOD(EX$69-$R$31,$R22),$S22+$U22,$U22),IF(EX$69>($R$31-1),$U22,0))*$R$29)","v":0},null,{"$f":"IF(EZ$69<$R$31,0,IF($R22>0,IF(0=MOD(EZ$69-$R$31,$R22),$S22+$U22,$U22),IF(EZ$69>($R$31-1),$U22,0))*$R$29)","v":0},null,{"$f":"IF(FB$69<$R$31,0,IF($R22>0,IF(0=MOD(FB$69-$R$31,$R22),$S22+$U22,$U22),IF(FB$69>($R$31-1),$U22,0))*$R$29)","v":0},null,{"$f":"IF(FD$69<$R$31,0,IF($R22>0,IF(0=MOD(FD$69-$R$31,$R22),$S22+$U22,$U22),IF(FD$69>($R$31-1),$U22,0))*$R$29)","v":0},null,{"$f":"IF(FF$69<$R$31,0,IF($R22>0,IF(0=MOD(FF$69-$R$31,$R22),$S22+$U22,$U22),IF(FF$69>($R$31-1),$U22,0))*$R$29)","v":0},null,{"$f":"IF(FH$69<$R$31,0,IF($R22>0,IF(0=MOD(FH$69-$R$31,$R22),$S22+$U22,$U22),IF(FH$69>($R$31-1),$U22,0))*$R$29)","v":0},null,{"$f":"IF(FJ$69<$R$31,0,IF($R22>0,IF(0=MOD(FJ$69-$R$31,$R22),$S22+$U22,$U22),IF(FJ$69>($R$31-1),$U22,0))*$R$29)","v":0},null,{"$f":"IF(FL$69<$R$31,0,IF($R22>0,IF(0=MOD(FL$69-$R$31,$R22),$S22+$U22,$U22),IF(FL$69>($R$31-1),$U22,0))*$R$29)","v":0},null,{"$f":"IF(FN$69<$R$31,0,IF($R22>0,IF(0=MOD(FN$69-$R$31,$R22),$S22+$U22,$U22),IF(FN$69>($R$31-1),$U22,0))*$R$29)","v":0},null,{"$f":"IF(FP$69<$R$31,0,IF($R22>0,IF(0=MOD(FP$69-$R$31,$R22),$S22+$U22,$U22),IF(FP$69>($R$31-1),$U22,0))*$R$29)","v":0},null,{"$f":"IF(FR$69<$R$31,0,IF($R22>0,IF(0=MOD(FR$69-$R$31,$R22),$S22+$U22,$U22),IF(FR$69>($R$31-1),$U22,0))*$R$29)","v":0},null,{"$f":"IF(FT$69<$R$31,0,IF($R22>0,IF(0=MOD(FT$69-$R$31,$R22),$S22+$U22,$U22),IF(FT$69>($R$31-1),$U22,0))*$R$29)","v":0},null,{"$f":"IF(FV$69<$R$31,0,IF($R22>0,IF(0=MOD(FV$69-$R$31,$R22),$S22+$U22,$U22),IF(FV$69>($R$31-1),$U22,0))*$R$29)","v":0},null,{"$f":"IF(FX$69<$R$31,0,IF($R22>0,IF(0=MOD(FX$69-$R$31,$R22),$S22+$U22,$U22),IF(FX$69>($R$31-1),$U22,0))*$R$29)","v":0},null,{"$f":"IF(FZ$69<$R$31,0,IF($R22>0,IF(0=MOD(FZ$69-$R$31,$R22),$S22+$U22,$U22),IF(FZ$69>($R$31-1),$U22,0))*$R$29)","v":0},null,{"$f":"IF(GB$69<$R$31,0,IF($R22>0,IF(0=MOD(GB$69-$R$31,$R22),$S22+$U22,$U22),IF(GB$69>($R$31-1),$U22,0))*$R$29)","v":0},null,{"$f":"IF(GD$69<$R$31,0,IF($R22>0,IF(0=MOD(GD$69-$R$31,$R22),$S22+$U22,$U22),IF(GD$69>($R$31-1),$U22,0))*$R$29)","v":0},null,{"$f":"IF(GF$69<$R$31,0,IF($R22>0,IF(0=MOD(GF$69-$R$31,$R22),$S22+$U22,$U22),IF(GF$69>($R$31-1),$U22,0))*$R$29)","v":0},null,{"$f":"IF(GH$69<$R$31,0,IF($R22>0,IF(0=MOD(GH$69-$R$31,$R22),$S22+$U22,$U22),IF(GH$69>($R$31-1),$U22,0))*$R$29)","v":0},null,{"$f":"IF(GJ$69<$R$31,0,IF($R22>0,IF(0=MOD(GJ$69-$R$31,$R22),$S22+$U22,$U22),IF(GJ$69>($R$31-1),$U22,0))*$R$29)","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"J23","v":"Communication Line"},null,{"$f":"IF(L$69<$R$31,0,IF($R23>0,IF(0=MOD(L$69-$R$31,$R23),$S23+$U23,$U23),IF(L$69>($R$31-1),$U23,0))*$R$29)","v":0},null,{"$f":"IF(N$69<$R$31,0,IF($R23>0,IF(0=MOD(N$69-$R$31,$R23),$S23+$U23,$U23),IF(N$69>($R$31-1),$U23,0))*$R$29)","v":0},null,{"$f":"IF(P$69<$R$31,0,IF($R23>0,IF(0=MOD(P$69-$R$31,$R23),$S23+$U23,$U23),IF(P$69>($R$31-1),$U23,0))*$R$29)","v":0},null,{"$f":"IF(R$69<$R$31,0,IF($R23>0,IF(0=MOD(R$69-$R$31,$R23),$S23+$U23,$U23),IF(R$69>($R$31-1),$U23,0))*$R$29)","v":0},null,{"$f":"IF(T$69<$R$31,0,IF($R23>0,IF(0=MOD(T$69-$R$31,$R23),$S23+$U23,$U23),IF(T$69>($R$31-1),$U23,0))*$R$29)","v":0},null,{"$f":"IF(V$69<$R$31,0,IF($R23>0,IF(0=MOD(V$69-$R$31,$R23),$S23+$U23,$U23),IF(V$69>($R$31-1),$U23,0))*$R$29)","v":0},null,{"$f":"IF(X$69<$R$31,0,IF($R23>0,IF(0=MOD(X$69-$R$31,$R23),$S23+$U23,$U23),IF(X$69>($R$31-1),$U23,0))*$R$29)","v":0},null,{"$f":"IF(Z$69<$R$31,0,IF($R23>0,IF(0=MOD(Z$69-$R$31,$R23),$S23+$U23,$U23),IF(Z$69>($R$31-1),$U23,0))*$R$29)","v":0},null,{"$f":"IF(AB$69<$R$31,0,IF($R23>0,IF(0=MOD(AB$69-$R$31,$R23),$S23+$U23,$U23),IF(AB$69>($R$31-1),$U23,0))*$R$29)","v":0},null,{"$f":"IF(AD$69<$R$31,0,IF($R23>0,IF(0=MOD(AD$69-$R$31,$R23),$S23+$U23,$U23),IF(AD$69>($R$31-1),$U23,0))*$R$29)","v":0},null,{"$f":"IF(AF$69<$R$31,0,IF($R23>0,IF(0=MOD(AF$69-$R$31,$R23),$S23+$U23,$U23),IF(AF$69>($R$31-1),$U23,0))*$R$29)","v":0},null,{"$f":"IF(AH$69<$R$31,0,IF($R23>0,IF(0=MOD(AH$69-$R$31,$R23),$S23+$U23,$U23),IF(AH$69>($R$31-1),$U23,0))*$R$29)","v":0},null,{"$f":"IF(AJ$69<$R$31,0,IF($R23>0,IF(0=MOD(AJ$69-$R$31,$R23),$S23+$U23,$U23),IF(AJ$69>($R$31-1),$U23,0))*$R$29)","v":0},null,{"$f":"IF(AL$69<$R$31,0,IF($R23>0,IF(0=MOD(AL$69-$R$31,$R23),$S23+$U23,$U23),IF(AL$69>($R$31-1),$U23,0))*$R$29)","v":0},null,{"$f":"IF(AN$69<$R$31,0,IF($R23>0,IF(0=MOD(AN$69-$R$31,$R23),$S23+$U23,$U23),IF(AN$69>($R$31-1),$U23,0))*$R$29)","v":0},null,{"$f":"IF(AP$69<$R$31,0,IF($R23>0,IF(0=MOD(AP$69-$R$31,$R23),$S23+$U23,$U23),IF(AP$69>($R$31-1),$U23,0))*$R$29)","v":0},null,{"$f":"IF(AR$69<$R$31,0,IF($R23>0,IF(0=MOD(AR$69-$R$31,$R23),$S23+$U23,$U23),IF(AR$69>($R$31-1),$U23,0))*$R$29)","v":0},null,{"$f":"IF(AT$69<$R$31,0,IF($R23>0,IF(0=MOD(AT$69-$R$31,$R23),$S23+$U23,$U23),IF(AT$69>($R$31-1),$U23,0))*$R$29)","v":0},null,{"$f":"IF(AV$69<$R$31,0,IF($R23>0,IF(0=MOD(AV$69-$R$31,$R23),$S23+$U23,$U23),IF(AV$69>($R$31-1),$U23,0))*$R$29)","v":0},null,{"$f":"IF(AX$69<$R$31,0,IF($R23>0,IF(0=MOD(AX$69-$R$31,$R23),$S23+$U23,$U23),IF(AX$69>($R$31-1),$U23,0))*$R$29)","v":0},null,{"$f":"IF(AZ$69<$R$31,0,IF($R23>0,IF(0=MOD(AZ$69-$R$31,$R23),$S23+$U23,$U23),IF(AZ$69>($R$31-1),$U23,0))*$R$29)","v":0},null,{"$f":"IF(BB$69<$R$31,0,IF($R23>0,IF(0=MOD(BB$69-$R$31,$R23),$S23+$U23,$U23),IF(BB$69>($R$31-1),$U23,0))*$R$29)","v":0},null,{"$f":"IF(BD$69<$R$31,0,IF($R23>0,IF(0=MOD(BD$69-$R$31,$R23),$S23+$U23,$U23),IF(BD$69>($R$31-1),$U23,0))*$R$29)","v":0},null,{"$f":"IF(BF$69<$R$31,0,IF($R23>0,IF(0=MOD(BF$69-$R$31,$R23),$S23+$U23,$U23),IF(BF$69>($R$31-1),$U23,0))*$R$29)","v":0},null,{"$f":"IF(BH$69<$R$31,0,IF($R23>0,IF(0=MOD(BH$69-$R$31,$R23),$S23+$U23,$U23),IF(BH$69>($R$31-1),$U23,0))*$R$29)","v":0},null,{"$f":"IF(BJ$69<$R$31,0,IF($R23>0,IF(0=MOD(BJ$69-$R$31,$R23),$S23+$U23,$U23),IF(BJ$69>($R$31-1),$U23,0))*$R$29)","v":0},null,{"$f":"IF(BL$69<$R$31,0,IF($R23>0,IF(0=MOD(BL$69-$R$31,$R23),$S23+$U23,$U23),IF(BL$69>($R$31-1),$U23,0))*$R$29)","v":0},null,{"$f":"IF(BN$69<$R$31,0,IF($R23>0,IF(0=MOD(BN$69-$R$31,$R23),$S23+$U23,$U23),IF(BN$69>($R$31-1),$U23,0))*$R$29)","v":0},null,{"$f":"IF(BP$69<$R$31,0,IF($R23>0,IF(0=MOD(BP$69-$R$31,$R23),$S23+$U23,$U23),IF(BP$69>($R$31-1),$U23,0))*$R$29)","v":0},null,{"$f":"IF(BR$69<$R$31,0,IF($R23>0,IF(0=MOD(BR$69-$R$31,$R23),$S23+$U23,$U23),IF(BR$69>($R$31-1),$U23,0))*$R$29)","v":0},null,{"$f":"IF(BT$69<$R$31,0,IF($R23>0,IF(0=MOD(BT$69-$R$31,$R23),$S23+$U23,$U23),IF(BT$69>($R$31-1),$U23,0))*$R$29)","v":0},null,{"$f":"IF(BV$69<$R$31,0,IF($R23>0,IF(0=MOD(BV$69-$R$31,$R23),$S23+$U23,$U23),IF(BV$69>($R$31-1),$U23,0))*$R$29)","v":0},null,{"$f":"IF(BX$69<$R$31,0,IF($R23>0,IF(0=MOD(BX$69-$R$31,$R23),$S23+$U23,$U23),IF(BX$69>($R$31-1),$U23,0))*$R$29)","v":0},null,{"$f":"IF(BZ$69<$R$31,0,IF($R23>0,IF(0=MOD(BZ$69-$R$31,$R23),$S23+$U23,$U23),IF(BZ$69>($R$31-1),$U23,0))*$R$29)","v":0},null,{"$f":"IF(CB$69<$R$31,0,IF($R23>0,IF(0=MOD(CB$69-$R$31,$R23),$S23+$U23,$U23),IF(CB$69>($R$31-1),$U23,0))*$R$29)","v":0},null,{"$f":"IF(CD$69<$R$31,0,IF($R23>0,IF(0=MOD(CD$69-$R$31,$R23),$S23+$U23,$U23),IF(CD$69>($R$31-1),$U23,0))*$R$29)","v":0},null,{"$f":"IF(CF$69<$R$31,0,IF($R23>0,IF(0=MOD(CF$69-$R$31,$R23),$S23+$U23,$U23),IF(CF$69>($R$31-1),$U23,0))*$R$29)","v":0},null,{"$f":"IF(CH$69<$R$31,0,IF($R23>0,IF(0=MOD(CH$69-$R$31,$R23),$S23+$U23,$U23),IF(CH$69>($R$31-1),$U23,0))*$R$29)","v":0},null,{"$f":"IF(CJ$69<$R$31,0,IF($R23>0,IF(0=MOD(CJ$69-$R$31,$R23),$S23+$U23,$U23),IF(CJ$69>($R$31-1),$U23,0))*$R$29)","v":0},null,{"$f":"IF(CL$69<$R$31,0,IF($R23>0,IF(0=MOD(CL$69-$R$31,$R23),$S23+$U23,$U23),IF(CL$69>($R$31-1),$U23,0))*$R$29)","v":0},null,{"$f":"IF(CN$69<$R$31,0,IF($R23>0,IF(0=MOD(CN$69-$R$31,$R23),$S23+$U23,$U23),IF(CN$69>($R$31-1),$U23,0))*$R$29)","v":0},null,{"$f":"IF(CP$69<$R$31,0,IF($R23>0,IF(0=MOD(CP$69-$R$31,$R23),$S23+$U23,$U23),IF(CP$69>($R$31-1),$U23,0))*$R$29)","v":0},null,{"$f":"IF(CR$69<$R$31,0,IF($R23>0,IF(0=MOD(CR$69-$R$31,$R23),$S23+$U23,$U23),IF(CR$69>($R$31-1),$U23,0))*$R$29)","v":0},null,{"$f":"IF(CT$69<$R$31,0,IF($R23>0,IF(0=MOD(CT$69-$R$31,$R23),$S23+$U23,$U23),IF(CT$69>($R$31-1),$U23,0))*$R$29)","v":0},null,{"$f":"IF(CV$69<$R$31,0,IF($R23>0,IF(0=MOD(CV$69-$R$31,$R23),$S23+$U23,$U23),IF(CV$69>($R$31-1),$U23,0))*$R$29)","v":0},null,{"$f":"IF(CX$69<$R$31,0,IF($R23>0,IF(0=MOD(CX$69-$R$31,$R23),$S23+$U23,$U23),IF(CX$69>($R$31-1),$U23,0))*$R$29)","v":0},null,{"$f":"IF(CZ$69<$R$31,0,IF($R23>0,IF(0=MOD(CZ$69-$R$31,$R23),$S23+$U23,$U23),IF(CZ$69>($R$31-1),$U23,0))*$R$29)","v":0},null,{"$f":"IF(DB$69<$R$31,0,IF($R23>0,IF(0=MOD(DB$69-$R$31,$R23),$S23+$U23,$U23),IF(DB$69>($R$31-1),$U23,0))*$R$29)","v":0},null,{"$f":"IF(DD$69<$R$31,0,IF($R23>0,IF(0=MOD(DD$69-$R$31,$R23),$S23+$U23,$U23),IF(DD$69>($R$31-1),$U23,0))*$R$29)","v":0},null,{"$f":"IF(DF$69<$R$31,0,IF($R23>0,IF(0=MOD(DF$69-$R$31,$R23),$S23+$U23,$U23),IF(DF$69>($R$31-1),$U23,0))*$R$29)","v":0},null,{"$f":"IF(DH$69<$R$31,0,IF($R23>0,IF(0=MOD(DH$69-$R$31,$R23),$S23+$U23,$U23),IF(DH$69>($R$31-1),$U23,0))*$R$29)","v":0},null,{"$f":"IF(DJ$69<$R$31,0,IF($R23>0,IF(0=MOD(DJ$69-$R$31,$R23),$S23+$U23,$U23),IF(DJ$69>($R$31-1),$U23,0))*$R$29)","v":0},null,{"$f":"IF(DL$69<$R$31,0,IF($R23>0,IF(0=MOD(DL$69-$R$31,$R23),$S23+$U23,$U23),IF(DL$69>($R$31-1),$U23,0))*$R$29)","v":0},null,{"$f":"IF(DN$69<$R$31,0,IF($R23>0,IF(0=MOD(DN$69-$R$31,$R23),$S23+$U23,$U23),IF(DN$69>($R$31-1),$U23,0))*$R$29)","v":0},null,{"$f":"IF(DP$69<$R$31,0,IF($R23>0,IF(0=MOD(DP$69-$R$31,$R23),$S23+$U23,$U23),IF(DP$69>($R$31-1),$U23,0))*$R$29)","v":0},null,{"$f":"IF(DR$69<$R$31,0,IF($R23>0,IF(0=MOD(DR$69-$R$31,$R23),$S23+$U23,$U23),IF(DR$69>($R$31-1),$U23,0))*$R$29)","v":0},null,{"$f":"IF(DT$69<$R$31,0,IF($R23>0,IF(0=MOD(DT$69-$R$31,$R23),$S23+$U23,$U23),IF(DT$69>($R$31-1),$U23,0))*$R$29)","v":0},null,{"$f":"IF(DV$69<$R$31,0,IF($R23>0,IF(0=MOD(DV$69-$R$31,$R23),$S23+$U23,$U23),IF(DV$69>($R$31-1),$U23,0))*$R$29)","v":0},null,{"$f":"IF(DX$69<$R$31,0,IF($R23>0,IF(0=MOD(DX$69-$R$31,$R23),$S23+$U23,$U23),IF(DX$69>($R$31-1),$U23,0))*$R$29)","v":0},null,{"$f":"IF(DZ$69<$R$31,0,IF($R23>0,IF(0=MOD(DZ$69-$R$31,$R23),$S23+$U23,$U23),IF(DZ$69>($R$31-1),$U23,0))*$R$29)","v":0},null,{"$f":"IF(EB$69<$R$31,0,IF($R23>0,IF(0=MOD(EB$69-$R$31,$R23),$S23+$U23,$U23),IF(EB$69>($R$31-1),$U23,0))*$R$29)","v":0},null,{"$f":"IF(ED$69<$R$31,0,IF($R23>0,IF(0=MOD(ED$69-$R$31,$R23),$S23+$U23,$U23),IF(ED$69>($R$31-1),$U23,0))*$R$29)","v":0},null,{"$f":"IF(EF$69<$R$31,0,IF($R23>0,IF(0=MOD(EF$69-$R$31,$R23),$S23+$U23,$U23),IF(EF$69>($R$31-1),$U23,0))*$R$29)","v":0},null,{"$f":"IF(EH$69<$R$31,0,IF($R23>0,IF(0=MOD(EH$69-$R$31,$R23),$S23+$U23,$U23),IF(EH$69>($R$31-1),$U23,0))*$R$29)","v":0},null,{"$f":"IF(EJ$69<$R$31,0,IF($R23>0,IF(0=MOD(EJ$69-$R$31,$R23),$S23+$U23,$U23),IF(EJ$69>($R$31-1),$U23,0))*$R$29)","v":0},null,{"$f":"IF(EL$69<$R$31,0,IF($R23>0,IF(0=MOD(EL$69-$R$31,$R23),$S23+$U23,$U23),IF(EL$69>($R$31-1),$U23,0))*$R$29)","v":0},null,{"$f":"IF(EN$69<$R$31,0,IF($R23>0,IF(0=MOD(EN$69-$R$31,$R23),$S23+$U23,$U23),IF(EN$69>($R$31-1),$U23,0))*$R$29)","v":0},null,{"$f":"IF(EP$69<$R$31,0,IF($R23>0,IF(0=MOD(EP$69-$R$31,$R23),$S23+$U23,$U23),IF(EP$69>($R$31-1),$U23,0))*$R$29)","v":0},null,{"$f":"IF(ER$69<$R$31,0,IF($R23>0,IF(0=MOD(ER$69-$R$31,$R23),$S23+$U23,$U23),IF(ER$69>($R$31-1),$U23,0))*$R$29)","v":0},null,{"$f":"IF(ET$69<$R$31,0,IF($R23>0,IF(0=MOD(ET$69-$R$31,$R23),$S23+$U23,$U23),IF(ET$69>($R$31-1),$U23,0))*$R$29)","v":0},null,{"$f":"IF(EV$69<$R$31,0,IF($R23>0,IF(0=MOD(EV$69-$R$31,$R23),$S23+$U23,$U23),IF(EV$69>($R$31-1),$U23,0))*$R$29)","v":0},null,{"$f":"IF(EX$69<$R$31,0,IF($R23>0,IF(0=MOD(EX$69-$R$31,$R23),$S23+$U23,$U23),IF(EX$69>($R$31-1),$U23,0))*$R$29)","v":0},null,{"$f":"IF(EZ$69<$R$31,0,IF($R23>0,IF(0=MOD(EZ$69-$R$31,$R23),$S23+$U23,$U23),IF(EZ$69>($R$31-1),$U23,0))*$R$29)","v":0},null,{"$f":"IF(FB$69<$R$31,0,IF($R23>0,IF(0=MOD(FB$69-$R$31,$R23),$S23+$U23,$U23),IF(FB$69>($R$31-1),$U23,0))*$R$29)","v":0},null,{"$f":"IF(FD$69<$R$31,0,IF($R23>0,IF(0=MOD(FD$69-$R$31,$R23),$S23+$U23,$U23),IF(FD$69>($R$31-1),$U23,0))*$R$29)","v":0},null,{"$f":"IF(FF$69<$R$31,0,IF($R23>0,IF(0=MOD(FF$69-$R$31,$R23),$S23+$U23,$U23),IF(FF$69>($R$31-1),$U23,0))*$R$29)","v":0},null,{"$f":"IF(FH$69<$R$31,0,IF($R23>0,IF(0=MOD(FH$69-$R$31,$R23),$S23+$U23,$U23),IF(FH$69>($R$31-1),$U23,0))*$R$29)","v":0},null,{"$f":"IF(FJ$69<$R$31,0,IF($R23>0,IF(0=MOD(FJ$69-$R$31,$R23),$S23+$U23,$U23),IF(FJ$69>($R$31-1),$U23,0))*$R$29)","v":0},null,{"$f":"IF(FL$69<$R$31,0,IF($R23>0,IF(0=MOD(FL$69-$R$31,$R23),$S23+$U23,$U23),IF(FL$69>($R$31-1),$U23,0))*$R$29)","v":0},null,{"$f":"IF(FN$69<$R$31,0,IF($R23>0,IF(0=MOD(FN$69-$R$31,$R23),$S23+$U23,$U23),IF(FN$69>($R$31-1),$U23,0))*$R$29)","v":0},null,{"$f":"IF(FP$69<$R$31,0,IF($R23>0,IF(0=MOD(FP$69-$R$31,$R23),$S23+$U23,$U23),IF(FP$69>($R$31-1),$U23,0))*$R$29)","v":0},null,{"$f":"IF(FR$69<$R$31,0,IF($R23>0,IF(0=MOD(FR$69-$R$31,$R23),$S23+$U23,$U23),IF(FR$69>($R$31-1),$U23,0))*$R$29)","v":0},null,{"$f":"IF(FT$69<$R$31,0,IF($R23>0,IF(0=MOD(FT$69-$R$31,$R23),$S23+$U23,$U23),IF(FT$69>($R$31-1),$U23,0))*$R$29)","v":0},null,{"$f":"IF(FV$69<$R$31,0,IF($R23>0,IF(0=MOD(FV$69-$R$31,$R23),$S23+$U23,$U23),IF(FV$69>($R$31-1),$U23,0))*$R$29)","v":0},null,{"$f":"IF(FX$69<$R$31,0,IF($R23>0,IF(0=MOD(FX$69-$R$31,$R23),$S23+$U23,$U23),IF(FX$69>($R$31-1),$U23,0))*$R$29)","v":0},null,{"$f":"IF(FZ$69<$R$31,0,IF($R23>0,IF(0=MOD(FZ$69-$R$31,$R23),$S23+$U23,$U23),IF(FZ$69>($R$31-1),$U23,0))*$R$29)","v":0},null,{"$f":"IF(GB$69<$R$31,0,IF($R23>0,IF(0=MOD(GB$69-$R$31,$R23),$S23+$U23,$U23),IF(GB$69>($R$31-1),$U23,0))*$R$29)","v":0},null,{"$f":"IF(GD$69<$R$31,0,IF($R23>0,IF(0=MOD(GD$69-$R$31,$R23),$S23+$U23,$U23),IF(GD$69>($R$31-1),$U23,0))*$R$29)","v":0},null,{"$f":"IF(GF$69<$R$31,0,IF($R23>0,IF(0=MOD(GF$69-$R$31,$R23),$S23+$U23,$U23),IF(GF$69>($R$31-1),$U23,0))*$R$29)","v":0},null,{"$f":"IF(GH$69<$R$31,0,IF($R23>0,IF(0=MOD(GH$69-$R$31,$R23),$S23+$U23,$U23),IF(GH$69>($R$31-1),$U23,0))*$R$29)","v":0},null,{"$f":"IF(GJ$69<$R$31,0,IF($R23>0,IF(0=MOD(GJ$69-$R$31,$R23),$S23+$U23,$U23),IF(GJ$69>($R$31-1),$U23,0))*$R$29)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,"TOTAL Incremental Cost",null,{"$f":"SUM(L79:M82)","v":0},null,{"$f":"SUM(N79:O82)","v":0},null,{"$f":"SUM(P79:Q82)","v":0},null,{"$f":"SUM(R79:S82)","v":0},null,{"$f":"SUM(T79:U82)","v":0},null,{"$f":"SUM(V79:W82)","v":0},null,{"$f":"SUM(X79:Y82)","v":0},null,{"$f":"SUM(Z79:AA82)","v":0},null,{"$f":"SUM(AB79:AC82)","v":0},null,{"$f":"SUM(AD79:AE82)","v":0},null,{"$f":"SUM(AF79:AG82)","v":0},null,{"$f":"SUM(AH79:AI82)","v":0},null,{"$f":"SUM(AJ79:AK82)","v":0},null,{"$f":"SUM(AL79:AM82)","v":0},null,{"$f":"SUM(AN79:AO82)","v":0},null,{"$f":"SUM(AP79:AQ82)","v":0},null,{"$f":"SUM(AR79:AS82)","v":0},null,{"$f":"SUM(AT79:AU82)","v":0},null,{"$f":"SUM(AV79:AW82)","v":0},null,{"$f":"SUM(AX79:AY82)","v":0},null,{"$f":"SUM(AZ79:BA82)","v":0},null,{"$f":"SUM(BB79:BC82)","v":0},null,{"$f":"SUM(BD79:BE82)","v":0},null,{"$f":"SUM(BF79:BG82)","v":0},null,{"$f":"SUM(BH79:BI82)","v":0},null,{"$f":"SUM(BJ79:BK82)","v":0},null,{"$f":"SUM(BL79:BM82)","v":0},null,{"$f":"SUM(BN79:BO82)","v":0},null,{"$f":"SUM(BP79:BQ82)","v":0},null,{"$f":"SUM(BR79:BS82)","v":0},null,{"$f":"SUM(BT79:BU82)","v":0},null,{"$f":"SUM(BV79:BW82)","v":0},null,{"$f":"SUM(BX79:BY82)","v":0},null,{"$f":"SUM(BZ79:CA82)","v":0},null,{"$f":"SUM(CB79:CC82)","v":0},null,{"$f":"SUM(CD79:CE82)","v":0},null,{"$f":"SUM(CF79:CG82)","v":0},null,{"$f":"SUM(CH79:CI82)","v":0},null,{"$f":"SUM(CJ79:CK82)","v":0},null,{"$f":"SUM(CL79:CM82)","v":0},null,{"$f":"SUM(CN79:CO82)","v":0},null,{"$f":"SUM(CP79:CQ82)","v":0},null,{"$f":"SUM(CR79:CS82)","v":0},null,{"$f":"SUM(CT79:CU82)","v":0},null,{"$f":"SUM(CV79:CW82)","v":0},null,{"$f":"SUM(CX79:CY82)","v":0},null,{"$f":"SUM(CZ79:DA82)","v":0},null,{"$f":"SUM(DB79:DC82)","v":0},null,{"$f":"SUM(DD79:DE82)","v":0},null,{"$f":"SUM(DF79:DG82)","v":0},null,{"$f":"SUM(DH79:DI82)","v":0},null,{"$f":"SUM(DJ79:DK82)","v":0},null,{"$f":"SUM(DL79:DM82)","v":0},null,{"$f":"SUM(DN79:DO82)","v":0},null,{"$f":"SUM(DP79:DQ82)","v":0},null,{"$f":"SUM(DR79:DS82)","v":0},null,{"$f":"SUM(DT79:DU82)","v":0},null,{"$f":"SUM(DV79:DW82)","v":0},null,{"$f":"SUM(DX79:DY82)","v":0},null,{"$f":"SUM(DZ79:EA82)","v":0},null,{"$f":"SUM(EB79:EC82)","v":0},null,{"$f":"SUM(ED79:EE82)","v":0},null,{"$f":"SUM(EF79:EG82)","v":0},null,{"$f":"SUM(EH79:EI82)","v":0},null,{"$f":"SUM(EJ79:EK82)","v":0},null,{"$f":"SUM(EL79:EM82)","v":0},null,{"$f":"SUM(EN79:EO82)","v":0},null,{"$f":"SUM(EP79:EQ82)","v":0},null,{"$f":"SUM(ER79:ES82)","v":0},null,{"$f":"SUM(ET79:EU82)","v":0},null,{"$f":"SUM(EV79:EW82)","v":0},null,{"$f":"SUM(EX79:EY82)","v":0},null,{"$f":"SUM(EZ79:FA82)","v":0},null,{"$f":"SUM(FB79:FC82)","v":0},null,{"$f":"SUM(FD79:FE82)","v":0},null,{"$f":"SUM(FF79:FG82)","v":0},null,{"$f":"SUM(FH79:FI82)","v":0},null,{"$f":"SUM(FJ79:FK82)","v":0},null,{"$f":"SUM(FL79:FM82)","v":0},null,{"$f":"SUM(FN79:FO82)","v":0},null,{"$f":"SUM(FP79:FQ82)","v":0},null,{"$f":"SUM(FR79:FS82)","v":0},null,{"$f":"SUM(FT79:FU82)","v":0},null,{"$f":"SUM(FV79:FW82)","v":0},null,{"$f":"SUM(FX79:FY82)","v":0},null,{"$f":"SUM(FZ79:GA82)","v":0},null,{"$f":"SUM(GB79:GC82)","v":0},null,{"$f":"SUM(GD79:GE82)","v":0},null,{"$f":"SUM(GF79:GG82)","v":0},null,{"$f":"SUM(GH79:GI82)","v":0},null,{"$f":"SUM(GJ79:GK82)","v":0}]

{"sheet":"RM-Preset","index":24,"n_rows":75,"n_cols":192,"rows_kept":75,"cut":false,"hidden":false,"merged":[[3,1,3,6],[63,1,63,6],[64,1,64,6],[65,1,65,6],[66,1,66,6],[67,1,67,6],[60,1,60,6],[61,1,61,6],[62,1,62,6],[58,1,58,6],[59,1,59,6],[30,22,30,23],[57,1,57,6],[53,1,53,6],[54,1,54,6],[55,1,55,6],[56,1,56,6],[43,1,43,6],[44,1,44,6],[45,1,45,6],[32,1,32,6],[33,1,33,6],[34,1,34,6],[35,1,35,6],[36,1,36,6],[38,1,38,6],[39,1,39,6],[40,1,40,6],[41,1,41,6],[42,1,42,6],[49,1,49,6],[50,1,50,6],[52,1,52,6],[44,23,44,24],[23,1,23,6],[25,1,25,6],[26,1,26,6],[27,1,27,6],[28,1,28,6],[29,1,29,6],[16,1,16,6],[17,1,17,6],[19,1,19,6],[20,1,20,6],[21,1,21,6],[22,1,22,6],[37,1,37,6],[31,1,31,6],[24,1,24,6],[18,1,18,6],[39,15,39,16],[39,17,39,18],[39,19,39,20],[39,21,39,22],[20,18,20,19],[20,20,20,21],[20,22,20,23],[22,22,22,23],[24,22,24,23],[28,14,28,15],[17,18,17,19],[17,20,17,21],[17,22,17,23],[12,1,12,6],[13,1,13,6],[14,1,14,6],[15,1,15,6],[30,1,30,6],[74,191,74,192],[2,1,2,6],[4,1,4,6],[5,1,5,6],[6,1,6,6],[7,1,7,6],[8,1,8,6],[9,1,9,6],[10,1,10,6],[11,1,11,6],[74,179,74,180],[74,181,74,182],[74,183,74,184],[74,185,74,186],[74,187,74,188],[74,189,74,190],[74,167,74,168],[74,169,74,170],[74,171,74,172],[74,173,74,174],[48,1,48,6],[46,1,46,6],[47,1,47,6],[74,175,74,176],[74,177,74,178],[74,155,74,156],[51,1,51,6],[74,157,74,158],[74,159,74,160],[74,161,74,162],[74,163,74,164],[74,165,74,166],[74,143,74,144],[74,145,74,146],[74,147,74,148],[74,149,74,150],[74,151,74,152],[74,153,74,154],[74,131,74,132],[74,133,74,134],[74,135,74,136],[74,137,74,138],[74,139,74,140],[74,141,74,142],[74,119,74,120],[74,121,74,122],[74,123,74,124],[74,125,74,126],[74,127,74,128],[74,129,74,130],[74,107,74,108],[74,109,74,110],[74,111,74,112],[74,113,74,114],[74,115,74,116],[74,117,74,118],[74,95,74,96],[74,97,74,98],[74,99,74,100],[74,101,74,102],[74,103,74,104],[74,105,74,106],[74,83,74,84],[74,85,74,86],[74,87,74,88],[74,89,74,90],[74,91,74,92],[74,93,74,94],[74,71,74,72],[74,73,74,74],[74,75,74,76],[74,77,74,78],[74,79,74,80],[74,81,74,82],[74,59,74,60],[74,61,74,62],[74,63,74,64],[74,65,74,66],[74,67,74,68],[74,69,74,70],[74,47,74,48],[74,49,74,50],[74,51,74,52],[74,53,74,54],[74,55,74,56],[74,57,74,58],[74,35,74,36],[74,37,74,38],[74,39,74,40],[74,41,74,42],[74,43,74,44],[74,45,74,46],[74,23,74,24],[74,25,74,26],[74,27,74,28],[74,29,74,30],[74,31,74,32],[74,33,74,34],[73,185,73,186],[73,187,73,188],[73,189,73,190],[73,191,73,192],[74,11,74,12],[74,13,74,14],[74,15,74,16],[74,17,74,18],[74,19,74,20],[74,21,74,22],[73,173,73,174],[73,175,73,176],[73,177,73,178],[73,179,73,180],[73,181,73,182],[73,183,73,184],[73,161,73,162],[73,163,73,164],[73,165,73,166],[73,167,73,168],[73,169,73,170],[73,171,73,172],[73,149,73,150],[73,151,73,152],[73,153,73,154],[73,155,73,156],[73,157,73,158],[73,159,73,160],[73,137,73,138],[73,139,73,140],[73,141,73,142],[73,143,73,144],[73,145,73,146],[73,147,73,148],[73,125,73,126],[73,127,73,128],[73,129,73,130],[73,131,73,132],[73,133,73,134],[73,135,73,136],[73,113,73,114],[73,115,73,116],[73,117,73,118],[73,119,73,120],[73,121,73,122],[73,123,73,124],[73,101,73,102],[73,103,73,104],[73,105,73,106],[73,107,73,108],[73,109,73,110],[73,111,73,112],[73,89,73,90],[73,91,73,92],[73,93,73,94],[73,95,73,96],[73,97,73,98],[73,99,73,100],[73,77,73,78],[73,79,73,80],[73,81,73,82],[73,83,73,84],[73,85,73,86],[73,87,73,88],[73,65,73,66],[73,67,73,68],[73,69,73,70],[73,71,73,72],[73,73,73,74],[73,75,73,76],[73,53,73,54],[73,55,73,56],[73,57,73,58],[73,59,73,60],[73,61,73,62],[73,63,73,64],[73,41,73,42],[73,43,73,44],[73,45,73,46],[73,47,73,48],[73,49,73,50],[73,51,73,52],[73,29,73,30],[73,31,73,32],[73,33,73,34],[73,35,73,36],[73,37,73,38],[73,39,73,40],[73,11,73,12],[73,13,73,14],[73,15,73,16],[73,17,73,18],[73,19,73,20],[73,21,73,22],[73,23,73,24],[73,25,73,26],[73,27,73,28],[72,191,72,192],[72,179,72,180],[72,181,72,182],[72,183,72,184],[72,185,72,186],[72,187,72,188],[72,189,72,190],[72,167,72,168],[72,169,72,170],[72,171,72,172],[72,173,72,174],[72,175,72,176],[72,177,72,178],[72,155,72,156],[72,157,72,158],[72,159,72,160],[72,161,72,162],[72,163,72,164],[72,165,72,166],[72,143,72,144],[72,145,72,146],[72,147,72,148],[72,149,72,150],[72,151,72,152],[72,153,72,154],[72,131,72,132],[72,133,72,134],[72,135,72,136],[72,137,72,138],[72,139,72,140],[72,141,72,142],[72,119,72,120],[72,121,72,122],[72,123,72,124],[72,125,72,126],[72,127,72,128],[72,129,72,130],[72,107,72,108],[72,109,72,110],[72,111,72,112],[72,113,72,114],[72,115,72,116],[72,117,72,118],[72,95,72,96],[72,97,72,98],[72,99,72,100],[72,101,72,102],[72,103,72,104],[72,105,72,106],[72,83,72,84],[72,85,72,86],[72,87,72,88],[72,89,72,90],[72,91,72,92],[72,93,72,94],[72,71,72,72],[72,73,72,74],[72,75,72,76],[72,77,72,78],[72,79,72,80],[72,81,72,82],[72,59,72,60],[72,61,72,62],[72,63,72,64],[72,65,72,66],[72,67,72,68],[72,69,72,70],[72,47,72,48],[72,49,72,50],[72,51,72,52],[72,53,72,54],[72,55,72,56],[72,57,72,58],[72,35,72,36],[72,37,72,38],[72,39,72,40],[72,41,72,42],[72,43,72,44],[72,45,72,46],[72,23,72,24],[72,25,72,26],[72,27,72,28],[72,29,72,30],[72,31,72,32],[72,33,72,34],[71,185,71,186],[71,187,71,188],[71,189,71,190],[71,191,71,192],[72,11,72,12],[72,13,72,14],[72,15,72,16],[72,17,72,18],[72,19,72,20],[72,21,72,22],[71,173,71,174],[71,175,71,176],[71,177,71,178],[71,179,71,180],[71,181,71,182],[71,183,71,184],[71,161,71,162],[71,163,71,164],[71,165,71,166],[71,167,71,168],[71,169,71,170],[71,171,71,172],[71,149,71,150],[71,151,71,152],[71,153,71,154],[71,155,71,156],[71,157,71,158],[71,159,71,160],[71,137,71,138],[71,139,71,140],[71,141,71,142],[71,143,71,144],[71,145,71,146],[71,147,71,148],[71,125,71,126],[71,127,71,128],[71,129,71,130],[71,131,71,132],[71,133,71,134],[71,135,71,136],[71,113,71,114],[71,115,71,116],[71,117,71,118],[71,119,71,120],[71,121,71,122],[71,123,71,124],[71,101,71,102],[71,103,71,104],[71,105,71,106],[71,107,71,108],[71,109,71,110],[71,111,71,112],[71,89,71,90],[71,91,71,92],[71,93,71,94],[71,95,71,96],[71,97,71,98],[71,99,71,100],[71,77,71,78],[71,79,71,80],[71,81,71,82],[71,83,71,84],[71,85,71,86],[71,87,71,88],[71,65,71,66],[71,67,71,68],[71,69,71,70],[71,71,71,72],[71,73,71,74],[71,75,71,76],[71,53,71,54],[71,55,71,56],[71,57,71,58],[71,59,71,60],[71,61,71,62],[71,63,71,64],[71,41,71,42],[71,43,71,44],[71,45,71,46],[71,47,71,48],[71,49,71,50],[71,51,71,52],[71,29,71,30],[71,31,71,32],[71,33,71,34],[71,35,71,36],[71,37,71,38],[71,39,71,40],[68,191,68,192],[71,11,71,12],[71,13,71,14],[71,15,71,16],[71,17,71,18],[71,19,71,20],[71,21,71,22],[71,23,71,24],[71,25,71,26],[71,27,71,28],[68,179,68,180],[68,181,68,182],[68,183,68,184],[68,185,68,186],[68,187,68,188],[68,189,68,190],[68,167,68,168],[68,169,68,170],[68,171,68,172],[68,173,68,174],[68,95,68,96],[68,97,68,98],[68,99,68,100],[68,101,68,102],[68,103,68,104],[68,105,68,106],[68,175,68,176],[68,177,68,178],[68,155,68,156],[68,157,68,158],[68,159,68,160],[68,161,68,162],[68,163,68,164],[68,165,68,166],[68,143,68,144],[68,145,68,146],[68,147,68,148],[68,149,68,150],[68,151,68,152],[68,153,68,154],[68,131,68,132],[68,133,68,134],[68,135,68,136],[68,137,68,138],[68,139,68,140],[68,141,68,142],[68,83,68,84],[68,85,68,86],[68,87,68,88],[68,89,68,90],[68,91,68,92],[68,93,68,94],[68,71,68,72],[68,73,68,74],[68,75,68,76],[68,77,68,78],[68,79,68,80],[68,81,68,82],[68,59,68,60],[68,61,68,62],[68,63,68,64],[68,65,68,66],[68,67,68,68],[68,69,68,70],[64,145,64,146],[64,147,64,148],[64,149,64,150],[64,151,64,152],[64,153,64,154],[64,155,64,156],[64,133,64,134],[64,135,64,136],[68,47,68,48],[68,49,68,50],[68,51,68,52],[68,53,68,54],[68,55,68,56],[68,57,68,58],[68,35,68,36],[68,37,68,38],[68,39,68,40],[68,41,68,42],[68,43,68,44],[68,45,68,46],[68,119,68,120],[68,121,68,122],[68,123,68,124],[68,125,68,126],[68,127,68,128],[68,129,68,130],[68,107,68,108],[68,109,68,110],[68,111,68,112],[68,113,68,114],[68,115,68,116],[68,117,68,118],[64,181,64,182],[64,183,64,184],[64,185,64,186],[64,187,64,188],[64,189,64,190],[64,191,64,192],[64,169,64,170],[64,171,64,172],[64,173,64,174],[64,175,64,176],[64,177,64,178],[64,179,64,180],[64,157,64,158],[64,159,64,160],[64,161,64,162],[64,163,64,164],[64,165,64,166],[64,167,64,168],[64,137,64,138],[64,139,64,140],[64,141,64,142],[64,143,64,144],[64,121,64,122],[64,123,64,124],[64,125,64,126],[64,127,64,128],[64,129,64,130],[64,131,64,132],[64,109,64,110],[64,111,64,112],[64,113,64,114],[64,115,64,116],[64,117,64,118],[64,119,64,120],[64,97,64,98],[64,99,64,100],[64,101,64,102],[64,103,64,104],[64,105,64,106],[64,107,64,108],[64,85,64,86],[64,87,64,88],[64,89,64,90],[64,91,64,92],[64,93,64,94],[64,95,64,96],[64,73,64,74],[64,75,64,76],[64,77,64,78],[64,79,64,80],[64,81,64,82],[64,83,64,84],[64,61,64,62],[64,63,64,64],[64,65,64,66],[64,67,64,68],[64,69,64,70],[64,71,64,72],[64,49,64,50],[64,51,64,52],[64,53,64,54],[64,55,64,56],[64,57,64,58],[64,59,64,60],[64,37,64,38],[64,39,64,40],[64,41,64,42],[64,43,64,44],[64,45,64,46],[64,47,64,48],[64,25,64,26],[64,27,64,28],[64,29,64,30],[64,31,64,32],[64,33,64,34],[64,35,64,36],[44,191,44,192],[53,10,53,15],[53,16,53,17],[64,11,64,12],[64,13,64,14],[64,15,64,16],[64,17,64,18],[64,19,64,20],[64,21,64,22],[64,23,64,24],[44,179,44,180],[44,181,44,182],[44,183,44,184],[44,185,44,186],[44,187,44,188],[44,189,44,190],[44,167,44,168],[44,169,44,170],[44,171,44,172],[44,173,44,174],[44,99,44,100],[44,101,44,102],[44,103,44,104],[44,105,44,106],[44,175,44,176],[44,177,44,178],[44,155,44,156],[44,157,44,158],[44,159,44,160],[44,161,44,162],[44,163,44,164],[44,165,44,166],[44,143,44,144],[44,145,44,146],[44,147,44,148],[44,149,44,150],[44,151,44,152],[44,153,44,154],[44,131,44,132],[44,133,44,134],[44,135,44,136],[44,137,44,138],[44,139,44,140],[44,141,44,142],[44,25,44,26],[44,27,44,28],[44,29,44,30],[44,31,44,32],[44,33,44,34],[44,83,44,84],[44,85,44,86],[44,87,44,88],[44,89,44,90],[44,91,44,92],[44,93,44,94],[44,71,44,72],[44,73,44,74],[44,75,44,76],[44,77,44,78],[44,79,44,80],[44,81,44,82],[44,59,44,60],[44,61,44,62],[44,63,44,64],[44,65,44,66],[44,67,44,68],[44,69,44,70],[43,157,43,158],[43,159,43,160],[43,137,43,138],[43,139,43,140],[43,141,43,142],[43,143,43,144],[44,47,44,48],[44,49,44,50],[44,51,44,52],[44,53,44,54],[44,55,44,56],[44,57,44,58],[44,35,44,36],[44,37,44,38],[44,39,44,40],[44,41,44,42],[44,43,44,44],[44,45,44,46],[44,119,44,120],[44,121,44,122],[44,123,44,124],[44,125,44,126],[44,127,44,128],[44,129,44,130],[44,107,44,108],[44,109,44,110],[44,111,44,112],[44,113,44,114],[44,115,44,116],[44,117,44,118],[44,95,44,96],[44,97,44,98],[43,101,43,102],[43,103,43,104],[43,105,43,106],[43,107,43,108],[43,109,43,110],[43,111,43,112],[43,185,43,186],[43,187,43,188],[43,189,43,190],[43,191,43,192],[44,11,44,12],[44,13,44,14],[44,15,44,16],[44,17,44,18],[44,19,44,20],[44,21,44,22],[43,173,43,174],[43,175,43,176],[43,177,43,178],[43,179,43,180],[43,181,43,182],[43,183,43,184],[43,161,43,162],[43,163,43,164],[43,165,43,166],[43,167,43,168],[43,169,43,170],[43,171,43,172],[43,149,43,150],[43,151,43,152],[43,153,43,154],[43,155,43,156],[43,29,43,30],[43,31,43,32],[43,33,43,34],[43,35,43,36],[43,37,43,38],[43,39,43,40],[43,89,43,90],[43,91,43,92],[43,93,43,94],[43,95,43,96],[43,97,43,98],[43,99,43,100],[43,77,43,78],[43,79,43,80],[43,81,43,82],[43,83,43,84],[43,85,43,86],[43,87,43,88],[43,65,43,66],[43,67,43,68],[43,69,43,70],[43,71,43,72],[43,73,43,74],[43,75,43,76],[42,163,42,164],[42,165,42,166],[42,143,42,144],[42,145,42,146],[42,147,42,148],[42,149,42,150],[43,53,43,54],[43,55,43,56],[43,57,43,58],[43,59,43,60],[43,61,43,62],[43,63,43,64],[43,41,43,42],[43,43,43,44],[43,45,43,46],[43,47,43,48],[43,49,43,50],[43,51,43,52],[43,145,43,146],[43,147,43,148],[43,125,43,126],[43,127,43,128],[43,129,43,130],[43,131,43,132],[43,133,43,134],[43,135,43,136],[43,113,43,114],[43,115,43,116],[43,117,43,118],[43,119,43,120],[43,121,43,122],[43,123,43,124],[42,107,42,108],[42,109,42,110],[42,111,42,112],[42,113,42,114],[42,115,42,116],[42,117,42,118],[42,191,42,192],[43,11,43,12],[43,13,43,14],[43,15,43,16],[43,17,43,18],[43,19,43,20],[43,21,43,22],[43,23,43,24],[43,25,43,26],[43,27,43,28],[42,179,42,180],[42,181,42,182],[42,183,42,184],[42,185,42,186],[42,187,42,188],[42,189,42,190],[42,167,42,168],[42,169,42,170],[42,171,42,172],[42,173,42,174],[42,175,42,176],[42,177,42,178],[42,155,42,156],[42,157,42,158],[42,159,42,160],[42,161,42,162],[42,95,42,96],[42,97,42,98],[42,99,42,100],[42,101,42,102],[42,103,42,104],[42,105,42,106],[42,83,42,84],[42,85,42,86],[42,87,42,88],[42,89,42,90],[42,91,42,92],[42,93,42,94],[42,71,42,72],[42,73,42,74],[42,75,42,76],[42,77,42,78],[42,79,42,80],[42,81,42,82],[41,169,41,170],[41,171,41,172],[41,149,41,150],[41,151,41,152],[41,153,41,154],[41,155,41,156],[42,59,42,60],[42,61,42,62],[42,63,42,64],[42,65,42,66],[42,67,42,68],[42,69,42,70],[42,47,42,48],[42,49,42,50],[42,51,42,52],[42,53,42,54],[42,55,42,56],[42,57,42,58],[42,151,42,152],[42,153,42,154],[42,131,42,132],[42,133,42,134],[42,135,42,136],[42,137,42,138],[42,139,42,140],[42,141,42,142],[42,119,42,120],[42,121,42,122],[42,123,42,124],[42,125,42,126],[42,127,42,128],[42,129,42,130],[41,113,41,114],[41,115,41,116],[41,117,41,118],[41,119,41,120],[41,121,41,122],[41,123,41,124],[42,23,42,24],[42,25,42,26],[42,27,42,28],[42,29,42,30],[42,31,42,32],[42,33,42,34],[41,185,41,186],[41,187,41,188],[41,189,41,190],[41,191,41,192],[42,11,42,12],[42,13,42,14],[42,15,42,16],[42,17,42,18],[42,19,42,20],[42,21,42,22],[41,173,41,174],[41,175,41,176],[41,177,41,178],[41,179,41,180],[41,181,41,182],[41,183,41,184],[41,161,41,162],[41,163,41,164],[41,165,41,166],[41,167,41,168],[41,49,41,50],[41,51,41,52],[41,101,41,102],[41,103,41,104],[41,105,41,106],[41,107,41,108],[41,109,41,110],[41,111,41,112],[41,89,41,90],[41,91,41,92],[41,93,41,94],[41,95,41,96],[41,97,41,98],[41,99,41,100],[41,77,41,78],[41,79,41,80],[41,81,41,82],[41,83,41,84],[41,85,41,86],[41,87,41,88],[39,175,39,176],[39,177,39,178],[39,155,39,156],[39,157,39,158],[39,159,39,160],[39,161,39,162],[41,65,41,66],[41,67,41,68],[41,69,41,70],[41,71,41,72],[41,73,41,74],[41,75,41,76],[41,53,41,54],[41,55,41,56],[41,57,41,58],[41,59,41,60],[41,61,41,62],[41,63,41,64],[41,157,41,158],[41,159,41,160],[41,137,41,138],[41,139,41,140],[41,141,41,142],[41,143,41,144],[41,145,41,146],[41,147,41,148],[41,125,41,126],[41,127,41,128],[41,129,41,130],[41,131,41,132],[41,133,41,134],[41,135,41,136],[39,107,39,108],[39,109,39,110],[39,111,39,112],[39,113,39,114],[39,115,39,116],[39,117,39,118],[41,29,41,30],[41,31,41,32],[41,33,41,34],[41,35,41,36],[41,37,41,38],[41,39,41,40],[39,191,39,192],[41,11,41,12],[41,13,41,14],[41,15,41,16],[41,17,41,18],[41,19,41,20],[41,21,41,22],[41,23,41,24],[41,25,41,26],[41,27,41,28],[39,179,39,180],[39,181,39,182],[39,183,39,184],[39,185,39,186],[39,187,39,188],[39,189,39,190],[39,167,39,168],[39,169,39,170],[39,171,39,172],[39,173,39,174],[39,163,39,164],[39,165,39,166],[39,143,39,144],[39,145,39,146],[39,147,39,148],[39,149,39,150],[39,151,39,152]],"merged_total":1132,"flags":["merged_cut"]}
[]
[null,"Navigation",null,null,null,null,null,null,{"$f":"openingScreenTitle","v":"FHWA Tool for Operations Benefit/Cost (TOPS-BC):  Version 4.0"}]
[null,"Back",null,null,null,null,null,null,null,"PURPOSE:  Estimate Lifecycle Costs of TSM&O Strategies"]
[null,"OPENING SCREEN"]
[null,"GENERAL TOOL OVERVIEW",null,null,null,null,null,null,null,null,"WORK AREA 1 - ESTIMATE AVERAGE ANNUAL COST"]
[null,"WHAT'S NEW"]
[null,"LIST OF ALL WORKSHEETS",null,null,null,null,null,null,null,null,"Ramp Metering - Preset Timing"]
[null,"1) ESTIMATE COSTS"]
[null,"Cost Default Matrix",null,null,null,null,null,null,"Equipment",null,null,null,null,null,null,null,"Useful Life",null,"Capital / Replacement Costs (Total)",null,"O&M Costs (Annual)",null,"Annualized Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Iterative Model Run Overview"]
[null,"Cost Template",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Title","Factor",null,"Result"]
[null,"Traveler Information"]
[null,"En-Route Traveler Information"]
[null,"Pre-Trip Traveler Information",null,null,null,null,null,null,"Basic Infrastructure Equipment"]
[null,"Traffic Signal Systems (TSS)"]
[null,"Preset Timing",null,null,null,null,null,null,null,"TOTAL Infrastructure Cost",null,null,null,null,null,null,null,null,{"$f":"SUM(S12:T14)","v":0},null,{"$f":"SUM(U12:V14)","v":0},null,{"$f":"SUM(W12:X14)","v":0}]
[null,"Traffic Actuated Timing"]
[null,"Central Control ",null,null,null,null,null,null,"Incremental Deployment Equipment (per Ramp Location)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"`"]
[null,"Transit Signal Priority",null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!L72","v":"Ramp Meter (Signal, Controller)"},null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!M72","v":10},{"$f":"'Cost Default Matrix'!N72","v":30000},null,{"$f":"'Cost Default Matrix'!O72","v":1900},null,{"$f":"IF(R18>0,S18/R18+U18,U18)","v":4900}]
[null,"Ramp Metering ",null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!L73","v":"Loop Detectors (2)"},null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!M73","v":10},{"$f":"'Cost Default Matrix'!N73","v":20000},null,{"$f":"'Cost Default Matrix'!O73","v":480},null,2480]
[null,"Central Control"]
[null,"Traffic Actuated",null,null,null,null,null,null,null,"TOTAL Incremental Cost",null,null,null,null,null,null,null,null,{"$f":"SUM(S16:T20)","v":50000},null,{"$f":"SUM(U16:V20)","v":2380},null,{"$f":"SUM(W16:X20)","v":7380}]
[4,"Preset Timing"]
[null,"Freight Strategies",null,null,null,null,null,null,"INPUT",null,"Enter Number of Infrastructure Deployments ",null,null,null,null,null,null,null,null,null,null,null,{"$f":"$R$23*$W$15","v":0}]
[null,"Truck Only Lanes"]
[null,"Compliance",null,null,null,null,null,null,"INPUT",null,"Enter Number of Incremental Deployments",null,null,null,null,null,null,null,null,null,null,null,{"$f":"$R$25*$W$21","v":0}]
[null,"Truck Parking and Reservation Systems"]
[null,"Climbing Lanes",null,null,null,null,null,null,"INPUT",null,"Enter Year of Deployment"]
[null,"Off Hours Delivery"]
[null,"Active Traffic Management",null,null,null,null,null,null,null,null,"Average Annual Cost",null,null,null,null,null,null,null,null,null,null,null,{"$f":"W23+W25","v":0}]
[null,"Variable Speed Limits"]
[null,"Part-Time Shoulder Use",null,null,null,null,null,null,null,null,"Levelized Costs (Used for Benefit Cost Ratio Calculation)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Q54*(IF($R$52>0,$R$52,$S$52))*(1+(IF($R$52>0,$R$52,$S$52)))^(IF($R$48>0,$R$48,$S$48)))/((1+(IF($R$52>0,$R$52,$S$52)))^(IF($R$48>0,$R$48,$S$48))-1)","v":0}]
[null,"Other Strategies"]
[null,"Traffic Incident Management"]
[null,"Travel Demand Management",null,null,null,null,null,null,{"$f":"openingScreenTitle","v":"FHWA Tool for Operations Benefit/Cost (TOPS-BC):  Version 4.0"}]
[null,"HOT Lanes",null,null,null,null,null,null,null,"PURPOSE:  Estimate Lifecycle Costs of TSM&O Strategies"]
[null,"Road Weather Management",null,null,null,null,null,null,null,null,"WORK AREA 2 - PROJECT STREAM OF COSTS AND ESTIMATE NET PRESENT VALUE"]
[null,"Work Zone Management"]
[null,"Shared Use Mobility",null,null,null,null,null,null,{"$f":"K7","v":"Ramp Metering - Preset Timing"}]
[null,"Costs Summary"]
[null,"2) ESTIMATE BENEFITS",null,null,null,null,null,null,null,null,null,2013,null,{"$f":"L40+1","v":2014},null,{"$f":"N40+1","v":2015},null,{"$f":"P40+1","v":2016},null,{"$f":"R40+1","v":2017},null,{"$f":"T40+1","v":2018},null,{"$f":"V40+1","v":2019},null,{"$f":"X40+1","v":2020},null,{"$f":"Z40+1","v":2021},null,{"$f":"AB40+1","v":2022},null,{"$f":"AD40+1","v":2023},null,{"$f":"AF40+1","v":2024},null,{"$f":"AH40+1","v":2025},null,{"$f":"AJ40+1","v":2026},null,{"$f":"AL40+1","v":2027},null,{"$f":"AN40+1","v":2028},null,{"$f":"AP40+1","v":2029},null,{"$f":"AR40+1","v":2030},null,{"$f":"AT40+1","v":2031},null,{"$f":"AV40+1","v":2032},null,{"$f":"AX40+1","v":2033},null,{"$f":"AZ40+1","v":2034},null,{"$f":"BB40+1","v":2035},null,{"$f":"BD40+1","v":2036},null,{"$f":"BF40+1","v":2037},null,{"$f":"BH40+1","v":2038},null,{"$f":"BJ40+1","v":2039},null,{"$f":"BL40+1","v":2040},null,{"$f":"BN40+1","v":2041},null,{"$f":"BP40+1","v":2042},null,{"$f":"BR40+1","v":2043},null,{"$f":"BT40+1","v":2044},null,{"$f":"BV40+1","v":2045},null,{"$f":"BX40+1","v":2046},null,{"$f":"BZ40+1","v":2047},null,{"$f":"CB40+1","v":2048},null,{"$f":"CD40+1","v":2049},null,{"$f":"CF40+1","v":2050},null,{"$f":"CH40+1","v":2051},null,{"$f":"CJ40+1","v":2052},null,{"$f":"CL40+1","v":2053},null,{"$f":"CN40+1","v":2054},null,{"$f":"CP40+1","v":2055},null,{"$f":"CR40+1","v":2056},null,{"$f":"CT40+1","v":2057},null,{"$f":"CV40+1","v":2058},null,{"$f":"CX40+1","v":2059},null,{"$f":"CZ40+1","v":2060},null,{"$f":"DB40+1","v":2061},null,{"$f":"DD40+1","v":2062},null,{"$f":"DF40+1","v":2063},null,{"$f":"DH40+1","v":2064},null,{"$f":"DJ40+1","v":2065},null,{"$f":"DL40+1","v":2066},null,{"$f":"DN40+1","v":2067},null,{"$f":"DP40+1","v":2068},null,{"$f":"DR40+1","v":2069},null,{"$f":"DT40+1","v":2070},null,{"$f":"DV40+1","v":2071},null,{"$f":"DX40+1","v":2072},null,{"$f":"DZ40+1","v":2073},null,{"$f":"EB40+1","v":2074},null,{"$f":"ED40+1","v":2075},null,{"$f":"EF40+1","v":2076},null,{"$f":"EH40+1","v":2077},null,{"$f":"EJ40+1","v":2078},null,{"$f":"EL40+1","v":2079},null,{"$f":"EN40+1","v":2080},null,{"$f":"EP40+1","v":2081},null,{"$f":"ER40+1","v":2082},null,{"$f":"ET40+1","v":2083},null,{"$f":"EV40+1","v":2084},null,{"$f":"EX40+1","v":2085},null,{"$f":"EZ40+1","v":2086},null,{"$f":"FB40+1","v":2087},null,{"$f":"FD40+1","v":2088},null,{"$f":"FF40+1","v":2089},null,{"$f":"FH40+1","v":2090},null,{"$f":"FJ40+1","v":2091},null,{"$f":"FL40+1","v":2092},null,{"$f":"FN40+1","v":2093},null,{"$f":"FP40+1","v":2094},null,{"$f":"FR40+1","v":2095},null,{"$f":"FT40+1","v":2096},null,{"$f":"FV40+1","v":2097},null,{"$f":"FX40+1","v":2098},null,{"$f":"FZ40+1","v":2099},null,{"$f":"GB40+1","v":2100},null,{"$f":"GD40+1","v":2101},null,{"$f":"GF40+1","v":2102},null,{"$f":"GH40+1","v":2103}]
[null,"Parameters",null,null,null,null,null,null,"Cost Item"]
[null,"Strategy Default Impacts",null,null,null,null,null,null,"Infrastructure Costs ",null,null,{"$f":"L69","v":0},null,{"$f":"N69","v":0},null,{"$f":"P69","v":0},null,{"$f":"R69","v":0},null,{"$f":"T69","v":0},null,{"$f":"V69","v":0},null,{"$f":"X69","v":0},null,{"$f":"Z69","v":0},null,{"$f":"AB69","v":0},null,{"$f":"AD69","v":0},null,{"$f":"AF69","v":0},null,{"$f":"AH69","v":0},null,{"$f":"AJ69","v":0},null,{"$f":"AL69","v":0},null,{"$f":"AN69","v":0},null,{"$f":"AP69","v":0},null,{"$f":"AR69","v":0},null,{"$f":"AT69","v":0},null,{"$f":"AV69","v":0},null,{"$f":"AX69","v":0},null,{"$f":"AZ69","v":0},null,{"$f":"BB69","v":0},null,{"$f":"BD69","v":0},null,{"$f":"BF69","v":0},null,{"$f":"BH69","v":0},null,{"$f":"BJ69","v":0},null,{"$f":"BL69","v":0},null,{"$f":"BN69","v":0},null,{"$f":"BP69","v":0},null,{"$f":"BR69","v":0},null,{"$f":"BT69","v":0},null,{"$f":"BV69","v":0},null,{"$f":"BX69","v":0},null,{"$f":"BZ69","v":0},null,{"$f":"CB69","v":0},null,{"$f":"CD69","v":0},null,{"$f":"CF69","v":0},null,{"$f":"CH69","v":0},null,{"$f":"CJ69","v":0},null,{"$f":"CL69","v":0},null,{"$f":"CN69","v":0},null,{"$f":"CP69","v":0},null,{"$f":"CR69","v":0},null,{"$f":"CT69","v":0},null,{"$f":"CV69","v":0},null,{"$f":"CX69","v":0},null,{"$f":"CZ69","v":0},null,{"$f":"DB69","v":0},null,{"$f":"DD69","v":0},null,{"$f":"DF69","v":0},null,{"$f":"DH69","v":0},null,{"$f":"DJ69","v":0},null,{"$f":"DL69","v":0},null,{"$f":"DN69","v":0},null,{"$f":"DP69","v":0},null,{"$f":"DR69","v":0},null,{"$f":"DT69","v":0},null,{"$f":"DV69","v":0},null,{"$f":"DX69","v":0},null,{"$f":"DZ69","v":0},null,{"$f":"EB69","v":0},null,{"$f":"ED69","v":0},null,{"$f":"EF69","v":0},null,{"$f":"EH69","v":0},null,{"$f":"EJ69","v":0},null,{"$f":"EL69","v":0},null,{"$f":"EN69","v":0},null,{"$f":"EP69","v":0},null,{"$f":"ER69","v":0},null,{"$f":"ET69","v":0},null,{"$f":"EV69","v":0},null,{"$f":"EX69","v":0},null,{"$f":"EZ69","v":0},null,{"$f":"FB69","v":0},null,{"$f":"FD69","v":0},null,{"$f":"FF69","v":0},null,{"$f":"FH69","v":0},null,{"$f":"FJ69","v":0},null,{"$f":"FL69","v":0},null,{"$f":"FN69","v":0},null,{"$f":"FP69","v":0},null,{"$f":"FR69","v":0},null,{"$f":"FT69","v":0},null,{"$f":"FV69","v":0},null,{"$f":"FX69","v":0},null,{"$f":"FZ69","v":0},null,{"$f":"GB69","v":0},null,{"$f":"GD69","v":0},null,{"$f":"GF69","v":0},null,{"$f":"GH69","v":0},null,{"$f":"GJ69","v":0}]
[null,"Benefit Template",null,null,null,null,null,null,"Incremental Costs",null,null,{"$f":"L75","v":0},null,{"$f":"N75","v":0},null,{"$f":"P75","v":0},null,{"$f":"R75","v":0},null,{"$f":"T75","v":0},null,{"$f":"V75","v":0},null,{"$f":"X75","v":0},null,{"$f":"Z75","v":0},null,{"$f":"AB75","v":0},null,{"$f":"AD75","v":0},null,{"$f":"AF75","v":0},null,{"$f":"AH75","v":0},null,{"$f":"AJ75","v":0},null,{"$f":"AL75","v":0},null,{"$f":"AN75","v":0},null,{"$f":"AP75","v":0},null,{"$f":"AR75","v":0},null,{"$f":"AT75","v":0},null,{"$f":"AV75","v":0},null,{"$f":"AX75","v":0},null,{"$f":"AZ75","v":0},null,{"$f":"BB75","v":0},null,{"$f":"BD75","v":0},null,{"$f":"BF75","v":0},null,{"$f":"BH75","v":0},null,{"$f":"BJ75","v":0},null,{"$f":"BL75","v":0},null,{"$f":"BN75","v":0},null,{"$f":"BP75","v":0},null,{"$f":"BR75","v":0},null,{"$f":"BT75","v":0},null,{"$f":"BV75","v":0},null,{"$f":"BX75","v":0},null,{"$f":"BZ75","v":0},null,{"$f":"CB75","v":0},null,{"$f":"CD75","v":0},null,{"$f":"CF75","v":0},null,{"$f":"CH75","v":0},null,{"$f":"CJ75","v":0},null,{"$f":"CL75","v":0},null,{"$f":"CN75","v":0},null,{"$f":"CP75","v":0},null,{"$f":"CR75","v":0},null,{"$f":"CT75","v":0},null,{"$f":"CV75","v":0},null,{"$f":"CX75","v":0},null,{"$f":"CZ75","v":0},null,{"$f":"DB75","v":0},null,{"$f":"DD75","v":0},null,{"$f":"DF75","v":0},null,{"$f":"DH75","v":0},null,{"$f":"DJ75","v":0},null,{"$f":"DL75","v":0},null,{"$f":"DN75","v":0},null,{"$f":"DP75","v":0},null,{"$f":"DR75","v":0},null,{"$f":"DT75","v":0},null,{"$f":"DV75","v":0},null,{"$f":"DX75","v":0},null,{"$f":"DZ75","v":0},null,{"$f":"EB75","v":0},null,{"$f":"ED75","v":0},null,{"$f":"EF75","v":0},null,{"$f":"EH75","v":0},null,{"$f":"EJ75","v":0},null,{"$f":"EL75","v":0},null,{"$f":"EN75","v":0},null,{"$f":"EP75","v":0},null,{"$f":"ER75","v":0},null,{"$f":"ET75","v":0},null,{"$f":"EV75","v":0},null,{"$f":"EX75","v":0},null,{"$f":"EZ75","v":0},null,{"$f":"FB75","v":0},null,{"$f":"FD75","v":0},null,{"$f":"FF75","v":0},null,{"$f":"FH75","v":0},null,{"$f":"FJ75","v":0},null,{"$f":"FL75","v":0},null,{"$f":"FN75","v":0},null,{"$f":"FP75","v":0},null,{"$f":"FR75","v":0},null,{"$f":"FT75","v":0},null,{"$f":"FV75","v":0},null,{"$f":"FX75","v":0},null,{"$f":"FZ75","v":0},null,{"$f":"GB75","v":0},null,{"$f":"GD75","v":0},null,{"$f":"GF75","v":0},null,{"$f":"GH75","v":0},null,{"$f":"GJ75","v":0}]
[null,"Arterial Strategies",null,null,null,null,null,null,"Total Annual Cost",null,null,{"$f":"SUM(L42:M43)","v":0},null,{"$f":"SUM(N42:O43)","v":0},null,{"$f":"SUM(P42:Q43)","v":0},null,{"$f":"SUM(R42:S43)","v":0},null,{"$f":"SUM(T42:U43)","v":0},null,{"$f":"SUM(V42:W43)","v":0},null,{"$f":"SUM(X42:Y43)","v":0},null,{"$f":"SUM(Z42:AA43)","v":0},null,{"$f":"SUM(AB42:AC43)","v":0},null,{"$f":"SUM(AD42:AE43)","v":0},null,{"$f":"SUM(AF42:AG43)","v":0},null,{"$f":"SUM(AH42:AI43)","v":0},null,{"$f":"SUM(AJ42:AK43)","v":0},null,{"$f":"SUM(AL42:AM43)","v":0},null,{"$f":"SUM(AN42:AO43)","v":0},null,{"$f":"SUM(AP42:AQ43)","v":0},null,{"$f":"SUM(AR42:AS43)","v":0},null,{"$f":"SUM(AT42:AU43)","v":0},null,{"$f":"SUM(AV42:AW43)","v":0},null,{"$f":"SUM(AX42:AY43)","v":0},null,{"$f":"SUM(AZ42:BA43)","v":0},null,{"$f":"SUM(BB42:BC43)","v":0},null,{"$f":"SUM(BD42:BE43)","v":0},null,{"$f":"SUM(BF42:BG43)","v":0},null,{"$f":"SUM(BH42:BI43)","v":0},null,{"$f":"SUM(BJ42:BK43)","v":0},null,{"$f":"SUM(BL42:BM43)","v":0},null,{"$f":"SUM(BN42:BO43)","v":0},null,{"$f":"SUM(BP42:BQ43)","v":0},null,{"$f":"SUM(BR42:BS43)","v":0},null,{"$f":"SUM(BT42:BU43)","v":0},null,{"$f":"SUM(BV42:BW43)","v":0},null,{"$f":"SUM(BX42:BY43)","v":0},null,{"$f":"SUM(BZ42:CA43)","v":0},null,{"$f":"SUM(CB42:CC43)","v":0},null,{"$f":"SUM(CD42:CE43)","v":0},null,{"$f":"SUM(CF42:CG43)","v":0},null,{"$f":"SUM(CH42:CI43)","v":0},null,{"$f":"SUM(CJ42:CK43)","v":0},null,{"$f":"SUM(CL42:CM43)","v":0},null,{"$f":"SUM(CN42:CO43)","v":0},null,{"$f":"SUM(CP42:CQ43)","v":0},null,{"$f":"SUM(CR42:CS43)","v":0},null,{"$f":"SUM(CT42:CU43)","v":0},null,{"$f":"SUM(CV42:CW43)","v":0},null,{"$f":"SUM(CX42:CY43)","v":0},null,{"$f":"SUM(CZ42:DA43)","v":0},null,{"$f":"SUM(DB42:DC43)","v":0},null,{"$f":"SUM(DD42:DE43)","v":0},null,{"$f":"SUM(DF42:DG43)","v":0},null,{"$f":"SUM(DH42:DI43)","v":0},null,{"$f":"SUM(DJ42:DK43)","v":0},null,{"$f":"SUM(DL42:DM43)","v":0},null,{"$f":"SUM(DN42:DO43)","v":0},null,{"$f":"SUM(DP42:DQ43)","v":0},null,{"$f":"SUM(DR42:DS43)","v":0},null,{"$f":"SUM(DT42:DU43)","v":0},null,{"$f":"SUM(DV42:DW43)","v":0},null,{"$f":"SUM(DX42:DY43)","v":0},null,{"$f":"SUM(DZ42:EA43)","v":0},null,{"$f":"SUM(EB42:EC43)","v":0},null,{"$f":"SUM(ED42:EE43)","v":0},null,{"$f":"SUM(EF42:EG43)","v":0},null,{"$f":"SUM(EH42:EI43)","v":0},null,{"$f":"SUM(EJ42:EK43)","v":0},null,{"$f":"SUM(EL42:EM43)","v":0},null,{"$f":"SUM(EN42:EO43)","v":0},null,{"$f":"SUM(EP42:EQ43)","v":0},null,{"$f":"SUM(ER42:ES43)","v":0},null,{"$f":"SUM(ET42:EU43)","v":0},null,{"$f":"SUM(EV42:EW43)","v":0},null,{"$f":"SUM(EX42:EY43)","v":0},null,{"$f":"SUM(EZ42:FA43)","v":0},null,{"$f":"SUM(FB42:FC43)","v":0},null,{"$f":"SUM(FD42:FE43)","v":0},null,{"$f":"SUM(FF42:FG43)","v":0},null,{"$f":"SUM(FH42:FI43)","v":0},null,{"$f":"SUM(FJ42:FK43)","v":0},null,{"$f":"SUM(FL42:FM43)","v":0},null,{"$f":"SUM(FN42:FO43)","v":0},null,{"$f":"SUM(FP42:FQ43)","v":0},null,{"$f":"SUM(FR42:FS43)","v":0},null,{"$f":"SUM(FT42:FU43)","v":0},null,{"$f":"SUM(FV42:FW43)","v":0},null,{"$f":"SUM(FX42:FY43)","v":0},null,{"$f":"SUM(FZ42:GA43)","v":0},null,{"$f":"SUM(GB42:GC43)","v":0},null,{"$f":"SUM(GD42:GE43)","v":0},null,{"$f":"SUM(GF42:GG43)","v":0},null,{"$f":"SUM(GH42:GI43)","v":0},null,{"$f":"SUM(GJ42:GK43)","v":0}]
[null,"Traffic Signal Control",null,null,null,null,null,null,"Cumulative Cost",null,null,{"$f":"L44","v":0},null,{"$f":"L45+N44","v":0},null,{"$f":"N45+P44","v":0},null,{"$f":"P45+R44","v":0},null,{"$f":"R45+T44","v":0},null,{"$f":"T45+V44","v":0},null,{"$f":"V45+X44","v":0},null,{"$f":"X45+Z44","v":0},null,{"$f":"Z45+AB44","v":0},null,{"$f":"AB45+AD44","v":0},null,{"$f":"AD45+AF44","v":0},null,{"$f":"AF45+AH44","v":0},null,{"$f":"AH45+AJ44","v":0},null,{"$f":"AJ45+AL44","v":0},null,{"$f":"AL45+AN44","v":0},null,{"$f":"AN45+AP44","v":0},null,{"$f":"AP45+AR44","v":0},null,{"$f":"AR45+AT44","v":0},null,{"$f":"AT45+AV44","v":0},null,{"$f":"AV45+AX44","v":0},null,{"$f":"AX45+AZ44","v":0},null,{"$f":"AZ45+BB44","v":0},null,{"$f":"BB45+BD44","v":0},null,{"$f":"BD45+BF44","v":0},null,{"$f":"BF45+BH44","v":0},null,{"$f":"BH45+BJ44","v":0},null,{"$f":"BJ45+BL44","v":0},null,{"$f":"BL45+BN44","v":0},null,{"$f":"BN45+BP44","v":0},null,{"$f":"BP45+BR44","v":0},null,{"$f":"BR45+BT44","v":0},null,{"$f":"BT45+BV44","v":0},null,{"$f":"BV45+BX44","v":0},null,{"$f":"BX45+BZ44","v":0},null,{"$f":"BZ45+CB44","v":0},null,{"$f":"CB45+CD44","v":0},null,{"$f":"CD45+CF44","v":0},null,{"$f":"CF45+CH44","v":0},null,{"$f":"CH45+CJ44","v":0},null,{"$f":"CJ45+CL44","v":0},null,{"$f":"CL45+CN44","v":0},null,{"$f":"CN45+CP44","v":0},null,{"$f":"CP45+CR44","v":0},null,{"$f":"CR45+CT44","v":0},null,{"$f":"CT45+CV44","v":0},null,{"$f":"CV45+CX44","v":0},null,{"$f":"CX45+CZ44","v":0},null,{"$f":"CZ45+DB44","v":0},null,{"$f":"DB45+DD44","v":0},null,{"$f":"DD45+DF44","v":0},null,{"$f":"DF45+DH44","v":0},null,{"$f":"DH45+DJ44","v":0},null,{"$f":"DJ45+DL44","v":0},null,{"$f":"DL45+DN44","v":0},null,{"$f":"DN45+DP44","v":0},null,{"$f":"DP45+DR44","v":0},null,{"$f":"DR45+DT44","v":0},null,{"$f":"DT45+DV44","v":0},null,{"$f":"DV45+DX44","v":0},null,{"$f":"DX45+DZ44","v":0},null,{"$f":"DZ45+EB44","v":0},null,{"$f":"EB45+ED44","v":0},null,{"$f":"ED45+EF44","v":0},null,{"$f":"EF45+EH44","v":0},null,{"$f":"EH45+EJ44","v":0},null,{"$f":"EJ45+EL44","v":0},null,{"$f":"EL45+EN44","v":0},null,{"$f":"EN45+EP44","v":0},null,{"$f":"EP45+ER44","v":0},null,{"$f":"ER45+ET44","v":0},null,{"$f":"ET45+EV44","v":0},null,{"$f":"EV45+EX44","v":0},null,{"$f":"EX45+EZ44","v":0},null,{"$f":"EZ45+FB44","v":0},null,{"$f":"FB45+FD44","v":0},null,{"$f":"FD45+FF44","v":0},null,{"$f":"FF45+FH44","v":0},null,{"$f":"FH45+FJ44","v":0},null,{"$f":"FJ45+FL44","v":0},null,{"$f":"FL45+FN44","v":0},null,{"$f":"FN45+FP44","v":0},null,{"$f":"FP45+FR44","v":0},null,{"$f":"FR45+FT44","v":0},null,{"$f":"FT45+FV44","v":0},null,{"$f":"FV45+FX44","v":0},null,{"$f":"FX45+FZ44","v":0},null,{"$f":"FZ45+GB44","v":0},null,{"$f":"GB45+GD44","v":0},null,{"$f":"GD45+GF44","v":0},null,{"$f":"GF45+GH44","v":0},null,{"$f":"GH45+GJ44","v":0}]
[null,"Freeway Strategies"]
[null,"Ramp Metering"]
[null,"Traffic Incident Management",null,null,null,null,null,null,"INPUT",null,"Enter Number of Years in the Analysis Time Horizon ",null,null,null,null,null,null,null,20,"Source:   TIGER Grant Application Recommendations"]
[null,"Traveler Information"]
[null,"En-Route Traveler Information",null,null,null,null,null,null,"INPUT",null,"Enter the Beginning Year of the Analysis",null,null,null,null,null,null,null,2019]
[null,"Pre-Trip Traveler Information"]
[null,"Freight Strategies and Systems",null,null,null,null,null,null,"INPUT ",null,"Enter Discount Rate",null,null,null,null,null,null,null,{"$f":"Parameters!$P$27","v":7.0000000000000007E-2},"Source:  Office of Management and Budget"]
[null,"Truck Only Lanes"]
[null,"Compliance",null,null,null,null,null,null,null,null,"NET PRESENT VALUE OF COSTS",null,null,null,null,null,{"$f":"(NPV(IF($R$52>0,$R$52,$S$52),INDIRECT(ADDRESS(ROW(R44),((IF($R$50>0,$R$50,$S$50))-2012)*2+(COLUMN($L$44)))):INDIRECT(ADDRESS(ROW($L$44),((IF($R$50>0,$R$50,$S$50)+((IF($R$48>0,$R$48,$S$48))*2)-1)-IF($R$50>0,$R$50,$S$50)+COLUMN(INDIRECT(ADDRESS(ROW($L$44),((IF($R$50>0,$R$50,$S$50)-2012)*2))))+COLUMN($L$44))))))+(VALUE(INDIRECT(ADDRESS(ROW(R44),((IF($R$50>0,$R$50,$S$50))-2012)*2+(COLUMN($J$44))))))","v":0}]
[null,"Truck Parking and Reservation Systems",null,null,null,null,null,null,null,null,null,{"$f":"IF(R50>0,R50,S50)","v":2019},"TO ",{"$f":"IF(R48>0, R48+L55,S48+L55)","v":2039}]
[null,"Climbing Lanes"]
[null,"Off Hours Delivery"]
[null,"Active Traffic Management"]
[null,"Variable Speed Limits"]
[null,"Part-Time Shoulder Use"]
[null,"Other Strategies"]
[null,"HOT Lanes"]
[null,"Travel Demand Management",null,null,null,null,null,null,"WORKING CALCULATIONS SHEET -- DO NOT MODIFY VALUES IN THIS SECTION"]
[null,"Road Weather Management"]
[null,"Work Zone Management",null,null,null,null,null,null,null,"Cost Item",null,2013,null,{"$f":"L65+1","v":2014},null,{"$f":"N65+1","v":2015},null,{"$f":"P65+1","v":2016},null,{"$f":"R65+1","v":2017},null,{"$f":"T65+1","v":2018},null,{"$f":"V65+1","v":2019},null,{"$f":"X65+1","v":2020},null,{"$f":"Z65+1","v":2021},null,{"$f":"AB65+1","v":2022},null,{"$f":"AD65+1","v":2023},null,{"$f":"AF65+1","v":2024},null,{"$f":"AH65+1","v":2025},null,{"$f":"AJ65+1","v":2026},null,{"$f":"AL65+1","v":2027},null,{"$f":"AN65+1","v":2028},null,{"$f":"AP65+1","v":2029},null,{"$f":"AR65+1","v":2030},null,{"$f":"AT65+1","v":2031},null,{"$f":"AV65+1","v":2032},null,{"$f":"AX65+1","v":2033},null,{"$f":"AZ65+1","v":2034},null,{"$f":"BB65+1","v":2035},null,{"$f":"BD65+1","v":2036},null,{"$f":"BF65+1","v":2037},null,{"$f":"BH65+1","v":2038},null,{"$f":"BJ65+1","v":2039},null,{"$f":"BL65+1","v":2040},null,{"$f":"BN65+1","v":2041},null,{"$f":"BP65+1","v":2042},null,{"$f":"BR65+1","v":2043},null,{"$f":"BT65+1","v":2044},null,{"$f":"BV65+1","v":2045},null,{"$f":"BX65+1","v":2046},null,{"$f":"BZ65+1","v":2047},null,{"$f":"CB65+1","v":2048},null,{"$f":"CD65+1","v":2049},null,{"$f":"CF65+1","v":2050},null,{"$f":"CH65+1","v":2051},null,{"$f":"CJ65+1","v":2052},null,{"$f":"CL65+1","v":2053},null,{"$f":"CN65+1","v":2054},null,{"$f":"CP65+1","v":2055},null,{"$f":"CR65+1","v":2056},null,{"$f":"CT65+1","v":2057},null,{"$f":"CV65+1","v":2058},null,{"$f":"CX65+1","v":2059},null,{"$f":"CZ65+1","v":2060},null,{"$f":"DB65+1","v":2061},null,{"$f":"DD65+1","v":2062},null,{"$f":"DF65+1","v":2063},null,{"$f":"DH65+1","v":2064},null,{"$f":"DJ65+1","v":2065},null,{"$f":"DL65+1","v":2066},null,{"$f":"DN65+1","v":2067},null,{"$f":"DP65+1","v":2068},null,{"$f":"DR65+1","v":2069},null,{"$f":"DT65+1","v":2070},null,{"$f":"DV65+1","v":2071},null,{"$f":"DX65+1","v":2072},null,{"$f":"DZ65+1","v":2073},null,{"$f":"EB65+1","v":2074},null,{"$f":"ED65+1","v":2075},null,{"$f":"EF65+1","v":2076},null,{"$f":"EH65+1","v":2077},null,{"$f":"EJ65+1","v":2078},null,{"$f":"EL65+1","v":2079},null,{"$f":"EN65+1","v":2080},null,{"$f":"EP65+1","v":2081},null,{"$f":"ER65+1","v":2082},null,{"$f":"ET65+1","v":2083},null,{"$f":"EV65+1","v":2084},null,{"$f":"EX65+1","v":2085},null,{"$f":"EZ65+1","v":2086},null,{"$f":"FB65+1","v":2087},null,{"$f":"FD65+1","v":2088},null,{"$f":"FF65+1","v":2089},null,{"$f":"FH65+1","v":2090},null,{"$f":"FJ65+1","v":2091},null,{"$f":"FL65+1","v":2092},null,{"$f":"FN65+1","v":2093},null,{"$f":"FP65+1","v":2094},null,{"$f":"FR65+1","v":2095},null,{"$f":"FT65+1","v":2096},null,{"$f":"FV65+1","v":2097},null,{"$f":"FX65+1","v":2098},null,{"$f":"FZ65+1","v":2099},null,{"$f":"GB65+1","v":2100},null,{"$f":"GD65+1","v":2101},null,{"$f":"GF65+1","v":2102},null,{"$f":"GH65+1","v":2103}]
[null,"Shared Use Mobility"]
[null,"3) MY DEPLOYMENTS",null,null,null,null,null,null,"Basic Infrastructure Equipment"]
[null,"4) RESULTS TEMPLATE"]
[null,null,null,null,null,null,null,null,null,"TOTAL Infrastructure Cost",null,{"$f":"SUM(L68:M68)","v":0},null,{"$f":"SUM(N68:O68)","v":0},null,{"$f":"SUM(P68:Q68)","v":0},null,{"$f":"SUM(R68:S68)","v":0},null,{"$f":"SUM(T68:U68)","v":0},null,{"$f":"SUM(V68:W68)","v":0},null,{"$f":"SUM(X68:Y68)","v":0},null,{"$f":"SUM(Z68:AA68)","v":0},null,{"$f":"SUM(AB68:AC68)","v":0},null,{"$f":"SUM(AD68:AE68)","v":0},null,{"$f":"SUM(AF68:AG68)","v":0},null,{"$f":"SUM(AH68:AI68)","v":0},null,{"$f":"SUM(AJ68:AK68)","v":0},null,{"$f":"SUM(AL68:AM68)","v":0},null,{"$f":"SUM(AN68:AO68)","v":0},null,{"$f":"SUM(AP68:AQ68)","v":0},null,{"$f":"SUM(AR68:AS68)","v":0},null,{"$f":"SUM(AT68:AU68)","v":0},null,{"$f":"SUM(AV68:AW68)","v":0},null,{"$f":"SUM(AX68:AY68)","v":0},null,{"$f":"SUM(AZ68:BA68)","v":0},null,{"$f":"SUM(BB68:BC68)","v":0},null,{"$f":"SUM(BD68:BE68)","v":0},null,{"$f":"SUM(BF68:BG68)","v":0},null,{"$f":"SUM(BH68:BI68)","v":0},null,{"$f":"SUM(BJ68:BK68)","v":0},null,{"$f":"SUM(BL68:BM68)","v":0},null,{"$f":"SUM(BN68:BO68)","v":0},null,{"$f":"SUM(BP68:BQ68)","v":0},null,{"$f":"SUM(BR68:BS68)","v":0},null,{"$f":"SUM(BT68:BU68)","v":0},null,{"$f":"SUM(BV68:BW68)","v":0},null,{"$f":"SUM(BX68:BY68)","v":0},null,{"$f":"SUM(BZ68:CA68)","v":0},null,{"$f":"SUM(CB68:CC68)","v":0},null,{"$f":"SUM(CD68:CE68)","v":0},null,{"$f":"SUM(CF68:CG68)","v":0},null,{"$f":"SUM(CH68:CI68)","v":0},null,{"$f":"SUM(CJ68:CK68)","v":0},null,{"$f":"SUM(CL68:CM68)","v":0},null,{"$f":"SUM(CN68:CO68)","v":0},null,{"$f":"SUM(CP68:CQ68)","v":0},null,{"$f":"SUM(CR68:CS68)","v":0},null,{"$f":"SUM(CT68:CU68)","v":0},null,{"$f":"SUM(CV68:CW68)","v":0},null,{"$f":"SUM(CX68:CY68)","v":0},null,{"$f":"SUM(CZ68:DA68)","v":0},null,{"$f":"SUM(DB68:DC68)","v":0},null,{"$f":"SUM(DD68:DE68)","v":0},null,{"$f":"SUM(DF68:DG68)","v":0},null,{"$f":"SUM(DH68:DI68)","v":0},null,{"$f":"SUM(DJ68:DK68)","v":0},null,{"$f":"SUM(DL68:DM68)","v":0},null,{"$f":"SUM(DN68:DO68)","v":0},null,{"$f":"SUM(DP68:DQ68)","v":0},null,{"$f":"SUM(DR68:DS68)","v":0},null,{"$f":"SUM(DT68:DU68)","v":0},null,{"$f":"SUM(DV68:DW68)","v":0},null,{"$f":"SUM(DX68:DY68)","v":0},null,{"$f":"SUM(DZ68:EA68)","v":0},null,{"$f":"SUM(EB68:EC68)","v":0},null,{"$f":"SUM(ED68:EE68)","v":0},null,{"$f":"SUM(EF68:EG68)","v":0},null,{"$f":"SUM(EH68:EI68)","v":0},null,{"$f":"SUM(EJ68:EK68)","v":0},null,{"$f":"SUM(EL68:EM68)","v":0},null,{"$f":"SUM(EN68:EO68)","v":0},null,{"$f":"SUM(EP68:EQ68)","v":0},null,{"$f":"SUM(ER68:ES68)","v":0},null,{"$f":"SUM(ET68:EU68)","v":0},null,{"$f":"SUM(EV68:EW68)","v":0},null,{"$f":"SUM(EX68:EY68)","v":0},null,{"$f":"SUM(EZ68:FA68)","v":0},null,{"$f":"SUM(FB68:FC68)","v":0},null,{"$f":"SUM(FD68:FE68)","v":0},null,{"$f":"SUM(FF68:FG68)","v":0},null,{"$f":"SUM(FH68:FI68)","v":0},null,{"$f":"SUM(FJ68:FK68)","v":0},null,{"$f":"SUM(FL68:FM68)","v":0},null,{"$f":"SUM(FN68:FO68)","v":0},null,{"$f":"SUM(FP68:FQ68)","v":0},null,{"$f":"SUM(FR68:FS68)","v":0},null,{"$f":"SUM(FT68:FU68)","v":0},null,{"$f":"SUM(FV68:FW68)","v":0},null,{"$f":"SUM(FX68:FY68)","v":0},null,{"$f":"SUM(FZ68:GA68)","v":0},null,{"$f":"SUM(GB68:GC68)","v":0},null,{"$f":"SUM(GD68:GE68)","v":0},null,{"$f":"SUM(GF68:GG68)","v":0},null,{"$f":"SUM(GH68:GI68)","v":0},null,{"$f":"SUM(GJ68:GK68)","v":0}]
[]
[null,null,null,null,null,null,null,null,"Incremental Deployment Equipment (per Ramp Location)"]
[null,null,null,null,null,null,null,null,null,{"$f":"J18","v":"Ramp Meter (Signal, Controller)"},null,{"$f":"IF(L$65<$R$27,0,IF($R18>0,IF(0=MOD(L$65-$R$27,$R18),$S18+$U18,$U18),IF(L$65>($R$27-1),$U18,0))*$R$25)","v":0},null,{"$f":"IF(N$65<$R$27,0,IF($R18>0,IF(0=MOD(N$65-$R$27,$R18),$S18+$U18,$U18),IF(N$65>($R$27-1),$U18,0))*$R$25)","v":0},null,{"$f":"IF(P$65<$R$27,0,IF($R18>0,IF(0=MOD(P$65-$R$27,$R18),$S18+$U18,$U18),IF(P$65>($R$27-1),$U18,0))*$R$25)","v":0},null,{"$f":"IF(R$65<$R$27,0,IF($R18>0,IF(0=MOD(R$65-$R$27,$R18),$S18+$U18,$U18),IF(R$65>($R$27-1),$U18,0))*$R$25)","v":0},null,{"$f":"IF(T$65<$R$27,0,IF($R18>0,IF(0=MOD(T$65-$R$27,$R18),$S18+$U18,$U18),IF(T$65>($R$27-1),$U18,0))*$R$25)","v":0},null,{"$f":"IF(V$65<$R$27,0,IF($R18>0,IF(0=MOD(V$65-$R$27,$R18),$S18+$U18,$U18),IF(V$65>($R$27-1),$U18,0))*$R$25)","v":0},null,{"$f":"IF(X$65<$R$27,0,IF($R18>0,IF(0=MOD(X$65-$R$27,$R18),$S18+$U18,$U18),IF(X$65>($R$27-1),$U18,0))*$R$25)","v":0},null,{"$f":"IF(Z$65<$R$27,0,IF($R18>0,IF(0=MOD(Z$65-$R$27,$R18),$S18+$U18,$U18),IF(Z$65>($R$27-1),$U18,0))*$R$25)","v":0},null,{"$f":"IF(AB$65<$R$27,0,IF($R18>0,IF(0=MOD(AB$65-$R$27,$R18),$S18+$U18,$U18),IF(AB$65>($R$27-1),$U18,0))*$R$25)","v":0},null,{"$f":"IF(AD$65<$R$27,0,IF($R18>0,IF(0=MOD(AD$65-$R$27,$R18),$S18+$U18,$U18),IF(AD$65>($R$27-1),$U18,0))*$R$25)","v":0},null,{"$f":"IF(AF$65<$R$27,0,IF($R18>0,IF(0=MOD(AF$65-$R$27,$R18),$S18+$U18,$U18),IF(AF$65>($R$27-1),$U18,0))*$R$25)","v":0},null,{"$f":"IF(AH$65<$R$27,0,IF($R18>0,IF(0=MOD(AH$65-$R$27,$R18),$S18+$U18,$U18),IF(AH$65>($R$27-1),$U18,0))*$R$25)","v":0},null,{"$f":"IF(AJ$65<$R$27,0,IF($R18>0,IF(0=MOD(AJ$65-$R$27,$R18),$S18+$U18,$U18),IF(AJ$65>($R$27-1),$U18,0))*$R$25)","v":0},null,{"$f":"IF(AL$65<$R$27,0,IF($R18>0,IF(0=MOD(AL$65-$R$27,$R18),$S18+$U18,$U18),IF(AL$65>($R$27-1),$U18,0))*$R$25)","v":0},null,{"$f":"IF(AN$65<$R$27,0,IF($R18>0,IF(0=MOD(AN$65-$R$27,$R18),$S18+$U18,$U18),IF(AN$65>($R$27-1),$U18,0))*$R$25)","v":0},null,{"$f":"IF(AP$65<$R$27,0,IF($R18>0,IF(0=MOD(AP$65-$R$27,$R18),$S18+$U18,$U18),IF(AP$65>($R$27-1),$U18,0))*$R$25)","v":0},null,{"$f":"IF(AR$65<$R$27,0,IF($R18>0,IF(0=MOD(AR$65-$R$27,$R18),$S18+$U18,$U18),IF(AR$65>($R$27-1),$U18,0))*$R$25)","v":0},null,{"$f":"IF(AT$65<$R$27,0,IF($R18>0,IF(0=MOD(AT$65-$R$27,$R18),$S18+$U18,$U18),IF(AT$65>($R$27-1),$U18,0))*$R$25)","v":0},null,{"$f":"IF(AV$65<$R$27,0,IF($R18>0,IF(0=MOD(AV$65-$R$27,$R18),$S18+$U18,$U18),IF(AV$65>($R$27-1),$U18,0))*$R$25)","v":0},null,{"$f":"IF(AX$65<$R$27,0,IF($R18>0,IF(0=MOD(AX$65-$R$27,$R18),$S18+$U18,$U18),IF(AX$65>($R$27-1),$U18,0))*$R$25)","v":0},null,{"$f":"IF(AZ$65<$R$27,0,IF($R18>0,IF(0=MOD(AZ$65-$R$27,$R18),$S18+$U18,$U18),IF(AZ$65>($R$27-1),$U18,0))*$R$25)","v":0},null,{"$f":"IF(BB$65<$R$27,0,IF($R18>0,IF(0=MOD(BB$65-$R$27,$R18),$S18+$U18,$U18),IF(BB$65>($R$27-1),$U18,0))*$R$25)","v":0},null,{"$f":"IF(BD$65<$R$27,0,IF($R18>0,IF(0=MOD(BD$65-$R$27,$R18),$S18+$U18,$U18),IF(BD$65>($R$27-1),$U18,0))*$R$25)","v":0},null,{"$f":"IF(BF$65<$R$27,0,IF($R18>0,IF(0=MOD(BF$65-$R$27,$R18),$S18+$U18,$U18),IF(BF$65>($R$27-1),$U18,0))*$R$25)","v":0},null,{"$f":"IF(BH$65<$R$27,0,IF($R18>0,IF(0=MOD(BH$65-$R$27,$R18),$S18+$U18,$U18),IF(BH$65>($R$27-1),$U18,0))*$R$25)","v":0},null,{"$f":"IF(BJ$65<$R$27,0,IF($R18>0,IF(0=MOD(BJ$65-$R$27,$R18),$S18+$U18,$U18),IF(BJ$65>($R$27-1),$U18,0))*$R$25)","v":0},null,{"$f":"IF(BL$65<$R$27,0,IF($R18>0,IF(0=MOD(BL$65-$R$27,$R18),$S18+$U18,$U18),IF(BL$65>($R$27-1),$U18,0))*$R$25)","v":0},null,{"$f":"IF(BN$65<$R$27,0,IF($R18>0,IF(0=MOD(BN$65-$R$27,$R18),$S18+$U18,$U18),IF(BN$65>($R$27-1),$U18,0))*$R$25)","v":0},null,{"$f":"IF(BP$65<$R$27,0,IF($R18>0,IF(0=MOD(BP$65-$R$27,$R18),$S18+$U18,$U18),IF(BP$65>($R$27-1),$U18,0))*$R$25)","v":0},null,{"$f":"IF(BR$65<$R$27,0,IF($R18>0,IF(0=MOD(BR$65-$R$27,$R18),$S18+$U18,$U18),IF(BR$65>($R$27-1),$U18,0))*$R$25)","v":0},null,{"$f":"IF(BT$65<$R$27,0,IF($R18>0,IF(0=MOD(BT$65-$R$27,$R18),$S18+$U18,$U18),IF(BT$65>($R$27-1),$U18,0))*$R$25)","v":0},null,{"$f":"IF(BV$65<$R$27,0,IF($R18>0,IF(0=MOD(BV$65-$R$27,$R18),$S18+$U18,$U18),IF(BV$65>($R$27-1),$U18,0))*$R$25)","v":0},null,{"$f":"IF(BX$65<$R$27,0,IF($R18>0,IF(0=MOD(BX$65-$R$27,$R18),$S18+$U18,$U18),IF(BX$65>($R$27-1),$U18,0))*$R$25)","v":0},null,{"$f":"IF(BZ$65<$R$27,0,IF($R18>0,IF(0=MOD(BZ$65-$R$27,$R18),$S18+$U18,$U18),IF(BZ$65>($R$27-1),$U18,0))*$R$25)","v":0},null,{"$f":"IF(CB$65<$R$27,0,IF($R18>0,IF(0=MOD(CB$65-$R$27,$R18),$S18+$U18,$U18),IF(CB$65>($R$27-1),$U18,0))*$R$25)","v":0},null,{"$f":"IF(CD$65<$R$27,0,IF($R18>0,IF(0=MOD(CD$65-$R$27,$R18),$S18+$U18,$U18),IF(CD$65>($R$27-1),$U18,0))*$R$25)","v":0},null,{"$f":"IF(CF$65<$R$27,0,IF($R18>0,IF(0=MOD(CF$65-$R$27,$R18),$S18+$U18,$U18),IF(CF$65>($R$27-1),$U18,0))*$R$25)","v":0},null,{"$f":"IF(CH$65<$R$27,0,IF($R18>0,IF(0=MOD(CH$65-$R$27,$R18),$S18+$U18,$U18),IF(CH$65>($R$27-1),$U18,0))*$R$25)","v":0},null,{"$f":"IF(CJ$65<$R$27,0,IF($R18>0,IF(0=MOD(CJ$65-$R$27,$R18),$S18+$U18,$U18),IF(CJ$65>($R$27-1),$U18,0))*$R$25)","v":0},null,{"$f":"IF(CL$65<$R$27,0,IF($R18>0,IF(0=MOD(CL$65-$R$27,$R18),$S18+$U18,$U18),IF(CL$65>($R$27-1),$U18,0))*$R$25)","v":0},null,{"$f":"IF(CN$65<$R$27,0,IF($R18>0,IF(0=MOD(CN$65-$R$27,$R18),$S18+$U18,$U18),IF(CN$65>($R$27-1),$U18,0))*$R$25)","v":0},null,{"$f":"IF(CP$65<$R$27,0,IF($R18>0,IF(0=MOD(CP$65-$R$27,$R18),$S18+$U18,$U18),IF(CP$65>($R$27-1),$U18,0))*$R$25)","v":0},null,{"$f":"IF(CR$65<$R$27,0,IF($R18>0,IF(0=MOD(CR$65-$R$27,$R18),$S18+$U18,$U18),IF(CR$65>($R$27-1),$U18,0))*$R$25)","v":0},null,{"$f":"IF(CT$65<$R$27,0,IF($R18>0,IF(0=MOD(CT$65-$R$27,$R18),$S18+$U18,$U18),IF(CT$65>($R$27-1),$U18,0))*$R$25)","v":0},null,{"$f":"IF(CV$65<$R$27,0,IF($R18>0,IF(0=MOD(CV$65-$R$27,$R18),$S18+$U18,$U18),IF(CV$65>($R$27-1),$U18,0))*$R$25)","v":0},null,{"$f":"IF(CX$65<$R$27,0,IF($R18>0,IF(0=MOD(CX$65-$R$27,$R18),$S18+$U18,$U18),IF(CX$65>($R$27-1),$U18,0))*$R$25)","v":0},null,{"$f":"IF(CZ$65<$R$27,0,IF($R18>0,IF(0=MOD(CZ$65-$R$27,$R18),$S18+$U18,$U18),IF(CZ$65>($R$27-1),$U18,0))*$R$25)","v":0},null,{"$f":"IF(DB$65<$R$27,0,IF($R18>0,IF(0=MOD(DB$65-$R$27,$R18),$S18+$U18,$U18),IF(DB$65>($R$27-1),$U18,0))*$R$25)","v":0},null,{"$f":"IF(DD$65<$R$27,0,IF($R18>0,IF(0=MOD(DD$65-$R$27,$R18),$S18+$U18,$U18),IF(DD$65>($R$27-1),$U18,0))*$R$25)","v":0},null,{"$f":"IF(DF$65<$R$27,0,IF($R18>0,IF(0=MOD(DF$65-$R$27,$R18),$S18+$U18,$U18),IF(DF$65>($R$27-1),$U18,0))*$R$25)","v":0},null,{"$f":"IF(DH$65<$R$27,0,IF($R18>0,IF(0=MOD(DH$65-$R$27,$R18),$S18+$U18,$U18),IF(DH$65>($R$27-1),$U18,0))*$R$25)","v":0},null,{"$f":"IF(DJ$65<$R$27,0,IF($R18>0,IF(0=MOD(DJ$65-$R$27,$R18),$S18+$U18,$U18),IF(DJ$65>($R$27-1),$U18,0))*$R$25)","v":0},null,{"$f":"IF(DL$65<$R$27,0,IF($R18>0,IF(0=MOD(DL$65-$R$27,$R18),$S18+$U18,$U18),IF(DL$65>($R$27-1),$U18,0))*$R$25)","v":0},null,{"$f":"IF(DN$65<$R$27,0,IF($R18>0,IF(0=MOD(DN$65-$R$27,$R18),$S18+$U18,$U18),IF(DN$65>($R$27-1),$U18,0))*$R$25)","v":0},null,{"$f":"IF(DP$65<$R$27,0,IF($R18>0,IF(0=MOD(DP$65-$R$27,$R18),$S18+$U18,$U18),IF(DP$65>($R$27-1),$U18,0))*$R$25)","v":0},null,{"$f":"IF(DR$65<$R$27,0,IF($R18>0,IF(0=MOD(DR$65-$R$27,$R18),$S18+$U18,$U18),IF(DR$65>($R$27-1),$U18,0))*$R$25)","v":0},null,{"$f":"IF(DT$65<$R$27,0,IF($R18>0,IF(0=MOD(DT$65-$R$27,$R18),$S18+$U18,$U18),IF(DT$65>($R$27-1),$U18,0))*$R$25)","v":0},null,{"$f":"IF(DV$65<$R$27,0,IF($R18>0,IF(0=MOD(DV$65-$R$27,$R18),$S18+$U18,$U18),IF(DV$65>($R$27-1),$U18,0))*$R$25)","v":0},null,{"$f":"IF(DX$65<$R$27,0,IF($R18>0,IF(0=MOD(DX$65-$R$27,$R18),$S18+$U18,$U18),IF(DX$65>($R$27-1),$U18,0))*$R$25)","v":0},null,{"$f":"IF(DZ$65<$R$27,0,IF($R18>0,IF(0=MOD(DZ$65-$R$27,$R18),$S18+$U18,$U18),IF(DZ$65>($R$27-1),$U18,0))*$R$25)","v":0},null,{"$f":"IF(EB$65<$R$27,0,IF($R18>0,IF(0=MOD(EB$65-$R$27,$R18),$S18+$U18,$U18),IF(EB$65>($R$27-1),$U18,0))*$R$25)","v":0},null,{"$f":"IF(ED$65<$R$27,0,IF($R18>0,IF(0=MOD(ED$65-$R$27,$R18),$S18+$U18,$U18),IF(ED$65>($R$27-1),$U18,0))*$R$25)","v":0},null,{"$f":"IF(EF$65<$R$27,0,IF($R18>0,IF(0=MOD(EF$65-$R$27,$R18),$S18+$U18,$U18),IF(EF$65>($R$27-1),$U18,0))*$R$25)","v":0},null,{"$f":"IF(EH$65<$R$27,0,IF($R18>0,IF(0=MOD(EH$65-$R$27,$R18),$S18+$U18,$U18),IF(EH$65>($R$27-1),$U18,0))*$R$25)","v":0},null,{"$f":"IF(EJ$65<$R$27,0,IF($R18>0,IF(0=MOD(EJ$65-$R$27,$R18),$S18+$U18,$U18),IF(EJ$65>($R$27-1),$U18,0))*$R$25)","v":0},null,{"$f":"IF(EL$65<$R$27,0,IF($R18>0,IF(0=MOD(EL$65-$R$27,$R18),$S18+$U18,$U18),IF(EL$65>($R$27-1),$U18,0))*$R$25)","v":0},null,{"$f":"IF(EN$65<$R$27,0,IF($R18>0,IF(0=MOD(EN$65-$R$27,$R18),$S18+$U18,$U18),IF(EN$65>($R$27-1),$U18,0))*$R$25)","v":0},null,{"$f":"IF(EP$65<$R$27,0,IF($R18>0,IF(0=MOD(EP$65-$R$27,$R18),$S18+$U18,$U18),IF(EP$65>($R$27-1),$U18,0))*$R$25)","v":0},null,{"$f":"IF(ER$65<$R$27,0,IF($R18>0,IF(0=MOD(ER$65-$R$27,$R18),$S18+$U18,$U18),IF(ER$65>($R$27-1),$U18,0))*$R$25)","v":0},null,{"$f":"IF(ET$65<$R$27,0,IF($R18>0,IF(0=MOD(ET$65-$R$27,$R18),$S18+$U18,$U18),IF(ET$65>($R$27-1),$U18,0))*$R$25)","v":0},null,{"$f":"IF(EV$65<$R$27,0,IF($R18>0,IF(0=MOD(EV$65-$R$27,$R18),$S18+$U18,$U18),IF(EV$65>($R$27-1),$U18,0))*$R$25)","v":0},null,{"$f":"IF(EX$65<$R$27,0,IF($R18>0,IF(0=MOD(EX$65-$R$27,$R18),$S18+$U18,$U18),IF(EX$65>($R$27-1),$U18,0))*$R$25)","v":0},null,{"$f":"IF(EZ$65<$R$27,0,IF($R18>0,IF(0=MOD(EZ$65-$R$27,$R18),$S18+$U18,$U18),IF(EZ$65>($R$27-1),$U18,0))*$R$25)","v":0},null,{"$f":"IF(FB$65<$R$27,0,IF($R18>0,IF(0=MOD(FB$65-$R$27,$R18),$S18+$U18,$U18),IF(FB$65>($R$27-1),$U18,0))*$R$25)","v":0},null,{"$f":"IF(FD$65<$R$27,0,IF($R18>0,IF(0=MOD(FD$65-$R$27,$R18),$S18+$U18,$U18),IF(FD$65>($R$27-1),$U18,0))*$R$25)","v":0},null,{"$f":"IF(FF$65<$R$27,0,IF($R18>0,IF(0=MOD(FF$65-$R$27,$R18),$S18+$U18,$U18),IF(FF$65>($R$27-1),$U18,0))*$R$25)","v":0},null,{"$f":"IF(FH$65<$R$27,0,IF($R18>0,IF(0=MOD(FH$65-$R$27,$R18),$S18+$U18,$U18),IF(FH$65>($R$27-1),$U18,0))*$R$25)","v":0},null,{"$f":"IF(FJ$65<$R$27,0,IF($R18>0,IF(0=MOD(FJ$65-$R$27,$R18),$S18+$U18,$U18),IF(FJ$65>($R$27-1),$U18,0))*$R$25)","v":0},null,{"$f":"IF(FL$65<$R$27,0,IF($R18>0,IF(0=MOD(FL$65-$R$27,$R18),$S18+$U18,$U18),IF(FL$65>($R$27-1),$U18,0))*$R$25)","v":0},null,{"$f":"IF(FN$65<$R$27,0,IF($R18>0,IF(0=MOD(FN$65-$R$27,$R18),$S18+$U18,$U18),IF(FN$65>($R$27-1),$U18,0))*$R$25)","v":0},null,{"$f":"IF(FP$65<$R$27,0,IF($R18>0,IF(0=MOD(FP$65-$R$27,$R18),$S18+$U18,$U18),IF(FP$65>($R$27-1),$U18,0))*$R$25)","v":0},null,{"$f":"IF(FR$65<$R$27,0,IF($R18>0,IF(0=MOD(FR$65-$R$27,$R18),$S18+$U18,$U18),IF(FR$65>($R$27-1),$U18,0))*$R$25)","v":0},null,{"$f":"IF(FT$65<$R$27,0,IF($R18>0,IF(0=MOD(FT$65-$R$27,$R18),$S18+$U18,$U18),IF(FT$65>($R$27-1),$U18,0))*$R$25)","v":0},null,{"$f":"IF(FV$65<$R$27,0,IF($R18>0,IF(0=MOD(FV$65-$R$27,$R18),$S18+$U18,$U18),IF(FV$65>($R$27-1),$U18,0))*$R$25)","v":0},null,{"$f":"IF(FX$65<$R$27,0,IF($R18>0,IF(0=MOD(FX$65-$R$27,$R18),$S18+$U18,$U18),IF(FX$65>($R$27-1),$U18,0))*$R$25)","v":0},null,{"$f":"IF(FZ$65<$R$27,0,IF($R18>0,IF(0=MOD(FZ$65-$R$27,$R18),$S18+$U18,$U18),IF(FZ$65>($R$27-1),$U18,0))*$R$25)","v":0},null,{"$f":"IF(GB$65<$R$27,0,IF($R18>0,IF(0=MOD(GB$65-$R$27,$R18),$S18+$U18,$U18),IF(GB$65>($R$27-1),$U18,0))*$R$25)","v":0},null,{"$f":"IF(GD$65<$R$27,0,IF($R18>0,IF(0=MOD(GD$65-$R$27,$R18),$S18+$U18,$U18),IF(GD$65>($R$27-1),$U18,0))*$R$25)","v":0},null,{"$f":"IF(GF$65<$R$27,0,IF($R18>0,IF(0=MOD(GF$65-$R$27,$R18),$S18+$U18,$U18),IF(GF$65>($R$27-1),$U18,0))*$R$25)","v":0},null,{"$f":"IF(GH$65<$R$27,0,IF($R18>0,IF(0=MOD(GH$65-$R$27,$R18),$S18+$U18,$U18),IF(GH$65>($R$27-1),$U18,0))*$R$25)","v":0},null,{"$f":"IF(GJ$65<$R$27,0,IF($R18>0,IF(0=MOD(GJ$65-$R$27,$R18),$S18+$U18,$U18),IF(GJ$65>($R$27-1),$U18,0))*$R$25)","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"J19","v":"Loop Detectors (2)"},null,{"$f":"IF(L$65<$R$27,0,IF($R19>0,IF(0=MOD(L$65-$R$27,$R19),$S19+$U19,$U19),IF(L$65>($R$27-1),$U19,0))*$R$25)","v":0},null,{"$f":"IF(N$65<$R$27,0,IF($R19>0,IF(0=MOD(N$65-$R$27,$R19),$S19+$U19,$U19),IF(N$65>($R$27-1),$U19,0))*$R$25)","v":0},null,{"$f":"IF(P$65<$R$27,0,IF($R19>0,IF(0=MOD(P$65-$R$27,$R19),$S19+$U19,$U19),IF(P$65>($R$27-1),$U19,0))*$R$25)","v":0},null,{"$f":"IF(R$65<$R$27,0,IF($R19>0,IF(0=MOD(R$65-$R$27,$R19),$S19+$U19,$U19),IF(R$65>($R$27-1),$U19,0))*$R$25)","v":0},null,{"$f":"IF(T$65<$R$27,0,IF($R19>0,IF(0=MOD(T$65-$R$27,$R19),$S19+$U19,$U19),IF(T$65>($R$27-1),$U19,0))*$R$25)","v":0},null,{"$f":"IF(V$65<$R$27,0,IF($R19>0,IF(0=MOD(V$65-$R$27,$R19),$S19+$U19,$U19),IF(V$65>($R$27-1),$U19,0))*$R$25)","v":0},null,{"$f":"IF(X$65<$R$27,0,IF($R19>0,IF(0=MOD(X$65-$R$27,$R19),$S19+$U19,$U19),IF(X$65>($R$27-1),$U19,0))*$R$25)","v":0},null,{"$f":"IF(Z$65<$R$27,0,IF($R19>0,IF(0=MOD(Z$65-$R$27,$R19),$S19+$U19,$U19),IF(Z$65>($R$27-1),$U19,0))*$R$25)","v":0},null,{"$f":"IF(AB$65<$R$27,0,IF($R19>0,IF(0=MOD(AB$65-$R$27,$R19),$S19+$U19,$U19),IF(AB$65>($R$27-1),$U19,0))*$R$25)","v":0},null,{"$f":"IF(AD$65<$R$27,0,IF($R19>0,IF(0=MOD(AD$65-$R$27,$R19),$S19+$U19,$U19),IF(AD$65>($R$27-1),$U19,0))*$R$25)","v":0},null,{"$f":"IF(AF$65<$R$27,0,IF($R19>0,IF(0=MOD(AF$65-$R$27,$R19),$S19+$U19,$U19),IF(AF$65>($R$27-1),$U19,0))*$R$25)","v":0},null,{"$f":"IF(AH$65<$R$27,0,IF($R19>0,IF(0=MOD(AH$65-$R$27,$R19),$S19+$U19,$U19),IF(AH$65>($R$27-1),$U19,0))*$R$25)","v":0},null,{"$f":"IF(AJ$65<$R$27,0,IF($R19>0,IF(0=MOD(AJ$65-$R$27,$R19),$S19+$U19,$U19),IF(AJ$65>($R$27-1),$U19,0))*$R$25)","v":0},null,{"$f":"IF(AL$65<$R$27,0,IF($R19>0,IF(0=MOD(AL$65-$R$27,$R19),$S19+$U19,$U19),IF(AL$65>($R$27-1),$U19,0))*$R$25)","v":0},null,{"$f":"IF(AN$65<$R$27,0,IF($R19>0,IF(0=MOD(AN$65-$R$27,$R19),$S19+$U19,$U19),IF(AN$65>($R$27-1),$U19,0))*$R$25)","v":0},null,{"$f":"IF(AP$65<$R$27,0,IF($R19>0,IF(0=MOD(AP$65-$R$27,$R19),$S19+$U19,$U19),IF(AP$65>($R$27-1),$U19,0))*$R$25)","v":0},null,{"$f":"IF(AR$65<$R$27,0,IF($R19>0,IF(0=MOD(AR$65-$R$27,$R19),$S19+$U19,$U19),IF(AR$65>($R$27-1),$U19,0))*$R$25)","v":0},null,{"$f":"IF(AT$65<$R$27,0,IF($R19>0,IF(0=MOD(AT$65-$R$27,$R19),$S19+$U19,$U19),IF(AT$65>($R$27-1),$U19,0))*$R$25)","v":0},null,{"$f":"IF(AV$65<$R$27,0,IF($R19>0,IF(0=MOD(AV$65-$R$27,$R19),$S19+$U19,$U19),IF(AV$65>($R$27-1),$U19,0))*$R$25)","v":0},null,{"$f":"IF(AX$65<$R$27,0,IF($R19>0,IF(0=MOD(AX$65-$R$27,$R19),$S19+$U19,$U19),IF(AX$65>($R$27-1),$U19,0))*$R$25)","v":0},null,{"$f":"IF(AZ$65<$R$27,0,IF($R19>0,IF(0=MOD(AZ$65-$R$27,$R19),$S19+$U19,$U19),IF(AZ$65>($R$27-1),$U19,0))*$R$25)","v":0},null,{"$f":"IF(BB$65<$R$27,0,IF($R19>0,IF(0=MOD(BB$65-$R$27,$R19),$S19+$U19,$U19),IF(BB$65>($R$27-1),$U19,0))*$R$25)","v":0},null,{"$f":"IF(BD$65<$R$27,0,IF($R19>0,IF(0=MOD(BD$65-$R$27,$R19),$S19+$U19,$U19),IF(BD$65>($R$27-1),$U19,0))*$R$25)","v":0},null,{"$f":"IF(BF$65<$R$27,0,IF($R19>0,IF(0=MOD(BF$65-$R$27,$R19),$S19+$U19,$U19),IF(BF$65>($R$27-1),$U19,0))*$R$25)","v":0},null,{"$f":"IF(BH$65<$R$27,0,IF($R19>0,IF(0=MOD(BH$65-$R$27,$R19),$S19+$U19,$U19),IF(BH$65>($R$27-1),$U19,0))*$R$25)","v":0},null,{"$f":"IF(BJ$65<$R$27,0,IF($R19>0,IF(0=MOD(BJ$65-$R$27,$R19),$S19+$U19,$U19),IF(BJ$65>($R$27-1),$U19,0))*$R$25)","v":0},null,{"$f":"IF(BL$65<$R$27,0,IF($R19>0,IF(0=MOD(BL$65-$R$27,$R19),$S19+$U19,$U19),IF(BL$65>($R$27-1),$U19,0))*$R$25)","v":0},null,{"$f":"IF(BN$65<$R$27,0,IF($R19>0,IF(0=MOD(BN$65-$R$27,$R19),$S19+$U19,$U19),IF(BN$65>($R$27-1),$U19,0))*$R$25)","v":0},null,{"$f":"IF(BP$65<$R$27,0,IF($R19>0,IF(0=MOD(BP$65-$R$27,$R19),$S19+$U19,$U19),IF(BP$65>($R$27-1),$U19,0))*$R$25)","v":0},null,{"$f":"IF(BR$65<$R$27,0,IF($R19>0,IF(0=MOD(BR$65-$R$27,$R19),$S19+$U19,$U19),IF(BR$65>($R$27-1),$U19,0))*$R$25)","v":0},null,{"$f":"IF(BT$65<$R$27,0,IF($R19>0,IF(0=MOD(BT$65-$R$27,$R19),$S19+$U19,$U19),IF(BT$65>($R$27-1),$U19,0))*$R$25)","v":0},null,{"$f":"IF(BV$65<$R$27,0,IF($R19>0,IF(0=MOD(BV$65-$R$27,$R19),$S19+$U19,$U19),IF(BV$65>($R$27-1),$U19,0))*$R$25)","v":0},null,{"$f":"IF(BX$65<$R$27,0,IF($R19>0,IF(0=MOD(BX$65-$R$27,$R19),$S19+$U19,$U19),IF(BX$65>($R$27-1),$U19,0))*$R$25)","v":0},null,{"$f":"IF(BZ$65<$R$27,0,IF($R19>0,IF(0=MOD(BZ$65-$R$27,$R19),$S19+$U19,$U19),IF(BZ$65>($R$27-1),$U19,0))*$R$25)","v":0},null,{"$f":"IF(CB$65<$R$27,0,IF($R19>0,IF(0=MOD(CB$65-$R$27,$R19),$S19+$U19,$U19),IF(CB$65>($R$27-1),$U19,0))*$R$25)","v":0},null,{"$f":"IF(CD$65<$R$27,0,IF($R19>0,IF(0=MOD(CD$65-$R$27,$R19),$S19+$U19,$U19),IF(CD$65>($R$27-1),$U19,0))*$R$25)","v":0},null,{"$f":"IF(CF$65<$R$27,0,IF($R19>0,IF(0=MOD(CF$65-$R$27,$R19),$S19+$U19,$U19),IF(CF$65>($R$27-1),$U19,0))*$R$25)","v":0},null,{"$f":"IF(CH$65<$R$27,0,IF($R19>0,IF(0=MOD(CH$65-$R$27,$R19),$S19+$U19,$U19),IF(CH$65>($R$27-1),$U19,0))*$R$25)","v":0},null,{"$f":"IF(CJ$65<$R$27,0,IF($R19>0,IF(0=MOD(CJ$65-$R$27,$R19),$S19+$U19,$U19),IF(CJ$65>($R$27-1),$U19,0))*$R$25)","v":0},null,{"$f":"IF(CL$65<$R$27,0,IF($R19>0,IF(0=MOD(CL$65-$R$27,$R19),$S19+$U19,$U19),IF(CL$65>($R$27-1),$U19,0))*$R$25)","v":0},null,{"$f":"IF(CN$65<$R$27,0,IF($R19>0,IF(0=MOD(CN$65-$R$27,$R19),$S19+$U19,$U19),IF(CN$65>($R$27-1),$U19,0))*$R$25)","v":0},null,{"$f":"IF(CP$65<$R$27,0,IF($R19>0,IF(0=MOD(CP$65-$R$27,$R19),$S19+$U19,$U19),IF(CP$65>($R$27-1),$U19,0))*$R$25)","v":0},null,{"$f":"IF(CR$65<$R$27,0,IF($R19>0,IF(0=MOD(CR$65-$R$27,$R19),$S19+$U19,$U19),IF(CR$65>($R$27-1),$U19,0))*$R$25)","v":0},null,{"$f":"IF(CT$65<$R$27,0,IF($R19>0,IF(0=MOD(CT$65-$R$27,$R19),$S19+$U19,$U19),IF(CT$65>($R$27-1),$U19,0))*$R$25)","v":0},null,{"$f":"IF(CV$65<$R$27,0,IF($R19>0,IF(0=MOD(CV$65-$R$27,$R19),$S19+$U19,$U19),IF(CV$65>($R$27-1),$U19,0))*$R$25)","v":0},null,{"$f":"IF(CX$65<$R$27,0,IF($R19>0,IF(0=MOD(CX$65-$R$27,$R19),$S19+$U19,$U19),IF(CX$65>($R$27-1),$U19,0))*$R$25)","v":0},null,{"$f":"IF(CZ$65<$R$27,0,IF($R19>0,IF(0=MOD(CZ$65-$R$27,$R19),$S19+$U19,$U19),IF(CZ$65>($R$27-1),$U19,0))*$R$25)","v":0},null,{"$f":"IF(DB$65<$R$27,0,IF($R19>0,IF(0=MOD(DB$65-$R$27,$R19),$S19+$U19,$U19),IF(DB$65>($R$27-1),$U19,0))*$R$25)","v":0},null,{"$f":"IF(DD$65<$R$27,0,IF($R19>0,IF(0=MOD(DD$65-$R$27,$R19),$S19+$U19,$U19),IF(DD$65>($R$27-1),$U19,0))*$R$25)","v":0},null,{"$f":"IF(DF$65<$R$27,0,IF($R19>0,IF(0=MOD(DF$65-$R$27,$R19),$S19+$U19,$U19),IF(DF$65>($R$27-1),$U19,0))*$R$25)","v":0},null,{"$f":"IF(DH$65<$R$27,0,IF($R19>0,IF(0=MOD(DH$65-$R$27,$R19),$S19+$U19,$U19),IF(DH$65>($R$27-1),$U19,0))*$R$25)","v":0},null,{"$f":"IF(DJ$65<$R$27,0,IF($R19>0,IF(0=MOD(DJ$65-$R$27,$R19),$S19+$U19,$U19),IF(DJ$65>($R$27-1),$U19,0))*$R$25)","v":0},null,{"$f":"IF(DL$65<$R$27,0,IF($R19>0,IF(0=MOD(DL$65-$R$27,$R19),$S19+$U19,$U19),IF(DL$65>($R$27-1),$U19,0))*$R$25)","v":0},null,{"$f":"IF(DN$65<$R$27,0,IF($R19>0,IF(0=MOD(DN$65-$R$27,$R19),$S19+$U19,$U19),IF(DN$65>($R$27-1),$U19,0))*$R$25)","v":0},null,{"$f":"IF(DP$65<$R$27,0,IF($R19>0,IF(0=MOD(DP$65-$R$27,$R19),$S19+$U19,$U19),IF(DP$65>($R$27-1),$U19,0))*$R$25)","v":0},null,{"$f":"IF(DR$65<$R$27,0,IF($R19>0,IF(0=MOD(DR$65-$R$27,$R19),$S19+$U19,$U19),IF(DR$65>($R$27-1),$U19,0))*$R$25)","v":0},null,{"$f":"IF(DT$65<$R$27,0,IF($R19>0,IF(0=MOD(DT$65-$R$27,$R19),$S19+$U19,$U19),IF(DT$65>($R$27-1),$U19,0))*$R$25)","v":0},null,{"$f":"IF(DV$65<$R$27,0,IF($R19>0,IF(0=MOD(DV$65-$R$27,$R19),$S19+$U19,$U19),IF(DV$65>($R$27-1),$U19,0))*$R$25)","v":0},null,{"$f":"IF(DX$65<$R$27,0,IF($R19>0,IF(0=MOD(DX$65-$R$27,$R19),$S19+$U19,$U19),IF(DX$65>($R$27-1),$U19,0))*$R$25)","v":0},null,{"$f":"IF(DZ$65<$R$27,0,IF($R19>0,IF(0=MOD(DZ$65-$R$27,$R19),$S19+$U19,$U19),IF(DZ$65>($R$27-1),$U19,0))*$R$25)","v":0},null,{"$f":"IF(EB$65<$R$27,0,IF($R19>0,IF(0=MOD(EB$65-$R$27,$R19),$S19+$U19,$U19),IF(EB$65>($R$27-1),$U19,0))*$R$25)","v":0},null,{"$f":"IF(ED$65<$R$27,0,IF($R19>0,IF(0=MOD(ED$65-$R$27,$R19),$S19+$U19,$U19),IF(ED$65>($R$27-1),$U19,0))*$R$25)","v":0},null,{"$f":"IF(EF$65<$R$27,0,IF($R19>0,IF(0=MOD(EF$65-$R$27,$R19),$S19+$U19,$U19),IF(EF$65>($R$27-1),$U19,0))*$R$25)","v":0},null,{"$f":"IF(EH$65<$R$27,0,IF($R19>0,IF(0=MOD(EH$65-$R$27,$R19),$S19+$U19,$U19),IF(EH$65>($R$27-1),$U19,0))*$R$25)","v":0},null,{"$f":"IF(EJ$65<$R$27,0,IF($R19>0,IF(0=MOD(EJ$65-$R$27,$R19),$S19+$U19,$U19),IF(EJ$65>($R$27-1),$U19,0))*$R$25)","v":0},null,{"$f":"IF(EL$65<$R$27,0,IF($R19>0,IF(0=MOD(EL$65-$R$27,$R19),$S19+$U19,$U19),IF(EL$65>($R$27-1),$U19,0))*$R$25)","v":0},null,{"$f":"IF(EN$65<$R$27,0,IF($R19>0,IF(0=MOD(EN$65-$R$27,$R19),$S19+$U19,$U19),IF(EN$65>($R$27-1),$U19,0))*$R$25)","v":0},null,{"$f":"IF(EP$65<$R$27,0,IF($R19>0,IF(0=MOD(EP$65-$R$27,$R19),$S19+$U19,$U19),IF(EP$65>($R$27-1),$U19,0))*$R$25)","v":0},null,{"$f":"IF(ER$65<$R$27,0,IF($R19>0,IF(0=MOD(ER$65-$R$27,$R19),$S19+$U19,$U19),IF(ER$65>($R$27-1),$U19,0))*$R$25)","v":0},null,{"$f":"IF(ET$65<$R$27,0,IF($R19>0,IF(0=MOD(ET$65-$R$27,$R19),$S19+$U19,$U19),IF(ET$65>($R$27-1),$U19,0))*$R$25)","v":0},null,{"$f":"IF(EV$65<$R$27,0,IF($R19>0,IF(0=MOD(EV$65-$R$27,$R19),$S19+$U19,$U19),IF(EV$65>($R$27-1),$U19,0))*$R$25)","v":0},null,{"$f":"IF(EX$65<$R$27,0,IF($R19>0,IF(0=MOD(EX$65-$R$27,$R19),$S19+$U19,$U19),IF(EX$65>($R$27-1),$U19,0))*$R$25)","v":0},null,{"$f":"IF(EZ$65<$R$27,0,IF($R19>0,IF(0=MOD(EZ$65-$R$27,$R19),$S19+$U19,$U19),IF(EZ$65>($R$27-1),$U19,0))*$R$25)","v":0},null,{"$f":"IF(FB$65<$R$27,0,IF($R19>0,IF(0=MOD(FB$65-$R$27,$R19),$S19+$U19,$U19),IF(FB$65>($R$27-1),$U19,0))*$R$25)","v":0},null,{"$f":"IF(FD$65<$R$27,0,IF($R19>0,IF(0=MOD(FD$65-$R$27,$R19),$S19+$U19,$U19),IF(FD$65>($R$27-1),$U19,0))*$R$25)","v":0},null,{"$f":"IF(FF$65<$R$27,0,IF($R19>0,IF(0=MOD(FF$65-$R$27,$R19),$S19+$U19,$U19),IF(FF$65>($R$27-1),$U19,0))*$R$25)","v":0},null,{"$f":"IF(FH$65<$R$27,0,IF($R19>0,IF(0=MOD(FH$65-$R$27,$R19),$S19+$U19,$U19),IF(FH$65>($R$27-1),$U19,0))*$R$25)","v":0},null,{"$f":"IF(FJ$65<$R$27,0,IF($R19>0,IF(0=MOD(FJ$65-$R$27,$R19),$S19+$U19,$U19),IF(FJ$65>($R$27-1),$U19,0))*$R$25)","v":0},null,{"$f":"IF(FL$65<$R$27,0,IF($R19>0,IF(0=MOD(FL$65-$R$27,$R19),$S19+$U19,$U19),IF(FL$65>($R$27-1),$U19,0))*$R$25)","v":0},null,{"$f":"IF(FN$65<$R$27,0,IF($R19>0,IF(0=MOD(FN$65-$R$27,$R19),$S19+$U19,$U19),IF(FN$65>($R$27-1),$U19,0))*$R$25)","v":0},null,{"$f":"IF(FP$65<$R$27,0,IF($R19>0,IF(0=MOD(FP$65-$R$27,$R19),$S19+$U19,$U19),IF(FP$65>($R$27-1),$U19,0))*$R$25)","v":0},null,{"$f":"IF(FR$65<$R$27,0,IF($R19>0,IF(0=MOD(FR$65-$R$27,$R19),$S19+$U19,$U19),IF(FR$65>($R$27-1),$U19,0))*$R$25)","v":0},null,{"$f":"IF(FT$65<$R$27,0,IF($R19>0,IF(0=MOD(FT$65-$R$27,$R19),$S19+$U19,$U19),IF(FT$65>($R$27-1),$U19,0))*$R$25)","v":0},null,{"$f":"IF(FV$65<$R$27,0,IF($R19>0,IF(0=MOD(FV$65-$R$27,$R19),$S19+$U19,$U19),IF(FV$65>($R$27-1),$U19,0))*$R$25)","v":0},null,{"$f":"IF(FX$65<$R$27,0,IF($R19>0,IF(0=MOD(FX$65-$R$27,$R19),$S19+$U19,$U19),IF(FX$65>($R$27-1),$U19,0))*$R$25)","v":0},null,{"$f":"IF(FZ$65<$R$27,0,IF($R19>0,IF(0=MOD(FZ$65-$R$27,$R19),$S19+$U19,$U19),IF(FZ$65>($R$27-1),$U19,0))*$R$25)","v":0},null,{"$f":"IF(GB$65<$R$27,0,IF($R19>0,IF(0=MOD(GB$65-$R$27,$R19),$S19+$U19,$U19),IF(GB$65>($R$27-1),$U19,0))*$R$25)","v":0},null,{"$f":"IF(GD$65<$R$27,0,IF($R19>0,IF(0=MOD(GD$65-$R$27,$R19),$S19+$U19,$U19),IF(GD$65>($R$27-1),$U19,0))*$R$25)","v":0},null,{"$f":"IF(GF$65<$R$27,0,IF($R19>0,IF(0=MOD(GF$65-$R$27,$R19),$S19+$U19,$U19),IF(GF$65>($R$27-1),$U19,0))*$R$25)","v":0},null,{"$f":"IF(GH$65<$R$27,0,IF($R19>0,IF(0=MOD(GH$65-$R$27,$R19),$S19+$U19,$U19),IF(GH$65>($R$27-1),$U19,0))*$R$25)","v":0},null,{"$f":"IF(GJ$65<$R$27,0,IF($R19>0,IF(0=MOD(GJ$65-$R$27,$R19),$S19+$U19,$U19),IF(GJ$65>($R$27-1),$U19,0))*$R$25)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,"TOTAL Incremental Cost",null,{"$f":"SUM(L72:M74)","v":0},null,{"$f":"SUM(N72:O74)","v":0},null,{"$f":"SUM(P72:Q74)","v":0},null,{"$f":"SUM(R72:S74)","v":0},null,{"$f":"SUM(T72:U74)","v":0},null,{"$f":"SUM(V72:W74)","v":0},null,{"$f":"SUM(X72:Y74)","v":0},null,{"$f":"SUM(Z72:AA74)","v":0},null,{"$f":"SUM(AB72:AC74)","v":0},null,{"$f":"SUM(AD72:AE74)","v":0},null,{"$f":"SUM(AF72:AG74)","v":0},null,{"$f":"SUM(AH72:AI74)","v":0},null,{"$f":"SUM(AJ72:AK74)","v":0},null,{"$f":"SUM(AL72:AM74)","v":0},null,{"$f":"SUM(AN72:AO74)","v":0},null,{"$f":"SUM(AP72:AQ74)","v":0},null,{"$f":"SUM(AR72:AS74)","v":0},null,{"$f":"SUM(AT72:AU74)","v":0},null,{"$f":"SUM(AV72:AW74)","v":0},null,{"$f":"SUM(AX72:AY74)","v":0},null,{"$f":"SUM(AZ72:BA74)","v":0},null,{"$f":"SUM(BB72:BC74)","v":0},null,{"$f":"SUM(BD72:BE74)","v":0},null,{"$f":"SUM(BF72:BG74)","v":0},null,{"$f":"SUM(BH72:BI74)","v":0},null,{"$f":"SUM(BJ72:BK74)","v":0},null,{"$f":"SUM(BL72:BM74)","v":0},null,{"$f":"SUM(BN72:BO74)","v":0},null,{"$f":"SUM(BP72:BQ74)","v":0},null,{"$f":"SUM(BR72:BS74)","v":0},null,{"$f":"SUM(BT72:BU74)","v":0},null,{"$f":"SUM(BV72:BW74)","v":0},null,{"$f":"SUM(BX72:BY74)","v":0},null,{"$f":"SUM(BZ72:CA74)","v":0},null,{"$f":"SUM(CB72:CC74)","v":0},null,{"$f":"SUM(CD72:CE74)","v":0},null,{"$f":"SUM(CF72:CG74)","v":0},null,{"$f":"SUM(CH72:CI74)","v":0},null,{"$f":"SUM(CJ72:CK74)","v":0},null,{"$f":"SUM(CL72:CM74)","v":0},null,{"$f":"SUM(CN72:CO74)","v":0},null,{"$f":"SUM(CP72:CQ74)","v":0},null,{"$f":"SUM(CR72:CS74)","v":0},null,{"$f":"SUM(CT72:CU74)","v":0},null,{"$f":"SUM(CV72:CW74)","v":0},null,{"$f":"SUM(CX72:CY74)","v":0},null,{"$f":"SUM(CZ72:DA74)","v":0},null,{"$f":"SUM(DB72:DC74)","v":0},null,{"$f":"SUM(DD72:DE74)","v":0},null,{"$f":"SUM(DF72:DG74)","v":0},null,{"$f":"SUM(DH72:DI74)","v":0},null,{"$f":"SUM(DJ72:DK74)","v":0},null,{"$f":"SUM(DL72:DM74)","v":0},null,{"$f":"SUM(DN72:DO74)","v":0},null,{"$f":"SUM(DP72:DQ74)","v":0},null,{"$f":"SUM(DR72:DS74)","v":0},null,{"$f":"SUM(DT72:DU74)","v":0},null,{"$f":"SUM(DV72:DW74)","v":0},null,{"$f":"SUM(DX72:DY74)","v":0},null,{"$f":"SUM(DZ72:EA74)","v":0},null,{"$f":"SUM(EB72:EC74)","v":0},null,{"$f":"SUM(ED72:EE74)","v":0},null,{"$f":"SUM(EF72:EG74)","v":0},null,{"$f":"SUM(EH72:EI74)","v":0},null,{"$f":"SUM(EJ72:EK74)","v":0},null,{"$f":"SUM(EL72:EM74)","v":0},null,{"$f":"SUM(EN72:EO74)","v":0},null,{"$f":"SUM(EP72:EQ74)","v":0},null,{"$f":"SUM(ER72:ES74)","v":0},null,{"$f":"SUM(ET72:EU74)","v":0},null,{"$f":"SUM(EV72:EW74)","v":0},null,{"$f":"SUM(EX72:EY74)","v":0},null,{"$f":"SUM(EZ72:FA74)","v":0},null,{"$f":"SUM(FB72:FC74)","v":0},null,{"$f":"SUM(FD72:FE74)","v":0},null,{"$f":"SUM(FF72:FG74)","v":0},null,{"$f":"SUM(FH72:FI74)","v":0},null,{"$f":"SUM(FJ72:FK74)","v":0},null,{"$f":"SUM(FL72:FM74)","v":0},null,{"$f":"SUM(FN72:FO74)","v":0},null,{"$f":"SUM(FP72:FQ74)","v":0},null,{"$f":"SUM(FR72:FS74)","v":0},null,{"$f":"SUM(FT72:FU74)","v":0},null,{"$f":"SUM(FV72:FW74)","v":0},null,{"$f":"SUM(FX72:FY74)","v":0},null,{"$f":"SUM(FZ72:GA74)","v":0},null,{"$f":"SUM(GB72:GC74)","v":0},null,{"$f":"SUM(GD72:GE74)","v":0},null,{"$f":"SUM(GF72:GG74)","v":0},null,{"$f":"SUM(GH72:GI74)","v":0},null,{"$f":"SUM(GJ72:GK74)","v":0}]

{"sheet":"HERSLookupCategories","index":25,"n_rows":11,"n_cols":10,"rows_kept":11,"cut":false,"hidden":true,"merged":[]}
["ProjectCategory","Reconstruct","Resurface","AddLane","NewAlignment"]
["Reconstruct","and Widen Lane","and Widen Lane","Normal Cost","Normal"]
["Resurface","Existing Lane","Existing Lane","Equivalent High Cost","High"]
["AddLane",null,"Improve Shoulder"]
["NewAlignment"]
[]
["RoadwayCategory","Rural","Urban","Interstate","RuralOtherPrincipalArterial","MinorArterial","MajorCollector","FreewayExpresswayInterstate","UrbanOtherPrincipalArterial","MinorArterialOrCollecto"]
["Rural","Interstate","FreewayExpresswayInterstate","Flat","Flat","Flat","Flat","Small Urban","Small Urban","Small Urban"]
["Urban","RuralOtherPrincipalArterial","UrbanOtherPrincipalArterial","Rolling","Rolling","Rolling","Rolling","Small Urbanized","Small Urbanized","Small Urbanized"]
[null,"MinorArterial","MinorArterialOrCollector","Mountainous","Mountainous","Mountainous","Mountainous","Large Urbanized","Large Urbanized","Large Urbanized"]
[null,"MajorCollector",null,null,null,null,null,"Major Urbanized","Major Urbanized","Major Urbanized"]

{"sheet":"HERS Cost Sheet","index":26,"n_rows":89,"n_cols":24,"rows_kept":89,"cut":false,"hidden":true,"merged":[[0,12,2,13],[1,1,1,9],[1,14,1,15],[2,1,2,2],[2,6,2,7],[2,8,2,9],[2,3,2,5],[3,12,3,13],[3,14,3,15],[3,21,4,22],[3,23,4,24],[24,15,24,16],[24,17,24,19],[31,12,31,13],[32,12,32,13],[33,12,33,13],[37,0,38,9],[25,12,25,13],[26,12,26,13],[27,12,27,13],[28,12,28,13],[29,12,29,13],[30,12,30,13],[86,0,87,9],[50,1,50,9],[51,1,51,2],[51,3,51,5],[51,6,51,7],[51,8,51,9]]}
["Exhibit A-3 Typical Costs per Lane Mile Assumed in HERS, by Type of Improvement (2018 $)",null,null,null,null,null,null,null,null,null,null,null,"Add to TOPS (Thousands) TCL Cost Options per mile"]
[]
["Category","Reconstruct",null,"Resurface",null,null,"AddLane",null,"NewAlignment"]
[null,"and Widen Lane","Existing Lane","and Widen Lane","Existing Lane","Improve Shoulder","Normal Cost","Equivalent High Cost","Normal","High",null,null,{"$f":"+G4","v":"Normal Cost"},null,"Add Lane, Equivalent High Cost",null,null,null,null,null,null,"Adjustment factors from Rolling to Mountenious or Flat",null,"Adjustment factors from Interstate to other facilities"]
["Rural",null,null,null,null,null,null,null,null,null,null,null,"2010 $","2016 $","2010 $","2016$",null,"H/L",null,"NHCCI - 2"]
["Interstate",null,null,null,null,null,null,null,null,null,null,"Rural",{"$f":"+A6","v":"Interstate"},null,null,null,null,null,null,"2010-12-01",1.43]
["Flat",{"$f":"+B56*$U$13","v":1665.1818181818182},{"$f":"+C56*$U$13","v":1087.2727272727273},{"$f":"+D56*$U$13","v":941.90909090909099},386.4545454545455,72.090909090909093,2140.2727272727275,2966.3636363636365,2966.3636363636365,2966.3636363636365,null,{"$f":"+A7","v":"Flat"},{"$f":"+G7","v":2140.2727272727275},{"$f":"+M7*$U$11","v":2469.5454545454545},{"$f":"+H7","v":2966.3636363636365},{"$f":"+O7*$U$11","v":3422.7272727272725},null,{"$f":"+O7/M7","v":1.3859745996686912},null,"2016-12-01",1.65]
["Rolling",{"$f":"+B57*$U$13","v":1866.0909090909092},1115.6363636363637,{"$f":"+D57*$U$13","v":1084.909090909091},411.27272727272731,118.18181818181819,2319.909090909091,3754.636363636364,3754.636363636364,3754.636363636364,null,{"$f":"+A8","v":"Rolling"},{"$f":"+G8","v":2319.909090909091},{"$f":"+M8*$U$11","v":2676.8181818181815},{"$f":"+H8","v":3754.636363636364},{"$f":"+O8*$U$11","v":4332.272727272727},null,{"$f":"+O8/M8","v":1.6184411614875192},null,"2017-12-01",1.66,null,null,1]
["Mountainous",3538.3636363636365,2442.818181818182,{"$f":"+D58*$U$13","v":1797.5454545454547},608.63636363636363,248.18181818181819,7224.454545454546,8457.0909090909099,8457.0909090909099,8457.0909090909099,null,"Mountainous",{"$f":"+G9","v":7224.454545454546},{"$f":"+M9*$U$11","v":8335.9090909090901},{"$f":"+H9","v":8457.0909090909099},{"$f":"+O9*$U$11","v":9758.181818181818},null,1.170619990184852,null,"Dec 2018 Est",1.69]
["RuralOtherPrincipalArterial",null,null,null,null,null,null,null,null,null,null,null,{"$f":"+A10","v":"RuralOtherPrincipalArterial"},null,null,null,null,null,null,"Factor"]
["Flat",{"$f":"+B60*$U$13","v":1300},871,785.90909090909099,309.63636363636363,48.45454545454546,1714.818181818182,2453.4545454545455,2453.4545454545455,2453.4545454545455,null,{"$f":"+A11","v":"Flat"},{"$f":"+G11","v":1714.818181818182},{"$f":"+M11*$U$11","v":1978.6363636363637},{"$f":"+H11","v":2453.4545454545455},{"$f":"+O11*$U$11","v":2830.9090909090905},null,{"$f":"+O11/M11","v":1.4307374224672638},null,"2010 to 2016",{"$f":"+U7/U6","v":1.1538461538461537}]
["Rolling",{"$f":"+B61*$U$13","v":1467.818181818182},{"$f":"+C61*$U$13","v":894.63636363636363},893.4545454545455,345.09090909090912,80.363636363636374,1835.3636363636365,2962.818181818182,2962.818181818182,2962.818181818182,null,{"$f":"+A12","v":"Rolling"},{"$f":"+G12","v":1835.3636363636365},{"$f":"+M12*$U$11","v":2117.7272727272725},{"$f":"+H12","v":2962.818181818182},{"$f":"+O12*$U$11","v":3418.6363636363635},null,{"$f":"+O12/M12","v":1.6142949130714745},null,"2010 to 2017",{"$f":"+U8/U6","v":1.1608391608391608},null,null,{"$f":"+P12/P8","v":0.78910922253698457}]
["Mountainous",{"$f":"+B62*$U$13","v":2851.727272727273},{"$f":"+C62*$U$13","v":2015},1731.3636363636365,486.90909090909093,105.18181818181819,6479.909090909091,7462,7462,7462,null,"Mountainous",{"$f":"+G13","v":6479.909090909091},{"$f":"+M13*$U$11","v":7476.8181818181811},{"$f":"+H13","v":7462},{"$f":"+O13*$U$11","v":8610},null,1.151559365310961,null,"2010 to 2018",{"$f":"+U9/U6","v":1.1818181818181819}]
["MinorArterial",null,null,null,null,null,null,null,null,null,null,null,{"$f":"+A14","v":"MinorArterial"}]
["Flat",{"$f":"+B64*$U$13","v":1188.909090909091},764.63636363636363,732.72727272727275,274.18181818181819,44.909090909090914,1557.6363636363637,2187.5454545454545,2187.5454545454545,2187.5454545454545,null,{"$f":"+A15","v":"Flat"},{"$f":"+G15","v":1557.6363636363637},{"$f":"+M15*$U$11","v":1797.2727272727273},{"$f":"+H15","v":2187.5454545454545},{"$f":"+O15*$U$11","v":2524.090909090909},null,{"$f":"+O15/M15","v":1.404400606980273}]
["Rolling",{"$f":"+B65*$U$13","v":1435.909090909091},846.18181818181824,{"$f":"+D65*$U$13","v":911.18181818181824},295.4545454545455,82.727272727272734,1785.7272727272727,2817.4545454545455,2817.4545454545455,2817.4545454545455,null,{"$f":"+A16","v":"Rolling"},{"$f":"+G16","v":1785.7272727272727},{"$f":"+M16*$U$11","v":2060.4545454545455},{"$f":"+H16","v":2817.4545454545455},{"$f":"+O16*$U$11","v":3250.9090909090905},null,{"$f":"+O16/M16","v":1.5777630708140304},null,null,null,null,null,{"$f":"+P16/P8","v":0.75039345294302795}]
["Mountainous",2384.909090909091,1563.5454545454547,{"$f":"+D66*$U$13","v":1731.3636363636365},405.36363636363637,187.90909090909091,5470.636363636364,6565,6565,6565,null,"Mountainous",{"$f":"+G17","v":5470.636363636364},{"$f":"+M17*$U$11","v":6312.272727272727},{"$f":"+H17","v":6565},{"$f":"+O17*$U$11","v":7574.9999999999991},null,1.2000432058759991]
["MajorCollector",null,null,null,null,null,null,null,null,null,null,null,{"$f":"+A18","v":"MajorCollector"}]
["Flat",1252.7272727272727,{"$f":"+C68*$U$13","v":809.54545454545462},756.36363636363637,280.09090909090912,57.909090909090914,1619.0909090909092,2186.3636363636365,2186.3636363636365,2186.3636363636365,null,{"$f":"+A19","v":"Flat"},{"$f":"+G19","v":1619.0909090909092},{"$f":"+M19*$U$11","v":1868.1818181818182},{"$f":"+G19","v":1619.0909090909092},{"$f":"+O19*$U$11","v":1868.1818181818182},null,null,null,null,null,{"$f":"+P19/P20","v":0.97927090779127945}]
["Rolling",{"$f":"+B69*$U$13","v":1370.909090909091},822.54545454545462,{"$f":"+D69*$U$13","v":850.90909090909099},297.81818181818181,78,1653.3636363636365,2691,2691,2691,null,{"$f":"+A20","v":"Rolling"},{"$f":"+G20","v":1653.3636363636365},{"$f":"+M20*$U$11","v":1907.7272727272727},{"$f":"+G20","v":1653.3636363636365},{"$f":"+O20*$U$11","v":1907.7272727272727},null,{"$f":"+O20/M20","v":1},null,null,null,null,null,{"$f":"+P20/P8","v":0.44035253383695311}]
["Mountainous",{"$f":"+B70*$U$13","v":2077.636363636364},1287,{"$f":"+D70*$U$13","v":1238.5454545454545},405.36363636363637,119.36363636363637,3501.727272727273,4573.636363636364,4573.636363636364,4573.636363636364,null,"Mountainous",{"$f":"+G21","v":3501.727272727273},{"$f":"+M21*$U$11","v":4040.4545454545455},{"$f":"+G21","v":3501.727272727273},{"$f":"+O21*$U$11","v":4040.4545454545455},null,1,null,null,null,{"$f":"+P21/P20","v":2.1179413867047892}]
["Urban"]
["FreewayExpresswayInterstate"]
["Small Urban",{"$f":"+B73*$U$13","v":2714.636363636364},1880.2727272727275,{"$f":"+D73*$U$13","v":2139.090909090909},456.18181818181819,{"$f":"+F73*$U$13","v":83.909090909090907},3406,11149.272727272728,4590.181818181818,15669.727272727274]
["Small Urbanized",2917.909090909091,1896.818181818182,{"$f":"+D74*$U$13","v":2213.5454545454545},540.09090909090912,{"$f":"+F74*$U$13","v":111.09090909090909},3746.3636363636365,12227.09090909091,6188,21122.636363636364,null,null,null,null,null,"PICK A PROJECT CATEGORY",null,"PICK A ROADWAY TYPE"]
["Large Urbanized",4654,3103.4545454545455,{"$f":"+D75*$U$13","v":3427.2727272727275},724.4545454545455,{"$f":"+F75*$U$13","v":418.36363636363637},6228.1818181818189,20889.818181818184,9075.181818181818,30982.545454545456,null,{"$f":"+B3","v":"Reconstruct"},{"$f":"+B4","v":"and Widen Lane"},null,null,"Project Category","Project Type","Roadway Category","Roadway Type","Terrain Type"]
["Major Urbanized",9309.181818181818,6208.090909090909,{"$f":"+D76*$U$13","v":6652.454545454546},1199.5454545454545,{"$f":"+F76*$U$13","v":835.54545454545462},12456.363636363638,51944.454545454551,18151.545454545456,69437.727272727279,null,null,{"$f":"+C4","v":"Existing Lane"},null,null,"NewAlignment","High","Rural","Interstate"]
["UrbanOtherPrincipalArterial",null,null,null,null,null,null,null,null,null,null,{"$f":"+D3","v":"Resurface"},{"$f":"+D4","v":"and Widen Lane"},null,null,null,null,null,null,null,"Flat"]
["Small Urban",2366,{"$f":"+C78*$U$13","v":1596.6363636363637},1958.2727272727275,382.90909090909093,85.090909090909093,2895.4545454545455,9456.9090909090919,3618.727272727273,12351.181818181818,null,null,{"$f":"+E4","v":"Existing Lane"},null,null,null,null,null,null,null,"Rolling"]
["Small Urbanized",{"$f":"+B79*$U$13","v":2531.4545454545455},1616.7272727272727,{"$f":"+D79*$U$13","v":2046.909090909091},452.63636363636368,113.45454545454547,3136.5454545454545,10284.181818181818,4464.909090909091,15239.545454545456,null,{"$f":"+F4","v":"Improve Shoulder"},null,null,null,"Column",null,"Row",null,null,"Mountainous"]
["Large Urbanized",{"$f":"+B80*$U$13","v":3616.3636363636365},2369.5454545454545,{"$f":"+D80*$U$13","v":2994.727272727273},568.4545454545455,365.18181818181819,4590.181818181818,15336.454545454546,6128.909090909091,20920.545454545456,null,{"$f":"+G3","v":"AddLane"},{"$f":"+G4","v":"Normal Cost"},null,null,"Project Category Column",{"$f":"MATCH('FS- Truck Only'!$AF$12,A3:J3,0)","v":9},null,{"$f":"MATCH('FS- Truck Only'!$AF$16,A1:A37,0)","v":5}]
["Major Urbanized",{"$f":"+B81*$U$13","v":7232.727272727273},4737.909090909091,{"$f":"+D81*$U$13","v":5989.454545454546},918.27272727272737,729.18181818181824,9180.363636363636,35588.090909090912,12257.818181818182,53060.090909090912,null,null,{"$f":"+H4","v":"Equivalent High Cost"},null,null,"Project Type Column",{"$f":"_xlfn.IFS(Q31=2,MATCH('FS- Truck Only'!$AG$12,B4:C4,0),Q31=4,MATCH('FS- Truck Only'!$AG$12,D4:F4,0),Q31=7,MATCH('FS- Truck Only'!$AG$12,G4:H4,0),Q31=9,MATCH('FS- Truck Only'!$AG$12,I4:J4,0))","v":2},{"$f":"CONCATENATE(IF(Q31=2,MATCH('FS- Truck Only'!$AG$12,B4:C4,0),\"\"),IF(Q31=4,MATCH('FS- Truck Only'!$AG$12,D4:F4,0),\"\"),IF(Q31=7,MATCH('FS- Truck Only'!$AG$12,G4:H4,0),\"\"),IF(Q31=9,MATCH('FS- Truck Only'!$AG$12,I4:J4,0),\"\"))","v":"2"},{"$f":"CONCATENATE(IF(S31=5,(MATCH('FS- Truck Only'!$AG$16,A6:A21,0)),\"\"),IF(S31=22,MATCH('FS- Truck Only'!$AG$16,A23:A37,0),\"\"))","v":"1"}]
["MinorArterialOrCollector",null,null,null,null,null,null,null,null,null,null,{"$f":"+I3","v":"NewAlignment"},{"$f":"+I4","v":"Normal"},null,null,null,null,"Terrain Type ",3]
["Small Urban",{"$f":"+B83*$U$13","v":1743.1818181818182},1206.6363636363637,{"$f":"+D83*$U$13","v":1480.818181818182},280.09090909090912,61.45454545454546,2137.909090909091,6925.454545454546,2610.636363636364,8913.2727272727279,null,null,{"$f":"+J4","v":"High"}]
["Small Urbanized",1827.0909090909092,1219.6363636363637,{"$f":"+D84*$U$13","v":1495},317.90909090909093,75.63636363636364,2252.5454545454545,7320.1818181818189,3203.909090909091,10936.545454545456]
["Large Urbanized",2459.3636363636365,1630.909090909091,{"$f":"+D85*$U$13","v":2043.3636363636365},391.18181818181819,204.45454545454547,3123.5454545454545,10369.272727272728,4169.454545454546,14231.454545454546,null,null,null,null,null,"Final Column",{"$f":"_xlfn.IFS(Q32=1,Q31,Q32=2,Q31+1,Q32=3,Q31+2)","v":10},"Final Row",{"$f":"SUM(S31:S33)","v":8}]
["Major Urbanized",4918.727272727273,3263,{"$f":"+D86*$U$13","v":3091.636363636364},650,410.09090909090912,6245.909090909091,35588.090909090912,8338.9090909090919,44039.272727272728,null,null,null,null,null,null,{"$f":"CONCATENATE(IF(R32=\"1\",Q31,\"\"),IF(R32=\"2\",Q31+1,\"\"),IF(R32=\"3\",Q31+2,\"\"))","v":"10"}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VALUE",{"$f":"INDIRECT(ADDRESS(S36,Q37))","v":3754.636363636364}]
["Source: Highway Economic Requirements System.","and JFA Estimates based on the NHCCI-2 index, 2018 estimate.."]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Exhibit A-3 Typical Costs per Lane Mile Assumed in HERS, by Type of Improvement (2010 $)"]
[]
["Category","Reconstruct",null,"Resurface",null,null,"AddLane",null,"NewAlignment"]
[null,"and Widen Lane","Existing Lane","and Widen Lane","Existing Lane","Improve Shoulder","Normal Cost","Equivalent High Cost","Normal","High"]
["Rural"]
["Interstate"]
["Flat",1409,920,797,327,61,1811,2510,2510,2510]
["Rolling",1579,944,918,348,100,1963,3177,3177,3177]
["Mountainous",2994,2067,1521,515,210,6113,7156,7156,7156]
["RuralOtherPrincipalArterial"]
["Flat",1100,737,665,262,41,1451,2076,2076,2076]
["Rolling",1242,757,756,292,68,1553,2507,2507,2507]
["Mountainous",2413,1705,1465,412,89,5483,6314,6314,6314]
["MinorArterial"]
["Flat",1006,647,620,232,38,1318,1851,1851,1851]
["Rolling",1215,716,771,250,70,1511,2384,2384,2384]
["Mountainous",2018,1323,1465,343,159,4629,5555,5555,5555]
["MajorCollector"]
["Flat",1060,685,640,237,49,1370,1850,1850,1850]
["Rolling",1160,696,720,252,66,1399,2277,2277,2277]
["Mountainous",1758,1089,1048,343,101,2963,3870,3870,3870]
["Urban"]
["FreewayExpresswayInterstate"]
["Small Urban",2297,1591,1810,386,71,2882,9434,3884,13259]
["Small Urbanized",2469,1605,1873,457,94,3170,10346,5236,17873]
["Large Urbanized",3938,2626,2900,613,354,5270,17676,7679,26216]
["Major Urbanized",7877,5253,5629,1015,707,10540,43953,15359,58755]
["UrbanOtherPrincipalArterial"]
["Small Urban",2002,1351,1657,324,72,2450,8002,3062,10451]
["Small Urbanized",2142,1368,1732,383,96,2654,8702,3778,12895]
["Large Urbanized",3060,2005,2534,481,309,3884,12977,5186,17702]
["Major Urbanized",6120,4009,5068,777,617,7768,30113,10372,44897]
["MinorArterialOrCollector"]
["Small Urban",1475,1021,1253,237,52,1809,5860,2209,7542]
["Small Urbanized",1546,1032,1265,269,64,1906,6194,2711,9254]
["Large Urbanized",2081,1380,1729,331,173,2643,8774,3528,12042]
["Major Urbanized",4162,2761,2616,550,347,5285,30113,7056,37264]
[]
[]
["Source: Highway Economic Requirements System."]

{"sheet":"FS- Truck Only","index":27,"n_rows":103,"n_cols":192,"rows_kept":103,"cut":false,"hidden":false,"merged":[[3,1,3,6],[63,1,63,6],[64,1,64,6],[65,1,65,6],[66,1,66,6],[67,1,67,6],[1,25,5,33],[82,191,82,192],[82,157,82,158],[82,159,82,160],[82,161,82,162],[82,163,82,164],[82,165,82,166],[82,167,82,168],[82,169,82,170],[82,171,82,172],[82,173,82,174],[82,175,82,176],[82,177,82,178],[82,179,82,180],[82,181,82,182],[82,183,82,184],[82,185,82,186],[82,187,82,188],[82,189,82,190],[82,123,82,124],[82,125,82,126],[82,127,82,128],[82,129,82,130],[82,131,82,132],[82,133,82,134],[82,135,82,136],[82,137,82,138],[82,139,82,140],[82,141,82,142],[82,143,82,144],[82,145,82,146],[82,147,82,148],[82,149,82,150],[82,151,82,152],[82,153,82,154],[82,155,82,156],[82,89,82,90],[82,91,82,92],[82,93,82,94],[82,95,82,96],[82,97,82,98],[82,99,82,100],[82,101,82,102],[82,103,82,104],[82,105,82,106],[82,107,82,108],[82,109,82,110],[82,111,82,112],[82,113,82,114],[82,115,82,116],[82,117,82,118],[82,119,82,120],[82,121,82,122],[82,55,82,56],[82,57,82,58],[82,59,82,60],[82,61,82,62],[82,63,82,64],[82,65,82,66],[82,67,82,68],[82,69,82,70],[82,71,82,72],[82,73,82,74],[82,75,82,76],[82,77,82,78],[82,79,82,80],[82,81,82,82],[82,83,82,84],[82,85,82,86],[82,87,82,88],[82,9,82,10],[82,23,82,24],[82,25,82,26],[82,27,82,28],[82,29,82,30],[82,31,82,32],[82,33,82,34],[82,35,82,36],[82,37,82,38],[82,39,82,40],[82,41,82,42],[82,43,82,44],[82,45,82,46],[82,47,82,48],[82,49,82,50],[82,51,82,52],[82,53,82,54],[101,191,101,192],[101,177,101,178],[101,179,101,180],[101,181,101,182],[101,183,101,184],[101,185,101,186],[101,187,101,188],[101,165,101,166],[101,167,101,168],[101,169,101,170],[101,171,101,172],[101,173,101,174],[101,175,101,176],[101,153,101,154],[101,155,101,156],[101,157,101,158],[101,159,101,160],[101,161,101,162],[101,163,101,164],[101,139,101,140],[101,117,101,118],[101,119,101,120],[101,121,101,122],[101,123,101,124],[101,125,101,126],[101,127,101,128],[101,105,101,106],[101,107,101,108],[101,109,101,110],[101,111,101,112],[101,113,101,114],[101,115,101,116],[101,141,101,142],[101,143,101,144],[101,145,101,146],[101,189,101,190],[101,57,101,58],[101,59,101,60],[101,61,101,62],[101,63,101,64],[101,65,101,66],[101,67,101,68],[101,45,101,46],[101,47,101,48],[101,49,101,50],[101,51,101,52],[101,53,101,54],[101,55,101,56],[101,147,101,148],[101,149,101,150],[101,151,101,152],[101,129,101,130],[101,131,101,132],[101,133,101,134],[101,135,101,136],[101,93,101,94],[101,95,101,96],[101,97,101,98],[101,99,101,100],[101,101,101,102],[101,103,101,104],[101,81,101,82],[101,83,101,84],[101,85,101,86],[101,87,101,88],[101,89,101,90],[101,91,101,92],[101,137,101,138],[101,21,101,22],[101,23,101,24],[101,25,101,26],[101,27,101,28],[101,29,101,30],[100,31,100,32],[100,183,100,184],[100,185,100,186],[100,187,100,188],[100,189,100,190],[100,191,100,192],[100,129,100,130],[100,131,100,132],[100,133,100,134],[100,111,100,112],[100,113,100,114],[100,115,100,116],[100,117,100,118],[100,119,100,120],[100,121,100,122],[100,99,100,100],[100,101,100,102],[100,103,100,104],[100,105,100,106],[100,107,100,108],[100,109,100,110],[101,69,101,70],[101,71,101,72],[101,73,101,74],[101,75,101,76],[101,77,101,78],[101,79,101,80],[101,11,101,12],[101,13,101,14],[101,15,101,16],[101,17,101,18],[101,19,101,20],[100,171,100,172],[100,173,100,174],[100,175,100,176],[100,177,100,178],[100,179,100,180],[100,181,100,182],[100,159,100,160],[100,161,100,162],[100,163,100,164],[100,165,100,166],[100,167,100,168],[100,169,100,170],[100,147,100,148],[100,149,100,150],[100,151,100,152],[100,153,100,154],[100,155,100,156],[100,157,100,158],[100,135,100,136],[100,137,100,138],[100,139,100,140],[101,33,101,34],[101,35,101,36],[101,37,101,38],[101,39,101,40],[101,41,101,42],[101,43,101,44],[100,141,100,142],[100,143,100,144],[100,145,100,146],[100,123,100,124],[100,125,100,126],[100,127,100,128],[100,75,100,76],[100,77,100,78],[100,79,100,80],[100,81,100,82],[100,83,100,84],[100,85,100,86],[100,63,100,64],[100,65,100,66],[100,67,100,68],[100,69,100,70],[100,71,100,72],[100,73,100,74],[100,87,100,88],[100,89,100,90],[100,91,100,92],[100,93,100,94],[100,95,100,96],[100,97,100,98],[100,51,100,52],[100,53,100,54],[100,55,100,56],[100,57,100,58],[100,59,100,60],[100,61,100,62],[100,39,100,40],[100,41,100,42],[100,43,100,44],[100,45,100,46],[100,47,100,48],[100,49,100,50],[100,27,100,28],[100,29,100,30],[99,31,99,32],[100,33,100,34],[100,35,100,36],[100,37,100,38],[99,57,99,58],[99,59,99,60],[99,61,99,62],[99,189,99,190],[99,191,99,192],[100,11,100,12],[100,13,100,14],[100,15,100,16],[100,17,100,18],[100,19,100,20],[100,21,100,22],[100,23,100,24],[100,25,100,26],[99,177,99,178],[99,179,99,180],[99,181,99,182],[99,183,99,184],[99,185,99,186],[99,187,99,188],[99,165,99,166],[99,167,99,168],[99,169,99,170],[99,171,99,172],[99,173,99,174],[99,175,99,176],[99,153,99,154],[99,155,99,156],[99,157,99,158],[99,159,99,160],[99,161,99,162],[99,163,99,164],[99,141,99,142],[99,143,99,144],[99,145,99,146],[99,147,99,148],[99,149,99,150],[99,151,99,152],[99,129,99,130],[99,131,99,132],[99,133,99,134],[99,135,99,136],[99,137,99,138],[99,139,99,140],[99,117,99,118],[99,119,99,120],[99,121,99,122],[99,123,99,124],[99,125,99,126],[99,127,99,128],[99,105,99,106],[99,107,99,108],[99,109,99,110],[99,111,99,112],[99,113,99,114],[99,115,99,116],[99,93,99,94],[99,95,99,96],[99,97,99,98],[99,99,99,100],[99,101,99,102],[99,103,99,104],[99,81,99,82],[99,83,99,84],[99,85,99,86],[99,87,99,88],[99,89,99,90],[99,91,99,92],[99,69,99,70],[99,71,99,72],[99,73,99,74],[99,75,99,76],[99,77,99,78],[99,79,99,80],[99,63,99,64],[99,65,99,66],[99,67,99,68],[99,45,99,46],[99,47,99,48],[99,49,99,50],[99,51,99,52],[99,53,99,54],[99,55,99,56],[99,33,99,34],[99,35,99,36],[99,37,99,38],[99,39,99,40],[99,41,99,42],[99,43,99,44],[99,21,99,22],[99,23,99,24],[99,25,99,26],[99,27,99,28],[99,29,99,30],[98,183,98,184],[98,185,98,186],[98,187,98,188],[98,189,98,190],[98,191,98,192],[99,11,99,12],[99,13,99,14],[99,15,99,16],[99,17,99,18],[99,19,99,20],[98,171,98,172],[98,173,98,174],[98,175,98,176],[98,177,98,178],[98,179,98,180],[98,181,98,182],[98,159,98,160],[98,161,98,162],[98,163,98,164],[98,165,98,166],[98,167,98,168],[98,169,98,170],[98,147,98,148],[98,149,98,150],[98,151,98,152],[98,153,98,154],[98,155,98,156],[98,157,98,158],[98,135,98,136],[98,137,98,138],[98,139,98,140],[98,141,98,142],[98,67,98,68],[98,69,98,70],[98,71,98,72],[98,73,98,74],[98,143,98,144],[98,145,98,146],[98,123,98,124],[98,125,98,126],[98,127,98,128],[98,129,98,130],[98,131,98,132],[98,133,98,134],[98,111,98,112],[98,113,98,114],[98,115,98,116],[98,117,98,118],[98,119,98,120],[98,121,98,122],[98,99,98,100],[98,101,98,102],[98,103,98,104],[98,105,98,106],[98,107,98,108],[98,109,98,110],[97,143,97,144],[97,145,97,146],[97,147,97,148],[98,51,98,52],[98,53,98,54],[98,55,98,56],[98,57,98,58],[98,59,98,60],[98,61,98,62],[98,39,98,40],[98,41,98,42],[98,43,98,44],[98,45,98,46],[98,47,98,48],[98,49,98,50],[98,27,98,28],[98,29,98,30],[97,31,97,32],[98,33,98,34],[98,35,98,36],[98,37,98,38],[98,31,98,32],[97,57,97,58],[97,59,97,60],[97,61,97,62],[98,87,98,88],[98,89,98,90],[98,91,98,92],[98,93,98,94],[98,95,98,96],[98,97,98,98],[98,75,98,76],[97,111,97,112],[97,113,97,114],[97,115,97,116],[97,189,97,190],[97,191,97,192],[98,11,98,12],[98,13,98,14],[98,15,98,16],[98,17,98,18],[98,19,98,20],[98,21,98,22],[98,23,98,24],[98,25,98,26],[97,177,97,178],[97,179,97,180],[97,181,97,182],[97,183,97,184],[97,185,97,186],[97,187,97,188],[97,165,97,166],[97,167,97,168],[97,169,97,170],[97,171,97,172],[97,173,97,174],[97,175,97,176],[97,153,97,154],[97,155,97,156],[97,157,97,158],[97,159,97,160],[97,161,97,162],[97,163,97,164],[97,141,97,142],[97,99,97,100],[97,101,97,102],[97,103,97,104],[97,81,97,82],[97,83,97,84],[97,85,97,86],[97,87,97,88],[97,89,97,90],[97,91,97,92],[97,69,97,70],[97,71,97,72],[97,73,97,74],[97,75,97,76],[97,77,97,78],[97,79,97,80],[97,149,97,150],[97,151,97,152],[97,129,97,130],[97,131,97,132],[97,133,97,134],[97,135,97,136],[97,137,97,138],[97,139,97,140],[97,117,97,118],[97,119,97,120],[97,121,97,122],[97,123,97,124],[97,125,97,126],[97,127,97,128],[97,105,97,106],[97,107,97,108],[97,109,97,110],[96,97,96,98],[96,75,96,76],[96,77,96,78],[96,79,96,80],[96,81,96,82],[96,83,96,84],[97,63,97,64],[97,65,97,66],[97,67,97,68],[97,45,97,46],[97,47,97,48],[97,49,97,50],[97,51,97,52],[97,53,97,54],[97,55,97,56],[97,93,97,94],[97,95,97,96],[97,97,97,98],[96,69,96,70],[96,71,96,72],[96,73,96,74],[96,51,96,52],[96,53,96,54],[96,55,96,56],[96,57,96,58],[96,59,96,60],[96,61,96,62],[96,135,96,136],[96,137,96,138],[96,139,96,140],[96,141,96,142],[96,143,96,144],[96,145,96,146],[96,123,96,124],[96,125,96,126],[96,127,96,128],[96,31,96,32],[96,183,96,184],[96,185,96,186],[96,187,96,188],[96,189,96,190],[96,191,96,192],[96,129,96,130],[96,131,96,132],[96,133,96,134],[96,111,96,112],[96,113,96,114],[96,115,96,116],[96,117,96,118],[96,119,96,120],[96,121,96,122],[96,99,96,100],[96,101,96,102],[96,103,96,104],[96,105,96,106],[96,107,96,108],[96,109,96,110],[96,87,96,88],[96,89,96,90],[96,171,96,172],[96,173,96,174],[96,175,96,176],[96,177,96,178],[96,179,96,180],[96,181,96,182],[96,159,96,160],[96,161,96,162],[96,163,96,164],[96,165,96,166],[96,167,96,168],[96,169,96,170],[96,147,96,148],[96,149,96,150],[96,151,96,152],[96,153,96,154],[96,155,96,156],[96,157,96,158],[97,11,97,12],[97,13,97,14],[97,15,97,16],[97,17,97,18],[97,19,97,20],[97,33,97,34],[97,35,97,36],[97,37,97,38],[97,39,97,40],[97,41,97,42],[97,43,97,44],[97,21,97,22],[97,23,97,24],[97,25,97,26],[97,27,97,28],[97,29,97,30],[96,35,96,36],[96,37,96,38],[90,189,90,190],[90,191,90,192],[96,11,96,12],[96,13,96,14],[96,15,96,16],[96,17,96,18],[96,19,96,20],[96,21,96,22],[96,23,96,24],[96,25,96,26],[90,177,90,178],[90,179,90,180],[90,181,90,182],[90,183,90,184],[90,185,90,186],[90,187,90,188],[90,165,90,166],[90,167,90,168],[90,169,90,170],[90,171,90,172],[90,173,90,174],[90,175,90,176],[90,153,90,154],[90,155,90,156],[90,157,90,158],[90,159,90,160],[96,85,96,86],[96,63,96,64],[96,65,96,66],[96,67,96,68],[90,161,90,162],[90,163,90,164],[90,141,90,142],[90,143,90,144],[90,145,90,146],[90,147,90,148],[90,149,90,150],[90,151,90,152],[90,129,90,130],[90,131,90,132],[90,133,90,134],[90,135,90,136],[90,137,90,138],[90,139,90,140],[90,117,90,118],[90,119,90,120],[90,121,90,122],[90,123,90,124],[90,125,90,126],[90,127,90,128],[90,107,90,108],[90,109,90,110],[90,111,90,112],[90,113,90,114],[90,115,90,116],[90,93,90,94],[90,95,90,96],[90,97,90,98],[90,99,90,100],[90,101,90,102],[90,103,90,104],[90,81,90,82],[90,83,90,84],[90,85,90,86],[90,87,90,88],[90,89,90,90],[90,91,90,92],[90,73,90,74],[90,75,90,76],[90,77,90,78],[90,79,90,80],[90,57,90,58],[90,59,90,60],[90,61,90,62],[90,63,90,64],[90,65,90,66],[90,67,90,68],[90,45,90,46],[90,47,90,48],[90,49,90,50],[90,51,90,52],[90,53,90,54],[90,55,90,56],[90,105,90,106],[90,37,90,38],[90,39,90,40],[90,41,90,42],[90,43,90,44],[90,21,90,22],[90,23,90,24],[90,25,90,26],[90,27,90,28],[90,29,90,30],[89,183,89,184],[89,185,89,186],[89,187,89,188],[89,189,89,190],[89,191,89,192],[90,11,90,12],[90,13,90,14],[90,15,90,16],[90,17,90,18],[90,19,90,20],[89,171,89,172],[89,173,89,174],[89,175,89,176],[89,177,89,178],[89,179,89,180],[89,181,89,182],[89,159,89,160],[89,161,89,162],[89,163,89,164],[89,165,89,166],[89,167,89,168],[90,69,90,70],[90,71,90,72],[89,169,89,170],[89,147,89,148],[89,149,89,150],[89,151,89,152],[89,153,89,154],[89,155,89,156],[89,157,89,158],[89,135,89,136],[89,137,89,138],[89,139,89,140],[89,141,89,142],[89,143,89,144],[89,145,89,146],[89,123,89,124],[89,125,89,126],[89,127,89,128],[89,129,89,130],[89,131,89,132],[89,133,89,134],[89,111,89,112],[89,113,89,114],[89,115,89,116],[89,117,89,118],[89,119,89,120],[89,121,89,122],[89,99,89,100],[89,101,89,102],[89,103,89,104],[89,105,89,106],[89,107,89,108],[89,109,89,110],[89,87,89,88],[89,89,89,90],[89,91,89,92],[89,93,89,94],[89,95,89,96],[89,97,89,98],[89,75,89,76],[89,77,89,78],[89,79,89,80],[89,81,89,82],[89,83,89,84],[89,85,89,86],[89,63,89,64],[89,65,89,66],[89,67,89,68],[89,69,89,70],[89,71,89,72],[89,73,89,74],[89,51,89,52],[89,53,89,54],[89,55,89,56],[89,57,89,58],[89,59,89,60],[89,61,89,62],[89,39,89,40],[89,41,89,42],[89,43,89,44],[89,45,89,46],[89,47,89,48],[89,49,89,50],[89,27,89,28],[89,29,89,30],[88,31,88,32],[89,33,89,34],[89,35,89,36],[89,37,89,38],[89,31,89,32],[88,189,88,190],[88,191,88,192],[89,11,89,12],[89,13,89,14],[89,15,89,16],[89,17,89,18],[89,19,89,20],[89,21,89,22],[89,23,89,24],[89,25,89,26],[88,177,88,178],[88,179,88,180],[88,181,88,182],[88,183,88,184],[88,185,88,186],[88,187,88,188],[88,165,88,166],[88,167,88,168],[88,169,88,170],[88,171,88,172],[88,173,88,174],[88,175,88,176],[88,153,88,154],[88,155,88,156],[88,157,88,158],[88,159,88,160],[88,161,88,162],[88,163,88,164],[88,141,88,142],[88,143,88,144],[88,145,88,146],[88,147,88,148],[88,149,88,150],[88,151,88,152],[88,129,88,130],[88,131,88,132],[88,133,88,134],[88,135,88,136],[88,137,88,138],[88,139,88,140],[88,79,88,80],[88,57,88,58],[88,59,88,60],[88,61,88,62],[88,63,88,64],[88,65,88,66],[88,67,88,68],[88,117,88,118],[88,119,88,120],[88,121,88,122],[88,123,88,124],[88,125,88,126],[88,127,88,128],[88,105,88,106],[88,107,88,108],[88,109,88,110],[88,111,88,112],[88,113,88,114],[88,115,88,116],[88,93,88,94],[88,95,88,96],[88,97,88,98],[88,99,88,100],[88,101,88,102],[88,103,88,104],[87,91,87,92],[87,93,87,94],[87,95,87,96],[87,97,87,98],[87,75,87,76],[87,77,87,78],[87,79,87,80],[87,81,87,82],[87,83,87,84],[88,45,88,46],[88,47,88,48],[88,49,88,50],[88,51,88,52],[88,53,88,54],[88,55,88,56],[88,33,88,34],[88,35,88,36],[88,37,88,38],[88,39,88,40],[88,41,88,42],[88,43,88,44],[88,81,88,82],[88,83,88,84],[88,85,88,86],[88,87,88,88],[88,89,88,90],[88,91,88,92],[88,69,88,70],[88,71,88,72],[88,73,88,74],[88,75,88,76],[88,77,88,78],[87,135,87,136],[87,137,87,138],[87,139,87,140],[87,141,87,142],[87,143,87,144],[87,145,87,146],[87,123,87,124],[87,125,87,126],[87,127,87,128],[87,31,87,32],[87,183,87,184],[87,185,87,186],[87,187,87,188],[87,189,87,190],[87,191,87,192],[87,129,87,130],[87,131,87,132],[87,133,87,134],[87,111,87,112],[87,113,87,114],[87,115,87,116],[87,117,87,118],[87,119,87,120],[87,121,87,122],[87,99,87,100],[87,101,87,102],[87,103,87,104],[87,105,87,106],[87,107,87,108],[87,109,87,110],[87,87,87,88],[87,89,87,90],[87,171,87,172],[87,173,87,174],[87,175,87,176],[87,177,87,178],[87,179,87,180],[87,181,87,182],[87,159,87,160],[87,161,87,162],[87,163,87,164],[87,165,87,166],[87,167,87,168],[87,169,87,170],[87,147,87,148],[87,149,87,150],[87,151,87,152],[87,153,87,154],[87,155,87,156],[87,157,87,158],[87,67,87,68],[87,69,87,70],[87,71,87,72],[87,73,87,74],[87,51,87,52],[87,53,87,54],[87,55,87,56],[87,57,87,58],[87,59,87,60],[87,61,87,62],[87,39,87,40],[87,41,87,42],[87,43,87,44],[87,45,87,46],[87,47,87,48],[87,49,87,50],[88,11,88,12],[88,13,88,14],[88,15,88,16],[88,17,88,18],[88,19,88,20],[88,21,88,22],[88,23,88,24],[88,25,88,26],[88,27,88,28],[88,29,88,30],[87,33,87,34],[87,35,87,36],[87,37,87,38],[87,27,87,28],[87,29,87,30],[86,189,86,190],[86,191,86,192],[87,11,87,12],[87,13,87,14],[87,15,87,16],[87,17,87,18],[87,19,87,20],[87,21,87,22],[87,23,87,24],[87,25,87,26],[86,177,86,178],[86,179,86,180],[86,181,86,182],[86,183,86,184],[86,185,86,186],[86,187,86,188],[86,165,86,166],[86,167,86,168],[86,169,86,170],[86,171,86,172],[86,173,86,174],[86,175,86,176],[86,153,86,154],[86,155,86,156],[86,157,86,158],[86,159,86,160],[87,85,87,86],[87,63,87,64],[87,65,87,66],[86,81,86,82],[86,83,86,84]],"merged_total":2171,"flags":["merged_cut"]}
[]
[null,"Navigation",null,null,null,null,null,null,{"$f":"openingScreenTitle","v":"FHWA Tool for Operations Benefit/Cost (TOPS-BC):  Version 4.0"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"The user can choose to toll or not toll the truck only lanes.  TAB 1 is focused on the ITS cost to instrument and support a tolled truck lane or lanes.  Items like TMC facility, electronics, software for back office operations as well as on site signage, gantries, communications lines, etc.  If the TOL, with or without tolls, requires lane improvement or construction, those costs are included in TAB 2.  The user follows steps 1 and 2 to use drop down menus to describe the particular project and roadway category, type, and terrain.  TOPS will use these selections to look up the HERS Cost per Lane Mile assumption.  The user must also selects the number of lane miles and the expected life of the project.  These costs are then included in the average and levelized cost estimate in Column W."]
[null,"Back",null,null,null,null,null,null,null,"PURPOSE:  Estimate Lifecycle Costs of TSM&O Strategies"]
[null,"OPENING SCREEN"]
[null,"GENERAL TOOL OVERVIEW",null,null,null,null,null,null,null,null,"WORK AREA 1 - ESTIMATE AVERAGE ANNUAL COST"]
[null,"WHAT'S NEW"]
[null,"LIST OF ALL WORKSHEETS",null,null,null,null,null,null,null,null,"Freight Strategies: Truck Only Lanes"]
[null,"1) ESTIMATE COSTS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Iterative Model Run Overview"]
[null,"Cost Default Matrix",null,null,null,null,null,null,"TAB 1 - TRUCK ONLY LANES WITH TOLLS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TAB 2 - TRUCK ONLY LANES WITHOUT TOLLS",null,null,null,null,null,null,null,null,null,"Title","Factor",null,"Result"]
[null,"Cost Template",null,null,null,null,null,null,{"$f":"+'Benefit Template'!I4","v":"(Please note, some cells will show error codes before the User enters data in the required Green Cells)"}]
[null,"Traveler Information",null,null,null,null,null,null,"Equipment",null,null,null,null,null,null,null,"Useful Life",null,"Capital / Replacement Costs (Total)",null,"O&M Costs (Annual)",null,"Annualized Costs",null,null,"STEP 1: Chose a Project Category and Type",null,null,null,null,null,"Project Category","Project Type"]
[null,"En-Route Traveler Information",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NewAlignment","High"]
[null,"Pre-Trip Traveler Information"]
[null,"Traffic Signal Systems (TSS)"]
[null,"Preset Timing",null,null,null,null,null,null,"Basic Infrastructure Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"STEP 2: Chose Roadway Category, Type and City or Terrain Type",null,null,null,null,null,"Roadway Category","Roadway Type","Terrain Type"]
[null,"Traffic Actuated Timing",null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!L74","v":"TMC Lane Control Hardware"},null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!M74","v":5},{"$f":"'Cost Default Matrix'!N74","v":8200},null,{"$f":"'Cost Default Matrix'!O74","v":1200},null,{"$f":"IF(R16>0,S16/R16+U16,U16)","v":2840},null,null,null,null,null,null,null,null,"Rural","Interstate","Rolling"]
[null,"Central Control ",null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!L75","v":"TMC System Integration"},null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!M75","v":10},{"$f":"'Cost Default Matrix'!N75","v":260000},null,{"$f":"'Cost Default Matrix'!O75","v":0},null,26000]
[null,"Transit Signal Priority",null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!L76","v":"TMC Lane Control Software"},null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!M76","v":2},{"$f":"'Cost Default Matrix'!N76","v":36000},null,{"$f":"'Cost Default Matrix'!O76","v":770},null,18770]
[null,"Ramp Metering ",null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!L77","v":"TMC Labor"},null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!M77","v":0},{"$f":"'Cost Default Matrix'!N77","v":0},null,{"$f":"'Cost Default Matrix'!O77","v":110000},null,110000,null,null,"Resulting Typical Costs per Lane Mile Assumed in HERS",null,null,null,null,null,null,null,{"$f":"IFERROR('HERS Cost Sheet'!$Q$39*1000,0)","v":3754636.3636363638}]
[null,"Central Control",null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!L78","v":"Toll Processing Center Hardware"},null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!M78","v":10},{"$f":"'Cost Default Matrix'!N78","v":18500},null,{"$f":"'Cost Default Matrix'!O78","v":370},null,2220]
[null,"Traffic Actuated",null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!L79","v":"Toll Processing Center Software"},null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!M79","v":10},{"$f":"'Cost Default Matrix'!N79","v":110000},null,{"$f":"'Cost Default Matrix'!O79","v":2000},null,13000,null,null,"Assumed Number of Miles"]
[null,"Preset Timing",null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!L80","v":"Toll Processing Center Labor"},null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!M80","v":0},{"$f":"'Cost Default Matrix'!N80","v":0},null,{"$f":"'Cost Default Matrix'!O80","v":110000},null,110000]
[null,"Freight Strategies",null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!L81","v":"Communications"},null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!M81","v":5},{"$f":"'Cost Default Matrix'!N81","v":2050},null,{"$f":"'Cost Default Matrix'!O81","v":2050},null,2460,null,null,"Assumed Useful Life of the Project"]
[4,"Truck Only Lanes"]
[null,"Compliance",null,null,null,null,null,null,null,"TOTAL Infrastructure Cost",null,null,null,null,null,null,null,null,{"$f":"SUM(S14:T24)","v":434750},null,{"$f":"SUM(U14:V24)","v":226390},null,{"$f":"SUM(W14:X24)","v":285290},null,null,null,null,null,null,null,null,null,null,{"$f":"AH19*AH21","v":0},null,null,null,null,null,null,null,null,{"$f":"+U25+S25","v":661140}]
[null,"Truck Parking and Reservation Systems"]
[null,"Climbing Lanes",null,null,null,null,null,null,"Incremental Deployment Equipment",null,null,null,null,null,"(Assumes a ten mile long TOL)"]
[null,"Off Hours Delivery",null,null,null,null,null,null,null,"Incremental costs for toll lane deployments are extremely variable depending on the type of deployment."]
[null,"Active Traffic Management",null,null,null,null,null,null,null,"User should enter and edit costs appropriate to their planned strategy in the Cost Default Matrix.  Example costs include:"]
[null,"Variable Speed Limits",null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!L82","v":"Communication Line"},null,null,null,null,null,null,null,5,{"$f":"'Cost Default Matrix'!N82","v":770},null,{"$f":"'Cost Default Matrix'!O82","v":930},null,{"$f":"IF(R30>0,S30/R30+U30,U30)","v":1084}]
[null,"Part-Time Shoulder Use",null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!L83","v":"Variable Message Sign"},null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!M83","v":10},{"$f":"'Cost Default Matrix'!N83","v":89000},null,{"$f":"'Cost Default Matrix'!O83","v":4200},null,13100]
[null,"Other Strategies",null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!L84","v":"Variable Message Sign Tower"},null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!M84","v":25},{"$f":"'Cost Default Matrix'!N84","v":100000},null,{"$f":"'Cost Default Matrix'!O84","v":220},null,4220]
[null,"Traffic Incident Management",null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!L85","v":"Lane Signal Controller"},null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!M85","v":10},{"$f":"'Cost Default Matrix'!N85","v":85000},null,{"$f":"'Cost Default Matrix'!O85","v":1900},null,10400]
[null,"Travel Demand Management",null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!L86","v":"Loop Detectors (2)"},null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!M86","v":10},{"$f":"'Cost Default Matrix'!N86","v":10500},null,{"$f":"'Cost Default Matrix'!O86","v":480},null,1530]
[null,"HOT Lanes",null,null,null,null,null,null,null,"Edits can be made to cells above directly, but links to Cost Default Matrix (CDM) will be lost.  Edit on CDM to preserve.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[null,"Road Weather Management",null,null,null,null,null,null,null,"TOTAL Incremental Cost",null,null,null,null,null,null,null,null,{"$f":"SUM(S26:T35)","v":285270},null,{"$f":"SUM(U26:V35)","v":7730},null,{"$f":"SUM(W26:X35)","v":30334}]
[null,"Work Zone Management"]
[null,"Shared Use Mobility",null,null,null,null,null,null,"INPUT",null,"Enter Number of Infrastructure Deployments ",null,null,null,null,null,null,null,null,null,null,null,{"$f":"W25*R38","v":0}]
[null,"Costs Summary"]
[null,"2) ESTIMATE BENEFITS",null,null,null,null,null,null,"INPUT",null,"Enter Number of Incremental Deployments",null,null,null,null,null,null,null,null,null,null,null,{"$f":"R40*W36","v":0}]
[null,"Parameters",null,null,null,null,null,null,null,null,"(Default Increments are in ten mile units, so a 2 mile TOL is 2/10 = 0.2 increments)"]
[null,"Strategy Default Impacts",null,null,null,null,null,null,"INPUT",null,"Enter Year of Deployment"]
[null,"Benefit Template"]
[null,"Arterial Strategies",null,null,null,null,null,null,null,null,"Average Annual Cost",null,null,null,null,null,null,null,null,null,null,null,{"$f":"W38+W40+(AH25/AH23)","v":{"$error":"#DIV/0!"}}]
[null,"Traffic Signal Control"]
[null,"Freeway Strategies",null,null,null,null,null,null,null,null,"Levelized Costs (Used for Benefit Cost Ratio Calculation)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Q69*(IF($R$67>0,$R$67,$S$67))*(1+(IF($R$67>0,$R$67,$S$67)))^(IF($R$63>0,$R$63,$S$63)))/((1+(IF($R$67>0,$R$67,$S$67)))^(IF($R$63>0,$R$63,$S$63))-1)","v":0}]
[null,"Ramp Metering"]
[null,"Traffic Incident Management"]
[null,"Traveler Information",null,null,null,null,null,null,{"$f":"openingScreenTitle","v":"FHWA Tool for Operations Benefit/Cost (TOPS-BC):  Version 4.0"}]
[null,"En-Route Traveler Information",null,null,null,null,null,null,null,"PURPOSE:  Estimate Lifecycle Costs of TSM&O Strategies"]
[null,"Pre-Trip Traveler Information",null,null,null,null,null,null,null,null,"WORK AREA 2 - PROJECT STREAM OF COSTS AND ESTIMATE NET PRESENT VALUE"]
[null,"Freight Strategies and Systems"]
[null,"Truck Only Lanes",null,null,null,null,null,null,{"$f":"K7","v":"Freight Strategies: Truck Only Lanes"}]
[null,"Compliance"]
[null,"Truck Parking and Reservation Systems",null,null,null,null,null,null,null,null,null,2013,null,{"$f":"L55+1","v":2014},null,{"$f":"N55+1","v":2015},null,{"$f":"P55+1","v":2016},null,{"$f":"R55+1","v":2017},null,{"$f":"T55+1","v":2018},null,{"$f":"V55+1","v":2019},null,{"$f":"X55+1","v":2020},null,{"$f":"Z55+1","v":2021},null,{"$f":"AB55+1","v":2022},null,{"$f":"AD55+1","v":2023},null,{"$f":"AF55+1","v":2024},null,{"$f":"AH55+1","v":2025},null,{"$f":"AJ55+1","v":2026},null,{"$f":"AL55+1","v":2027},null,{"$f":"AN55+1","v":2028},null,{"$f":"AP55+1","v":2029},null,{"$f":"AR55+1","v":2030},null,{"$f":"AT55+1","v":2031},null,{"$f":"AV55+1","v":2032},null,{"$f":"AX55+1","v":2033},null,{"$f":"AZ55+1","v":2034},null,{"$f":"BB55+1","v":2035},null,{"$f":"BD55+1","v":2036},null,{"$f":"BF55+1","v":2037},null,{"$f":"BH55+1","v":2038},null,{"$f":"BJ55+1","v":2039},null,{"$f":"BL55+1","v":2040},null,{"$f":"BN55+1","v":2041},null,{"$f":"BP55+1","v":2042},null,{"$f":"BR55+1","v":2043},null,{"$f":"BT55+1","v":2044},null,{"$f":"BV55+1","v":2045},null,{"$f":"BX55+1","v":2046},null,{"$f":"BZ55+1","v":2047},null,{"$f":"CB55+1","v":2048},null,{"$f":"CD55+1","v":2049},null,{"$f":"CF55+1","v":2050},null,{"$f":"CH55+1","v":2051},null,{"$f":"CJ55+1","v":2052},null,{"$f":"CL55+1","v":2053},null,{"$f":"CN55+1","v":2054},null,{"$f":"CP55+1","v":2055},null,{"$f":"CR55+1","v":2056},null,{"$f":"CT55+1","v":2057},null,{"$f":"CV55+1","v":2058},null,{"$f":"CX55+1","v":2059},null,{"$f":"CZ55+1","v":2060},null,{"$f":"DB55+1","v":2061},null,{"$f":"DD55+1","v":2062},null,{"$f":"DF55+1","v":2063},null,{"$f":"DH55+1","v":2064},null,{"$f":"DJ55+1","v":2065},null,{"$f":"DL55+1","v":2066},null,{"$f":"DN55+1","v":2067},null,{"$f":"DP55+1","v":2068},null,{"$f":"DR55+1","v":2069},null,{"$f":"DT55+1","v":2070},null,{"$f":"DV55+1","v":2071},null,{"$f":"DX55+1","v":2072},null,{"$f":"DZ55+1","v":2073},null,{"$f":"EB55+1","v":2074},null,{"$f":"ED55+1","v":2075},null,{"$f":"EF55+1","v":2076},null,{"$f":"EH55+1","v":2077},null,{"$f":"EJ55+1","v":2078},null,{"$f":"EL55+1","v":2079},null,{"$f":"EN55+1","v":2080},null,{"$f":"EP55+1","v":2081},null,{"$f":"ER55+1","v":2082},null,{"$f":"ET55+1","v":2083},null,{"$f":"EV55+1","v":2084},null,{"$f":"EX55+1","v":2085},null,{"$f":"EZ55+1","v":2086},null,{"$f":"FB55+1","v":2087},null,{"$f":"FD55+1","v":2088},null,{"$f":"FF55+1","v":2089},null,{"$f":"FH55+1","v":2090},null,{"$f":"FJ55+1","v":2091},null,{"$f":"FL55+1","v":2092},null,{"$f":"FN55+1","v":2093},null,{"$f":"FP55+1","v":2094},null,{"$f":"FR55+1","v":2095},null,{"$f":"FT55+1","v":2096},null,{"$f":"FV55+1","v":2097},null,{"$f":"FX55+1","v":2098},null,{"$f":"FZ55+1","v":2099},null,{"$f":"GB55+1","v":2100},null,{"$f":"GD55+1","v":2101},null,{"$f":"GF55+1","v":2102},null,{"$f":"GH55+1","v":2103}]
[null,"Climbing Lanes",null,null,null,null,null,null,"Cost Item"]
[null,"Off Hours Delivery",null,null,null,null,null,null,"Infrastructure Costs ",null,null,{"$f":"L94","v":0},null,{"$f":"N94","v":0},null,{"$f":"P94","v":0},null,{"$f":"R94","v":0},null,{"$f":"T94","v":0},null,{"$f":"V94","v":0},null,{"$f":"X94","v":0},null,{"$f":"Z94","v":0},null,{"$f":"AB94","v":0},null,{"$f":"AD94","v":0},null,{"$f":"AF94","v":0},null,{"$f":"AH94","v":0},null,{"$f":"AJ94","v":0},null,{"$f":"AL94","v":0},null,{"$f":"AN94","v":0},null,{"$f":"AP94","v":0},null,{"$f":"AR94","v":0},null,{"$f":"AT94","v":0},null,{"$f":"AV94","v":0},null,{"$f":"AX94","v":0},null,{"$f":"AZ94","v":0},null,{"$f":"BB94","v":0},null,{"$f":"BD94","v":0},null,{"$f":"BF94","v":0},null,{"$f":"BH94","v":0},null,{"$f":"BJ94","v":0},null,{"$f":"BL94","v":0},null,{"$f":"BN94","v":0},null,{"$f":"BP94","v":0},null,{"$f":"BR94","v":0},null,{"$f":"BT94","v":0},null,{"$f":"BV94","v":0},null,{"$f":"BX94","v":0},null,{"$f":"BZ94","v":0},null,{"$f":"CB94","v":0},null,{"$f":"CD94","v":0},null,{"$f":"CF94","v":0},null,{"$f":"CH94","v":0},null,{"$f":"CJ94","v":0},null,{"$f":"CL94","v":0},null,{"$f":"CN94","v":0},null,{"$f":"CP94","v":0},null,{"$f":"CR94","v":0},null,{"$f":"CT94","v":0},null,{"$f":"CV94","v":0},null,{"$f":"CX94","v":0},null,{"$f":"CZ94","v":0},null,{"$f":"DB94","v":0},null,{"$f":"DD94","v":0},null,{"$f":"DF94","v":0},null,{"$f":"DH94","v":0},null,{"$f":"DJ94","v":0},null,{"$f":"DL94","v":0},null,{"$f":"DN94","v":0},null,{"$f":"DP94","v":0},null,{"$f":"DR94","v":0},null,{"$f":"DT94","v":0},null,{"$f":"DV94","v":0},null,{"$f":"DX94","v":0},null,{"$f":"DZ94","v":0},null,{"$f":"EB94","v":0},null,{"$f":"ED94","v":0},null,{"$f":"EF94","v":0},null,{"$f":"EH94","v":0},null,{"$f":"EJ94","v":0},null,{"$f":"EL94","v":0},null,{"$f":"EN94","v":0},null,{"$f":"EP94","v":0},null,{"$f":"ER94","v":0},null,{"$f":"ET94","v":0},null,{"$f":"EV94","v":0},null,{"$f":"EX94","v":0},null,{"$f":"EZ94","v":0},null,{"$f":"FB94","v":0},null,{"$f":"FD94","v":0},null,{"$f":"FF94","v":0},null,{"$f":"FH94","v":0},null,{"$f":"FJ94","v":0},null,{"$f":"FL94","v":0},null,{"$f":"FN94","v":0},null,{"$f":"FP94","v":0},null,{"$f":"FR94","v":0},null,{"$f":"FT94","v":0},null,{"$f":"FV94","v":0},null,{"$f":"FX94","v":0},null,{"$f":"FZ94","v":0},null,{"$f":"GB94","v":0},null,{"$f":"GD94","v":0},null,{"$f":"GF94","v":0},null,{"$f":"GH94","v":0},null,{"$f":"GJ94","v":0}]
[null,"Active Traffic Management",null,null,null,null,null,null,"Incremental Costs",null,null,{"$f":"L103","v":0},null,{"$f":"N103","v":0},null,{"$f":"P103","v":0},null,{"$f":"R103","v":0},null,{"$f":"T103","v":0},null,{"$f":"V103","v":0},null,{"$f":"X103","v":0},null,{"$f":"Z103","v":0},null,{"$f":"AB103","v":0},null,{"$f":"AD103","v":0},null,{"$f":"AF103","v":0},null,{"$f":"AH103","v":0},null,{"$f":"AJ103","v":0},null,{"$f":"AL103","v":0},null,{"$f":"AN103","v":0},null,{"$f":"AP103","v":0},null,{"$f":"AR103","v":0},null,{"$f":"AT103","v":0},null,{"$f":"AV103","v":0},null,{"$f":"AX103","v":0},null,{"$f":"AZ103","v":0},null,{"$f":"BB103","v":0},null,{"$f":"BD103","v":0},null,{"$f":"BF103","v":0},null,{"$f":"BH103","v":0},null,{"$f":"BJ103","v":0},null,{"$f":"BL103","v":0},null,{"$f":"BN103","v":0},null,{"$f":"BP103","v":0},null,{"$f":"BR103","v":0},null,{"$f":"BT103","v":0},null,{"$f":"BV103","v":0},null,{"$f":"BX103","v":0},null,{"$f":"BZ103","v":0},null,{"$f":"CB103","v":0},null,{"$f":"CD103","v":0},null,{"$f":"CF103","v":0},null,{"$f":"CH103","v":0},null,{"$f":"CJ103","v":0},null,{"$f":"CL103","v":0},null,{"$f":"CN103","v":0},null,{"$f":"CP103","v":0},null,{"$f":"CR103","v":0},null,{"$f":"CT103","v":0},null,{"$f":"CV103","v":0},null,{"$f":"CX103","v":0},null,{"$f":"CZ103","v":0},null,{"$f":"DB103","v":0},null,{"$f":"DD103","v":0},null,{"$f":"DF103","v":0},null,{"$f":"DH103","v":0},null,{"$f":"DJ103","v":0},null,{"$f":"DL103","v":0},null,{"$f":"DN103","v":0},null,{"$f":"DP103","v":0},null,{"$f":"DR103","v":0},null,{"$f":"DT103","v":0},null,{"$f":"DV103","v":0},null,{"$f":"DX103","v":0},null,{"$f":"DZ103","v":0},null,{"$f":"EB103","v":0},null,{"$f":"ED103","v":0},null,{"$f":"EF103","v":0},null,{"$f":"EH103","v":0},null,{"$f":"EJ103","v":0},null,{"$f":"EL103","v":0},null,{"$f":"EN103","v":0},null,{"$f":"EP103","v":0},null,{"$f":"ER103","v":0},null,{"$f":"ET103","v":0},null,{"$f":"EV103","v":0},null,{"$f":"EX103","v":0},null,{"$f":"EZ103","v":0},null,{"$f":"FB103","v":0},null,{"$f":"FD103","v":0},null,{"$f":"FF103","v":0},null,{"$f":"FH103","v":0},null,{"$f":"FJ103","v":0},null,{"$f":"FL103","v":0},null,{"$f":"FN103","v":0},null,{"$f":"FP103","v":0},null,{"$f":"FR103","v":0},null,{"$f":"FT103","v":0},null,{"$f":"FV103","v":0},null,{"$f":"FX103","v":0},null,{"$f":"FZ103","v":0},null,{"$f":"GB103","v":0},null,{"$f":"GD103","v":0},null,{"$f":"GF103","v":0},null,{"$f":"GH103","v":0},null,{"$f":"GJ103","v":0}]
[null,"Variable Speed Limits",null,null,null,null,null,null,"Total Annual Cost",null,null,{"$f":"SUM(L57:M58)","v":0},null,{"$f":"SUM(N57:O58)","v":0},null,{"$f":"SUM(P57:Q58)","v":0},null,{"$f":"SUM(R57:S58)","v":0},null,{"$f":"SUM(T57:U58)","v":0},null,{"$f":"SUM(V57:W58)","v":0},null,{"$f":"SUM(X57:Y58)","v":0},null,{"$f":"SUM(Z57:AA58)","v":0},null,{"$f":"SUM(AB57:AC58)","v":0},null,{"$f":"SUM(AD57:AE58)","v":0},null,{"$f":"SUM(AF57:AG58)","v":0},null,{"$f":"SUM(AH57:AI58)","v":0},null,{"$f":"SUM(AJ57:AK58)","v":0},null,{"$f":"SUM(AL57:AM58)","v":0},null,{"$f":"SUM(AN57:AO58)","v":0},null,{"$f":"SUM(AP57:AQ58)","v":0},null,{"$f":"SUM(AR57:AS58)","v":0},null,{"$f":"SUM(AT57:AU58)","v":0},null,{"$f":"SUM(AV57:AW58)","v":0},null,{"$f":"SUM(AX57:AY58)","v":0},null,{"$f":"SUM(AZ57:BA58)","v":0},null,{"$f":"SUM(BB57:BC58)","v":0},null,{"$f":"SUM(BD57:BE58)","v":0},null,{"$f":"SUM(BF57:BG58)","v":0},null,{"$f":"SUM(BH57:BI58)","v":0},null,{"$f":"SUM(BJ57:BK58)","v":0},null,{"$f":"SUM(BL57:BM58)","v":0},null,{"$f":"SUM(BN57:BO58)","v":0},null,{"$f":"SUM(BP57:BQ58)","v":0},null,{"$f":"SUM(BR57:BS58)","v":0},null,{"$f":"SUM(BT57:BU58)","v":0},null,{"$f":"SUM(BV57:BW58)","v":0},null,{"$f":"SUM(BX57:BY58)","v":0},null,{"$f":"SUM(BZ57:CA58)","v":0},null,{"$f":"SUM(CB57:CC58)","v":0},null,{"$f":"SUM(CD57:CE58)","v":0},null,{"$f":"SUM(CF57:CG58)","v":0},null,{"$f":"SUM(CH57:CI58)","v":0},null,{"$f":"SUM(CJ57:CK58)","v":0},null,{"$f":"SUM(CL57:CM58)","v":0},null,{"$f":"SUM(CN57:CO58)","v":0},null,{"$f":"SUM(CP57:CQ58)","v":0},null,{"$f":"SUM(CR57:CS58)","v":0},null,{"$f":"SUM(CT57:CU58)","v":0},null,{"$f":"SUM(CV57:CW58)","v":0},null,{"$f":"SUM(CX57:CY58)","v":0},null,{"$f":"SUM(CZ57:DA58)","v":0},null,{"$f":"SUM(DB57:DC58)","v":0},null,{"$f":"SUM(DD57:DE58)","v":0},null,{"$f":"SUM(DF57:DG58)","v":0},null,{"$f":"SUM(DH57:DI58)","v":0},null,{"$f":"SUM(DJ57:DK58)","v":0},null,{"$f":"SUM(DL57:DM58)","v":0},null,{"$f":"SUM(DN57:DO58)","v":0},null,{"$f":"SUM(DP57:DQ58)","v":0},null,{"$f":"SUM(DR57:DS58)","v":0},null,{"$f":"SUM(DT57:DU58)","v":0},null,{"$f":"SUM(DV57:DW58)","v":0},null,{"$f":"SUM(DX57:DY58)","v":0},null,{"$f":"SUM(DZ57:EA58)","v":0},null,{"$f":"SUM(EB57:EC58)","v":0},null,{"$f":"SUM(ED57:EE58)","v":0},null,{"$f":"SUM(EF57:EG58)","v":0},null,{"$f":"SUM(EH57:EI58)","v":0},null,{"$f":"SUM(EJ57:EK58)","v":0},null,{"$f":"SUM(EL57:EM58)","v":0},null,{"$f":"SUM(EN57:EO58)","v":0},null,{"$f":"SUM(EP57:EQ58)","v":0},null,{"$f":"SUM(ER57:ES58)","v":0},null,{"$f":"SUM(ET57:EU58)","v":0},null,{"$f":"SUM(EV57:EW58)","v":0},null,{"$f":"SUM(EX57:EY58)","v":0},null,{"$f":"SUM(EZ57:FA58)","v":0},null,{"$f":"SUM(FB57:FC58)","v":0},null,{"$f":"SUM(FD57:FE58)","v":0},null,{"$f":"SUM(FF57:FG58)","v":0},null,{"$f":"SUM(FH57:FI58)","v":0},null,{"$f":"SUM(FJ57:FK58)","v":0},null,{"$f":"SUM(FL57:FM58)","v":0},null,{"$f":"SUM(FN57:FO58)","v":0},null,{"$f":"SUM(FP57:FQ58)","v":0},null,{"$f":"SUM(FR57:FS58)","v":0},null,{"$f":"SUM(FT57:FU58)","v":0},null,{"$f":"SUM(FV57:FW58)","v":0},null,{"$f":"SUM(FX57:FY58)","v":0},null,{"$f":"SUM(FZ57:GA58)","v":0},null,{"$f":"SUM(GB57:GC58)","v":0},null,{"$f":"SUM(GD57:GE58)","v":0},null,{"$f":"SUM(GF57:GG58)","v":0},null,{"$f":"SUM(GH57:GI58)","v":0},null,{"$f":"SUM(GJ57:GK58)","v":0}]
[null,"Part-Time Shoulder Use",null,null,null,null,null,null,"Cumulative Cost",null,null,{"$f":"L59","v":0},null,{"$f":"L60+N59","v":0},null,{"$f":"N60+P59","v":0},null,{"$f":"P60+R59","v":0},null,{"$f":"R60+T59","v":0},null,{"$f":"T60+V59","v":0},null,{"$f":"V60+X59","v":0},null,{"$f":"X60+Z59","v":0},null,{"$f":"Z60+AB59","v":0},null,{"$f":"AB60+AD59","v":0},null,{"$f":"AD60+AF59","v":0},null,{"$f":"AF60+AH59","v":0},null,{"$f":"AH60+AJ59","v":0},null,{"$f":"AJ60+AL59","v":0},null,{"$f":"AL60+AN59","v":0},null,{"$f":"AN60+AP59","v":0},null,{"$f":"AP60+AR59","v":0},null,{"$f":"AR60+AT59","v":0},null,{"$f":"AT60+AV59","v":0},null,{"$f":"AV60+AX59","v":0},null,{"$f":"AX60+AZ59","v":0},null,{"$f":"AZ60+BB59","v":0},null,{"$f":"BB60+BD59","v":0},null,{"$f":"BD60+BF59","v":0},null,{"$f":"BF60+BH59","v":0},null,{"$f":"BH60+BJ59","v":0},null,{"$f":"BJ60+BL59","v":0},null,{"$f":"BL60+BN59","v":0},null,{"$f":"BN60+BP59","v":0},null,{"$f":"BP60+BR59","v":0},null,{"$f":"BR60+BT59","v":0},null,{"$f":"BT60+BV59","v":0},null,{"$f":"BV60+BX59","v":0},null,{"$f":"BX60+BZ59","v":0},null,{"$f":"BZ60+CB59","v":0},null,{"$f":"CB60+CD59","v":0},null,{"$f":"CD60+CF59","v":0},null,{"$f":"CF60+CH59","v":0},null,{"$f":"CH60+CJ59","v":0},null,{"$f":"CJ60+CL59","v":0},null,{"$f":"CL60+CN59","v":0},null,{"$f":"CN60+CP59","v":0},null,{"$f":"CP60+CR59","v":0},null,{"$f":"CR60+CT59","v":0},null,{"$f":"CT60+CV59","v":0},null,{"$f":"CV60+CX59","v":0},null,{"$f":"CX60+CZ59","v":0},null,{"$f":"CZ60+DB59","v":0},null,{"$f":"DB60+DD59","v":0},null,{"$f":"DD60+DF59","v":0},null,{"$f":"DF60+DH59","v":0},null,{"$f":"DH60+DJ59","v":0},null,{"$f":"DJ60+DL59","v":0},null,{"$f":"DL60+DN59","v":0},null,{"$f":"DN60+DP59","v":0},null,{"$f":"DP60+DR59","v":0},null,{"$f":"DR60+DT59","v":0},null,{"$f":"DT60+DV59","v":0},null,{"$f":"DV60+DX59","v":0},null,{"$f":"DX60+DZ59","v":0},null,{"$f":"DZ60+EB59","v":0},null,{"$f":"EB60+ED59","v":0},null,{"$f":"ED60+EF59","v":0},null,{"$f":"EF60+EH59","v":0},null,{"$f":"EH60+EJ59","v":0},null,{"$f":"EJ60+EL59","v":0},null,{"$f":"EL60+EN59","v":0},null,{"$f":"EN60+EP59","v":0},null,{"$f":"EP60+ER59","v":0},null,{"$f":"ER60+ET59","v":0},null,{"$f":"ET60+EV59","v":0},null,{"$f":"EV60+EX59","v":0},null,{"$f":"EX60+EZ59","v":0},null,{"$f":"EZ60+FB59","v":0},null,{"$f":"FB60+FD59","v":0},null,{"$f":"FD60+FF59","v":0},null,{"$f":"FF60+FH59","v":0},null,{"$f":"FH60+FJ59","v":0},null,{"$f":"FJ60+FL59","v":0},null,{"$f":"FL60+FN59","v":0},null,{"$f":"FN60+FP59","v":0},null,{"$f":"FP60+FR59","v":0},null,{"$f":"FR60+FT59","v":0},null,{"$f":"FT60+FV59","v":0},null,{"$f":"FV60+FX59","v":0},null,{"$f":"FX60+FZ59","v":0},null,{"$f":"FZ60+GB59","v":0},null,{"$f":"GB60+GD59","v":0},null,{"$f":"GD60+GF59","v":0},null,{"$f":"GF60+GH59","v":0},null,{"$f":"GH60+GJ59","v":0}]
[null,"Other Strategies"]
[null,"HOT Lanes"]
[null,"Travel Demand Management",null,null,null,null,null,null,"INPUT",null,"Enter Number of Years in the Analysis Time Horizon ",null,null,null,null,null,null,null,20]
[null,"Road Weather Management"]
[null,"Work Zone Management",null,null,null,null,null,null,"INPUT",null,"Enter the Beginning Year of the Analysis",null,null,null,null,null,null,null,2019]
[null,"Shared Use Mobility"]
[null,"3) MY DEPLOYMENTS",null,null,null,null,null,null,"INPUT ",null,"Enter Discount Rate",null,null,null,null,null,null,null,7.0000000000000007E-2]
[null,"4) RESULTS TEMPLATE"]
[null,null,null,null,null,null,null,null,null,null,"NET PRESENT VALUE OF COSTS",null,null,null,null,null,{"$f":"(NPV(IF($R$67>0,$R$67,$S$67),INDIRECT(ADDRESS(ROW(R59),((IF($R$65>0,$R$65,$S$65))-2013)*2+(COLUMN($L$59)))):INDIRECT(ADDRESS(ROW($L$59),((IF($R$65>0,$R$65,$S$65)+((IF($R$63>0,$R$63,$S$63))*2)-1)-IF($R$65>0,$R$65,$S$65)+COLUMN(INDIRECT(ADDRESS(ROW($L$59),((IF($R$65>0,$R$65,$S$65)-2013)*2))))+COLUMN($L$59))))))+(VALUE(INDIRECT(ADDRESS(ROW(R59),((IF($R$65>0,$R$65,$S$65))-2013)*2+(COLUMN($J$59))))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(R65>0,R65,S65)","v":2019},"TO ",{"$f":"IF(R63>0, R63+L70,S63+L70)","v":2039}]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,"WORKING CALCULATIONS SHEET -- DO NOT MODIFY VALUES IN THIS SECTION"]
[]
[null,null,null,null,null,null,null,null,null,"Cost Item",null,2013,null,{"$f":"L80+1","v":2014},null,{"$f":"N80+1","v":2015},null,{"$f":"P80+1","v":2016},null,{"$f":"R80+1","v":2017},null,{"$f":"T80+1","v":2018},null,{"$f":"V80+1","v":2019},null,{"$f":"X80+1","v":2020},null,{"$f":"Z80+1","v":2021},null,{"$f":"AB80+1","v":2022},null,{"$f":"AD80+1","v":2023},null,{"$f":"AF80+1","v":2024},null,{"$f":"AH80+1","v":2025},null,{"$f":"AJ80+1","v":2026},null,{"$f":"AL80+1","v":2027},null,{"$f":"AN80+1","v":2028},null,{"$f":"AP80+1","v":2029},null,{"$f":"AR80+1","v":2030},null,{"$f":"AT80+1","v":2031},null,{"$f":"AV80+1","v":2032},null,{"$f":"AX80+1","v":2033},null,{"$f":"AZ80+1","v":2034},null,{"$f":"BB80+1","v":2035},null,{"$f":"BD80+1","v":2036},null,{"$f":"BF80+1","v":2037},null,{"$f":"BH80+1","v":2038},null,{"$f":"BJ80+1","v":2039},null,{"$f":"BL80+1","v":2040},null,{"$f":"BN80+1","v":2041},null,{"$f":"BP80+1","v":2042},null,{"$f":"BR80+1","v":2043},null,{"$f":"BT80+1","v":2044},null,{"$f":"BV80+1","v":2045},null,{"$f":"BX80+1","v":2046},null,{"$f":"BZ80+1","v":2047},null,{"$f":"CB80+1","v":2048},null,{"$f":"CD80+1","v":2049},null,{"$f":"CF80+1","v":2050},null,{"$f":"CH80+1","v":2051},null,{"$f":"CJ80+1","v":2052},null,{"$f":"CL80+1","v":2053},null,{"$f":"CN80+1","v":2054},null,{"$f":"CP80+1","v":2055},null,{"$f":"CR80+1","v":2056},null,{"$f":"CT80+1","v":2057},null,{"$f":"CV80+1","v":2058},null,{"$f":"CX80+1","v":2059},null,{"$f":"CZ80+1","v":2060},null,{"$f":"DB80+1","v":2061},null,{"$f":"DD80+1","v":2062},null,{"$f":"DF80+1","v":2063},null,{"$f":"DH80+1","v":2064},null,{"$f":"DJ80+1","v":2065},null,{"$f":"DL80+1","v":2066},null,{"$f":"DN80+1","v":2067},null,{"$f":"DP80+1","v":2068},null,{"$f":"DR80+1","v":2069},null,{"$f":"DT80+1","v":2070},null,{"$f":"DV80+1","v":2071},null,{"$f":"DX80+1","v":2072},null,{"$f":"DZ80+1","v":2073},null,{"$f":"EB80+1","v":2074},null,{"$f":"ED80+1","v":2075},null,{"$f":"EF80+1","v":2076},null,{"$f":"EH80+1","v":2077},null,{"$f":"EJ80+1","v":2078},null,{"$f":"EL80+1","v":2079},null,{"$f":"EN80+1","v":2080},null,{"$f":"EP80+1","v":2081},null,{"$f":"ER80+1","v":2082},null,{"$f":"ET80+1","v":2083},null,{"$f":"EV80+1","v":2084},null,{"$f":"EX80+1","v":2085},null,{"$f":"EZ80+1","v":2086},null,{"$f":"FB80+1","v":2087},null,{"$f":"FD80+1","v":2088},null,{"$f":"FF80+1","v":2089},null,{"$f":"FH80+1","v":2090},null,{"$f":"FJ80+1","v":2091},null,{"$f":"FL80+1","v":2092},null,{"$f":"FN80+1","v":2093},null,{"$f":"FP80+1","v":2094},null,{"$f":"FR80+1","v":2095},null,{"$f":"FT80+1","v":2096},null,{"$f":"FV80+1","v":2097},null,{"$f":"FX80+1","v":2098},null,{"$f":"FZ80+1","v":2099},null,{"$f":"GB80+1","v":2100},null,{"$f":"GD80+1","v":2101},null,{"$f":"GF80+1","v":2102},null,{"$f":"GH80+1","v":2103}]
[]
[null,null,null,null,null,null,null,null,"Basic Infrastructure Equipment"]
[null,null,null,null,null,null,null,null,null,"Lane Construction Cost ",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X80>inputCostsYearOfDeployment,0,$AH$25)","v":0},null,{"$f":"IF(Z80>inputCostsYearOfDeployment,0,$AH$25)","v":0},null,{"$f":"IF(AB80>inputCostsYearOfDeployment,0,$AH$25)","v":0},null,{"$f":"IF(AD80>inputCostsYearOfDeployment,0,$AH$25)","v":0},null,{"$f":"IF(AF80>inputCostsYearOfDeployment,0,$AH$25)","v":0},null,{"$f":"IF(AH80>inputCostsYearOfDeployment,0,$AH$25)","v":0},null,{"$f":"IF(AJ80>inputCostsYearOfDeployment,0,$AH$25)","v":0},null,{"$f":"IF(AL80>inputCostsYearOfDeployment,0,$AH$25)","v":0},null,{"$f":"IF(AN80>inputCostsYearOfDeployment,0,$AH$25)","v":0},null,{"$f":"IF(AP80>inputCostsYearOfDeployment,0,$AH$25)","v":0},null,{"$f":"IF(AR80>inputCostsYearOfDeployment,0,$AH$25)","v":0},null,{"$f":"IF(AT80>inputCostsYearOfDeployment,0,$AH$25)","v":0},null,{"$f":"IF(AV80>inputCostsYearOfDeployment,0,$AH$25)","v":0},null,{"$f":"IF(AX80>inputCostsYearOfDeployment,0,$AH$25)","v":0},null,{"$f":"IF(AZ80>inputCostsYearOfDeployment,0,$AH$25)","v":0},null,{"$f":"IF(BB80>inputCostsYearOfDeployment,0,$AH$25)","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"J16","v":"TMC Lane Control Hardware"},null,{"$f":"IF(L$80<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(L$80-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(L$80>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(N$80<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(N$80-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(N$80>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(P$80<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(P$80-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(P$80>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(R$80<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(R$80-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(R$80>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(T$80<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(T$80-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(T$80>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(V$80<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(V$80-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(V$80>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(X$80<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(X$80-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(X$80>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(Z$80<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(Z$80-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(Z$80>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AB$80<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(AB$80-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(AB$80>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AD$80<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(AD$80-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(AD$80>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AF$80<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(AF$80-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(AF$80>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AH$80<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(AH$80-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(AH$80>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AJ$80<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(AJ$80-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(AJ$80>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AL$80<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(AL$80-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(AL$80>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AN$80<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(AN$80-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(AN$80>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AP$80<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(AP$80-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(AP$80>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AR$80<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(AR$80-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(AR$80>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AT$80<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(AT$80-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(AT$80>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AV$80<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(AV$80-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(AV$80>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AX$80<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(AX$80-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(AX$80>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AZ$80<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(AZ$80-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(AZ$80>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BB$80<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(BB$80-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(BB$80>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BD$80<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(BD$80-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(BD$80>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BF$80<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(BF$80-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(BF$80>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BH$80<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(BH$80-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(BH$80>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BJ$80<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(BJ$80-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(BJ$80>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BL$80<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(BL$80-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(BL$80>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BN$80<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(BN$80-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(BN$80>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BP$80<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(BP$80-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(BP$80>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BR$80<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(BR$80-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(BR$80>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BT$80<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(BT$80-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(BT$80>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BV$80<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(BV$80-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(BV$80>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BX$80<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(BX$80-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(BX$80>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BZ$80<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(BZ$80-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(BZ$80>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CB$80<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(CB$80-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(CB$80>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CD$80<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(CD$80-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(CD$80>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CF$80<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(CF$80-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(CF$80>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CH$80<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(CH$80-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(CH$80>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CJ$80<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(CJ$80-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(CJ$80>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CL$80<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(CL$80-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(CL$80>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CN$80<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(CN$80-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(CN$80>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CP$80<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(CP$80-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(CP$80>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CR$80<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(CR$80-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(CR$80>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CT$80<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(CT$80-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(CT$80>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CV$80<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(CV$80-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(CV$80>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CX$80<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(CX$80-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(CX$80>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CZ$80<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(CZ$80-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(CZ$80>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DB$80<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(DB$80-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(DB$80>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DD$80<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(DD$80-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(DD$80>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DF$80<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(DF$80-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(DF$80>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DH$80<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(DH$80-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(DH$80>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DJ$80<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(DJ$80-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(DJ$80>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DL$80<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(DL$80-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(DL$80>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DN$80<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(DN$80-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(DN$80>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DP$80<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(DP$80-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(DP$80>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DR$80<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(DR$80-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(DR$80>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DT$80<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(DT$80-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(DT$80>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DV$80<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(DV$80-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(DV$80>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DX$80<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(DX$80-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(DX$80>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DZ$80<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(DZ$80-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(DZ$80>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(EB$80<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(EB$80-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(EB$80>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(ED$80<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(ED$80-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(ED$80>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(EF$80<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(EF$80-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(EF$80>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(EH$80<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(EH$80-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(EH$80>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(EJ$80<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(EJ$80-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(EJ$80>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(EL$80<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(EL$80-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(EL$80>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(EN$80<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(EN$80-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(EN$80>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(EP$80<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(EP$80-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(EP$80>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(ER$80<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(ER$80-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(ER$80>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(ET$80<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(ET$80-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(ET$80>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(EV$80<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(EV$80-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(EV$80>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(EX$80<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(EX$80-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(EX$80>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(EZ$80<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(EZ$80-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(EZ$80>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FB$80<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(FB$80-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(FB$80>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FD$80<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(FD$80-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(FD$80>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FF$80<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(FF$80-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(FF$80>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FH$80<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(FH$80-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(FH$80>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FJ$80<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(FJ$80-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(FJ$80>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FL$80<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(FL$80-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(FL$80>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FN$80<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(FN$80-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(FN$80>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FP$80<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(FP$80-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(FP$80>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FR$80<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(FR$80-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(FR$80>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FT$80<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(FT$80-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(FT$80>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FV$80<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(FV$80-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(FV$80>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FX$80<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(FX$80-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(FX$80>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FZ$80<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(FZ$80-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(FZ$80>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(GB$80<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(GB$80-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(GB$80>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(GD$80<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(GD$80-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(GD$80>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(GF$80<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(GF$80-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(GF$80>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(GH$80<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(GH$80-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(GH$80>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(GJ$80<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(GJ$80-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(GJ$80>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0}]
[null,null,null,null,null,null,null,null,null,"TMC System Integration",null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,null,null,null,null,null,null,null,"TMC Lane Control Software",null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,null,null,null,null,null,null,null,"TMC Labor",null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,null,null,null,null,null,null,null,"Toll Processing Center Hardware",null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,null,null,null,null,null,null,null,"Toll Processing Center Software",null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,null,null,null,null,null,null,null,"Toll Processing Center Labor",null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,null,null,null,null,null,null,null,"Communications",null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,null,null,null,null,null,null,null,{"$f":"+Z25","v":0}]
[]
[null,null,null,null,null,null,null,null,null,"TOTAL Infrastructure Cost",null,{"$f":"SUM(L84:M93)","v":0},null,{"$f":"SUM(N84:O93)","v":0},null,{"$f":"SUM(P84:Q93)","v":0},null,{"$f":"SUM(R84:S93)","v":0},null,{"$f":"SUM(T84:U93)","v":0},null,{"$f":"SUM(V84:W93)","v":0},null,{"$f":"SUM(X83:Y93)","v":0},null,{"$f":"SUM(Z84:AA93)","v":0},null,{"$f":"SUM(AB84:AC93)","v":0},null,{"$f":"SUM(AD84:AE93)","v":0},null,{"$f":"SUM(AF84:AG93)","v":0},null,{"$f":"SUM(AH84:AI93)","v":0},null,{"$f":"SUM(AJ84:AK93)","v":0},null,{"$f":"SUM(AL84:AM93)","v":0},null,{"$f":"SUM(AN84:AO93)","v":0},null,{"$f":"SUM(AP84:AQ93)","v":0},null,{"$f":"SUM(AR84:AS93)","v":0},null,{"$f":"SUM(AT84:AU93)","v":0},null,{"$f":"SUM(AV84:AW93)","v":0},null,{"$f":"SUM(AX84:AY93)","v":0},null,{"$f":"SUM(AZ84:BA93)","v":0},null,{"$f":"SUM(BB84:BC93)","v":0},null,{"$f":"SUM(BD84:BE93)","v":0},null,{"$f":"SUM(BF84:BG93)","v":0},null,{"$f":"SUM(BH84:BI93)","v":0},null,{"$f":"SUM(BJ84:BK93)","v":0},null,{"$f":"SUM(BL84:BM93)","v":0},null,{"$f":"SUM(BN84:BO93)","v":0},null,{"$f":"SUM(BP84:BQ93)","v":0},null,{"$f":"SUM(BR84:BS93)","v":0},null,{"$f":"SUM(BT84:BU93)","v":0},null,{"$f":"SUM(BV84:BW93)","v":0},null,{"$f":"SUM(BX84:BY93)","v":0},null,{"$f":"SUM(BZ84:CA93)","v":0},null,{"$f":"SUM(CB84:CC93)","v":0},null,{"$f":"SUM(CD84:CE93)","v":0},null,{"$f":"SUM(CF84:CG93)","v":0},null,{"$f":"SUM(CH84:CI93)","v":0},null,{"$f":"SUM(CJ84:CK93)","v":0},null,{"$f":"SUM(CL84:CM93)","v":0},null,{"$f":"SUM(CN84:CO93)","v":0},null,{"$f":"SUM(CP84:CQ93)","v":0},null,{"$f":"SUM(CR84:CS93)","v":0},null,{"$f":"SUM(CT84:CU93)","v":0},null,{"$f":"SUM(CV84:CW93)","v":0},null,{"$f":"SUM(CX84:CY93)","v":0},null,{"$f":"SUM(CZ84:DA93)","v":0},null,{"$f":"SUM(DB84:DC93)","v":0},null,{"$f":"SUM(DD84:DE93)","v":0},null,{"$f":"SUM(DF84:DG93)","v":0},null,{"$f":"SUM(DH84:DI93)","v":0},null,{"$f":"SUM(DJ84:DK93)","v":0},null,{"$f":"SUM(DL84:DM93)","v":0},null,{"$f":"SUM(DN84:DO93)","v":0},null,{"$f":"SUM(DP84:DQ93)","v":0},null,{"$f":"SUM(DR84:DS93)","v":0},null,{"$f":"SUM(DT84:DU93)","v":0},null,{"$f":"SUM(DV84:DW93)","v":0},null,{"$f":"SUM(DX84:DY93)","v":0},null,{"$f":"SUM(DZ84:EA93)","v":0},null,{"$f":"SUM(EB84:EC93)","v":0},null,{"$f":"SUM(ED84:EE93)","v":0},null,{"$f":"SUM(EF84:EG93)","v":0},null,{"$f":"SUM(EH84:EI93)","v":0},null,{"$f":"SUM(EJ84:EK93)","v":0},null,{"$f":"SUM(EL84:EM93)","v":0},null,{"$f":"SUM(EN84:EO93)","v":0},null,{"$f":"SUM(EP84:EQ93)","v":0},null,{"$f":"SUM(ER84:ES93)","v":0},null,{"$f":"SUM(ET84:EU93)","v":0},null,{"$f":"SUM(EV84:EW93)","v":0},null,{"$f":"SUM(EX84:EY93)","v":0},null,{"$f":"SUM(EZ84:FA93)","v":0},null,{"$f":"SUM(FB84:FC93)","v":0},null,{"$f":"SUM(FD84:FE93)","v":0},null,{"$f":"SUM(FF84:FG93)","v":0},null,{"$f":"SUM(FH84:FI93)","v":0},null,{"$f":"SUM(FJ84:FK93)","v":0},null,{"$f":"SUM(FL84:FM93)","v":0},null,{"$f":"SUM(FN84:FO93)","v":0},null,{"$f":"SUM(FP84:FQ93)","v":0},null,{"$f":"SUM(FR84:FS93)","v":0},null,{"$f":"SUM(FT84:FU93)","v":0},null,{"$f":"SUM(FV84:FW93)","v":0},null,{"$f":"SUM(FX84:FY93)","v":0},null,{"$f":"SUM(FZ84:GA93)","v":0},null,{"$f":"SUM(GB84:GC93)","v":0},null,{"$f":"SUM(GD84:GE93)","v":0},null,{"$f":"SUM(GF84:GG93)","v":0},null,{"$f":"SUM(GH84:GI93)","v":0},null,{"$f":"SUM(GJ84:GK93)","v":0}]
[]
[null,null,null,null,null,null,null,null,"Incremental Deployment Equipment"]
[null,null,null,null,null,null,null,null,null,{"$f":"J30","v":"Communication Line"},null,{"$f":"IF(L$80<inputCostsYearOfDeployment,0,IF($R30>0,IF(0=MOD(L$80-inputCostsYearOfDeployment,$R30),$S30+$U30,$U30),IF(L$80>(inputCostsYearOfDeployment-1),$U30,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(N$80<inputCostsYearOfDeployment,0,IF($R30>0,IF(0=MOD(N$80-inputCostsYearOfDeployment,$R30),$S30+$U30,$U30),IF(N$80>(inputCostsYearOfDeployment-1),$U30,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(P$80<inputCostsYearOfDeployment,0,IF($R30>0,IF(0=MOD(P$80-inputCostsYearOfDeployment,$R30),$S30+$U30,$U30),IF(P$80>(inputCostsYearOfDeployment-1),$U30,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(R$80<inputCostsYearOfDeployment,0,IF($R30>0,IF(0=MOD(R$80-inputCostsYearOfDeployment,$R30),$S30+$U30,$U30),IF(R$80>(inputCostsYearOfDeployment-1),$U30,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(T$80<inputCostsYearOfDeployment,0,IF($R30>0,IF(0=MOD(T$80-inputCostsYearOfDeployment,$R30),$S30+$U30,$U30),IF(T$80>(inputCostsYearOfDeployment-1),$U30,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(V$80<inputCostsYearOfDeployment,0,IF($R30>0,IF(0=MOD(V$80-inputCostsYearOfDeployment,$R30),$S30+$U30,$U30),IF(V$80>(inputCostsYearOfDeployment-1),$U30,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(X$80<inputCostsYearOfDeployment,0,IF($R30>0,IF(0=MOD(X$80-inputCostsYearOfDeployment,$R30),$S30+$U30,$U30),IF(X$80>(inputCostsYearOfDeployment-1),$U30,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(Z$80<inputCostsYearOfDeployment,0,IF($R30>0,IF(0=MOD(Z$80-inputCostsYearOfDeployment,$R30),$S30+$U30,$U30),IF(Z$80>(inputCostsYearOfDeployment-1),$U30,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(AB$80<inputCostsYearOfDeployment,0,IF($R30>0,IF(0=MOD(AB$80-inputCostsYearOfDeployment,$R30),$S30+$U30,$U30),IF(AB$80>(inputCostsYearOfDeployment-1),$U30,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(AD$80<inputCostsYearOfDeployment,0,IF($R30>0,IF(0=MOD(AD$80-inputCostsYearOfDeployment,$R30),$S30+$U30,$U30),IF(AD$80>(inputCostsYearOfDeployment-1),$U30,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(AF$80<inputCostsYearOfDeployment,0,IF($R30>0,IF(0=MOD(AF$80-inputCostsYearOfDeployment,$R30),$S30+$U30,$U30),IF(AF$80>(inputCostsYearOfDeployment-1),$U30,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(AH$80<inputCostsYearOfDeployment,0,IF($R30>0,IF(0=MOD(AH$80-inputCostsYearOfDeployment,$R30),$S30+$U30,$U30),IF(AH$80>(inputCostsYearOfDeployment-1),$U30,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(AJ$80<inputCostsYearOfDeployment,0,IF($R30>0,IF(0=MOD(AJ$80-inputCostsYearOfDeployment,$R30),$S30+$U30,$U30),IF(AJ$80>(inputCostsYearOfDeployment-1),$U30,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(AL$80<inputCostsYearOfDeployment,0,IF($R30>0,IF(0=MOD(AL$80-inputCostsYearOfDeployment,$R30),$S30+$U30,$U30),IF(AL$80>(inputCostsYearOfDeployment-1),$U30,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(AN$80<inputCostsYearOfDeployment,0,IF($R30>0,IF(0=MOD(AN$80-inputCostsYearOfDeployment,$R30),$S30+$U30,$U30),IF(AN$80>(inputCostsYearOfDeployment-1),$U30,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(AP$80<inputCostsYearOfDeployment,0,IF($R30>0,IF(0=MOD(AP$80-inputCostsYearOfDeployment,$R30),$S30+$U30,$U30),IF(AP$80>(inputCostsYearOfDeployment-1),$U30,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(AR$80<inputCostsYearOfDeployment,0,IF($R30>0,IF(0=MOD(AR$80-inputCostsYearOfDeployment,$R30),$S30+$U30,$U30),IF(AR$80>(inputCostsYearOfDeployment-1),$U30,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(AT$80<inputCostsYearOfDeployment,0,IF($R30>0,IF(0=MOD(AT$80-inputCostsYearOfDeployment,$R30),$S30+$U30,$U30),IF(AT$80>(inputCostsYearOfDeployment-1),$U30,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(AV$80<inputCostsYearOfDeployment,0,IF($R30>0,IF(0=MOD(AV$80-inputCostsYearOfDeployment,$R30),$S30+$U30,$U30),IF(AV$80>(inputCostsYearOfDeployment-1),$U30,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(AX$80<inputCostsYearOfDeployment,0,IF($R30>0,IF(0=MOD(AX$80-inputCostsYearOfDeployment,$R30),$S30+$U30,$U30),IF(AX$80>(inputCostsYearOfDeployment-1),$U30,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(AZ$80<inputCostsYearOfDeployment,0,IF($R30>0,IF(0=MOD(AZ$80-inputCostsYearOfDeployment,$R30),$S30+$U30,$U30),IF(AZ$80>(inputCostsYearOfDeployment-1),$U30,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(BB$80<inputCostsYearOfDeployment,0,IF($R30>0,IF(0=MOD(BB$80-inputCostsYearOfDeployment,$R30),$S30+$U30,$U30),IF(BB$80>(inputCostsYearOfDeployment-1),$U30,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(BD$80<inputCostsYearOfDeployment,0,IF($R30>0,IF(0=MOD(BD$80-inputCostsYearOfDeployment,$R30),$S30+$U30,$U30),IF(BD$80>(inputCostsYearOfDeployment-1),$U30,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(BF$80<inputCostsYearOfDeployment,0,IF($R30>0,IF(0=MOD(BF$80-inputCostsYearOfDeployment,$R30),$S30+$U30,$U30),IF(BF$80>(inputCostsYearOfDeployment-1),$U30,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(BH$80<inputCostsYearOfDeployment,0,IF($R30>0,IF(0=MOD(BH$80-inputCostsYearOfDeployment,$R30),$S30+$U30,$U30),IF(BH$80>(inputCostsYearOfDeployment-1),$U30,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(BJ$80<inputCostsYearOfDeployment,0,IF($R30>0,IF(0=MOD(BJ$80-inputCostsYearOfDeployment,$R30),$S30+$U30,$U30),IF(BJ$80>(inputCostsYearOfDeployment-1),$U30,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(BL$80<inputCostsYearOfDeployment,0,IF($R30>0,IF(0=MOD(BL$80-inputCostsYearOfDeployment,$R30),$S30+$U30,$U30),IF(BL$80>(inputCostsYearOfDeployment-1),$U30,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(BN$80<inputCostsYearOfDeployment,0,IF($R30>0,IF(0=MOD(BN$80-inputCostsYearOfDeployment,$R30),$S30+$U30,$U30),IF(BN$80>(inputCostsYearOfDeployment-1),$U30,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(BP$80<inputCostsYearOfDeployment,0,IF($R30>0,IF(0=MOD(BP$80-inputCostsYearOfDeployment,$R30),$S30+$U30,$U30),IF(BP$80>(inputCostsYearOfDeployment-1),$U30,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(BR$80<inputCostsYearOfDeployment,0,IF($R30>0,IF(0=MOD(BR$80-inputCostsYearOfDeployment,$R30),$S30+$U30,$U30),IF(BR$80>(inputCostsYearOfDeployment-1),$U30,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(BT$80<inputCostsYearOfDeployment,0,IF($R30>0,IF(0=MOD(BT$80-inputCostsYearOfDeployment,$R30),$S30+$U30,$U30),IF(BT$80>(inputCostsYearOfDeployment-1),$U30,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(BV$80<inputCostsYearOfDeployment,0,IF($R30>0,IF(0=MOD(BV$80-inputCostsYearOfDeployment,$R30),$S30+$U30,$U30),IF(BV$80>(inputCostsYearOfDeployment-1),$U30,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(BX$80<inputCostsYearOfDeployment,0,IF($R30>0,IF(0=MOD(BX$80-inputCostsYearOfDeployment,$R30),$S30+$U30,$U30),IF(BX$80>(inputCostsYearOfDeployment-1),$U30,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(BZ$80<inputCostsYearOfDeployment,0,IF($R30>0,IF(0=MOD(BZ$80-inputCostsYearOfDeployment,$R30),$S30+$U30,$U30),IF(BZ$80>(inputCostsYearOfDeployment-1),$U30,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(CB$80<inputCostsYearOfDeployment,0,IF($R30>0,IF(0=MOD(CB$80-inputCostsYearOfDeployment,$R30),$S30+$U30,$U30),IF(CB$80>(inputCostsYearOfDeployment-1),$U30,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(CD$80<inputCostsYearOfDeployment,0,IF($R30>0,IF(0=MOD(CD$80-inputCostsYearOfDeployment,$R30),$S30+$U30,$U30),IF(CD$80>(inputCostsYearOfDeployment-1),$U30,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(CF$80<inputCostsYearOfDeployment,0,IF($R30>0,IF(0=MOD(CF$80-inputCostsYearOfDeployment,$R30),$S30+$U30,$U30),IF(CF$80>(inputCostsYearOfDeployment-1),$U30,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(CH$80<inputCostsYearOfDeployment,0,IF($R30>0,IF(0=MOD(CH$80-inputCostsYearOfDeployment,$R30),$S30+$U30,$U30),IF(CH$80>(inputCostsYearOfDeployment-1),$U30,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(CJ$80<inputCostsYearOfDeployment,0,IF($R30>0,IF(0=MOD(CJ$80-inputCostsYearOfDeployment,$R30),$S30+$U30,$U30),IF(CJ$80>(inputCostsYearOfDeployment-1),$U30,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(CL$80<inputCostsYearOfDeployment,0,IF($R30>0,IF(0=MOD(CL$80-inputCostsYearOfDeployment,$R30),$S30+$U30,$U30),IF(CL$80>(inputCostsYearOfDeployment-1),$U30,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(CN$80<inputCostsYearOfDeployment,0,IF($R30>0,IF(0=MOD(CN$80-inputCostsYearOfDeployment,$R30),$S30+$U30,$U30),IF(CN$80>(inputCostsYearOfDeployment-1),$U30,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(CP$80<inputCostsYearOfDeployment,0,IF($R30>0,IF(0=MOD(CP$80-inputCostsYearOfDeployment,$R30),$S30+$U30,$U30),IF(CP$80>(inputCostsYearOfDeployment-1),$U30,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(CR$80<inputCostsYearOfDeployment,0,IF($R30>0,IF(0=MOD(CR$80-inputCostsYearOfDeployment,$R30),$S30+$U30,$U30),IF(CR$80>(inputCostsYearOfDeployment-1),$U30,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(CT$80<inputCostsYearOfDeployment,0,IF($R30>0,IF(0=MOD(CT$80-inputCostsYearOfDeployment,$R30),$S30+$U30,$U30),IF(CT$80>(inputCostsYearOfDeployment-1),$U30,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(CV$80<inputCostsYearOfDeployment,0,IF($R30>0,IF(0=MOD(CV$80-inputCostsYearOfDeployment,$R30),$S30+$U30,$U30),IF(CV$80>(inputCostsYearOfDeployment-1),$U30,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(CX$80<inputCostsYearOfDeployment,0,IF($R30>0,IF(0=MOD(CX$80-inputCostsYearOfDeployment,$R30),$S30+$U30,$U30),IF(CX$80>(inputCostsYearOfDeployment-1),$U30,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(CZ$80<inputCostsYearOfDeployment,0,IF($R30>0,IF(0=MOD(CZ$80-inputCostsYearOfDeployment,$R30),$S30+$U30,$U30),IF(CZ$80>(inputCostsYearOfDeployment-1),$U30,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(DB$80<inputCostsYearOfDeployment,0,IF($R30>0,IF(0=MOD(DB$80-inputCostsYearOfDeployment,$R30),$S30+$U30,$U30),IF(DB$80>(inputCostsYearOfDeployment-1),$U30,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(DD$80<inputCostsYearOfDeployment,0,IF($R30>0,IF(0=MOD(DD$80-inputCostsYearOfDeployment,$R30),$S30+$U30,$U30),IF(DD$80>(inputCostsYearOfDeployment-1),$U30,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(DF$80<inputCostsYearOfDeployment,0,IF($R30>0,IF(0=MOD(DF$80-inputCostsYearOfDeployment,$R30),$S30+$U30,$U30),IF(DF$80>(inputCostsYearOfDeployment-1),$U30,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(DH$80<inputCostsYearOfDeployment,0,IF($R30>0,IF(0=MOD(DH$80-inputCostsYearOfDeployment,$R30),$S30+$U30,$U30),IF(DH$80>(inputCostsYearOfDeployment-1),$U30,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(DJ$80<inputCostsYearOfDeployment,0,IF($R30>0,IF(0=MOD(DJ$80-inputCostsYearOfDeployment,$R30),$S30+$U30,$U30),IF(DJ$80>(inputCostsYearOfDeployment-1),$U30,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(DL$80<inputCostsYearOfDeployment,0,IF($R30>0,IF(0=MOD(DL$80-inputCostsYearOfDeployment,$R30),$S30+$U30,$U30),IF(DL$80>(inputCostsYearOfDeployment-1),$U30,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(DN$80<inputCostsYearOfDeployment,0,IF($R30>0,IF(0=MOD(DN$80-inputCostsYearOfDeployment,$R30),$S30+$U30,$U30),IF(DN$80>(inputCostsYearOfDeployment-1),$U30,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(DP$80<inputCostsYearOfDeployment,0,IF($R30>0,IF(0=MOD(DP$80-inputCostsYearOfDeployment,$R30),$S30+$U30,$U30),IF(DP$80>(inputCostsYearOfDeployment-1),$U30,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(DR$80<inputCostsYearOfDeployment,0,IF($R30>0,IF(0=MOD(DR$80-inputCostsYearOfDeployment,$R30),$S30+$U30,$U30),IF(DR$80>(inputCostsYearOfDeployment-1),$U30,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(DT$80<inputCostsYearOfDeployment,0,IF($R30>0,IF(0=MOD(DT$80-inputCostsYearOfDeployment,$R30),$S30+$U30,$U30),IF(DT$80>(inputCostsYearOfDeployment-1),$U30,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(DV$80<inputCostsYearOfDeployment,0,IF($R30>0,IF(0=MOD(DV$80-inputCostsYearOfDeployment,$R30),$S30+$U30,$U30),IF(DV$80>(inputCostsYearOfDeployment-1),$U30,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(DX$80<inputCostsYearOfDeployment,0,IF($R30>0,IF(0=MOD(DX$80-inputCostsYearOfDeployment,$R30),$S30+$U30,$U30),IF(DX$80>(inputCostsYearOfDeployment-1),$U30,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(DZ$80<inputCostsYearOfDeployment,0,IF($R30>0,IF(0=MOD(DZ$80-inputCostsYearOfDeployment,$R30),$S30+$U30,$U30),IF(DZ$80>(inputCostsYearOfDeployment-1),$U30,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(EB$80<inputCostsYearOfDeployment,0,IF($R30>0,IF(0=MOD(EB$80-inputCostsYearOfDeployment,$R30),$S30+$U30,$U30),IF(EB$80>(inputCostsYearOfDeployment-1),$U30,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(ED$80<inputCostsYearOfDeployment,0,IF($R30>0,IF(0=MOD(ED$80-inputCostsYearOfDeployment,$R30),$S30+$U30,$U30),IF(ED$80>(inputCostsYearOfDeployment-1),$U30,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(EF$80<inputCostsYearOfDeployment,0,IF($R30>0,IF(0=MOD(EF$80-inputCostsYearOfDeployment,$R30),$S30+$U30,$U30),IF(EF$80>(inputCostsYearOfDeployment-1),$U30,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(EH$80<inputCostsYearOfDeployment,0,IF($R30>0,IF(0=MOD(EH$80-inputCostsYearOfDeployment,$R30),$S30+$U30,$U30),IF(EH$80>(inputCostsYearOfDeployment-1),$U30,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(EJ$80<inputCostsYearOfDeployment,0,IF($R30>0,IF(0=MOD(EJ$80-inputCostsYearOfDeployment,$R30),$S30+$U30,$U30),IF(EJ$80>(inputCostsYearOfDeployment-1),$U30,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(EL$80<inputCostsYearOfDeployment,0,IF($R30>0,IF(0=MOD(EL$80-inputCostsYearOfDeployment,$R30),$S30+$U30,$U30),IF(EL$80>(inputCostsYearOfDeployment-1),$U30,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(EN$80<inputCostsYearOfDeployment,0,IF($R30>0,IF(0=MOD(EN$80-inputCostsYearOfDeployment,$R30),$S30+$U30,$U30),IF(EN$80>(inputCostsYearOfDeployment-1),$U30,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(EP$80<inputCostsYearOfDeployment,0,IF($R30>0,IF(0=MOD(EP$80-inputCostsYearOfDeployment,$R30),$S30+$U30,$U30),IF(EP$80>(inputCostsYearOfDeployment-1),$U30,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(ER$80<inputCostsYearOfDeployment,0,IF($R30>0,IF(0=MOD(ER$80-inputCostsYearOfDeployment,$R30),$S30+$U30,$U30),IF(ER$80>(inputCostsYearOfDeployment-1),$U30,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(ET$80<inputCostsYearOfDeployment,0,IF($R30>0,IF(0=MOD(ET$80-inputCostsYearOfDeployment,$R30),$S30+$U30,$U30),IF(ET$80>(inputCostsYearOfDeployment-1),$U30,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(EV$80<inputCostsYearOfDeployment,0,IF($R30>0,IF(0=MOD(EV$80-inputCostsYearOfDeployment,$R30),$S30+$U30,$U30),IF(EV$80>(inputCostsYearOfDeployment-1),$U30,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(EX$80<inputCostsYearOfDeployment,0,IF($R30>0,IF(0=MOD(EX$80-inputCostsYearOfDeployment,$R30),$S30+$U30,$U30),IF(EX$80>(inputCostsYearOfDeployment-1),$U30,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(EZ$80<inputCostsYearOfDeployment,0,IF($R30>0,IF(0=MOD(EZ$80-inputCostsYearOfDeployment,$R30),$S30+$U30,$U30),IF(EZ$80>(inputCostsYearOfDeployment-1),$U30,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(FB$80<inputCostsYearOfDeployment,0,IF($R30>0,IF(0=MOD(FB$80-inputCostsYearOfDeployment,$R30),$S30+$U30,$U30),IF(FB$80>(inputCostsYearOfDeployment-1),$U30,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(FD$80<inputCostsYearOfDeployment,0,IF($R30>0,IF(0=MOD(FD$80-inputCostsYearOfDeployment,$R30),$S30+$U30,$U30),IF(FD$80>(inputCostsYearOfDeployment-1),$U30,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(FF$80<inputCostsYearOfDeployment,0,IF($R30>0,IF(0=MOD(FF$80-inputCostsYearOfDeployment,$R30),$S30+$U30,$U30),IF(FF$80>(inputCostsYearOfDeployment-1),$U30,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(FH$80<inputCostsYearOfDeployment,0,IF($R30>0,IF(0=MOD(FH$80-inputCostsYearOfDeployment,$R30),$S30+$U30,$U30),IF(FH$80>(inputCostsYearOfDeployment-1),$U30,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(FJ$80<inputCostsYearOfDeployment,0,IF($R30>0,IF(0=MOD(FJ$80-inputCostsYearOfDeployment,$R30),$S30+$U30,$U30),IF(FJ$80>(inputCostsYearOfDeployment-1),$U30,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(FL$80<inputCostsYearOfDeployment,0,IF($R30>0,IF(0=MOD(FL$80-inputCostsYearOfDeployment,$R30),$S30+$U30,$U30),IF(FL$80>(inputCostsYearOfDeployment-1),$U30,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(FN$80<inputCostsYearOfDeployment,0,IF($R30>0,IF(0=MOD(FN$80-inputCostsYearOfDeployment,$R30),$S30+$U30,$U30),IF(FN$80>(inputCostsYearOfDeployment-1),$U30,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(FP$80<inputCostsYearOfDeployment,0,IF($R30>0,IF(0=MOD(FP$80-inputCostsYearOfDeployment,$R30),$S30+$U30,$U30),IF(FP$80>(inputCostsYearOfDeployment-1),$U30,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(FR$80<inputCostsYearOfDeployment,0,IF($R30>0,IF(0=MOD(FR$80-inputCostsYearOfDeployment,$R30),$S30+$U30,$U30),IF(FR$80>(inputCostsYearOfDeployment-1),$U30,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(FT$80<inputCostsYearOfDeployment,0,IF($R30>0,IF(0=MOD(FT$80-inputCostsYearOfDeployment,$R30),$S30+$U30,$U30),IF(FT$80>(inputCostsYearOfDeployment-1),$U30,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(FV$80<inputCostsYearOfDeployment,0,IF($R30>0,IF(0=MOD(FV$80-inputCostsYearOfDeployment,$R30),$S30+$U30,$U30),IF(FV$80>(inputCostsYearOfDeployment-1),$U30,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(FX$80<inputCostsYearOfDeployment,0,IF($R30>0,IF(0=MOD(FX$80-inputCostsYearOfDeployment,$R30),$S30+$U30,$U30),IF(FX$80>(inputCostsYearOfDeployment-1),$U30,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(FZ$80<inputCostsYearOfDeployment,0,IF($R30>0,IF(0=MOD(FZ$80-inputCostsYearOfDeployment,$R30),$S30+$U30,$U30),IF(FZ$80>(inputCostsYearOfDeployment-1),$U30,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(GB$80<inputCostsYearOfDeployment,0,IF($R30>0,IF(0=MOD(GB$80-inputCostsYearOfDeployment,$R30),$S30+$U30,$U30),IF(GB$80>(inputCostsYearOfDeployment-1),$U30,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(GD$80<inputCostsYearOfDeployment,0,IF($R30>0,IF(0=MOD(GD$80-inputCostsYearOfDeployment,$R30),$S30+$U30,$U30),IF(GD$80>(inputCostsYearOfDeployment-1),$U30,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(GF$80<inputCostsYearOfDeployment,0,IF($R30>0,IF(0=MOD(GF$80-inputCostsYearOfDeployment,$R30),$S30+$U30,$U30),IF(GF$80>(inputCostsYearOfDeployment-1),$U30,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(GH$80<inputCostsYearOfDeployment,0,IF($R30>0,IF(0=MOD(GH$80-inputCostsYearOfDeployment,$R30),$S30+$U30,$U30),IF(GH$80>(inputCostsYearOfDeployment-1),$U30,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(GJ$80<inputCostsYearOfDeployment,0,IF($R30>0,IF(0=MOD(GJ$80-inputCostsYearOfDeployment,$R30),$S30+$U30,$U30),IF(GJ$80>(inputCostsYearOfDeployment-1),$U30,0))*inputCostsEquipmentCount)","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"J31","v":"Variable Message Sign"},null,{"$f":"IF(L$80<inputCostsYearOfDeployment,0,IF($R31>0,IF(0=MOD(L$80-inputCostsYearOfDeployment,$R31),$S31+$U31,$U31),IF(L$80>(inputCostsYearOfDeployment-1),$U31,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(N$80<inputCostsYearOfDeployment,0,IF($R31>0,IF(0=MOD(N$80-inputCostsYearOfDeployment,$R31),$S31+$U31,$U31),IF(N$80>(inputCostsYearOfDeployment-1),$U31,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(P$80<inputCostsYearOfDeployment,0,IF($R31>0,IF(0=MOD(P$80-inputCostsYearOfDeployment,$R31),$S31+$U31,$U31),IF(P$80>(inputCostsYearOfDeployment-1),$U31,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(R$80<inputCostsYearOfDeployment,0,IF($R31>0,IF(0=MOD(R$80-inputCostsYearOfDeployment,$R31),$S31+$U31,$U31),IF(R$80>(inputCostsYearOfDeployment-1),$U31,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(T$80<inputCostsYearOfDeployment,0,IF($R31>0,IF(0=MOD(T$80-inputCostsYearOfDeployment,$R31),$S31+$U31,$U31),IF(T$80>(inputCostsYearOfDeployment-1),$U31,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(V$80<inputCostsYearOfDeployment,0,IF($R31>0,IF(0=MOD(V$80-inputCostsYearOfDeployment,$R31),$S31+$U31,$U31),IF(V$80>(inputCostsYearOfDeployment-1),$U31,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(X$80<inputCostsYearOfDeployment,0,IF($R31>0,IF(0=MOD(X$80-inputCostsYearOfDeployment,$R31),$S31+$U31,$U31),IF(X$80>(inputCostsYearOfDeployment-1),$U31,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(Z$80<inputCostsYearOfDeployment,0,IF($R31>0,IF(0=MOD(Z$80-inputCostsYearOfDeployment,$R31),$S31+$U31,$U31),IF(Z$80>(inputCostsYearOfDeployment-1),$U31,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(AB$80<inputCostsYearOfDeployment,0,IF($R31>0,IF(0=MOD(AB$80-inputCostsYearOfDeployment,$R31),$S31+$U31,$U31),IF(AB$80>(inputCostsYearOfDeployment-1),$U31,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(AD$80<inputCostsYearOfDeployment,0,IF($R31>0,IF(0=MOD(AD$80-inputCostsYearOfDeployment,$R31),$S31+$U31,$U31),IF(AD$80>(inputCostsYearOfDeployment-1),$U31,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(AF$80<inputCostsYearOfDeployment,0,IF($R31>0,IF(0=MOD(AF$80-inputCostsYearOfDeployment,$R31),$S31+$U31,$U31),IF(AF$80>(inputCostsYearOfDeployment-1),$U31,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(AH$80<inputCostsYearOfDeployment,0,IF($R31>0,IF(0=MOD(AH$80-inputCostsYearOfDeployment,$R31),$S31+$U31,$U31),IF(AH$80>(inputCostsYearOfDeployment-1),$U31,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(AJ$80<inputCostsYearOfDeployment,0,IF($R31>0,IF(0=MOD(AJ$80-inputCostsYearOfDeployment,$R31),$S31+$U31,$U31),IF(AJ$80>(inputCostsYearOfDeployment-1),$U31,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(AL$80<inputCostsYearOfDeployment,0,IF($R31>0,IF(0=MOD(AL$80-inputCostsYearOfDeployment,$R31),$S31+$U31,$U31),IF(AL$80>(inputCostsYearOfDeployment-1),$U31,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(AN$80<inputCostsYearOfDeployment,0,IF($R31>0,IF(0=MOD(AN$80-inputCostsYearOfDeployment,$R31),$S31+$U31,$U31),IF(AN$80>(inputCostsYearOfDeployment-1),$U31,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(AP$80<inputCostsYearOfDeployment,0,IF($R31>0,IF(0=MOD(AP$80-inputCostsYearOfDeployment,$R31),$S31+$U31,$U31),IF(AP$80>(inputCostsYearOfDeployment-1),$U31,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(AR$80<inputCostsYearOfDeployment,0,IF($R31>0,IF(0=MOD(AR$80-inputCostsYearOfDeployment,$R31),$S31+$U31,$U31),IF(AR$80>(inputCostsYearOfDeployment-1),$U31,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(AT$80<inputCostsYearOfDeployment,0,IF($R31>0,IF(0=MOD(AT$80-inputCostsYearOfDeployment,$R31),$S31+$U31,$U31),IF(AT$80>(inputCostsYearOfDeployment-1),$U31,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(AV$80<inputCostsYearOfDeployment,0,IF($R31>0,IF(0=MOD(AV$80-inputCostsYearOfDeployment,$R31),$S31+$U31,$U31),IF(AV$80>(inputCostsYearOfDeployment-1),$U31,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(AX$80<inputCostsYearOfDeployment,0,IF($R31>0,IF(0=MOD(AX$80-inputCostsYearOfDeployment,$R31),$S31+$U31,$U31),IF(AX$80>(inputCostsYearOfDeployment-1),$U31,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(AZ$80<inputCostsYearOfDeployment,0,IF($R31>0,IF(0=MOD(AZ$80-inputCostsYearOfDeployment,$R31),$S31+$U31,$U31),IF(AZ$80>(inputCostsYearOfDeployment-1),$U31,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(BB$80<inputCostsYearOfDeployment,0,IF($R31>0,IF(0=MOD(BB$80-inputCostsYearOfDeployment,$R31),$S31+$U31,$U31),IF(BB$80>(inputCostsYearOfDeployment-1),$U31,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(BD$80<inputCostsYearOfDeployment,0,IF($R31>0,IF(0=MOD(BD$80-inputCostsYearOfDeployment,$R31),$S31+$U31,$U31),IF(BD$80>(inputCostsYearOfDeployment-1),$U31,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(BF$80<inputCostsYearOfDeployment,0,IF($R31>0,IF(0=MOD(BF$80-inputCostsYearOfDeployment,$R31),$S31+$U31,$U31),IF(BF$80>(inputCostsYearOfDeployment-1),$U31,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(BH$80<inputCostsYearOfDeployment,0,IF($R31>0,IF(0=MOD(BH$80-inputCostsYearOfDeployment,$R31),$S31+$U31,$U31),IF(BH$80>(inputCostsYearOfDeployment-1),$U31,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(BJ$80<inputCostsYearOfDeployment,0,IF($R31>0,IF(0=MOD(BJ$80-inputCostsYearOfDeployment,$R31),$S31+$U31,$U31),IF(BJ$80>(inputCostsYearOfDeployment-1),$U31,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(BL$80<inputCostsYearOfDeployment,0,IF($R31>0,IF(0=MOD(BL$80-inputCostsYearOfDeployment,$R31),$S31+$U31,$U31),IF(BL$80>(inputCostsYearOfDeployment-1),$U31,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(BN$80<inputCostsYearOfDeployment,0,IF($R31>0,IF(0=MOD(BN$80-inputCostsYearOfDeployment,$R31),$S31+$U31,$U31),IF(BN$80>(inputCostsYearOfDeployment-1),$U31,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(BP$80<inputCostsYearOfDeployment,0,IF($R31>0,IF(0=MOD(BP$80-inputCostsYearOfDeployment,$R31),$S31+$U31,$U31),IF(BP$80>(inputCostsYearOfDeployment-1),$U31,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(BR$80<inputCostsYearOfDeployment,0,IF($R31>0,IF(0=MOD(BR$80-inputCostsYearOfDeployment,$R31),$S31+$U31,$U31),IF(BR$80>(inputCostsYearOfDeployment-1),$U31,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(BT$80<inputCostsYearOfDeployment,0,IF($R31>0,IF(0=MOD(BT$80-inputCostsYearOfDeployment,$R31),$S31+$U31,$U31),IF(BT$80>(inputCostsYearOfDeployment-1),$U31,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(BV$80<inputCostsYearOfDeployment,0,IF($R31>0,IF(0=MOD(BV$80-inputCostsYearOfDeployment,$R31),$S31+$U31,$U31),IF(BV$80>(inputCostsYearOfDeployment-1),$U31,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(BX$80<inputCostsYearOfDeployment,0,IF($R31>0,IF(0=MOD(BX$80-inputCostsYearOfDeployment,$R31),$S31+$U31,$U31),IF(BX$80>(inputCostsYearOfDeployment-1),$U31,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(BZ$80<inputCostsYearOfDeployment,0,IF($R31>0,IF(0=MOD(BZ$80-inputCostsYearOfDeployment,$R31),$S31+$U31,$U31),IF(BZ$80>(inputCostsYearOfDeployment-1),$U31,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(CB$80<inputCostsYearOfDeployment,0,IF($R31>0,IF(0=MOD(CB$80-inputCostsYearOfDeployment,$R31),$S31+$U31,$U31),IF(CB$80>(inputCostsYearOfDeployment-1),$U31,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(CD$80<inputCostsYearOfDeployment,0,IF($R31>0,IF(0=MOD(CD$80-inputCostsYearOfDeployment,$R31),$S31+$U31,$U31),IF(CD$80>(inputCostsYearOfDeployment-1),$U31,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(CF$80<inputCostsYearOfDeployment,0,IF($R31>0,IF(0=MOD(CF$80-inputCostsYearOfDeployment,$R31),$S31+$U31,$U31),IF(CF$80>(inputCostsYearOfDeployment-1),$U31,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(CH$80<inputCostsYearOfDeployment,0,IF($R31>0,IF(0=MOD(CH$80-inputCostsYearOfDeployment,$R31),$S31+$U31,$U31),IF(CH$80>(inputCostsYearOfDeployment-1),$U31,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(CJ$80<inputCostsYearOfDeployment,0,IF($R31>0,IF(0=MOD(CJ$80-inputCostsYearOfDeployment,$R31),$S31+$U31,$U31),IF(CJ$80>(inputCostsYearOfDeployment-1),$U31,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(CL$80<inputCostsYearOfDeployment,0,IF($R31>0,IF(0=MOD(CL$80-inputCostsYearOfDeployment,$R31),$S31+$U31,$U31),IF(CL$80>(inputCostsYearOfDeployment-1),$U31,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(CN$80<inputCostsYearOfDeployment,0,IF($R31>0,IF(0=MOD(CN$80-inputCostsYearOfDeployment,$R31),$S31+$U31,$U31),IF(CN$80>(inputCostsYearOfDeployment-1),$U31,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(CP$80<inputCostsYearOfDeployment,0,IF($R31>0,IF(0=MOD(CP$80-inputCostsYearOfDeployment,$R31),$S31+$U31,$U31),IF(CP$80>(inputCostsYearOfDeployment-1),$U31,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(CR$80<inputCostsYearOfDeployment,0,IF($R31>0,IF(0=MOD(CR$80-inputCostsYearOfDeployment,$R31),$S31+$U31,$U31),IF(CR$80>(inputCostsYearOfDeployment-1),$U31,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(CT$80<inputCostsYearOfDeployment,0,IF($R31>0,IF(0=MOD(CT$80-inputCostsYearOfDeployment,$R31),$S31+$U31,$U31),IF(CT$80>(inputCostsYearOfDeployment-1),$U31,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(CV$80<inputCostsYearOfDeployment,0,IF($R31>0,IF(0=MOD(CV$80-inputCostsYearOfDeployment,$R31),$S31+$U31,$U31),IF(CV$80>(inputCostsYearOfDeployment-1),$U31,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(CX$80<inputCostsYearOfDeployment,0,IF($R31>0,IF(0=MOD(CX$80-inputCostsYearOfDeployment,$R31),$S31+$U31,$U31),IF(CX$80>(inputCostsYearOfDeployment-1),$U31,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(CZ$80<inputCostsYearOfDeployment,0,IF($R31>0,IF(0=MOD(CZ$80-inputCostsYearOfDeployment,$R31),$S31+$U31,$U31),IF(CZ$80>(inputCostsYearOfDeployment-1),$U31,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(DB$80<inputCostsYearOfDeployment,0,IF($R31>0,IF(0=MOD(DB$80-inputCostsYearOfDeployment,$R31),$S31+$U31,$U31),IF(DB$80>(inputCostsYearOfDeployment-1),$U31,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(DD$80<inputCostsYearOfDeployment,0,IF($R31>0,IF(0=MOD(DD$80-inputCostsYearOfDeployment,$R31),$S31+$U31,$U31),IF(DD$80>(inputCostsYearOfDeployment-1),$U31,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(DF$80<inputCostsYearOfDeployment,0,IF($R31>0,IF(0=MOD(DF$80-inputCostsYearOfDeployment,$R31),$S31+$U31,$U31),IF(DF$80>(inputCostsYearOfDeployment-1),$U31,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(DH$80<inputCostsYearOfDeployment,0,IF($R31>0,IF(0=MOD(DH$80-inputCostsYearOfDeployment,$R31),$S31+$U31,$U31),IF(DH$80>(inputCostsYearOfDeployment-1),$U31,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(DJ$80<inputCostsYearOfDeployment,0,IF($R31>0,IF(0=MOD(DJ$80-inputCostsYearOfDeployment,$R31),$S31+$U31,$U31),IF(DJ$80>(inputCostsYearOfDeployment-1),$U31,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(DL$80<inputCostsYearOfDeployment,0,IF($R31>0,IF(0=MOD(DL$80-inputCostsYearOfDeployment,$R31),$S31+$U31,$U31),IF(DL$80>(inputCostsYearOfDeployment-1),$U31,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(DN$80<inputCostsYearOfDeployment,0,IF($R31>0,IF(0=MOD(DN$80-inputCostsYearOfDeployment,$R31),$S31+$U31,$U31),IF(DN$80>(inputCostsYearOfDeployment-1),$U31,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(DP$80<inputCostsYearOfDeployment,0,IF($R31>0,IF(0=MOD(DP$80-inputCostsYearOfDeployment,$R31),$S31+$U31,$U31),IF(DP$80>(inputCostsYearOfDeployment-1),$U31,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(DR$80<inputCostsYearOfDeployment,0,IF($R31>0,IF(0=MOD(DR$80-inputCostsYearOfDeployment,$R31),$S31+$U31,$U31),IF(DR$80>(inputCostsYearOfDeployment-1),$U31,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(DT$80<inputCostsYearOfDeployment,0,IF($R31>0,IF(0=MOD(DT$80-inputCostsYearOfDeployment,$R31),$S31+$U31,$U31),IF(DT$80>(inputCostsYearOfDeployment-1),$U31,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(DV$80<inputCostsYearOfDeployment,0,IF($R31>0,IF(0=MOD(DV$80-inputCostsYearOfDeployment,$R31),$S31+$U31,$U31),IF(DV$80>(inputCostsYearOfDeployment-1),$U31,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(DX$80<inputCostsYearOfDeployment,0,IF($R31>0,IF(0=MOD(DX$80-inputCostsYearOfDeployment,$R31),$S31+$U31,$U31),IF(DX$80>(inputCostsYearOfDeployment-1),$U31,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(DZ$80<inputCostsYearOfDeployment,0,IF($R31>0,IF(0=MOD(DZ$80-inputCostsYearOfDeployment,$R31),$S31+$U31,$U31),IF(DZ$80>(inputCostsYearOfDeployment-1),$U31,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(EB$80<inputCostsYearOfDeployment,0,IF($R31>0,IF(0=MOD(EB$80-inputCostsYearOfDeployment,$R31),$S31+$U31,$U31),IF(EB$80>(inputCostsYearOfDeployment-1),$U31,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(ED$80<inputCostsYearOfDeployment,0,IF($R31>0,IF(0=MOD(ED$80-inputCostsYearOfDeployment,$R31),$S31+$U31,$U31),IF(ED$80>(inputCostsYearOfDeployment-1),$U31,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(EF$80<inputCostsYearOfDeployment,0,IF($R31>0,IF(0=MOD(EF$80-inputCostsYearOfDeployment,$R31),$S31+$U31,$U31),IF(EF$80>(inputCostsYearOfDeployment-1),$U31,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(EH$80<inputCostsYearOfDeployment,0,IF($R31>0,IF(0=MOD(EH$80-inputCostsYearOfDeployment,$R31),$S31+$U31,$U31),IF(EH$80>(inputCostsYearOfDeployment-1),$U31,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(EJ$80<inputCostsYearOfDeployment,0,IF($R31>0,IF(0=MOD(EJ$80-inputCostsYearOfDeployment,$R31),$S31+$U31,$U31),IF(EJ$80>(inputCostsYearOfDeployment-1),$U31,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(EL$80<inputCostsYearOfDeployment,0,IF($R31>0,IF(0=MOD(EL$80-inputCostsYearOfDeployment,$R31),$S31+$U31,$U31),IF(EL$80>(inputCostsYearOfDeployment-1),$U31,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(EN$80<inputCostsYearOfDeployment,0,IF($R31>0,IF(0=MOD(EN$80-inputCostsYearOfDeployment,$R31),$S31+$U31,$U31),IF(EN$80>(inputCostsYearOfDeployment-1),$U31,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(EP$80<inputCostsYearOfDeployment,0,IF($R31>0,IF(0=MOD(EP$80-inputCostsYearOfDeployment,$R31),$S31+$U31,$U31),IF(EP$80>(inputCostsYearOfDeployment-1),$U31,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(ER$80<inputCostsYearOfDeployment,0,IF($R31>0,IF(0=MOD(ER$80-inputCostsYearOfDeployment,$R31),$S31+$U31,$U31),IF(ER$80>(inputCostsYearOfDeployment-1),$U31,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(ET$80<inputCostsYearOfDeployment,0,IF($R31>0,IF(0=MOD(ET$80-inputCostsYearOfDeployment,$R31),$S31+$U31,$U31),IF(ET$80>(inputCostsYearOfDeployment-1),$U31,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(EV$80<inputCostsYearOfDeployment,0,IF($R31>0,IF(0=MOD(EV$80-inputCostsYearOfDeployment,$R31),$S31+$U31,$U31),IF(EV$80>(inputCostsYearOfDeployment-1),$U31,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(EX$80<inputCostsYearOfDeployment,0,IF($R31>0,IF(0=MOD(EX$80-inputCostsYearOfDeployment,$R31),$S31+$U31,$U31),IF(EX$80>(inputCostsYearOfDeployment-1),$U31,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(EZ$80<inputCostsYearOfDeployment,0,IF($R31>0,IF(0=MOD(EZ$80-inputCostsYearOfDeployment,$R31),$S31+$U31,$U31),IF(EZ$80>(inputCostsYearOfDeployment-1),$U31,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(FB$80<inputCostsYearOfDeployment,0,IF($R31>0,IF(0=MOD(FB$80-inputCostsYearOfDeployment,$R31),$S31+$U31,$U31),IF(FB$80>(inputCostsYearOfDeployment-1),$U31,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(FD$80<inputCostsYearOfDeployment,0,IF($R31>0,IF(0=MOD(FD$80-inputCostsYearOfDeployment,$R31),$S31+$U31,$U31),IF(FD$80>(inputCostsYearOfDeployment-1),$U31,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(FF$80<inputCostsYearOfDeployment,0,IF($R31>0,IF(0=MOD(FF$80-inputCostsYearOfDeployment,$R31),$S31+$U31,$U31),IF(FF$80>(inputCostsYearOfDeployment-1),$U31,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(FH$80<inputCostsYearOfDeployment,0,IF($R31>0,IF(0=MOD(FH$80-inputCostsYearOfDeployment,$R31),$S31+$U31,$U31),IF(FH$80>(inputCostsYearOfDeployment-1),$U31,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(FJ$80<inputCostsYearOfDeployment,0,IF($R31>0,IF(0=MOD(FJ$80-inputCostsYearOfDeployment,$R31),$S31+$U31,$U31),IF(FJ$80>(inputCostsYearOfDeployment-1),$U31,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(FL$80<inputCostsYearOfDeployment,0,IF($R31>0,IF(0=MOD(FL$80-inputCostsYearOfDeployment,$R31),$S31+$U31,$U31),IF(FL$80>(inputCostsYearOfDeployment-1),$U31,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(FN$80<inputCostsYearOfDeployment,0,IF($R31>0,IF(0=MOD(FN$80-inputCostsYearOfDeployment,$R31),$S31+$U31,$U31),IF(FN$80>(inputCostsYearOfDeployment-1),$U31,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(FP$80<inputCostsYearOfDeployment,0,IF($R31>0,IF(0=MOD(FP$80-inputCostsYearOfDeployment,$R31),$S31+$U31,$U31),IF(FP$80>(inputCostsYearOfDeployment-1),$U31,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(FR$80<inputCostsYearOfDeployment,0,IF($R31>0,IF(0=MOD(FR$80-inputCostsYearOfDeployment,$R31),$S31+$U31,$U31),IF(FR$80>(inputCostsYearOfDeployment-1),$U31,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(FT$80<inputCostsYearOfDeployment,0,IF($R31>0,IF(0=MOD(FT$80-inputCostsYearOfDeployment,$R31),$S31+$U31,$U31),IF(FT$80>(inputCostsYearOfDeployment-1),$U31,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(FV$80<inputCostsYearOfDeployment,0,IF($R31>0,IF(0=MOD(FV$80-inputCostsYearOfDeployment,$R31),$S31+$U31,$U31),IF(FV$80>(inputCostsYearOfDeployment-1),$U31,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(FX$80<inputCostsYearOfDeployment,0,IF($R31>0,IF(0=MOD(FX$80-inputCostsYearOfDeployment,$R31),$S31+$U31,$U31),IF(FX$80>(inputCostsYearOfDeployment-1),$U31,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(FZ$80<inputCostsYearOfDeployment,0,IF($R31>0,IF(0=MOD(FZ$80-inputCostsYearOfDeployment,$R31),$S31+$U31,$U31),IF(FZ$80>(inputCostsYearOfDeployment-1),$U31,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(GB$80<inputCostsYearOfDeployment,0,IF($R31>0,IF(0=MOD(GB$80-inputCostsYearOfDeployment,$R31),$S31+$U31,$U31),IF(GB$80>(inputCostsYearOfDeployment-1),$U31,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(GD$80<inputCostsYearOfDeployment,0,IF($R31>0,IF(0=MOD(GD$80-inputCostsYearOfDeployment,$R31),$S31+$U31,$U31),IF(GD$80>(inputCostsYearOfDeployment-1),$U31,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(GF$80<inputCostsYearOfDeployment,0,IF($R31>0,IF(0=MOD(GF$80-inputCostsYearOfDeployment,$R31),$S31+$U31,$U31),IF(GF$80>(inputCostsYearOfDeployment-1),$U31,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(GH$80<inputCostsYearOfDeployment,0,IF($R31>0,IF(0=MOD(GH$80-inputCostsYearOfDeployment,$R31),$S31+$U31,$U31),IF(GH$80>(inputCostsYearOfDeployment-1),$U31,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(GJ$80<inputCostsYearOfDeployment,0,IF($R31>0,IF(0=MOD(GJ$80-inputCostsYearOfDeployment,$R31),$S31+$U31,$U31),IF(GJ$80>(inputCostsYearOfDeployment-1),$U31,0))*inputCostsEquipmentCount)","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"J32","v":"Variable Message Sign Tower"},null,{"$f":"IF(L$80<inputCostsYearOfDeployment,0,IF($R32>0,IF(0=MOD(L$80-inputCostsYearOfDeployment,$R32),$S32+$U32,$U32),IF(L$80>(inputCostsYearOfDeployment-1),$U32,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(N$80<inputCostsYearOfDeployment,0,IF($R32>0,IF(0=MOD(N$80-inputCostsYearOfDeployment,$R32),$S32+$U32,$U32),IF(N$80>(inputCostsYearOfDeployment-1),$U32,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(P$80<inputCostsYearOfDeployment,0,IF($R32>0,IF(0=MOD(P$80-inputCostsYearOfDeployment,$R32),$S32+$U32,$U32),IF(P$80>(inputCostsYearOfDeployment-1),$U32,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(R$80<inputCostsYearOfDeployment,0,IF($R32>0,IF(0=MOD(R$80-inputCostsYearOfDeployment,$R32),$S32+$U32,$U32),IF(R$80>(inputCostsYearOfDeployment-1),$U32,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(T$80<inputCostsYearOfDeployment,0,IF($R32>0,IF(0=MOD(T$80-inputCostsYearOfDeployment,$R32),$S32+$U32,$U32),IF(T$80>(inputCostsYearOfDeployment-1),$U32,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(V$80<inputCostsYearOfDeployment,0,IF($R32>0,IF(0=MOD(V$80-inputCostsYearOfDeployment,$R32),$S32+$U32,$U32),IF(V$80>(inputCostsYearOfDeployment-1),$U32,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(X$80<inputCostsYearOfDeployment,0,IF($R32>0,IF(0=MOD(X$80-inputCostsYearOfDeployment,$R32),$S32+$U32,$U32),IF(X$80>(inputCostsYearOfDeployment-1),$U32,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(Z$80<inputCostsYearOfDeployment,0,IF($R32>0,IF(0=MOD(Z$80-inputCostsYearOfDeployment,$R32),$S32+$U32,$U32),IF(Z$80>(inputCostsYearOfDeployment-1),$U32,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(AB$80<inputCostsYearOfDeployment,0,IF($R32>0,IF(0=MOD(AB$80-inputCostsYearOfDeployment,$R32),$S32+$U32,$U32),IF(AB$80>(inputCostsYearOfDeployment-1),$U32,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(AD$80<inputCostsYearOfDeployment,0,IF($R32>0,IF(0=MOD(AD$80-inputCostsYearOfDeployment,$R32),$S32+$U32,$U32),IF(AD$80>(inputCostsYearOfDeployment-1),$U32,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(AF$80<inputCostsYearOfDeployment,0,IF($R32>0,IF(0=MOD(AF$80-inputCostsYearOfDeployment,$R32),$S32+$U32,$U32),IF(AF$80>(inputCostsYearOfDeployment-1),$U32,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(AH$80<inputCostsYearOfDeployment,0,IF($R32>0,IF(0=MOD(AH$80-inputCostsYearOfDeployment,$R32),$S32+$U32,$U32),IF(AH$80>(inputCostsYearOfDeployment-1),$U32,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(AJ$80<inputCostsYearOfDeployment,0,IF($R32>0,IF(0=MOD(AJ$80-inputCostsYearOfDeployment,$R32),$S32+$U32,$U32),IF(AJ$80>(inputCostsYearOfDeployment-1),$U32,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(AL$80<inputCostsYearOfDeployment,0,IF($R32>0,IF(0=MOD(AL$80-inputCostsYearOfDeployment,$R32),$S32+$U32,$U32),IF(AL$80>(inputCostsYearOfDeployment-1),$U32,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(AN$80<inputCostsYearOfDeployment,0,IF($R32>0,IF(0=MOD(AN$80-inputCostsYearOfDeployment,$R32),$S32+$U32,$U32),IF(AN$80>(inputCostsYearOfDeployment-1),$U32,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(AP$80<inputCostsYearOfDeployment,0,IF($R32>0,IF(0=MOD(AP$80-inputCostsYearOfDeployment,$R32),$S32+$U32,$U32),IF(AP$80>(inputCostsYearOfDeployment-1),$U32,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(AR$80<inputCostsYearOfDeployment,0,IF($R32>0,IF(0=MOD(AR$80-inputCostsYearOfDeployment,$R32),$S32+$U32,$U32),IF(AR$80>(inputCostsYearOfDeployment-1),$U32,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(AT$80<inputCostsYearOfDeployment,0,IF($R32>0,IF(0=MOD(AT$80-inputCostsYearOfDeployment,$R32),$S32+$U32,$U32),IF(AT$80>(inputCostsYearOfDeployment-1),$U32,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(AV$80<inputCostsYearOfDeployment,0,IF($R32>0,IF(0=MOD(AV$80-inputCostsYearOfDeployment,$R32),$S32+$U32,$U32),IF(AV$80>(inputCostsYearOfDeployment-1),$U32,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(AX$80<inputCostsYearOfDeployment,0,IF($R32>0,IF(0=MOD(AX$80-inputCostsYearOfDeployment,$R32),$S32+$U32,$U32),IF(AX$80>(inputCostsYearOfDeployment-1),$U32,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(AZ$80<inputCostsYearOfDeployment,0,IF($R32>0,IF(0=MOD(AZ$80-inputCostsYearOfDeployment,$R32),$S32+$U32,$U32),IF(AZ$80>(inputCostsYearOfDeployment-1),$U32,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(BB$80<inputCostsYearOfDeployment,0,IF($R32>0,IF(0=MOD(BB$80-inputCostsYearOfDeployment,$R32),$S32+$U32,$U32),IF(BB$80>(inputCostsYearOfDeployment-1),$U32,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(BD$80<inputCostsYearOfDeployment,0,IF($R32>0,IF(0=MOD(BD$80-inputCostsYearOfDeployment,$R32),$S32+$U32,$U32),IF(BD$80>(inputCostsYearOfDeployment-1),$U32,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(BF$80<inputCostsYearOfDeployment,0,IF($R32>0,IF(0=MOD(BF$80-inputCostsYearOfDeployment,$R32),$S32+$U32,$U32),IF(BF$80>(inputCostsYearOfDeployment-1),$U32,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(BH$80<inputCostsYearOfDeployment,0,IF($R32>0,IF(0=MOD(BH$80-inputCostsYearOfDeployment,$R32),$S32+$U32,$U32),IF(BH$80>(inputCostsYearOfDeployment-1),$U32,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(BJ$80<inputCostsYearOfDeployment,0,IF($R32>0,IF(0=MOD(BJ$80-inputCostsYearOfDeployment,$R32),$S32+$U32,$U32),IF(BJ$80>(inputCostsYearOfDeployment-1),$U32,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(BL$80<inputCostsYearOfDeployment,0,IF($R32>0,IF(0=MOD(BL$80-inputCostsYearOfDeployment,$R32),$S32+$U32,$U32),IF(BL$80>(inputCostsYearOfDeployment-1),$U32,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(BN$80<inputCostsYearOfDeployment,0,IF($R32>0,IF(0=MOD(BN$80-inputCostsYearOfDeployment,$R32),$S32+$U32,$U32),IF(BN$80>(inputCostsYearOfDeployment-1),$U32,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(BP$80<inputCostsYearOfDeployment,0,IF($R32>0,IF(0=MOD(BP$80-inputCostsYearOfDeployment,$R32),$S32+$U32,$U32),IF(BP$80>(inputCostsYearOfDeployment-1),$U32,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(BR$80<inputCostsYearOfDeployment,0,IF($R32>0,IF(0=MOD(BR$80-inputCostsYearOfDeployment,$R32),$S32+$U32,$U32),IF(BR$80>(inputCostsYearOfDeployment-1),$U32,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(BT$80<inputCostsYearOfDeployment,0,IF($R32>0,IF(0=MOD(BT$80-inputCostsYearOfDeployment,$R32),$S32+$U32,$U32),IF(BT$80>(inputCostsYearOfDeployment-1),$U32,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(BV$80<inputCostsYearOfDeployment,0,IF($R32>0,IF(0=MOD(BV$80-inputCostsYearOfDeployment,$R32),$S32+$U32,$U32),IF(BV$80>(inputCostsYearOfDeployment-1),$U32,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(BX$80<inputCostsYearOfDeployment,0,IF($R32>0,IF(0=MOD(BX$80-inputCostsYearOfDeployment,$R32),$S32+$U32,$U32),IF(BX$80>(inputCostsYearOfDeployment-1),$U32,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(BZ$80<inputCostsYearOfDeployment,0,IF($R32>0,IF(0=MOD(BZ$80-inputCostsYearOfDeployment,$R32),$S32+$U32,$U32),IF(BZ$80>(inputCostsYearOfDeployment-1),$U32,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(CB$80<inputCostsYearOfDeployment,0,IF($R32>0,IF(0=MOD(CB$80-inputCostsYearOfDeployment,$R32),$S32+$U32,$U32),IF(CB$80>(inputCostsYearOfDeployment-1),$U32,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(CD$80<inputCostsYearOfDeployment,0,IF($R32>0,IF(0=MOD(CD$80-inputCostsYearOfDeployment,$R32),$S32+$U32,$U32),IF(CD$80>(inputCostsYearOfDeployment-1),$U32,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(CF$80<inputCostsYearOfDeployment,0,IF($R32>0,IF(0=MOD(CF$80-inputCostsYearOfDeployment,$R32),$S32+$U32,$U32),IF(CF$80>(inputCostsYearOfDeployment-1),$U32,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(CH$80<inputCostsYearOfDeployment,0,IF($R32>0,IF(0=MOD(CH$80-inputCostsYearOfDeployment,$R32),$S32+$U32,$U32),IF(CH$80>(inputCostsYearOfDeployment-1),$U32,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(CJ$80<inputCostsYearOfDeployment,0,IF($R32>0,IF(0=MOD(CJ$80-inputCostsYearOfDeployment,$R32),$S32+$U32,$U32),IF(CJ$80>(inputCostsYearOfDeployment-1),$U32,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(CL$80<inputCostsYearOfDeployment,0,IF($R32>0,IF(0=MOD(CL$80-inputCostsYearOfDeployment,$R32),$S32+$U32,$U32),IF(CL$80>(inputCostsYearOfDeployment-1),$U32,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(CN$80<inputCostsYearOfDeployment,0,IF($R32>0,IF(0=MOD(CN$80-inputCostsYearOfDeployment,$R32),$S32+$U32,$U32),IF(CN$80>(inputCostsYearOfDeployment-1),$U32,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(CP$80<inputCostsYearOfDeployment,0,IF($R32>0,IF(0=MOD(CP$80-inputCostsYearOfDeployment,$R32),$S32+$U32,$U32),IF(CP$80>(inputCostsYearOfDeployment-1),$U32,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(CR$80<inputCostsYearOfDeployment,0,IF($R32>0,IF(0=MOD(CR$80-inputCostsYearOfDeployment,$R32),$S32+$U32,$U32),IF(CR$80>(inputCostsYearOfDeployment-1),$U32,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(CT$80<inputCostsYearOfDeployment,0,IF($R32>0,IF(0=MOD(CT$80-inputCostsYearOfDeployment,$R32),$S32+$U32,$U32),IF(CT$80>(inputCostsYearOfDeployment-1),$U32,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(CV$80<inputCostsYearOfDeployment,0,IF($R32>0,IF(0=MOD(CV$80-inputCostsYearOfDeployment,$R32),$S32+$U32,$U32),IF(CV$80>(inputCostsYearOfDeployment-1),$U32,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(CX$80<inputCostsYearOfDeployment,0,IF($R32>0,IF(0=MOD(CX$80-inputCostsYearOfDeployment,$R32),$S32+$U32,$U32),IF(CX$80>(inputCostsYearOfDeployment-1),$U32,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(CZ$80<inputCostsYearOfDeployment,0,IF($R32>0,IF(0=MOD(CZ$80-inputCostsYearOfDeployment,$R32),$S32+$U32,$U32),IF(CZ$80>(inputCostsYearOfDeployment-1),$U32,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(DB$80<inputCostsYearOfDeployment,0,IF($R32>0,IF(0=MOD(DB$80-inputCostsYearOfDeployment,$R32),$S32+$U32,$U32),IF(DB$80>(inputCostsYearOfDeployment-1),$U32,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(DD$80<inputCostsYearOfDeployment,0,IF($R32>0,IF(0=MOD(DD$80-inputCostsYearOfDeployment,$R32),$S32+$U32,$U32),IF(DD$80>(inputCostsYearOfDeployment-1),$U32,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(DF$80<inputCostsYearOfDeployment,0,IF($R32>0,IF(0=MOD(DF$80-inputCostsYearOfDeployment,$R32),$S32+$U32,$U32),IF(DF$80>(inputCostsYearOfDeployment-1),$U32,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(DH$80<inputCostsYearOfDeployment,0,IF($R32>0,IF(0=MOD(DH$80-inputCostsYearOfDeployment,$R32),$S32+$U32,$U32),IF(DH$80>(inputCostsYearOfDeployment-1),$U32,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(DJ$80<inputCostsYearOfDeployment,0,IF($R32>0,IF(0=MOD(DJ$80-inputCostsYearOfDeployment,$R32),$S32+$U32,$U32),IF(DJ$80>(inputCostsYearOfDeployment-1),$U32,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(DL$80<inputCostsYearOfDeployment,0,IF($R32>0,IF(0=MOD(DL$80-inputCostsYearOfDeployment,$R32),$S32+$U32,$U32),IF(DL$80>(inputCostsYearOfDeployment-1),$U32,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(DN$80<inputCostsYearOfDeployment,0,IF($R32>0,IF(0=MOD(DN$80-inputCostsYearOfDeployment,$R32),$S32+$U32,$U32),IF(DN$80>(inputCostsYearOfDeployment-1),$U32,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(DP$80<inputCostsYearOfDeployment,0,IF($R32>0,IF(0=MOD(DP$80-inputCostsYearOfDeployment,$R32),$S32+$U32,$U32),IF(DP$80>(inputCostsYearOfDeployment-1),$U32,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(DR$80<inputCostsYearOfDeployment,0,IF($R32>0,IF(0=MOD(DR$80-inputCostsYearOfDeployment,$R32),$S32+$U32,$U32),IF(DR$80>(inputCostsYearOfDeployment-1),$U32,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(DT$80<inputCostsYearOfDeployment,0,IF($R32>0,IF(0=MOD(DT$80-inputCostsYearOfDeployment,$R32),$S32+$U32,$U32),IF(DT$80>(inputCostsYearOfDeployment-1),$U32,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(DV$80<inputCostsYearOfDeployment,0,IF($R32>0,IF(0=MOD(DV$80-inputCostsYearOfDeployment,$R32),$S32+$U32,$U32),IF(DV$80>(inputCostsYearOfDeployment-1),$U32,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(DX$80<inputCostsYearOfDeployment,0,IF($R32>0,IF(0=MOD(DX$80-inputCostsYearOfDeployment,$R32),$S32+$U32,$U32),IF(DX$80>(inputCostsYearOfDeployment-1),$U32,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(DZ$80<inputCostsYearOfDeployment,0,IF($R32>0,IF(0=MOD(DZ$80-inputCostsYearOfDeployment,$R32),$S32+$U32,$U32),IF(DZ$80>(inputCostsYearOfDeployment-1),$U32,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(EB$80<inputCostsYearOfDeployment,0,IF($R32>0,IF(0=MOD(EB$80-inputCostsYearOfDeployment,$R32),$S32+$U32,$U32),IF(EB$80>(inputCostsYearOfDeployment-1),$U32,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(ED$80<inputCostsYearOfDeployment,0,IF($R32>0,IF(0=MOD(ED$80-inputCostsYearOfDeployment,$R32),$S32+$U32,$U32),IF(ED$80>(inputCostsYearOfDeployment-1),$U32,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(EF$80<inputCostsYearOfDeployment,0,IF($R32>0,IF(0=MOD(EF$80-inputCostsYearOfDeployment,$R32),$S32+$U32,$U32),IF(EF$80>(inputCostsYearOfDeployment-1),$U32,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(EH$80<inputCostsYearOfDeployment,0,IF($R32>0,IF(0=MOD(EH$80-inputCostsYearOfDeployment,$R32),$S32+$U32,$U32),IF(EH$80>(inputCostsYearOfDeployment-1),$U32,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(EJ$80<inputCostsYearOfDeployment,0,IF($R32>0,IF(0=MOD(EJ$80-inputCostsYearOfDeployment,$R32),$S32+$U32,$U32),IF(EJ$80>(inputCostsYearOfDeployment-1),$U32,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(EL$80<inputCostsYearOfDeployment,0,IF($R32>0,IF(0=MOD(EL$80-inputCostsYearOfDeployment,$R32),$S32+$U32,$U32),IF(EL$80>(inputCostsYearOfDeployment-1),$U32,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(EN$80<inputCostsYearOfDeployment,0,IF($R32>0,IF(0=MOD(EN$80-inputCostsYearOfDeployment,$R32),$S32+$U32,$U32),IF(EN$80>(inputCostsYearOfDeployment-1),$U32,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(EP$80<inputCostsYearOfDeployment,0,IF($R32>0,IF(0=MOD(EP$80-inputCostsYearOfDeployment,$R32),$S32+$U32,$U32),IF(EP$80>(inputCostsYearOfDeployment-1),$U32,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(ER$80<inputCostsYearOfDeployment,0,IF($R32>0,IF(0=MOD(ER$80-inputCostsYearOfDeployment,$R32),$S32+$U32,$U32),IF(ER$80>(inputCostsYearOfDeployment-1),$U32,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(ET$80<inputCostsYearOfDeployment,0,IF($R32>0,IF(0=MOD(ET$80-inputCostsYearOfDeployment,$R32),$S32+$U32,$U32),IF(ET$80>(inputCostsYearOfDeployment-1),$U32,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(EV$80<inputCostsYearOfDeployment,0,IF($R32>0,IF(0=MOD(EV$80-inputCostsYearOfDeployment,$R32),$S32+$U32,$U32),IF(EV$80>(inputCostsYearOfDeployment-1),$U32,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(EX$80<inputCostsYearOfDeployment,0,IF($R32>0,IF(0=MOD(EX$80-inputCostsYearOfDeployment,$R32),$S32+$U32,$U32),IF(EX$80>(inputCostsYearOfDeployment-1),$U32,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(EZ$80<inputCostsYearOfDeployment,0,IF($R32>0,IF(0=MOD(EZ$80-inputCostsYearOfDeployment,$R32),$S32+$U32,$U32),IF(EZ$80>(inputCostsYearOfDeployment-1),$U32,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(FB$80<inputCostsYearOfDeployment,0,IF($R32>0,IF(0=MOD(FB$80-inputCostsYearOfDeployment,$R32),$S32+$U32,$U32),IF(FB$80>(inputCostsYearOfDeployment-1),$U32,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(FD$80<inputCostsYearOfDeployment,0,IF($R32>0,IF(0=MOD(FD$80-inputCostsYearOfDeployment,$R32),$S32+$U32,$U32),IF(FD$80>(inputCostsYearOfDeployment-1),$U32,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(FF$80<inputCostsYearOfDeployment,0,IF($R32>0,IF(0=MOD(FF$80-inputCostsYearOfDeployment,$R32),$S32+$U32,$U32),IF(FF$80>(inputCostsYearOfDeployment-1),$U32,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(FH$80<inputCostsYearOfDeployment,0,IF($R32>0,IF(0=MOD(FH$80-inputCostsYearOfDeployment,$R32),$S32+$U32,$U32),IF(FH$80>(inputCostsYearOfDeployment-1),$U32,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(FJ$80<inputCostsYearOfDeployment,0,IF($R32>0,IF(0=MOD(FJ$80-inputCostsYearOfDeployment,$R32),$S32+$U32,$U32),IF(FJ$80>(inputCostsYearOfDeployment-1),$U32,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(FL$80<inputCostsYearOfDeployment,0,IF($R32>0,IF(0=MOD(FL$80-inputCostsYearOfDeployment,$R32),$S32+$U32,$U32),IF(FL$80>(inputCostsYearOfDeployment-1),$U32,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(FN$80<inputCostsYearOfDeployment,0,IF($R32>0,IF(0=MOD(FN$80-inputCostsYearOfDeployment,$R32),$S32+$U32,$U32),IF(FN$80>(inputCostsYearOfDeployment-1),$U32,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(FP$80<inputCostsYearOfDeployment,0,IF($R32>0,IF(0=MOD(FP$80-inputCostsYearOfDeployment,$R32),$S32+$U32,$U32),IF(FP$80>(inputCostsYearOfDeployment-1),$U32,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(FR$80<inputCostsYearOfDeployment,0,IF($R32>0,IF(0=MOD(FR$80-inputCostsYearOfDeployment,$R32),$S32+$U32,$U32),IF(FR$80>(inputCostsYearOfDeployment-1),$U32,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(FT$80<inputCostsYearOfDeployment,0,IF($R32>0,IF(0=MOD(FT$80-inputCostsYearOfDeployment,$R32),$S32+$U32,$U32),IF(FT$80>(inputCostsYearOfDeployment-1),$U32,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(FV$80<inputCostsYearOfDeployment,0,IF($R32>0,IF(0=MOD(FV$80-inputCostsYearOfDeployment,$R32),$S32+$U32,$U32),IF(FV$80>(inputCostsYearOfDeployment-1),$U32,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(FX$80<inputCostsYearOfDeployment,0,IF($R32>0,IF(0=MOD(FX$80-inputCostsYearOfDeployment,$R32),$S32+$U32,$U32),IF(FX$80>(inputCostsYearOfDeployment-1),$U32,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(FZ$80<inputCostsYearOfDeployment,0,IF($R32>0,IF(0=MOD(FZ$80-inputCostsYearOfDeployment,$R32),$S32+$U32,$U32),IF(FZ$80>(inputCostsYearOfDeployment-1),$U32,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(GB$80<inputCostsYearOfDeployment,0,IF($R32>0,IF(0=MOD(GB$80-inputCostsYearOfDeployment,$R32),$S32+$U32,$U32),IF(GB$80>(inputCostsYearOfDeployment-1),$U32,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(GD$80<inputCostsYearOfDeployment,0,IF($R32>0,IF(0=MOD(GD$80-inputCostsYearOfDeployment,$R32),$S32+$U32,$U32),IF(GD$80>(inputCostsYearOfDeployment-1),$U32,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(GF$80<inputCostsYearOfDeployment,0,IF($R32>0,IF(0=MOD(GF$80-inputCostsYearOfDeployment,$R32),$S32+$U32,$U32),IF(GF$80>(inputCostsYearOfDeployment-1),$U32,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(GH$80<inputCostsYearOfDeployment,0,IF($R32>0,IF(0=MOD(GH$80-inputCostsYearOfDeployment,$R32),$S32+$U32,$U32),IF(GH$80>(inputCostsYearOfDeployment-1),$U32,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(GJ$80<inputCostsYearOfDeployment,0,IF($R32>0,IF(0=MOD(GJ$80-inputCostsYearOfDeployment,$R32),$S32+$U32,$U32),IF(GJ$80>(inputCostsYearOfDeployment-1),$U32,0))*inputCostsEquipmentCount)","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"J33","v":"Lane Signal Controller"},null,{"$f":"IF(L$80<inputCostsYearOfDeployment,0,IF($R33>0,IF(0=MOD(L$80-inputCostsYearOfDeployment,$R33),$S33+$U33,$U33),IF(L$80>(inputCostsYearOfDeployment-1),$U33,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(N$80<inputCostsYearOfDeployment,0,IF($R33>0,IF(0=MOD(N$80-inputCostsYearOfDeployment,$R33),$S33+$U33,$U33),IF(N$80>(inputCostsYearOfDeployment-1),$U33,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(P$80<inputCostsYearOfDeployment,0,IF($R33>0,IF(0=MOD(P$80-inputCostsYearOfDeployment,$R33),$S33+$U33,$U33),IF(P$80>(inputCostsYearOfDeployment-1),$U33,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(R$80<inputCostsYearOfDeployment,0,IF($R33>0,IF(0=MOD(R$80-inputCostsYearOfDeployment,$R33),$S33+$U33,$U33),IF(R$80>(inputCostsYearOfDeployment-1),$U33,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(T$80<inputCostsYearOfDeployment,0,IF($R33>0,IF(0=MOD(T$80-inputCostsYearOfDeployment,$R33),$S33+$U33,$U33),IF(T$80>(inputCostsYearOfDeployment-1),$U33,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(V$80<inputCostsYearOfDeployment,0,IF($R33>0,IF(0=MOD(V$80-inputCostsYearOfDeployment,$R33),$S33+$U33,$U33),IF(V$80>(inputCostsYearOfDeployment-1),$U33,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(X$80<inputCostsYearOfDeployment,0,IF($R33>0,IF(0=MOD(X$80-inputCostsYearOfDeployment,$R33),$S33+$U33,$U33),IF(X$80>(inputCostsYearOfDeployment-1),$U33,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(Z$80<inputCostsYearOfDeployment,0,IF($R33>0,IF(0=MOD(Z$80-inputCostsYearOfDeployment,$R33),$S33+$U33,$U33),IF(Z$80>(inputCostsYearOfDeployment-1),$U33,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(AB$80<inputCostsYearOfDeployment,0,IF($R33>0,IF(0=MOD(AB$80-inputCostsYearOfDeployment,$R33),$S33+$U33,$U33),IF(AB$80>(inputCostsYearOfDeployment-1),$U33,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(AD$80<inputCostsYearOfDeployment,0,IF($R33>0,IF(0=MOD(AD$80-inputCostsYearOfDeployment,$R33),$S33+$U33,$U33),IF(AD$80>(inputCostsYearOfDeployment-1),$U33,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(AF$80<inputCostsYearOfDeployment,0,IF($R33>0,IF(0=MOD(AF$80-inputCostsYearOfDeployment,$R33),$S33+$U33,$U33),IF(AF$80>(inputCostsYearOfDeployment-1),$U33,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(AH$80<inputCostsYearOfDeployment,0,IF($R33>0,IF(0=MOD(AH$80-inputCostsYearOfDeployment,$R33),$S33+$U33,$U33),IF(AH$80>(inputCostsYearOfDeployment-1),$U33,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(AJ$80<inputCostsYearOfDeployment,0,IF($R33>0,IF(0=MOD(AJ$80-inputCostsYearOfDeployment,$R33),$S33+$U33,$U33),IF(AJ$80>(inputCostsYearOfDeployment-1),$U33,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(AL$80<inputCostsYearOfDeployment,0,IF($R33>0,IF(0=MOD(AL$80-inputCostsYearOfDeployment,$R33),$S33+$U33,$U33),IF(AL$80>(inputCostsYearOfDeployment-1),$U33,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(AN$80<inputCostsYearOfDeployment,0,IF($R33>0,IF(0=MOD(AN$80-inputCostsYearOfDeployment,$R33),$S33+$U33,$U33),IF(AN$80>(inputCostsYearOfDeployment-1),$U33,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(AP$80<inputCostsYearOfDeployment,0,IF($R33>0,IF(0=MOD(AP$80-inputCostsYearOfDeployment,$R33),$S33+$U33,$U33),IF(AP$80>(inputCostsYearOfDeployment-1),$U33,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(AR$80<inputCostsYearOfDeployment,0,IF($R33>0,IF(0=MOD(AR$80-inputCostsYearOfDeployment,$R33),$S33+$U33,$U33),IF(AR$80>(inputCostsYearOfDeployment-1),$U33,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(AT$80<inputCostsYearOfDeployment,0,IF($R33>0,IF(0=MOD(AT$80-inputCostsYearOfDeployment,$R33),$S33+$U33,$U33),IF(AT$80>(inputCostsYearOfDeployment-1),$U33,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(AV$80<inputCostsYearOfDeployment,0,IF($R33>0,IF(0=MOD(AV$80-inputCostsYearOfDeployment,$R33),$S33+$U33,$U33),IF(AV$80>(inputCostsYearOfDeployment-1),$U33,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(AX$80<inputCostsYearOfDeployment,0,IF($R33>0,IF(0=MOD(AX$80-inputCostsYearOfDeployment,$R33),$S33+$U33,$U33),IF(AX$80>(inputCostsYearOfDeployment-1),$U33,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(AZ$80<inputCostsYearOfDeployment,0,IF($R33>0,IF(0=MOD(AZ$80-inputCostsYearOfDeployment,$R33),$S33+$U33,$U33),IF(AZ$80>(inputCostsYearOfDeployment-1),$U33,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(BB$80<inputCostsYearOfDeployment,0,IF($R33>0,IF(0=MOD(BB$80-inputCostsYearOfDeployment,$R33),$S33+$U33,$U33),IF(BB$80>(inputCostsYearOfDeployment-1),$U33,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(BD$80<inputCostsYearOfDeployment,0,IF($R33>0,IF(0=MOD(BD$80-inputCostsYearOfDeployment,$R33),$S33+$U33,$U33),IF(BD$80>(inputCostsYearOfDeployment-1),$U33,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(BF$80<inputCostsYearOfDeployment,0,IF($R33>0,IF(0=MOD(BF$80-inputCostsYearOfDeployment,$R33),$S33+$U33,$U33),IF(BF$80>(inputCostsYearOfDeployment-1),$U33,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(BH$80<inputCostsYearOfDeployment,0,IF($R33>0,IF(0=MOD(BH$80-inputCostsYearOfDeployment,$R33),$S33+$U33,$U33),IF(BH$80>(inputCostsYearOfDeployment-1),$U33,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(BJ$80<inputCostsYearOfDeployment,0,IF($R33>0,IF(0=MOD(BJ$80-inputCostsYearOfDeployment,$R33),$S33+$U33,$U33),IF(BJ$80>(inputCostsYearOfDeployment-1),$U33,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(BL$80<inputCostsYearOfDeployment,0,IF($R33>0,IF(0=MOD(BL$80-inputCostsYearOfDeployment,$R33),$S33+$U33,$U33),IF(BL$80>(inputCostsYearOfDeployment-1),$U33,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(BN$80<inputCostsYearOfDeployment,0,IF($R33>0,IF(0=MOD(BN$80-inputCostsYearOfDeployment,$R33),$S33+$U33,$U33),IF(BN$80>(inputCostsYearOfDeployment-1),$U33,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(BP$80<inputCostsYearOfDeployment,0,IF($R33>0,IF(0=MOD(BP$80-inputCostsYearOfDeployment,$R33),$S33+$U33,$U33),IF(BP$80>(inputCostsYearOfDeployment-1),$U33,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(BR$80<inputCostsYearOfDeployment,0,IF($R33>0,IF(0=MOD(BR$80-inputCostsYearOfDeployment,$R33),$S33+$U33,$U33),IF(BR$80>(inputCostsYearOfDeployment-1),$U33,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(BT$80<inputCostsYearOfDeployment,0,IF($R33>0,IF(0=MOD(BT$80-inputCostsYearOfDeployment,$R33),$S33+$U33,$U33),IF(BT$80>(inputCostsYearOfDeployment-1),$U33,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(BV$80<inputCostsYearOfDeployment,0,IF($R33>0,IF(0=MOD(BV$80-inputCostsYearOfDeployment,$R33),$S33+$U33,$U33),IF(BV$80>(inputCostsYearOfDeployment-1),$U33,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(BX$80<inputCostsYearOfDeployment,0,IF($R33>0,IF(0=MOD(BX$80-inputCostsYearOfDeployment,$R33),$S33+$U33,$U33),IF(BX$80>(inputCostsYearOfDeployment-1),$U33,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(BZ$80<inputCostsYearOfDeployment,0,IF($R33>0,IF(0=MOD(BZ$80-inputCostsYearOfDeployment,$R33),$S33+$U33,$U33),IF(BZ$80>(inputCostsYearOfDeployment-1),$U33,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(CB$80<inputCostsYearOfDeployment,0,IF($R33>0,IF(0=MOD(CB$80-inputCostsYearOfDeployment,$R33),$S33+$U33,$U33),IF(CB$80>(inputCostsYearOfDeployment-1),$U33,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(CD$80<inputCostsYearOfDeployment,0,IF($R33>0,IF(0=MOD(CD$80-inputCostsYearOfDeployment,$R33),$S33+$U33,$U33),IF(CD$80>(inputCostsYearOfDeployment-1),$U33,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(CF$80<inputCostsYearOfDeployment,0,IF($R33>0,IF(0=MOD(CF$80-inputCostsYearOfDeployment,$R33),$S33+$U33,$U33),IF(CF$80>(inputCostsYearOfDeployment-1),$U33,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(CH$80<inputCostsYearOfDeployment,0,IF($R33>0,IF(0=MOD(CH$80-inputCostsYearOfDeployment,$R33),$S33+$U33,$U33),IF(CH$80>(inputCostsYearOfDeployment-1),$U33,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(CJ$80<inputCostsYearOfDeployment,0,IF($R33>0,IF(0=MOD(CJ$80-inputCostsYearOfDeployment,$R33),$S33+$U33,$U33),IF(CJ$80>(inputCostsYearOfDeployment-1),$U33,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(CL$80<inputCostsYearOfDeployment,0,IF($R33>0,IF(0=MOD(CL$80-inputCostsYearOfDeployment,$R33),$S33+$U33,$U33),IF(CL$80>(inputCostsYearOfDeployment-1),$U33,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(CN$80<inputCostsYearOfDeployment,0,IF($R33>0,IF(0=MOD(CN$80-inputCostsYearOfDeployment,$R33),$S33+$U33,$U33),IF(CN$80>(inputCostsYearOfDeployment-1),$U33,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(CP$80<inputCostsYearOfDeployment,0,IF($R33>0,IF(0=MOD(CP$80-inputCostsYearOfDeployment,$R33),$S33+$U33,$U33),IF(CP$80>(inputCostsYearOfDeployment-1),$U33,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(CR$80<inputCostsYearOfDeployment,0,IF($R33>0,IF(0=MOD(CR$80-inputCostsYearOfDeployment,$R33),$S33+$U33,$U33),IF(CR$80>(inputCostsYearOfDeployment-1),$U33,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(CT$80<inputCostsYearOfDeployment,0,IF($R33>0,IF(0=MOD(CT$80-inputCostsYearOfDeployment,$R33),$S33+$U33,$U33),IF(CT$80>(inputCostsYearOfDeployment-1),$U33,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(CV$80<inputCostsYearOfDeployment,0,IF($R33>0,IF(0=MOD(CV$80-inputCostsYearOfDeployment,$R33),$S33+$U33,$U33),IF(CV$80>(inputCostsYearOfDeployment-1),$U33,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(CX$80<inputCostsYearOfDeployment,0,IF($R33>0,IF(0=MOD(CX$80-inputCostsYearOfDeployment,$R33),$S33+$U33,$U33),IF(CX$80>(inputCostsYearOfDeployment-1),$U33,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(CZ$80<inputCostsYearOfDeployment,0,IF($R33>0,IF(0=MOD(CZ$80-inputCostsYearOfDeployment,$R33),$S33+$U33,$U33),IF(CZ$80>(inputCostsYearOfDeployment-1),$U33,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(DB$80<inputCostsYearOfDeployment,0,IF($R33>0,IF(0=MOD(DB$80-inputCostsYearOfDeployment,$R33),$S33+$U33,$U33),IF(DB$80>(inputCostsYearOfDeployment-1),$U33,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(DD$80<inputCostsYearOfDeployment,0,IF($R33>0,IF(0=MOD(DD$80-inputCostsYearOfDeployment,$R33),$S33+$U33,$U33),IF(DD$80>(inputCostsYearOfDeployment-1),$U33,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(DF$80<inputCostsYearOfDeployment,0,IF($R33>0,IF(0=MOD(DF$80-inputCostsYearOfDeployment,$R33),$S33+$U33,$U33),IF(DF$80>(inputCostsYearOfDeployment-1),$U33,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(DH$80<inputCostsYearOfDeployment,0,IF($R33>0,IF(0=MOD(DH$80-inputCostsYearOfDeployment,$R33),$S33+$U33,$U33),IF(DH$80>(inputCostsYearOfDeployment-1),$U33,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(DJ$80<inputCostsYearOfDeployment,0,IF($R33>0,IF(0=MOD(DJ$80-inputCostsYearOfDeployment,$R33),$S33+$U33,$U33),IF(DJ$80>(inputCostsYearOfDeployment-1),$U33,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(DL$80<inputCostsYearOfDeployment,0,IF($R33>0,IF(0=MOD(DL$80-inputCostsYearOfDeployment,$R33),$S33+$U33,$U33),IF(DL$80>(inputCostsYearOfDeployment-1),$U33,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(DN$80<inputCostsYearOfDeployment,0,IF($R33>0,IF(0=MOD(DN$80-inputCostsYearOfDeployment,$R33),$S33+$U33,$U33),IF(DN$80>(inputCostsYearOfDeployment-1),$U33,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(DP$80<inputCostsYearOfDeployment,0,IF($R33>0,IF(0=MOD(DP$80-inputCostsYearOfDeployment,$R33),$S33+$U33,$U33),IF(DP$80>(inputCostsYearOfDeployment-1),$U33,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(DR$80<inputCostsYearOfDeployment,0,IF($R33>0,IF(0=MOD(DR$80-inputCostsYearOfDeployment,$R33),$S33+$U33,$U33),IF(DR$80>(inputCostsYearOfDeployment-1),$U33,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(DT$80<inputCostsYearOfDeployment,0,IF($R33>0,IF(0=MOD(DT$80-inputCostsYearOfDeployment,$R33),$S33+$U33,$U33),IF(DT$80>(inputCostsYearOfDeployment-1),$U33,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(DV$80<inputCostsYearOfDeployment,0,IF($R33>0,IF(0=MOD(DV$80-inputCostsYearOfDeployment,$R33),$S33+$U33,$U33),IF(DV$80>(inputCostsYearOfDeployment-1),$U33,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(DX$80<inputCostsYearOfDeployment,0,IF($R33>0,IF(0=MOD(DX$80-inputCostsYearOfDeployment,$R33),$S33+$U33,$U33),IF(DX$80>(inputCostsYearOfDeployment-1),$U33,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(DZ$80<inputCostsYearOfDeployment,0,IF($R33>0,IF(0=MOD(DZ$80-inputCostsYearOfDeployment,$R33),$S33+$U33,$U33),IF(DZ$80>(inputCostsYearOfDeployment-1),$U33,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(EB$80<inputCostsYearOfDeployment,0,IF($R33>0,IF(0=MOD(EB$80-inputCostsYearOfDeployment,$R33),$S33+$U33,$U33),IF(EB$80>(inputCostsYearOfDeployment-1),$U33,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(ED$80<inputCostsYearOfDeployment,0,IF($R33>0,IF(0=MOD(ED$80-inputCostsYearOfDeployment,$R33),$S33+$U33,$U33),IF(ED$80>(inputCostsYearOfDeployment-1),$U33,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(EF$80<inputCostsYearOfDeployment,0,IF($R33>0,IF(0=MOD(EF$80-inputCostsYearOfDeployment,$R33),$S33+$U33,$U33),IF(EF$80>(inputCostsYearOfDeployment-1),$U33,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(EH$80<inputCostsYearOfDeployment,0,IF($R33>0,IF(0=MOD(EH$80-inputCostsYearOfDeployment,$R33),$S33+$U33,$U33),IF(EH$80>(inputCostsYearOfDeployment-1),$U33,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(EJ$80<inputCostsYearOfDeployment,0,IF($R33>0,IF(0=MOD(EJ$80-inputCostsYearOfDeployment,$R33),$S33+$U33,$U33),IF(EJ$80>(inputCostsYearOfDeployment-1),$U33,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(EL$80<inputCostsYearOfDeployment,0,IF($R33>0,IF(0=MOD(EL$80-inputCostsYearOfDeployment,$R33),$S33+$U33,$U33),IF(EL$80>(inputCostsYearOfDeployment-1),$U33,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(EN$80<inputCostsYearOfDeployment,0,IF($R33>0,IF(0=MOD(EN$80-inputCostsYearOfDeployment,$R33),$S33+$U33,$U33),IF(EN$80>(inputCostsYearOfDeployment-1),$U33,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(EP$80<inputCostsYearOfDeployment,0,IF($R33>0,IF(0=MOD(EP$80-inputCostsYearOfDeployment,$R33),$S33+$U33,$U33),IF(EP$80>(inputCostsYearOfDeployment-1),$U33,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(ER$80<inputCostsYearOfDeployment,0,IF($R33>0,IF(0=MOD(ER$80-inputCostsYearOfDeployment,$R33),$S33+$U33,$U33),IF(ER$80>(inputCostsYearOfDeployment-1),$U33,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(ET$80<inputCostsYearOfDeployment,0,IF($R33>0,IF(0=MOD(ET$80-inputCostsYearOfDeployment,$R33),$S33+$U33,$U33),IF(ET$80>(inputCostsYearOfDeployment-1),$U33,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(EV$80<inputCostsYearOfDeployment,0,IF($R33>0,IF(0=MOD(EV$80-inputCostsYearOfDeployment,$R33),$S33+$U33,$U33),IF(EV$80>(inputCostsYearOfDeployment-1),$U33,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(EX$80<inputCostsYearOfDeployment,0,IF($R33>0,IF(0=MOD(EX$80-inputCostsYearOfDeployment,$R33),$S33+$U33,$U33),IF(EX$80>(inputCostsYearOfDeployment-1),$U33,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(EZ$80<inputCostsYearOfDeployment,0,IF($R33>0,IF(0=MOD(EZ$80-inputCostsYearOfDeployment,$R33),$S33+$U33,$U33),IF(EZ$80>(inputCostsYearOfDeployment-1),$U33,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(FB$80<inputCostsYearOfDeployment,0,IF($R33>0,IF(0=MOD(FB$80-inputCostsYearOfDeployment,$R33),$S33+$U33,$U33),IF(FB$80>(inputCostsYearOfDeployment-1),$U33,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(FD$80<inputCostsYearOfDeployment,0,IF($R33>0,IF(0=MOD(FD$80-inputCostsYearOfDeployment,$R33),$S33+$U33,$U33),IF(FD$80>(inputCostsYearOfDeployment-1),$U33,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(FF$80<inputCostsYearOfDeployment,0,IF($R33>0,IF(0=MOD(FF$80-inputCostsYearOfDeployment,$R33),$S33+$U33,$U33),IF(FF$80>(inputCostsYearOfDeployment-1),$U33,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(FH$80<inputCostsYearOfDeployment,0,IF($R33>0,IF(0=MOD(FH$80-inputCostsYearOfDeployment,$R33),$S33+$U33,$U33),IF(FH$80>(inputCostsYearOfDeployment-1),$U33,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(FJ$80<inputCostsYearOfDeployment,0,IF($R33>0,IF(0=MOD(FJ$80-inputCostsYearOfDeployment,$R33),$S33+$U33,$U33),IF(FJ$80>(inputCostsYearOfDeployment-1),$U33,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(FL$80<inputCostsYearOfDeployment,0,IF($R33>0,IF(0=MOD(FL$80-inputCostsYearOfDeployment,$R33),$S33+$U33,$U33),IF(FL$80>(inputCostsYearOfDeployment-1),$U33,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(FN$80<inputCostsYearOfDeployment,0,IF($R33>0,IF(0=MOD(FN$80-inputCostsYearOfDeployment,$R33),$S33+$U33,$U33),IF(FN$80>(inputCostsYearOfDeployment-1),$U33,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(FP$80<inputCostsYearOfDeployment,0,IF($R33>0,IF(0=MOD(FP$80-inputCostsYearOfDeployment,$R33),$S33+$U33,$U33),IF(FP$80>(inputCostsYearOfDeployment-1),$U33,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(FR$80<inputCostsYearOfDeployment,0,IF($R33>0,IF(0=MOD(FR$80-inputCostsYearOfDeployment,$R33),$S33+$U33,$U33),IF(FR$80>(inputCostsYearOfDeployment-1),$U33,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(FT$80<inputCostsYearOfDeployment,0,IF($R33>0,IF(0=MOD(FT$80-inputCostsYearOfDeployment,$R33),$S33+$U33,$U33),IF(FT$80>(inputCostsYearOfDeployment-1),$U33,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(FV$80<inputCostsYearOfDeployment,0,IF($R33>0,IF(0=MOD(FV$80-inputCostsYearOfDeployment,$R33),$S33+$U33,$U33),IF(FV$80>(inputCostsYearOfDeployment-1),$U33,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(FX$80<inputCostsYearOfDeployment,0,IF($R33>0,IF(0=MOD(FX$80-inputCostsYearOfDeployment,$R33),$S33+$U33,$U33),IF(FX$80>(inputCostsYearOfDeployment-1),$U33,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(FZ$80<inputCostsYearOfDeployment,0,IF($R33>0,IF(0=MOD(FZ$80-inputCostsYearOfDeployment,$R33),$S33+$U33,$U33),IF(FZ$80>(inputCostsYearOfDeployment-1),$U33,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(GB$80<inputCostsYearOfDeployment,0,IF($R33>0,IF(0=MOD(GB$80-inputCostsYearOfDeployment,$R33),$S33+$U33,$U33),IF(GB$80>(inputCostsYearOfDeployment-1),$U33,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(GD$80<inputCostsYearOfDeployment,0,IF($R33>0,IF(0=MOD(GD$80-inputCostsYearOfDeployment,$R33),$S33+$U33,$U33),IF(GD$80>(inputCostsYearOfDeployment-1),$U33,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(GF$80<inputCostsYearOfDeployment,0,IF($R33>0,IF(0=MOD(GF$80-inputCostsYearOfDeployment,$R33),$S33+$U33,$U33),IF(GF$80>(inputCostsYearOfDeployment-1),$U33,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(GH$80<inputCostsYearOfDeployment,0,IF($R33>0,IF(0=MOD(GH$80-inputCostsYearOfDeployment,$R33),$S33+$U33,$U33),IF(GH$80>(inputCostsYearOfDeployment-1),$U33,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(GJ$80<inputCostsYearOfDeployment,0,IF($R33>0,IF(0=MOD(GJ$80-inputCostsYearOfDeployment,$R33),$S33+$U33,$U33),IF(GJ$80>(inputCostsYearOfDeployment-1),$U33,0))*inputCostsEquipmentCount)","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"J34","v":"Loop Detectors (2)"},null,{"$f":"IF(L$80<inputCostsYearOfDeployment,0,IF($R34>0,IF(0=MOD(L$80-inputCostsYearOfDeployment,$R34),$S34+$U34,$U34),IF(L$80>(inputCostsYearOfDeployment-1),$U34,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(N$80<inputCostsYearOfDeployment,0,IF($R34>0,IF(0=MOD(N$80-inputCostsYearOfDeployment,$R34),$S34+$U34,$U34),IF(N$80>(inputCostsYearOfDeployment-1),$U34,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(P$80<inputCostsYearOfDeployment,0,IF($R34>0,IF(0=MOD(P$80-inputCostsYearOfDeployment,$R34),$S34+$U34,$U34),IF(P$80>(inputCostsYearOfDeployment-1),$U34,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(R$80<inputCostsYearOfDeployment,0,IF($R34>0,IF(0=MOD(R$80-inputCostsYearOfDeployment,$R34),$S34+$U34,$U34),IF(R$80>(inputCostsYearOfDeployment-1),$U34,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(T$80<inputCostsYearOfDeployment,0,IF($R34>0,IF(0=MOD(T$80-inputCostsYearOfDeployment,$R34),$S34+$U34,$U34),IF(T$80>(inputCostsYearOfDeployment-1),$U34,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(V$80<inputCostsYearOfDeployment,0,IF($R34>0,IF(0=MOD(V$80-inputCostsYearOfDeployment,$R34),$S34+$U34,$U34),IF(V$80>(inputCostsYearOfDeployment-1),$U34,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(X$80<inputCostsYearOfDeployment,0,IF($R34>0,IF(0=MOD(X$80-inputCostsYearOfDeployment,$R34),$S34+$U34,$U34),IF(X$80>(inputCostsYearOfDeployment-1),$U34,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(Z$80<inputCostsYearOfDeployment,0,IF($R34>0,IF(0=MOD(Z$80-inputCostsYearOfDeployment,$R34),$S34+$U34,$U34),IF(Z$80>(inputCostsYearOfDeployment-1),$U34,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(AB$80<inputCostsYearOfDeployment,0,IF($R34>0,IF(0=MOD(AB$80-inputCostsYearOfDeployment,$R34),$S34+$U34,$U34),IF(AB$80>(inputCostsYearOfDeployment-1),$U34,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(AD$80<inputCostsYearOfDeployment,0,IF($R34>0,IF(0=MOD(AD$80-inputCostsYearOfDeployment,$R34),$S34+$U34,$U34),IF(AD$80>(inputCostsYearOfDeployment-1),$U34,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(AF$80<inputCostsYearOfDeployment,0,IF($R34>0,IF(0=MOD(AF$80-inputCostsYearOfDeployment,$R34),$S34+$U34,$U34),IF(AF$80>(inputCostsYearOfDeployment-1),$U34,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(AH$80<inputCostsYearOfDeployment,0,IF($R34>0,IF(0=MOD(AH$80-inputCostsYearOfDeployment,$R34),$S34+$U34,$U34),IF(AH$80>(inputCostsYearOfDeployment-1),$U34,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(AJ$80<inputCostsYearOfDeployment,0,IF($R34>0,IF(0=MOD(AJ$80-inputCostsYearOfDeployment,$R34),$S34+$U34,$U34),IF(AJ$80>(inputCostsYearOfDeployment-1),$U34,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(AL$80<inputCostsYearOfDeployment,0,IF($R34>0,IF(0=MOD(AL$80-inputCostsYearOfDeployment,$R34),$S34+$U34,$U34),IF(AL$80>(inputCostsYearOfDeployment-1),$U34,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(AN$80<inputCostsYearOfDeployment,0,IF($R34>0,IF(0=MOD(AN$80-inputCostsYearOfDeployment,$R34),$S34+$U34,$U34),IF(AN$80>(inputCostsYearOfDeployment-1),$U34,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(AP$80<inputCostsYearOfDeployment,0,IF($R34>0,IF(0=MOD(AP$80-inputCostsYearOfDeployment,$R34),$S34+$U34,$U34),IF(AP$80>(inputCostsYearOfDeployment-1),$U34,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(AR$80<inputCostsYearOfDeployment,0,IF($R34>0,IF(0=MOD(AR$80-inputCostsYearOfDeployment,$R34),$S34+$U34,$U34),IF(AR$80>(inputCostsYearOfDeployment-1),$U34,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(AT$80<inputCostsYearOfDeployment,0,IF($R34>0,IF(0=MOD(AT$80-inputCostsYearOfDeployment,$R34),$S34+$U34,$U34),IF(AT$80>(inputCostsYearOfDeployment-1),$U34,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(AV$80<inputCostsYearOfDeployment,0,IF($R34>0,IF(0=MOD(AV$80-inputCostsYearOfDeployment,$R34),$S34+$U34,$U34),IF(AV$80>(inputCostsYearOfDeployment-1),$U34,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(AX$80<inputCostsYearOfDeployment,0,IF($R34>0,IF(0=MOD(AX$80-inputCostsYearOfDeployment,$R34),$S34+$U34,$U34),IF(AX$80>(inputCostsYearOfDeployment-1),$U34,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(AZ$80<inputCostsYearOfDeployment,0,IF($R34>0,IF(0=MOD(AZ$80-inputCostsYearOfDeployment,$R34),$S34+$U34,$U34),IF(AZ$80>(inputCostsYearOfDeployment-1),$U34,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(BB$80<inputCostsYearOfDeployment,0,IF($R34>0,IF(0=MOD(BB$80-inputCostsYearOfDeployment,$R34),$S34+$U34,$U34),IF(BB$80>(inputCostsYearOfDeployment-1),$U34,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(BD$80<inputCostsYearOfDeployment,0,IF($R34>0,IF(0=MOD(BD$80-inputCostsYearOfDeployment,$R34),$S34+$U34,$U34),IF(BD$80>(inputCostsYearOfDeployment-1),$U34,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(BF$80<inputCostsYearOfDeployment,0,IF($R34>0,IF(0=MOD(BF$80-inputCostsYearOfDeployment,$R34),$S34+$U34,$U34),IF(BF$80>(inputCostsYearOfDeployment-1),$U34,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(BH$80<inputCostsYearOfDeployment,0,IF($R34>0,IF(0=MOD(BH$80-inputCostsYearOfDeployment,$R34),$S34+$U34,$U34),IF(BH$80>(inputCostsYearOfDeployment-1),$U34,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(BJ$80<inputCostsYearOfDeployment,0,IF($R34>0,IF(0=MOD(BJ$80-inputCostsYearOfDeployment,$R34),$S34+$U34,$U34),IF(BJ$80>(inputCostsYearOfDeployment-1),$U34,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(BL$80<inputCostsYearOfDeployment,0,IF($R34>0,IF(0=MOD(BL$80-inputCostsYearOfDeployment,$R34),$S34+$U34,$U34),IF(BL$80>(inputCostsYearOfDeployment-1),$U34,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(BN$80<inputCostsYearOfDeployment,0,IF($R34>0,IF(0=MOD(BN$80-inputCostsYearOfDeployment,$R34),$S34+$U34,$U34),IF(BN$80>(inputCostsYearOfDeployment-1),$U34,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(BP$80<inputCostsYearOfDeployment,0,IF($R34>0,IF(0=MOD(BP$80-inputCostsYearOfDeployment,$R34),$S34+$U34,$U34),IF(BP$80>(inputCostsYearOfDeployment-1),$U34,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(BR$80<inputCostsYearOfDeployment,0,IF($R34>0,IF(0=MOD(BR$80-inputCostsYearOfDeployment,$R34),$S34+$U34,$U34),IF(BR$80>(inputCostsYearOfDeployment-1),$U34,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(BT$80<inputCostsYearOfDeployment,0,IF($R34>0,IF(0=MOD(BT$80-inputCostsYearOfDeployment,$R34),$S34+$U34,$U34),IF(BT$80>(inputCostsYearOfDeployment-1),$U34,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(BV$80<inputCostsYearOfDeployment,0,IF($R34>0,IF(0=MOD(BV$80-inputCostsYearOfDeployment,$R34),$S34+$U34,$U34),IF(BV$80>(inputCostsYearOfDeployment-1),$U34,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(BX$80<inputCostsYearOfDeployment,0,IF($R34>0,IF(0=MOD(BX$80-inputCostsYearOfDeployment,$R34),$S34+$U34,$U34),IF(BX$80>(inputCostsYearOfDeployment-1),$U34,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(BZ$80<inputCostsYearOfDeployment,0,IF($R34>0,IF(0=MOD(BZ$80-inputCostsYearOfDeployment,$R34),$S34+$U34,$U34),IF(BZ$80>(inputCostsYearOfDeployment-1),$U34,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(CB$80<inputCostsYearOfDeployment,0,IF($R34>0,IF(0=MOD(CB$80-inputCostsYearOfDeployment,$R34),$S34+$U34,$U34),IF(CB$80>(inputCostsYearOfDeployment-1),$U34,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(CD$80<inputCostsYearOfDeployment,0,IF($R34>0,IF(0=MOD(CD$80-inputCostsYearOfDeployment,$R34),$S34+$U34,$U34),IF(CD$80>(inputCostsYearOfDeployment-1),$U34,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(CF$80<inputCostsYearOfDeployment,0,IF($R34>0,IF(0=MOD(CF$80-inputCostsYearOfDeployment,$R34),$S34+$U34,$U34),IF(CF$80>(inputCostsYearOfDeployment-1),$U34,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(CH$80<inputCostsYearOfDeployment,0,IF($R34>0,IF(0=MOD(CH$80-inputCostsYearOfDeployment,$R34),$S34+$U34,$U34),IF(CH$80>(inputCostsYearOfDeployment-1),$U34,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(CJ$80<inputCostsYearOfDeployment,0,IF($R34>0,IF(0=MOD(CJ$80-inputCostsYearOfDeployment,$R34),$S34+$U34,$U34),IF(CJ$80>(inputCostsYearOfDeployment-1),$U34,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(CL$80<inputCostsYearOfDeployment,0,IF($R34>0,IF(0=MOD(CL$80-inputCostsYearOfDeployment,$R34),$S34+$U34,$U34),IF(CL$80>(inputCostsYearOfDeployment-1),$U34,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(CN$80<inputCostsYearOfDeployment,0,IF($R34>0,IF(0=MOD(CN$80-inputCostsYearOfDeployment,$R34),$S34+$U34,$U34),IF(CN$80>(inputCostsYearOfDeployment-1),$U34,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(CP$80<inputCostsYearOfDeployment,0,IF($R34>0,IF(0=MOD(CP$80-inputCostsYearOfDeployment,$R34),$S34+$U34,$U34),IF(CP$80>(inputCostsYearOfDeployment-1),$U34,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(CR$80<inputCostsYearOfDeployment,0,IF($R34>0,IF(0=MOD(CR$80-inputCostsYearOfDeployment,$R34),$S34+$U34,$U34),IF(CR$80>(inputCostsYearOfDeployment-1),$U34,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(CT$80<inputCostsYearOfDeployment,0,IF($R34>0,IF(0=MOD(CT$80-inputCostsYearOfDeployment,$R34),$S34+$U34,$U34),IF(CT$80>(inputCostsYearOfDeployment-1),$U34,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(CV$80<inputCostsYearOfDeployment,0,IF($R34>0,IF(0=MOD(CV$80-inputCostsYearOfDeployment,$R34),$S34+$U34,$U34),IF(CV$80>(inputCostsYearOfDeployment-1),$U34,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(CX$80<inputCostsYearOfDeployment,0,IF($R34>0,IF(0=MOD(CX$80-inputCostsYearOfDeployment,$R34),$S34+$U34,$U34),IF(CX$80>(inputCostsYearOfDeployment-1),$U34,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(CZ$80<inputCostsYearOfDeployment,0,IF($R34>0,IF(0=MOD(CZ$80-inputCostsYearOfDeployment,$R34),$S34+$U34,$U34),IF(CZ$80>(inputCostsYearOfDeployment-1),$U34,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(DB$80<inputCostsYearOfDeployment,0,IF($R34>0,IF(0=MOD(DB$80-inputCostsYearOfDeployment,$R34),$S34+$U34,$U34),IF(DB$80>(inputCostsYearOfDeployment-1),$U34,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(DD$80<inputCostsYearOfDeployment,0,IF($R34>0,IF(0=MOD(DD$80-inputCostsYearOfDeployment,$R34),$S34+$U34,$U34),IF(DD$80>(inputCostsYearOfDeployment-1),$U34,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(DF$80<inputCostsYearOfDeployment,0,IF($R34>0,IF(0=MOD(DF$80-inputCostsYearOfDeployment,$R34),$S34+$U34,$U34),IF(DF$80>(inputCostsYearOfDeployment-1),$U34,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(DH$80<inputCostsYearOfDeployment,0,IF($R34>0,IF(0=MOD(DH$80-inputCostsYearOfDeployment,$R34),$S34+$U34,$U34),IF(DH$80>(inputCostsYearOfDeployment-1),$U34,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(DJ$80<inputCostsYearOfDeployment,0,IF($R34>0,IF(0=MOD(DJ$80-inputCostsYearOfDeployment,$R34),$S34+$U34,$U34),IF(DJ$80>(inputCostsYearOfDeployment-1),$U34,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(DL$80<inputCostsYearOfDeployment,0,IF($R34>0,IF(0=MOD(DL$80-inputCostsYearOfDeployment,$R34),$S34+$U34,$U34),IF(DL$80>(inputCostsYearOfDeployment-1),$U34,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(DN$80<inputCostsYearOfDeployment,0,IF($R34>0,IF(0=MOD(DN$80-inputCostsYearOfDeployment,$R34),$S34+$U34,$U34),IF(DN$80>(inputCostsYearOfDeployment-1),$U34,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(DP$80<inputCostsYearOfDeployment,0,IF($R34>0,IF(0=MOD(DP$80-inputCostsYearOfDeployment,$R34),$S34+$U34,$U34),IF(DP$80>(inputCostsYearOfDeployment-1),$U34,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(DR$80<inputCostsYearOfDeployment,0,IF($R34>0,IF(0=MOD(DR$80-inputCostsYearOfDeployment,$R34),$S34+$U34,$U34),IF(DR$80>(inputCostsYearOfDeployment-1),$U34,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(DT$80<inputCostsYearOfDeployment,0,IF($R34>0,IF(0=MOD(DT$80-inputCostsYearOfDeployment,$R34),$S34+$U34,$U34),IF(DT$80>(inputCostsYearOfDeployment-1),$U34,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(DV$80<inputCostsYearOfDeployment,0,IF($R34>0,IF(0=MOD(DV$80-inputCostsYearOfDeployment,$R34),$S34+$U34,$U34),IF(DV$80>(inputCostsYearOfDeployment-1),$U34,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(DX$80<inputCostsYearOfDeployment,0,IF($R34>0,IF(0=MOD(DX$80-inputCostsYearOfDeployment,$R34),$S34+$U34,$U34),IF(DX$80>(inputCostsYearOfDeployment-1),$U34,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(DZ$80<inputCostsYearOfDeployment,0,IF($R34>0,IF(0=MOD(DZ$80-inputCostsYearOfDeployment,$R34),$S34+$U34,$U34),IF(DZ$80>(inputCostsYearOfDeployment-1),$U34,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(EB$80<inputCostsYearOfDeployment,0,IF($R34>0,IF(0=MOD(EB$80-inputCostsYearOfDeployment,$R34),$S34+$U34,$U34),IF(EB$80>(inputCostsYearOfDeployment-1),$U34,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(ED$80<inputCostsYearOfDeployment,0,IF($R34>0,IF(0=MOD(ED$80-inputCostsYearOfDeployment,$R34),$S34+$U34,$U34),IF(ED$80>(inputCostsYearOfDeployment-1),$U34,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(EF$80<inputCostsYearOfDeployment,0,IF($R34>0,IF(0=MOD(EF$80-inputCostsYearOfDeployment,$R34),$S34+$U34,$U34),IF(EF$80>(inputCostsYearOfDeployment-1),$U34,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(EH$80<inputCostsYearOfDeployment,0,IF($R34>0,IF(0=MOD(EH$80-inputCostsYearOfDeployment,$R34),$S34+$U34,$U34),IF(EH$80>(inputCostsYearOfDeployment-1),$U34,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(EJ$80<inputCostsYearOfDeployment,0,IF($R34>0,IF(0=MOD(EJ$80-inputCostsYearOfDeployment,$R34),$S34+$U34,$U34),IF(EJ$80>(inputCostsYearOfDeployment-1),$U34,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(EL$80<inputCostsYearOfDeployment,0,IF($R34>0,IF(0=MOD(EL$80-inputCostsYearOfDeployment,$R34),$S34+$U34,$U34),IF(EL$80>(inputCostsYearOfDeployment-1),$U34,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(EN$80<inputCostsYearOfDeployment,0,IF($R34>0,IF(0=MOD(EN$80-inputCostsYearOfDeployment,$R34),$S34+$U34,$U34),IF(EN$80>(inputCostsYearOfDeployment-1),$U34,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(EP$80<inputCostsYearOfDeployment,0,IF($R34>0,IF(0=MOD(EP$80-inputCostsYearOfDeployment,$R34),$S34+$U34,$U34),IF(EP$80>(inputCostsYearOfDeployment-1),$U34,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(ER$80<inputCostsYearOfDeployment,0,IF($R34>0,IF(0=MOD(ER$80-inputCostsYearOfDeployment,$R34),$S34+$U34,$U34),IF(ER$80>(inputCostsYearOfDeployment-1),$U34,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(ET$80<inputCostsYearOfDeployment,0,IF($R34>0,IF(0=MOD(ET$80-inputCostsYearOfDeployment,$R34),$S34+$U34,$U34),IF(ET$80>(inputCostsYearOfDeployment-1),$U34,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(EV$80<inputCostsYearOfDeployment,0,IF($R34>0,IF(0=MOD(EV$80-inputCostsYearOfDeployment,$R34),$S34+$U34,$U34),IF(EV$80>(inputCostsYearOfDeployment-1),$U34,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(EX$80<inputCostsYearOfDeployment,0,IF($R34>0,IF(0=MOD(EX$80-inputCostsYearOfDeployment,$R34),$S34+$U34,$U34),IF(EX$80>(inputCostsYearOfDeployment-1),$U34,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(EZ$80<inputCostsYearOfDeployment,0,IF($R34>0,IF(0=MOD(EZ$80-inputCostsYearOfDeployment,$R34),$S34+$U34,$U34),IF(EZ$80>(inputCostsYearOfDeployment-1),$U34,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(FB$80<inputCostsYearOfDeployment,0,IF($R34>0,IF(0=MOD(FB$80-inputCostsYearOfDeployment,$R34),$S34+$U34,$U34),IF(FB$80>(inputCostsYearOfDeployment-1),$U34,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(FD$80<inputCostsYearOfDeployment,0,IF($R34>0,IF(0=MOD(FD$80-inputCostsYearOfDeployment,$R34),$S34+$U34,$U34),IF(FD$80>(inputCostsYearOfDeployment-1),$U34,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(FF$80<inputCostsYearOfDeployment,0,IF($R34>0,IF(0=MOD(FF$80-inputCostsYearOfDeployment,$R34),$S34+$U34,$U34),IF(FF$80>(inputCostsYearOfDeployment-1),$U34,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(FH$80<inputCostsYearOfDeployment,0,IF($R34>0,IF(0=MOD(FH$80-inputCostsYearOfDeployment,$R34),$S34+$U34,$U34),IF(FH$80>(inputCostsYearOfDeployment-1),$U34,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(FJ$80<inputCostsYearOfDeployment,0,IF($R34>0,IF(0=MOD(FJ$80-inputCostsYearOfDeployment,$R34),$S34+$U34,$U34),IF(FJ$80>(inputCostsYearOfDeployment-1),$U34,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(FL$80<inputCostsYearOfDeployment,0,IF($R34>0,IF(0=MOD(FL$80-inputCostsYearOfDeployment,$R34),$S34+$U34,$U34),IF(FL$80>(inputCostsYearOfDeployment-1),$U34,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(FN$80<inputCostsYearOfDeployment,0,IF($R34>0,IF(0=MOD(FN$80-inputCostsYearOfDeployment,$R34),$S34+$U34,$U34),IF(FN$80>(inputCostsYearOfDeployment-1),$U34,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(FP$80<inputCostsYearOfDeployment,0,IF($R34>0,IF(0=MOD(FP$80-inputCostsYearOfDeployment,$R34),$S34+$U34,$U34),IF(FP$80>(inputCostsYearOfDeployment-1),$U34,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(FR$80<inputCostsYearOfDeployment,0,IF($R34>0,IF(0=MOD(FR$80-inputCostsYearOfDeployment,$R34),$S34+$U34,$U34),IF(FR$80>(inputCostsYearOfDeployment-1),$U34,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(FT$80<inputCostsYearOfDeployment,0,IF($R34>0,IF(0=MOD(FT$80-inputCostsYearOfDeployment,$R34),$S34+$U34,$U34),IF(FT$80>(inputCostsYearOfDeployment-1),$U34,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(FV$80<inputCostsYearOfDeployment,0,IF($R34>0,IF(0=MOD(FV$80-inputCostsYearOfDeployment,$R34),$S34+$U34,$U34),IF(FV$80>(inputCostsYearOfDeployment-1),$U34,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(FX$80<inputCostsYearOfDeployment,0,IF($R34>0,IF(0=MOD(FX$80-inputCostsYearOfDeployment,$R34),$S34+$U34,$U34),IF(FX$80>(inputCostsYearOfDeployment-1),$U34,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(FZ$80<inputCostsYearOfDeployment,0,IF($R34>0,IF(0=MOD(FZ$80-inputCostsYearOfDeployment,$R34),$S34+$U34,$U34),IF(FZ$80>(inputCostsYearOfDeployment-1),$U34,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(GB$80<inputCostsYearOfDeployment,0,IF($R34>0,IF(0=MOD(GB$80-inputCostsYearOfDeployment,$R34),$S34+$U34,$U34),IF(GB$80>(inputCostsYearOfDeployment-1),$U34,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(GD$80<inputCostsYearOfDeployment,0,IF($R34>0,IF(0=MOD(GD$80-inputCostsYearOfDeployment,$R34),$S34+$U34,$U34),IF(GD$80>(inputCostsYearOfDeployment-1),$U34,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(GF$80<inputCostsYearOfDeployment,0,IF($R34>0,IF(0=MOD(GF$80-inputCostsYearOfDeployment,$R34),$S34+$U34,$U34),IF(GF$80>(inputCostsYearOfDeployment-1),$U34,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(GH$80<inputCostsYearOfDeployment,0,IF($R34>0,IF(0=MOD(GH$80-inputCostsYearOfDeployment,$R34),$S34+$U34,$U34),IF(GH$80>(inputCostsYearOfDeployment-1),$U34,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(GJ$80<inputCostsYearOfDeployment,0,IF($R34>0,IF(0=MOD(GJ$80-inputCostsYearOfDeployment,$R34),$S34+$U34,$U34),IF(GJ$80>(inputCostsYearOfDeployment-1),$U34,0))*inputCostsEquipmentCount)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,"TOTAL Incremental Cost",null,{"$f":"SUM(L97:M102)","v":0},null,{"$f":"SUM(N97:O102)","v":0},null,{"$f":"SUM(P97:Q102)","v":0},null,{"$f":"SUM(R97:S102)","v":0},null,{"$f":"SUM(T97:U102)","v":0},null,{"$f":"SUM(V97:W102)","v":0},null,{"$f":"SUM(X97:Y102)","v":0},null,{"$f":"SUM(Z97:AA102)","v":0},null,{"$f":"SUM(AB97:AC102)","v":0},null,{"$f":"SUM(AD97:AE102)","v":0},null,{"$f":"SUM(AF97:AG102)","v":0},null,{"$f":"SUM(AH97:AI102)","v":0},null,{"$f":"SUM(AJ97:AK102)","v":0},null,{"$f":"SUM(AL97:AM102)","v":0},null,{"$f":"SUM(AN97:AO102)","v":0},null,{"$f":"SUM(AP97:AQ102)","v":0},null,{"$f":"SUM(AR97:AS102)","v":0},null,{"$f":"SUM(AT97:AU102)","v":0},null,{"$f":"SUM(AV97:AW102)","v":0},null,{"$f":"SUM(AX97:AY102)","v":0},null,{"$f":"SUM(AZ97:BA102)","v":0},null,{"$f":"SUM(BB97:BC102)","v":0},null,{"$f":"SUM(BD97:BE102)","v":0},null,{"$f":"SUM(BF97:BG102)","v":0},null,{"$f":"SUM(BH97:BI102)","v":0},null,{"$f":"SUM(BJ97:BK102)","v":0},null,{"$f":"SUM(BL97:BM102)","v":0},null,{"$f":"SUM(BN97:BO102)","v":0},null,{"$f":"SUM(BP97:BQ102)","v":0},null,{"$f":"SUM(BR97:BS102)","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,null,{"$f":"SUM(DH97:DI102)","v":0},null,{"$f":"SUM(DJ97:DK102)","v":0},null,{"$f":"SUM(DL97:DM102)","v":0},null,{"$f":"SUM(DN97:DO102)","v":0},null,{"$f":"SUM(DP97:DQ102)","v":0},null,{"$f":"SUM(DR97:DS102)","v":0},null,{"$f":"SUM(DT97:DU102)","v":0},null,{"$f":"SUM(DV97:DW102)","v":0},null,{"$f":"SUM(DX97:DY102)","v":0},null,{"$f":"SUM(DZ97:EA102)","v":0},null,{"$f":"SUM(EB97:EC102)","v":0},null,{"$f":"SUM(ED97:EE102)","v":0},null,{"$f":"SUM(EF97:EG102)","v":0},null,{"$f":"SUM(EH97:EI102)","v":0},null,{"$f":"SUM(EJ97:EK102)","v":0},null,{"$f":"SUM(EL97:EM102)","v":0},null,{"$f":"SUM(EN97:EO102)","v":0},null,{"$f":"SUM(EP97:EQ102)","v":0},null,{"$f":"SUM(ER97:ES102)","v":0},null,{"$f":"SUM(ET97:EU102)","v":0},null,{"$f":"SUM(EV97:EW102)","v":0},null,{"$f":"SUM(EX97:EY102)","v":0},null,{"$f":"SUM(EZ97:FA102)","v":0},null,{"$f":"SUM(FB97:FC102)","v":0},null,{"$f":"SUM(FD97:FE102)","v":0},null,{"$f":"SUM(FF97:FG102)","v":0},null,{"$f":"SUM(FH97:FI102)","v":0},null,{"$f":"SUM(FJ97:FK102)","v":0},null,{"$f":"SUM(FL97:FM102)","v":0},null,{"$f":"SUM(FN97:FO102)","v":0},null,{"$f":"SUM(FP97:FQ102)","v":0},null,{"$f":"SUM(FR97:FS102)","v":0},null,{"$f":"SUM(FT97:FU102)","v":0},null,{"$f":"SUM(FV97:FW102)","v":0},null,{"$f":"SUM(FX97:FY102)","v":0},null,{"$f":"SUM(FZ97:GA102)","v":0},null,{"$f":"SUM(GB97:GC102)","v":0},null,{"$f":"SUM(GD97:GE102)","v":0},null,{"$f":"SUM(GF97:GG102)","v":0},null,{"$f":"SUM(GH97:GI102)","v":0},null,{"$f":"SUM(GJ97:GK102)","v":0}]

{"sheet":"FS- Compliance","index":28,"n_rows":93,"n_cols":192,"rows_kept":93,"cut":false,"hidden":false,"merged":[[3,1,3,6],[6,36,8,39],[18,37,18,38],[19,37,19,38],[8,26,13,32],[9,37,9,38],[10,37,10,38],[11,37,11,38],[12,37,12,38],[13,37,13,38],[14,37,14,38],[15,37,15,38],[16,37,16,38],[62,1,62,6],[63,1,63,6],[37,1,37,6],[38,1,38,6],[39,1,39,6],[42,1,42,6],[43,1,43,6],[44,1,44,6],[22,1,22,6],[23,1,23,6],[24,1,24,6],[25,1,25,6],[19,1,19,6],[20,1,20,6],[21,1,21,6],[25,18,25,19],[25,20,25,21],[14,20,14,21],[14,22,14,23],[15,18,15,19],[64,1,64,6],[45,1,45,6],[46,1,46,6],[47,1,47,6],[48,1,48,6],[49,1,49,6],[50,1,50,6],[51,1,51,6],[52,1,52,6],[53,1,53,6],[54,1,54,6],[55,1,55,6],[56,1,56,6],[57,1,57,6],[58,1,58,6],[59,1,59,6],[60,1,60,6],[61,1,61,6],[18,1,18,6],[27,1,27,6],[28,1,28,6],[29,1,29,6],[30,1,30,6],[31,1,31,6],[32,1,32,6],[33,1,33,6],[34,1,34,6],[35,1,35,6],[36,1,36,6],[40,1,40,6],[41,1,41,6],[12,1,12,6],[13,1,13,6],[14,1,14,6],[15,1,15,6],[16,1,16,6],[17,1,17,6],[20,18,20,19],[16,18,16,19],[17,18,17,19],[14,18,14,19],[92,191,92,192],[2,1,2,6],[4,1,4,6],[5,1,5,6],[6,1,6,6],[7,1,7,6],[8,1,8,6],[9,1,9,6],[10,1,10,6],[11,1,11,6],[92,179,92,180],[92,181,92,182],[92,183,92,184],[92,185,92,186],[92,187,92,188],[92,189,92,190],[92,167,92,168],[92,169,92,170],[92,171,92,172],[92,173,92,174],[92,175,92,176],[92,177,92,178],[92,155,92,156],[92,157,92,158],[92,159,92,160],[92,161,92,162],[92,163,92,164],[92,165,92,166],[92,143,92,144],[92,145,92,146],[25,22,25,23],[26,1,26,6],[92,147,92,148],[92,149,92,150],[92,151,92,152],[92,153,92,154],[92,131,92,132],[92,133,92,134],[92,135,92,136],[92,137,92,138],[92,139,92,140],[92,141,92,142],[92,119,92,120],[92,121,92,122],[92,123,92,124],[92,125,92,126],[92,127,92,128],[92,129,92,130],[92,107,92,108],[92,109,92,110],[92,111,92,112],[92,113,92,114],[92,115,92,116],[92,117,92,118],[92,95,92,96],[92,97,92,98],[92,99,92,100],[92,101,92,102],[92,103,92,104],[92,105,92,106],[92,83,92,84],[92,85,92,86],[92,87,92,88],[92,89,92,90],[92,91,92,92],[92,93,92,94],[92,71,92,72],[92,73,92,74],[92,75,92,76],[92,77,92,78],[92,79,92,80],[92,81,92,82],[92,59,92,60],[92,61,92,62],[92,63,92,64],[92,65,92,66],[92,67,92,68],[92,69,92,70],[92,47,92,48],[92,49,92,50],[92,51,92,52],[92,53,92,54],[92,55,92,56],[92,57,92,58],[92,35,92,36],[92,37,92,38],[92,39,92,40],[92,41,92,42],[92,43,92,44],[92,45,92,46],[92,23,92,24],[92,25,92,26],[92,27,92,28],[92,29,92,30],[92,31,92,32],[92,33,92,34],[91,185,91,186],[91,187,91,188],[91,189,91,190],[91,191,91,192],[92,11,92,12],[92,13,92,14],[92,15,92,16],[92,17,92,18],[92,19,92,20],[92,21,92,22],[91,173,91,174],[91,175,91,176],[91,177,91,178],[91,179,91,180],[91,181,91,182],[91,183,91,184],[91,161,91,162],[91,163,91,164],[91,165,91,166],[91,167,91,168],[91,169,91,170],[91,171,91,172],[91,149,91,150],[91,151,91,152],[91,153,91,154],[91,155,91,156],[91,157,91,158],[91,159,91,160],[91,137,91,138],[91,139,91,140],[91,141,91,142],[91,143,91,144],[91,145,91,146],[91,147,91,148],[91,125,91,126],[91,127,91,128],[91,129,91,130],[91,131,91,132],[91,133,91,134],[91,135,91,136],[91,113,91,114],[91,115,91,116],[91,117,91,118],[91,119,91,120],[91,121,91,122],[91,123,91,124],[91,101,91,102],[91,103,91,104],[91,105,91,106],[91,107,91,108],[91,109,91,110],[91,111,91,112],[91,89,91,90],[91,91,91,92],[91,93,91,94],[91,95,91,96],[91,97,91,98],[91,99,91,100],[91,77,91,78],[91,79,91,80],[91,81,91,82],[91,83,91,84],[91,85,91,86],[91,87,91,88],[91,65,91,66],[91,67,91,68],[91,69,91,70],[91,71,91,72],[91,73,91,74],[91,75,91,76],[91,53,91,54],[91,55,91,56],[91,57,91,58],[91,59,91,60],[91,61,91,62],[91,63,91,64],[91,41,91,42],[91,43,91,44],[91,45,91,46],[91,47,91,48],[91,49,91,50],[91,51,91,52],[91,29,91,30],[91,31,91,32],[91,33,91,34],[91,35,91,36],[91,37,91,38],[91,39,91,40],[91,11,91,12],[91,13,91,14],[91,15,91,16],[91,17,91,18],[91,19,91,20],[91,21,91,22],[91,23,91,24],[91,25,91,26],[91,27,91,28],[90,185,90,186],[90,187,90,188],[90,137,90,138],[90,139,90,140],[90,141,90,142],[90,143,90,144],[90,145,90,146],[90,147,90,148],[90,125,90,126],[90,127,90,128],[90,129,90,130],[90,131,90,132],[90,133,90,134],[90,135,90,136],[90,113,90,114],[90,115,90,116],[90,117,90,118],[90,119,90,120],[90,121,90,122],[90,123,90,124],[90,101,90,102],[90,103,90,104],[90,105,90,106],[90,189,90,190],[90,191,90,192],[90,173,90,174],[90,175,90,176],[90,177,90,178],[90,179,90,180],[90,181,90,182],[90,183,90,184],[90,161,90,162],[90,163,90,164],[90,165,90,166],[90,167,90,168],[90,169,90,170],[90,171,90,172],[90,149,90,150],[90,151,90,152],[90,153,90,154],[90,155,90,156],[90,157,90,158],[90,159,90,160],[90,107,90,108],[90,109,90,110],[90,111,90,112],[90,89,90,90],[90,91,90,92],[90,93,90,94],[90,95,90,96],[90,97,90,98],[90,99,90,100],[90,77,90,78],[90,79,90,80],[90,81,90,82],[90,83,90,84],[90,85,90,86],[90,87,90,88],[90,65,90,66],[90,67,90,68],[90,69,90,70],[90,71,90,72],[90,73,90,74],[90,75,90,76],[90,53,90,54],[90,55,90,56],[90,57,90,58],[90,59,90,60],[90,61,90,62],[90,63,90,64],[90,41,90,42],[90,43,90,44],[90,45,90,46],[90,47,90,48],[90,49,90,50],[90,51,90,52],[90,29,90,30],[90,31,90,32],[90,33,90,34],[90,35,90,36],[90,37,90,38],[90,39,90,40],[89,191,89,192],[90,11,90,12],[90,13,90,14],[90,15,90,16],[90,17,90,18],[90,19,90,20],[90,21,90,22],[90,23,90,24],[90,25,90,26],[90,27,90,28],[89,179,89,180],[89,181,89,182],[89,183,89,184],[89,185,89,186],[89,187,89,188],[89,189,89,190],[89,167,89,168],[89,169,89,170],[89,171,89,172],[89,173,89,174],[89,175,89,176],[89,177,89,178],[89,155,89,156],[89,157,89,158],[89,159,89,160],[89,161,89,162],[89,163,89,164],[89,165,89,166],[89,143,89,144],[89,145,89,146],[89,147,89,148],[89,149,89,150],[89,151,89,152],[89,153,89,154],[89,131,89,132],[89,133,89,134],[89,135,89,136],[89,137,89,138],[89,139,89,140],[89,141,89,142],[89,119,89,120],[89,121,89,122],[89,123,89,124],[89,125,89,126],[89,127,89,128],[89,129,89,130],[89,107,89,108],[89,109,89,110],[89,111,89,112],[89,113,89,114],[89,115,89,116],[89,117,89,118],[89,95,89,96],[89,97,89,98],[89,99,89,100],[89,101,89,102],[89,103,89,104],[89,105,89,106],[89,83,89,84],[89,85,89,86],[89,87,89,88],[89,89,89,90],[89,91,89,92],[89,93,89,94],[89,71,89,72],[89,73,89,74],[89,75,89,76],[89,77,89,78],[89,79,89,80],[89,81,89,82],[89,59,89,60],[89,61,89,62],[89,63,89,64],[89,65,89,66],[89,67,89,68],[89,69,89,70],[89,47,89,48],[89,49,89,50],[89,51,89,52],[89,53,89,54],[89,55,89,56],[89,57,89,58],[89,35,89,36],[89,37,89,38],[89,39,89,40],[89,41,89,42],[89,43,89,44],[89,45,89,46],[89,23,89,24],[89,25,89,26],[89,27,89,28],[89,29,89,30],[89,31,89,32],[89,33,89,34],[88,185,88,186],[88,187,88,188],[88,189,88,190],[88,191,88,192],[89,11,89,12],[89,13,89,14],[89,15,89,16],[89,17,89,18],[89,19,89,20],[89,21,89,22],[88,173,88,174],[88,175,88,176],[88,177,88,178],[88,179,88,180],[88,181,88,182],[88,183,88,184],[88,161,88,162],[88,163,88,164],[88,165,88,166],[88,167,88,168],[88,169,88,170],[88,171,88,172],[88,149,88,150],[88,151,88,152],[88,153,88,154],[88,155,88,156],[88,157,88,158],[88,159,88,160],[88,137,88,138],[88,139,88,140],[88,141,88,142],[88,143,88,144],[88,145,88,146],[88,147,88,148],[88,125,88,126],[88,127,88,128],[88,129,88,130],[88,131,88,132],[88,133,88,134],[88,135,88,136],[88,113,88,114],[88,115,88,116],[88,117,88,118],[88,119,88,120],[88,121,88,122],[88,123,88,124],[88,101,88,102],[88,103,88,104],[88,105,88,106],[88,107,88,108],[88,109,88,110],[88,111,88,112],[88,89,88,90],[88,91,88,92],[88,93,88,94],[88,95,88,96],[88,97,88,98],[88,99,88,100],[88,77,88,78],[88,79,88,80],[88,81,88,82],[88,83,88,84],[88,85,88,86],[88,87,88,88],[88,65,88,66],[88,67,88,68],[88,69,88,70],[88,71,88,72],[88,73,88,74],[88,75,88,76],[88,53,88,54],[88,55,88,56],[88,57,88,58],[88,59,88,60],[88,61,88,62],[88,63,88,64],[88,41,88,42],[88,43,88,44],[88,45,88,46],[88,47,88,48],[88,49,88,50],[88,51,88,52],[88,29,88,30],[88,31,88,32],[88,33,88,34],[88,35,88,36],[88,37,88,38],[88,39,88,40],[85,191,85,192],[88,11,88,12],[88,13,88,14],[88,15,88,16],[88,17,88,18],[88,19,88,20],[88,21,88,22],[88,23,88,24],[88,25,88,26],[88,27,88,28],[85,179,85,180],[85,181,85,182],[85,183,85,184],[85,185,85,186],[85,187,85,188],[85,189,85,190],[85,167,85,168],[85,169,85,170],[85,171,85,172],[85,173,85,174],[85,175,85,176],[85,177,85,178],[85,155,85,156],[85,157,85,158],[85,159,85,160],[85,161,85,162],[85,163,85,164],[85,165,85,166],[85,143,85,144],[85,145,85,146],[85,147,85,148],[85,149,85,150],[85,151,85,152],[85,153,85,154],[85,131,85,132],[85,133,85,134],[85,135,85,136],[85,137,85,138],[85,139,85,140],[85,141,85,142],[85,119,85,120],[85,121,85,122],[85,123,85,124],[85,125,85,126],[85,127,85,128],[85,129,85,130],[85,107,85,108],[85,109,85,110],[85,111,85,112],[85,113,85,114],[85,115,85,116],[85,117,85,118],[85,95,85,96],[85,97,85,98],[85,99,85,100],[85,101,85,102],[85,103,85,104],[85,105,85,106],[85,83,85,84],[85,85,85,86],[85,87,85,88],[85,89,85,90],[85,91,85,92],[85,93,85,94],[85,71,85,72],[85,73,85,74],[85,75,85,76],[85,77,85,78],[85,79,85,80],[85,81,85,82],[85,59,85,60],[85,61,85,62],[85,63,85,64],[85,65,85,66],[85,67,85,68],[85,69,85,70],[85,47,85,48],[85,49,85,50],[85,51,85,52],[85,53,85,54],[85,55,85,56],[85,57,85,58],[85,35,85,36],[85,37,85,38],[85,39,85,40],[85,41,85,42],[85,43,85,44],[85,45,85,46],[85,23,85,24],[85,25,85,26],[85,27,85,28],[85,29,85,30],[85,31,85,32],[85,33,85,34],[85,11,85,12],[85,13,85,14],[85,15,85,16],[85,17,85,18],[85,19,85,20],[85,21,85,22],[83,185,83,186],[83,187,83,188],[83,189,83,190],[83,191,83,192],[83,173,83,174],[83,175,83,176],[83,177,83,178],[83,179,83,180],[83,181,83,182],[83,183,83,184],[83,161,83,162],[83,163,83,164],[83,165,83,166],[83,167,83,168],[83,169,83,170],[83,171,83,172],[83,149,83,150],[83,151,83,152],[83,153,83,154],[83,155,83,156],[83,157,83,158],[83,159,83,160],[83,137,83,138],[83,139,83,140],[83,141,83,142],[83,143,83,144],[83,145,83,146],[83,147,83,148],[83,125,83,126],[83,127,83,128],[83,129,83,130],[83,131,83,132],[83,133,83,134],[83,135,83,136],[83,113,83,114],[83,115,83,116],[83,117,83,118],[83,119,83,120],[83,121,83,122],[83,123,83,124],[83,101,83,102],[83,103,83,104],[83,105,83,106],[83,107,83,108],[83,109,83,110],[83,111,83,112],[83,89,83,90],[83,91,83,92],[83,93,83,94],[83,95,83,96],[83,97,83,98],[83,99,83,100],[83,77,83,78],[83,79,83,80],[83,81,83,82],[83,83,83,84],[83,85,83,86],[83,87,83,88],[83,65,83,66],[83,67,83,68],[83,69,83,70],[83,71,83,72],[83,73,83,74],[83,75,83,76],[83,53,83,54],[83,55,83,56],[83,57,83,58],[83,59,83,60],[83,61,83,62],[83,63,83,64],[83,41,83,42],[83,43,83,44],[83,45,83,46],[83,47,83,48],[83,49,83,50],[83,51,83,52],[83,29,83,30],[83,31,83,32],[83,33,83,34],[83,35,83,36],[83,37,83,38],[83,39,83,40],[82,191,82,192],[83,11,83,12],[83,13,83,14],[83,15,83,16],[83,17,83,18],[83,19,83,20],[83,21,83,22],[83,23,83,24],[83,25,83,26],[83,27,83,28],[82,179,82,180],[82,181,82,182],[82,183,82,184],[82,185,82,186],[82,187,82,188],[82,189,82,190],[82,167,82,168],[82,169,82,170],[82,171,82,172],[82,173,82,174],[82,175,82,176],[82,177,82,178],[82,155,82,156],[82,157,82,158],[82,159,82,160],[82,161,82,162],[82,163,82,164],[82,165,82,166],[82,143,82,144],[82,145,82,146],[82,147,82,148],[82,149,82,150],[82,151,82,152],[82,153,82,154],[82,131,82,132],[82,133,82,134],[82,135,82,136],[82,137,82,138],[82,139,82,140],[82,141,82,142],[82,119,82,120],[82,121,82,122],[82,123,82,124],[82,125,82,126],[82,127,82,128],[82,129,82,130],[82,107,82,108],[82,109,82,110],[82,111,82,112],[82,113,82,114],[82,115,82,116],[82,117,82,118],[82,95,82,96],[82,97,82,98],[82,99,82,100],[82,101,82,102],[82,103,82,104],[82,105,82,106],[82,83,82,84],[82,85,82,86],[82,87,82,88],[82,89,82,90],[82,91,82,92],[82,93,82,94],[82,71,82,72],[82,73,82,74],[82,75,82,76],[82,77,82,78],[82,79,82,80],[82,81,82,82],[82,59,82,60],[82,61,82,62],[82,63,82,64],[82,65,82,66],[82,67,82,68],[82,69,82,70],[82,47,82,48],[82,49,82,50],[82,51,82,52],[82,53,82,54],[82,55,82,56],[82,57,82,58],[82,35,82,36],[82,37,82,38],[82,39,82,40],[82,41,82,42],[82,43,82,44],[82,45,82,46],[82,23,82,24],[82,25,82,26],[82,27,82,28],[82,29,82,30],[82,31,82,32],[82,33,82,34],[81,185,81,186],[81,187,81,188],[81,189,81,190],[81,191,81,192],[82,11,82,12],[82,13,82,14],[82,15,82,16],[82,17,82,18],[82,19,82,20],[82,21,82,22],[81,173,81,174],[81,175,81,176],[81,177,81,178],[81,179,81,180],[81,181,81,182],[81,183,81,184],[81,161,81,162],[81,163,81,164],[81,165,81,166],[81,167,81,168],[81,169,81,170],[81,171,81,172],[81,149,81,150],[81,151,81,152],[81,153,81,154],[81,155,81,156],[81,157,81,158],[81,159,81,160],[81,137,81,138],[81,139,81,140],[81,141,81,142],[81,143,81,144],[81,145,81,146],[81,147,81,148],[81,125,81,126],[81,127,81,128],[81,129,81,130],[81,131,81,132],[81,133,81,134],[81,135,81,136],[81,113,81,114],[81,115,81,116],[81,117,81,118],[81,119,81,120],[81,121,81,122],[81,123,81,124],[81,101,81,102],[81,103,81,104],[81,105,81,106],[81,107,81,108],[81,109,81,110],[81,111,81,112],[81,89,81,90],[81,91,81,92],[81,93,81,94],[81,95,81,96],[81,97,81,98],[81,99,81,100],[81,77,81,78],[81,79,81,80],[81,81,81,82],[81,83,81,84],[81,85,81,86],[81,87,81,88],[81,65,81,66],[81,67,81,68],[81,69,81,70],[81,71,81,72],[81,73,81,74],[81,75,81,76],[81,53,81,54],[81,55,81,56],[81,57,81,58],[81,59,81,60],[81,61,81,62],[81,63,81,64],[81,41,81,42],[81,43,81,44],[81,45,81,46],[81,47,81,48],[81,49,81,50],[81,51,81,52],[81,29,81,30],[81,31,81,32],[81,33,81,34],[81,35,81,36],[81,37,81,38],[81,39,81,40],[80,191,80,192],[81,11,81,12],[81,13,81,14],[81,15,81,16],[81,17,81,18],[81,19,81,20],[81,21,81,22],[81,23,81,24],[81,25,81,26],[81,27,81,28],[80,179,80,180],[80,181,80,182],[80,183,80,184],[80,185,80,186],[80,187,80,188],[80,189,80,190],[80,167,80,168],[80,169,80,170],[80,171,80,172],[80,173,80,174],[80,175,80,176],[80,177,80,178],[80,155,80,156],[80,157,80,158],[80,159,80,160],[80,161,80,162],[80,163,80,164],[80,165,80,166],[80,143,80,144],[80,145,80,146],[80,147,80,148],[80,149,80,150],[80,151,80,152],[80,153,80,154],[80,131,80,132],[80,133,80,134],[80,135,80,136],[80,137,80,138],[80,139,80,140],[80,141,80,142],[80,119,80,120],[80,121,80,122],[80,123,80,124],[80,125,80,126],[80,127,80,128],[80,129,80,130],[80,107,80,108],[80,109,80,110],[80,111,80,112],[80,113,80,114],[80,115,80,116],[80,117,80,118],[80,95,80,96],[80,97,80,98],[80,99,80,100],[80,101,80,102],[80,103,80,104],[80,105,80,106],[80,83,80,84],[80,85,80,86],[80,87,80,88],[80,89,80,90],[80,91,80,92],[80,93,80,94],[80,71,80,72],[80,73,80,74],[80,75,80,76],[80,77,80,78],[80,79,80,80],[80,81,80,82],[80,59,80,60],[80,61,80,62],[80,63,80,64],[80,65,80,66],[80,67,80,68],[80,69,80,70],[80,47,80,48],[80,49,80,50],[80,51,80,52],[80,53,80,54],[80,55,80,56],[80,57,80,58],[80,35,80,36],[80,37,80,38],[80,39,80,40],[80,41,80,42],[80,43,80,44],[80,45,80,46],[80,23,80,24],[80,25,80,26],[80,27,80,28],[80,29,80,30],[80,31,80,32],[80,33,80,34],[79,185,79,186],[79,187,79,188],[79,189,79,190],[79,191,79,192],[80,11,80,12],[80,13,80,14],[80,15,80,16],[80,17,80,18],[80,19,80,20],[80,21,80,22],[79,173,79,174]],"merged_total":1764,"flags":["merged_cut"]}
[]
[null,"Navigation",null,null,null,null,null,null,{"$f":"openingScreenTitle","v":"FHWA Tool for Operations Benefit/Cost (TOPS-BC):  Version 4.0"}]
[null,"Back",null,null,null,null,null,null,null,"PURPOSE:  Estimate Lifecycle Costs of TSM&O Strategies"]
[null,"OPENING SCREEN"]
[null,"GENERAL TOOL OVERVIEW",null,null,null,null,null,null,null,null,"WORK AREA 1 - ESTIMATE AVERAGE ANNUAL COST"]
[null,"WHAT'S NEW"]
[null,"LIST OF ALL WORKSHEETS",null,null,null,null,null,null,null,null,"Freight Strategy:  Compliance",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Smart Roadside Initiative (SRI)",null,null,null,null,null,null,null,null,null,"Iterative Model Run Overview"]
[null,"1) ESTIMATE COSTS"]
[null,"Cost Default Matrix",null,null,null,null,null,null,"Equipment",null,null,null,null,null,null,null,"Useful Life",null,"Capital / Replacement Costs (Total)",null,"O&M Costs (Annual)",null,"Annualized Costs",null,null,null,"The Smart Roadside Initiative (SRI) is an initiative by the FHWA Freight Office to support the cost estimation and benefit analysis of E-compliance programs.  The SRI Tool is a spreadsheet model that operationalizes the estimation of E-Compliance analysis.  The report can be found at:  https://rosap.ntl.bts.gov/view/dot/4038/dot_4038_DS1.pdf?  TK will provide link to SRI Tool."]
[null,"Cost Template",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Title","Factor",null,"Result"]
[null,"Traveler Information",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$E$36"]
[null,"En-Route Traveler Information",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$E$37"]
[null,"Pre-Trip Traveler Information",null,null,null,null,null,null,"Basic Infrastructure Equipment and Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$E$38"]
[null,"Traffic Signal Systems (TSS)",null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!L87","v":"Weight in Motion (WIM) Electronic System"},null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!M87","v":11},{"$f":"'Cost Default Matrix'!N87","v":125000},null,{"$f":"'Cost Default Matrix'!O87","v":0},null,{"$f":"IF(R14>0,S14/R14+U14,U14)","v":11363.636363636364}]
[null,"Preset Timing",null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!L88","v":"Thermal Inspection Electronic System"},null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!M88","v":11},{"$f":"'Cost Default Matrix'!N88","v":200000},null,{"$f":"'Cost Default Matrix'!O88","v":0},null,{"$f":"IF(R15>0,S15/R15+U15,U15)","v":18181.81818181818},null,null,null,"SRI Tool File Name","SRI BCATool.xlsm"]
[null,"Traffic Actuated Timing",null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!L89","v":"E-Screening Electronic System"},null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!M89","v":11},{"$f":"'Cost Default Matrix'!N89","v":150000},null,{"$f":"'Cost Default Matrix'!O89","v":0},null,13636.363636363636,null,null,null,"SRI Tool Sheet Name","Results"]
[null,"Central Control ",null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!L90","v":"Software, Information Technology (IT), and Integration"},null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!M90","v":11},{"$f":"'Cost Default Matrix'!N90","v":75000},null,{"$f":"'Cost Default Matrix'!O90","v":0},null,6818.181818181818]
[null,"Transit Signal Priority",null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!L91","v":"Hardware, Supports, Poles, Foundations, and Conduit"},null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!M91","v":11},{"$f":"'Cost Default Matrix'!N91","v":75000},null,{"$f":"'Cost Default Matrix'!O91","v":0},null,6818.181818181818]
[null,"Ramp Metering ",null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!L92","v":"Construction, Trenching, Digging, Assembly"},null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!M92","v":11},{"$f":"'Cost Default Matrix'!N92","v":125000},null,{"$f":"'Cost Default Matrix'!O92","v":0},null,11363.636363636364,null,null,null,"Implementation/Operational Costs"]
[null,"Central Control",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cost Category","Annualized","Present Value"]
[null,"Traffic Actuated",null,null,null,null,null,null,null,"TOTAL Infrastructure Cost",null,null,null,null,null,null,null,null,{"$f":"SUM(S14:T20)","v":750000},null,{"$f":"SUM(U14:V20)","v":0},null,{"$f":"SUM(W14:X20)","v":68181.818181818177},null,null,null,"Implementation & Startup",{"$f":"IFERROR(INDIRECT(\"'[\" & AB15 & \"]\" & AB16 & \"'!\" & AA10),0)","v":0},{"$f":"IFERROR(INDIRECT(\"'[\" & AB15 & \"]\" & AB16 & \"'!\" & AH11),0)","v":0}]
[null,"Preset Timing",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Operation & Maintenance",{"$f":"IFERROR(INDIRECT(\"'[\" & $AB$15 & \"]\" & $AB$16 & \"'!\" & AG12),0)","v":0},{"$f":"IFERROR(INDIRECT(\"'[\" & AB15 & \"]\" & AB16 & \"'!\" & AH12),0)","v":0}]
[null,"Freight Strategies",null,null,null,null,null,null,"Incremental Deployment Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other",{"$f":"IFERROR(INDIRECT(\"'[\" & $AB$15 & \"]\" & $AB$16 & \"'!\" & AG13),0)","v":0},{"$f":"IFERROR(INDIRECT(\"'[\" & AB15 & \"]\" & AB16 & \"'!\" & AH13),0)","v":0}]
[null,"Truck Only Lanes",null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!L93","v":"Hardware Maintenance and Support"},null,null,null,null,null,null,null,1,{"$f":"'Cost Default Matrix'!N93","v":0},null,{"$f":"'Cost Default Matrix'!O93","v":50000},null,{"$f":"IF(R24>0,S24/R24+U24,U24)","v":50000},null,null,null,"Total Costs",{"$f":"SUM(AB21:AB23)","v":0},{"$f":"SUM(AC21:AC23)","v":0}]
[4,"Compliance",null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!L94","v":"Software Updates and Support"},null,null,null,null,null,null,null,1,{"$f":"'Cost Default Matrix'!N94","v":0},null,{"$f":"'Cost Default Matrix'!O94","v":20000},null,20000]
[null,"Truck Parking and Reservation Systems",null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!L95","v":"Utilities"},null,null,null,null,null,null,null,1,{"$f":"'Cost Default Matrix'!N95","v":0},null,{"$f":"'Cost Default Matrix'!O95","v":5000},null,5000]
[null,"Climbing Lanes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FOLLOW THE INSTRUCTIONS - OTHERWISE THE CELLS ABOVE WILL SHOW A #REF! ERROR\n\nInstructions:\n1) Open the SRI Tool\n2) Run the tool with the data that you have available\n3) Insert the name of the tool's Excel file on your computer into the SRI Tool File Name cell above on this sheet.\n4) Insert he name of the Result sheet in the SRI Tool into the cell SRI Tool Sheet Name cell above on this sheet.\n5) Make sure the SRI Tool is open while you run your analysis in TOPS-BC, otherwise TOPS-BC will not be able to pick up the SRI Tool results.\n\nIf you want to use the SRI Cost Calculation Tool for a more refined cost calculation, please find its User Manual at: \nhttps://rosap.ntl.bts.gov/view/dot/4038/dot_4038_DS1.pdf?"]
[null,"Off Hours Delivery",null,null,null,null,null,null,null,"TOTAL Incremental Cost",null,null,null,null,null,null,null,null,{"$f":"SUM(S24:T27)","v":0},null,{"$f":"SUM(U24:V27)","v":75000},null,{"$f":"SUM(W24:X27)","v":75000}]
[null,"Active Traffic Management"]
[null,"Variable Speed Limits",null,null,null,null,null,null,"INPUT",null,"Enter Number of Infrastructure Deployments ",null,null,null,null,null,null,null,{"$f":"R30*W21","v":0}]
[null,"Part-Time Shoulder Use"]
[null,"Other Strategies",null,null,null,null,null,null,"INPUT",null,"Enter Number of Incremental Deployments",null,null,null,null,null,null,null,{"$f":"R32*W28","v":0}]
[null,"Traffic Incident Management"]
[null,"Travel Demand Management",null,null,null,null,null,null,"INPUT",null,"Enter Year of Deployment"]
[null,"HOT Lanes"]
[null,"Road Weather Management",null,null,null,null,null,null,null,null,"Average Annual Cost",null,null,null,null,null,null,null,null,null,null,null,{"$f":"S30+S32","v":0}]
[null,"Work Zone Management"]
[null,"Shared Use Mobility",null,null,null,null,null,null,null,null,"Levelized Costs (Used for Benefit Cost Ratio Calculation)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Q63*(IF($R$61>0,$R$61,$S$61))*(1+(IF($R$61>0,$R$61,$S$61)))^(IF($R$57>0,$R$57,$S$57)))/((1+(IF($R$61>0,$R$61,$S$61)))^(IF($R$57>0,$R$57,$S$57))-1)","v":0}]
[null,"Costs Summary"]
[null,"2) ESTIMATE BENEFITS"]
[null,"Parameters"]
[null,"Strategy Default Impacts"]
[null,"Benefit Template",null,null,null,null,null,null,"FHWA Tool for Operations Benefit/Cost (TOPS-BC) "]
[null,"Arterial Strategies",null,null,null,null,null,null,null,"PURPOSE:  Estimate Lifecycle Costs of TSM&O Strategies"]
[null,"Traffic Signal Control",null,null,null,null,null,null,null,null,"WORK AREA 2 - PROJECT STREAM OF COSTS AND ESTIMATE NET PRESENT VALUE"]
[null,"Freeway Strategies"]
[null,"Ramp Metering",null,null,null,null,null,null,{"$f":"K7","v":"Freight Strategy:  Compliance"}]
[null,"Traffic Incident Management"]
[null,"Traveler Information",null,null,null,null,null,null,null,null,null,2013,null,{"$f":"L49+1","v":2014},null,{"$f":"N49+1","v":2015},null,{"$f":"P49+1","v":2016},null,{"$f":"R49+1","v":2017},null,{"$f":"T49+1","v":2018},null,{"$f":"V49+1","v":2019},null,{"$f":"X49+1","v":2020},null,{"$f":"Z49+1","v":2021},null,{"$f":"AB49+1","v":2022},null,{"$f":"AD49+1","v":2023},null,{"$f":"AF49+1","v":2024},null,{"$f":"AH49+1","v":2025},null,{"$f":"AJ49+1","v":2026},null,{"$f":"AL49+1","v":2027},null,{"$f":"AN49+1","v":2028},null,{"$f":"AP49+1","v":2029},null,{"$f":"AR49+1","v":2030},null,{"$f":"AT49+1","v":2031},null,{"$f":"AV49+1","v":2032},null,{"$f":"AX49+1","v":2033},null,{"$f":"AZ49+1","v":2034},null,{"$f":"BB49+1","v":2035},null,{"$f":"BD49+1","v":2036},null,{"$f":"BF49+1","v":2037},null,{"$f":"BH49+1","v":2038},null,{"$f":"BJ49+1","v":2039},null,{"$f":"BL49+1","v":2040},null,{"$f":"BN49+1","v":2041},null,{"$f":"BP49+1","v":2042},null,{"$f":"BR49+1","v":2043},null,{"$f":"BT49+1","v":2044},null,{"$f":"BV49+1","v":2045},null,{"$f":"BX49+1","v":2046},null,{"$f":"BZ49+1","v":2047},null,{"$f":"CB49+1","v":2048},null,{"$f":"CD49+1","v":2049},null,{"$f":"CF49+1","v":2050},null,{"$f":"CH49+1","v":2051},null,{"$f":"CJ49+1","v":2052},null,{"$f":"CL49+1","v":2053},null,{"$f":"CN49+1","v":2054},null,{"$f":"CP49+1","v":2055},null,{"$f":"CR49+1","v":2056},null,{"$f":"CT49+1","v":2057},null,{"$f":"CV49+1","v":2058},null,{"$f":"CX49+1","v":2059},null,{"$f":"CZ49+1","v":2060},null,{"$f":"DB49+1","v":2061},null,{"$f":"DD49+1","v":2062},null,{"$f":"DF49+1","v":2063},null,{"$f":"DH49+1","v":2064},null,{"$f":"DJ49+1","v":2065},null,{"$f":"DL49+1","v":2066},null,{"$f":"DN49+1","v":2067},null,{"$f":"DP49+1","v":2068},null,{"$f":"DR49+1","v":2069},null,{"$f":"DT49+1","v":2070},null,{"$f":"DV49+1","v":2071},null,{"$f":"DX49+1","v":2072},null,{"$f":"DZ49+1","v":2073},null,{"$f":"EB49+1","v":2074},null,{"$f":"ED49+1","v":2075},null,{"$f":"EF49+1","v":2076},null,{"$f":"EH49+1","v":2077},null,{"$f":"EJ49+1","v":2078},null,{"$f":"EL49+1","v":2079},null,{"$f":"EN49+1","v":2080},null,{"$f":"EP49+1","v":2081},null,{"$f":"ER49+1","v":2082},null,{"$f":"ET49+1","v":2083},null,{"$f":"EV49+1","v":2084},null,{"$f":"EX49+1","v":2085},null,{"$f":"EZ49+1","v":2086},null,{"$f":"FB49+1","v":2087},null,{"$f":"FD49+1","v":2088},null,{"$f":"FF49+1","v":2089},null,{"$f":"FH49+1","v":2090},null,{"$f":"FJ49+1","v":2091},null,{"$f":"FL49+1","v":2092},null,{"$f":"FN49+1","v":2093},null,{"$f":"FP49+1","v":2094},null,{"$f":"FR49+1","v":2095},null,{"$f":"FT49+1","v":2096},null,{"$f":"FV49+1","v":2097},null,{"$f":"FX49+1","v":2098},null,{"$f":"FZ49+1","v":2099},null,{"$f":"GB49+1","v":2100},null,{"$f":"GD49+1","v":2101},null,{"$f":"GF49+1","v":2102},null,{"$f":"GH49+1","v":2103}]
[null,"En-Route Traveler Information",null,null,null,null,null,null,"Cost Item"]
[null,"Pre-Trip Traveler Information",null,null,null,null,null,null,"Infrastructure Costs ",null,null,{"$f":"L86","v":0},null,{"$f":"N86","v":0},null,{"$f":"P86","v":0},null,{"$f":"R86","v":0},null,{"$f":"T86","v":0},null,{"$f":"V86","v":0},null,{"$f":"X86","v":0},null,{"$f":"Z86","v":0},null,{"$f":"AB86","v":0},null,{"$f":"AD86","v":0},null,{"$f":"AF86","v":0},null,{"$f":"AH86","v":0},null,{"$f":"AJ86","v":0},null,{"$f":"AL86","v":0},null,{"$f":"AN86","v":0},null,{"$f":"AP86","v":0},null,{"$f":"AR86","v":0},null,{"$f":"AT86","v":0},null,{"$f":"AV86","v":0},null,{"$f":"AX86","v":0},null,{"$f":"AZ86","v":0},null,{"$f":"BB86","v":0},null,{"$f":"BD86","v":0},null,{"$f":"BF86","v":0},null,{"$f":"BH86","v":0},null,{"$f":"BJ86","v":0},null,{"$f":"BL86","v":0},null,{"$f":"BN86","v":0},null,{"$f":"BP86","v":0},null,{"$f":"BR86","v":0},null,{"$f":"BT86","v":0},null,{"$f":"BV86","v":0},null,{"$f":"BX86","v":0},null,{"$f":"BZ86","v":0},null,{"$f":"CB86","v":0},null,{"$f":"CD86","v":0},null,{"$f":"CF86","v":0},null,{"$f":"CH86","v":0},null,{"$f":"CJ86","v":0},null,{"$f":"CL86","v":0},null,{"$f":"CN86","v":0},null,{"$f":"CP86","v":0},null,{"$f":"CR86","v":0},null,{"$f":"CT86","v":0},null,{"$f":"CV86","v":0},null,{"$f":"CX86","v":0},null,{"$f":"CZ86","v":0},null,{"$f":"DB86","v":0},null,{"$f":"DD86","v":0},null,{"$f":"DF86","v":0},null,{"$f":"DH86","v":0},null,{"$f":"DJ86","v":0},null,{"$f":"DL86","v":0},null,{"$f":"DN86","v":0},null,{"$f":"DP86","v":0},null,{"$f":"DR86","v":0},null,{"$f":"DT86","v":0},null,{"$f":"DV86","v":0},null,{"$f":"DX86","v":0},null,{"$f":"DZ86","v":0},null,{"$f":"EB86","v":0},null,{"$f":"ED86","v":0},null,{"$f":"EF86","v":0},null,{"$f":"EH86","v":0},null,{"$f":"EJ86","v":0},null,{"$f":"EL86","v":0},null,{"$f":"EN86","v":0},null,{"$f":"EP86","v":0},null,{"$f":"ER86","v":0},null,{"$f":"ET86","v":0},null,{"$f":"EV86","v":0},null,{"$f":"EX86","v":0},null,{"$f":"EZ86","v":0},null,{"$f":"FB86","v":0},null,{"$f":"FD86","v":0},null,{"$f":"FF86","v":0},null,{"$f":"FH86","v":0},null,{"$f":"FJ86","v":0},null,{"$f":"FL86","v":0},null,{"$f":"FN86","v":0},null,{"$f":"FP86","v":0},null,{"$f":"FR86","v":0},null,{"$f":"FT86","v":0},null,{"$f":"FV86","v":0},null,{"$f":"FX86","v":0},null,{"$f":"FZ86","v":0},null,{"$f":"GB86","v":0},null,{"$f":"GD86","v":0},null,{"$f":"GF86","v":0},null,{"$f":"GH86","v":0},null,{"$f":"GJ86","v":0}]
[null,"Freight Strategies and Systems",null,null,null,null,null,null,"Incremental Costs",null,null,{"$f":"L93","v":0},null,{"$f":"N93","v":0},null,{"$f":"P93","v":0},null,{"$f":"R93","v":0},null,{"$f":"T93","v":0},null,{"$f":"V93","v":0},null,{"$f":"X93","v":0},null,{"$f":"Z93","v":0},null,{"$f":"AB93","v":0},null,{"$f":"AD93","v":0},null,{"$f":"AF93","v":0},null,{"$f":"AH93","v":0},null,{"$f":"AJ93","v":0},null,{"$f":"AL93","v":0},null,{"$f":"AN93","v":0},null,{"$f":"AP93","v":0},null,{"$f":"AR93","v":0},null,{"$f":"AT93","v":0},null,{"$f":"AV93","v":0},null,{"$f":"AX93","v":0},null,{"$f":"AZ93","v":0},null,{"$f":"BB93","v":0},null,{"$f":"BD93","v":0},null,{"$f":"BF93","v":0},null,{"$f":"BH93","v":0},null,{"$f":"BJ93","v":0},null,{"$f":"BL93","v":0},null,{"$f":"BN93","v":0},null,{"$f":"BP93","v":0},null,{"$f":"BR93","v":0},null,{"$f":"BT93","v":0},null,{"$f":"BV93","v":0},null,{"$f":"BX93","v":0},null,{"$f":"BZ93","v":0},null,{"$f":"CB93","v":0},null,{"$f":"CD93","v":0},null,{"$f":"CF93","v":0},null,{"$f":"CH93","v":0},null,{"$f":"CJ93","v":0},null,{"$f":"CL93","v":0},null,{"$f":"CN93","v":0},null,{"$f":"CP93","v":0},null,{"$f":"CR93","v":0},null,{"$f":"CT93","v":0},null,{"$f":"CV93","v":0},null,{"$f":"CX93","v":0},null,{"$f":"CZ93","v":0},null,{"$f":"DB93","v":0},null,{"$f":"DD93","v":0},null,{"$f":"DF93","v":0},null,{"$f":"DH93","v":0},null,{"$f":"DJ93","v":0},null,{"$f":"DL93","v":0},null,{"$f":"DN93","v":0},null,{"$f":"DP93","v":0},null,{"$f":"DR93","v":0},null,{"$f":"DT93","v":0},null,{"$f":"DV93","v":0},null,{"$f":"DX93","v":0},null,{"$f":"DZ93","v":0},null,{"$f":"EB93","v":0},null,{"$f":"ED93","v":0},null,{"$f":"EF93","v":0},null,{"$f":"EH93","v":0},null,{"$f":"EJ93","v":0},null,{"$f":"EL93","v":0},null,{"$f":"EN93","v":0},null,{"$f":"EP93","v":0},null,{"$f":"ER93","v":0},null,{"$f":"ET93","v":0},null,{"$f":"EV93","v":0},null,{"$f":"EX93","v":0},null,{"$f":"EZ93","v":0},null,{"$f":"FB93","v":0},null,{"$f":"FD93","v":0},null,{"$f":"FF93","v":0},null,{"$f":"FH93","v":0},null,{"$f":"FJ93","v":0},null,{"$f":"FL93","v":0},null,{"$f":"FN93","v":0},null,{"$f":"FP93","v":0},null,{"$f":"FR93","v":0},null,{"$f":"FT93","v":0},null,{"$f":"FV93","v":0},null,{"$f":"FX93","v":0},null,{"$f":"FZ93","v":0},null,{"$f":"GB93","v":0},null,{"$f":"GD93","v":0},null,{"$f":"GF93","v":0},null,{"$f":"GH93","v":0},null,{"$f":"GJ93","v":0}]
[null,"Truck Only Lanes",null,null,null,null,null,null,"Total Annual Cost",null,null,{"$f":"SUM(L51:M52)","v":0},null,{"$f":"SUM(N51:O52)","v":0},null,{"$f":"SUM(P51:Q52)","v":0},null,{"$f":"SUM(R51:S52)","v":0},null,{"$f":"SUM(T51:U52)","v":0},null,{"$f":"SUM(V51:W52)","v":0},null,{"$f":"SUM(X51:Y52)","v":0},null,{"$f":"SUM(Z51:AA52)","v":0},null,{"$f":"SUM(AB51:AC52)","v":0},null,{"$f":"SUM(AD51:AE52)","v":0},null,{"$f":"SUM(AF51:AG52)","v":0},null,{"$f":"SUM(AH51:AI52)","v":0},null,{"$f":"SUM(AJ51:AK52)","v":0},null,{"$f":"SUM(AL51:AM52)","v":0},null,{"$f":"SUM(AN51:AO52)","v":0},null,{"$f":"SUM(AP51:AQ52)","v":0},null,{"$f":"SUM(AR51:AS52)","v":0},null,{"$f":"SUM(AT51:AU52)","v":0},null,{"$f":"SUM(AV51:AW52)","v":0},null,{"$f":"SUM(AX51:AY52)","v":0},null,{"$f":"SUM(AZ51:BA52)","v":0},null,{"$f":"SUM(BB51:BC52)","v":0},null,{"$f":"SUM(BD51:BE52)","v":0},null,{"$f":"SUM(BF51:BG52)","v":0},null,{"$f":"SUM(BH51:BI52)","v":0},null,{"$f":"SUM(BJ51:BK52)","v":0},null,{"$f":"SUM(BL51:BM52)","v":0},null,{"$f":"SUM(BN51:BO52)","v":0},null,{"$f":"SUM(BP51:BQ52)","v":0},null,{"$f":"SUM(BR51:BS52)","v":0},null,{"$f":"SUM(BT51:BU52)","v":0},null,{"$f":"SUM(BV51:BW52)","v":0},null,{"$f":"SUM(BX51:BY52)","v":0},null,{"$f":"SUM(BZ51:CA52)","v":0},null,{"$f":"SUM(CB51:CC52)","v":0},null,{"$f":"SUM(CD51:CE52)","v":0},null,{"$f":"SUM(CF51:CG52)","v":0},null,{"$f":"SUM(CH51:CI52)","v":0},null,{"$f":"SUM(CJ51:CK52)","v":0},null,{"$f":"SUM(CL51:CM52)","v":0},null,{"$f":"SUM(CN51:CO52)","v":0},null,{"$f":"SUM(CP51:CQ52)","v":0},null,{"$f":"SUM(CR51:CS52)","v":0},null,{"$f":"SUM(CT51:CU52)","v":0},null,{"$f":"SUM(CV51:CW52)","v":0},null,{"$f":"SUM(CX51:CY52)","v":0},null,{"$f":"SUM(CZ51:DA52)","v":0},null,{"$f":"SUM(DB51:DC52)","v":0},null,{"$f":"SUM(DD51:DE52)","v":0},null,{"$f":"SUM(DF51:DG52)","v":0},null,{"$f":"SUM(DH51:DI52)","v":0},null,{"$f":"SUM(DJ51:DK52)","v":0},null,{"$f":"SUM(DL51:DM52)","v":0},null,{"$f":"SUM(DN51:DO52)","v":0},null,{"$f":"SUM(DP51:DQ52)","v":0},null,{"$f":"SUM(DR51:DS52)","v":0},null,{"$f":"SUM(DT51:DU52)","v":0},null,{"$f":"SUM(DV51:DW52)","v":0},null,{"$f":"SUM(DX51:DY52)","v":0},null,{"$f":"SUM(DZ51:EA52)","v":0},null,{"$f":"SUM(EB51:EC52)","v":0},null,{"$f":"SUM(ED51:EE52)","v":0},null,{"$f":"SUM(EF51:EG52)","v":0},null,{"$f":"SUM(EH51:EI52)","v":0},null,{"$f":"SUM(EJ51:EK52)","v":0},null,{"$f":"SUM(EL51:EM52)","v":0},null,{"$f":"SUM(EN51:EO52)","v":0},null,{"$f":"SUM(EP51:EQ52)","v":0},null,{"$f":"SUM(ER51:ES52)","v":0},null,{"$f":"SUM(ET51:EU52)","v":0},null,{"$f":"SUM(EV51:EW52)","v":0},null,{"$f":"SUM(EX51:EY52)","v":0},null,{"$f":"SUM(EZ51:FA52)","v":0},null,{"$f":"SUM(FB51:FC52)","v":0},null,{"$f":"SUM(FD51:FE52)","v":0},null,{"$f":"SUM(FF51:FG52)","v":0},null,{"$f":"SUM(FH51:FI52)","v":0},null,{"$f":"SUM(FJ51:FK52)","v":0},null,{"$f":"SUM(FL51:FM52)","v":0},null,{"$f":"SUM(FN51:FO52)","v":0},null,{"$f":"SUM(FP51:FQ52)","v":0},null,{"$f":"SUM(FR51:FS52)","v":0},null,{"$f":"SUM(FT51:FU52)","v":0},null,{"$f":"SUM(FV51:FW52)","v":0},null,{"$f":"SUM(FX51:FY52)","v":0},null,{"$f":"SUM(FZ51:GA52)","v":0},null,{"$f":"SUM(GB51:GC52)","v":0},null,{"$f":"SUM(GD51:GE52)","v":0},null,{"$f":"SUM(GF51:GG52)","v":0},null,{"$f":"SUM(GH51:GI52)","v":0},null,{"$f":"SUM(GJ51:GK52)","v":0}]
[null,"Compliance",null,null,null,null,null,null,"Cumulative Cost",null,null,{"$f":"L53","v":0},null,{"$f":"L54+N53","v":0},null,{"$f":"N54+P53","v":0},null,{"$f":"P54+R53","v":0},null,{"$f":"R54+T53","v":0},null,{"$f":"T54+V53","v":0},null,{"$f":"V54+X53","v":0},null,{"$f":"X54+Z53","v":0},null,{"$f":"Z54+AB53","v":0},null,{"$f":"AB54+AD53","v":0},null,{"$f":"AD54+AF53","v":0},null,{"$f":"AF54+AH53","v":0},null,{"$f":"AH54+AJ53","v":0},null,{"$f":"AJ54+AL53","v":0},null,{"$f":"AL54+AN53","v":0},null,{"$f":"AN54+AP53","v":0},null,{"$f":"AP54+AR53","v":0},null,{"$f":"AR54+AT53","v":0},null,{"$f":"AT54+AV53","v":0},null,{"$f":"AV54+AX53","v":0},null,{"$f":"AX54+AZ53","v":0},null,{"$f":"AZ54+BB53","v":0},null,{"$f":"BB54+BD53","v":0},null,{"$f":"BD54+BF53","v":0},null,{"$f":"BF54+BH53","v":0},null,{"$f":"BH54+BJ53","v":0},null,{"$f":"BJ54+BL53","v":0},null,{"$f":"BL54+BN53","v":0},null,{"$f":"BN54+BP53","v":0},null,{"$f":"BP54+BR53","v":0},null,{"$f":"BR54+BT53","v":0},null,{"$f":"BT54+BV53","v":0},null,{"$f":"BV54+BX53","v":0},null,{"$f":"BX54+BZ53","v":0},null,{"$f":"BZ54+CB53","v":0},null,{"$f":"CB54+CD53","v":0},null,{"$f":"CD54+CF53","v":0},null,{"$f":"CF54+CH53","v":0},null,{"$f":"CH54+CJ53","v":0},null,{"$f":"CJ54+CL53","v":0},null,{"$f":"CL54+CN53","v":0},null,{"$f":"CN54+CP53","v":0},null,{"$f":"CP54+CR53","v":0},null,{"$f":"CR54+CT53","v":0},null,{"$f":"CT54+CV53","v":0},null,{"$f":"CV54+CX53","v":0},null,{"$f":"CX54+CZ53","v":0},null,{"$f":"CZ54+DB53","v":0},null,{"$f":"DB54+DD53","v":0},null,{"$f":"DD54+DF53","v":0},null,{"$f":"DF54+DH53","v":0},null,{"$f":"DH54+DJ53","v":0},null,{"$f":"DJ54+DL53","v":0},null,{"$f":"DL54+DN53","v":0},null,{"$f":"DN54+DP53","v":0},null,{"$f":"DP54+DR53","v":0},null,{"$f":"DR54+DT53","v":0},null,{"$f":"DT54+DV53","v":0},null,{"$f":"DV54+DX53","v":0},null,{"$f":"DX54+DZ53","v":0},null,{"$f":"DZ54+EB53","v":0},null,{"$f":"EB54+ED53","v":0},null,{"$f":"ED54+EF53","v":0},null,{"$f":"EF54+EH53","v":0},null,{"$f":"EH54+EJ53","v":0},null,{"$f":"EJ54+EL53","v":0},null,{"$f":"EL54+EN53","v":0},null,{"$f":"EN54+EP53","v":0},null,{"$f":"EP54+ER53","v":0},null,{"$f":"ER54+ET53","v":0},null,{"$f":"ET54+EV53","v":0},null,{"$f":"EV54+EX53","v":0},null,{"$f":"EX54+EZ53","v":0},null,{"$f":"EZ54+FB53","v":0},null,{"$f":"FB54+FD53","v":0},null,{"$f":"FD54+FF53","v":0},null,{"$f":"FF54+FH53","v":0},null,{"$f":"FH54+FJ53","v":0},null,{"$f":"FJ54+FL53","v":0},null,{"$f":"FL54+FN53","v":0},null,{"$f":"FN54+FP53","v":0},null,{"$f":"FP54+FR53","v":0},null,{"$f":"FR54+FT53","v":0},null,{"$f":"FT54+FV53","v":0},null,{"$f":"FV54+FX53","v":0},null,{"$f":"FX54+FZ53","v":0},null,{"$f":"FZ54+GB53","v":0},null,{"$f":"GB54+GD53","v":0},null,{"$f":"GD54+GF53","v":0},null,{"$f":"GF54+GH53","v":0},null,{"$f":"GH54+GJ53","v":0}]
[null,"Truck Parking and Reservation Systems"]
[null,"Climbing Lanes"]
[null,"Off Hours Delivery",null,null,null,null,null,null,"INPUT",null,"Enter Number of Years in the Analysis Time Horizon ",null,null,null,null,null,null,null,20,"Source:   TIGER Grant Application Recommendations"]
[null,"Active Traffic Management"]
[null,"Variable Speed Limits",null,null,null,null,null,null,"INPUT",null,"Enter the Beginning Year of the Analysis",null,null,null,null,null,null,null,2019]
[null,"Part-Time Shoulder Use"]
[null,"Other Strategies",null,null,null,null,null,null,"INPUT ",null,"Enter Discount Rate",null,null,null,null,null,null,null,{"$f":"Parameters!$P$27","v":7.0000000000000007E-2},"Source:  Office of Management and Budget"]
[null,"HOT Lanes"]
[null,"Travel Demand Management",null,null,null,null,null,null,null,null,"NET PRESENT VALUE OF COSTS",null,null,null,null,null,{"$f":"(NPV(IF($R$61>0,$R$61,$S$61),INDIRECT(ADDRESS(ROW(R53),((IF($R$59>0,$R$59,$S$59))-2010)*2+(COLUMN($L$53)))):INDIRECT(ADDRESS(ROW($L$53),((IF($R$59>0,$R$59,$S$59)+((IF($R$57>0,$R$57,$S$57))*2)-1)-IF($R$59>0,$R$59,$S$59)+COLUMN(INDIRECT(ADDRESS(ROW($L$53),((IF($R$59>0,$R$59,$S$59)-2010)*2))))+COLUMN($L$53))))))+(VALUE(INDIRECT(ADDRESS(ROW(R53),((IF($R$59>0,$R$59,$S$59))-2010)*2+(COLUMN($J$53))))))","v":0}]
[null,"Road Weather Management",null,null,null,null,null,null,null,null,null,{"$f":"IF(R59>0,R59,S59)","v":2019},"TO ",{"$f":"IF(R57>0, R57+L64,S57+L64)","v":2039}]
[null,"Work Zone Management"]
[null,"Shared Use Mobility"]
[null,"3) MY DEPLOYMENTS"]
[null,"4) RESULTS TEMPLATE"]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,"WORKING CALCULATIONS SHEET -- DO NOT MODIFY VALUES IN THIS SECTION"]
[]
[null,null,null,null,null,null,null,null,null,"Cost Item",null,2013,null,{"$f":"L76+1","v":2014},null,{"$f":"N76+1","v":2015},null,{"$f":"P76+1","v":2016},null,{"$f":"R76+1","v":2017},null,{"$f":"T76+1","v":2018},null,{"$f":"V76+1","v":2019},null,{"$f":"X76+1","v":2020},null,{"$f":"Z76+1","v":2021},null,{"$f":"AB76+1","v":2022},null,{"$f":"AD76+1","v":2023},null,{"$f":"AF76+1","v":2024},null,{"$f":"AH76+1","v":2025},null,{"$f":"AJ76+1","v":2026},null,{"$f":"AL76+1","v":2027},null,{"$f":"AN76+1","v":2028},null,{"$f":"AP76+1","v":2029},null,{"$f":"AR76+1","v":2030},null,{"$f":"AT76+1","v":2031},null,{"$f":"AV76+1","v":2032},null,{"$f":"AX76+1","v":2033},null,{"$f":"AZ76+1","v":2034},null,{"$f":"BB76+1","v":2035},null,{"$f":"BD76+1","v":2036},null,{"$f":"BF76+1","v":2037},null,{"$f":"BH76+1","v":2038},null,{"$f":"BJ76+1","v":2039},null,{"$f":"BL76+1","v":2040},null,{"$f":"BN76+1","v":2041},null,{"$f":"BP76+1","v":2042},null,{"$f":"BR76+1","v":2043},null,{"$f":"BT76+1","v":2044},null,{"$f":"BV76+1","v":2045},null,{"$f":"BX76+1","v":2046},null,{"$f":"BZ76+1","v":2047},null,{"$f":"CB76+1","v":2048},null,{"$f":"CD76+1","v":2049},null,{"$f":"CF76+1","v":2050},null,{"$f":"CH76+1","v":2051},null,{"$f":"CJ76+1","v":2052},null,{"$f":"CL76+1","v":2053},null,{"$f":"CN76+1","v":2054},null,{"$f":"CP76+1","v":2055},null,{"$f":"CR76+1","v":2056},null,{"$f":"CT76+1","v":2057},null,{"$f":"CV76+1","v":2058},null,{"$f":"CX76+1","v":2059},null,{"$f":"CZ76+1","v":2060},null,{"$f":"DB76+1","v":2061},null,{"$f":"DD76+1","v":2062},null,{"$f":"DF76+1","v":2063},null,{"$f":"DH76+1","v":2064},null,{"$f":"DJ76+1","v":2065},null,{"$f":"DL76+1","v":2066},null,{"$f":"DN76+1","v":2067},null,{"$f":"DP76+1","v":2068},null,{"$f":"DR76+1","v":2069},null,{"$f":"DT76+1","v":2070},null,{"$f":"DV76+1","v":2071},null,{"$f":"DX76+1","v":2072},null,{"$f":"DZ76+1","v":2073},null,{"$f":"EB76+1","v":2074},null,{"$f":"ED76+1","v":2075},null,{"$f":"EF76+1","v":2076},null,{"$f":"EH76+1","v":2077},null,{"$f":"EJ76+1","v":2078},null,{"$f":"EL76+1","v":2079},null,{"$f":"EN76+1","v":2080},null,{"$f":"EP76+1","v":2081},null,{"$f":"ER76+1","v":2082},null,{"$f":"ET76+1","v":2083},null,{"$f":"EV76+1","v":2084},null,{"$f":"EX76+1","v":2085},null,{"$f":"EZ76+1","v":2086},null,{"$f":"FB76+1","v":2087},null,{"$f":"FD76+1","v":2088},null,{"$f":"FF76+1","v":2089},null,{"$f":"FH76+1","v":2090},null,{"$f":"FJ76+1","v":2091},null,{"$f":"FL76+1","v":2092},null,{"$f":"FN76+1","v":2093},null,{"$f":"FP76+1","v":2094},null,{"$f":"FR76+1","v":2095},null,{"$f":"FT76+1","v":2096},null,{"$f":"FV76+1","v":2097},null,{"$f":"FX76+1","v":2098},null,{"$f":"FZ76+1","v":2099},null,{"$f":"GB76+1","v":2100},null,{"$f":"GD76+1","v":2101},null,{"$f":"GF76+1","v":2102},null,{"$f":"GH76+1","v":2103}]
[]
[null,null,null,null,null,null,null,null,{"$f":"costsInfrastructureStart","v":"Basic Infrastructure Equipment and Costs"}]
[null,null,null,null,null,null,null,null,null,{"$f":"J14","v":"Weight in Motion (WIM) Electronic System"},null,{"$f":"IF(L$76<$R$34,0,IF($R14>0,IF(0=MOD(L$76-$R$34,$R14),$S14+$U14,$U14),IF(L$76>($R$34-1),$U14,0))*$R$30)","v":0},null,{"$f":"IF(N$76<$R$34,0,IF($R14>0,IF(0=MOD(N$76-$R$34,$R14),$S14+$U14,$U14),IF(N$76>($R$34-1),$U14,0))*$R$30)","v":0},null,{"$f":"IF(P$76<$R$34,0,IF($R14>0,IF(0=MOD(P$76-$R$34,$R14),$S14+$U14,$U14),IF(P$76>($R$34-1),$U14,0))*$R$30)","v":0},null,{"$f":"IF(R$76<$R$34,0,IF($R14>0,IF(0=MOD(R$76-$R$34,$R14),$S14+$U14,$U14),IF(R$76>($R$34-1),$U14,0))*$R$30)","v":0},null,{"$f":"IF(T$76<$R$34,0,IF($R14>0,IF(0=MOD(T$76-$R$34,$R14),$S14+$U14,$U14),IF(T$76>($R$34-1),$U14,0))*$R$30)","v":0},null,{"$f":"IF(V$76<$R$34,0,IF($R14>0,IF(0=MOD(V$76-$R$34,$R14),$S14+$U14,$U14),IF(V$76>($R$34-1),$U14,0))*$R$30)","v":0},null,{"$f":"IF(X$76<$R$34,0,IF($R14>0,IF(0=MOD(X$76-$R$34,$R14),$S14+$U14,$U14),IF(X$76>($R$34-1),$U14,0))*$R$30)","v":0},null,{"$f":"IF(Z$76<$R$34,0,IF($R14>0,IF(0=MOD(Z$76-$R$34,$R14),$S14+$U14,$U14),IF(Z$76>($R$34-1),$U14,0))*$R$30)","v":0},null,{"$f":"IF(AB$76<$R$34,0,IF($R14>0,IF(0=MOD(AB$76-$R$34,$R14),$S14+$U14,$U14),IF(AB$76>($R$34-1),$U14,0))*$R$30)","v":0},null,{"$f":"IF(AD$76<$R$34,0,IF($R14>0,IF(0=MOD(AD$76-$R$34,$R14),$S14+$U14,$U14),IF(AD$76>($R$34-1),$U14,0))*$R$30)","v":0},null,{"$f":"IF(AF$76<$R$34,0,IF($R14>0,IF(0=MOD(AF$76-$R$34,$R14),$S14+$U14,$U14),IF(AF$76>($R$34-1),$U14,0))*$R$30)","v":0},null,{"$f":"IF(AH$76<$R$34,0,IF($R14>0,IF(0=MOD(AH$76-$R$34,$R14),$S14+$U14,$U14),IF(AH$76>($R$34-1),$U14,0))*$R$30)","v":0},null,{"$f":"IF(AJ$76<$R$34,0,IF($R14>0,IF(0=MOD(AJ$76-$R$34,$R14),$S14+$U14,$U14),IF(AJ$76>($R$34-1),$U14,0))*$R$30)","v":0},null,{"$f":"IF(AL$76<$R$34,0,IF($R14>0,IF(0=MOD(AL$76-$R$34,$R14),$S14+$U14,$U14),IF(AL$76>($R$34-1),$U14,0))*$R$30)","v":0},null,{"$f":"IF(AN$76<$R$34,0,IF($R14>0,IF(0=MOD(AN$76-$R$34,$R14),$S14+$U14,$U14),IF(AN$76>($R$34-1),$U14,0))*$R$30)","v":0},null,{"$f":"IF(AP$76<$R$34,0,IF($R14>0,IF(0=MOD(AP$76-$R$34,$R14),$S14+$U14,$U14),IF(AP$76>($R$34-1),$U14,0))*$R$30)","v":0},null,{"$f":"IF(AR$76<$R$34,0,IF($R14>0,IF(0=MOD(AR$76-$R$34,$R14),$S14+$U14,$U14),IF(AR$76>($R$34-1),$U14,0))*$R$30)","v":0},null,{"$f":"IF(AT$76<$R$34,0,IF($R14>0,IF(0=MOD(AT$76-$R$34,$R14),$S14+$U14,$U14),IF(AT$76>($R$34-1),$U14,0))*$R$30)","v":0},null,{"$f":"IF(AV$76<$R$34,0,IF($R14>0,IF(0=MOD(AV$76-$R$34,$R14),$S14+$U14,$U14),IF(AV$76>($R$34-1),$U14,0))*$R$30)","v":0},null,{"$f":"IF(AX$76<$R$34,0,IF($R14>0,IF(0=MOD(AX$76-$R$34,$R14),$S14+$U14,$U14),IF(AX$76>($R$34-1),$U14,0))*$R$30)","v":0},null,{"$f":"IF(AZ$76<$R$34,0,IF($R14>0,IF(0=MOD(AZ$76-$R$34,$R14),$S14+$U14,$U14),IF(AZ$76>($R$34-1),$U14,0))*$R$30)","v":0},null,{"$f":"IF(BB$76<$R$34,0,IF($R14>0,IF(0=MOD(BB$76-$R$34,$R14),$S14+$U14,$U14),IF(BB$76>($R$34-1),$U14,0))*$R$30)","v":0},null,{"$f":"IF(BD$76<$R$34,0,IF($R14>0,IF(0=MOD(BD$76-$R$34,$R14),$S14+$U14,$U14),IF(BD$76>($R$34-1),$U14,0))*$R$30)","v":0},null,{"$f":"IF(BF$76<$R$34,0,IF($R14>0,IF(0=MOD(BF$76-$R$34,$R14),$S14+$U14,$U14),IF(BF$76>($R$34-1),$U14,0))*$R$30)","v":0},null,{"$f":"IF(BH$76<$R$34,0,IF($R14>0,IF(0=MOD(BH$76-$R$34,$R14),$S14+$U14,$U14),IF(BH$76>($R$34-1),$U14,0))*$R$30)","v":0},null,{"$f":"IF(BJ$76<$R$34,0,IF($R14>0,IF(0=MOD(BJ$76-$R$34,$R14),$S14+$U14,$U14),IF(BJ$76>($R$34-1),$U14,0))*$R$30)","v":0},null,{"$f":"IF(BL$76<$R$34,0,IF($R14>0,IF(0=MOD(BL$76-$R$34,$R14),$S14+$U14,$U14),IF(BL$76>($R$34-1),$U14,0))*$R$30)","v":0},null,{"$f":"IF(BN$76<$R$34,0,IF($R14>0,IF(0=MOD(BN$76-$R$34,$R14),$S14+$U14,$U14),IF(BN$76>($R$34-1),$U14,0))*$R$30)","v":0},null,{"$f":"IF(BP$76<$R$34,0,IF($R14>0,IF(0=MOD(BP$76-$R$34,$R14),$S14+$U14,$U14),IF(BP$76>($R$34-1),$U14,0))*$R$30)","v":0},null,{"$f":"IF(BR$76<$R$34,0,IF($R14>0,IF(0=MOD(BR$76-$R$34,$R14),$S14+$U14,$U14),IF(BR$76>($R$34-1),$U14,0))*$R$30)","v":0},null,{"$f":"IF(BT$76<$R$34,0,IF($R14>0,IF(0=MOD(BT$76-$R$34,$R14),$S14+$U14,$U14),IF(BT$76>($R$34-1),$U14,0))*$R$30)","v":0},null,{"$f":"IF(BV$76<$R$34,0,IF($R14>0,IF(0=MOD(BV$76-$R$34,$R14),$S14+$U14,$U14),IF(BV$76>($R$34-1),$U14,0))*$R$30)","v":0},null,{"$f":"IF(BX$76<$R$34,0,IF($R14>0,IF(0=MOD(BX$76-$R$34,$R14),$S14+$U14,$U14),IF(BX$76>($R$34-1),$U14,0))*$R$30)","v":0},null,{"$f":"IF(BZ$76<$R$34,0,IF($R14>0,IF(0=MOD(BZ$76-$R$34,$R14),$S14+$U14,$U14),IF(BZ$76>($R$34-1),$U14,0))*$R$30)","v":0},null,{"$f":"IF(CB$76<$R$34,0,IF($R14>0,IF(0=MOD(CB$76-$R$34,$R14),$S14+$U14,$U14),IF(CB$76>($R$34-1),$U14,0))*$R$30)","v":0},null,{"$f":"IF(CD$76<$R$34,0,IF($R14>0,IF(0=MOD(CD$76-$R$34,$R14),$S14+$U14,$U14),IF(CD$76>($R$34-1),$U14,0))*$R$30)","v":0},null,{"$f":"IF(CF$76<$R$34,0,IF($R14>0,IF(0=MOD(CF$76-$R$34,$R14),$S14+$U14,$U14),IF(CF$76>($R$34-1),$U14,0))*$R$30)","v":0},null,{"$f":"IF(CH$76<$R$34,0,IF($R14>0,IF(0=MOD(CH$76-$R$34,$R14),$S14+$U14,$U14),IF(CH$76>($R$34-1),$U14,0))*$R$30)","v":0},null,{"$f":"IF(CJ$76<$R$34,0,IF($R14>0,IF(0=MOD(CJ$76-$R$34,$R14),$S14+$U14,$U14),IF(CJ$76>($R$34-1),$U14,0))*$R$30)","v":0},null,{"$f":"IF(CL$76<$R$34,0,IF($R14>0,IF(0=MOD(CL$76-$R$34,$R14),$S14+$U14,$U14),IF(CL$76>($R$34-1),$U14,0))*$R$30)","v":0},null,{"$f":"IF(CN$76<$R$34,0,IF($R14>0,IF(0=MOD(CN$76-$R$34,$R14),$S14+$U14,$U14),IF(CN$76>($R$34-1),$U14,0))*$R$30)","v":0},null,{"$f":"IF(CP$76<$R$34,0,IF($R14>0,IF(0=MOD(CP$76-$R$34,$R14),$S14+$U14,$U14),IF(CP$76>($R$34-1),$U14,0))*$R$30)","v":0},null,{"$f":"IF(CR$76<$R$34,0,IF($R14>0,IF(0=MOD(CR$76-$R$34,$R14),$S14+$U14,$U14),IF(CR$76>($R$34-1),$U14,0))*$R$30)","v":0},null,{"$f":"IF(CT$76<$R$34,0,IF($R14>0,IF(0=MOD(CT$76-$R$34,$R14),$S14+$U14,$U14),IF(CT$76>($R$34-1),$U14,0))*$R$30)","v":0},null,{"$f":"IF(CV$76<$R$34,0,IF($R14>0,IF(0=MOD(CV$76-$R$34,$R14),$S14+$U14,$U14),IF(CV$76>($R$34-1),$U14,0))*$R$30)","v":0},null,{"$f":"IF(CX$76<$R$34,0,IF($R14>0,IF(0=MOD(CX$76-$R$34,$R14),$S14+$U14,$U14),IF(CX$76>($R$34-1),$U14,0))*$R$30)","v":0},null,{"$f":"IF(CZ$76<$R$34,0,IF($R14>0,IF(0=MOD(CZ$76-$R$34,$R14),$S14+$U14,$U14),IF(CZ$76>($R$34-1),$U14,0))*$R$30)","v":0},null,{"$f":"IF(DB$76<$R$34,0,IF($R14>0,IF(0=MOD(DB$76-$R$34,$R14),$S14+$U14,$U14),IF(DB$76>($R$34-1),$U14,0))*$R$30)","v":0},null,{"$f":"IF(DD$76<$R$34,0,IF($R14>0,IF(0=MOD(DD$76-$R$34,$R14),$S14+$U14,$U14),IF(DD$76>($R$34-1),$U14,0))*$R$30)","v":0},null,{"$f":"IF(DF$76<$R$34,0,IF($R14>0,IF(0=MOD(DF$76-$R$34,$R14),$S14+$U14,$U14),IF(DF$76>($R$34-1),$U14,0))*$R$30)","v":0},null,{"$f":"IF(DH$76<$R$34,0,IF($R14>0,IF(0=MOD(DH$76-$R$34,$R14),$S14+$U14,$U14),IF(DH$76>($R$34-1),$U14,0))*$R$30)","v":0},null,{"$f":"IF(DJ$76<$R$34,0,IF($R14>0,IF(0=MOD(DJ$76-$R$34,$R14),$S14+$U14,$U14),IF(DJ$76>($R$34-1),$U14,0))*$R$30)","v":0},null,{"$f":"IF(DL$76<$R$34,0,IF($R14>0,IF(0=MOD(DL$76-$R$34,$R14),$S14+$U14,$U14),IF(DL$76>($R$34-1),$U14,0))*$R$30)","v":0},null,{"$f":"IF(DN$76<$R$34,0,IF($R14>0,IF(0=MOD(DN$76-$R$34,$R14),$S14+$U14,$U14),IF(DN$76>($R$34-1),$U14,0))*$R$30)","v":0},null,{"$f":"IF(DP$76<$R$34,0,IF($R14>0,IF(0=MOD(DP$76-$R$34,$R14),$S14+$U14,$U14),IF(DP$76>($R$34-1),$U14,0))*$R$30)","v":0},null,{"$f":"IF(DR$76<$R$34,0,IF($R14>0,IF(0=MOD(DR$76-$R$34,$R14),$S14+$U14,$U14),IF(DR$76>($R$34-1),$U14,0))*$R$30)","v":0},null,{"$f":"IF(DT$76<$R$34,0,IF($R14>0,IF(0=MOD(DT$76-$R$34,$R14),$S14+$U14,$U14),IF(DT$76>($R$34-1),$U14,0))*$R$30)","v":0},null,{"$f":"IF(DV$76<$R$34,0,IF($R14>0,IF(0=MOD(DV$76-$R$34,$R14),$S14+$U14,$U14),IF(DV$76>($R$34-1),$U14,0))*$R$30)","v":0},null,{"$f":"IF(DX$76<$R$34,0,IF($R14>0,IF(0=MOD(DX$76-$R$34,$R14),$S14+$U14,$U14),IF(DX$76>($R$34-1),$U14,0))*$R$30)","v":0},null,{"$f":"IF(DZ$76<$R$34,0,IF($R14>0,IF(0=MOD(DZ$76-$R$34,$R14),$S14+$U14,$U14),IF(DZ$76>($R$34-1),$U14,0))*$R$30)","v":0},null,{"$f":"IF(EB$76<$R$34,0,IF($R14>0,IF(0=MOD(EB$76-$R$34,$R14),$S14+$U14,$U14),IF(EB$76>($R$34-1),$U14,0))*$R$30)","v":0},null,{"$f":"IF(ED$76<$R$34,0,IF($R14>0,IF(0=MOD(ED$76-$R$34,$R14),$S14+$U14,$U14),IF(ED$76>($R$34-1),$U14,0))*$R$30)","v":0},null,{"$f":"IF(EF$76<$R$34,0,IF($R14>0,IF(0=MOD(EF$76-$R$34,$R14),$S14+$U14,$U14),IF(EF$76>($R$34-1),$U14,0))*$R$30)","v":0},null,{"$f":"IF(EH$76<$R$34,0,IF($R14>0,IF(0=MOD(EH$76-$R$34,$R14),$S14+$U14,$U14),IF(EH$76>($R$34-1),$U14,0))*$R$30)","v":0},null,{"$f":"IF(EJ$76<$R$34,0,IF($R14>0,IF(0=MOD(EJ$76-$R$34,$R14),$S14+$U14,$U14),IF(EJ$76>($R$34-1),$U14,0))*$R$30)","v":0},null,{"$f":"IF(EL$76<$R$34,0,IF($R14>0,IF(0=MOD(EL$76-$R$34,$R14),$S14+$U14,$U14),IF(EL$76>($R$34-1),$U14,0))*$R$30)","v":0},null,{"$f":"IF(EN$76<$R$34,0,IF($R14>0,IF(0=MOD(EN$76-$R$34,$R14),$S14+$U14,$U14),IF(EN$76>($R$34-1),$U14,0))*$R$30)","v":0},null,{"$f":"IF(EP$76<$R$34,0,IF($R14>0,IF(0=MOD(EP$76-$R$34,$R14),$S14+$U14,$U14),IF(EP$76>($R$34-1),$U14,0))*$R$30)","v":0},null,{"$f":"IF(ER$76<$R$34,0,IF($R14>0,IF(0=MOD(ER$76-$R$34,$R14),$S14+$U14,$U14),IF(ER$76>($R$34-1),$U14,0))*$R$30)","v":0},null,{"$f":"IF(ET$76<$R$34,0,IF($R14>0,IF(0=MOD(ET$76-$R$34,$R14),$S14+$U14,$U14),IF(ET$76>($R$34-1),$U14,0))*$R$30)","v":0},null,{"$f":"IF(EV$76<$R$34,0,IF($R14>0,IF(0=MOD(EV$76-$R$34,$R14),$S14+$U14,$U14),IF(EV$76>($R$34-1),$U14,0))*$R$30)","v":0},null,{"$f":"IF(EX$76<$R$34,0,IF($R14>0,IF(0=MOD(EX$76-$R$34,$R14),$S14+$U14,$U14),IF(EX$76>($R$34-1),$U14,0))*$R$30)","v":0},null,{"$f":"IF(EZ$76<$R$34,0,IF($R14>0,IF(0=MOD(EZ$76-$R$34,$R14),$S14+$U14,$U14),IF(EZ$76>($R$34-1),$U14,0))*$R$30)","v":0},null,{"$f":"IF(FB$76<$R$34,0,IF($R14>0,IF(0=MOD(FB$76-$R$34,$R14),$S14+$U14,$U14),IF(FB$76>($R$34-1),$U14,0))*$R$30)","v":0},null,{"$f":"IF(FD$76<$R$34,0,IF($R14>0,IF(0=MOD(FD$76-$R$34,$R14),$S14+$U14,$U14),IF(FD$76>($R$34-1),$U14,0))*$R$30)","v":0},null,{"$f":"IF(FF$76<$R$34,0,IF($R14>0,IF(0=MOD(FF$76-$R$34,$R14),$S14+$U14,$U14),IF(FF$76>($R$34-1),$U14,0))*$R$30)","v":0},null,{"$f":"IF(FH$76<$R$34,0,IF($R14>0,IF(0=MOD(FH$76-$R$34,$R14),$S14+$U14,$U14),IF(FH$76>($R$34-1),$U14,0))*$R$30)","v":0},null,{"$f":"IF(FJ$76<$R$34,0,IF($R14>0,IF(0=MOD(FJ$76-$R$34,$R14),$S14+$U14,$U14),IF(FJ$76>($R$34-1),$U14,0))*$R$30)","v":0},null,{"$f":"IF(FL$76<$R$34,0,IF($R14>0,IF(0=MOD(FL$76-$R$34,$R14),$S14+$U14,$U14),IF(FL$76>($R$34-1),$U14,0))*$R$30)","v":0},null,{"$f":"IF(FN$76<$R$34,0,IF($R14>0,IF(0=MOD(FN$76-$R$34,$R14),$S14+$U14,$U14),IF(FN$76>($R$34-1),$U14,0))*$R$30)","v":0},null,{"$f":"IF(FP$76<$R$34,0,IF($R14>0,IF(0=MOD(FP$76-$R$34,$R14),$S14+$U14,$U14),IF(FP$76>($R$34-1),$U14,0))*$R$30)","v":0},null,{"$f":"IF(FR$76<$R$34,0,IF($R14>0,IF(0=MOD(FR$76-$R$34,$R14),$S14+$U14,$U14),IF(FR$76>($R$34-1),$U14,0))*$R$30)","v":0},null,{"$f":"IF(FT$76<$R$34,0,IF($R14>0,IF(0=MOD(FT$76-$R$34,$R14),$S14+$U14,$U14),IF(FT$76>($R$34-1),$U14,0))*$R$30)","v":0},null,{"$f":"IF(FV$76<$R$34,0,IF($R14>0,IF(0=MOD(FV$76-$R$34,$R14),$S14+$U14,$U14),IF(FV$76>($R$34-1),$U14,0))*$R$30)","v":0},null,{"$f":"IF(FX$76<$R$34,0,IF($R14>0,IF(0=MOD(FX$76-$R$34,$R14),$S14+$U14,$U14),IF(FX$76>($R$34-1),$U14,0))*$R$30)","v":0},null,{"$f":"IF(FZ$76<$R$34,0,IF($R14>0,IF(0=MOD(FZ$76-$R$34,$R14),$S14+$U14,$U14),IF(FZ$76>($R$34-1),$U14,0))*$R$30)","v":0},null,{"$f":"IF(GB$76<$R$34,0,IF($R14>0,IF(0=MOD(GB$76-$R$34,$R14),$S14+$U14,$U14),IF(GB$76>($R$34-1),$U14,0))*$R$30)","v":0},null,{"$f":"IF(GD$76<$R$34,0,IF($R14>0,IF(0=MOD(GD$76-$R$34,$R14),$S14+$U14,$U14),IF(GD$76>($R$34-1),$U14,0))*$R$30)","v":0},null,{"$f":"IF(GF$76<$R$34,0,IF($R14>0,IF(0=MOD(GF$76-$R$34,$R14),$S14+$U14,$U14),IF(GF$76>($R$34-1),$U14,0))*$R$30)","v":0},null,{"$f":"IF(GH$76<$R$34,0,IF($R14>0,IF(0=MOD(GH$76-$R$34,$R14),$S14+$U14,$U14),IF(GH$76>($R$34-1),$U14,0))*$R$30)","v":0},null,{"$f":"IF(GJ$76<$R$34,0,IF($R14>0,IF(0=MOD(GJ$76-$R$34,$R14),$S14+$U14,$U14),IF(GJ$76>($R$34-1),$U14,0))*$R$30)","v":0}]
[null,null,null,null,null,null,null,null,null,"Thermal Inspection Electronic System",null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,null,null,null,null,null,null,null,"E-Screening Electronic System",null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,null,null,null,null,null,null,null,"Software, Information Technology (IT), and Integration",null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,null,null,null,null,null,null,null,"Hardware, Supports, Poles, Foundations, and Conduit",null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,null,null,null,null,null,null,null,"Construction, Trenching, Digging, Assembly",null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[]
[null,null,null,null,null,null,null,null,null,"TOTAL Infrastructure Cost",null,{"$f":"SUM(L79:M85)","v":0},null,{"$f":"SUM(N79:O85)","v":0},null,{"$f":"SUM(P79:Q85)","v":0},null,{"$f":"SUM(R79:S85)","v":0},null,{"$f":"SUM(T79:U85)","v":0},null,{"$f":"SUM(V79:W85)","v":0},null,{"$f":"SUM(X79:Y85)","v":0},null,{"$f":"SUM(Z79:AA85)","v":0},null,{"$f":"SUM(AB79:AC85)","v":0},null,{"$f":"SUM(AD79:AE85)","v":0},null,{"$f":"SUM(AF79:AG85)","v":0},null,{"$f":"SUM(AH79:AI85)","v":0},null,{"$f":"SUM(AJ79:AK85)","v":0},null,{"$f":"SUM(AL79:AM85)","v":0},null,{"$f":"SUM(AN79:AO85)","v":0},null,{"$f":"SUM(AP79:AQ85)","v":0},null,{"$f":"SUM(AR79:AS85)","v":0},null,{"$f":"SUM(AT79:AU85)","v":0},null,{"$f":"SUM(AV79:AW85)","v":0},null,{"$f":"SUM(AX79:AY85)","v":0},null,{"$f":"SUM(AZ79:BA85)","v":0},null,{"$f":"SUM(BB79:BC85)","v":0},null,{"$f":"SUM(BD79:BE85)","v":0},null,{"$f":"SUM(BF79:BG85)","v":0},null,{"$f":"SUM(BH79:BI85)","v":0},null,{"$f":"SUM(BJ79:BK85)","v":0},null,{"$f":"SUM(BL79:BM85)","v":0},null,{"$f":"SUM(BN79:BO85)","v":0},null,{"$f":"SUM(BP79:BQ85)","v":0},null,{"$f":"SUM(BR79:BS85)","v":0},null,{"$f":"SUM(BT79:BU85)","v":0},null,{"$f":"SUM(BV79:BW85)","v":0},null,{"$f":"SUM(BX79:BY85)","v":0},null,{"$f":"SUM(BZ79:CA85)","v":0},null,{"$f":"SUM(CB79:CC85)","v":0},null,{"$f":"SUM(CD79:CE85)","v":0},null,{"$f":"SUM(CF79:CG85)","v":0},null,{"$f":"SUM(CH79:CI85)","v":0},null,{"$f":"SUM(CJ79:CK85)","v":0},null,{"$f":"SUM(CL79:CM85)","v":0},null,{"$f":"SUM(CN79:CO85)","v":0},null,{"$f":"SUM(CP79:CQ85)","v":0},null,{"$f":"SUM(CR79:CS85)","v":0},null,{"$f":"SUM(CT79:CU85)","v":0},null,{"$f":"SUM(CV79:CW85)","v":0},null,{"$f":"SUM(CX79:CY85)","v":0},null,{"$f":"SUM(CZ79:DA85)","v":0},null,{"$f":"SUM(DB79:DC85)","v":0},null,{"$f":"SUM(DD79:DE85)","v":0},null,{"$f":"SUM(DF79:DG85)","v":0},null,{"$f":"SUM(DH79:DI85)","v":0},null,{"$f":"SUM(DJ79:DK85)","v":0},null,{"$f":"SUM(DL79:DM85)","v":0},null,{"$f":"SUM(DN79:DO85)","v":0},null,{"$f":"SUM(DP79:DQ85)","v":0},null,{"$f":"SUM(DR79:DS85)","v":0},null,{"$f":"SUM(DT79:DU85)","v":0},null,{"$f":"SUM(DV79:DW85)","v":0},null,{"$f":"SUM(DX79:DY85)","v":0},null,{"$f":"SUM(DZ79:EA85)","v":0},null,{"$f":"SUM(EB79:EC85)","v":0},null,{"$f":"SUM(ED79:EE85)","v":0},null,{"$f":"SUM(EF79:EG85)","v":0},null,{"$f":"SUM(EH79:EI85)","v":0},null,{"$f":"SUM(EJ79:EK85)","v":0},null,{"$f":"SUM(EL79:EM85)","v":0},null,{"$f":"SUM(EN79:EO85)","v":0},null,{"$f":"SUM(EP79:EQ85)","v":0},null,{"$f":"SUM(ER79:ES85)","v":0},null,{"$f":"SUM(ET79:EU85)","v":0},null,{"$f":"SUM(EV79:EW85)","v":0},null,{"$f":"SUM(EX79:EY85)","v":0},null,{"$f":"SUM(EZ79:FA85)","v":0},null,{"$f":"SUM(FB79:FC85)","v":0},null,{"$f":"SUM(FD79:FE85)","v":0},null,{"$f":"SUM(FF79:FG85)","v":0},null,{"$f":"SUM(FH79:FI85)","v":0},null,{"$f":"SUM(FJ79:FK85)","v":0},null,{"$f":"SUM(FL79:FM85)","v":0},null,{"$f":"SUM(FN79:FO85)","v":0},null,{"$f":"SUM(FP79:FQ85)","v":0},null,{"$f":"SUM(FR79:FS85)","v":0},null,{"$f":"SUM(FT79:FU85)","v":0},null,{"$f":"SUM(FV79:FW85)","v":0},null,{"$f":"SUM(FX79:FY85)","v":0},null,{"$f":"SUM(FZ79:GA85)","v":0},null,{"$f":"SUM(GB79:GC85)","v":0},null,{"$f":"SUM(GD79:GE85)","v":0},null,{"$f":"SUM(GF79:GG85)","v":0},null,{"$f":"SUM(GH79:GI85)","v":0},null,{"$f":"SUM(GJ79:GK85)","v":0}]
[]
[null,null,null,null,null,null,null,null,{"$f":"costsEquipmentStart","v":"Incremental Deployment Equipment"}]
[null,null,null,null,null,null,null,null,null,{"$f":"J24","v":"Hardware Maintenance and Support"},null,{"$f":"IF(L$76<$R$34,0,IF($R24>0,IF(0=MOD(L$76-$R$34,$R24),$S24+$U24,$U24),IF(L$76>($R$34-1),$U24,0))*$R$32)","v":0},null,{"$f":"IF(N$76<$R$34,0,IF($R24>0,IF(0=MOD(N$76-$R$34,$R24),$S24+$U24,$U24),IF(N$76>($R$34-1),$U24,0))*$R$32)","v":0},null,{"$f":"IF(P$76<$R$34,0,IF($R24>0,IF(0=MOD(P$76-$R$34,$R24),$S24+$U24,$U24),IF(P$76>($R$34-1),$U24,0))*$R$32)","v":0},null,{"$f":"IF(R$76<$R$34,0,IF($R24>0,IF(0=MOD(R$76-$R$34,$R24),$S24+$U24,$U24),IF(R$76>($R$34-1),$U24,0))*$R$32)","v":0},null,{"$f":"IF(T$76<$R$34,0,IF($R24>0,IF(0=MOD(T$76-$R$34,$R24),$S24+$U24,$U24),IF(T$76>($R$34-1),$U24,0))*$R$32)","v":0},null,{"$f":"IF(V$76<$R$34,0,IF($R24>0,IF(0=MOD(V$76-$R$34,$R24),$S24+$U24,$U24),IF(V$76>($R$34-1),$U24,0))*$R$32)","v":0},null,{"$f":"IF(X$76<$R$34,0,IF($R24>0,IF(0=MOD(X$76-$R$34,$R24),$S24+$U24,$U24),IF(X$76>($R$34-1),$U24,0))*$R$32)","v":0},null,{"$f":"IF(Z$76<$R$34,0,IF($R24>0,IF(0=MOD(Z$76-$R$34,$R24),$S24+$U24,$U24),IF(Z$76>($R$34-1),$U24,0))*$R$32)","v":0},null,{"$f":"IF(AB$76<$R$34,0,IF($R24>0,IF(0=MOD(AB$76-$R$34,$R24),$S24+$U24,$U24),IF(AB$76>($R$34-1),$U24,0))*$R$32)","v":0},null,{"$f":"IF(AD$76<$R$34,0,IF($R24>0,IF(0=MOD(AD$76-$R$34,$R24),$S24+$U24,$U24),IF(AD$76>($R$34-1),$U24,0))*$R$32)","v":0},null,{"$f":"IF(AF$76<$R$34,0,IF($R24>0,IF(0=MOD(AF$76-$R$34,$R24),$S24+$U24,$U24),IF(AF$76>($R$34-1),$U24,0))*$R$32)","v":0},null,{"$f":"IF(AH$76<$R$34,0,IF($R24>0,IF(0=MOD(AH$76-$R$34,$R24),$S24+$U24,$U24),IF(AH$76>($R$34-1),$U24,0))*$R$32)","v":0},null,{"$f":"IF(AJ$76<$R$34,0,IF($R24>0,IF(0=MOD(AJ$76-$R$34,$R24),$S24+$U24,$U24),IF(AJ$76>($R$34-1),$U24,0))*$R$32)","v":0},null,{"$f":"IF(AL$76<$R$34,0,IF($R24>0,IF(0=MOD(AL$76-$R$34,$R24),$S24+$U24,$U24),IF(AL$76>($R$34-1),$U24,0))*$R$32)","v":0},null,{"$f":"IF(AN$76<$R$34,0,IF($R24>0,IF(0=MOD(AN$76-$R$34,$R24),$S24+$U24,$U24),IF(AN$76>($R$34-1),$U24,0))*$R$32)","v":0},null,{"$f":"IF(AP$76<$R$34,0,IF($R24>0,IF(0=MOD(AP$76-$R$34,$R24),$S24+$U24,$U24),IF(AP$76>($R$34-1),$U24,0))*$R$32)","v":0},null,{"$f":"IF(AR$76<$R$34,0,IF($R24>0,IF(0=MOD(AR$76-$R$34,$R24),$S24+$U24,$U24),IF(AR$76>($R$34-1),$U24,0))*$R$32)","v":0},null,{"$f":"IF(AT$76<$R$34,0,IF($R24>0,IF(0=MOD(AT$76-$R$34,$R24),$S24+$U24,$U24),IF(AT$76>($R$34-1),$U24,0))*$R$32)","v":0},null,{"$f":"IF(AV$76<$R$34,0,IF($R24>0,IF(0=MOD(AV$76-$R$34,$R24),$S24+$U24,$U24),IF(AV$76>($R$34-1),$U24,0))*$R$32)","v":0},null,{"$f":"IF(AX$76<$R$34,0,IF($R24>0,IF(0=MOD(AX$76-$R$34,$R24),$S24+$U24,$U24),IF(AX$76>($R$34-1),$U24,0))*$R$32)","v":0},null,{"$f":"IF(AZ$76<$R$34,0,IF($R24>0,IF(0=MOD(AZ$76-$R$34,$R24),$S24+$U24,$U24),IF(AZ$76>($R$34-1),$U24,0))*$R$32)","v":0},null,{"$f":"IF(BB$76<$R$34,0,IF($R24>0,IF(0=MOD(BB$76-$R$34,$R24),$S24+$U24,$U24),IF(BB$76>($R$34-1),$U24,0))*$R$32)","v":0},null,{"$f":"IF(BD$76<$R$34,0,IF($R24>0,IF(0=MOD(BD$76-$R$34,$R24),$S24+$U24,$U24),IF(BD$76>($R$34-1),$U24,0))*$R$32)","v":0},null,{"$f":"IF(BF$76<$R$34,0,IF($R24>0,IF(0=MOD(BF$76-$R$34,$R24),$S24+$U24,$U24),IF(BF$76>($R$34-1),$U24,0))*$R$32)","v":0},null,{"$f":"IF(BH$76<$R$34,0,IF($R24>0,IF(0=MOD(BH$76-$R$34,$R24),$S24+$U24,$U24),IF(BH$76>($R$34-1),$U24,0))*$R$32)","v":0},null,{"$f":"IF(BJ$76<$R$34,0,IF($R24>0,IF(0=MOD(BJ$76-$R$34,$R24),$S24+$U24,$U24),IF(BJ$76>($R$34-1),$U24,0))*$R$32)","v":0},null,{"$f":"IF(BL$76<$R$34,0,IF($R24>0,IF(0=MOD(BL$76-$R$34,$R24),$S24+$U24,$U24),IF(BL$76>($R$34-1),$U24,0))*$R$32)","v":0},null,{"$f":"IF(BN$76<$R$34,0,IF($R24>0,IF(0=MOD(BN$76-$R$34,$R24),$S24+$U24,$U24),IF(BN$76>($R$34-1),$U24,0))*$R$32)","v":0},null,{"$f":"IF(BP$76<$R$34,0,IF($R24>0,IF(0=MOD(BP$76-$R$34,$R24),$S24+$U24,$U24),IF(BP$76>($R$34-1),$U24,0))*$R$32)","v":0},null,{"$f":"IF(BR$76<$R$34,0,IF($R24>0,IF(0=MOD(BR$76-$R$34,$R24),$S24+$U24,$U24),IF(BR$76>($R$34-1),$U24,0))*$R$32)","v":0},null,{"$f":"IF(BT$76<$R$34,0,IF($R24>0,IF(0=MOD(BT$76-$R$34,$R24),$S24+$U24,$U24),IF(BT$76>($R$34-1),$U24,0))*$R$32)","v":0},null,{"$f":"IF(BV$76<$R$34,0,IF($R24>0,IF(0=MOD(BV$76-$R$34,$R24),$S24+$U24,$U24),IF(BV$76>($R$34-1),$U24,0))*$R$32)","v":0},null,{"$f":"IF(BX$76<$R$34,0,IF($R24>0,IF(0=MOD(BX$76-$R$34,$R24),$S24+$U24,$U24),IF(BX$76>($R$34-1),$U24,0))*$R$32)","v":0},null,{"$f":"IF(BZ$76<$R$34,0,IF($R24>0,IF(0=MOD(BZ$76-$R$34,$R24),$S24+$U24,$U24),IF(BZ$76>($R$34-1),$U24,0))*$R$32)","v":0},null,{"$f":"IF(CB$76<$R$34,0,IF($R24>0,IF(0=MOD(CB$76-$R$34,$R24),$S24+$U24,$U24),IF(CB$76>($R$34-1),$U24,0))*$R$32)","v":0},null,{"$f":"IF(CD$76<$R$34,0,IF($R24>0,IF(0=MOD(CD$76-$R$34,$R24),$S24+$U24,$U24),IF(CD$76>($R$34-1),$U24,0))*$R$32)","v":0},null,{"$f":"IF(CF$76<$R$34,0,IF($R24>0,IF(0=MOD(CF$76-$R$34,$R24),$S24+$U24,$U24),IF(CF$76>($R$34-1),$U24,0))*$R$32)","v":0},null,{"$f":"IF(CH$76<$R$34,0,IF($R24>0,IF(0=MOD(CH$76-$R$34,$R24),$S24+$U24,$U24),IF(CH$76>($R$34-1),$U24,0))*$R$32)","v":0},null,{"$f":"IF(CJ$76<$R$34,0,IF($R24>0,IF(0=MOD(CJ$76-$R$34,$R24),$S24+$U24,$U24),IF(CJ$76>($R$34-1),$U24,0))*$R$32)","v":0},null,{"$f":"IF(CL$76<$R$34,0,IF($R24>0,IF(0=MOD(CL$76-$R$34,$R24),$S24+$U24,$U24),IF(CL$76>($R$34-1),$U24,0))*$R$32)","v":0},null,{"$f":"IF(CN$76<$R$34,0,IF($R24>0,IF(0=MOD(CN$76-$R$34,$R24),$S24+$U24,$U24),IF(CN$76>($R$34-1),$U24,0))*$R$32)","v":0},null,{"$f":"IF(CP$76<$R$34,0,IF($R24>0,IF(0=MOD(CP$76-$R$34,$R24),$S24+$U24,$U24),IF(CP$76>($R$34-1),$U24,0))*$R$32)","v":0},null,{"$f":"IF(CR$76<$R$34,0,IF($R24>0,IF(0=MOD(CR$76-$R$34,$R24),$S24+$U24,$U24),IF(CR$76>($R$34-1),$U24,0))*$R$32)","v":0},null,{"$f":"IF(CT$76<$R$34,0,IF($R24>0,IF(0=MOD(CT$76-$R$34,$R24),$S24+$U24,$U24),IF(CT$76>($R$34-1),$U24,0))*$R$32)","v":0},null,{"$f":"IF(CV$76<$R$34,0,IF($R24>0,IF(0=MOD(CV$76-$R$34,$R24),$S24+$U24,$U24),IF(CV$76>($R$34-1),$U24,0))*$R$32)","v":0},null,{"$f":"IF(CX$76<$R$34,0,IF($R24>0,IF(0=MOD(CX$76-$R$34,$R24),$S24+$U24,$U24),IF(CX$76>($R$34-1),$U24,0))*$R$32)","v":0},null,{"$f":"IF(CZ$76<$R$34,0,IF($R24>0,IF(0=MOD(CZ$76-$R$34,$R24),$S24+$U24,$U24),IF(CZ$76>($R$34-1),$U24,0))*$R$32)","v":0},null,{"$f":"IF(DB$76<$R$34,0,IF($R24>0,IF(0=MOD(DB$76-$R$34,$R24),$S24+$U24,$U24),IF(DB$76>($R$34-1),$U24,0))*$R$32)","v":0},null,{"$f":"IF(DD$76<$R$34,0,IF($R24>0,IF(0=MOD(DD$76-$R$34,$R24),$S24+$U24,$U24),IF(DD$76>($R$34-1),$U24,0))*$R$32)","v":0},null,{"$f":"IF(DF$76<$R$34,0,IF($R24>0,IF(0=MOD(DF$76-$R$34,$R24),$S24+$U24,$U24),IF(DF$76>($R$34-1),$U24,0))*$R$32)","v":0},null,{"$f":"IF(DH$76<$R$34,0,IF($R24>0,IF(0=MOD(DH$76-$R$34,$R24),$S24+$U24,$U24),IF(DH$76>($R$34-1),$U24,0))*$R$32)","v":0},null,{"$f":"IF(DJ$76<$R$34,0,IF($R24>0,IF(0=MOD(DJ$76-$R$34,$R24),$S24+$U24,$U24),IF(DJ$76>($R$34-1),$U24,0))*$R$32)","v":0},null,{"$f":"IF(DL$76<$R$34,0,IF($R24>0,IF(0=MOD(DL$76-$R$34,$R24),$S24+$U24,$U24),IF(DL$76>($R$34-1),$U24,0))*$R$32)","v":0},null,{"$f":"IF(DN$76<$R$34,0,IF($R24>0,IF(0=MOD(DN$76-$R$34,$R24),$S24+$U24,$U24),IF(DN$76>($R$34-1),$U24,0))*$R$32)","v":0},null,{"$f":"IF(DP$76<$R$34,0,IF($R24>0,IF(0=MOD(DP$76-$R$34,$R24),$S24+$U24,$U24),IF(DP$76>($R$34-1),$U24,0))*$R$32)","v":0},null,{"$f":"IF(DR$76<$R$34,0,IF($R24>0,IF(0=MOD(DR$76-$R$34,$R24),$S24+$U24,$U24),IF(DR$76>($R$34-1),$U24,0))*$R$32)","v":0},null,{"$f":"IF(DT$76<$R$34,0,IF($R24>0,IF(0=MOD(DT$76-$R$34,$R24),$S24+$U24,$U24),IF(DT$76>($R$34-1),$U24,0))*$R$32)","v":0},null,{"$f":"IF(DV$76<$R$34,0,IF($R24>0,IF(0=MOD(DV$76-$R$34,$R24),$S24+$U24,$U24),IF(DV$76>($R$34-1),$U24,0))*$R$32)","v":0},null,{"$f":"IF(DX$76<$R$34,0,IF($R24>0,IF(0=MOD(DX$76-$R$34,$R24),$S24+$U24,$U24),IF(DX$76>($R$34-1),$U24,0))*$R$32)","v":0},null,{"$f":"IF(DZ$76<$R$34,0,IF($R24>0,IF(0=MOD(DZ$76-$R$34,$R24),$S24+$U24,$U24),IF(DZ$76>($R$34-1),$U24,0))*$R$32)","v":0},null,{"$f":"IF(EB$76<$R$34,0,IF($R24>0,IF(0=MOD(EB$76-$R$34,$R24),$S24+$U24,$U24),IF(EB$76>($R$34-1),$U24,0))*$R$32)","v":0},null,{"$f":"IF(ED$76<$R$34,0,IF($R24>0,IF(0=MOD(ED$76-$R$34,$R24),$S24+$U24,$U24),IF(ED$76>($R$34-1),$U24,0))*$R$32)","v":0},null,{"$f":"IF(EF$76<$R$34,0,IF($R24>0,IF(0=MOD(EF$76-$R$34,$R24),$S24+$U24,$U24),IF(EF$76>($R$34-1),$U24,0))*$R$32)","v":0},null,{"$f":"IF(EH$76<$R$34,0,IF($R24>0,IF(0=MOD(EH$76-$R$34,$R24),$S24+$U24,$U24),IF(EH$76>($R$34-1),$U24,0))*$R$32)","v":0},null,{"$f":"IF(EJ$76<$R$34,0,IF($R24>0,IF(0=MOD(EJ$76-$R$34,$R24),$S24+$U24,$U24),IF(EJ$76>($R$34-1),$U24,0))*$R$32)","v":0},null,{"$f":"IF(EL$76<$R$34,0,IF($R24>0,IF(0=MOD(EL$76-$R$34,$R24),$S24+$U24,$U24),IF(EL$76>($R$34-1),$U24,0))*$R$32)","v":0},null,{"$f":"IF(EN$76<$R$34,0,IF($R24>0,IF(0=MOD(EN$76-$R$34,$R24),$S24+$U24,$U24),IF(EN$76>($R$34-1),$U24,0))*$R$32)","v":0},null,{"$f":"IF(EP$76<$R$34,0,IF($R24>0,IF(0=MOD(EP$76-$R$34,$R24),$S24+$U24,$U24),IF(EP$76>($R$34-1),$U24,0))*$R$32)","v":0},null,{"$f":"IF(ER$76<$R$34,0,IF($R24>0,IF(0=MOD(ER$76-$R$34,$R24),$S24+$U24,$U24),IF(ER$76>($R$34-1),$U24,0))*$R$32)","v":0},null,{"$f":"IF(ET$76<$R$34,0,IF($R24>0,IF(0=MOD(ET$76-$R$34,$R24),$S24+$U24,$U24),IF(ET$76>($R$34-1),$U24,0))*$R$32)","v":0},null,{"$f":"IF(EV$76<$R$34,0,IF($R24>0,IF(0=MOD(EV$76-$R$34,$R24),$S24+$U24,$U24),IF(EV$76>($R$34-1),$U24,0))*$R$32)","v":0},null,{"$f":"IF(EX$76<$R$34,0,IF($R24>0,IF(0=MOD(EX$76-$R$34,$R24),$S24+$U24,$U24),IF(EX$76>($R$34-1),$U24,0))*$R$32)","v":0},null,{"$f":"IF(EZ$76<$R$34,0,IF($R24>0,IF(0=MOD(EZ$76-$R$34,$R24),$S24+$U24,$U24),IF(EZ$76>($R$34-1),$U24,0))*$R$32)","v":0},null,{"$f":"IF(FB$76<$R$34,0,IF($R24>0,IF(0=MOD(FB$76-$R$34,$R24),$S24+$U24,$U24),IF(FB$76>($R$34-1),$U24,0))*$R$32)","v":0},null,{"$f":"IF(FD$76<$R$34,0,IF($R24>0,IF(0=MOD(FD$76-$R$34,$R24),$S24+$U24,$U24),IF(FD$76>($R$34-1),$U24,0))*$R$32)","v":0},null,{"$f":"IF(FF$76<$R$34,0,IF($R24>0,IF(0=MOD(FF$76-$R$34,$R24),$S24+$U24,$U24),IF(FF$76>($R$34-1),$U24,0))*$R$32)","v":0},null,{"$f":"IF(FH$76<$R$34,0,IF($R24>0,IF(0=MOD(FH$76-$R$34,$R24),$S24+$U24,$U24),IF(FH$76>($R$34-1),$U24,0))*$R$32)","v":0},null,{"$f":"IF(FJ$76<$R$34,0,IF($R24>0,IF(0=MOD(FJ$76-$R$34,$R24),$S24+$U24,$U24),IF(FJ$76>($R$34-1),$U24,0))*$R$32)","v":0},null,{"$f":"IF(FL$76<$R$34,0,IF($R24>0,IF(0=MOD(FL$76-$R$34,$R24),$S24+$U24,$U24),IF(FL$76>($R$34-1),$U24,0))*$R$32)","v":0},null,{"$f":"IF(FN$76<$R$34,0,IF($R24>0,IF(0=MOD(FN$76-$R$34,$R24),$S24+$U24,$U24),IF(FN$76>($R$34-1),$U24,0))*$R$32)","v":0},null,{"$f":"IF(FP$76<$R$34,0,IF($R24>0,IF(0=MOD(FP$76-$R$34,$R24),$S24+$U24,$U24),IF(FP$76>($R$34-1),$U24,0))*$R$32)","v":0},null,{"$f":"IF(FR$76<$R$34,0,IF($R24>0,IF(0=MOD(FR$76-$R$34,$R24),$S24+$U24,$U24),IF(FR$76>($R$34-1),$U24,0))*$R$32)","v":0},null,{"$f":"IF(FT$76<$R$34,0,IF($R24>0,IF(0=MOD(FT$76-$R$34,$R24),$S24+$U24,$U24),IF(FT$76>($R$34-1),$U24,0))*$R$32)","v":0},null,{"$f":"IF(FV$76<$R$34,0,IF($R24>0,IF(0=MOD(FV$76-$R$34,$R24),$S24+$U24,$U24),IF(FV$76>($R$34-1),$U24,0))*$R$32)","v":0},null,{"$f":"IF(FX$76<$R$34,0,IF($R24>0,IF(0=MOD(FX$76-$R$34,$R24),$S24+$U24,$U24),IF(FX$76>($R$34-1),$U24,0))*$R$32)","v":0},null,{"$f":"IF(FZ$76<$R$34,0,IF($R24>0,IF(0=MOD(FZ$76-$R$34,$R24),$S24+$U24,$U24),IF(FZ$76>($R$34-1),$U24,0))*$R$32)","v":0},null,{"$f":"IF(GB$76<$R$34,0,IF($R24>0,IF(0=MOD(GB$76-$R$34,$R24),$S24+$U24,$U24),IF(GB$76>($R$34-1),$U24,0))*$R$32)","v":0},null,{"$f":"IF(GD$76<$R$34,0,IF($R24>0,IF(0=MOD(GD$76-$R$34,$R24),$S24+$U24,$U24),IF(GD$76>($R$34-1),$U24,0))*$R$32)","v":0},null,{"$f":"IF(GF$76<$R$34,0,IF($R24>0,IF(0=MOD(GF$76-$R$34,$R24),$S24+$U24,$U24),IF(GF$76>($R$34-1),$U24,0))*$R$32)","v":0},null,{"$f":"IF(GH$76<$R$34,0,IF($R24>0,IF(0=MOD(GH$76-$R$34,$R24),$S24+$U24,$U24),IF(GH$76>($R$34-1),$U24,0))*$R$32)","v":0},null,{"$f":"IF(GJ$76<$R$34,0,IF($R24>0,IF(0=MOD(GJ$76-$R$34,$R24),$S24+$U24,$U24),IF(GJ$76>($R$34-1),$U24,0))*$R$32)","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"J25","v":"Software Updates and Support"},null,{"$f":"IF(L$76<$R$34,0,IF($R25>0,IF(0=MOD(L$76-$R$34,$R25),$S25+$U25,$U25),IF(L$76>($R$34-1),$U25,0))*$R$32)","v":0},null,{"$f":"IF(N$76<$R$34,0,IF($R25>0,IF(0=MOD(N$76-$R$34,$R25),$S25+$U25,$U25),IF(N$76>($R$34-1),$U25,0))*$R$32)","v":0},null,{"$f":"IF(P$76<$R$34,0,IF($R25>0,IF(0=MOD(P$76-$R$34,$R25),$S25+$U25,$U25),IF(P$76>($R$34-1),$U25,0))*$R$32)","v":0},null,{"$f":"IF(R$76<$R$34,0,IF($R25>0,IF(0=MOD(R$76-$R$34,$R25),$S25+$U25,$U25),IF(R$76>($R$34-1),$U25,0))*$R$32)","v":0},null,{"$f":"IF(T$76<$R$34,0,IF($R25>0,IF(0=MOD(T$76-$R$34,$R25),$S25+$U25,$U25),IF(T$76>($R$34-1),$U25,0))*$R$32)","v":0},null,{"$f":"IF(V$76<$R$34,0,IF($R25>0,IF(0=MOD(V$76-$R$34,$R25),$S25+$U25,$U25),IF(V$76>($R$34-1),$U25,0))*$R$32)","v":0},null,{"$f":"IF(X$76<$R$34,0,IF($R25>0,IF(0=MOD(X$76-$R$34,$R25),$S25+$U25,$U25),IF(X$76>($R$34-1),$U25,0))*$R$32)","v":0},null,{"$f":"IF(Z$76<$R$34,0,IF($R25>0,IF(0=MOD(Z$76-$R$34,$R25),$S25+$U25,$U25),IF(Z$76>($R$34-1),$U25,0))*$R$32)","v":0},null,{"$f":"IF(AB$76<$R$34,0,IF($R25>0,IF(0=MOD(AB$76-$R$34,$R25),$S25+$U25,$U25),IF(AB$76>($R$34-1),$U25,0))*$R$32)","v":0},null,{"$f":"IF(AD$76<$R$34,0,IF($R25>0,IF(0=MOD(AD$76-$R$34,$R25),$S25+$U25,$U25),IF(AD$76>($R$34-1),$U25,0))*$R$32)","v":0},null,{"$f":"IF(AF$76<$R$34,0,IF($R25>0,IF(0=MOD(AF$76-$R$34,$R25),$S25+$U25,$U25),IF(AF$76>($R$34-1),$U25,0))*$R$32)","v":0},null,{"$f":"IF(AH$76<$R$34,0,IF($R25>0,IF(0=MOD(AH$76-$R$34,$R25),$S25+$U25,$U25),IF(AH$76>($R$34-1),$U25,0))*$R$32)","v":0},null,{"$f":"IF(AJ$76<$R$34,0,IF($R25>0,IF(0=MOD(AJ$76-$R$34,$R25),$S25+$U25,$U25),IF(AJ$76>($R$34-1),$U25,0))*$R$32)","v":0},null,{"$f":"IF(AL$76<$R$34,0,IF($R25>0,IF(0=MOD(AL$76-$R$34,$R25),$S25+$U25,$U25),IF(AL$76>($R$34-1),$U25,0))*$R$32)","v":0},null,{"$f":"IF(AN$76<$R$34,0,IF($R25>0,IF(0=MOD(AN$76-$R$34,$R25),$S25+$U25,$U25),IF(AN$76>($R$34-1),$U25,0))*$R$32)","v":0},null,{"$f":"IF(AP$76<$R$34,0,IF($R25>0,IF(0=MOD(AP$76-$R$34,$R25),$S25+$U25,$U25),IF(AP$76>($R$34-1),$U25,0))*$R$32)","v":0},null,{"$f":"IF(AR$76<$R$34,0,IF($R25>0,IF(0=MOD(AR$76-$R$34,$R25),$S25+$U25,$U25),IF(AR$76>($R$34-1),$U25,0))*$R$32)","v":0},null,{"$f":"IF(AT$76<$R$34,0,IF($R25>0,IF(0=MOD(AT$76-$R$34,$R25),$S25+$U25,$U25),IF(AT$76>($R$34-1),$U25,0))*$R$32)","v":0},null,{"$f":"IF(AV$76<$R$34,0,IF($R25>0,IF(0=MOD(AV$76-$R$34,$R25),$S25+$U25,$U25),IF(AV$76>($R$34-1),$U25,0))*$R$32)","v":0},null,{"$f":"IF(AX$76<$R$34,0,IF($R25>0,IF(0=MOD(AX$76-$R$34,$R25),$S25+$U25,$U25),IF(AX$76>($R$34-1),$U25,0))*$R$32)","v":0},null,{"$f":"IF(AZ$76<$R$34,0,IF($R25>0,IF(0=MOD(AZ$76-$R$34,$R25),$S25+$U25,$U25),IF(AZ$76>($R$34-1),$U25,0))*$R$32)","v":0},null,{"$f":"IF(BB$76<$R$34,0,IF($R25>0,IF(0=MOD(BB$76-$R$34,$R25),$S25+$U25,$U25),IF(BB$76>($R$34-1),$U25,0))*$R$32)","v":0},null,{"$f":"IF(BD$76<$R$34,0,IF($R25>0,IF(0=MOD(BD$76-$R$34,$R25),$S25+$U25,$U25),IF(BD$76>($R$34-1),$U25,0))*$R$32)","v":0},null,{"$f":"IF(BF$76<$R$34,0,IF($R25>0,IF(0=MOD(BF$76-$R$34,$R25),$S25+$U25,$U25),IF(BF$76>($R$34-1),$U25,0))*$R$32)","v":0},null,{"$f":"IF(BH$76<$R$34,0,IF($R25>0,IF(0=MOD(BH$76-$R$34,$R25),$S25+$U25,$U25),IF(BH$76>($R$34-1),$U25,0))*$R$32)","v":0},null,{"$f":"IF(BJ$76<$R$34,0,IF($R25>0,IF(0=MOD(BJ$76-$R$34,$R25),$S25+$U25,$U25),IF(BJ$76>($R$34-1),$U25,0))*$R$32)","v":0},null,{"$f":"IF(BL$76<$R$34,0,IF($R25>0,IF(0=MOD(BL$76-$R$34,$R25),$S25+$U25,$U25),IF(BL$76>($R$34-1),$U25,0))*$R$32)","v":0},null,{"$f":"IF(BN$76<$R$34,0,IF($R25>0,IF(0=MOD(BN$76-$R$34,$R25),$S25+$U25,$U25),IF(BN$76>($R$34-1),$U25,0))*$R$32)","v":0},null,{"$f":"IF(BP$76<$R$34,0,IF($R25>0,IF(0=MOD(BP$76-$R$34,$R25),$S25+$U25,$U25),IF(BP$76>($R$34-1),$U25,0))*$R$32)","v":0},null,{"$f":"IF(BR$76<$R$34,0,IF($R25>0,IF(0=MOD(BR$76-$R$34,$R25),$S25+$U25,$U25),IF(BR$76>($R$34-1),$U25,0))*$R$32)","v":0},null,{"$f":"IF(BT$76<$R$34,0,IF($R25>0,IF(0=MOD(BT$76-$R$34,$R25),$S25+$U25,$U25),IF(BT$76>($R$34-1),$U25,0))*$R$32)","v":0},null,{"$f":"IF(BV$76<$R$34,0,IF($R25>0,IF(0=MOD(BV$76-$R$34,$R25),$S25+$U25,$U25),IF(BV$76>($R$34-1),$U25,0))*$R$32)","v":0},null,{"$f":"IF(BX$76<$R$34,0,IF($R25>0,IF(0=MOD(BX$76-$R$34,$R25),$S25+$U25,$U25),IF(BX$76>($R$34-1),$U25,0))*$R$32)","v":0},null,{"$f":"IF(BZ$76<$R$34,0,IF($R25>0,IF(0=MOD(BZ$76-$R$34,$R25),$S25+$U25,$U25),IF(BZ$76>($R$34-1),$U25,0))*$R$32)","v":0},null,{"$f":"IF(CB$76<$R$34,0,IF($R25>0,IF(0=MOD(CB$76-$R$34,$R25),$S25+$U25,$U25),IF(CB$76>($R$34-1),$U25,0))*$R$32)","v":0},null,{"$f":"IF(CD$76<$R$34,0,IF($R25>0,IF(0=MOD(CD$76-$R$34,$R25),$S25+$U25,$U25),IF(CD$76>($R$34-1),$U25,0))*$R$32)","v":0},null,{"$f":"IF(CF$76<$R$34,0,IF($R25>0,IF(0=MOD(CF$76-$R$34,$R25),$S25+$U25,$U25),IF(CF$76>($R$34-1),$U25,0))*$R$32)","v":0},null,{"$f":"IF(CH$76<$R$34,0,IF($R25>0,IF(0=MOD(CH$76-$R$34,$R25),$S25+$U25,$U25),IF(CH$76>($R$34-1),$U25,0))*$R$32)","v":0},null,{"$f":"IF(CJ$76<$R$34,0,IF($R25>0,IF(0=MOD(CJ$76-$R$34,$R25),$S25+$U25,$U25),IF(CJ$76>($R$34-1),$U25,0))*$R$32)","v":0},null,{"$f":"IF(CL$76<$R$34,0,IF($R25>0,IF(0=MOD(CL$76-$R$34,$R25),$S25+$U25,$U25),IF(CL$76>($R$34-1),$U25,0))*$R$32)","v":0},null,{"$f":"IF(CN$76<$R$34,0,IF($R25>0,IF(0=MOD(CN$76-$R$34,$R25),$S25+$U25,$U25),IF(CN$76>($R$34-1),$U25,0))*$R$32)","v":0},null,{"$f":"IF(CP$76<$R$34,0,IF($R25>0,IF(0=MOD(CP$76-$R$34,$R25),$S25+$U25,$U25),IF(CP$76>($R$34-1),$U25,0))*$R$32)","v":0},null,{"$f":"IF(CR$76<$R$34,0,IF($R25>0,IF(0=MOD(CR$76-$R$34,$R25),$S25+$U25,$U25),IF(CR$76>($R$34-1),$U25,0))*$R$32)","v":0},null,{"$f":"IF(CT$76<$R$34,0,IF($R25>0,IF(0=MOD(CT$76-$R$34,$R25),$S25+$U25,$U25),IF(CT$76>($R$34-1),$U25,0))*$R$32)","v":0},null,{"$f":"IF(CV$76<$R$34,0,IF($R25>0,IF(0=MOD(CV$76-$R$34,$R25),$S25+$U25,$U25),IF(CV$76>($R$34-1),$U25,0))*$R$32)","v":0},null,{"$f":"IF(CX$76<$R$34,0,IF($R25>0,IF(0=MOD(CX$76-$R$34,$R25),$S25+$U25,$U25),IF(CX$76>($R$34-1),$U25,0))*$R$32)","v":0},null,{"$f":"IF(CZ$76<$R$34,0,IF($R25>0,IF(0=MOD(CZ$76-$R$34,$R25),$S25+$U25,$U25),IF(CZ$76>($R$34-1),$U25,0))*$R$32)","v":0},null,{"$f":"IF(DB$76<$R$34,0,IF($R25>0,IF(0=MOD(DB$76-$R$34,$R25),$S25+$U25,$U25),IF(DB$76>($R$34-1),$U25,0))*$R$32)","v":0},null,{"$f":"IF(DD$76<$R$34,0,IF($R25>0,IF(0=MOD(DD$76-$R$34,$R25),$S25+$U25,$U25),IF(DD$76>($R$34-1),$U25,0))*$R$32)","v":0},null,{"$f":"IF(DF$76<$R$34,0,IF($R25>0,IF(0=MOD(DF$76-$R$34,$R25),$S25+$U25,$U25),IF(DF$76>($R$34-1),$U25,0))*$R$32)","v":0},null,{"$f":"IF(DH$76<$R$34,0,IF($R25>0,IF(0=MOD(DH$76-$R$34,$R25),$S25+$U25,$U25),IF(DH$76>($R$34-1),$U25,0))*$R$32)","v":0},null,{"$f":"IF(DJ$76<$R$34,0,IF($R25>0,IF(0=MOD(DJ$76-$R$34,$R25),$S25+$U25,$U25),IF(DJ$76>($R$34-1),$U25,0))*$R$32)","v":0},null,{"$f":"IF(DL$76<$R$34,0,IF($R25>0,IF(0=MOD(DL$76-$R$34,$R25),$S25+$U25,$U25),IF(DL$76>($R$34-1),$U25,0))*$R$32)","v":0},null,{"$f":"IF(DN$76<$R$34,0,IF($R25>0,IF(0=MOD(DN$76-$R$34,$R25),$S25+$U25,$U25),IF(DN$76>($R$34-1),$U25,0))*$R$32)","v":0},null,{"$f":"IF(DP$76<$R$34,0,IF($R25>0,IF(0=MOD(DP$76-$R$34,$R25),$S25+$U25,$U25),IF(DP$76>($R$34-1),$U25,0))*$R$32)","v":0},null,{"$f":"IF(DR$76<$R$34,0,IF($R25>0,IF(0=MOD(DR$76-$R$34,$R25),$S25+$U25,$U25),IF(DR$76>($R$34-1),$U25,0))*$R$32)","v":0},null,{"$f":"IF(DT$76<$R$34,0,IF($R25>0,IF(0=MOD(DT$76-$R$34,$R25),$S25+$U25,$U25),IF(DT$76>($R$34-1),$U25,0))*$R$32)","v":0},null,{"$f":"IF(DV$76<$R$34,0,IF($R25>0,IF(0=MOD(DV$76-$R$34,$R25),$S25+$U25,$U25),IF(DV$76>($R$34-1),$U25,0))*$R$32)","v":0},null,{"$f":"IF(DX$76<$R$34,0,IF($R25>0,IF(0=MOD(DX$76-$R$34,$R25),$S25+$U25,$U25),IF(DX$76>($R$34-1),$U25,0))*$R$32)","v":0},null,{"$f":"IF(DZ$76<$R$34,0,IF($R25>0,IF(0=MOD(DZ$76-$R$34,$R25),$S25+$U25,$U25),IF(DZ$76>($R$34-1),$U25,0))*$R$32)","v":0},null,{"$f":"IF(EB$76<$R$34,0,IF($R25>0,IF(0=MOD(EB$76-$R$34,$R25),$S25+$U25,$U25),IF(EB$76>($R$34-1),$U25,0))*$R$32)","v":0},null,{"$f":"IF(ED$76<$R$34,0,IF($R25>0,IF(0=MOD(ED$76-$R$34,$R25),$S25+$U25,$U25),IF(ED$76>($R$34-1),$U25,0))*$R$32)","v":0},null,{"$f":"IF(EF$76<$R$34,0,IF($R25>0,IF(0=MOD(EF$76-$R$34,$R25),$S25+$U25,$U25),IF(EF$76>($R$34-1),$U25,0))*$R$32)","v":0},null,{"$f":"IF(EH$76<$R$34,0,IF($R25>0,IF(0=MOD(EH$76-$R$34,$R25),$S25+$U25,$U25),IF(EH$76>($R$34-1),$U25,0))*$R$32)","v":0},null,{"$f":"IF(EJ$76<$R$34,0,IF($R25>0,IF(0=MOD(EJ$76-$R$34,$R25),$S25+$U25,$U25),IF(EJ$76>($R$34-1),$U25,0))*$R$32)","v":0},null,{"$f":"IF(EL$76<$R$34,0,IF($R25>0,IF(0=MOD(EL$76-$R$34,$R25),$S25+$U25,$U25),IF(EL$76>($R$34-1),$U25,0))*$R$32)","v":0},null,{"$f":"IF(EN$76<$R$34,0,IF($R25>0,IF(0=MOD(EN$76-$R$34,$R25),$S25+$U25,$U25),IF(EN$76>($R$34-1),$U25,0))*$R$32)","v":0},null,{"$f":"IF(EP$76<$R$34,0,IF($R25>0,IF(0=MOD(EP$76-$R$34,$R25),$S25+$U25,$U25),IF(EP$76>($R$34-1),$U25,0))*$R$32)","v":0},null,{"$f":"IF(ER$76<$R$34,0,IF($R25>0,IF(0=MOD(ER$76-$R$34,$R25),$S25+$U25,$U25),IF(ER$76>($R$34-1),$U25,0))*$R$32)","v":0},null,{"$f":"IF(ET$76<$R$34,0,IF($R25>0,IF(0=MOD(ET$76-$R$34,$R25),$S25+$U25,$U25),IF(ET$76>($R$34-1),$U25,0))*$R$32)","v":0},null,{"$f":"IF(EV$76<$R$34,0,IF($R25>0,IF(0=MOD(EV$76-$R$34,$R25),$S25+$U25,$U25),IF(EV$76>($R$34-1),$U25,0))*$R$32)","v":0},null,{"$f":"IF(EX$76<$R$34,0,IF($R25>0,IF(0=MOD(EX$76-$R$34,$R25),$S25+$U25,$U25),IF(EX$76>($R$34-1),$U25,0))*$R$32)","v":0},null,{"$f":"IF(EZ$76<$R$34,0,IF($R25>0,IF(0=MOD(EZ$76-$R$34,$R25),$S25+$U25,$U25),IF(EZ$76>($R$34-1),$U25,0))*$R$32)","v":0},null,{"$f":"IF(FB$76<$R$34,0,IF($R25>0,IF(0=MOD(FB$76-$R$34,$R25),$S25+$U25,$U25),IF(FB$76>($R$34-1),$U25,0))*$R$32)","v":0},null,{"$f":"IF(FD$76<$R$34,0,IF($R25>0,IF(0=MOD(FD$76-$R$34,$R25),$S25+$U25,$U25),IF(FD$76>($R$34-1),$U25,0))*$R$32)","v":0},null,{"$f":"IF(FF$76<$R$34,0,IF($R25>0,IF(0=MOD(FF$76-$R$34,$R25),$S25+$U25,$U25),IF(FF$76>($R$34-1),$U25,0))*$R$32)","v":0},null,{"$f":"IF(FH$76<$R$34,0,IF($R25>0,IF(0=MOD(FH$76-$R$34,$R25),$S25+$U25,$U25),IF(FH$76>($R$34-1),$U25,0))*$R$32)","v":0},null,{"$f":"IF(FJ$76<$R$34,0,IF($R25>0,IF(0=MOD(FJ$76-$R$34,$R25),$S25+$U25,$U25),IF(FJ$76>($R$34-1),$U25,0))*$R$32)","v":0},null,{"$f":"IF(FL$76<$R$34,0,IF($R25>0,IF(0=MOD(FL$76-$R$34,$R25),$S25+$U25,$U25),IF(FL$76>($R$34-1),$U25,0))*$R$32)","v":0},null,{"$f":"IF(FN$76<$R$34,0,IF($R25>0,IF(0=MOD(FN$76-$R$34,$R25),$S25+$U25,$U25),IF(FN$76>($R$34-1),$U25,0))*$R$32)","v":0},null,{"$f":"IF(FP$76<$R$34,0,IF($R25>0,IF(0=MOD(FP$76-$R$34,$R25),$S25+$U25,$U25),IF(FP$76>($R$34-1),$U25,0))*$R$32)","v":0},null,{"$f":"IF(FR$76<$R$34,0,IF($R25>0,IF(0=MOD(FR$76-$R$34,$R25),$S25+$U25,$U25),IF(FR$76>($R$34-1),$U25,0))*$R$32)","v":0},null,{"$f":"IF(FT$76<$R$34,0,IF($R25>0,IF(0=MOD(FT$76-$R$34,$R25),$S25+$U25,$U25),IF(FT$76>($R$34-1),$U25,0))*$R$32)","v":0},null,{"$f":"IF(FV$76<$R$34,0,IF($R25>0,IF(0=MOD(FV$76-$R$34,$R25),$S25+$U25,$U25),IF(FV$76>($R$34-1),$U25,0))*$R$32)","v":0},null,{"$f":"IF(FX$76<$R$34,0,IF($R25>0,IF(0=MOD(FX$76-$R$34,$R25),$S25+$U25,$U25),IF(FX$76>($R$34-1),$U25,0))*$R$32)","v":0},null,{"$f":"IF(FZ$76<$R$34,0,IF($R25>0,IF(0=MOD(FZ$76-$R$34,$R25),$S25+$U25,$U25),IF(FZ$76>($R$34-1),$U25,0))*$R$32)","v":0},null,{"$f":"IF(GB$76<$R$34,0,IF($R25>0,IF(0=MOD(GB$76-$R$34,$R25),$S25+$U25,$U25),IF(GB$76>($R$34-1),$U25,0))*$R$32)","v":0},null,{"$f":"IF(GD$76<$R$34,0,IF($R25>0,IF(0=MOD(GD$76-$R$34,$R25),$S25+$U25,$U25),IF(GD$76>($R$34-1),$U25,0))*$R$32)","v":0},null,{"$f":"IF(GF$76<$R$34,0,IF($R25>0,IF(0=MOD(GF$76-$R$34,$R25),$S25+$U25,$U25),IF(GF$76>($R$34-1),$U25,0))*$R$32)","v":0},null,{"$f":"IF(GH$76<$R$34,0,IF($R25>0,IF(0=MOD(GH$76-$R$34,$R25),$S25+$U25,$U25),IF(GH$76>($R$34-1),$U25,0))*$R$32)","v":0},null,{"$f":"IF(GJ$76<$R$34,0,IF($R25>0,IF(0=MOD(GJ$76-$R$34,$R25),$S25+$U25,$U25),IF(GJ$76>($R$34-1),$U25,0))*$R$32)","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"J26","v":"Utilities"},null,{"$f":"IF(L$76<$R$34,0,IF($R26>0,IF(0=MOD(L$76-$R$34,$R26),$S26+$U26,$U26),IF(L$76>($R$34-1),$U26,0))*$R$32)","v":0},null,{"$f":"IF(N$76<$R$34,0,IF($R26>0,IF(0=MOD(N$76-$R$34,$R26),$S26+$U26,$U26),IF(N$76>($R$34-1),$U26,0))*$R$32)","v":0},null,{"$f":"IF(P$76<$R$34,0,IF($R26>0,IF(0=MOD(P$76-$R$34,$R26),$S26+$U26,$U26),IF(P$76>($R$34-1),$U26,0))*$R$32)","v":0},null,{"$f":"IF(R$76<$R$34,0,IF($R26>0,IF(0=MOD(R$76-$R$34,$R26),$S26+$U26,$U26),IF(R$76>($R$34-1),$U26,0))*$R$32)","v":0},null,{"$f":"IF(T$76<$R$34,0,IF($R26>0,IF(0=MOD(T$76-$R$34,$R26),$S26+$U26,$U26),IF(T$76>($R$34-1),$U26,0))*$R$32)","v":0},null,{"$f":"IF(V$76<$R$34,0,IF($R26>0,IF(0=MOD(V$76-$R$34,$R26),$S26+$U26,$U26),IF(V$76>($R$34-1),$U26,0))*$R$32)","v":0},null,{"$f":"IF(X$76<$R$34,0,IF($R26>0,IF(0=MOD(X$76-$R$34,$R26),$S26+$U26,$U26),IF(X$76>($R$34-1),$U26,0))*$R$32)","v":0},null,{"$f":"IF(Z$76<$R$34,0,IF($R26>0,IF(0=MOD(Z$76-$R$34,$R26),$S26+$U26,$U26),IF(Z$76>($R$34-1),$U26,0))*$R$32)","v":0},null,{"$f":"IF(AB$76<$R$34,0,IF($R26>0,IF(0=MOD(AB$76-$R$34,$R26),$S26+$U26,$U26),IF(AB$76>($R$34-1),$U26,0))*$R$32)","v":0},null,{"$f":"IF(AD$76<$R$34,0,IF($R26>0,IF(0=MOD(AD$76-$R$34,$R26),$S26+$U26,$U26),IF(AD$76>($R$34-1),$U26,0))*$R$32)","v":0},null,{"$f":"IF(AF$76<$R$34,0,IF($R26>0,IF(0=MOD(AF$76-$R$34,$R26),$S26+$U26,$U26),IF(AF$76>($R$34-1),$U26,0))*$R$32)","v":0},null,{"$f":"IF(AH$76<$R$34,0,IF($R26>0,IF(0=MOD(AH$76-$R$34,$R26),$S26+$U26,$U26),IF(AH$76>($R$34-1),$U26,0))*$R$32)","v":0},null,{"$f":"IF(AJ$76<$R$34,0,IF($R26>0,IF(0=MOD(AJ$76-$R$34,$R26),$S26+$U26,$U26),IF(AJ$76>($R$34-1),$U26,0))*$R$32)","v":0},null,{"$f":"IF(AL$76<$R$34,0,IF($R26>0,IF(0=MOD(AL$76-$R$34,$R26),$S26+$U26,$U26),IF(AL$76>($R$34-1),$U26,0))*$R$32)","v":0},null,{"$f":"IF(AN$76<$R$34,0,IF($R26>0,IF(0=MOD(AN$76-$R$34,$R26),$S26+$U26,$U26),IF(AN$76>($R$34-1),$U26,0))*$R$32)","v":0},null,{"$f":"IF(AP$76<$R$34,0,IF($R26>0,IF(0=MOD(AP$76-$R$34,$R26),$S26+$U26,$U26),IF(AP$76>($R$34-1),$U26,0))*$R$32)","v":0},null,{"$f":"IF(AR$76<$R$34,0,IF($R26>0,IF(0=MOD(AR$76-$R$34,$R26),$S26+$U26,$U26),IF(AR$76>($R$34-1),$U26,0))*$R$32)","v":0},null,{"$f":"IF(AT$76<$R$34,0,IF($R26>0,IF(0=MOD(AT$76-$R$34,$R26),$S26+$U26,$U26),IF(AT$76>($R$34-1),$U26,0))*$R$32)","v":0},null,{"$f":"IF(AV$76<$R$34,0,IF($R26>0,IF(0=MOD(AV$76-$R$34,$R26),$S26+$U26,$U26),IF(AV$76>($R$34-1),$U26,0))*$R$32)","v":0},null,{"$f":"IF(AX$76<$R$34,0,IF($R26>0,IF(0=MOD(AX$76-$R$34,$R26),$S26+$U26,$U26),IF(AX$76>($R$34-1),$U26,0))*$R$32)","v":0},null,{"$f":"IF(AZ$76<$R$34,0,IF($R26>0,IF(0=MOD(AZ$76-$R$34,$R26),$S26+$U26,$U26),IF(AZ$76>($R$34-1),$U26,0))*$R$32)","v":0},null,{"$f":"IF(BB$76<$R$34,0,IF($R26>0,IF(0=MOD(BB$76-$R$34,$R26),$S26+$U26,$U26),IF(BB$76>($R$34-1),$U26,0))*$R$32)","v":0},null,{"$f":"IF(BD$76<$R$34,0,IF($R26>0,IF(0=MOD(BD$76-$R$34,$R26),$S26+$U26,$U26),IF(BD$76>($R$34-1),$U26,0))*$R$32)","v":0},null,{"$f":"IF(BF$76<$R$34,0,IF($R26>0,IF(0=MOD(BF$76-$R$34,$R26),$S26+$U26,$U26),IF(BF$76>($R$34-1),$U26,0))*$R$32)","v":0},null,{"$f":"IF(BH$76<$R$34,0,IF($R26>0,IF(0=MOD(BH$76-$R$34,$R26),$S26+$U26,$U26),IF(BH$76>($R$34-1),$U26,0))*$R$32)","v":0},null,{"$f":"IF(BJ$76<$R$34,0,IF($R26>0,IF(0=MOD(BJ$76-$R$34,$R26),$S26+$U26,$U26),IF(BJ$76>($R$34-1),$U26,0))*$R$32)","v":0},null,{"$f":"IF(BL$76<$R$34,0,IF($R26>0,IF(0=MOD(BL$76-$R$34,$R26),$S26+$U26,$U26),IF(BL$76>($R$34-1),$U26,0))*$R$32)","v":0},null,{"$f":"IF(BN$76<$R$34,0,IF($R26>0,IF(0=MOD(BN$76-$R$34,$R26),$S26+$U26,$U26),IF(BN$76>($R$34-1),$U26,0))*$R$32)","v":0},null,{"$f":"IF(BP$76<$R$34,0,IF($R26>0,IF(0=MOD(BP$76-$R$34,$R26),$S26+$U26,$U26),IF(BP$76>($R$34-1),$U26,0))*$R$32)","v":0},null,{"$f":"IF(BR$76<$R$34,0,IF($R26>0,IF(0=MOD(BR$76-$R$34,$R26),$S26+$U26,$U26),IF(BR$76>($R$34-1),$U26,0))*$R$32)","v":0},null,{"$f":"IF(BT$76<$R$34,0,IF($R26>0,IF(0=MOD(BT$76-$R$34,$R26),$S26+$U26,$U26),IF(BT$76>($R$34-1),$U26,0))*$R$32)","v":0},null,{"$f":"IF(BV$76<$R$34,0,IF($R26>0,IF(0=MOD(BV$76-$R$34,$R26),$S26+$U26,$U26),IF(BV$76>($R$34-1),$U26,0))*$R$32)","v":0},null,{"$f":"IF(BX$76<$R$34,0,IF($R26>0,IF(0=MOD(BX$76-$R$34,$R26),$S26+$U26,$U26),IF(BX$76>($R$34-1),$U26,0))*$R$32)","v":0},null,{"$f":"IF(BZ$76<$R$34,0,IF($R26>0,IF(0=MOD(BZ$76-$R$34,$R26),$S26+$U26,$U26),IF(BZ$76>($R$34-1),$U26,0))*$R$32)","v":0},null,{"$f":"IF(CB$76<$R$34,0,IF($R26>0,IF(0=MOD(CB$76-$R$34,$R26),$S26+$U26,$U26),IF(CB$76>($R$34-1),$U26,0))*$R$32)","v":0},null,{"$f":"IF(CD$76<$R$34,0,IF($R26>0,IF(0=MOD(CD$76-$R$34,$R26),$S26+$U26,$U26),IF(CD$76>($R$34-1),$U26,0))*$R$32)","v":0},null,{"$f":"IF(CF$76<$R$34,0,IF($R26>0,IF(0=MOD(CF$76-$R$34,$R26),$S26+$U26,$U26),IF(CF$76>($R$34-1),$U26,0))*$R$32)","v":0},null,{"$f":"IF(CH$76<$R$34,0,IF($R26>0,IF(0=MOD(CH$76-$R$34,$R26),$S26+$U26,$U26),IF(CH$76>($R$34-1),$U26,0))*$R$32)","v":0},null,{"$f":"IF(CJ$76<$R$34,0,IF($R26>0,IF(0=MOD(CJ$76-$R$34,$R26),$S26+$U26,$U26),IF(CJ$76>($R$34-1),$U26,0))*$R$32)","v":0},null,{"$f":"IF(CL$76<$R$34,0,IF($R26>0,IF(0=MOD(CL$76-$R$34,$R26),$S26+$U26,$U26),IF(CL$76>($R$34-1),$U26,0))*$R$32)","v":0},null,{"$f":"IF(CN$76<$R$34,0,IF($R26>0,IF(0=MOD(CN$76-$R$34,$R26),$S26+$U26,$U26),IF(CN$76>($R$34-1),$U26,0))*$R$32)","v":0},null,{"$f":"IF(CP$76<$R$34,0,IF($R26>0,IF(0=MOD(CP$76-$R$34,$R26),$S26+$U26,$U26),IF(CP$76>($R$34-1),$U26,0))*$R$32)","v":0},null,{"$f":"IF(CR$76<$R$34,0,IF($R26>0,IF(0=MOD(CR$76-$R$34,$R26),$S26+$U26,$U26),IF(CR$76>($R$34-1),$U26,0))*$R$32)","v":0},null,{"$f":"IF(CT$76<$R$34,0,IF($R26>0,IF(0=MOD(CT$76-$R$34,$R26),$S26+$U26,$U26),IF(CT$76>($R$34-1),$U26,0))*$R$32)","v":0},null,{"$f":"IF(CV$76<$R$34,0,IF($R26>0,IF(0=MOD(CV$76-$R$34,$R26),$S26+$U26,$U26),IF(CV$76>($R$34-1),$U26,0))*$R$32)","v":0},null,{"$f":"IF(CX$76<$R$34,0,IF($R26>0,IF(0=MOD(CX$76-$R$34,$R26),$S26+$U26,$U26),IF(CX$76>($R$34-1),$U26,0))*$R$32)","v":0},null,{"$f":"IF(CZ$76<$R$34,0,IF($R26>0,IF(0=MOD(CZ$76-$R$34,$R26),$S26+$U26,$U26),IF(CZ$76>($R$34-1),$U26,0))*$R$32)","v":0},null,{"$f":"IF(DB$76<$R$34,0,IF($R26>0,IF(0=MOD(DB$76-$R$34,$R26),$S26+$U26,$U26),IF(DB$76>($R$34-1),$U26,0))*$R$32)","v":0},null,{"$f":"IF(DD$76<$R$34,0,IF($R26>0,IF(0=MOD(DD$76-$R$34,$R26),$S26+$U26,$U26),IF(DD$76>($R$34-1),$U26,0))*$R$32)","v":0},null,{"$f":"IF(DF$76<$R$34,0,IF($R26>0,IF(0=MOD(DF$76-$R$34,$R26),$S26+$U26,$U26),IF(DF$76>($R$34-1),$U26,0))*$R$32)","v":0},null,{"$f":"IF(DH$76<$R$34,0,IF($R26>0,IF(0=MOD(DH$76-$R$34,$R26),$S26+$U26,$U26),IF(DH$76>($R$34-1),$U26,0))*$R$32)","v":0},null,{"$f":"IF(DJ$76<$R$34,0,IF($R26>0,IF(0=MOD(DJ$76-$R$34,$R26),$S26+$U26,$U26),IF(DJ$76>($R$34-1),$U26,0))*$R$32)","v":0},null,{"$f":"IF(DL$76<$R$34,0,IF($R26>0,IF(0=MOD(DL$76-$R$34,$R26),$S26+$U26,$U26),IF(DL$76>($R$34-1),$U26,0))*$R$32)","v":0},null,{"$f":"IF(DN$76<$R$34,0,IF($R26>0,IF(0=MOD(DN$76-$R$34,$R26),$S26+$U26,$U26),IF(DN$76>($R$34-1),$U26,0))*$R$32)","v":0},null,{"$f":"IF(DP$76<$R$34,0,IF($R26>0,IF(0=MOD(DP$76-$R$34,$R26),$S26+$U26,$U26),IF(DP$76>($R$34-1),$U26,0))*$R$32)","v":0},null,{"$f":"IF(DR$76<$R$34,0,IF($R26>0,IF(0=MOD(DR$76-$R$34,$R26),$S26+$U26,$U26),IF(DR$76>($R$34-1),$U26,0))*$R$32)","v":0},null,{"$f":"IF(DT$76<$R$34,0,IF($R26>0,IF(0=MOD(DT$76-$R$34,$R26),$S26+$U26,$U26),IF(DT$76>($R$34-1),$U26,0))*$R$32)","v":0},null,{"$f":"IF(DV$76<$R$34,0,IF($R26>0,IF(0=MOD(DV$76-$R$34,$R26),$S26+$U26,$U26),IF(DV$76>($R$34-1),$U26,0))*$R$32)","v":0},null,{"$f":"IF(DX$76<$R$34,0,IF($R26>0,IF(0=MOD(DX$76-$R$34,$R26),$S26+$U26,$U26),IF(DX$76>($R$34-1),$U26,0))*$R$32)","v":0},null,{"$f":"IF(DZ$76<$R$34,0,IF($R26>0,IF(0=MOD(DZ$76-$R$34,$R26),$S26+$U26,$U26),IF(DZ$76>($R$34-1),$U26,0))*$R$32)","v":0},null,{"$f":"IF(EB$76<$R$34,0,IF($R26>0,IF(0=MOD(EB$76-$R$34,$R26),$S26+$U26,$U26),IF(EB$76>($R$34-1),$U26,0))*$R$32)","v":0},null,{"$f":"IF(ED$76<$R$34,0,IF($R26>0,IF(0=MOD(ED$76-$R$34,$R26),$S26+$U26,$U26),IF(ED$76>($R$34-1),$U26,0))*$R$32)","v":0},null,{"$f":"IF(EF$76<$R$34,0,IF($R26>0,IF(0=MOD(EF$76-$R$34,$R26),$S26+$U26,$U26),IF(EF$76>($R$34-1),$U26,0))*$R$32)","v":0},null,{"$f":"IF(EH$76<$R$34,0,IF($R26>0,IF(0=MOD(EH$76-$R$34,$R26),$S26+$U26,$U26),IF(EH$76>($R$34-1),$U26,0))*$R$32)","v":0},null,{"$f":"IF(EJ$76<$R$34,0,IF($R26>0,IF(0=MOD(EJ$76-$R$34,$R26),$S26+$U26,$U26),IF(EJ$76>($R$34-1),$U26,0))*$R$32)","v":0},null,{"$f":"IF(EL$76<$R$34,0,IF($R26>0,IF(0=MOD(EL$76-$R$34,$R26),$S26+$U26,$U26),IF(EL$76>($R$34-1),$U26,0))*$R$32)","v":0},null,{"$f":"IF(EN$76<$R$34,0,IF($R26>0,IF(0=MOD(EN$76-$R$34,$R26),$S26+$U26,$U26),IF(EN$76>($R$34-1),$U26,0))*$R$32)","v":0},null,{"$f":"IF(EP$76<$R$34,0,IF($R26>0,IF(0=MOD(EP$76-$R$34,$R26),$S26+$U26,$U26),IF(EP$76>($R$34-1),$U26,0))*$R$32)","v":0},null,{"$f":"IF(ER$76<$R$34,0,IF($R26>0,IF(0=MOD(ER$76-$R$34,$R26),$S26+$U26,$U26),IF(ER$76>($R$34-1),$U26,0))*$R$32)","v":0},null,{"$f":"IF(ET$76<$R$34,0,IF($R26>0,IF(0=MOD(ET$76-$R$34,$R26),$S26+$U26,$U26),IF(ET$76>($R$34-1),$U26,0))*$R$32)","v":0},null,{"$f":"IF(EV$76<$R$34,0,IF($R26>0,IF(0=MOD(EV$76-$R$34,$R26),$S26+$U26,$U26),IF(EV$76>($R$34-1),$U26,0))*$R$32)","v":0},null,{"$f":"IF(EX$76<$R$34,0,IF($R26>0,IF(0=MOD(EX$76-$R$34,$R26),$S26+$U26,$U26),IF(EX$76>($R$34-1),$U26,0))*$R$32)","v":0},null,{"$f":"IF(EZ$76<$R$34,0,IF($R26>0,IF(0=MOD(EZ$76-$R$34,$R26),$S26+$U26,$U26),IF(EZ$76>($R$34-1),$U26,0))*$R$32)","v":0},null,{"$f":"IF(FB$76<$R$34,0,IF($R26>0,IF(0=MOD(FB$76-$R$34,$R26),$S26+$U26,$U26),IF(FB$76>($R$34-1),$U26,0))*$R$32)","v":0},null,{"$f":"IF(FD$76<$R$34,0,IF($R26>0,IF(0=MOD(FD$76-$R$34,$R26),$S26+$U26,$U26),IF(FD$76>($R$34-1),$U26,0))*$R$32)","v":0},null,{"$f":"IF(FF$76<$R$34,0,IF($R26>0,IF(0=MOD(FF$76-$R$34,$R26),$S26+$U26,$U26),IF(FF$76>($R$34-1),$U26,0))*$R$32)","v":0},null,{"$f":"IF(FH$76<$R$34,0,IF($R26>0,IF(0=MOD(FH$76-$R$34,$R26),$S26+$U26,$U26),IF(FH$76>($R$34-1),$U26,0))*$R$32)","v":0},null,{"$f":"IF(FJ$76<$R$34,0,IF($R26>0,IF(0=MOD(FJ$76-$R$34,$R26),$S26+$U26,$U26),IF(FJ$76>($R$34-1),$U26,0))*$R$32)","v":0},null,{"$f":"IF(FL$76<$R$34,0,IF($R26>0,IF(0=MOD(FL$76-$R$34,$R26),$S26+$U26,$U26),IF(FL$76>($R$34-1),$U26,0))*$R$32)","v":0},null,{"$f":"IF(FN$76<$R$34,0,IF($R26>0,IF(0=MOD(FN$76-$R$34,$R26),$S26+$U26,$U26),IF(FN$76>($R$34-1),$U26,0))*$R$32)","v":0},null,{"$f":"IF(FP$76<$R$34,0,IF($R26>0,IF(0=MOD(FP$76-$R$34,$R26),$S26+$U26,$U26),IF(FP$76>($R$34-1),$U26,0))*$R$32)","v":0},null,{"$f":"IF(FR$76<$R$34,0,IF($R26>0,IF(0=MOD(FR$76-$R$34,$R26),$S26+$U26,$U26),IF(FR$76>($R$34-1),$U26,0))*$R$32)","v":0},null,{"$f":"IF(FT$76<$R$34,0,IF($R26>0,IF(0=MOD(FT$76-$R$34,$R26),$S26+$U26,$U26),IF(FT$76>($R$34-1),$U26,0))*$R$32)","v":0},null,{"$f":"IF(FV$76<$R$34,0,IF($R26>0,IF(0=MOD(FV$76-$R$34,$R26),$S26+$U26,$U26),IF(FV$76>($R$34-1),$U26,0))*$R$32)","v":0},null,{"$f":"IF(FX$76<$R$34,0,IF($R26>0,IF(0=MOD(FX$76-$R$34,$R26),$S26+$U26,$U26),IF(FX$76>($R$34-1),$U26,0))*$R$32)","v":0},null,{"$f":"IF(FZ$76<$R$34,0,IF($R26>0,IF(0=MOD(FZ$76-$R$34,$R26),$S26+$U26,$U26),IF(FZ$76>($R$34-1),$U26,0))*$R$32)","v":0},null,{"$f":"IF(GB$76<$R$34,0,IF($R26>0,IF(0=MOD(GB$76-$R$34,$R26),$S26+$U26,$U26),IF(GB$76>($R$34-1),$U26,0))*$R$32)","v":0},null,{"$f":"IF(GD$76<$R$34,0,IF($R26>0,IF(0=MOD(GD$76-$R$34,$R26),$S26+$U26,$U26),IF(GD$76>($R$34-1),$U26,0))*$R$32)","v":0},null,{"$f":"IF(GF$76<$R$34,0,IF($R26>0,IF(0=MOD(GF$76-$R$34,$R26),$S26+$U26,$U26),IF(GF$76>($R$34-1),$U26,0))*$R$32)","v":0},null,{"$f":"IF(GH$76<$R$34,0,IF($R26>0,IF(0=MOD(GH$76-$R$34,$R26),$S26+$U26,$U26),IF(GH$76>($R$34-1),$U26,0))*$R$32)","v":0},null,{"$f":"IF(GJ$76<$R$34,0,IF($R26>0,IF(0=MOD(GJ$76-$R$34,$R26),$S26+$U26,$U26),IF(GJ$76>($R$34-1),$U26,0))*$R$32)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,"TOTAL Incremental Cost",null,{"$f":"SUM(L89:M92)","v":0},null,{"$f":"SUM(N89:O92)","v":0},null,{"$f":"SUM(P89:Q92)","v":0},null,{"$f":"SUM(R89:S92)","v":0},null,{"$f":"SUM(T89:U92)","v":0},null,{"$f":"SUM(V89:W92)","v":0},null,{"$f":"SUM(X89:Y92)","v":0},null,{"$f":"SUM(Z89:AA92)","v":0},null,{"$f":"SUM(AB89:AC92)","v":0},null,{"$f":"SUM(AD89:AE92)","v":0},null,{"$f":"SUM(AF89:AG92)","v":0},null,{"$f":"SUM(AH89:AI92)","v":0},null,{"$f":"SUM(AJ89:AK92)","v":0},null,{"$f":"SUM(AL89:AM92)","v":0},null,{"$f":"SUM(AN89:AO92)","v":0},null,{"$f":"SUM(AP89:AQ92)","v":0},null,{"$f":"SUM(AR89:AS92)","v":0},null,{"$f":"SUM(AT89:AU92)","v":0},null,{"$f":"SUM(AV89:AW92)","v":0},null,{"$f":"SUM(AX89:AY92)","v":0},null,{"$f":"SUM(AZ89:BA92)","v":0},null,{"$f":"SUM(BB89:BC92)","v":0},null,{"$f":"SUM(BD89:BE92)","v":0},null,{"$f":"SUM(BF89:BG92)","v":0},null,{"$f":"SUM(BH89:BI92)","v":0},null,{"$f":"SUM(BJ89:BK92)","v":0},null,{"$f":"SUM(BL89:BM92)","v":0},null,{"$f":"SUM(BN89:BO92)","v":0},null,{"$f":"SUM(BP89:BQ92)","v":0},null,{"$f":"SUM(BR89:BS92)","v":0},null,{"$f":"SUM(BT89:BU92)","v":0},null,{"$f":"SUM(BV89:BW92)","v":0},null,{"$f":"SUM(BX89:BY92)","v":0},null,{"$f":"SUM(BZ89:CA92)","v":0},null,{"$f":"SUM(CB89:CC92)","v":0},null,{"$f":"SUM(CD89:CE92)","v":0},null,{"$f":"SUM(CF89:CG92)","v":0},null,{"$f":"SUM(CH89:CI92)","v":0},null,{"$f":"SUM(CJ89:CK92)","v":0},null,{"$f":"SUM(CL89:CM92)","v":0},null,{"$f":"SUM(CN89:CO92)","v":0},null,{"$f":"SUM(CP89:CQ92)","v":0},null,{"$f":"SUM(CR89:CS92)","v":0},null,{"$f":"SUM(CT89:CU92)","v":0},null,{"$f":"SUM(CV89:CW92)","v":0},null,{"$f":"SUM(CX89:CY92)","v":0},null,{"$f":"SUM(CZ89:DA92)","v":0},null,{"$f":"SUM(DB89:DC92)","v":0},null,{"$f":"SUM(DD89:DE92)","v":0},null,{"$f":"SUM(DF89:DG92)","v":0},null,{"$f":"SUM(DH89:DI92)","v":0},null,{"$f":"SUM(DJ89:DK92)","v":0},null,{"$f":"SUM(DL89:DM92)","v":0},null,{"$f":"SUM(DN89:DO92)","v":0},null,{"$f":"SUM(DP89:DQ92)","v":0},null,{"$f":"SUM(DR89:DS92)","v":0},null,{"$f":"SUM(DT89:DU92)","v":0},null,{"$f":"SUM(DV89:DW92)","v":0},null,{"$f":"SUM(DX89:DY92)","v":0},null,{"$f":"SUM(DZ89:EA92)","v":0},null,{"$f":"SUM(EB89:EC92)","v":0},null,{"$f":"SUM(ED89:EE92)","v":0},null,{"$f":"SUM(EF89:EG92)","v":0},null,{"$f":"SUM(EH89:EI92)","v":0},null,{"$f":"SUM(EJ89:EK92)","v":0},null,{"$f":"SUM(EL89:EM92)","v":0},null,{"$f":"SUM(EN89:EO92)","v":0},null,{"$f":"SUM(EP89:EQ92)","v":0},null,{"$f":"SUM(ER89:ES92)","v":0},null,{"$f":"SUM(ET89:EU92)","v":0},null,{"$f":"SUM(EV89:EW92)","v":0},null,{"$f":"SUM(EX89:EY92)","v":0},null,{"$f":"SUM(EZ89:FA92)","v":0},null,{"$f":"SUM(FB89:FC92)","v":0},null,{"$f":"SUM(FD89:FE92)","v":0},null,{"$f":"SUM(FF89:FG92)","v":0},null,{"$f":"SUM(FH89:FI92)","v":0},null,{"$f":"SUM(FJ89:FK92)","v":0},null,{"$f":"SUM(FL89:FM92)","v":0},null,{"$f":"SUM(FN89:FO92)","v":0},null,{"$f":"SUM(FP89:FQ92)","v":0},null,{"$f":"SUM(FR89:FS92)","v":0},null,{"$f":"SUM(FT89:FU92)","v":0},null,{"$f":"SUM(FV89:FW92)","v":0},null,{"$f":"SUM(FX89:FY92)","v":0},null,{"$f":"SUM(FZ89:GA92)","v":0},null,{"$f":"SUM(GB89:GC92)","v":0},null,{"$f":"SUM(GD89:GE92)","v":0},null,{"$f":"SUM(GF89:GG92)","v":0},null,{"$f":"SUM(GH89:GI92)","v":0},null,{"$f":"SUM(GJ89:GK92)","v":0}]

{"sheet":"FS- Parking & Reservation","index":29,"n_rows":112,"n_cols":178,"rows_kept":112,"cut":false,"hidden":false,"merged":[[62,1,62,6],[63,1,63,6],[64,1,64,6],[65,1,65,6],[66,1,66,6],[7,50,9,53],[10,51,10,52],[11,51,11,52],[12,51,12,52],[13,51,13,52],[14,51,14,52],[15,51,15,52],[16,51,16,52],[17,51,17,52],[18,51,18,52],[19,51,19,52],[20,51,20,52],[21,51,21,52],[22,51,22,52],[45,1,45,6],[46,1,46,6],[47,1,47,6],[48,1,48,6],[49,1,49,6],[50,1,50,6],[39,1,39,6],[40,1,40,6],[41,1,41,6],[42,1,42,6],[43,1,43,6],[44,1,44,6],[33,1,33,6],[3,8,3,23],[5,8,5,23],[13,9,13,16],[8,30,10,31],[22,8,22,23],[8,24,10,25],[13,24,13,25],[14,20,14,21],[14,22,14,23],[14,24,14,25],[8,26,10,27],[16,22,16,23],[18,22,18,23],[18,24,18,25],[18,26,18,27],[18,28,18,29],[20,22,20,23],[7,24,7,31],[6,1,6,6],[7,1,7,6],[8,1,8,6],[9,1,9,6],[10,1,10,6],[11,1,11,6],[12,1,12,6],[13,1,13,6],[14,1,14,6],[20,1,20,6],[21,1,21,6],[16,18,16,19],[16,20,16,21],[18,18,18,19],[18,20,18,21],[20,18,20,19],[20,20,20,21],[15,1,15,6],[16,1,16,6],[17,1,17,6],[18,1,18,6],[19,1,19,6],[7,8,7,23],[8,8,10,10],[8,16,10,17],[8,18,10,19],[8,20,10,21],[8,22,10,23],[13,18,13,19],[13,20,13,21],[13,22,13,23],[14,18,14,19],[34,1,34,6],[35,1,35,6],[36,1,36,6],[37,1,37,6],[38,1,38,6],[27,1,27,6],[28,1,28,6],[29,1,29,6],[30,1,30,6],[31,1,31,6],[32,1,32,6],[111,177,111,178],[2,1,2,6],[3,1,3,6],[4,1,4,6],[5,1,5,6],[22,1,22,6],[23,1,23,6],[24,1,24,6],[25,1,25,6],[26,1,26,6],[111,165,111,166],[111,167,111,168],[111,169,111,170],[111,171,111,172],[111,173,111,174],[111,175,111,176],[111,153,111,154],[111,155,111,156],[111,157,111,158],[111,159,111,160],[111,161,111,162],[111,163,111,164],[111,141,111,142],[111,143,111,144],[111,145,111,146],[111,147,111,148],[111,149,111,150],[111,151,111,152],[111,129,111,130],[111,131,111,132],[111,133,111,134],[111,135,111,136],[111,137,111,138],[111,139,111,140],[111,117,111,118],[111,119,111,120],[111,121,111,122],[111,123,111,124],[111,125,111,126],[111,127,111,128],[111,105,111,106],[111,107,111,108],[111,109,111,110],[111,111,111,112],[111,113,111,114],[111,115,111,116],[111,47,111,48],[111,49,111,50],[111,51,111,52],[111,53,111,54],[111,55,111,56],[111,33,111,34],[111,35,111,36],[111,37,111,38],[111,39,111,40],[111,41,111,42],[111,43,111,44],[111,93,111,94],[111,95,111,96],[111,97,111,98],[111,99,111,100],[111,101,111,102],[111,103,111,104],[111,81,111,82],[111,83,111,84],[111,85,111,86],[111,87,111,88],[111,89,111,90],[111,91,111,92],[111,69,111,70],[111,71,111,72],[111,73,111,74],[111,75,111,76],[111,77,111,78],[111,79,111,80],[111,21,111,22],[111,23,111,24],[111,25,111,26],[111,27,111,28],[111,29,111,30],[111,31,111,32],[111,11,111,12],[111,13,111,14],[111,15,111,16],[111,17,111,18],[111,19,111,20],[110,171,110,172],[110,173,110,174],[110,175,110,176],[111,45,111,46],[110,115,110,116],[110,117,110,118],[110,119,110,120],[110,121,110,122],[110,103,110,104],[110,105,110,106],[110,107,110,108],[110,109,110,110],[110,87,110,88],[110,89,110,90],[110,91,110,92],[110,93,110,94],[110,95,110,96],[110,97,110,98],[110,177,110,178],[110,159,110,160],[110,161,110,162],[110,163,110,164],[110,165,110,166],[110,167,110,168],[110,169,110,170],[110,147,110,148],[110,149,110,150],[110,151,110,152],[110,153,110,154],[111,57,111,58],[111,59,111,60],[111,61,111,62],[111,63,111,64],[111,65,111,66],[111,67,111,68],[110,157,110,158],[110,135,110,136],[110,137,110,138],[110,139,110,140],[110,141,110,142],[110,143,110,144],[110,145,110,146],[110,123,110,124],[110,125,110,126],[110,127,110,128],[110,129,110,130],[110,131,110,132],[110,133,110,134],[110,111,110,112],[110,113,110,114],[110,75,110,76],[110,77,110,78],[110,79,110,80],[110,81,110,82],[110,83,110,84],[110,85,110,86],[110,155,110,156],[110,69,110,70],[110,71,110,72],[110,73,110,74],[110,51,110,52],[110,53,110,54],[110,55,110,56],[110,57,110,58],[110,59,110,60],[110,61,110,62],[110,39,110,40],[110,41,110,42],[110,43,110,44],[110,45,110,46],[110,47,110,48],[110,49,110,50],[110,99,110,100],[110,101,110,102],[110,27,110,28],[110,29,110,30],[110,31,110,32],[110,33,110,34],[110,35,110,36],[110,37,110,38],[110,15,110,16],[110,17,110,18],[110,19,110,20],[110,21,110,22],[110,23,110,24],[110,25,110,26],[110,11,110,12],[110,13,110,14],[110,63,110,64],[110,65,110,66],[110,67,110,68],[109,177,109,178],[109,165,109,166],[109,167,109,168],[109,169,109,170],[109,171,109,172],[109,173,109,174],[109,175,109,176],[109,153,109,154],[109,155,109,156],[109,157,109,158],[109,159,109,160],[109,161,109,162],[109,163,109,164],[109,141,109,142],[109,143,109,144],[109,145,109,146],[109,147,109,148],[109,149,109,150],[109,151,109,152],[109,129,109,130],[109,131,109,132],[109,133,109,134],[109,135,109,136],[109,137,109,138],[109,139,109,140],[109,117,109,118],[109,119,109,120],[109,121,109,122],[109,123,109,124],[109,125,109,126],[109,127,109,128],[109,105,109,106],[109,107,109,108],[109,109,109,110],[109,111,109,112],[109,113,109,114],[109,115,109,116],[109,47,109,48],[109,49,109,50],[109,51,109,52],[109,53,109,54],[109,55,109,56],[109,33,109,34],[109,35,109,36],[109,37,109,38],[109,39,109,40],[109,41,109,42],[109,43,109,44],[109,93,109,94],[109,95,109,96],[109,97,109,98],[109,99,109,100],[109,101,109,102],[109,103,109,104],[109,81,109,82],[109,83,109,84],[109,85,109,86],[109,87,109,88],[109,89,109,90],[109,91,109,92],[109,69,109,70],[109,71,109,72],[109,73,109,74],[109,75,109,76],[109,77,109,78],[109,79,109,80],[109,21,109,22],[109,23,109,24],[109,25,109,26],[109,27,109,28],[109,29,109,30],[109,31,109,32],[109,11,109,12],[109,13,109,14],[109,15,109,16],[109,17,109,18],[109,19,109,20],[108,171,108,172],[108,173,108,174],[108,175,108,176],[108,177,108,178],[108,159,108,160],[108,161,108,162],[108,163,108,164],[108,165,108,166],[108,167,108,168],[108,169,108,170],[108,147,108,148],[108,149,108,150],[108,151,108,152],[108,153,108,154],[109,57,109,58],[109,59,109,60],[109,61,109,62],[109,63,109,64],[109,65,109,66],[109,67,109,68],[109,45,109,46],[108,155,108,156],[108,157,108,158],[108,135,108,136],[108,137,108,138],[108,139,108,140],[108,141,108,142],[108,143,108,144],[108,145,108,146],[108,123,108,124],[108,125,108,126],[108,127,108,128],[108,129,108,130],[108,131,108,132],[108,133,108,134],[108,111,108,112],[108,113,108,114],[108,115,108,116],[108,117,108,118],[108,119,108,120],[108,121,108,122],[108,53,108,54],[108,55,108,56],[108,57,108,58],[108,59,108,60],[108,61,108,62],[108,39,108,40],[108,41,108,42],[108,43,108,44],[108,45,108,46],[108,47,108,48],[108,49,108,50],[108,99,108,100],[108,101,108,102],[108,103,108,104],[108,105,108,106],[108,107,108,108],[108,109,108,110],[108,87,108,88],[108,89,108,90],[108,91,108,92],[108,93,108,94],[108,95,108,96],[108,97,108,98],[108,75,108,76],[108,77,108,78],[108,79,108,80],[108,81,108,82],[108,83,108,84],[108,85,108,86],[108,27,108,28],[108,29,108,30],[108,31,108,32],[108,33,108,34],[108,35,108,36],[108,37,108,38],[108,15,108,16],[108,17,108,18],[108,19,108,20],[108,21,108,22],[108,23,108,24],[108,25,108,26],[107,177,107,178],[108,11,108,12],[108,13,108,14],[107,165,107,166],[107,167,107,168],[107,169,107,170],[107,171,107,172],[107,173,107,174],[107,175,107,176],[107,153,107,154],[107,155,107,156],[107,157,107,158],[107,159,107,160],[108,63,108,64],[108,65,108,66],[108,67,108,68],[108,69,108,70],[108,71,108,72],[108,73,108,74],[108,51,108,52],[107,161,107,162],[107,163,107,164],[107,141,107,142],[107,143,107,144],[107,145,107,146],[107,147,107,148],[107,149,107,150],[107,151,107,152],[107,129,107,130],[107,131,107,132],[107,133,107,134],[107,135,107,136],[107,137,107,138],[107,139,107,140],[107,117,107,118],[107,119,107,120],[107,121,107,122],[107,123,107,124],[107,125,107,126],[107,127,107,128],[107,105,107,106],[107,107,107,108],[107,109,107,110],[107,111,107,112],[107,113,107,114],[107,115,107,116],[107,93,107,94],[107,95,107,96],[107,97,107,98],[107,99,107,100],[107,101,107,102],[107,103,107,104],[107,81,107,82],[107,83,107,84],[107,85,107,86],[107,87,107,88],[107,89,107,90],[107,91,107,92],[107,69,107,70],[107,71,107,72],[107,73,107,74],[107,75,107,76],[107,77,107,78],[107,79,107,80],[107,57,107,58],[107,59,107,60],[107,61,107,62],[107,63,107,64],[107,65,107,66],[107,67,107,68],[107,45,107,46],[107,47,107,48],[107,49,107,50],[107,51,107,52],[107,53,107,54],[107,55,107,56],[107,33,107,34],[107,35,107,36],[107,37,107,38],[107,39,107,40],[107,41,107,42],[107,43,107,44],[107,21,107,22],[107,23,107,24],[107,25,107,26],[107,27,107,28],[107,29,107,30],[107,31,107,32],[107,11,107,12],[107,13,107,14],[107,15,107,16],[107,17,107,18],[107,19,107,20],[106,171,106,172],[106,173,106,174],[106,175,106,176],[106,177,106,178],[106,159,106,160],[106,161,106,162],[106,163,106,164],[106,165,106,166],[106,167,106,168],[106,169,106,170],[106,147,106,148],[106,149,106,150],[106,151,106,152],[106,153,106,154],[106,155,106,156],[106,157,106,158],[106,135,106,136],[106,137,106,138],[106,139,106,140],[106,141,106,142],[106,143,106,144],[106,145,106,146],[106,131,106,132],[106,133,106,134],[106,111,106,112],[106,113,106,114],[106,115,106,116],[106,117,106,118],[106,119,106,120],[106,121,106,122],[106,99,106,100],[106,101,106,102],[106,103,106,104],[106,105,106,106],[106,107,106,108],[106,109,106,110],[106,87,106,88],[106,89,106,90],[106,91,106,92],[106,93,106,94],[106,95,106,96],[106,97,106,98],[106,123,106,124],[106,125,106,126],[106,127,106,128],[106,129,106,130],[106,29,106,30],[106,31,106,32],[106,33,106,34],[106,35,106,36],[106,37,106,38],[106,15,106,16],[106,17,106,18],[106,19,106,20],[106,21,106,22],[106,23,106,24],[106,25,106,26],[106,75,106,76],[106,77,106,78],[106,79,106,80],[106,81,106,82],[106,83,106,84],[106,85,106,86],[106,63,106,64],[106,65,106,66],[106,67,106,68],[106,69,106,70],[106,71,106,72],[106,73,106,74],[106,51,106,52],[106,53,106,54],[106,55,106,56],[106,57,106,58],[106,59,106,60],[106,61,106,62],[103,177,103,178],[106,11,106,12],[106,13,106,14],[103,165,103,166],[103,167,103,168],[103,169,103,170],[103,171,103,172],[103,173,103,174],[103,175,103,176],[103,153,103,154],[103,155,103,156],[103,157,103,158],[103,159,103,160],[103,161,103,162],[103,163,103,164],[103,141,103,142],[103,143,103,144],[103,145,103,146],[103,147,103,148],[103,149,103,150],[103,151,103,152],[103,129,103,130],[103,131,103,132],[103,133,103,134],[103,135,103,136],[106,39,106,40],[106,41,106,42],[106,43,106,44],[106,45,106,46],[106,47,106,48],[106,49,106,50],[106,27,106,28],[103,137,103,138],[103,139,103,140],[103,117,103,118],[103,119,103,120],[103,121,103,122],[103,123,103,124],[103,125,103,126],[103,127,103,128],[103,105,103,106],[103,107,103,108],[103,109,103,110],[103,111,103,112],[103,113,103,114],[103,115,103,116],[103,93,103,94],[103,95,103,96],[103,97,103,98],[103,99,103,100],[103,101,103,102],[103,103,103,104],[103,81,103,82],[103,83,103,84],[103,85,103,86],[103,87,103,88],[103,89,103,90],[103,91,103,92],[103,69,103,70],[103,71,103,72],[103,73,103,74],[103,75,103,76],[103,77,103,78],[103,79,103,80],[103,57,103,58],[103,59,103,60],[103,61,103,62],[103,63,103,64],[103,65,103,66],[103,67,103,68],[103,11,103,12],[103,13,103,14],[103,15,103,16],[103,17,103,18],[103,19,103,20],[103,45,103,46],[103,47,103,48],[103,49,103,50],[103,51,103,52],[103,53,103,54],[103,55,103,56],[103,33,103,34],[103,35,103,36],[103,37,103,38],[103,39,103,40],[103,41,103,42],[103,43,103,44],[103,21,103,22],[103,23,103,24],[103,25,103,26],[103,27,103,28],[103,29,103,30],[103,31,103,32],[101,177,101,178],[101,165,101,166],[101,167,101,168],[101,169,101,170],[101,171,101,172],[101,173,101,174],[101,175,101,176],[101,153,101,154],[101,155,101,156],[101,157,101,158],[101,159,101,160],[101,161,101,162],[101,163,101,164],[101,141,101,142],[101,143,101,144],[101,145,101,146],[101,147,101,148],[101,149,101,150],[101,151,101,152],[101,137,101,138],[101,139,101,140],[101,117,101,118],[101,119,101,120],[101,121,101,122],[101,123,101,124],[101,125,101,126],[101,127,101,128],[101,105,101,106],[101,107,101,108],[101,109,101,110],[101,111,101,112],[101,113,101,114],[101,115,101,116],[101,93,101,94],[101,95,101,96],[101,97,101,98],[101,99,101,100],[101,101,101,102],[101,103,101,104],[101,129,101,130],[101,131,101,132],[101,133,101,134],[101,135,101,136],[101,35,101,36],[101,37,101,38],[101,39,101,40],[101,41,101,42],[101,43,101,44],[101,21,101,22],[101,23,101,24],[101,25,101,26],[101,27,101,28],[101,29,101,30],[101,31,101,32],[101,81,101,82],[101,83,101,84],[101,85,101,86],[101,87,101,88],[101,89,101,90],[101,91,101,92],[101,69,101,70],[101,71,101,72],[101,73,101,74],[101,75,101,76],[101,77,101,78],[101,79,101,80],[101,57,101,58],[101,59,101,60],[101,61,101,62],[101,63,101,64],[101,65,101,66],[101,67,101,68],[101,11,101,12],[101,13,101,14],[101,15,101,16],[101,17,101,18],[101,19,101,20],[100,171,100,172],[100,173,100,174],[100,175,100,176],[100,177,100,178],[100,159,100,160],[100,161,100,162],[100,163,100,164],[100,165,100,166],[100,167,100,168],[100,169,100,170],[100,147,100,148],[100,149,100,150],[100,151,100,152],[100,153,100,154],[100,155,100,156],[100,157,100,158],[100,135,100,136],[100,137,100,138],[100,139,100,140],[100,141,100,142],[101,45,101,46],[101,47,101,48],[101,49,101,50],[101,51,101,52],[101,53,101,54],[101,55,101,56],[101,33,101,34],[100,143,100,144],[100,145,100,146],[100,123,100,124],[100,125,100,126],[100,127,100,128],[100,129,100,130],[100,131,100,132],[100,133,100,134],[100,111,100,112],[100,113,100,114],[100,115,100,116],[100,117,100,118],[100,119,100,120],[100,121,100,122],[100,99,100,100],[100,101,100,102],[100,103,100,104],[100,105,100,106],[100,107,100,108],[100,109,100,110],[100,41,100,42],[100,43,100,44],[100,45,100,46],[100,47,100,48],[100,49,100,50],[100,27,100,28],[100,29,100,30],[100,31,100,32],[100,33,100,34],[100,35,100,36],[100,37,100,38],[100,87,100,88],[100,89,100,90],[100,91,100,92],[100,93,100,94],[100,95,100,96],[100,97,100,98],[100,75,100,76],[100,77,100,78],[100,79,100,80],[100,81,100,82],[100,83,100,84],[100,85,100,86],[100,63,100,64],[100,65,100,66],[100,67,100,68],[100,69,100,70],[100,71,100,72],[100,73,100,74],[100,15,100,16],[100,17,100,18],[100,19,100,20],[100,21,100,22],[100,23,100,24],[100,25,100,26],[99,177,99,178],[100,11,100,12],[100,13,100,14],[99,165,99,166],[99,167,99,168],[99,169,99,170],[99,171,99,172],[99,173,99,174],[99,175,99,176],[99,153,99,154],[99,155,99,156],[99,157,99,158],[99,159,99,160],[99,161,99,162],[99,163,99,164],[99,141,99,142],[99,143,99,144],[99,145,99,146],[99,147,99,148],[100,51,100,52],[100,53,100,54],[100,55,100,56],[100,57,100,58],[100,59,100,60],[100,61,100,62],[100,39,100,40],[99,149,99,150],[99,151,99,152],[99,129,99,130],[99,131,99,132],[99,133,99,134],[99,135,99,136],[99,137,99,138],[99,139,99,140],[99,117,99,118],[99,119,99,120],[99,121,99,122],[99,123,99,124],[99,125,99,126],[99,127,99,128],[99,105,99,106],[99,107,99,108],[99,109,99,110],[99,111,99,112],[99,113,99,114],[99,115,99,116],[99,47,99,48],[99,49,99,50],[99,51,99,52],[99,53,99,54],[99,55,99,56],[99,33,99,34],[99,35,99,36],[99,37,99,38],[99,39,99,40],[99,41,99,42],[99,43,99,44],[99,93,99,94],[99,95,99,96],[99,97,99,98],[99,99,99,100],[99,101,99,102],[99,103,99,104],[99,81,99,82],[99,83,99,84],[99,85,99,86],[99,87,99,88],[99,89,99,90],[99,91,99,92],[99,69,99,70],[99,71,99,72],[99,73,99,74],[99,75,99,76],[99,77,99,78],[99,79,99,80],[99,21,99,22],[99,23,99,24],[99,25,99,26],[99,27,99,28],[99,29,99,30],[99,31,99,32],[99,11,99,12],[99,13,99,14],[99,15,99,16],[99,17,99,18],[99,19,99,20],[98,171,98,172],[98,173,98,174],[98,175,98,176],[98,177,98,178],[98,159,98,160],[98,161,98,162],[98,163,98,164],[98,165,98,166],[98,167,98,168],[98,169,98,170],[98,147,98,148],[98,149,98,150],[98,151,98,152],[98,153,98,154],[99,57,99,58],[99,59,99,60],[99,61,99,62],[99,63,99,64],[99,65,99,66],[99,67,99,68],[99,45,99,46],[98,155,98,156],[98,157,98,158],[98,135,98,136],[98,137,98,138],[98,139,98,140],[98,141,98,142],[98,143,98,144],[98,145,98,146],[98,123,98,124],[98,125,98,126],[98,127,98,128],[98,129,98,130],[98,131,98,132],[98,133,98,134],[98,111,98,112],[98,113,98,114],[98,115,98,116],[98,117,98,118],[98,119,98,120],[98,121,98,122],[98,53,98,54],[98,55,98,56],[98,57,98,58],[98,59,98,60],[98,61,98,62],[98,39,98,40],[98,41,98,42],[98,43,98,44],[98,45,98,46],[98,47,98,48],[98,49,98,50],[98,99,98,100],[98,101,98,102],[98,103,98,104],[98,105,98,106],[98,107,98,108],[98,109,98,110],[98,87,98,88],[98,89,98,90],[98,91,98,92],[98,93,98,94],[98,95,98,96],[98,97,98,98],[98,75,98,76]],"merged_total":1978,"flags":["merged_cut"]}
[]
[null,"Navigation",null,null,null,null,null,null,{"$f":"openingScreenTitle","v":"FHWA Tool for Operations Benefit/Cost (TOPS-BC):  Version 4.0"}]
[null,"Back"]
[null,"OPENING SCREEN",null,null,null,null,null,null,"Choose Option 1 or Option 2"]
[null,"GENERAL TOOL OVERVIEW"]
[null,"WHAT'S NEW",null,null,null,null,null,null,"Freight Strategy: Parking and Reservation"]
[null,"LIST OF ALL WORKSHEETS"]
[null,"1) ESTIMATE COSTS",null,null,null,null,null,null,"Option 1 - Per-Parking-Spot Cost Estimation ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Iterative Model Run Overview"]
[null,"Cost Default Matrix",null,null,null,null,null,null,"Equipment",null,null,null,null,null,null,null,"Useful Life",null,"Capital / Replacement Costs (Total)",null,"O&M Costs (Annual)",null,"Annualized Costs",null,"Quantity",null,"Unit",null,"Unit Cost",null,"Decription"]
[null,"Cost Template"]
[null,"Traveler Information",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Title","Factor",null,"Result"]
[null,"En-Route Traveler Information"]
[null,"Pre-Trip Traveler Information",null,null,null,null,null,null,"Basic Infrastructure Equipment and Costs"]
[null,"Traffic Signal Systems (TSS)",null,null,null,null,null,null,null,"Weigh Station (truck entering and exit count using     microwave vehicle detection systems)",null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!M86","v":10},{"$f":"Y14*AC14","v":0},null,{"$f":"0.1*S14","v":0},null,{"$f":"IF(R14>0,S14/R14+U14,U14)","v":0},null,null,null,"per Spot",null,7300,null,"Truck entering and exit count using Microwave Vehicle Detection System (MVDS), Closed Circuit Television (CCTV) coverage of truck parking lot"]
[null,"Preset Timing",null,null,null,null,null,null,null,"Rest Area and Welcome Center",null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!M87","v":11},{"$f":"Y15*AC15","v":0},null,{"$f":"0.1*S15","v":0},null,{"$f":"IF(R15>0,S15/R15+U15,U15)","v":0},null,null,null,"per Spot",null,7800,null,"Observing each truck parking bay using Wireless in-ground Detection Sensors (WDS), CCTV coverage of truck parking lot"]
[null,"Traffic Actuated Timing"]
[null,"Central Control ",null,null,null,null,null,null,null,"TOTAL Infrastructure Cost",null,null,null,null,null,null,null,null,{"$f":"SUM(S14:T16)","v":0},null,{"$f":"SUM(U14:V16)","v":0},null,{"$f":"SUM(W14:X16)","v":0}]
[null,"Transit Signal Priority"]
[null,"Ramp Metering ",null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!L82","v":"Communication Line"},null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!M82","v":5},0,null,{"$f":"Y19*AC19","v":0},null,{"$f":"IF(R19>0,S19/R19+U19,U19)","v":0},null,{"$f":"IFERROR(_xlfn.IFS($Y$14>0,$Y$14,$Y$15>0,$Y$15),)","v":0},null,"unit",null,9985]
[null,"Central Control"]
[null,"Traffic Actuated",null,null,null,null,null,null,null,"TOTAL Incremental Cost",null,null,null,null,null,null,null,null,{"$f":"SUM(S16:T20)","v":0},null,{"$f":"SUM(U16:V20)","v":0},null,{"$f":"SUM(W16:X20)","v":0}]
[null,"Preset Timing"]
[null,"Freight Strategies",null,null,null,null,null,null,"Option 2 - Detailed Cost Breakout for Entry-Exit-Control Only Strategy"]
[null,"Truck Only Lanes",null,null,null,null,null,null,"Equipment",null,null,null,null,null,null,null,"Useful Life",null,"Capital / Replacement Costs (Total)",null,"O&M Costs (Annual)",null,"Annualized Costs",null,"Quantity",null,"Unit",null,"Unit Cost"]
[null,"Compliance"]
[4,"Truck Parking and Reservation Systems"]
[null,"Climbing Lanes"]
[null,"Off Hours Delivery",null,null,null,null,null,null,"Basic Infrastructure Equipment and Costs"]
[null,"Active Traffic Management",null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!L96","v":"Detector/Sensor"},null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!M96","v":5},{"$f":"Y29*AC29","v":0},null,{"$f":"0.1*S29","v":0},null,{"$f":"IF(R29>0,S29/R29+U29,U29)","v":0},null,null,null,"Each",null,50000]
[null,"Variable Speed Limits",null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!L97","v":"CCTV Cameras"},null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!M97","v":5},{"$f":"Y30*AC30","v":0},null,{"$f":"0.1*S30","v":0},null,{"$f":"IF(R30>0,S30/R30+U30,U30)","v":0},null,null,null,"Each",null,10000]
[null,"Part-Time Shoulder Use",null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!L98","v":"Communications PE"},null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!M98","v":5},0,null,0,null,0,null,null,null,"Per foot",null,20]
[null,"Other Strategies",null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!L99","v":"Dynamic Message Signs"},null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!M99","v":10},0,null,0,null,0,null,null,null,"Each",null,50000]
[null,"Traffic Incident Management",null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!L100","v":"Integration"},null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!M100","v":10},0,null,0,null,0,null,null,null,"Each",null,30000]
[null,"Travel Demand Management",null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!L101","v":"Network Equipment"},null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!M101","v":10},0,null,0,null,0,null,null,null,"Each",null,2000]
[null,"HOT Lanes",null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!L102","v":"Signage"},null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!M102","v":10},0,null,0,null,0,null,null,null,"Each",null,2000]
[null,"Road Weather Management",null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!L103","v":"Utilities"},null,null,null,null,null,null,null,10,0,null,0,null,0,null,null,null,"Each",null,25000]
[null,"Work Zone Management"]
[null,"Shared Use Mobility",null,null,null,null,null,null,null,"TOTAL Infrastructure Cost",null,null,null,null,null,null,null,null,{"$f":"SUM(S29:T37)","v":0},null,{"$f":"SUM(U29:V37)","v":0},null,{"$f":"SUM(W29:X37)","v":0}]
[null,"Costs Summary"]
[null,"2) ESTIMATE BENEFITS",null,null,null,null,null,null,"Incremental Deployment Equipment"]
[null,"Parameters",null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!L104","v":"Communications (Fiber Optic Cables)"},null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!M104","v":10},0,null,{"$f":"Y41*AC41","v":0},null,{"$f":"IF(R41>0,S41/R41+U41,U41)","v":0},null,null,null,"Per Month",null,1000]
[null,"Strategy Default Impacts",null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!L105","v":"Operational Support"},null,null,null,null,null,null,null,1,0,null,{"$f":"Y42*AC42","v":0},null,0,null,null,null,"Per Month",null,1500]
[null,"Benefit Template",null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!L106","v":"Preventive Maintenance"},null,null,null,null,null,null,null,1,0,null,0,null,0,null,null,null,"Per Month",null,2000]
[null,"Arterial Strategies",null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!L107","v":"Software Maintenance & Licensing"},null,null,null,null,null,null,null,1,0,null,0,null,0,null,null,null,"Per Month",null,1000]
[null,"Traffic Signal Control"]
[null,"Freeway Strategies",null,null,null,null,null,null,null,"TOTAL Incremental Cost",null,null,null,null,null,null,null,null,{"$f":"SUM(S41:T45)","v":0},null,{"$f":"SUM(U41:V45)","v":0},null,{"$f":"SUM(W41:X45)","v":0}]
[null,"Ramp Metering"]
[null,"Traffic Incident Management",null,null,null,null,null,null,"INPUT",null,"Enter Number of Infrastructure Deployments ",null,null,null,null,null,null,null,{"$f":"IF($W17>0,$W17,$R$48*calculatedTotalInfrastructureCost)","v":0}]
[null,"Traveler Information"]
[null,"En-Route Traveler Information",null,null,null,null,null,null,"INPUT",null,"Enter Number of Incremental Deployments",null,null,null,null,null,null,null,{"$f":"IF($W21>0,$W21,$R$50*calculatedTotalEquipmentCost)","v":0}]
[null,"Pre-Trip Traveler Information"]
[null,"Freight Strategies and Systems",null,null,null,null,null,null,"INPUT",null,"Enter Year of Deployment"]
[null,"Truck Only Lanes"]
[null,"Compliance",null,null,null,null,null,null,null,null,"Average Annual Cost",null,null,null,null,null,null,null,null,null,null,null,{"$f":"S48+S50","v":0}]
[null,"Truck Parking and Reservation Systems"]
[null,"Climbing Lanes",null,null,null,null,null,null,null,null,"Levelized Costs (Used for Benefit Cost Ratio Calculation)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Q79*(IF($R$77>0,$R$77,$S$77))*(1+(IF($R$77>0,$R$77,$S$77)))^(IF($R$73>0,$R$73,$S$73)))/((1+(IF($R$77>0,$R$77,$S$77)))^(IF($R$73>0,$R$73,$S$73))-1)","v":0}]
[null,"Off Hours Delivery"]
[null,"Active Traffic Management"]
[null,"Variable Speed Limits",null,null,null,null,null,null,"FHWA Tool for Operations Benefit/Cost (TOPS-BC) "]
[null,"Part-Time Shoulder Use",null,null,null,null,null,null,null,"PURPOSE:  Estimate Lifecycle Costs of TSM&O Strategies"]
[null,"Other Strategies",null,null,null,null,null,null,null,null,"WORK AREA 2 - PROJECT STREAM OF COSTS AND ESTIMATE NET PRESENT VALUE"]
[null,"HOT Lanes"]
[null,"Travel Demand Management",null,null,null,null,null,null,{"$f":"I6","v":"Freight Strategy: Parking and Reservation"}]
[null,"Road Weather Management"]
[null,"Work Zone Management",null,null,null,null,null,null,null,null,null,2013,null,{"$f":"L65+1","v":2014},null,{"$f":"N65+1","v":2015},null,{"$f":"P65+1","v":2016},null,{"$f":"R65+1","v":2017},null,{"$f":"T65+1","v":2018},null,{"$f":"V65+1","v":2019},null,{"$f":"X65+1","v":2020},null,{"$f":"Z65+1","v":2021},null,{"$f":"AB65+1","v":2022},null,{"$f":"AD65+1","v":2023},null,{"$f":"AF65+1","v":2024},null,{"$f":"AH65+1","v":2025},null,{"$f":"AJ65+1","v":2026},null,{"$f":"AL65+1","v":2027},null,{"$f":"AN65+1","v":2028},null,{"$f":"AP65+1","v":2029},null,{"$f":"AR65+1","v":2030},null,{"$f":"AT65+1","v":2031},null,{"$f":"AV65+1","v":2032},null,{"$f":"AX65+1","v":2033},null,{"$f":"AZ65+1","v":2034},null,{"$f":"BB65+1","v":2035},null,{"$f":"BD65+1","v":2036},null,{"$f":"BF65+1","v":2037},null,{"$f":"BH65+1","v":2038},null,{"$f":"BJ65+1","v":2039},null,{"$f":"BL65+1","v":2040},null,{"$f":"BN65+1","v":2041},null,{"$f":"BP65+1","v":2042},null,{"$f":"BR65+1","v":2043},null,{"$f":"BT65+1","v":2044},null,{"$f":"BV65+1","v":2045},null,{"$f":"BX65+1","v":2046},null,{"$f":"BZ65+1","v":2047},null,{"$f":"CB65+1","v":2048},null,{"$f":"CD65+1","v":2049},null,{"$f":"CF65+1","v":2050},null,{"$f":"CH65+1","v":2051},null,{"$f":"CJ65+1","v":2052},null,{"$f":"CL65+1","v":2053},null,{"$f":"CN65+1","v":2054},null,{"$f":"CP65+1","v":2055},null,{"$f":"CR65+1","v":2056},null,{"$f":"CT65+1","v":2057},null,{"$f":"CV65+1","v":2058},null,{"$f":"CX65+1","v":2059},null,{"$f":"CZ65+1","v":2060},null,{"$f":"DB65+1","v":2061},null,{"$f":"DD65+1","v":2062},null,{"$f":"DF65+1","v":2063},null,{"$f":"DH65+1","v":2064},null,{"$f":"DJ65+1","v":2065},null,{"$f":"DL65+1","v":2066},null,{"$f":"DN65+1","v":2067},null,{"$f":"DP65+1","v":2068},null,{"$f":"DR65+1","v":2069},null,{"$f":"DT65+1","v":2070},null,{"$f":"DV65+1","v":2071},null,{"$f":"DX65+1","v":2072},null,{"$f":"DZ65+1","v":2073},null,{"$f":"EB65+1","v":2074},null,{"$f":"ED65+1","v":2075},null,{"$f":"EF65+1","v":2076},null,{"$f":"EH65+1","v":2077},null,{"$f":"EJ65+1","v":2078},null,{"$f":"EL65+1","v":2079},null,{"$f":"EN65+1","v":2080},null,{"$f":"EP65+1","v":2081},null,{"$f":"ER65+1","v":2082},null,{"$f":"ET65+1","v":2083},null,{"$f":"EV65+1","v":2084},null,{"$f":"EX65+1","v":2085},null,{"$f":"EZ65+1","v":2086},null,{"$f":"FB65+1","v":2087},null,{"$f":"FD65+1","v":2088},null,{"$f":"FF65+1","v":2089},null,{"$f":"FH65+1","v":2090},null,{"$f":"FJ65+1","v":2091},null,{"$f":"FL65+1","v":2092},null,{"$f":"FN65+1","v":2093},null,{"$f":"FP65+1","v":2094},null,{"$f":"FR65+1","v":2095},null,{"$f":"FT65+1","v":2096}]
[null,"Shared Use Mobility",null,null,null,null,null,null,"Cost Item"]
[null,"3) MY DEPLOYMENTS",null,null,null,null,null,null,"Infrastructure Costs ",null,null,{"$f":"L104","v":0},null,{"$f":"N104","v":0},null,{"$f":"P104","v":0},null,{"$f":"R104","v":0},null,{"$f":"T104","v":0},null,{"$f":"V104","v":0},null,{"$f":"X104","v":0},null,{"$f":"Z104","v":0},null,{"$f":"AB104","v":0},null,{"$f":"AD104","v":0},null,{"$f":"AF104","v":0},null,{"$f":"AH104","v":0},null,{"$f":"AJ104","v":0},null,{"$f":"AL104","v":0},null,{"$f":"AN104","v":0},null,{"$f":"AP104","v":0},null,{"$f":"AR104","v":0},null,{"$f":"AT104","v":0},null,{"$f":"AV104","v":0},null,{"$f":"AX104","v":0},null,{"$f":"AZ104","v":0},null,{"$f":"BB104","v":0},null,{"$f":"BD104","v":0},null,{"$f":"BF104","v":0},null,{"$f":"BH104","v":0},null,{"$f":"BJ104","v":0},null,{"$f":"BL104","v":0},null,{"$f":"BN104","v":0},null,{"$f":"BP104","v":0},null,{"$f":"BR104","v":0},null,{"$f":"BT104","v":0},null,{"$f":"BV104","v":0},null,{"$f":"BX104","v":0},null,{"$f":"BZ104","v":0},null,{"$f":"CB104","v":0},null,{"$f":"CD104","v":0},null,{"$f":"CF104","v":0},null,{"$f":"CH104","v":0},null,{"$f":"CJ104","v":0},null,{"$f":"CL104","v":0},null,{"$f":"CN104","v":0},null,{"$f":"CP104","v":0},null,{"$f":"CR104","v":0},null,{"$f":"CT104","v":0},null,{"$f":"CV104","v":0},null,{"$f":"CX104","v":0},null,{"$f":"CZ104","v":0},null,{"$f":"DB104","v":0},null,{"$f":"DD104","v":0},null,{"$f":"DF104","v":0},null,{"$f":"DH104","v":0},null,{"$f":"DJ104","v":0},null,{"$f":"DL104","v":0},null,{"$f":"DN104","v":0},null,{"$f":"DP104","v":0},null,{"$f":"DR104","v":0},null,{"$f":"DT104","v":0},null,{"$f":"DV104","v":0},null,{"$f":"DX104","v":0},null,{"$f":"DZ104","v":0},null,{"$f":"EB104","v":0},null,{"$f":"ED104","v":0},null,{"$f":"EF104","v":0},null,{"$f":"EH104","v":0},null,{"$f":"EJ104","v":0},null,{"$f":"EL104","v":0},null,{"$f":"EN104","v":0},null,{"$f":"EP104","v":0},null,{"$f":"ER104","v":0},null,{"$f":"ET104","v":0},null,{"$f":"EV104","v":0},null,{"$f":"EX104","v":0},null,{"$f":"EZ104","v":0},null,{"$f":"FB104","v":0},null,{"$f":"FD104","v":0},null,{"$f":"FF104","v":0},null,{"$f":"FH104","v":0},null,{"$f":"FJ104","v":0},null,{"$f":"FL104","v":0},null,{"$f":"FN104","v":0},null,{"$f":"FP104","v":0},null,{"$f":"FR104","v":0},null,{"$f":"FT104","v":0},null,{"$f":"FV104","v":0}]
[null,"4) RESULTS TEMPLATE",null,null,null,null,null,null,"Incremental Costs",null,null,{"$f":"L112","v":0},null,{"$f":"N112","v":0},null,{"$f":"P112","v":0},null,{"$f":"R112","v":0},null,{"$f":"T112","v":0},null,{"$f":"V112","v":0},null,{"$f":"X112","v":0},null,{"$f":"Z112","v":0},null,{"$f":"AB112","v":0},null,{"$f":"AD112","v":0},null,{"$f":"AF112","v":0},null,{"$f":"AH112","v":0},null,{"$f":"AJ112","v":0},null,{"$f":"AL112","v":0},null,{"$f":"AN112","v":0},null,{"$f":"AP112","v":0},null,{"$f":"AR112","v":0},null,{"$f":"AT112","v":0},null,{"$f":"AV112","v":0},null,{"$f":"AX112","v":0},null,{"$f":"AZ112","v":0},null,{"$f":"BB112","v":0},null,{"$f":"BD112","v":0},null,{"$f":"BF112","v":0},null,{"$f":"BH112","v":0},null,{"$f":"BJ112","v":0},null,{"$f":"BL112","v":0},null,{"$f":"BN112","v":0},null,{"$f":"BP112","v":0},null,{"$f":"BR112","v":0},null,{"$f":"BT112","v":0},null,{"$f":"BV112","v":0},null,{"$f":"BX112","v":0},null,{"$f":"BZ112","v":0},null,{"$f":"CB112","v":0},null,{"$f":"CD112","v":0},null,{"$f":"CF112","v":0},null,{"$f":"CH112","v":0},null,{"$f":"CJ112","v":0},null,{"$f":"CL112","v":0},null,{"$f":"CN112","v":0},null,{"$f":"CP112","v":0},null,{"$f":"CR112","v":0},null,{"$f":"CT112","v":0},null,{"$f":"CV112","v":0},null,{"$f":"CX112","v":0},null,{"$f":"CZ112","v":0},null,{"$f":"DB112","v":0},null,{"$f":"DD112","v":0},null,{"$f":"DF112","v":0},null,{"$f":"DH112","v":0},null,{"$f":"DJ112","v":0},null,{"$f":"DL112","v":0},null,{"$f":"DN112","v":0},null,{"$f":"DP112","v":0},null,{"$f":"DR112","v":0},null,{"$f":"DT112","v":0},null,{"$f":"DV112","v":0},null,{"$f":"DX112","v":0},null,{"$f":"DZ112","v":0},null,{"$f":"EB112","v":0},null,{"$f":"ED112","v":0},null,{"$f":"EF112","v":0},null,{"$f":"EH112","v":0},null,{"$f":"EJ112","v":0},null,{"$f":"EL112","v":0},null,{"$f":"EN112","v":0},null,{"$f":"EP112","v":0},null,{"$f":"ER112","v":0},null,{"$f":"ET112","v":0},null,{"$f":"EV112","v":0},null,{"$f":"EX112","v":0},null,{"$f":"EZ112","v":0},null,{"$f":"FB112","v":0},null,{"$f":"FD112","v":0},null,{"$f":"FF112","v":0},null,{"$f":"FH112","v":0},null,{"$f":"FJ112","v":0},null,{"$f":"FL112","v":0},null,{"$f":"FN112","v":0},null,{"$f":"FP112","v":0},null,{"$f":"FR112","v":0},null,{"$f":"FT112","v":0},null,{"$f":"FV112","v":0}]
[null,null,null,null,null,null,null,null,"Total Annual Cost",null,null,{"$f":"SUM(L67:M68)","v":0},null,{"$f":"SUM(N67:O68)","v":0},null,{"$f":"SUM(P67:Q68)","v":0},null,{"$f":"SUM(R67:S68)","v":0},null,{"$f":"SUM(T67:U68)","v":0},null,{"$f":"SUM(V67:W68)","v":0},null,{"$f":"SUM(X67:Y68)","v":0},null,{"$f":"SUM(Z67:AA68)","v":0},null,{"$f":"SUM(AB67:AC68)","v":0},null,{"$f":"SUM(AD67:AE68)","v":0},null,{"$f":"SUM(AF67:AG68)","v":0},null,{"$f":"SUM(AH67:AI68)","v":0},null,{"$f":"SUM(AJ67:AK68)","v":0},null,{"$f":"SUM(AL67:AM68)","v":0},null,{"$f":"SUM(AN67:AO68)","v":0},null,{"$f":"SUM(AP67:AQ68)","v":0},null,{"$f":"SUM(AR67:AS68)","v":0},null,{"$f":"SUM(AT67:AU68)","v":0},null,{"$f":"SUM(AV67:AW68)","v":0},null,{"$f":"SUM(AX67:AY68)","v":0},null,{"$f":"SUM(AZ67:BA68)","v":0},null,{"$f":"SUM(BB67:BC68)","v":0},null,{"$f":"SUM(BD67:BE68)","v":0},null,{"$f":"SUM(BF67:BG68)","v":0},null,{"$f":"SUM(BH67:BI68)","v":0},null,{"$f":"SUM(BJ67:BK68)","v":0},null,{"$f":"SUM(BL67:BM68)","v":0},null,{"$f":"SUM(BN67:BO68)","v":0},null,{"$f":"SUM(BP67:BQ68)","v":0},null,{"$f":"SUM(BR67:BS68)","v":0},null,{"$f":"SUM(BT67:BU68)","v":0},null,{"$f":"SUM(BV67:BW68)","v":0},null,{"$f":"SUM(BX67:BY68)","v":0},null,{"$f":"SUM(BZ67:CA68)","v":0},null,{"$f":"SUM(CB67:CC68)","v":0},null,{"$f":"SUM(CD67:CE68)","v":0},null,{"$f":"SUM(CF67:CG68)","v":0},null,{"$f":"SUM(CH67:CI68)","v":0},null,{"$f":"SUM(CJ67:CK68)","v":0},null,{"$f":"SUM(CL67:CM68)","v":0},null,{"$f":"SUM(CN67:CO68)","v":0},null,{"$f":"SUM(CP67:CQ68)","v":0},null,{"$f":"SUM(CR67:CS68)","v":0},null,{"$f":"SUM(CT67:CU68)","v":0},null,{"$f":"SUM(CV67:CW68)","v":0},null,{"$f":"SUM(CX67:CY68)","v":0},null,{"$f":"SUM(CZ67:DA68)","v":0},null,{"$f":"SUM(DB67:DC68)","v":0},null,{"$f":"SUM(DD67:DE68)","v":0},null,{"$f":"SUM(DF67:DG68)","v":0},null,{"$f":"SUM(DH67:DI68)","v":0},null,{"$f":"SUM(DJ67:DK68)","v":0},null,{"$f":"SUM(DL67:DM68)","v":0},null,{"$f":"SUM(DN67:DO68)","v":0},null,{"$f":"SUM(DP67:DQ68)","v":0},null,{"$f":"SUM(DR67:DS68)","v":0},null,{"$f":"SUM(DT67:DU68)","v":0},null,{"$f":"SUM(DV67:DW68)","v":0},null,{"$f":"SUM(DX67:DY68)","v":0},null,{"$f":"SUM(DZ67:EA68)","v":0},null,{"$f":"SUM(EB67:EC68)","v":0},null,{"$f":"SUM(ED67:EE68)","v":0},null,{"$f":"SUM(EF67:EG68)","v":0},null,{"$f":"SUM(EH67:EI68)","v":0},null,{"$f":"SUM(EJ67:EK68)","v":0},null,{"$f":"SUM(EL67:EM68)","v":0},null,{"$f":"SUM(EN67:EO68)","v":0},null,{"$f":"SUM(EP67:EQ68)","v":0},null,{"$f":"SUM(ER67:ES68)","v":0},null,{"$f":"SUM(ET67:EU68)","v":0},null,{"$f":"SUM(EV67:EW68)","v":0},null,{"$f":"SUM(EX67:EY68)","v":0},null,{"$f":"SUM(EZ67:FA68)","v":0},null,{"$f":"SUM(FB67:FC68)","v":0},null,{"$f":"SUM(FD67:FE68)","v":0},null,{"$f":"SUM(FF67:FG68)","v":0},null,{"$f":"SUM(FH67:FI68)","v":0},null,{"$f":"SUM(FJ67:FK68)","v":0},null,{"$f":"SUM(FL67:FM68)","v":0},null,{"$f":"SUM(FN67:FO68)","v":0},null,{"$f":"SUM(FP67:FQ68)","v":0},null,{"$f":"SUM(FR67:FS68)","v":0},null,{"$f":"SUM(FT67:FU68)","v":0},null,{"$f":"SUM(FV67:FW68)","v":0}]
[null,null,null,null,null,null,null,null,"Cumulative Cost",null,null,{"$f":"L69","v":0},null,{"$f":"L70+N69","v":0},null,{"$f":"N70+P69","v":0},null,{"$f":"P70+R69","v":0},null,{"$f":"R70+T69","v":0},null,{"$f":"T70+V69","v":0},null,{"$f":"V70+X69","v":0},null,{"$f":"X70+Z69","v":0},null,{"$f":"Z70+AB69","v":0},null,{"$f":"AB70+AD69","v":0},null,{"$f":"AD70+AF69","v":0},null,{"$f":"AF70+AH69","v":0},null,{"$f":"AH70+AJ69","v":0},null,{"$f":"AJ70+AL69","v":0},null,{"$f":"AL70+AN69","v":0},null,{"$f":"AN70+AP69","v":0},null,{"$f":"AP70+AR69","v":0},null,{"$f":"AR70+AT69","v":0},null,{"$f":"AT70+AV69","v":0},null,{"$f":"AV70+AX69","v":0},null,{"$f":"AX70+AZ69","v":0},null,{"$f":"AZ70+BB69","v":0},null,{"$f":"BB70+BD69","v":0},null,{"$f":"BD70+BF69","v":0},null,{"$f":"BF70+BH69","v":0},null,{"$f":"BH70+BJ69","v":0},null,{"$f":"BJ70+BL69","v":0},null,{"$f":"BL70+BN69","v":0},null,{"$f":"BN70+BP69","v":0},null,{"$f":"BP70+BR69","v":0},null,{"$f":"BR70+BT69","v":0},null,{"$f":"BT70+BV69","v":0},null,{"$f":"BV70+BX69","v":0},null,{"$f":"BX70+BZ69","v":0},null,{"$f":"BZ70+CB69","v":0},null,{"$f":"CB70+CD69","v":0},null,{"$f":"CD70+CF69","v":0},null,{"$f":"CF70+CH69","v":0},null,{"$f":"CH70+CJ69","v":0},null,{"$f":"CJ70+CL69","v":0},null,{"$f":"CL70+CN69","v":0},null,{"$f":"CN70+CP69","v":0},null,{"$f":"CP70+CR69","v":0},null,{"$f":"CR70+CT69","v":0},null,{"$f":"CT70+CV69","v":0},null,{"$f":"CV70+CX69","v":0},null,{"$f":"CX70+CZ69","v":0},null,{"$f":"CZ70+DB69","v":0},null,{"$f":"DB70+DD69","v":0},null,{"$f":"DD70+DF69","v":0},null,{"$f":"DF70+DH69","v":0},null,{"$f":"DH70+DJ69","v":0},null,{"$f":"DJ70+DL69","v":0},null,{"$f":"DL70+DN69","v":0},null,{"$f":"DN70+DP69","v":0},null,{"$f":"DP70+DR69","v":0},null,{"$f":"DR70+DT69","v":0},null,{"$f":"DT70+DV69","v":0},null,{"$f":"DV70+DX69","v":0},null,{"$f":"DX70+DZ69","v":0},null,{"$f":"DZ70+EB69","v":0},null,{"$f":"EB70+ED69","v":0},null,{"$f":"ED70+EF69","v":0},null,{"$f":"EF70+EH69","v":0},null,{"$f":"EH70+EJ69","v":0},null,{"$f":"EJ70+EL69","v":0},null,{"$f":"EL70+EN69","v":0},null,{"$f":"EN70+EP69","v":0},null,{"$f":"EP70+ER69","v":0},null,{"$f":"ER70+ET69","v":0},null,{"$f":"ET70+EV69","v":0},null,{"$f":"EV70+EX69","v":0},null,{"$f":"EX70+EZ69","v":0},null,{"$f":"EZ70+FB69","v":0},null,{"$f":"FB70+FD69","v":0},null,{"$f":"FD70+FF69","v":0},null,{"$f":"FF70+FH69","v":0},null,{"$f":"FH70+FJ69","v":0},null,{"$f":"FJ70+FL69","v":0},null,{"$f":"FL70+FN69","v":0},null,{"$f":"FN70+FP69","v":0},null,{"$f":"FP70+FR69","v":0},null,{"$f":"FR70+FT69","v":0},null,{"$f":"FT70+FV69","v":0}]
[]
[]
[null,null,null,null,null,null,null,null,"INPUT",null,"Enter Number of Years in the Analysis Time Horizon ",null,null,null,null,null,null,null,10,"Source:   TIGER Grant Application Recommendations"]
[]
[null,null,null,null,null,null,null,null,"INPUT",null,"Enter the Beginning Year of the Analysis",null,null,null,null,null,null,null,2019]
[]
[null,null,null,null,null,null,null,null,"INPUT ",null,"Enter Discount Rate",null,null,null,null,null,null,null,{"$f":"Parameters!$P$27","v":7.0000000000000007E-2},"Source:  Office of Management and Budget"]
[]
[null,null,null,null,null,null,null,null,null,null,"NET PRESENT VALUE OF COSTS",null,null,null,null,null,{"$f":"(NPV(IF($R$77>0,$R$77,$S$77),INDIRECT(ADDRESS(ROW(N69),((IF($R$75>0,$R$75,$S$75))-2017)*2+(COLUMN($L$69)))):INDIRECT(ADDRESS(ROW($L$69),((IF($R$75>0,$R$75,$S$75)+((IF($R$73>0,$R$73,$S$73))*2)-1)-IF($R$75>0,$R$75,$S$75)+COLUMN(INDIRECT(ADDRESS(ROW($L$69),((IF($R$75>0,$R$75,$S$75)-2017)*2))))+COLUMN($L$69))))))+(VALUE(INDIRECT(ADDRESS(ROW(N69),((IF($R$75>0,$R$75,$S$75))-2017)*2+(COLUMN($J$69))))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(R75>0,R75,S75)","v":2019},"TO ",{"$f":"IF(R73>0, R73+L80,S73+L80)","v":2029}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,"WORKING CALCULATIONS SHEET -- DO NOT MODIFY VALUES IN THIS SECTION"]
[]
[null,null,null,null,null,null,null,null,null,"Cost Item",null,2013,null,{"$f":"L92+1","v":2014},null,{"$f":"N92+1","v":2015},null,{"$f":"P92+1","v":2016},null,{"$f":"R92+1","v":2017},null,{"$f":"T92+1","v":2018},null,{"$f":"V92+1","v":2019},null,{"$f":"X92+1","v":2020},null,{"$f":"Z92+1","v":2021},null,{"$f":"AB92+1","v":2022},null,{"$f":"AD92+1","v":2023},null,{"$f":"AF92+1","v":2024},null,{"$f":"AH92+1","v":2025},null,{"$f":"AJ92+1","v":2026},null,{"$f":"AL92+1","v":2027},null,{"$f":"AN92+1","v":2028},null,{"$f":"AP92+1","v":2029},null,{"$f":"AR92+1","v":2030},null,{"$f":"AT92+1","v":2031},null,{"$f":"AV92+1","v":2032},null,{"$f":"AX92+1","v":2033},null,{"$f":"AZ92+1","v":2034},null,{"$f":"BB92+1","v":2035},null,{"$f":"BD92+1","v":2036},null,{"$f":"BF92+1","v":2037},null,{"$f":"BH92+1","v":2038},null,{"$f":"BJ92+1","v":2039},null,{"$f":"BL92+1","v":2040},null,{"$f":"BN92+1","v":2041},null,{"$f":"BP92+1","v":2042},null,{"$f":"BR92+1","v":2043},null,{"$f":"BT92+1","v":2044},null,{"$f":"BV92+1","v":2045},null,{"$f":"BX92+1","v":2046},null,{"$f":"BZ92+1","v":2047},null,{"$f":"CB92+1","v":2048},null,{"$f":"CD92+1","v":2049},null,{"$f":"CF92+1","v":2050},null,{"$f":"CH92+1","v":2051},null,{"$f":"CJ92+1","v":2052},null,{"$f":"CL92+1","v":2053},null,{"$f":"CN92+1","v":2054},null,{"$f":"CP92+1","v":2055},null,{"$f":"CR92+1","v":2056},null,{"$f":"CT92+1","v":2057},null,{"$f":"CV92+1","v":2058},null,{"$f":"CX92+1","v":2059},null,{"$f":"CZ92+1","v":2060},null,{"$f":"DB92+1","v":2061},null,{"$f":"DD92+1","v":2062},null,{"$f":"DF92+1","v":2063},null,{"$f":"DH92+1","v":2064},null,{"$f":"DJ92+1","v":2065},null,{"$f":"DL92+1","v":2066},null,{"$f":"DN92+1","v":2067},null,{"$f":"DP92+1","v":2068},null,{"$f":"DR92+1","v":2069},null,{"$f":"DT92+1","v":2070},null,{"$f":"DV92+1","v":2071},null,{"$f":"DX92+1","v":2072},null,{"$f":"DZ92+1","v":2073},null,{"$f":"EB92+1","v":2074},null,{"$f":"ED92+1","v":2075},null,{"$f":"EF92+1","v":2076},null,{"$f":"EH92+1","v":2077},null,{"$f":"EJ92+1","v":2078},null,{"$f":"EL92+1","v":2079},null,{"$f":"EN92+1","v":2080},null,{"$f":"EP92+1","v":2081},null,{"$f":"ER92+1","v":2082},null,{"$f":"ET92+1","v":2083},null,{"$f":"EV92+1","v":2084},null,{"$f":"EX92+1","v":2085},null,{"$f":"EZ92+1","v":2086},null,{"$f":"FB92+1","v":2087},null,{"$f":"FD92+1","v":2088},null,{"$f":"FF92+1","v":2089},null,{"$f":"FH92+1","v":2090},null,{"$f":"FJ92+1","v":2091},null,{"$f":"FL92+1","v":2092},null,{"$f":"FN92+1","v":2093},null,{"$f":"FP92+1","v":2094},null,{"$f":"FR92+1","v":2095},null,{"$f":"FT92+1","v":2096}]
[]
[null,null,null,null,null,null,null,null,{"$f":"costsInfrastructureStart","v":"Basic Infrastructure Equipment and Costs"}]
[null,null,null,null,null,null,null,null,null,{"$f":"J29","v":"Detector/Sensor"},null,{"$f":"IF(L$92<$R$52,0,IF($R29>0,IF(0=MOD(L$92-$R$52,$R29),$S29+$U29,$U29),IF(L$92>($R$52-1),$U29,0))*$R$48)","v":0},null,{"$f":"IF(N$92<$R$52,0,IF($R29>0,IF(0=MOD(N$92-$R$52,$R29),$S29+$U29,$U29),IF(N$92>($R$52-1),$U29,0))*$R$48)","v":0},null,{"$f":"IF(P$92<$R$52,0,IF($R29>0,IF(0=MOD(P$92-$R$52,$R29),$S29+$U29,$U29),IF(P$92>($R$52-1),$U29,0))*$R$48)","v":0},null,{"$f":"IF(R$92<$R$52,0,IF($R29>0,IF(0=MOD(R$92-$R$52,$R29),$S29+$U29,$U29),IF(R$92>($R$52-1),$U29,0))*$R$48)","v":0},null,{"$f":"IF(T$92<$R$52,0,IF($R29>0,IF(0=MOD(T$92-$R$52,$R29),$S29+$U29,$U29),IF(T$92>($R$52-1),$U29,0))*$R$48)","v":0},null,{"$f":"IF(V$92<$R$52,0,IF($R29>0,IF(0=MOD(V$92-$R$52,$R29),$S29+$U29,$U29),IF(V$92>($R$52-1),$U29,0))*$R$48)","v":0},null,{"$f":"IF(X$92<$R$52,0,IF($R29>0,IF(0=MOD(X$92-$R$52,$R29),$S29+$U29,$U29),IF(X$92>($R$52-1),$U29,0))*$R$48)","v":0},null,{"$f":"IF(Z$92<$R$52,0,IF($R29>0,IF(0=MOD(Z$92-$R$52,$R29),$S29+$U29,$U29),IF(Z$92>($R$52-1),$U29,0))*$R$48)","v":0},null,{"$f":"IF(AB$92<$R$52,0,IF($R29>0,IF(0=MOD(AB$92-$R$52,$R29),$S29+$U29,$U29),IF(AB$92>($R$52-1),$U29,0))*$R$48)","v":0},null,{"$f":"IF(AD$92<$R$52,0,IF($R29>0,IF(0=MOD(AD$92-$R$52,$R29),$S29+$U29,$U29),IF(AD$92>($R$52-1),$U29,0))*$R$48)","v":0},null,{"$f":"IF(AF$92<$R$52,0,IF($R29>0,IF(0=MOD(AF$92-$R$52,$R29),$S29+$U29,$U29),IF(AF$92>($R$52-1),$U29,0))*$R$48)","v":0},null,{"$f":"IF(AH$92<$R$52,0,IF($R29>0,IF(0=MOD(AH$92-$R$52,$R29),$S29+$U29,$U29),IF(AH$92>($R$52-1),$U29,0))*$R$48)","v":0},null,{"$f":"IF(AJ$92<$R$52,0,IF($R29>0,IF(0=MOD(AJ$92-$R$52,$R29),$S29+$U29,$U29),IF(AJ$92>($R$52-1),$U29,0))*$R$48)","v":0},null,{"$f":"IF(AL$92<$R$52,0,IF($R29>0,IF(0=MOD(AL$92-$R$52,$R29),$S29+$U29,$U29),IF(AL$92>($R$52-1),$U29,0))*$R$48)","v":0},null,{"$f":"IF(AN$92<$R$52,0,IF($R29>0,IF(0=MOD(AN$92-$R$52,$R29),$S29+$U29,$U29),IF(AN$92>($R$52-1),$U29,0))*$R$48)","v":0},null,{"$f":"IF(AP$92<$R$52,0,IF($R29>0,IF(0=MOD(AP$92-$R$52,$R29),$S29+$U29,$U29),IF(AP$92>($R$52-1),$U29,0))*$R$48)","v":0},null,{"$f":"IF(AR$92<$R$52,0,IF($R29>0,IF(0=MOD(AR$92-$R$52,$R29),$S29+$U29,$U29),IF(AR$92>($R$52-1),$U29,0))*$R$48)","v":0},null,{"$f":"IF(AT$92<$R$52,0,IF($R29>0,IF(0=MOD(AT$92-$R$52,$R29),$S29+$U29,$U29),IF(AT$92>($R$52-1),$U29,0))*$R$48)","v":0},null,{"$f":"IF(AV$92<$R$52,0,IF($R29>0,IF(0=MOD(AV$92-$R$52,$R29),$S29+$U29,$U29),IF(AV$92>($R$52-1),$U29,0))*$R$48)","v":0},null,{"$f":"IF(AX$92<$R$52,0,IF($R29>0,IF(0=MOD(AX$92-$R$52,$R29),$S29+$U29,$U29),IF(AX$92>($R$52-1),$U29,0))*$R$48)","v":0},null,{"$f":"IF(AZ$92<$R$52,0,IF($R29>0,IF(0=MOD(AZ$92-$R$52,$R29),$S29+$U29,$U29),IF(AZ$92>($R$52-1),$U29,0))*$R$48)","v":0},null,{"$f":"IF(BB$92<$R$52,0,IF($R29>0,IF(0=MOD(BB$92-$R$52,$R29),$S29+$U29,$U29),IF(BB$92>($R$52-1),$U29,0))*$R$48)","v":0},null,{"$f":"IF(BD$92<$R$52,0,IF($R29>0,IF(0=MOD(BD$92-$R$52,$R29),$S29+$U29,$U29),IF(BD$92>($R$52-1),$U29,0))*$R$48)","v":0},null,{"$f":"IF(BF$92<$R$52,0,IF($R29>0,IF(0=MOD(BF$92-$R$52,$R29),$S29+$U29,$U29),IF(BF$92>($R$52-1),$U29,0))*$R$48)","v":0},null,{"$f":"IF(BH$92<$R$52,0,IF($R29>0,IF(0=MOD(BH$92-$R$52,$R29),$S29+$U29,$U29),IF(BH$92>($R$52-1),$U29,0))*$R$48)","v":0},null,{"$f":"IF(BJ$92<$R$52,0,IF($R29>0,IF(0=MOD(BJ$92-$R$52,$R29),$S29+$U29,$U29),IF(BJ$92>($R$52-1),$U29,0))*$R$48)","v":0},null,{"$f":"IF(BL$92<$R$52,0,IF($R29>0,IF(0=MOD(BL$92-$R$52,$R29),$S29+$U29,$U29),IF(BL$92>($R$52-1),$U29,0))*$R$48)","v":0},null,{"$f":"IF(BN$92<$R$52,0,IF($R29>0,IF(0=MOD(BN$92-$R$52,$R29),$S29+$U29,$U29),IF(BN$92>($R$52-1),$U29,0))*$R$48)","v":0},null,{"$f":"IF(BP$92<$R$52,0,IF($R29>0,IF(0=MOD(BP$92-$R$52,$R29),$S29+$U29,$U29),IF(BP$92>($R$52-1),$U29,0))*$R$48)","v":0},null,{"$f":"IF(BR$92<$R$52,0,IF($R29>0,IF(0=MOD(BR$92-$R$52,$R29),$S29+$U29,$U29),IF(BR$92>($R$52-1),$U29,0))*$R$48)","v":0},null,{"$f":"IF(BT$92<$R$52,0,IF($R29>0,IF(0=MOD(BT$92-$R$52,$R29),$S29+$U29,$U29),IF(BT$92>($R$52-1),$U29,0))*$R$48)","v":0},null,{"$f":"IF(BV$92<$R$52,0,IF($R29>0,IF(0=MOD(BV$92-$R$52,$R29),$S29+$U29,$U29),IF(BV$92>($R$52-1),$U29,0))*$R$48)","v":0},null,{"$f":"IF(BX$92<$R$52,0,IF($R29>0,IF(0=MOD(BX$92-$R$52,$R29),$S29+$U29,$U29),IF(BX$92>($R$52-1),$U29,0))*$R$48)","v":0},null,{"$f":"IF(BZ$92<$R$52,0,IF($R29>0,IF(0=MOD(BZ$92-$R$52,$R29),$S29+$U29,$U29),IF(BZ$92>($R$52-1),$U29,0))*$R$48)","v":0},null,{"$f":"IF(CB$92<$R$52,0,IF($R29>0,IF(0=MOD(CB$92-$R$52,$R29),$S29+$U29,$U29),IF(CB$92>($R$52-1),$U29,0))*$R$48)","v":0},null,{"$f":"IF(CD$92<$R$52,0,IF($R29>0,IF(0=MOD(CD$92-$R$52,$R29),$S29+$U29,$U29),IF(CD$92>($R$52-1),$U29,0))*$R$48)","v":0},null,{"$f":"IF(CF$92<$R$52,0,IF($R29>0,IF(0=MOD(CF$92-$R$52,$R29),$S29+$U29,$U29),IF(CF$92>($R$52-1),$U29,0))*$R$48)","v":0},null,{"$f":"IF(CH$92<$R$52,0,IF($R29>0,IF(0=MOD(CH$92-$R$52,$R29),$S29+$U29,$U29),IF(CH$92>($R$52-1),$U29,0))*$R$48)","v":0},null,{"$f":"IF(CJ$92<$R$52,0,IF($R29>0,IF(0=MOD(CJ$92-$R$52,$R29),$S29+$U29,$U29),IF(CJ$92>($R$52-1),$U29,0))*$R$48)","v":0},null,{"$f":"IF(CL$92<$R$52,0,IF($R29>0,IF(0=MOD(CL$92-$R$52,$R29),$S29+$U29,$U29),IF(CL$92>($R$52-1),$U29,0))*$R$48)","v":0},null,{"$f":"IF(CN$92<$R$52,0,IF($R29>0,IF(0=MOD(CN$92-$R$52,$R29),$S29+$U29,$U29),IF(CN$92>($R$52-1),$U29,0))*$R$48)","v":0},null,{"$f":"IF(CP$92<$R$52,0,IF($R29>0,IF(0=MOD(CP$92-$R$52,$R29),$S29+$U29,$U29),IF(CP$92>($R$52-1),$U29,0))*$R$48)","v":0},null,{"$f":"IF(CR$92<$R$52,0,IF($R29>0,IF(0=MOD(CR$92-$R$52,$R29),$S29+$U29,$U29),IF(CR$92>($R$52-1),$U29,0))*$R$48)","v":0},null,{"$f":"IF(CT$92<$R$52,0,IF($R29>0,IF(0=MOD(CT$92-$R$52,$R29),$S29+$U29,$U29),IF(CT$92>($R$52-1),$U29,0))*$R$48)","v":0},null,{"$f":"IF(CV$92<$R$52,0,IF($R29>0,IF(0=MOD(CV$92-$R$52,$R29),$S29+$U29,$U29),IF(CV$92>($R$52-1),$U29,0))*$R$48)","v":0},null,{"$f":"IF(CX$92<$R$52,0,IF($R29>0,IF(0=MOD(CX$92-$R$52,$R29),$S29+$U29,$U29),IF(CX$92>($R$52-1),$U29,0))*$R$48)","v":0},null,{"$f":"IF(CZ$92<$R$52,0,IF($R29>0,IF(0=MOD(CZ$92-$R$52,$R29),$S29+$U29,$U29),IF(CZ$92>($R$52-1),$U29,0))*$R$48)","v":0},null,{"$f":"IF(DB$92<$R$52,0,IF($R29>0,IF(0=MOD(DB$92-$R$52,$R29),$S29+$U29,$U29),IF(DB$92>($R$52-1),$U29,0))*$R$48)","v":0},null,{"$f":"IF(DD$92<$R$52,0,IF($R29>0,IF(0=MOD(DD$92-$R$52,$R29),$S29+$U29,$U29),IF(DD$92>($R$52-1),$U29,0))*$R$48)","v":0},null,{"$f":"IF(DF$92<$R$52,0,IF($R29>0,IF(0=MOD(DF$92-$R$52,$R29),$S29+$U29,$U29),IF(DF$92>($R$52-1),$U29,0))*$R$48)","v":0},null,{"$f":"IF(DH$92<$R$52,0,IF($R29>0,IF(0=MOD(DH$92-$R$52,$R29),$S29+$U29,$U29),IF(DH$92>($R$52-1),$U29,0))*$R$48)","v":0},null,{"$f":"IF(DJ$92<$R$52,0,IF($R29>0,IF(0=MOD(DJ$92-$R$52,$R29),$S29+$U29,$U29),IF(DJ$92>($R$52-1),$U29,0))*$R$48)","v":0},null,{"$f":"IF(DL$92<$R$52,0,IF($R29>0,IF(0=MOD(DL$92-$R$52,$R29),$S29+$U29,$U29),IF(DL$92>($R$52-1),$U29,0))*$R$48)","v":0},null,{"$f":"IF(DN$92<$R$52,0,IF($R29>0,IF(0=MOD(DN$92-$R$52,$R29),$S29+$U29,$U29),IF(DN$92>($R$52-1),$U29,0))*$R$48)","v":0},null,{"$f":"IF(DP$92<$R$52,0,IF($R29>0,IF(0=MOD(DP$92-$R$52,$R29),$S29+$U29,$U29),IF(DP$92>($R$52-1),$U29,0))*$R$48)","v":0},null,{"$f":"IF(DR$92<$R$52,0,IF($R29>0,IF(0=MOD(DR$92-$R$52,$R29),$S29+$U29,$U29),IF(DR$92>($R$52-1),$U29,0))*$R$48)","v":0},null,{"$f":"IF(DT$92<$R$52,0,IF($R29>0,IF(0=MOD(DT$92-$R$52,$R29),$S29+$U29,$U29),IF(DT$92>($R$52-1),$U29,0))*$R$48)","v":0},null,{"$f":"IF(DV$92<$R$52,0,IF($R29>0,IF(0=MOD(DV$92-$R$52,$R29),$S29+$U29,$U29),IF(DV$92>($R$52-1),$U29,0))*$R$48)","v":0},null,{"$f":"IF(DX$92<$R$52,0,IF($R29>0,IF(0=MOD(DX$92-$R$52,$R29),$S29+$U29,$U29),IF(DX$92>($R$52-1),$U29,0))*$R$48)","v":0},null,{"$f":"IF(DZ$92<$R$52,0,IF($R29>0,IF(0=MOD(DZ$92-$R$52,$R29),$S29+$U29,$U29),IF(DZ$92>($R$52-1),$U29,0))*$R$48)","v":0},null,{"$f":"IF(EB$92<$R$52,0,IF($R29>0,IF(0=MOD(EB$92-$R$52,$R29),$S29+$U29,$U29),IF(EB$92>($R$52-1),$U29,0))*$R$48)","v":0},null,{"$f":"IF(ED$92<$R$52,0,IF($R29>0,IF(0=MOD(ED$92-$R$52,$R29),$S29+$U29,$U29),IF(ED$92>($R$52-1),$U29,0))*$R$48)","v":0},null,{"$f":"IF(EF$92<$R$52,0,IF($R29>0,IF(0=MOD(EF$92-$R$52,$R29),$S29+$U29,$U29),IF(EF$92>($R$52-1),$U29,0))*$R$48)","v":0},null,{"$f":"IF(EH$92<$R$52,0,IF($R29>0,IF(0=MOD(EH$92-$R$52,$R29),$S29+$U29,$U29),IF(EH$92>($R$52-1),$U29,0))*$R$48)","v":0},null,{"$f":"IF(EJ$92<$R$52,0,IF($R29>0,IF(0=MOD(EJ$92-$R$52,$R29),$S29+$U29,$U29),IF(EJ$92>($R$52-1),$U29,0))*$R$48)","v":0},null,{"$f":"IF(EL$92<$R$52,0,IF($R29>0,IF(0=MOD(EL$92-$R$52,$R29),$S29+$U29,$U29),IF(EL$92>($R$52-1),$U29,0))*$R$48)","v":0},null,{"$f":"IF(EN$92<$R$52,0,IF($R29>0,IF(0=MOD(EN$92-$R$52,$R29),$S29+$U29,$U29),IF(EN$92>($R$52-1),$U29,0))*$R$48)","v":0},null,{"$f":"IF(EP$92<$R$52,0,IF($R29>0,IF(0=MOD(EP$92-$R$52,$R29),$S29+$U29,$U29),IF(EP$92>($R$52-1),$U29,0))*$R$48)","v":0},null,{"$f":"IF(ER$92<$R$52,0,IF($R29>0,IF(0=MOD(ER$92-$R$52,$R29),$S29+$U29,$U29),IF(ER$92>($R$52-1),$U29,0))*$R$48)","v":0},null,{"$f":"IF(ET$92<$R$52,0,IF($R29>0,IF(0=MOD(ET$92-$R$52,$R29),$S29+$U29,$U29),IF(ET$92>($R$52-1),$U29,0))*$R$48)","v":0},null,{"$f":"IF(EV$92<$R$52,0,IF($R29>0,IF(0=MOD(EV$92-$R$52,$R29),$S29+$U29,$U29),IF(EV$92>($R$52-1),$U29,0))*$R$48)","v":0},null,{"$f":"IF(EX$92<$R$52,0,IF($R29>0,IF(0=MOD(EX$92-$R$52,$R29),$S29+$U29,$U29),IF(EX$92>($R$52-1),$U29,0))*$R$48)","v":0},null,{"$f":"IF(EZ$92<$R$52,0,IF($R29>0,IF(0=MOD(EZ$92-$R$52,$R29),$S29+$U29,$U29),IF(EZ$92>($R$52-1),$U29,0))*$R$48)","v":0},null,{"$f":"IF(FB$92<$R$52,0,IF($R29>0,IF(0=MOD(FB$92-$R$52,$R29),$S29+$U29,$U29),IF(FB$92>($R$52-1),$U29,0))*$R$48)","v":0},null,{"$f":"IF(FD$92<$R$52,0,IF($R29>0,IF(0=MOD(FD$92-$R$52,$R29),$S29+$U29,$U29),IF(FD$92>($R$52-1),$U29,0))*$R$48)","v":0},null,{"$f":"IF(FF$92<$R$52,0,IF($R29>0,IF(0=MOD(FF$92-$R$52,$R29),$S29+$U29,$U29),IF(FF$92>($R$52-1),$U29,0))*$R$48)","v":0},null,{"$f":"IF(FH$92<$R$52,0,IF($R29>0,IF(0=MOD(FH$92-$R$52,$R29),$S29+$U29,$U29),IF(FH$92>($R$52-1),$U29,0))*$R$48)","v":0},null,{"$f":"IF(FJ$92<$R$52,0,IF($R29>0,IF(0=MOD(FJ$92-$R$52,$R29),$S29+$U29,$U29),IF(FJ$92>($R$52-1),$U29,0))*$R$48)","v":0},null,{"$f":"IF(FL$92<$R$52,0,IF($R29>0,IF(0=MOD(FL$92-$R$52,$R29),$S29+$U29,$U29),IF(FL$92>($R$52-1),$U29,0))*$R$48)","v":0},null,{"$f":"IF(FN$92<$R$52,0,IF($R29>0,IF(0=MOD(FN$92-$R$52,$R29),$S29+$U29,$U29),IF(FN$92>($R$52-1),$U29,0))*$R$48)","v":0},null,{"$f":"IF(FP$92<$R$52,0,IF($R29>0,IF(0=MOD(FP$92-$R$52,$R29),$S29+$U29,$U29),IF(FP$92>($R$52-1),$U29,0))*$R$48)","v":0},null,{"$f":"IF(FR$92<$R$52,0,IF($R29>0,IF(0=MOD(FR$92-$R$52,$R29),$S29+$U29,$U29),IF(FR$92>($R$52-1),$U29,0))*$R$48)","v":0},null,{"$f":"IF(FT$92<$R$52,0,IF($R29>0,IF(0=MOD(FT$92-$R$52,$R29),$S29+$U29,$U29),IF(FT$92>($R$52-1),$U29,0))*$R$48)","v":0},null,{"$f":"IF(FV$92<$R$52,0,IF($R29>0,IF(0=MOD(FV$92-$R$52,$R29),$S29+$U29,$U29),IF(FV$92>($R$52-1),$U29,0))*$R$48)","v":0}]
[null,null,null,null,null,null,null,null,null,"CCTV Cameras",null,{"$f":"IF(L$92<$R$52,0,IF($R30>0,IF(0=MOD(L$92-$R$52,$R30),$S30+$U30,$U30),IF(L$92>($R$52-1),$U30,0))*$R$48)","v":0},null,{"$f":"IF(N$92<$R$52,0,IF($R30>0,IF(0=MOD(N$92-$R$52,$R30),$S30+$U30,$U30),IF(N$92>($R$52-1),$U30,0))*$R$48)","v":0},null,{"$f":"IF(P$92<$R$52,0,IF($R30>0,IF(0=MOD(P$92-$R$52,$R30),$S30+$U30,$U30),IF(P$92>($R$52-1),$U30,0))*$R$48)","v":0},null,{"$f":"IF(R$92<$R$52,0,IF($R30>0,IF(0=MOD(R$92-$R$52,$R30),$S30+$U30,$U30),IF(R$92>($R$52-1),$U30,0))*$R$48)","v":0},null,{"$f":"IF(T$92<$R$52,0,IF($R30>0,IF(0=MOD(T$92-$R$52,$R30),$S30+$U30,$U30),IF(T$92>($R$52-1),$U30,0))*$R$48)","v":0},null,{"$f":"IF(V$92<$R$52,0,IF($R30>0,IF(0=MOD(V$92-$R$52,$R30),$S30+$U30,$U30),IF(V$92>($R$52-1),$U30,0))*$R$48)","v":0},null,{"$f":"IF(X$92<$R$52,0,IF($R30>0,IF(0=MOD(X$92-$R$52,$R30),$S30+$U30,$U30),IF(X$92>($R$52-1),$U30,0))*$R$48)","v":0},null,{"$f":"IF(Z$92<$R$52,0,IF($R30>0,IF(0=MOD(Z$92-$R$52,$R30),$S30+$U30,$U30),IF(Z$92>($R$52-1),$U30,0))*$R$48)","v":0},null,{"$f":"IF(AB$92<$R$52,0,IF($R30>0,IF(0=MOD(AB$92-$R$52,$R30),$S30+$U30,$U30),IF(AB$92>($R$52-1),$U30,0))*$R$48)","v":0},null,{"$f":"IF(AD$92<$R$52,0,IF($R30>0,IF(0=MOD(AD$92-$R$52,$R30),$S30+$U30,$U30),IF(AD$92>($R$52-1),$U30,0))*$R$48)","v":0},null,{"$f":"IF(AF$92<$R$52,0,IF($R30>0,IF(0=MOD(AF$92-$R$52,$R30),$S30+$U30,$U30),IF(AF$92>($R$52-1),$U30,0))*$R$48)","v":0},null,{"$f":"IF(AH$92<$R$52,0,IF($R30>0,IF(0=MOD(AH$92-$R$52,$R30),$S30+$U30,$U30),IF(AH$92>($R$52-1),$U30,0))*$R$48)","v":0},null,{"$f":"IF(AJ$92<$R$52,0,IF($R30>0,IF(0=MOD(AJ$92-$R$52,$R30),$S30+$U30,$U30),IF(AJ$92>($R$52-1),$U30,0))*$R$48)","v":0},null,{"$f":"IF(AL$92<$R$52,0,IF($R30>0,IF(0=MOD(AL$92-$R$52,$R30),$S30+$U30,$U30),IF(AL$92>($R$52-1),$U30,0))*$R$48)","v":0},null,{"$f":"IF(AN$92<$R$52,0,IF($R30>0,IF(0=MOD(AN$92-$R$52,$R30),$S30+$U30,$U30),IF(AN$92>($R$52-1),$U30,0))*$R$48)","v":0},null,{"$f":"IF(AP$92<$R$52,0,IF($R30>0,IF(0=MOD(AP$92-$R$52,$R30),$S30+$U30,$U30),IF(AP$92>($R$52-1),$U30,0))*$R$48)","v":0},null,{"$f":"IF(AR$92<$R$52,0,IF($R30>0,IF(0=MOD(AR$92-$R$52,$R30),$S30+$U30,$U30),IF(AR$92>($R$52-1),$U30,0))*$R$48)","v":0},null,{"$f":"IF(AT$92<$R$52,0,IF($R30>0,IF(0=MOD(AT$92-$R$52,$R30),$S30+$U30,$U30),IF(AT$92>($R$52-1),$U30,0))*$R$48)","v":0},null,{"$f":"IF(AV$92<$R$52,0,IF($R30>0,IF(0=MOD(AV$92-$R$52,$R30),$S30+$U30,$U30),IF(AV$92>($R$52-1),$U30,0))*$R$48)","v":0},null,{"$f":"IF(AX$92<$R$52,0,IF($R30>0,IF(0=MOD(AX$92-$R$52,$R30),$S30+$U30,$U30),IF(AX$92>($R$52-1),$U30,0))*$R$48)","v":0},null,{"$f":"IF(AZ$92<$R$52,0,IF($R30>0,IF(0=MOD(AZ$92-$R$52,$R30),$S30+$U30,$U30),IF(AZ$92>($R$52-1),$U30,0))*$R$48)","v":0},null,{"$f":"IF(BB$92<$R$52,0,IF($R30>0,IF(0=MOD(BB$92-$R$52,$R30),$S30+$U30,$U30),IF(BB$92>($R$52-1),$U30,0))*$R$48)","v":0},null,{"$f":"IF(BD$92<$R$52,0,IF($R30>0,IF(0=MOD(BD$92-$R$52,$R30),$S30+$U30,$U30),IF(BD$92>($R$52-1),$U30,0))*$R$48)","v":0},null,{"$f":"IF(BF$92<$R$52,0,IF($R30>0,IF(0=MOD(BF$92-$R$52,$R30),$S30+$U30,$U30),IF(BF$92>($R$52-1),$U30,0))*$R$48)","v":0},null,{"$f":"IF(BH$92<$R$52,0,IF($R30>0,IF(0=MOD(BH$92-$R$52,$R30),$S30+$U30,$U30),IF(BH$92>($R$52-1),$U30,0))*$R$48)","v":0},null,{"$f":"IF(BJ$92<$R$52,0,IF($R30>0,IF(0=MOD(BJ$92-$R$52,$R30),$S30+$U30,$U30),IF(BJ$92>($R$52-1),$U30,0))*$R$48)","v":0},null,{"$f":"IF(BL$92<$R$52,0,IF($R30>0,IF(0=MOD(BL$92-$R$52,$R30),$S30+$U30,$U30),IF(BL$92>($R$52-1),$U30,0))*$R$48)","v":0},null,{"$f":"IF(BN$92<$R$52,0,IF($R30>0,IF(0=MOD(BN$92-$R$52,$R30),$S30+$U30,$U30),IF(BN$92>($R$52-1),$U30,0))*$R$48)","v":0},null,{"$f":"IF(BP$92<$R$52,0,IF($R30>0,IF(0=MOD(BP$92-$R$52,$R30),$S30+$U30,$U30),IF(BP$92>($R$52-1),$U30,0))*$R$48)","v":0},null,{"$f":"IF(BR$92<$R$52,0,IF($R30>0,IF(0=MOD(BR$92-$R$52,$R30),$S30+$U30,$U30),IF(BR$92>($R$52-1),$U30,0))*$R$48)","v":0},null,{"$f":"IF(BT$92<$R$52,0,IF($R30>0,IF(0=MOD(BT$92-$R$52,$R30),$S30+$U30,$U30),IF(BT$92>($R$52-1),$U30,0))*$R$48)","v":0},null,{"$f":"IF(BV$92<$R$52,0,IF($R30>0,IF(0=MOD(BV$92-$R$52,$R30),$S30+$U30,$U30),IF(BV$92>($R$52-1),$U30,0))*$R$48)","v":0},null,{"$f":"IF(BX$92<$R$52,0,IF($R30>0,IF(0=MOD(BX$92-$R$52,$R30),$S30+$U30,$U30),IF(BX$92>($R$52-1),$U30,0))*$R$48)","v":0},null,{"$f":"IF(BZ$92<$R$52,0,IF($R30>0,IF(0=MOD(BZ$92-$R$52,$R30),$S30+$U30,$U30),IF(BZ$92>($R$52-1),$U30,0))*$R$48)","v":0},null,{"$f":"IF(CB$92<$R$52,0,IF($R30>0,IF(0=MOD(CB$92-$R$52,$R30),$S30+$U30,$U30),IF(CB$92>($R$52-1),$U30,0))*$R$48)","v":0},null,{"$f":"IF(CD$92<$R$52,0,IF($R30>0,IF(0=MOD(CD$92-$R$52,$R30),$S30+$U30,$U30),IF(CD$92>($R$52-1),$U30,0))*$R$48)","v":0},null,{"$f":"IF(CF$92<$R$52,0,IF($R30>0,IF(0=MOD(CF$92-$R$52,$R30),$S30+$U30,$U30),IF(CF$92>($R$52-1),$U30,0))*$R$48)","v":0},null,{"$f":"IF(CH$92<$R$52,0,IF($R30>0,IF(0=MOD(CH$92-$R$52,$R30),$S30+$U30,$U30),IF(CH$92>($R$52-1),$U30,0))*$R$48)","v":0},null,{"$f":"IF(CJ$92<$R$52,0,IF($R30>0,IF(0=MOD(CJ$92-$R$52,$R30),$S30+$U30,$U30),IF(CJ$92>($R$52-1),$U30,0))*$R$48)","v":0},null,{"$f":"IF(CL$92<$R$52,0,IF($R30>0,IF(0=MOD(CL$92-$R$52,$R30),$S30+$U30,$U30),IF(CL$92>($R$52-1),$U30,0))*$R$48)","v":0},null,{"$f":"IF(CN$92<$R$52,0,IF($R30>0,IF(0=MOD(CN$92-$R$52,$R30),$S30+$U30,$U30),IF(CN$92>($R$52-1),$U30,0))*$R$48)","v":0},null,{"$f":"IF(CP$92<$R$52,0,IF($R30>0,IF(0=MOD(CP$92-$R$52,$R30),$S30+$U30,$U30),IF(CP$92>($R$52-1),$U30,0))*$R$48)","v":0},null,{"$f":"IF(CR$92<$R$52,0,IF($R30>0,IF(0=MOD(CR$92-$R$52,$R30),$S30+$U30,$U30),IF(CR$92>($R$52-1),$U30,0))*$R$48)","v":0},null,{"$f":"IF(CT$92<$R$52,0,IF($R30>0,IF(0=MOD(CT$92-$R$52,$R30),$S30+$U30,$U30),IF(CT$92>($R$52-1),$U30,0))*$R$48)","v":0},null,{"$f":"IF(CV$92<$R$52,0,IF($R30>0,IF(0=MOD(CV$92-$R$52,$R30),$S30+$U30,$U30),IF(CV$92>($R$52-1),$U30,0))*$R$48)","v":0},null,{"$f":"IF(CX$92<$R$52,0,IF($R30>0,IF(0=MOD(CX$92-$R$52,$R30),$S30+$U30,$U30),IF(CX$92>($R$52-1),$U30,0))*$R$48)","v":0},null,{"$f":"IF(CZ$92<$R$52,0,IF($R30>0,IF(0=MOD(CZ$92-$R$52,$R30),$S30+$U30,$U30),IF(CZ$92>($R$52-1),$U30,0))*$R$48)","v":0},null,{"$f":"IF(DB$92<$R$52,0,IF($R30>0,IF(0=MOD(DB$92-$R$52,$R30),$S30+$U30,$U30),IF(DB$92>($R$52-1),$U30,0))*$R$48)","v":0},null,{"$f":"IF(DD$92<$R$52,0,IF($R30>0,IF(0=MOD(DD$92-$R$52,$R30),$S30+$U30,$U30),IF(DD$92>($R$52-1),$U30,0))*$R$48)","v":0},null,{"$f":"IF(DF$92<$R$52,0,IF($R30>0,IF(0=MOD(DF$92-$R$52,$R30),$S30+$U30,$U30),IF(DF$92>($R$52-1),$U30,0))*$R$48)","v":0},null,{"$f":"IF(DH$92<$R$52,0,IF($R30>0,IF(0=MOD(DH$92-$R$52,$R30),$S30+$U30,$U30),IF(DH$92>($R$52-1),$U30,0))*$R$48)","v":0},null,{"$f":"IF(DJ$92<$R$52,0,IF($R30>0,IF(0=MOD(DJ$92-$R$52,$R30),$S30+$U30,$U30),IF(DJ$92>($R$52-1),$U30,0))*$R$48)","v":0},null,{"$f":"IF(DL$92<$R$52,0,IF($R30>0,IF(0=MOD(DL$92-$R$52,$R30),$S30+$U30,$U30),IF(DL$92>($R$52-1),$U30,0))*$R$48)","v":0},null,{"$f":"IF(DN$92<$R$52,0,IF($R30>0,IF(0=MOD(DN$92-$R$52,$R30),$S30+$U30,$U30),IF(DN$92>($R$52-1),$U30,0))*$R$48)","v":0},null,{"$f":"IF(DP$92<$R$52,0,IF($R30>0,IF(0=MOD(DP$92-$R$52,$R30),$S30+$U30,$U30),IF(DP$92>($R$52-1),$U30,0))*$R$48)","v":0},null,{"$f":"IF(DR$92<$R$52,0,IF($R30>0,IF(0=MOD(DR$92-$R$52,$R30),$S30+$U30,$U30),IF(DR$92>($R$52-1),$U30,0))*$R$48)","v":0},null,{"$f":"IF(DT$92<$R$52,0,IF($R30>0,IF(0=MOD(DT$92-$R$52,$R30),$S30+$U30,$U30),IF(DT$92>($R$52-1),$U30,0))*$R$48)","v":0},null,{"$f":"IF(DV$92<$R$52,0,IF($R30>0,IF(0=MOD(DV$92-$R$52,$R30),$S30+$U30,$U30),IF(DV$92>($R$52-1),$U30,0))*$R$48)","v":0},null,{"$f":"IF(DX$92<$R$52,0,IF($R30>0,IF(0=MOD(DX$92-$R$52,$R30),$S30+$U30,$U30),IF(DX$92>($R$52-1),$U30,0))*$R$48)","v":0},null,{"$f":"IF(DZ$92<$R$52,0,IF($R30>0,IF(0=MOD(DZ$92-$R$52,$R30),$S30+$U30,$U30),IF(DZ$92>($R$52-1),$U30,0))*$R$48)","v":0},null,{"$f":"IF(EB$92<$R$52,0,IF($R30>0,IF(0=MOD(EB$92-$R$52,$R30),$S30+$U30,$U30),IF(EB$92>($R$52-1),$U30,0))*$R$48)","v":0},null,{"$f":"IF(ED$92<$R$52,0,IF($R30>0,IF(0=MOD(ED$92-$R$52,$R30),$S30+$U30,$U30),IF(ED$92>($R$52-1),$U30,0))*$R$48)","v":0},null,{"$f":"IF(EF$92<$R$52,0,IF($R30>0,IF(0=MOD(EF$92-$R$52,$R30),$S30+$U30,$U30),IF(EF$92>($R$52-1),$U30,0))*$R$48)","v":0},null,{"$f":"IF(EH$92<$R$52,0,IF($R30>0,IF(0=MOD(EH$92-$R$52,$R30),$S30+$U30,$U30),IF(EH$92>($R$52-1),$U30,0))*$R$48)","v":0},null,{"$f":"IF(EJ$92<$R$52,0,IF($R30>0,IF(0=MOD(EJ$92-$R$52,$R30),$S30+$U30,$U30),IF(EJ$92>($R$52-1),$U30,0))*$R$48)","v":0},null,{"$f":"IF(EL$92<$R$52,0,IF($R30>0,IF(0=MOD(EL$92-$R$52,$R30),$S30+$U30,$U30),IF(EL$92>($R$52-1),$U30,0))*$R$48)","v":0},null,{"$f":"IF(EN$92<$R$52,0,IF($R30>0,IF(0=MOD(EN$92-$R$52,$R30),$S30+$U30,$U30),IF(EN$92>($R$52-1),$U30,0))*$R$48)","v":0},null,{"$f":"IF(EP$92<$R$52,0,IF($R30>0,IF(0=MOD(EP$92-$R$52,$R30),$S30+$U30,$U30),IF(EP$92>($R$52-1),$U30,0))*$R$48)","v":0},null,{"$f":"IF(ER$92<$R$52,0,IF($R30>0,IF(0=MOD(ER$92-$R$52,$R30),$S30+$U30,$U30),IF(ER$92>($R$52-1),$U30,0))*$R$48)","v":0},null,{"$f":"IF(ET$92<$R$52,0,IF($R30>0,IF(0=MOD(ET$92-$R$52,$R30),$S30+$U30,$U30),IF(ET$92>($R$52-1),$U30,0))*$R$48)","v":0},null,{"$f":"IF(EV$92<$R$52,0,IF($R30>0,IF(0=MOD(EV$92-$R$52,$R30),$S30+$U30,$U30),IF(EV$92>($R$52-1),$U30,0))*$R$48)","v":0},null,{"$f":"IF(EX$92<$R$52,0,IF($R30>0,IF(0=MOD(EX$92-$R$52,$R30),$S30+$U30,$U30),IF(EX$92>($R$52-1),$U30,0))*$R$48)","v":0},null,{"$f":"IF(EZ$92<$R$52,0,IF($R30>0,IF(0=MOD(EZ$92-$R$52,$R30),$S30+$U30,$U30),IF(EZ$92>($R$52-1),$U30,0))*$R$48)","v":0},null,{"$f":"IF(FB$92<$R$52,0,IF($R30>0,IF(0=MOD(FB$92-$R$52,$R30),$S30+$U30,$U30),IF(FB$92>($R$52-1),$U30,0))*$R$48)","v":0},null,{"$f":"IF(FD$92<$R$52,0,IF($R30>0,IF(0=MOD(FD$92-$R$52,$R30),$S30+$U30,$U30),IF(FD$92>($R$52-1),$U30,0))*$R$48)","v":0},null,{"$f":"IF(FF$92<$R$52,0,IF($R30>0,IF(0=MOD(FF$92-$R$52,$R30),$S30+$U30,$U30),IF(FF$92>($R$52-1),$U30,0))*$R$48)","v":0},null,{"$f":"IF(FH$92<$R$52,0,IF($R30>0,IF(0=MOD(FH$92-$R$52,$R30),$S30+$U30,$U30),IF(FH$92>($R$52-1),$U30,0))*$R$48)","v":0},null,{"$f":"IF(FJ$92<$R$52,0,IF($R30>0,IF(0=MOD(FJ$92-$R$52,$R30),$S30+$U30,$U30),IF(FJ$92>($R$52-1),$U30,0))*$R$48)","v":0},null,{"$f":"IF(FL$92<$R$52,0,IF($R30>0,IF(0=MOD(FL$92-$R$52,$R30),$S30+$U30,$U30),IF(FL$92>($R$52-1),$U30,0))*$R$48)","v":0},null,{"$f":"IF(FN$92<$R$52,0,IF($R30>0,IF(0=MOD(FN$92-$R$52,$R30),$S30+$U30,$U30),IF(FN$92>($R$52-1),$U30,0))*$R$48)","v":0},null,{"$f":"IF(FP$92<$R$52,0,IF($R30>0,IF(0=MOD(FP$92-$R$52,$R30),$S30+$U30,$U30),IF(FP$92>($R$52-1),$U30,0))*$R$48)","v":0},null,{"$f":"IF(FR$92<$R$52,0,IF($R30>0,IF(0=MOD(FR$92-$R$52,$R30),$S30+$U30,$U30),IF(FR$92>($R$52-1),$U30,0))*$R$48)","v":0},null,{"$f":"IF(FT$92<$R$52,0,IF($R30>0,IF(0=MOD(FT$92-$R$52,$R30),$S30+$U30,$U30),IF(FT$92>($R$52-1),$U30,0))*$R$48)","v":0},null,{"$f":"IF(FV$92<$R$52,0,IF($R30>0,IF(0=MOD(FV$92-$R$52,$R30),$S30+$U30,$U30),IF(FV$92>($R$52-1),$U30,0))*$R$48)","v":0}]
[null,null,null,null,null,null,null,null,null,"Communications PE",null,0,null,{"$f":"IF(N$92<$R$52,0,IF($R31>0,IF(0=MOD(N$92-$R$52,$R31),$S31+$U31,$U31),IF(N$92>($R$52-1),$U31,0))*$R$48)","v":0},null,{"$f":"IF(P$92<$R$52,0,IF($R31>0,IF(0=MOD(P$92-$R$52,$R31),$S31+$U31,$U31),IF(P$92>($R$52-1),$U31,0))*$R$48)","v":0},null,{"$f":"IF(R$92<$R$52,0,IF($R31>0,IF(0=MOD(R$92-$R$52,$R31),$S31+$U31,$U31),IF(R$92>($R$52-1),$U31,0))*$R$48)","v":0},null,{"$f":"IF(T$92<$R$52,0,IF($R31>0,IF(0=MOD(T$92-$R$52,$R31),$S31+$U31,$U31),IF(T$92>($R$52-1),$U31,0))*$R$48)","v":0},null,{"$f":"IF(V$92<$R$52,0,IF($R31>0,IF(0=MOD(V$92-$R$52,$R31),$S31+$U31,$U31),IF(V$92>($R$52-1),$U31,0))*$R$48)","v":0},null,{"$f":"IF(X$92<$R$52,0,IF($R31>0,IF(0=MOD(X$92-$R$52,$R31),$S31+$U31,$U31),IF(X$92>($R$52-1),$U31,0))*$R$48)","v":0},null,{"$f":"IF(Z$92<$R$52,0,IF($R31>0,IF(0=MOD(Z$92-$R$52,$R31),$S31+$U31,$U31),IF(Z$92>($R$52-1),$U31,0))*$R$48)","v":0},null,{"$f":"IF(AB$92<$R$52,0,IF($R31>0,IF(0=MOD(AB$92-$R$52,$R31),$S31+$U31,$U31),IF(AB$92>($R$52-1),$U31,0))*$R$48)","v":0},null,{"$f":"IF(AD$92<$R$52,0,IF($R31>0,IF(0=MOD(AD$92-$R$52,$R31),$S31+$U31,$U31),IF(AD$92>($R$52-1),$U31,0))*$R$48)","v":0},null,{"$f":"IF(AF$92<$R$52,0,IF($R31>0,IF(0=MOD(AF$92-$R$52,$R31),$S31+$U31,$U31),IF(AF$92>($R$52-1),$U31,0))*$R$48)","v":0},null,{"$f":"IF(AH$92<$R$52,0,IF($R31>0,IF(0=MOD(AH$92-$R$52,$R31),$S31+$U31,$U31),IF(AH$92>($R$52-1),$U31,0))*$R$48)","v":0},null,{"$f":"IF(AJ$92<$R$52,0,IF($R31>0,IF(0=MOD(AJ$92-$R$52,$R31),$S31+$U31,$U31),IF(AJ$92>($R$52-1),$U31,0))*$R$48)","v":0},null,{"$f":"IF(AL$92<$R$52,0,IF($R31>0,IF(0=MOD(AL$92-$R$52,$R31),$S31+$U31,$U31),IF(AL$92>($R$52-1),$U31,0))*$R$48)","v":0},null,{"$f":"IF(AN$92<$R$52,0,IF($R31>0,IF(0=MOD(AN$92-$R$52,$R31),$S31+$U31,$U31),IF(AN$92>($R$52-1),$U31,0))*$R$48)","v":0},null,{"$f":"IF(AP$92<$R$52,0,IF($R31>0,IF(0=MOD(AP$92-$R$52,$R31),$S31+$U31,$U31),IF(AP$92>($R$52-1),$U31,0))*$R$48)","v":0},null,{"$f":"IF(AR$92<$R$52,0,IF($R31>0,IF(0=MOD(AR$92-$R$52,$R31),$S31+$U31,$U31),IF(AR$92>($R$52-1),$U31,0))*$R$48)","v":0},null,{"$f":"IF(AT$92<$R$52,0,IF($R31>0,IF(0=MOD(AT$92-$R$52,$R31),$S31+$U31,$U31),IF(AT$92>($R$52-1),$U31,0))*$R$48)","v":0},null,{"$f":"IF(AV$92<$R$52,0,IF($R31>0,IF(0=MOD(AV$92-$R$52,$R31),$S31+$U31,$U31),IF(AV$92>($R$52-1),$U31,0))*$R$48)","v":0},null,{"$f":"IF(AX$92<$R$52,0,IF($R31>0,IF(0=MOD(AX$92-$R$52,$R31),$S31+$U31,$U31),IF(AX$92>($R$52-1),$U31,0))*$R$48)","v":0},null,{"$f":"IF(AZ$92<$R$52,0,IF($R31>0,IF(0=MOD(AZ$92-$R$52,$R31),$S31+$U31,$U31),IF(AZ$92>($R$52-1),$U31,0))*$R$48)","v":0},null,{"$f":"IF(BB$92<$R$52,0,IF($R31>0,IF(0=MOD(BB$92-$R$52,$R31),$S31+$U31,$U31),IF(BB$92>($R$52-1),$U31,0))*$R$48)","v":0},null,{"$f":"IF(BD$92<$R$52,0,IF($R31>0,IF(0=MOD(BD$92-$R$52,$R31),$S31+$U31,$U31),IF(BD$92>($R$52-1),$U31,0))*$R$48)","v":0},null,{"$f":"IF(BF$92<$R$52,0,IF($R31>0,IF(0=MOD(BF$92-$R$52,$R31),$S31+$U31,$U31),IF(BF$92>($R$52-1),$U31,0))*$R$48)","v":0},null,{"$f":"IF(BH$92<$R$52,0,IF($R31>0,IF(0=MOD(BH$92-$R$52,$R31),$S31+$U31,$U31),IF(BH$92>($R$52-1),$U31,0))*$R$48)","v":0},null,{"$f":"IF(BJ$92<$R$52,0,IF($R31>0,IF(0=MOD(BJ$92-$R$52,$R31),$S31+$U31,$U31),IF(BJ$92>($R$52-1),$U31,0))*$R$48)","v":0},null,{"$f":"IF(BL$92<$R$52,0,IF($R31>0,IF(0=MOD(BL$92-$R$52,$R31),$S31+$U31,$U31),IF(BL$92>($R$52-1),$U31,0))*$R$48)","v":0},null,{"$f":"IF(BN$92<$R$52,0,IF($R31>0,IF(0=MOD(BN$92-$R$52,$R31),$S31+$U31,$U31),IF(BN$92>($R$52-1),$U31,0))*$R$48)","v":0},null,{"$f":"IF(BP$92<$R$52,0,IF($R31>0,IF(0=MOD(BP$92-$R$52,$R31),$S31+$U31,$U31),IF(BP$92>($R$52-1),$U31,0))*$R$48)","v":0},null,{"$f":"IF(BR$92<$R$52,0,IF($R31>0,IF(0=MOD(BR$92-$R$52,$R31),$S31+$U31,$U31),IF(BR$92>($R$52-1),$U31,0))*$R$48)","v":0},null,{"$f":"IF(BT$92<$R$52,0,IF($R31>0,IF(0=MOD(BT$92-$R$52,$R31),$S31+$U31,$U31),IF(BT$92>($R$52-1),$U31,0))*$R$48)","v":0},null,{"$f":"IF(BV$92<$R$52,0,IF($R31>0,IF(0=MOD(BV$92-$R$52,$R31),$S31+$U31,$U31),IF(BV$92>($R$52-1),$U31,0))*$R$48)","v":0},null,{"$f":"IF(BX$92<$R$52,0,IF($R31>0,IF(0=MOD(BX$92-$R$52,$R31),$S31+$U31,$U31),IF(BX$92>($R$52-1),$U31,0))*$R$48)","v":0},null,{"$f":"IF(BZ$92<$R$52,0,IF($R31>0,IF(0=MOD(BZ$92-$R$52,$R31),$S31+$U31,$U31),IF(BZ$92>($R$52-1),$U31,0))*$R$48)","v":0},null,{"$f":"IF(CB$92<$R$52,0,IF($R31>0,IF(0=MOD(CB$92-$R$52,$R31),$S31+$U31,$U31),IF(CB$92>($R$52-1),$U31,0))*$R$48)","v":0},null,{"$f":"IF(CD$92<$R$52,0,IF($R31>0,IF(0=MOD(CD$92-$R$52,$R31),$S31+$U31,$U31),IF(CD$92>($R$52-1),$U31,0))*$R$48)","v":0},null,{"$f":"IF(CF$92<$R$52,0,IF($R31>0,IF(0=MOD(CF$92-$R$52,$R31),$S31+$U31,$U31),IF(CF$92>($R$52-1),$U31,0))*$R$48)","v":0},null,{"$f":"IF(CH$92<$R$52,0,IF($R31>0,IF(0=MOD(CH$92-$R$52,$R31),$S31+$U31,$U31),IF(CH$92>($R$52-1),$U31,0))*$R$48)","v":0},null,{"$f":"IF(CJ$92<$R$52,0,IF($R31>0,IF(0=MOD(CJ$92-$R$52,$R31),$S31+$U31,$U31),IF(CJ$92>($R$52-1),$U31,0))*$R$48)","v":0},null,{"$f":"IF(CL$92<$R$52,0,IF($R31>0,IF(0=MOD(CL$92-$R$52,$R31),$S31+$U31,$U31),IF(CL$92>($R$52-1),$U31,0))*$R$48)","v":0},null,{"$f":"IF(CN$92<$R$52,0,IF($R31>0,IF(0=MOD(CN$92-$R$52,$R31),$S31+$U31,$U31),IF(CN$92>($R$52-1),$U31,0))*$R$48)","v":0},null,{"$f":"IF(CP$92<$R$52,0,IF($R31>0,IF(0=MOD(CP$92-$R$52,$R31),$S31+$U31,$U31),IF(CP$92>($R$52-1),$U31,0))*$R$48)","v":0},null,{"$f":"IF(CR$92<$R$52,0,IF($R31>0,IF(0=MOD(CR$92-$R$52,$R31),$S31+$U31,$U31),IF(CR$92>($R$52-1),$U31,0))*$R$48)","v":0},null,{"$f":"IF(CT$92<$R$52,0,IF($R31>0,IF(0=MOD(CT$92-$R$52,$R31),$S31+$U31,$U31),IF(CT$92>($R$52-1),$U31,0))*$R$48)","v":0},null,{"$f":"IF(CV$92<$R$52,0,IF($R31>0,IF(0=MOD(CV$92-$R$52,$R31),$S31+$U31,$U31),IF(CV$92>($R$52-1),$U31,0))*$R$48)","v":0},null,{"$f":"IF(CX$92<$R$52,0,IF($R31>0,IF(0=MOD(CX$92-$R$52,$R31),$S31+$U31,$U31),IF(CX$92>($R$52-1),$U31,0))*$R$48)","v":0},null,{"$f":"IF(CZ$92<$R$52,0,IF($R31>0,IF(0=MOD(CZ$92-$R$52,$R31),$S31+$U31,$U31),IF(CZ$92>($R$52-1),$U31,0))*$R$48)","v":0},null,{"$f":"IF(DB$92<$R$52,0,IF($R31>0,IF(0=MOD(DB$92-$R$52,$R31),$S31+$U31,$U31),IF(DB$92>($R$52-1),$U31,0))*$R$48)","v":0},null,{"$f":"IF(DD$92<$R$52,0,IF($R31>0,IF(0=MOD(DD$92-$R$52,$R31),$S31+$U31,$U31),IF(DD$92>($R$52-1),$U31,0))*$R$48)","v":0},null,{"$f":"IF(DF$92<$R$52,0,IF($R31>0,IF(0=MOD(DF$92-$R$52,$R31),$S31+$U31,$U31),IF(DF$92>($R$52-1),$U31,0))*$R$48)","v":0},null,{"$f":"IF(DH$92<$R$52,0,IF($R31>0,IF(0=MOD(DH$92-$R$52,$R31),$S31+$U31,$U31),IF(DH$92>($R$52-1),$U31,0))*$R$48)","v":0},null,{"$f":"IF(DJ$92<$R$52,0,IF($R31>0,IF(0=MOD(DJ$92-$R$52,$R31),$S31+$U31,$U31),IF(DJ$92>($R$52-1),$U31,0))*$R$48)","v":0},null,{"$f":"IF(DL$92<$R$52,0,IF($R31>0,IF(0=MOD(DL$92-$R$52,$R31),$S31+$U31,$U31),IF(DL$92>($R$52-1),$U31,0))*$R$48)","v":0},null,{"$f":"IF(DN$92<$R$52,0,IF($R31>0,IF(0=MOD(DN$92-$R$52,$R31),$S31+$U31,$U31),IF(DN$92>($R$52-1),$U31,0))*$R$48)","v":0},null,{"$f":"IF(DP$92<$R$52,0,IF($R31>0,IF(0=MOD(DP$92-$R$52,$R31),$S31+$U31,$U31),IF(DP$92>($R$52-1),$U31,0))*$R$48)","v":0},null,{"$f":"IF(DR$92<$R$52,0,IF($R31>0,IF(0=MOD(DR$92-$R$52,$R31),$S31+$U31,$U31),IF(DR$92>($R$52-1),$U31,0))*$R$48)","v":0},null,{"$f":"IF(DT$92<$R$52,0,IF($R31>0,IF(0=MOD(DT$92-$R$52,$R31),$S31+$U31,$U31),IF(DT$92>($R$52-1),$U31,0))*$R$48)","v":0},null,{"$f":"IF(DV$92<$R$52,0,IF($R31>0,IF(0=MOD(DV$92-$R$52,$R31),$S31+$U31,$U31),IF(DV$92>($R$52-1),$U31,0))*$R$48)","v":0},null,{"$f":"IF(DX$92<$R$52,0,IF($R31>0,IF(0=MOD(DX$92-$R$52,$R31),$S31+$U31,$U31),IF(DX$92>($R$52-1),$U31,0))*$R$48)","v":0},null,{"$f":"IF(DZ$92<$R$52,0,IF($R31>0,IF(0=MOD(DZ$92-$R$52,$R31),$S31+$U31,$U31),IF(DZ$92>($R$52-1),$U31,0))*$R$48)","v":0},null,{"$f":"IF(EB$92<$R$52,0,IF($R31>0,IF(0=MOD(EB$92-$R$52,$R31),$S31+$U31,$U31),IF(EB$92>($R$52-1),$U31,0))*$R$48)","v":0},null,{"$f":"IF(ED$92<$R$52,0,IF($R31>0,IF(0=MOD(ED$92-$R$52,$R31),$S31+$U31,$U31),IF(ED$92>($R$52-1),$U31,0))*$R$48)","v":0},null,{"$f":"IF(EF$92<$R$52,0,IF($R31>0,IF(0=MOD(EF$92-$R$52,$R31),$S31+$U31,$U31),IF(EF$92>($R$52-1),$U31,0))*$R$48)","v":0},null,{"$f":"IF(EH$92<$R$52,0,IF($R31>0,IF(0=MOD(EH$92-$R$52,$R31),$S31+$U31,$U31),IF(EH$92>($R$52-1),$U31,0))*$R$48)","v":0},null,{"$f":"IF(EJ$92<$R$52,0,IF($R31>0,IF(0=MOD(EJ$92-$R$52,$R31),$S31+$U31,$U31),IF(EJ$92>($R$52-1),$U31,0))*$R$48)","v":0},null,{"$f":"IF(EL$92<$R$52,0,IF($R31>0,IF(0=MOD(EL$92-$R$52,$R31),$S31+$U31,$U31),IF(EL$92>($R$52-1),$U31,0))*$R$48)","v":0},null,{"$f":"IF(EN$92<$R$52,0,IF($R31>0,IF(0=MOD(EN$92-$R$52,$R31),$S31+$U31,$U31),IF(EN$92>($R$52-1),$U31,0))*$R$48)","v":0},null,{"$f":"IF(EP$92<$R$52,0,IF($R31>0,IF(0=MOD(EP$92-$R$52,$R31),$S31+$U31,$U31),IF(EP$92>($R$52-1),$U31,0))*$R$48)","v":0},null,{"$f":"IF(ER$92<$R$52,0,IF($R31>0,IF(0=MOD(ER$92-$R$52,$R31),$S31+$U31,$U31),IF(ER$92>($R$52-1),$U31,0))*$R$48)","v":0},null,{"$f":"IF(ET$92<$R$52,0,IF($R31>0,IF(0=MOD(ET$92-$R$52,$R31),$S31+$U31,$U31),IF(ET$92>($R$52-1),$U31,0))*$R$48)","v":0},null,{"$f":"IF(EV$92<$R$52,0,IF($R31>0,IF(0=MOD(EV$92-$R$52,$R31),$S31+$U31,$U31),IF(EV$92>($R$52-1),$U31,0))*$R$48)","v":0},null,{"$f":"IF(EX$92<$R$52,0,IF($R31>0,IF(0=MOD(EX$92-$R$52,$R31),$S31+$U31,$U31),IF(EX$92>($R$52-1),$U31,0))*$R$48)","v":0},null,{"$f":"IF(EZ$92<$R$52,0,IF($R31>0,IF(0=MOD(EZ$92-$R$52,$R31),$S31+$U31,$U31),IF(EZ$92>($R$52-1),$U31,0))*$R$48)","v":0},null,{"$f":"IF(FB$92<$R$52,0,IF($R31>0,IF(0=MOD(FB$92-$R$52,$R31),$S31+$U31,$U31),IF(FB$92>($R$52-1),$U31,0))*$R$48)","v":0},null,{"$f":"IF(FD$92<$R$52,0,IF($R31>0,IF(0=MOD(FD$92-$R$52,$R31),$S31+$U31,$U31),IF(FD$92>($R$52-1),$U31,0))*$R$48)","v":0},null,{"$f":"IF(FF$92<$R$52,0,IF($R31>0,IF(0=MOD(FF$92-$R$52,$R31),$S31+$U31,$U31),IF(FF$92>($R$52-1),$U31,0))*$R$48)","v":0},null,{"$f":"IF(FH$92<$R$52,0,IF($R31>0,IF(0=MOD(FH$92-$R$52,$R31),$S31+$U31,$U31),IF(FH$92>($R$52-1),$U31,0))*$R$48)","v":0},null,{"$f":"IF(FJ$92<$R$52,0,IF($R31>0,IF(0=MOD(FJ$92-$R$52,$R31),$S31+$U31,$U31),IF(FJ$92>($R$52-1),$U31,0))*$R$48)","v":0},null,{"$f":"IF(FL$92<$R$52,0,IF($R31>0,IF(0=MOD(FL$92-$R$52,$R31),$S31+$U31,$U31),IF(FL$92>($R$52-1),$U31,0))*$R$48)","v":0},null,{"$f":"IF(FN$92<$R$52,0,IF($R31>0,IF(0=MOD(FN$92-$R$52,$R31),$S31+$U31,$U31),IF(FN$92>($R$52-1),$U31,0))*$R$48)","v":0},null,{"$f":"IF(FP$92<$R$52,0,IF($R31>0,IF(0=MOD(FP$92-$R$52,$R31),$S31+$U31,$U31),IF(FP$92>($R$52-1),$U31,0))*$R$48)","v":0},null,{"$f":"IF(FR$92<$R$52,0,IF($R31>0,IF(0=MOD(FR$92-$R$52,$R31),$S31+$U31,$U31),IF(FR$92>($R$52-1),$U31,0))*$R$48)","v":0},null,{"$f":"IF(FT$92<$R$52,0,IF($R31>0,IF(0=MOD(FT$92-$R$52,$R31),$S31+$U31,$U31),IF(FT$92>($R$52-1),$U31,0))*$R$48)","v":0},null,{"$f":"IF(FV$92<$R$52,0,IF($R31>0,IF(0=MOD(FV$92-$R$52,$R31),$S31+$U31,$U31),IF(FV$92>($R$52-1),$U31,0))*$R$48)","v":0}]
[null,null,null,null,null,null,null,null,null,"Dynamic Message Signs",null,0,null,{"$f":"IF(N$92<$R$52,0,IF($R32>0,IF(0=MOD(N$92-$R$52,$R32),$S32+$U32,$U32),IF(N$92>($R$52-1),$U32,0))*$R$48)","v":0},null,{"$f":"IF(P$92<$R$52,0,IF($R32>0,IF(0=MOD(P$92-$R$52,$R32),$S32+$U32,$U32),IF(P$92>($R$52-1),$U32,0))*$R$48)","v":0},null,{"$f":"IF(R$92<$R$52,0,IF($R32>0,IF(0=MOD(R$92-$R$52,$R32),$S32+$U32,$U32),IF(R$92>($R$52-1),$U32,0))*$R$48)","v":0},null,{"$f":"IF(T$92<$R$52,0,IF($R32>0,IF(0=MOD(T$92-$R$52,$R32),$S32+$U32,$U32),IF(T$92>($R$52-1),$U32,0))*$R$48)","v":0},null,{"$f":"IF(V$92<$R$52,0,IF($R32>0,IF(0=MOD(V$92-$R$52,$R32),$S32+$U32,$U32),IF(V$92>($R$52-1),$U32,0))*$R$48)","v":0},null,{"$f":"IF(X$92<$R$52,0,IF($R32>0,IF(0=MOD(X$92-$R$52,$R32),$S32+$U32,$U32),IF(X$92>($R$52-1),$U32,0))*$R$48)","v":0},null,{"$f":"IF(Z$92<$R$52,0,IF($R32>0,IF(0=MOD(Z$92-$R$52,$R32),$S32+$U32,$U32),IF(Z$92>($R$52-1),$U32,0))*$R$48)","v":0},null,{"$f":"IF(AB$92<$R$52,0,IF($R32>0,IF(0=MOD(AB$92-$R$52,$R32),$S32+$U32,$U32),IF(AB$92>($R$52-1),$U32,0))*$R$48)","v":0},null,{"$f":"IF(AD$92<$R$52,0,IF($R32>0,IF(0=MOD(AD$92-$R$52,$R32),$S32+$U32,$U32),IF(AD$92>($R$52-1),$U32,0))*$R$48)","v":0},null,{"$f":"IF(AF$92<$R$52,0,IF($R32>0,IF(0=MOD(AF$92-$R$52,$R32),$S32+$U32,$U32),IF(AF$92>($R$52-1),$U32,0))*$R$48)","v":0},null,{"$f":"IF(AH$92<$R$52,0,IF($R32>0,IF(0=MOD(AH$92-$R$52,$R32),$S32+$U32,$U32),IF(AH$92>($R$52-1),$U32,0))*$R$48)","v":0},null,{"$f":"IF(AJ$92<$R$52,0,IF($R32>0,IF(0=MOD(AJ$92-$R$52,$R32),$S32+$U32,$U32),IF(AJ$92>($R$52-1),$U32,0))*$R$48)","v":0},null,{"$f":"IF(AL$92<$R$52,0,IF($R32>0,IF(0=MOD(AL$92-$R$52,$R32),$S32+$U32,$U32),IF(AL$92>($R$52-1),$U32,0))*$R$48)","v":0},null,{"$f":"IF(AN$92<$R$52,0,IF($R32>0,IF(0=MOD(AN$92-$R$52,$R32),$S32+$U32,$U32),IF(AN$92>($R$52-1),$U32,0))*$R$48)","v":0},null,{"$f":"IF(AP$92<$R$52,0,IF($R32>0,IF(0=MOD(AP$92-$R$52,$R32),$S32+$U32,$U32),IF(AP$92>($R$52-1),$U32,0))*$R$48)","v":0},null,{"$f":"IF(AR$92<$R$52,0,IF($R32>0,IF(0=MOD(AR$92-$R$52,$R32),$S32+$U32,$U32),IF(AR$92>($R$52-1),$U32,0))*$R$48)","v":0},null,{"$f":"IF(AT$92<$R$52,0,IF($R32>0,IF(0=MOD(AT$92-$R$52,$R32),$S32+$U32,$U32),IF(AT$92>($R$52-1),$U32,0))*$R$48)","v":0},null,{"$f":"IF(AV$92<$R$52,0,IF($R32>0,IF(0=MOD(AV$92-$R$52,$R32),$S32+$U32,$U32),IF(AV$92>($R$52-1),$U32,0))*$R$48)","v":0},null,{"$f":"IF(AX$92<$R$52,0,IF($R32>0,IF(0=MOD(AX$92-$R$52,$R32),$S32+$U32,$U32),IF(AX$92>($R$52-1),$U32,0))*$R$48)","v":0},null,{"$f":"IF(AZ$92<$R$52,0,IF($R32>0,IF(0=MOD(AZ$92-$R$52,$R32),$S32+$U32,$U32),IF(AZ$92>($R$52-1),$U32,0))*$R$48)","v":0},null,{"$f":"IF(BB$92<$R$52,0,IF($R32>0,IF(0=MOD(BB$92-$R$52,$R32),$S32+$U32,$U32),IF(BB$92>($R$52-1),$U32,0))*$R$48)","v":0},null,{"$f":"IF(BD$92<$R$52,0,IF($R32>0,IF(0=MOD(BD$92-$R$52,$R32),$S32+$U32,$U32),IF(BD$92>($R$52-1),$U32,0))*$R$48)","v":0},null,{"$f":"IF(BF$92<$R$52,0,IF($R32>0,IF(0=MOD(BF$92-$R$52,$R32),$S32+$U32,$U32),IF(BF$92>($R$52-1),$U32,0))*$R$48)","v":0},null,{"$f":"IF(BH$92<$R$52,0,IF($R32>0,IF(0=MOD(BH$92-$R$52,$R32),$S32+$U32,$U32),IF(BH$92>($R$52-1),$U32,0))*$R$48)","v":0},null,{"$f":"IF(BJ$92<$R$52,0,IF($R32>0,IF(0=MOD(BJ$92-$R$52,$R32),$S32+$U32,$U32),IF(BJ$92>($R$52-1),$U32,0))*$R$48)","v":0},null,{"$f":"IF(BL$92<$R$52,0,IF($R32>0,IF(0=MOD(BL$92-$R$52,$R32),$S32+$U32,$U32),IF(BL$92>($R$52-1),$U32,0))*$R$48)","v":0},null,{"$f":"IF(BN$92<$R$52,0,IF($R32>0,IF(0=MOD(BN$92-$R$52,$R32),$S32+$U32,$U32),IF(BN$92>($R$52-1),$U32,0))*$R$48)","v":0},null,{"$f":"IF(BP$92<$R$52,0,IF($R32>0,IF(0=MOD(BP$92-$R$52,$R32),$S32+$U32,$U32),IF(BP$92>($R$52-1),$U32,0))*$R$48)","v":0},null,{"$f":"IF(BR$92<$R$52,0,IF($R32>0,IF(0=MOD(BR$92-$R$52,$R32),$S32+$U32,$U32),IF(BR$92>($R$52-1),$U32,0))*$R$48)","v":0},null,{"$f":"IF(BT$92<$R$52,0,IF($R32>0,IF(0=MOD(BT$92-$R$52,$R32),$S32+$U32,$U32),IF(BT$92>($R$52-1),$U32,0))*$R$48)","v":0},null,{"$f":"IF(BV$92<$R$52,0,IF($R32>0,IF(0=MOD(BV$92-$R$52,$R32),$S32+$U32,$U32),IF(BV$92>($R$52-1),$U32,0))*$R$48)","v":0},null,{"$f":"IF(BX$92<$R$52,0,IF($R32>0,IF(0=MOD(BX$92-$R$52,$R32),$S32+$U32,$U32),IF(BX$92>($R$52-1),$U32,0))*$R$48)","v":0},null,{"$f":"IF(BZ$92<$R$52,0,IF($R32>0,IF(0=MOD(BZ$92-$R$52,$R32),$S32+$U32,$U32),IF(BZ$92>($R$52-1),$U32,0))*$R$48)","v":0},null,{"$f":"IF(CB$92<$R$52,0,IF($R32>0,IF(0=MOD(CB$92-$R$52,$R32),$S32+$U32,$U32),IF(CB$92>($R$52-1),$U32,0))*$R$48)","v":0},null,{"$f":"IF(CD$92<$R$52,0,IF($R32>0,IF(0=MOD(CD$92-$R$52,$R32),$S32+$U32,$U32),IF(CD$92>($R$52-1),$U32,0))*$R$48)","v":0},null,{"$f":"IF(CF$92<$R$52,0,IF($R32>0,IF(0=MOD(CF$92-$R$52,$R32),$S32+$U32,$U32),IF(CF$92>($R$52-1),$U32,0))*$R$48)","v":0},null,{"$f":"IF(CH$92<$R$52,0,IF($R32>0,IF(0=MOD(CH$92-$R$52,$R32),$S32+$U32,$U32),IF(CH$92>($R$52-1),$U32,0))*$R$48)","v":0},null,{"$f":"IF(CJ$92<$R$52,0,IF($R32>0,IF(0=MOD(CJ$92-$R$52,$R32),$S32+$U32,$U32),IF(CJ$92>($R$52-1),$U32,0))*$R$48)","v":0},null,{"$f":"IF(CL$92<$R$52,0,IF($R32>0,IF(0=MOD(CL$92-$R$52,$R32),$S32+$U32,$U32),IF(CL$92>($R$52-1),$U32,0))*$R$48)","v":0},null,{"$f":"IF(CN$92<$R$52,0,IF($R32>0,IF(0=MOD(CN$92-$R$52,$R32),$S32+$U32,$U32),IF(CN$92>($R$52-1),$U32,0))*$R$48)","v":0},null,{"$f":"IF(CP$92<$R$52,0,IF($R32>0,IF(0=MOD(CP$92-$R$52,$R32),$S32+$U32,$U32),IF(CP$92>($R$52-1),$U32,0))*$R$48)","v":0},null,{"$f":"IF(CR$92<$R$52,0,IF($R32>0,IF(0=MOD(CR$92-$R$52,$R32),$S32+$U32,$U32),IF(CR$92>($R$52-1),$U32,0))*$R$48)","v":0},null,{"$f":"IF(CT$92<$R$52,0,IF($R32>0,IF(0=MOD(CT$92-$R$52,$R32),$S32+$U32,$U32),IF(CT$92>($R$52-1),$U32,0))*$R$48)","v":0},null,{"$f":"IF(CV$92<$R$52,0,IF($R32>0,IF(0=MOD(CV$92-$R$52,$R32),$S32+$U32,$U32),IF(CV$92>($R$52-1),$U32,0))*$R$48)","v":0},null,{"$f":"IF(CX$92<$R$52,0,IF($R32>0,IF(0=MOD(CX$92-$R$52,$R32),$S32+$U32,$U32),IF(CX$92>($R$52-1),$U32,0))*$R$48)","v":0},null,{"$f":"IF(CZ$92<$R$52,0,IF($R32>0,IF(0=MOD(CZ$92-$R$52,$R32),$S32+$U32,$U32),IF(CZ$92>($R$52-1),$U32,0))*$R$48)","v":0},null,{"$f":"IF(DB$92<$R$52,0,IF($R32>0,IF(0=MOD(DB$92-$R$52,$R32),$S32+$U32,$U32),IF(DB$92>($R$52-1),$U32,0))*$R$48)","v":0},null,{"$f":"IF(DD$92<$R$52,0,IF($R32>0,IF(0=MOD(DD$92-$R$52,$R32),$S32+$U32,$U32),IF(DD$92>($R$52-1),$U32,0))*$R$48)","v":0},null,{"$f":"IF(DF$92<$R$52,0,IF($R32>0,IF(0=MOD(DF$92-$R$52,$R32),$S32+$U32,$U32),IF(DF$92>($R$52-1),$U32,0))*$R$48)","v":0},null,{"$f":"IF(DH$92<$R$52,0,IF($R32>0,IF(0=MOD(DH$92-$R$52,$R32),$S32+$U32,$U32),IF(DH$92>($R$52-1),$U32,0))*$R$48)","v":0},null,{"$f":"IF(DJ$92<$R$52,0,IF($R32>0,IF(0=MOD(DJ$92-$R$52,$R32),$S32+$U32,$U32),IF(DJ$92>($R$52-1),$U32,0))*$R$48)","v":0},null,{"$f":"IF(DL$92<$R$52,0,IF($R32>0,IF(0=MOD(DL$92-$R$52,$R32),$S32+$U32,$U32),IF(DL$92>($R$52-1),$U32,0))*$R$48)","v":0},null,{"$f":"IF(DN$92<$R$52,0,IF($R32>0,IF(0=MOD(DN$92-$R$52,$R32),$S32+$U32,$U32),IF(DN$92>($R$52-1),$U32,0))*$R$48)","v":0},null,{"$f":"IF(DP$92<$R$52,0,IF($R32>0,IF(0=MOD(DP$92-$R$52,$R32),$S32+$U32,$U32),IF(DP$92>($R$52-1),$U32,0))*$R$48)","v":0},null,{"$f":"IF(DR$92<$R$52,0,IF($R32>0,IF(0=MOD(DR$92-$R$52,$R32),$S32+$U32,$U32),IF(DR$92>($R$52-1),$U32,0))*$R$48)","v":0},null,{"$f":"IF(DT$92<$R$52,0,IF($R32>0,IF(0=MOD(DT$92-$R$52,$R32),$S32+$U32,$U32),IF(DT$92>($R$52-1),$U32,0))*$R$48)","v":0},null,{"$f":"IF(DV$92<$R$52,0,IF($R32>0,IF(0=MOD(DV$92-$R$52,$R32),$S32+$U32,$U32),IF(DV$92>($R$52-1),$U32,0))*$R$48)","v":0},null,{"$f":"IF(DX$92<$R$52,0,IF($R32>0,IF(0=MOD(DX$92-$R$52,$R32),$S32+$U32,$U32),IF(DX$92>($R$52-1),$U32,0))*$R$48)","v":0},null,{"$f":"IF(DZ$92<$R$52,0,IF($R32>0,IF(0=MOD(DZ$92-$R$52,$R32),$S32+$U32,$U32),IF(DZ$92>($R$52-1),$U32,0))*$R$48)","v":0},null,{"$f":"IF(EB$92<$R$52,0,IF($R32>0,IF(0=MOD(EB$92-$R$52,$R32),$S32+$U32,$U32),IF(EB$92>($R$52-1),$U32,0))*$R$48)","v":0},null,{"$f":"IF(ED$92<$R$52,0,IF($R32>0,IF(0=MOD(ED$92-$R$52,$R32),$S32+$U32,$U32),IF(ED$92>($R$52-1),$U32,0))*$R$48)","v":0},null,{"$f":"IF(EF$92<$R$52,0,IF($R32>0,IF(0=MOD(EF$92-$R$52,$R32),$S32+$U32,$U32),IF(EF$92>($R$52-1),$U32,0))*$R$48)","v":0},null,{"$f":"IF(EH$92<$R$52,0,IF($R32>0,IF(0=MOD(EH$92-$R$52,$R32),$S32+$U32,$U32),IF(EH$92>($R$52-1),$U32,0))*$R$48)","v":0},null,{"$f":"IF(EJ$92<$R$52,0,IF($R32>0,IF(0=MOD(EJ$92-$R$52,$R32),$S32+$U32,$U32),IF(EJ$92>($R$52-1),$U32,0))*$R$48)","v":0},null,{"$f":"IF(EL$92<$R$52,0,IF($R32>0,IF(0=MOD(EL$92-$R$52,$R32),$S32+$U32,$U32),IF(EL$92>($R$52-1),$U32,0))*$R$48)","v":0},null,{"$f":"IF(EN$92<$R$52,0,IF($R32>0,IF(0=MOD(EN$92-$R$52,$R32),$S32+$U32,$U32),IF(EN$92>($R$52-1),$U32,0))*$R$48)","v":0},null,{"$f":"IF(EP$92<$R$52,0,IF($R32>0,IF(0=MOD(EP$92-$R$52,$R32),$S32+$U32,$U32),IF(EP$92>($R$52-1),$U32,0))*$R$48)","v":0},null,{"$f":"IF(ER$92<$R$52,0,IF($R32>0,IF(0=MOD(ER$92-$R$52,$R32),$S32+$U32,$U32),IF(ER$92>($R$52-1),$U32,0))*$R$48)","v":0},null,{"$f":"IF(ET$92<$R$52,0,IF($R32>0,IF(0=MOD(ET$92-$R$52,$R32),$S32+$U32,$U32),IF(ET$92>($R$52-1),$U32,0))*$R$48)","v":0},null,{"$f":"IF(EV$92<$R$52,0,IF($R32>0,IF(0=MOD(EV$92-$R$52,$R32),$S32+$U32,$U32),IF(EV$92>($R$52-1),$U32,0))*$R$48)","v":0},null,{"$f":"IF(EX$92<$R$52,0,IF($R32>0,IF(0=MOD(EX$92-$R$52,$R32),$S32+$U32,$U32),IF(EX$92>($R$52-1),$U32,0))*$R$48)","v":0},null,{"$f":"IF(EZ$92<$R$52,0,IF($R32>0,IF(0=MOD(EZ$92-$R$52,$R32),$S32+$U32,$U32),IF(EZ$92>($R$52-1),$U32,0))*$R$48)","v":0},null,{"$f":"IF(FB$92<$R$52,0,IF($R32>0,IF(0=MOD(FB$92-$R$52,$R32),$S32+$U32,$U32),IF(FB$92>($R$52-1),$U32,0))*$R$48)","v":0},null,{"$f":"IF(FD$92<$R$52,0,IF($R32>0,IF(0=MOD(FD$92-$R$52,$R32),$S32+$U32,$U32),IF(FD$92>($R$52-1),$U32,0))*$R$48)","v":0},null,{"$f":"IF(FF$92<$R$52,0,IF($R32>0,IF(0=MOD(FF$92-$R$52,$R32),$S32+$U32,$U32),IF(FF$92>($R$52-1),$U32,0))*$R$48)","v":0},null,{"$f":"IF(FH$92<$R$52,0,IF($R32>0,IF(0=MOD(FH$92-$R$52,$R32),$S32+$U32,$U32),IF(FH$92>($R$52-1),$U32,0))*$R$48)","v":0},null,{"$f":"IF(FJ$92<$R$52,0,IF($R32>0,IF(0=MOD(FJ$92-$R$52,$R32),$S32+$U32,$U32),IF(FJ$92>($R$52-1),$U32,0))*$R$48)","v":0},null,{"$f":"IF(FL$92<$R$52,0,IF($R32>0,IF(0=MOD(FL$92-$R$52,$R32),$S32+$U32,$U32),IF(FL$92>($R$52-1),$U32,0))*$R$48)","v":0},null,{"$f":"IF(FN$92<$R$52,0,IF($R32>0,IF(0=MOD(FN$92-$R$52,$R32),$S32+$U32,$U32),IF(FN$92>($R$52-1),$U32,0))*$R$48)","v":0},null,{"$f":"IF(FP$92<$R$52,0,IF($R32>0,IF(0=MOD(FP$92-$R$52,$R32),$S32+$U32,$U32),IF(FP$92>($R$52-1),$U32,0))*$R$48)","v":0},null,{"$f":"IF(FR$92<$R$52,0,IF($R32>0,IF(0=MOD(FR$92-$R$52,$R32),$S32+$U32,$U32),IF(FR$92>($R$52-1),$U32,0))*$R$48)","v":0},null,{"$f":"IF(FT$92<$R$52,0,IF($R32>0,IF(0=MOD(FT$92-$R$52,$R32),$S32+$U32,$U32),IF(FT$92>($R$52-1),$U32,0))*$R$48)","v":0},null,{"$f":"IF(FV$92<$R$52,0,IF($R32>0,IF(0=MOD(FV$92-$R$52,$R32),$S32+$U32,$U32),IF(FV$92>($R$52-1),$U32,0))*$R$48)","v":0}]
[null,null,null,null,null,null,null,null,null,"Integration",null,0,null,{"$f":"IF(N$92<$R$52,0,IF($R33>0,IF(0=MOD(N$92-$R$52,$R33),$S33+$U33,$U33),IF(N$92>($R$52-1),$U33,0))*$R$48)","v":0},null,{"$f":"IF(P$92<$R$52,0,IF($R33>0,IF(0=MOD(P$92-$R$52,$R33),$S33+$U33,$U33),IF(P$92>($R$52-1),$U33,0))*$R$48)","v":0},null,{"$f":"IF(R$92<$R$52,0,IF($R33>0,IF(0=MOD(R$92-$R$52,$R33),$S33+$U33,$U33),IF(R$92>($R$52-1),$U33,0))*$R$48)","v":0},null,{"$f":"IF(T$92<$R$52,0,IF($R33>0,IF(0=MOD(T$92-$R$52,$R33),$S33+$U33,$U33),IF(T$92>($R$52-1),$U33,0))*$R$48)","v":0},null,{"$f":"IF(V$92<$R$52,0,IF($R33>0,IF(0=MOD(V$92-$R$52,$R33),$S33+$U33,$U33),IF(V$92>($R$52-1),$U33,0))*$R$48)","v":0},null,{"$f":"IF(X$92<$R$52,0,IF($R33>0,IF(0=MOD(X$92-$R$52,$R33),$S33+$U33,$U33),IF(X$92>($R$52-1),$U33,0))*$R$48)","v":0},null,{"$f":"IF(Z$92<$R$52,0,IF($R33>0,IF(0=MOD(Z$92-$R$52,$R33),$S33+$U33,$U33),IF(Z$92>($R$52-1),$U33,0))*$R$48)","v":0},null,{"$f":"IF(AB$92<$R$52,0,IF($R33>0,IF(0=MOD(AB$92-$R$52,$R33),$S33+$U33,$U33),IF(AB$92>($R$52-1),$U33,0))*$R$48)","v":0},null,{"$f":"IF(AD$92<$R$52,0,IF($R33>0,IF(0=MOD(AD$92-$R$52,$R33),$S33+$U33,$U33),IF(AD$92>($R$52-1),$U33,0))*$R$48)","v":0},null,{"$f":"IF(AF$92<$R$52,0,IF($R33>0,IF(0=MOD(AF$92-$R$52,$R33),$S33+$U33,$U33),IF(AF$92>($R$52-1),$U33,0))*$R$48)","v":0},null,{"$f":"IF(AH$92<$R$52,0,IF($R33>0,IF(0=MOD(AH$92-$R$52,$R33),$S33+$U33,$U33),IF(AH$92>($R$52-1),$U33,0))*$R$48)","v":0},null,{"$f":"IF(AJ$92<$R$52,0,IF($R33>0,IF(0=MOD(AJ$92-$R$52,$R33),$S33+$U33,$U33),IF(AJ$92>($R$52-1),$U33,0))*$R$48)","v":0},null,{"$f":"IF(AL$92<$R$52,0,IF($R33>0,IF(0=MOD(AL$92-$R$52,$R33),$S33+$U33,$U33),IF(AL$92>($R$52-1),$U33,0))*$R$48)","v":0},null,{"$f":"IF(AN$92<$R$52,0,IF($R33>0,IF(0=MOD(AN$92-$R$52,$R33),$S33+$U33,$U33),IF(AN$92>($R$52-1),$U33,0))*$R$48)","v":0},null,{"$f":"IF(AP$92<$R$52,0,IF($R33>0,IF(0=MOD(AP$92-$R$52,$R33),$S33+$U33,$U33),IF(AP$92>($R$52-1),$U33,0))*$R$48)","v":0},null,{"$f":"IF(AR$92<$R$52,0,IF($R33>0,IF(0=MOD(AR$92-$R$52,$R33),$S33+$U33,$U33),IF(AR$92>($R$52-1),$U33,0))*$R$48)","v":0},null,{"$f":"IF(AT$92<$R$52,0,IF($R33>0,IF(0=MOD(AT$92-$R$52,$R33),$S33+$U33,$U33),IF(AT$92>($R$52-1),$U33,0))*$R$48)","v":0},null,{"$f":"IF(AV$92<$R$52,0,IF($R33>0,IF(0=MOD(AV$92-$R$52,$R33),$S33+$U33,$U33),IF(AV$92>($R$52-1),$U33,0))*$R$48)","v":0},null,{"$f":"IF(AX$92<$R$52,0,IF($R33>0,IF(0=MOD(AX$92-$R$52,$R33),$S33+$U33,$U33),IF(AX$92>($R$52-1),$U33,0))*$R$48)","v":0},null,{"$f":"IF(AZ$92<$R$52,0,IF($R33>0,IF(0=MOD(AZ$92-$R$52,$R33),$S33+$U33,$U33),IF(AZ$92>($R$52-1),$U33,0))*$R$48)","v":0},null,{"$f":"IF(BB$92<$R$52,0,IF($R33>0,IF(0=MOD(BB$92-$R$52,$R33),$S33+$U33,$U33),IF(BB$92>($R$52-1),$U33,0))*$R$48)","v":0},null,{"$f":"IF(BD$92<$R$52,0,IF($R33>0,IF(0=MOD(BD$92-$R$52,$R33),$S33+$U33,$U33),IF(BD$92>($R$52-1),$U33,0))*$R$48)","v":0},null,{"$f":"IF(BF$92<$R$52,0,IF($R33>0,IF(0=MOD(BF$92-$R$52,$R33),$S33+$U33,$U33),IF(BF$92>($R$52-1),$U33,0))*$R$48)","v":0},null,{"$f":"IF(BH$92<$R$52,0,IF($R33>0,IF(0=MOD(BH$92-$R$52,$R33),$S33+$U33,$U33),IF(BH$92>($R$52-1),$U33,0))*$R$48)","v":0},null,{"$f":"IF(BJ$92<$R$52,0,IF($R33>0,IF(0=MOD(BJ$92-$R$52,$R33),$S33+$U33,$U33),IF(BJ$92>($R$52-1),$U33,0))*$R$48)","v":0},null,{"$f":"IF(BL$92<$R$52,0,IF($R33>0,IF(0=MOD(BL$92-$R$52,$R33),$S33+$U33,$U33),IF(BL$92>($R$52-1),$U33,0))*$R$48)","v":0},null,{"$f":"IF(BN$92<$R$52,0,IF($R33>0,IF(0=MOD(BN$92-$R$52,$R33),$S33+$U33,$U33),IF(BN$92>($R$52-1),$U33,0))*$R$48)","v":0},null,{"$f":"IF(BP$92<$R$52,0,IF($R33>0,IF(0=MOD(BP$92-$R$52,$R33),$S33+$U33,$U33),IF(BP$92>($R$52-1),$U33,0))*$R$48)","v":0},null,{"$f":"IF(BR$92<$R$52,0,IF($R33>0,IF(0=MOD(BR$92-$R$52,$R33),$S33+$U33,$U33),IF(BR$92>($R$52-1),$U33,0))*$R$48)","v":0},null,{"$f":"IF(BT$92<$R$52,0,IF($R33>0,IF(0=MOD(BT$92-$R$52,$R33),$S33+$U33,$U33),IF(BT$92>($R$52-1),$U33,0))*$R$48)","v":0},null,{"$f":"IF(BV$92<$R$52,0,IF($R33>0,IF(0=MOD(BV$92-$R$52,$R33),$S33+$U33,$U33),IF(BV$92>($R$52-1),$U33,0))*$R$48)","v":0},null,{"$f":"IF(BX$92<$R$52,0,IF($R33>0,IF(0=MOD(BX$92-$R$52,$R33),$S33+$U33,$U33),IF(BX$92>($R$52-1),$U33,0))*$R$48)","v":0},null,{"$f":"IF(BZ$92<$R$52,0,IF($R33>0,IF(0=MOD(BZ$92-$R$52,$R33),$S33+$U33,$U33),IF(BZ$92>($R$52-1),$U33,0))*$R$48)","v":0},null,{"$f":"IF(CB$92<$R$52,0,IF($R33>0,IF(0=MOD(CB$92-$R$52,$R33),$S33+$U33,$U33),IF(CB$92>($R$52-1),$U33,0))*$R$48)","v":0},null,{"$f":"IF(CD$92<$R$52,0,IF($R33>0,IF(0=MOD(CD$92-$R$52,$R33),$S33+$U33,$U33),IF(CD$92>($R$52-1),$U33,0))*$R$48)","v":0},null,{"$f":"IF(CF$92<$R$52,0,IF($R33>0,IF(0=MOD(CF$92-$R$52,$R33),$S33+$U33,$U33),IF(CF$92>($R$52-1),$U33,0))*$R$48)","v":0},null,{"$f":"IF(CH$92<$R$52,0,IF($R33>0,IF(0=MOD(CH$92-$R$52,$R33),$S33+$U33,$U33),IF(CH$92>($R$52-1),$U33,0))*$R$48)","v":0},null,{"$f":"IF(CJ$92<$R$52,0,IF($R33>0,IF(0=MOD(CJ$92-$R$52,$R33),$S33+$U33,$U33),IF(CJ$92>($R$52-1),$U33,0))*$R$48)","v":0},null,{"$f":"IF(CL$92<$R$52,0,IF($R33>0,IF(0=MOD(CL$92-$R$52,$R33),$S33+$U33,$U33),IF(CL$92>($R$52-1),$U33,0))*$R$48)","v":0},null,{"$f":"IF(CN$92<$R$52,0,IF($R33>0,IF(0=MOD(CN$92-$R$52,$R33),$S33+$U33,$U33),IF(CN$92>($R$52-1),$U33,0))*$R$48)","v":0},null,{"$f":"IF(CP$92<$R$52,0,IF($R33>0,IF(0=MOD(CP$92-$R$52,$R33),$S33+$U33,$U33),IF(CP$92>($R$52-1),$U33,0))*$R$48)","v":0},null,{"$f":"IF(CR$92<$R$52,0,IF($R33>0,IF(0=MOD(CR$92-$R$52,$R33),$S33+$U33,$U33),IF(CR$92>($R$52-1),$U33,0))*$R$48)","v":0},null,{"$f":"IF(CT$92<$R$52,0,IF($R33>0,IF(0=MOD(CT$92-$R$52,$R33),$S33+$U33,$U33),IF(CT$92>($R$52-1),$U33,0))*$R$48)","v":0},null,{"$f":"IF(CV$92<$R$52,0,IF($R33>0,IF(0=MOD(CV$92-$R$52,$R33),$S33+$U33,$U33),IF(CV$92>($R$52-1),$U33,0))*$R$48)","v":0},null,{"$f":"IF(CX$92<$R$52,0,IF($R33>0,IF(0=MOD(CX$92-$R$52,$R33),$S33+$U33,$U33),IF(CX$92>($R$52-1),$U33,0))*$R$48)","v":0},null,{"$f":"IF(CZ$92<$R$52,0,IF($R33>0,IF(0=MOD(CZ$92-$R$52,$R33),$S33+$U33,$U33),IF(CZ$92>($R$52-1),$U33,0))*$R$48)","v":0},null,{"$f":"IF(DB$92<$R$52,0,IF($R33>0,IF(0=MOD(DB$92-$R$52,$R33),$S33+$U33,$U33),IF(DB$92>($R$52-1),$U33,0))*$R$48)","v":0},null,{"$f":"IF(DD$92<$R$52,0,IF($R33>0,IF(0=MOD(DD$92-$R$52,$R33),$S33+$U33,$U33),IF(DD$92>($R$52-1),$U33,0))*$R$48)","v":0},null,{"$f":"IF(DF$92<$R$52,0,IF($R33>0,IF(0=MOD(DF$92-$R$52,$R33),$S33+$U33,$U33),IF(DF$92>($R$52-1),$U33,0))*$R$48)","v":0},null,{"$f":"IF(DH$92<$R$52,0,IF($R33>0,IF(0=MOD(DH$92-$R$52,$R33),$S33+$U33,$U33),IF(DH$92>($R$52-1),$U33,0))*$R$48)","v":0},null,{"$f":"IF(DJ$92<$R$52,0,IF($R33>0,IF(0=MOD(DJ$92-$R$52,$R33),$S33+$U33,$U33),IF(DJ$92>($R$52-1),$U33,0))*$R$48)","v":0},null,{"$f":"IF(DL$92<$R$52,0,IF($R33>0,IF(0=MOD(DL$92-$R$52,$R33),$S33+$U33,$U33),IF(DL$92>($R$52-1),$U33,0))*$R$48)","v":0},null,{"$f":"IF(DN$92<$R$52,0,IF($R33>0,IF(0=MOD(DN$92-$R$52,$R33),$S33+$U33,$U33),IF(DN$92>($R$52-1),$U33,0))*$R$48)","v":0},null,{"$f":"IF(DP$92<$R$52,0,IF($R33>0,IF(0=MOD(DP$92-$R$52,$R33),$S33+$U33,$U33),IF(DP$92>($R$52-1),$U33,0))*$R$48)","v":0},null,{"$f":"IF(DR$92<$R$52,0,IF($R33>0,IF(0=MOD(DR$92-$R$52,$R33),$S33+$U33,$U33),IF(DR$92>($R$52-1),$U33,0))*$R$48)","v":0},null,{"$f":"IF(DT$92<$R$52,0,IF($R33>0,IF(0=MOD(DT$92-$R$52,$R33),$S33+$U33,$U33),IF(DT$92>($R$52-1),$U33,0))*$R$48)","v":0},null,{"$f":"IF(DV$92<$R$52,0,IF($R33>0,IF(0=MOD(DV$92-$R$52,$R33),$S33+$U33,$U33),IF(DV$92>($R$52-1),$U33,0))*$R$48)","v":0},null,{"$f":"IF(DX$92<$R$52,0,IF($R33>0,IF(0=MOD(DX$92-$R$52,$R33),$S33+$U33,$U33),IF(DX$92>($R$52-1),$U33,0))*$R$48)","v":0},null,{"$f":"IF(DZ$92<$R$52,0,IF($R33>0,IF(0=MOD(DZ$92-$R$52,$R33),$S33+$U33,$U33),IF(DZ$92>($R$52-1),$U33,0))*$R$48)","v":0},null,{"$f":"IF(EB$92<$R$52,0,IF($R33>0,IF(0=MOD(EB$92-$R$52,$R33),$S33+$U33,$U33),IF(EB$92>($R$52-1),$U33,0))*$R$48)","v":0},null,{"$f":"IF(ED$92<$R$52,0,IF($R33>0,IF(0=MOD(ED$92-$R$52,$R33),$S33+$U33,$U33),IF(ED$92>($R$52-1),$U33,0))*$R$48)","v":0},null,{"$f":"IF(EF$92<$R$52,0,IF($R33>0,IF(0=MOD(EF$92-$R$52,$R33),$S33+$U33,$U33),IF(EF$92>($R$52-1),$U33,0))*$R$48)","v":0},null,{"$f":"IF(EH$92<$R$52,0,IF($R33>0,IF(0=MOD(EH$92-$R$52,$R33),$S33+$U33,$U33),IF(EH$92>($R$52-1),$U33,0))*$R$48)","v":0},null,{"$f":"IF(EJ$92<$R$52,0,IF($R33>0,IF(0=MOD(EJ$92-$R$52,$R33),$S33+$U33,$U33),IF(EJ$92>($R$52-1),$U33,0))*$R$48)","v":0},null,{"$f":"IF(EL$92<$R$52,0,IF($R33>0,IF(0=MOD(EL$92-$R$52,$R33),$S33+$U33,$U33),IF(EL$92>($R$52-1),$U33,0))*$R$48)","v":0},null,{"$f":"IF(EN$92<$R$52,0,IF($R33>0,IF(0=MOD(EN$92-$R$52,$R33),$S33+$U33,$U33),IF(EN$92>($R$52-1),$U33,0))*$R$48)","v":0},null,{"$f":"IF(EP$92<$R$52,0,IF($R33>0,IF(0=MOD(EP$92-$R$52,$R33),$S33+$U33,$U33),IF(EP$92>($R$52-1),$U33,0))*$R$48)","v":0},null,{"$f":"IF(ER$92<$R$52,0,IF($R33>0,IF(0=MOD(ER$92-$R$52,$R33),$S33+$U33,$U33),IF(ER$92>($R$52-1),$U33,0))*$R$48)","v":0},null,{"$f":"IF(ET$92<$R$52,0,IF($R33>0,IF(0=MOD(ET$92-$R$52,$R33),$S33+$U33,$U33),IF(ET$92>($R$52-1),$U33,0))*$R$48)","v":0},null,{"$f":"IF(EV$92<$R$52,0,IF($R33>0,IF(0=MOD(EV$92-$R$52,$R33),$S33+$U33,$U33),IF(EV$92>($R$52-1),$U33,0))*$R$48)","v":0},null,{"$f":"IF(EX$92<$R$52,0,IF($R33>0,IF(0=MOD(EX$92-$R$52,$R33),$S33+$U33,$U33),IF(EX$92>($R$52-1),$U33,0))*$R$48)","v":0},null,{"$f":"IF(EZ$92<$R$52,0,IF($R33>0,IF(0=MOD(EZ$92-$R$52,$R33),$S33+$U33,$U33),IF(EZ$92>($R$52-1),$U33,0))*$R$48)","v":0},null,{"$f":"IF(FB$92<$R$52,0,IF($R33>0,IF(0=MOD(FB$92-$R$52,$R33),$S33+$U33,$U33),IF(FB$92>($R$52-1),$U33,0))*$R$48)","v":0},null,{"$f":"IF(FD$92<$R$52,0,IF($R33>0,IF(0=MOD(FD$92-$R$52,$R33),$S33+$U33,$U33),IF(FD$92>($R$52-1),$U33,0))*$R$48)","v":0},null,{"$f":"IF(FF$92<$R$52,0,IF($R33>0,IF(0=MOD(FF$92-$R$52,$R33),$S33+$U33,$U33),IF(FF$92>($R$52-1),$U33,0))*$R$48)","v":0},null,{"$f":"IF(FH$92<$R$52,0,IF($R33>0,IF(0=MOD(FH$92-$R$52,$R33),$S33+$U33,$U33),IF(FH$92>($R$52-1),$U33,0))*$R$48)","v":0},null,{"$f":"IF(FJ$92<$R$52,0,IF($R33>0,IF(0=MOD(FJ$92-$R$52,$R33),$S33+$U33,$U33),IF(FJ$92>($R$52-1),$U33,0))*$R$48)","v":0},null,{"$f":"IF(FL$92<$R$52,0,IF($R33>0,IF(0=MOD(FL$92-$R$52,$R33),$S33+$U33,$U33),IF(FL$92>($R$52-1),$U33,0))*$R$48)","v":0},null,{"$f":"IF(FN$92<$R$52,0,IF($R33>0,IF(0=MOD(FN$92-$R$52,$R33),$S33+$U33,$U33),IF(FN$92>($R$52-1),$U33,0))*$R$48)","v":0},null,{"$f":"IF(FP$92<$R$52,0,IF($R33>0,IF(0=MOD(FP$92-$R$52,$R33),$S33+$U33,$U33),IF(FP$92>($R$52-1),$U33,0))*$R$48)","v":0},null,{"$f":"IF(FR$92<$R$52,0,IF($R33>0,IF(0=MOD(FR$92-$R$52,$R33),$S33+$U33,$U33),IF(FR$92>($R$52-1),$U33,0))*$R$48)","v":0},null,{"$f":"IF(FT$92<$R$52,0,IF($R33>0,IF(0=MOD(FT$92-$R$52,$R33),$S33+$U33,$U33),IF(FT$92>($R$52-1),$U33,0))*$R$48)","v":0},null,{"$f":"IF(FV$92<$R$52,0,IF($R33>0,IF(0=MOD(FV$92-$R$52,$R33),$S33+$U33,$U33),IF(FV$92>($R$52-1),$U33,0))*$R$48)","v":0}]
[null,null,null,null,null,null,null,null,null,"Network Equipment",null,0,null,{"$f":"IF(N$92<$R$52,0,IF($R34>0,IF(0=MOD(N$92-$R$52,$R34),$S34+$U34,$U34),IF(N$92>($R$52-1),$U34,0))*$R$48)","v":0},null,{"$f":"IF(P$92<$R$52,0,IF($R34>0,IF(0=MOD(P$92-$R$52,$R34),$S34+$U34,$U34),IF(P$92>($R$52-1),$U34,0))*$R$48)","v":0},null,{"$f":"IF(R$92<$R$52,0,IF($R34>0,IF(0=MOD(R$92-$R$52,$R34),$S34+$U34,$U34),IF(R$92>($R$52-1),$U34,0))*$R$48)","v":0},null,{"$f":"IF(T$92<$R$52,0,IF($R34>0,IF(0=MOD(T$92-$R$52,$R34),$S34+$U34,$U34),IF(T$92>($R$52-1),$U34,0))*$R$48)","v":0},null,{"$f":"IF(V$92<$R$52,0,IF($R34>0,IF(0=MOD(V$92-$R$52,$R34),$S34+$U34,$U34),IF(V$92>($R$52-1),$U34,0))*$R$48)","v":0},null,{"$f":"IF(X$92<$R$52,0,IF($R34>0,IF(0=MOD(X$92-$R$52,$R34),$S34+$U34,$U34),IF(X$92>($R$52-1),$U34,0))*$R$48)","v":0},null,{"$f":"IF(Z$92<$R$52,0,IF($R34>0,IF(0=MOD(Z$92-$R$52,$R34),$S34+$U34,$U34),IF(Z$92>($R$52-1),$U34,0))*$R$48)","v":0},null,{"$f":"IF(AB$92<$R$52,0,IF($R34>0,IF(0=MOD(AB$92-$R$52,$R34),$S34+$U34,$U34),IF(AB$92>($R$52-1),$U34,0))*$R$48)","v":0},null,{"$f":"IF(AD$92<$R$52,0,IF($R34>0,IF(0=MOD(AD$92-$R$52,$R34),$S34+$U34,$U34),IF(AD$92>($R$52-1),$U34,0))*$R$48)","v":0},null,{"$f":"IF(AF$92<$R$52,0,IF($R34>0,IF(0=MOD(AF$92-$R$52,$R34),$S34+$U34,$U34),IF(AF$92>($R$52-1),$U34,0))*$R$48)","v":0},null,{"$f":"IF(AH$92<$R$52,0,IF($R34>0,IF(0=MOD(AH$92-$R$52,$R34),$S34+$U34,$U34),IF(AH$92>($R$52-1),$U34,0))*$R$48)","v":0},null,{"$f":"IF(AJ$92<$R$52,0,IF($R34>0,IF(0=MOD(AJ$92-$R$52,$R34),$S34+$U34,$U34),IF(AJ$92>($R$52-1),$U34,0))*$R$48)","v":0},null,{"$f":"IF(AL$92<$R$52,0,IF($R34>0,IF(0=MOD(AL$92-$R$52,$R34),$S34+$U34,$U34),IF(AL$92>($R$52-1),$U34,0))*$R$48)","v":0},null,{"$f":"IF(AN$92<$R$52,0,IF($R34>0,IF(0=MOD(AN$92-$R$52,$R34),$S34+$U34,$U34),IF(AN$92>($R$52-1),$U34,0))*$R$48)","v":0},null,{"$f":"IF(AP$92<$R$52,0,IF($R34>0,IF(0=MOD(AP$92-$R$52,$R34),$S34+$U34,$U34),IF(AP$92>($R$52-1),$U34,0))*$R$48)","v":0},null,{"$f":"IF(AR$92<$R$52,0,IF($R34>0,IF(0=MOD(AR$92-$R$52,$R34),$S34+$U34,$U34),IF(AR$92>($R$52-1),$U34,0))*$R$48)","v":0},null,{"$f":"IF(AT$92<$R$52,0,IF($R34>0,IF(0=MOD(AT$92-$R$52,$R34),$S34+$U34,$U34),IF(AT$92>($R$52-1),$U34,0))*$R$48)","v":0},null,{"$f":"IF(AV$92<$R$52,0,IF($R34>0,IF(0=MOD(AV$92-$R$52,$R34),$S34+$U34,$U34),IF(AV$92>($R$52-1),$U34,0))*$R$48)","v":0},null,{"$f":"IF(AX$92<$R$52,0,IF($R34>0,IF(0=MOD(AX$92-$R$52,$R34),$S34+$U34,$U34),IF(AX$92>($R$52-1),$U34,0))*$R$48)","v":0},null,{"$f":"IF(AZ$92<$R$52,0,IF($R34>0,IF(0=MOD(AZ$92-$R$52,$R34),$S34+$U34,$U34),IF(AZ$92>($R$52-1),$U34,0))*$R$48)","v":0},null,{"$f":"IF(BB$92<$R$52,0,IF($R34>0,IF(0=MOD(BB$92-$R$52,$R34),$S34+$U34,$U34),IF(BB$92>($R$52-1),$U34,0))*$R$48)","v":0},null,{"$f":"IF(BD$92<$R$52,0,IF($R34>0,IF(0=MOD(BD$92-$R$52,$R34),$S34+$U34,$U34),IF(BD$92>($R$52-1),$U34,0))*$R$48)","v":0},null,{"$f":"IF(BF$92<$R$52,0,IF($R34>0,IF(0=MOD(BF$92-$R$52,$R34),$S34+$U34,$U34),IF(BF$92>($R$52-1),$U34,0))*$R$48)","v":0},null,{"$f":"IF(BH$92<$R$52,0,IF($R34>0,IF(0=MOD(BH$92-$R$52,$R34),$S34+$U34,$U34),IF(BH$92>($R$52-1),$U34,0))*$R$48)","v":0},null,{"$f":"IF(BJ$92<$R$52,0,IF($R34>0,IF(0=MOD(BJ$92-$R$52,$R34),$S34+$U34,$U34),IF(BJ$92>($R$52-1),$U34,0))*$R$48)","v":0},null,{"$f":"IF(BL$92<$R$52,0,IF($R34>0,IF(0=MOD(BL$92-$R$52,$R34),$S34+$U34,$U34),IF(BL$92>($R$52-1),$U34,0))*$R$48)","v":0},null,{"$f":"IF(BN$92<$R$52,0,IF($R34>0,IF(0=MOD(BN$92-$R$52,$R34),$S34+$U34,$U34),IF(BN$92>($R$52-1),$U34,0))*$R$48)","v":0},null,{"$f":"IF(BP$92<$R$52,0,IF($R34>0,IF(0=MOD(BP$92-$R$52,$R34),$S34+$U34,$U34),IF(BP$92>($R$52-1),$U34,0))*$R$48)","v":0},null,{"$f":"IF(BR$92<$R$52,0,IF($R34>0,IF(0=MOD(BR$92-$R$52,$R34),$S34+$U34,$U34),IF(BR$92>($R$52-1),$U34,0))*$R$48)","v":0},null,{"$f":"IF(BT$92<$R$52,0,IF($R34>0,IF(0=MOD(BT$92-$R$52,$R34),$S34+$U34,$U34),IF(BT$92>($R$52-1),$U34,0))*$R$48)","v":0},null,{"$f":"IF(BV$92<$R$52,0,IF($R34>0,IF(0=MOD(BV$92-$R$52,$R34),$S34+$U34,$U34),IF(BV$92>($R$52-1),$U34,0))*$R$48)","v":0},null,{"$f":"IF(BX$92<$R$52,0,IF($R34>0,IF(0=MOD(BX$92-$R$52,$R34),$S34+$U34,$U34),IF(BX$92>($R$52-1),$U34,0))*$R$48)","v":0},null,{"$f":"IF(BZ$92<$R$52,0,IF($R34>0,IF(0=MOD(BZ$92-$R$52,$R34),$S34+$U34,$U34),IF(BZ$92>($R$52-1),$U34,0))*$R$48)","v":0},null,{"$f":"IF(CB$92<$R$52,0,IF($R34>0,IF(0=MOD(CB$92-$R$52,$R34),$S34+$U34,$U34),IF(CB$92>($R$52-1),$U34,0))*$R$48)","v":0},null,{"$f":"IF(CD$92<$R$52,0,IF($R34>0,IF(0=MOD(CD$92-$R$52,$R34),$S34+$U34,$U34),IF(CD$92>($R$52-1),$U34,0))*$R$48)","v":0},null,{"$f":"IF(CF$92<$R$52,0,IF($R34>0,IF(0=MOD(CF$92-$R$52,$R34),$S34+$U34,$U34),IF(CF$92>($R$52-1),$U34,0))*$R$48)","v":0},null,{"$f":"IF(CH$92<$R$52,0,IF($R34>0,IF(0=MOD(CH$92-$R$52,$R34),$S34+$U34,$U34),IF(CH$92>($R$52-1),$U34,0))*$R$48)","v":0},null,{"$f":"IF(CJ$92<$R$52,0,IF($R34>0,IF(0=MOD(CJ$92-$R$52,$R34),$S34+$U34,$U34),IF(CJ$92>($R$52-1),$U34,0))*$R$48)","v":0},null,{"$f":"IF(CL$92<$R$52,0,IF($R34>0,IF(0=MOD(CL$92-$R$52,$R34),$S34+$U34,$U34),IF(CL$92>($R$52-1),$U34,0))*$R$48)","v":0},null,{"$f":"IF(CN$92<$R$52,0,IF($R34>0,IF(0=MOD(CN$92-$R$52,$R34),$S34+$U34,$U34),IF(CN$92>($R$52-1),$U34,0))*$R$48)","v":0},null,{"$f":"IF(CP$92<$R$52,0,IF($R34>0,IF(0=MOD(CP$92-$R$52,$R34),$S34+$U34,$U34),IF(CP$92>($R$52-1),$U34,0))*$R$48)","v":0},null,{"$f":"IF(CR$92<$R$52,0,IF($R34>0,IF(0=MOD(CR$92-$R$52,$R34),$S34+$U34,$U34),IF(CR$92>($R$52-1),$U34,0))*$R$48)","v":0},null,{"$f":"IF(CT$92<$R$52,0,IF($R34>0,IF(0=MOD(CT$92-$R$52,$R34),$S34+$U34,$U34),IF(CT$92>($R$52-1),$U34,0))*$R$48)","v":0},null,{"$f":"IF(CV$92<$R$52,0,IF($R34>0,IF(0=MOD(CV$92-$R$52,$R34),$S34+$U34,$U34),IF(CV$92>($R$52-1),$U34,0))*$R$48)","v":0},null,{"$f":"IF(CX$92<$R$52,0,IF($R34>0,IF(0=MOD(CX$92-$R$52,$R34),$S34+$U34,$U34),IF(CX$92>($R$52-1),$U34,0))*$R$48)","v":0},null,{"$f":"IF(CZ$92<$R$52,0,IF($R34>0,IF(0=MOD(CZ$92-$R$52,$R34),$S34+$U34,$U34),IF(CZ$92>($R$52-1),$U34,0))*$R$48)","v":0},null,{"$f":"IF(DB$92<$R$52,0,IF($R34>0,IF(0=MOD(DB$92-$R$52,$R34),$S34+$U34,$U34),IF(DB$92>($R$52-1),$U34,0))*$R$48)","v":0},null,{"$f":"IF(DD$92<$R$52,0,IF($R34>0,IF(0=MOD(DD$92-$R$52,$R34),$S34+$U34,$U34),IF(DD$92>($R$52-1),$U34,0))*$R$48)","v":0},null,{"$f":"IF(DF$92<$R$52,0,IF($R34>0,IF(0=MOD(DF$92-$R$52,$R34),$S34+$U34,$U34),IF(DF$92>($R$52-1),$U34,0))*$R$48)","v":0},null,{"$f":"IF(DH$92<$R$52,0,IF($R34>0,IF(0=MOD(DH$92-$R$52,$R34),$S34+$U34,$U34),IF(DH$92>($R$52-1),$U34,0))*$R$48)","v":0},null,{"$f":"IF(DJ$92<$R$52,0,IF($R34>0,IF(0=MOD(DJ$92-$R$52,$R34),$S34+$U34,$U34),IF(DJ$92>($R$52-1),$U34,0))*$R$48)","v":0},null,{"$f":"IF(DL$92<$R$52,0,IF($R34>0,IF(0=MOD(DL$92-$R$52,$R34),$S34+$U34,$U34),IF(DL$92>($R$52-1),$U34,0))*$R$48)","v":0},null,{"$f":"IF(DN$92<$R$52,0,IF($R34>0,IF(0=MOD(DN$92-$R$52,$R34),$S34+$U34,$U34),IF(DN$92>($R$52-1),$U34,0))*$R$48)","v":0},null,{"$f":"IF(DP$92<$R$52,0,IF($R34>0,IF(0=MOD(DP$92-$R$52,$R34),$S34+$U34,$U34),IF(DP$92>($R$52-1),$U34,0))*$R$48)","v":0},null,{"$f":"IF(DR$92<$R$52,0,IF($R34>0,IF(0=MOD(DR$92-$R$52,$R34),$S34+$U34,$U34),IF(DR$92>($R$52-1),$U34,0))*$R$48)","v":0},null,{"$f":"IF(DT$92<$R$52,0,IF($R34>0,IF(0=MOD(DT$92-$R$52,$R34),$S34+$U34,$U34),IF(DT$92>($R$52-1),$U34,0))*$R$48)","v":0},null,{"$f":"IF(DV$92<$R$52,0,IF($R34>0,IF(0=MOD(DV$92-$R$52,$R34),$S34+$U34,$U34),IF(DV$92>($R$52-1),$U34,0))*$R$48)","v":0},null,{"$f":"IF(DX$92<$R$52,0,IF($R34>0,IF(0=MOD(DX$92-$R$52,$R34),$S34+$U34,$U34),IF(DX$92>($R$52-1),$U34,0))*$R$48)","v":0},null,{"$f":"IF(DZ$92<$R$52,0,IF($R34>0,IF(0=MOD(DZ$92-$R$52,$R34),$S34+$U34,$U34),IF(DZ$92>($R$52-1),$U34,0))*$R$48)","v":0},null,{"$f":"IF(EB$92<$R$52,0,IF($R34>0,IF(0=MOD(EB$92-$R$52,$R34),$S34+$U34,$U34),IF(EB$92>($R$52-1),$U34,0))*$R$48)","v":0},null,{"$f":"IF(ED$92<$R$52,0,IF($R34>0,IF(0=MOD(ED$92-$R$52,$R34),$S34+$U34,$U34),IF(ED$92>($R$52-1),$U34,0))*$R$48)","v":0},null,{"$f":"IF(EF$92<$R$52,0,IF($R34>0,IF(0=MOD(EF$92-$R$52,$R34),$S34+$U34,$U34),IF(EF$92>($R$52-1),$U34,0))*$R$48)","v":0},null,{"$f":"IF(EH$92<$R$52,0,IF($R34>0,IF(0=MOD(EH$92-$R$52,$R34),$S34+$U34,$U34),IF(EH$92>($R$52-1),$U34,0))*$R$48)","v":0},null,{"$f":"IF(EJ$92<$R$52,0,IF($R34>0,IF(0=MOD(EJ$92-$R$52,$R34),$S34+$U34,$U34),IF(EJ$92>($R$52-1),$U34,0))*$R$48)","v":0},null,{"$f":"IF(EL$92<$R$52,0,IF($R34>0,IF(0=MOD(EL$92-$R$52,$R34),$S34+$U34,$U34),IF(EL$92>($R$52-1),$U34,0))*$R$48)","v":0},null,{"$f":"IF(EN$92<$R$52,0,IF($R34>0,IF(0=MOD(EN$92-$R$52,$R34),$S34+$U34,$U34),IF(EN$92>($R$52-1),$U34,0))*$R$48)","v":0},null,{"$f":"IF(EP$92<$R$52,0,IF($R34>0,IF(0=MOD(EP$92-$R$52,$R34),$S34+$U34,$U34),IF(EP$92>($R$52-1),$U34,0))*$R$48)","v":0},null,{"$f":"IF(ER$92<$R$52,0,IF($R34>0,IF(0=MOD(ER$92-$R$52,$R34),$S34+$U34,$U34),IF(ER$92>($R$52-1),$U34,0))*$R$48)","v":0},null,{"$f":"IF(ET$92<$R$52,0,IF($R34>0,IF(0=MOD(ET$92-$R$52,$R34),$S34+$U34,$U34),IF(ET$92>($R$52-1),$U34,0))*$R$48)","v":0},null,{"$f":"IF(EV$92<$R$52,0,IF($R34>0,IF(0=MOD(EV$92-$R$52,$R34),$S34+$U34,$U34),IF(EV$92>($R$52-1),$U34,0))*$R$48)","v":0},null,{"$f":"IF(EX$92<$R$52,0,IF($R34>0,IF(0=MOD(EX$92-$R$52,$R34),$S34+$U34,$U34),IF(EX$92>($R$52-1),$U34,0))*$R$48)","v":0},null,{"$f":"IF(EZ$92<$R$52,0,IF($R34>0,IF(0=MOD(EZ$92-$R$52,$R34),$S34+$U34,$U34),IF(EZ$92>($R$52-1),$U34,0))*$R$48)","v":0},null,{"$f":"IF(FB$92<$R$52,0,IF($R34>0,IF(0=MOD(FB$92-$R$52,$R34),$S34+$U34,$U34),IF(FB$92>($R$52-1),$U34,0))*$R$48)","v":0},null,{"$f":"IF(FD$92<$R$52,0,IF($R34>0,IF(0=MOD(FD$92-$R$52,$R34),$S34+$U34,$U34),IF(FD$92>($R$52-1),$U34,0))*$R$48)","v":0},null,{"$f":"IF(FF$92<$R$52,0,IF($R34>0,IF(0=MOD(FF$92-$R$52,$R34),$S34+$U34,$U34),IF(FF$92>($R$52-1),$U34,0))*$R$48)","v":0},null,{"$f":"IF(FH$92<$R$52,0,IF($R34>0,IF(0=MOD(FH$92-$R$52,$R34),$S34+$U34,$U34),IF(FH$92>($R$52-1),$U34,0))*$R$48)","v":0},null,{"$f":"IF(FJ$92<$R$52,0,IF($R34>0,IF(0=MOD(FJ$92-$R$52,$R34),$S34+$U34,$U34),IF(FJ$92>($R$52-1),$U34,0))*$R$48)","v":0},null,{"$f":"IF(FL$92<$R$52,0,IF($R34>0,IF(0=MOD(FL$92-$R$52,$R34),$S34+$U34,$U34),IF(FL$92>($R$52-1),$U34,0))*$R$48)","v":0},null,{"$f":"IF(FN$92<$R$52,0,IF($R34>0,IF(0=MOD(FN$92-$R$52,$R34),$S34+$U34,$U34),IF(FN$92>($R$52-1),$U34,0))*$R$48)","v":0},null,{"$f":"IF(FP$92<$R$52,0,IF($R34>0,IF(0=MOD(FP$92-$R$52,$R34),$S34+$U34,$U34),IF(FP$92>($R$52-1),$U34,0))*$R$48)","v":0},null,{"$f":"IF(FR$92<$R$52,0,IF($R34>0,IF(0=MOD(FR$92-$R$52,$R34),$S34+$U34,$U34),IF(FR$92>($R$52-1),$U34,0))*$R$48)","v":0},null,{"$f":"IF(FT$92<$R$52,0,IF($R34>0,IF(0=MOD(FT$92-$R$52,$R34),$S34+$U34,$U34),IF(FT$92>($R$52-1),$U34,0))*$R$48)","v":0},null,{"$f":"IF(FV$92<$R$52,0,IF($R34>0,IF(0=MOD(FV$92-$R$52,$R34),$S34+$U34,$U34),IF(FV$92>($R$52-1),$U34,0))*$R$48)","v":0}]
[null,null,null,null,null,null,null,null,null,"Signage",null,0,null,{"$f":"IF(N$92<$R$52,0,IF($R35>0,IF(0=MOD(N$92-$R$52,$R35),$S35+$U35,$U35),IF(N$92>($R$52-1),$U35,0))*$R$48)","v":0},null,{"$f":"IF(P$92<$R$52,0,IF($R35>0,IF(0=MOD(P$92-$R$52,$R35),$S35+$U35,$U35),IF(P$92>($R$52-1),$U35,0))*$R$48)","v":0},null,{"$f":"IF(R$92<$R$52,0,IF($R35>0,IF(0=MOD(R$92-$R$52,$R35),$S35+$U35,$U35),IF(R$92>($R$52-1),$U35,0))*$R$48)","v":0},null,{"$f":"IF(T$92<$R$52,0,IF($R35>0,IF(0=MOD(T$92-$R$52,$R35),$S35+$U35,$U35),IF(T$92>($R$52-1),$U35,0))*$R$48)","v":0},null,{"$f":"IF(V$92<$R$52,0,IF($R35>0,IF(0=MOD(V$92-$R$52,$R35),$S35+$U35,$U35),IF(V$92>($R$52-1),$U35,0))*$R$48)","v":0},null,{"$f":"IF(X$92<$R$52,0,IF($R35>0,IF(0=MOD(X$92-$R$52,$R35),$S35+$U35,$U35),IF(X$92>($R$52-1),$U35,0))*$R$48)","v":0},null,{"$f":"IF(Z$92<$R$52,0,IF($R35>0,IF(0=MOD(Z$92-$R$52,$R35),$S35+$U35,$U35),IF(Z$92>($R$52-1),$U35,0))*$R$48)","v":0},null,{"$f":"IF(AB$92<$R$52,0,IF($R35>0,IF(0=MOD(AB$92-$R$52,$R35),$S35+$U35,$U35),IF(AB$92>($R$52-1),$U35,0))*$R$48)","v":0},null,{"$f":"IF(AD$92<$R$52,0,IF($R35>0,IF(0=MOD(AD$92-$R$52,$R35),$S35+$U35,$U35),IF(AD$92>($R$52-1),$U35,0))*$R$48)","v":0},null,{"$f":"IF(AF$92<$R$52,0,IF($R35>0,IF(0=MOD(AF$92-$R$52,$R35),$S35+$U35,$U35),IF(AF$92>($R$52-1),$U35,0))*$R$48)","v":0},null,{"$f":"IF(AH$92<$R$52,0,IF($R35>0,IF(0=MOD(AH$92-$R$52,$R35),$S35+$U35,$U35),IF(AH$92>($R$52-1),$U35,0))*$R$48)","v":0},null,{"$f":"IF(AJ$92<$R$52,0,IF($R35>0,IF(0=MOD(AJ$92-$R$52,$R35),$S35+$U35,$U35),IF(AJ$92>($R$52-1),$U35,0))*$R$48)","v":0},null,{"$f":"IF(AL$92<$R$52,0,IF($R35>0,IF(0=MOD(AL$92-$R$52,$R35),$S35+$U35,$U35),IF(AL$92>($R$52-1),$U35,0))*$R$48)","v":0},null,{"$f":"IF(AN$92<$R$52,0,IF($R35>0,IF(0=MOD(AN$92-$R$52,$R35),$S35+$U35,$U35),IF(AN$92>($R$52-1),$U35,0))*$R$48)","v":0},null,{"$f":"IF(AP$92<$R$52,0,IF($R35>0,IF(0=MOD(AP$92-$R$52,$R35),$S35+$U35,$U35),IF(AP$92>($R$52-1),$U35,0))*$R$48)","v":0},null,{"$f":"IF(AR$92<$R$52,0,IF($R35>0,IF(0=MOD(AR$92-$R$52,$R35),$S35+$U35,$U35),IF(AR$92>($R$52-1),$U35,0))*$R$48)","v":0},null,{"$f":"IF(AT$92<$R$52,0,IF($R35>0,IF(0=MOD(AT$92-$R$52,$R35),$S35+$U35,$U35),IF(AT$92>($R$52-1),$U35,0))*$R$48)","v":0},null,{"$f":"IF(AV$92<$R$52,0,IF($R35>0,IF(0=MOD(AV$92-$R$52,$R35),$S35+$U35,$U35),IF(AV$92>($R$52-1),$U35,0))*$R$48)","v":0},null,{"$f":"IF(AX$92<$R$52,0,IF($R35>0,IF(0=MOD(AX$92-$R$52,$R35),$S35+$U35,$U35),IF(AX$92>($R$52-1),$U35,0))*$R$48)","v":0},null,{"$f":"IF(AZ$92<$R$52,0,IF($R35>0,IF(0=MOD(AZ$92-$R$52,$R35),$S35+$U35,$U35),IF(AZ$92>($R$52-1),$U35,0))*$R$48)","v":0},null,{"$f":"IF(BB$92<$R$52,0,IF($R35>0,IF(0=MOD(BB$92-$R$52,$R35),$S35+$U35,$U35),IF(BB$92>($R$52-1),$U35,0))*$R$48)","v":0},null,{"$f":"IF(BD$92<$R$52,0,IF($R35>0,IF(0=MOD(BD$92-$R$52,$R35),$S35+$U35,$U35),IF(BD$92>($R$52-1),$U35,0))*$R$48)","v":0},null,{"$f":"IF(BF$92<$R$52,0,IF($R35>0,IF(0=MOD(BF$92-$R$52,$R35),$S35+$U35,$U35),IF(BF$92>($R$52-1),$U35,0))*$R$48)","v":0},null,{"$f":"IF(BH$92<$R$52,0,IF($R35>0,IF(0=MOD(BH$92-$R$52,$R35),$S35+$U35,$U35),IF(BH$92>($R$52-1),$U35,0))*$R$48)","v":0},null,{"$f":"IF(BJ$92<$R$52,0,IF($R35>0,IF(0=MOD(BJ$92-$R$52,$R35),$S35+$U35,$U35),IF(BJ$92>($R$52-1),$U35,0))*$R$48)","v":0},null,{"$f":"IF(BL$92<$R$52,0,IF($R35>0,IF(0=MOD(BL$92-$R$52,$R35),$S35+$U35,$U35),IF(BL$92>($R$52-1),$U35,0))*$R$48)","v":0},null,{"$f":"IF(BN$92<$R$52,0,IF($R35>0,IF(0=MOD(BN$92-$R$52,$R35),$S35+$U35,$U35),IF(BN$92>($R$52-1),$U35,0))*$R$48)","v":0},null,{"$f":"IF(BP$92<$R$52,0,IF($R35>0,IF(0=MOD(BP$92-$R$52,$R35),$S35+$U35,$U35),IF(BP$92>($R$52-1),$U35,0))*$R$48)","v":0},null,{"$f":"IF(BR$92<$R$52,0,IF($R35>0,IF(0=MOD(BR$92-$R$52,$R35),$S35+$U35,$U35),IF(BR$92>($R$52-1),$U35,0))*$R$48)","v":0},null,{"$f":"IF(BT$92<$R$52,0,IF($R35>0,IF(0=MOD(BT$92-$R$52,$R35),$S35+$U35,$U35),IF(BT$92>($R$52-1),$U35,0))*$R$48)","v":0},null,{"$f":"IF(BV$92<$R$52,0,IF($R35>0,IF(0=MOD(BV$92-$R$52,$R35),$S35+$U35,$U35),IF(BV$92>($R$52-1),$U35,0))*$R$48)","v":0},null,{"$f":"IF(BX$92<$R$52,0,IF($R35>0,IF(0=MOD(BX$92-$R$52,$R35),$S35+$U35,$U35),IF(BX$92>($R$52-1),$U35,0))*$R$48)","v":0},null,{"$f":"IF(BZ$92<$R$52,0,IF($R35>0,IF(0=MOD(BZ$92-$R$52,$R35),$S35+$U35,$U35),IF(BZ$92>($R$52-1),$U35,0))*$R$48)","v":0},null,{"$f":"IF(CB$92<$R$52,0,IF($R35>0,IF(0=MOD(CB$92-$R$52,$R35),$S35+$U35,$U35),IF(CB$92>($R$52-1),$U35,0))*$R$48)","v":0},null,{"$f":"IF(CD$92<$R$52,0,IF($R35>0,IF(0=MOD(CD$92-$R$52,$R35),$S35+$U35,$U35),IF(CD$92>($R$52-1),$U35,0))*$R$48)","v":0},null,{"$f":"IF(CF$92<$R$52,0,IF($R35>0,IF(0=MOD(CF$92-$R$52,$R35),$S35+$U35,$U35),IF(CF$92>($R$52-1),$U35,0))*$R$48)","v":0},null,{"$f":"IF(CH$92<$R$52,0,IF($R35>0,IF(0=MOD(CH$92-$R$52,$R35),$S35+$U35,$U35),IF(CH$92>($R$52-1),$U35,0))*$R$48)","v":0},null,{"$f":"IF(CJ$92<$R$52,0,IF($R35>0,IF(0=MOD(CJ$92-$R$52,$R35),$S35+$U35,$U35),IF(CJ$92>($R$52-1),$U35,0))*$R$48)","v":0},null,{"$f":"IF(CL$92<$R$52,0,IF($R35>0,IF(0=MOD(CL$92-$R$52,$R35),$S35+$U35,$U35),IF(CL$92>($R$52-1),$U35,0))*$R$48)","v":0},null,{"$f":"IF(CN$92<$R$52,0,IF($R35>0,IF(0=MOD(CN$92-$R$52,$R35),$S35+$U35,$U35),IF(CN$92>($R$52-1),$U35,0))*$R$48)","v":0},null,{"$f":"IF(CP$92<$R$52,0,IF($R35>0,IF(0=MOD(CP$92-$R$52,$R35),$S35+$U35,$U35),IF(CP$92>($R$52-1),$U35,0))*$R$48)","v":0},null,{"$f":"IF(CR$92<$R$52,0,IF($R35>0,IF(0=MOD(CR$92-$R$52,$R35),$S35+$U35,$U35),IF(CR$92>($R$52-1),$U35,0))*$R$48)","v":0},null,{"$f":"IF(CT$92<$R$52,0,IF($R35>0,IF(0=MOD(CT$92-$R$52,$R35),$S35+$U35,$U35),IF(CT$92>($R$52-1),$U35,0))*$R$48)","v":0},null,{"$f":"IF(CV$92<$R$52,0,IF($R35>0,IF(0=MOD(CV$92-$R$52,$R35),$S35+$U35,$U35),IF(CV$92>($R$52-1),$U35,0))*$R$48)","v":0},null,{"$f":"IF(CX$92<$R$52,0,IF($R35>0,IF(0=MOD(CX$92-$R$52,$R35),$S35+$U35,$U35),IF(CX$92>($R$52-1),$U35,0))*$R$48)","v":0},null,{"$f":"IF(CZ$92<$R$52,0,IF($R35>0,IF(0=MOD(CZ$92-$R$52,$R35),$S35+$U35,$U35),IF(CZ$92>($R$52-1),$U35,0))*$R$48)","v":0},null,{"$f":"IF(DB$92<$R$52,0,IF($R35>0,IF(0=MOD(DB$92-$R$52,$R35),$S35+$U35,$U35),IF(DB$92>($R$52-1),$U35,0))*$R$48)","v":0},null,{"$f":"IF(DD$92<$R$52,0,IF($R35>0,IF(0=MOD(DD$92-$R$52,$R35),$S35+$U35,$U35),IF(DD$92>($R$52-1),$U35,0))*$R$48)","v":0},null,{"$f":"IF(DF$92<$R$52,0,IF($R35>0,IF(0=MOD(DF$92-$R$52,$R35),$S35+$U35,$U35),IF(DF$92>($R$52-1),$U35,0))*$R$48)","v":0},null,{"$f":"IF(DH$92<$R$52,0,IF($R35>0,IF(0=MOD(DH$92-$R$52,$R35),$S35+$U35,$U35),IF(DH$92>($R$52-1),$U35,0))*$R$48)","v":0},null,{"$f":"IF(DJ$92<$R$52,0,IF($R35>0,IF(0=MOD(DJ$92-$R$52,$R35),$S35+$U35,$U35),IF(DJ$92>($R$52-1),$U35,0))*$R$48)","v":0},null,{"$f":"IF(DL$92<$R$52,0,IF($R35>0,IF(0=MOD(DL$92-$R$52,$R35),$S35+$U35,$U35),IF(DL$92>($R$52-1),$U35,0))*$R$48)","v":0},null,{"$f":"IF(DN$92<$R$52,0,IF($R35>0,IF(0=MOD(DN$92-$R$52,$R35),$S35+$U35,$U35),IF(DN$92>($R$52-1),$U35,0))*$R$48)","v":0},null,{"$f":"IF(DP$92<$R$52,0,IF($R35>0,IF(0=MOD(DP$92-$R$52,$R35),$S35+$U35,$U35),IF(DP$92>($R$52-1),$U35,0))*$R$48)","v":0},null,{"$f":"IF(DR$92<$R$52,0,IF($R35>0,IF(0=MOD(DR$92-$R$52,$R35),$S35+$U35,$U35),IF(DR$92>($R$52-1),$U35,0))*$R$48)","v":0},null,{"$f":"IF(DT$92<$R$52,0,IF($R35>0,IF(0=MOD(DT$92-$R$52,$R35),$S35+$U35,$U35),IF(DT$92>($R$52-1),$U35,0))*$R$48)","v":0},null,{"$f":"IF(DV$92<$R$52,0,IF($R35>0,IF(0=MOD(DV$92-$R$52,$R35),$S35+$U35,$U35),IF(DV$92>($R$52-1),$U35,0))*$R$48)","v":0},null,{"$f":"IF(DX$92<$R$52,0,IF($R35>0,IF(0=MOD(DX$92-$R$52,$R35),$S35+$U35,$U35),IF(DX$92>($R$52-1),$U35,0))*$R$48)","v":0},null,{"$f":"IF(DZ$92<$R$52,0,IF($R35>0,IF(0=MOD(DZ$92-$R$52,$R35),$S35+$U35,$U35),IF(DZ$92>($R$52-1),$U35,0))*$R$48)","v":0},null,{"$f":"IF(EB$92<$R$52,0,IF($R35>0,IF(0=MOD(EB$92-$R$52,$R35),$S35+$U35,$U35),IF(EB$92>($R$52-1),$U35,0))*$R$48)","v":0},null,{"$f":"IF(ED$92<$R$52,0,IF($R35>0,IF(0=MOD(ED$92-$R$52,$R35),$S35+$U35,$U35),IF(ED$92>($R$52-1),$U35,0))*$R$48)","v":0},null,{"$f":"IF(EF$92<$R$52,0,IF($R35>0,IF(0=MOD(EF$92-$R$52,$R35),$S35+$U35,$U35),IF(EF$92>($R$52-1),$U35,0))*$R$48)","v":0},null,{"$f":"IF(EH$92<$R$52,0,IF($R35>0,IF(0=MOD(EH$92-$R$52,$R35),$S35+$U35,$U35),IF(EH$92>($R$52-1),$U35,0))*$R$48)","v":0},null,{"$f":"IF(EJ$92<$R$52,0,IF($R35>0,IF(0=MOD(EJ$92-$R$52,$R35),$S35+$U35,$U35),IF(EJ$92>($R$52-1),$U35,0))*$R$48)","v":0},null,{"$f":"IF(EL$92<$R$52,0,IF($R35>0,IF(0=MOD(EL$92-$R$52,$R35),$S35+$U35,$U35),IF(EL$92>($R$52-1),$U35,0))*$R$48)","v":0},null,{"$f":"IF(EN$92<$R$52,0,IF($R35>0,IF(0=MOD(EN$92-$R$52,$R35),$S35+$U35,$U35),IF(EN$92>($R$52-1),$U35,0))*$R$48)","v":0},null,{"$f":"IF(EP$92<$R$52,0,IF($R35>0,IF(0=MOD(EP$92-$R$52,$R35),$S35+$U35,$U35),IF(EP$92>($R$52-1),$U35,0))*$R$48)","v":0},null,{"$f":"IF(ER$92<$R$52,0,IF($R35>0,IF(0=MOD(ER$92-$R$52,$R35),$S35+$U35,$U35),IF(ER$92>($R$52-1),$U35,0))*$R$48)","v":0},null,{"$f":"IF(ET$92<$R$52,0,IF($R35>0,IF(0=MOD(ET$92-$R$52,$R35),$S35+$U35,$U35),IF(ET$92>($R$52-1),$U35,0))*$R$48)","v":0},null,{"$f":"IF(EV$92<$R$52,0,IF($R35>0,IF(0=MOD(EV$92-$R$52,$R35),$S35+$U35,$U35),IF(EV$92>($R$52-1),$U35,0))*$R$48)","v":0},null,{"$f":"IF(EX$92<$R$52,0,IF($R35>0,IF(0=MOD(EX$92-$R$52,$R35),$S35+$U35,$U35),IF(EX$92>($R$52-1),$U35,0))*$R$48)","v":0},null,{"$f":"IF(EZ$92<$R$52,0,IF($R35>0,IF(0=MOD(EZ$92-$R$52,$R35),$S35+$U35,$U35),IF(EZ$92>($R$52-1),$U35,0))*$R$48)","v":0},null,{"$f":"IF(FB$92<$R$52,0,IF($R35>0,IF(0=MOD(FB$92-$R$52,$R35),$S35+$U35,$U35),IF(FB$92>($R$52-1),$U35,0))*$R$48)","v":0},null,{"$f":"IF(FD$92<$R$52,0,IF($R35>0,IF(0=MOD(FD$92-$R$52,$R35),$S35+$U35,$U35),IF(FD$92>($R$52-1),$U35,0))*$R$48)","v":0},null,{"$f":"IF(FF$92<$R$52,0,IF($R35>0,IF(0=MOD(FF$92-$R$52,$R35),$S35+$U35,$U35),IF(FF$92>($R$52-1),$U35,0))*$R$48)","v":0},null,{"$f":"IF(FH$92<$R$52,0,IF($R35>0,IF(0=MOD(FH$92-$R$52,$R35),$S35+$U35,$U35),IF(FH$92>($R$52-1),$U35,0))*$R$48)","v":0},null,{"$f":"IF(FJ$92<$R$52,0,IF($R35>0,IF(0=MOD(FJ$92-$R$52,$R35),$S35+$U35,$U35),IF(FJ$92>($R$52-1),$U35,0))*$R$48)","v":0},null,{"$f":"IF(FL$92<$R$52,0,IF($R35>0,IF(0=MOD(FL$92-$R$52,$R35),$S35+$U35,$U35),IF(FL$92>($R$52-1),$U35,0))*$R$48)","v":0},null,{"$f":"IF(FN$92<$R$52,0,IF($R35>0,IF(0=MOD(FN$92-$R$52,$R35),$S35+$U35,$U35),IF(FN$92>($R$52-1),$U35,0))*$R$48)","v":0},null,{"$f":"IF(FP$92<$R$52,0,IF($R35>0,IF(0=MOD(FP$92-$R$52,$R35),$S35+$U35,$U35),IF(FP$92>($R$52-1),$U35,0))*$R$48)","v":0},null,{"$f":"IF(FR$92<$R$52,0,IF($R35>0,IF(0=MOD(FR$92-$R$52,$R35),$S35+$U35,$U35),IF(FR$92>($R$52-1),$U35,0))*$R$48)","v":0},null,{"$f":"IF(FT$92<$R$52,0,IF($R35>0,IF(0=MOD(FT$92-$R$52,$R35),$S35+$U35,$U35),IF(FT$92>($R$52-1),$U35,0))*$R$48)","v":0},null,{"$f":"IF(FV$92<$R$52,0,IF($R35>0,IF(0=MOD(FV$92-$R$52,$R35),$S35+$U35,$U35),IF(FV$92>($R$52-1),$U35,0))*$R$48)","v":0}]
[null,null,null,null,null,null,null,null,null,"Utilities",null,0,null,{"$f":"IF(N$92<$R$52,0,IF($R36>0,IF(0=MOD(N$92-$R$52,$R36),$S36+$U36,$U36),IF(N$92>($R$52-1),$U36,0))*$R$48)","v":0},null,{"$f":"IF(P$92<$R$52,0,IF($R36>0,IF(0=MOD(P$92-$R$52,$R36),$S36+$U36,$U36),IF(P$92>($R$52-1),$U36,0))*$R$48)","v":0},null,{"$f":"IF(R$92<$R$52,0,IF($R36>0,IF(0=MOD(R$92-$R$52,$R36),$S36+$U36,$U36),IF(R$92>($R$52-1),$U36,0))*$R$48)","v":0},null,{"$f":"IF(T$92<$R$52,0,IF($R36>0,IF(0=MOD(T$92-$R$52,$R36),$S36+$U36,$U36),IF(T$92>($R$52-1),$U36,0))*$R$48)","v":0},null,{"$f":"IF(V$92<$R$52,0,IF($R36>0,IF(0=MOD(V$92-$R$52,$R36),$S36+$U36,$U36),IF(V$92>($R$52-1),$U36,0))*$R$48)","v":0},null,{"$f":"IF(X$92<$R$52,0,IF($R36>0,IF(0=MOD(X$92-$R$52,$R36),$S36+$U36,$U36),IF(X$92>($R$52-1),$U36,0))*$R$48)","v":0},null,{"$f":"IF(Z$92<$R$52,0,IF($R36>0,IF(0=MOD(Z$92-$R$52,$R36),$S36+$U36,$U36),IF(Z$92>($R$52-1),$U36,0))*$R$48)","v":0},null,{"$f":"IF(AB$92<$R$52,0,IF($R36>0,IF(0=MOD(AB$92-$R$52,$R36),$S36+$U36,$U36),IF(AB$92>($R$52-1),$U36,0))*$R$48)","v":0},null,{"$f":"IF(AD$92<$R$52,0,IF($R36>0,IF(0=MOD(AD$92-$R$52,$R36),$S36+$U36,$U36),IF(AD$92>($R$52-1),$U36,0))*$R$48)","v":0},null,{"$f":"IF(AF$92<$R$52,0,IF($R36>0,IF(0=MOD(AF$92-$R$52,$R36),$S36+$U36,$U36),IF(AF$92>($R$52-1),$U36,0))*$R$48)","v":0},null,{"$f":"IF(AH$92<$R$52,0,IF($R36>0,IF(0=MOD(AH$92-$R$52,$R36),$S36+$U36,$U36),IF(AH$92>($R$52-1),$U36,0))*$R$48)","v":0},null,{"$f":"IF(AJ$92<$R$52,0,IF($R36>0,IF(0=MOD(AJ$92-$R$52,$R36),$S36+$U36,$U36),IF(AJ$92>($R$52-1),$U36,0))*$R$48)","v":0},null,{"$f":"IF(AL$92<$R$52,0,IF($R36>0,IF(0=MOD(AL$92-$R$52,$R36),$S36+$U36,$U36),IF(AL$92>($R$52-1),$U36,0))*$R$48)","v":0},null,{"$f":"IF(AN$92<$R$52,0,IF($R36>0,IF(0=MOD(AN$92-$R$52,$R36),$S36+$U36,$U36),IF(AN$92>($R$52-1),$U36,0))*$R$48)","v":0},null,{"$f":"IF(AP$92<$R$52,0,IF($R36>0,IF(0=MOD(AP$92-$R$52,$R36),$S36+$U36,$U36),IF(AP$92>($R$52-1),$U36,0))*$R$48)","v":0},null,{"$f":"IF(AR$92<$R$52,0,IF($R36>0,IF(0=MOD(AR$92-$R$52,$R36),$S36+$U36,$U36),IF(AR$92>($R$52-1),$U36,0))*$R$48)","v":0},null,{"$f":"IF(AT$92<$R$52,0,IF($R36>0,IF(0=MOD(AT$92-$R$52,$R36),$S36+$U36,$U36),IF(AT$92>($R$52-1),$U36,0))*$R$48)","v":0},null,{"$f":"IF(AV$92<$R$52,0,IF($R36>0,IF(0=MOD(AV$92-$R$52,$R36),$S36+$U36,$U36),IF(AV$92>($R$52-1),$U36,0))*$R$48)","v":0},null,{"$f":"IF(AX$92<$R$52,0,IF($R36>0,IF(0=MOD(AX$92-$R$52,$R36),$S36+$U36,$U36),IF(AX$92>($R$52-1),$U36,0))*$R$48)","v":0},null,{"$f":"IF(AZ$92<$R$52,0,IF($R36>0,IF(0=MOD(AZ$92-$R$52,$R36),$S36+$U36,$U36),IF(AZ$92>($R$52-1),$U36,0))*$R$48)","v":0},null,{"$f":"IF(BB$92<$R$52,0,IF($R36>0,IF(0=MOD(BB$92-$R$52,$R36),$S36+$U36,$U36),IF(BB$92>($R$52-1),$U36,0))*$R$48)","v":0},null,{"$f":"IF(BD$92<$R$52,0,IF($R36>0,IF(0=MOD(BD$92-$R$52,$R36),$S36+$U36,$U36),IF(BD$92>($R$52-1),$U36,0))*$R$48)","v":0},null,{"$f":"IF(BF$92<$R$52,0,IF($R36>0,IF(0=MOD(BF$92-$R$52,$R36),$S36+$U36,$U36),IF(BF$92>($R$52-1),$U36,0))*$R$48)","v":0},null,{"$f":"IF(BH$92<$R$52,0,IF($R36>0,IF(0=MOD(BH$92-$R$52,$R36),$S36+$U36,$U36),IF(BH$92>($R$52-1),$U36,0))*$R$48)","v":0},null,{"$f":"IF(BJ$92<$R$52,0,IF($R36>0,IF(0=MOD(BJ$92-$R$52,$R36),$S36+$U36,$U36),IF(BJ$92>($R$52-1),$U36,0))*$R$48)","v":0},null,{"$f":"IF(BL$92<$R$52,0,IF($R36>0,IF(0=MOD(BL$92-$R$52,$R36),$S36+$U36,$U36),IF(BL$92>($R$52-1),$U36,0))*$R$48)","v":0},null,{"$f":"IF(BN$92<$R$52,0,IF($R36>0,IF(0=MOD(BN$92-$R$52,$R36),$S36+$U36,$U36),IF(BN$92>($R$52-1),$U36,0))*$R$48)","v":0},null,{"$f":"IF(BP$92<$R$52,0,IF($R36>0,IF(0=MOD(BP$92-$R$52,$R36),$S36+$U36,$U36),IF(BP$92>($R$52-1),$U36,0))*$R$48)","v":0},null,{"$f":"IF(BR$92<$R$52,0,IF($R36>0,IF(0=MOD(BR$92-$R$52,$R36),$S36+$U36,$U36),IF(BR$92>($R$52-1),$U36,0))*$R$48)","v":0},null,{"$f":"IF(BT$92<$R$52,0,IF($R36>0,IF(0=MOD(BT$92-$R$52,$R36),$S36+$U36,$U36),IF(BT$92>($R$52-1),$U36,0))*$R$48)","v":0},null,{"$f":"IF(BV$92<$R$52,0,IF($R36>0,IF(0=MOD(BV$92-$R$52,$R36),$S36+$U36,$U36),IF(BV$92>($R$52-1),$U36,0))*$R$48)","v":0},null,{"$f":"IF(BX$92<$R$52,0,IF($R36>0,IF(0=MOD(BX$92-$R$52,$R36),$S36+$U36,$U36),IF(BX$92>($R$52-1),$U36,0))*$R$48)","v":0},null,{"$f":"IF(BZ$92<$R$52,0,IF($R36>0,IF(0=MOD(BZ$92-$R$52,$R36),$S36+$U36,$U36),IF(BZ$92>($R$52-1),$U36,0))*$R$48)","v":0},null,{"$f":"IF(CB$92<$R$52,0,IF($R36>0,IF(0=MOD(CB$92-$R$52,$R36),$S36+$U36,$U36),IF(CB$92>($R$52-1),$U36,0))*$R$48)","v":0},null,{"$f":"IF(CD$92<$R$52,0,IF($R36>0,IF(0=MOD(CD$92-$R$52,$R36),$S36+$U36,$U36),IF(CD$92>($R$52-1),$U36,0))*$R$48)","v":0},null,{"$f":"IF(CF$92<$R$52,0,IF($R36>0,IF(0=MOD(CF$92-$R$52,$R36),$S36+$U36,$U36),IF(CF$92>($R$52-1),$U36,0))*$R$48)","v":0},null,{"$f":"IF(CH$92<$R$52,0,IF($R36>0,IF(0=MOD(CH$92-$R$52,$R36),$S36+$U36,$U36),IF(CH$92>($R$52-1),$U36,0))*$R$48)","v":0},null,{"$f":"IF(CJ$92<$R$52,0,IF($R36>0,IF(0=MOD(CJ$92-$R$52,$R36),$S36+$U36,$U36),IF(CJ$92>($R$52-1),$U36,0))*$R$48)","v":0},null,{"$f":"IF(CL$92<$R$52,0,IF($R36>0,IF(0=MOD(CL$92-$R$52,$R36),$S36+$U36,$U36),IF(CL$92>($R$52-1),$U36,0))*$R$48)","v":0},null,{"$f":"IF(CN$92<$R$52,0,IF($R36>0,IF(0=MOD(CN$92-$R$52,$R36),$S36+$U36,$U36),IF(CN$92>($R$52-1),$U36,0))*$R$48)","v":0},null,{"$f":"IF(CP$92<$R$52,0,IF($R36>0,IF(0=MOD(CP$92-$R$52,$R36),$S36+$U36,$U36),IF(CP$92>($R$52-1),$U36,0))*$R$48)","v":0},null,{"$f":"IF(CR$92<$R$52,0,IF($R36>0,IF(0=MOD(CR$92-$R$52,$R36),$S36+$U36,$U36),IF(CR$92>($R$52-1),$U36,0))*$R$48)","v":0},null,{"$f":"IF(CT$92<$R$52,0,IF($R36>0,IF(0=MOD(CT$92-$R$52,$R36),$S36+$U36,$U36),IF(CT$92>($R$52-1),$U36,0))*$R$48)","v":0},null,{"$f":"IF(CV$92<$R$52,0,IF($R36>0,IF(0=MOD(CV$92-$R$52,$R36),$S36+$U36,$U36),IF(CV$92>($R$52-1),$U36,0))*$R$48)","v":0},null,{"$f":"IF(CX$92<$R$52,0,IF($R36>0,IF(0=MOD(CX$92-$R$52,$R36),$S36+$U36,$U36),IF(CX$92>($R$52-1),$U36,0))*$R$48)","v":0},null,{"$f":"IF(CZ$92<$R$52,0,IF($R36>0,IF(0=MOD(CZ$92-$R$52,$R36),$S36+$U36,$U36),IF(CZ$92>($R$52-1),$U36,0))*$R$48)","v":0},null,{"$f":"IF(DB$92<$R$52,0,IF($R36>0,IF(0=MOD(DB$92-$R$52,$R36),$S36+$U36,$U36),IF(DB$92>($R$52-1),$U36,0))*$R$48)","v":0},null,{"$f":"IF(DD$92<$R$52,0,IF($R36>0,IF(0=MOD(DD$92-$R$52,$R36),$S36+$U36,$U36),IF(DD$92>($R$52-1),$U36,0))*$R$48)","v":0},null,{"$f":"IF(DF$92<$R$52,0,IF($R36>0,IF(0=MOD(DF$92-$R$52,$R36),$S36+$U36,$U36),IF(DF$92>($R$52-1),$U36,0))*$R$48)","v":0},null,{"$f":"IF(DH$92<$R$52,0,IF($R36>0,IF(0=MOD(DH$92-$R$52,$R36),$S36+$U36,$U36),IF(DH$92>($R$52-1),$U36,0))*$R$48)","v":0},null,{"$f":"IF(DJ$92<$R$52,0,IF($R36>0,IF(0=MOD(DJ$92-$R$52,$R36),$S36+$U36,$U36),IF(DJ$92>($R$52-1),$U36,0))*$R$48)","v":0},null,{"$f":"IF(DL$92<$R$52,0,IF($R36>0,IF(0=MOD(DL$92-$R$52,$R36),$S36+$U36,$U36),IF(DL$92>($R$52-1),$U36,0))*$R$48)","v":0},null,{"$f":"IF(DN$92<$R$52,0,IF($R36>0,IF(0=MOD(DN$92-$R$52,$R36),$S36+$U36,$U36),IF(DN$92>($R$52-1),$U36,0))*$R$48)","v":0},null,{"$f":"IF(DP$92<$R$52,0,IF($R36>0,IF(0=MOD(DP$92-$R$52,$R36),$S36+$U36,$U36),IF(DP$92>($R$52-1),$U36,0))*$R$48)","v":0},null,{"$f":"IF(DR$92<$R$52,0,IF($R36>0,IF(0=MOD(DR$92-$R$52,$R36),$S36+$U36,$U36),IF(DR$92>($R$52-1),$U36,0))*$R$48)","v":0},null,{"$f":"IF(DT$92<$R$52,0,IF($R36>0,IF(0=MOD(DT$92-$R$52,$R36),$S36+$U36,$U36),IF(DT$92>($R$52-1),$U36,0))*$R$48)","v":0},null,{"$f":"IF(DV$92<$R$52,0,IF($R36>0,IF(0=MOD(DV$92-$R$52,$R36),$S36+$U36,$U36),IF(DV$92>($R$52-1),$U36,0))*$R$48)","v":0},null,{"$f":"IF(DX$92<$R$52,0,IF($R36>0,IF(0=MOD(DX$92-$R$52,$R36),$S36+$U36,$U36),IF(DX$92>($R$52-1),$U36,0))*$R$48)","v":0},null,{"$f":"IF(DZ$92<$R$52,0,IF($R36>0,IF(0=MOD(DZ$92-$R$52,$R36),$S36+$U36,$U36),IF(DZ$92>($R$52-1),$U36,0))*$R$48)","v":0},null,{"$f":"IF(EB$92<$R$52,0,IF($R36>0,IF(0=MOD(EB$92-$R$52,$R36),$S36+$U36,$U36),IF(EB$92>($R$52-1),$U36,0))*$R$48)","v":0},null,{"$f":"IF(ED$92<$R$52,0,IF($R36>0,IF(0=MOD(ED$92-$R$52,$R36),$S36+$U36,$U36),IF(ED$92>($R$52-1),$U36,0))*$R$48)","v":0},null,{"$f":"IF(EF$92<$R$52,0,IF($R36>0,IF(0=MOD(EF$92-$R$52,$R36),$S36+$U36,$U36),IF(EF$92>($R$52-1),$U36,0))*$R$48)","v":0},null,{"$f":"IF(EH$92<$R$52,0,IF($R36>0,IF(0=MOD(EH$92-$R$52,$R36),$S36+$U36,$U36),IF(EH$92>($R$52-1),$U36,0))*$R$48)","v":0},null,{"$f":"IF(EJ$92<$R$52,0,IF($R36>0,IF(0=MOD(EJ$92-$R$52,$R36),$S36+$U36,$U36),IF(EJ$92>($R$52-1),$U36,0))*$R$48)","v":0},null,{"$f":"IF(EL$92<$R$52,0,IF($R36>0,IF(0=MOD(EL$92-$R$52,$R36),$S36+$U36,$U36),IF(EL$92>($R$52-1),$U36,0))*$R$48)","v":0},null,{"$f":"IF(EN$92<$R$52,0,IF($R36>0,IF(0=MOD(EN$92-$R$52,$R36),$S36+$U36,$U36),IF(EN$92>($R$52-1),$U36,0))*$R$48)","v":0},null,{"$f":"IF(EP$92<$R$52,0,IF($R36>0,IF(0=MOD(EP$92-$R$52,$R36),$S36+$U36,$U36),IF(EP$92>($R$52-1),$U36,0))*$R$48)","v":0},null,{"$f":"IF(ER$92<$R$52,0,IF($R36>0,IF(0=MOD(ER$92-$R$52,$R36),$S36+$U36,$U36),IF(ER$92>($R$52-1),$U36,0))*$R$48)","v":0},null,{"$f":"IF(ET$92<$R$52,0,IF($R36>0,IF(0=MOD(ET$92-$R$52,$R36),$S36+$U36,$U36),IF(ET$92>($R$52-1),$U36,0))*$R$48)","v":0},null,{"$f":"IF(EV$92<$R$52,0,IF($R36>0,IF(0=MOD(EV$92-$R$52,$R36),$S36+$U36,$U36),IF(EV$92>($R$52-1),$U36,0))*$R$48)","v":0},null,{"$f":"IF(EX$92<$R$52,0,IF($R36>0,IF(0=MOD(EX$92-$R$52,$R36),$S36+$U36,$U36),IF(EX$92>($R$52-1),$U36,0))*$R$48)","v":0},null,{"$f":"IF(EZ$92<$R$52,0,IF($R36>0,IF(0=MOD(EZ$92-$R$52,$R36),$S36+$U36,$U36),IF(EZ$92>($R$52-1),$U36,0))*$R$48)","v":0},null,{"$f":"IF(FB$92<$R$52,0,IF($R36>0,IF(0=MOD(FB$92-$R$52,$R36),$S36+$U36,$U36),IF(FB$92>($R$52-1),$U36,0))*$R$48)","v":0},null,{"$f":"IF(FD$92<$R$52,0,IF($R36>0,IF(0=MOD(FD$92-$R$52,$R36),$S36+$U36,$U36),IF(FD$92>($R$52-1),$U36,0))*$R$48)","v":0},null,{"$f":"IF(FF$92<$R$52,0,IF($R36>0,IF(0=MOD(FF$92-$R$52,$R36),$S36+$U36,$U36),IF(FF$92>($R$52-1),$U36,0))*$R$48)","v":0},null,{"$f":"IF(FH$92<$R$52,0,IF($R36>0,IF(0=MOD(FH$92-$R$52,$R36),$S36+$U36,$U36),IF(FH$92>($R$52-1),$U36,0))*$R$48)","v":0},null,{"$f":"IF(FJ$92<$R$52,0,IF($R36>0,IF(0=MOD(FJ$92-$R$52,$R36),$S36+$U36,$U36),IF(FJ$92>($R$52-1),$U36,0))*$R$48)","v":0},null,{"$f":"IF(FL$92<$R$52,0,IF($R36>0,IF(0=MOD(FL$92-$R$52,$R36),$S36+$U36,$U36),IF(FL$92>($R$52-1),$U36,0))*$R$48)","v":0},null,{"$f":"IF(FN$92<$R$52,0,IF($R36>0,IF(0=MOD(FN$92-$R$52,$R36),$S36+$U36,$U36),IF(FN$92>($R$52-1),$U36,0))*$R$48)","v":0},null,{"$f":"IF(FP$92<$R$52,0,IF($R36>0,IF(0=MOD(FP$92-$R$52,$R36),$S36+$U36,$U36),IF(FP$92>($R$52-1),$U36,0))*$R$48)","v":0},null,{"$f":"IF(FR$92<$R$52,0,IF($R36>0,IF(0=MOD(FR$92-$R$52,$R36),$S36+$U36,$U36),IF(FR$92>($R$52-1),$U36,0))*$R$48)","v":0},null,{"$f":"IF(FT$92<$R$52,0,IF($R36>0,IF(0=MOD(FT$92-$R$52,$R36),$S36+$U36,$U36),IF(FT$92>($R$52-1),$U36,0))*$R$48)","v":0},null,{"$f":"IF(FV$92<$R$52,0,IF($R36>0,IF(0=MOD(FV$92-$R$52,$R36),$S36+$U36,$U36),IF(FV$92>($R$52-1),$U36,0))*$R$48)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,"TOTAL Infrastructure Cost",null,{"$f":"SUM(L95:M103)","v":0},null,{"$f":"SUM(N95:O103)","v":0},null,{"$f":"SUM(P95:Q103)","v":0},null,{"$f":"SUM(R95:S103)","v":0},null,{"$f":"SUM(T95:U103)","v":0},null,{"$f":"SUM(V95:W103)","v":0},null,{"$f":"SUM(X95:Y103)","v":0},null,{"$f":"SUM(Z95:AA103)","v":0},null,{"$f":"SUM(AB95:AC103)","v":0},null,{"$f":"SUM(AD95:AE103)","v":0},null,{"$f":"SUM(AF95:AG103)","v":0},null,{"$f":"SUM(AH95:AI103)","v":0},null,{"$f":"SUM(AJ95:AK103)","v":0},null,{"$f":"SUM(AL95:AM103)","v":0},null,{"$f":"SUM(AN95:AO103)","v":0},null,{"$f":"SUM(AP95:AQ103)","v":0},null,{"$f":"SUM(AR95:AS103)","v":0},null,{"$f":"SUM(AT95:AU103)","v":0},null,{"$f":"SUM(AV95:AW103)","v":0},null,{"$f":"SUM(AX95:AY103)","v":0},null,{"$f":"SUM(AZ95:BA103)","v":0},null,{"$f":"SUM(BB95:BC103)","v":0},null,{"$f":"SUM(BD95:BE103)","v":0},null,{"$f":"SUM(BF95:BG103)","v":0},null,{"$f":"SUM(BH95:BI103)","v":0},null,{"$f":"SUM(BJ95:BK103)","v":0},null,{"$f":"SUM(BL95:BM103)","v":0},null,{"$f":"SUM(BN95:BO103)","v":0},null,{"$f":"SUM(BP95:BQ103)","v":0},null,{"$f":"SUM(BR95:BS103)","v":0},null,{"$f":"SUM(BT95:BU103)","v":0},null,{"$f":"SUM(BV95:BW103)","v":0},null,{"$f":"SUM(BX95:BY103)","v":0},null,{"$f":"SUM(BZ95:CA103)","v":0},null,{"$f":"SUM(CB95:CC103)","v":0},null,{"$f":"SUM(CD95:CE103)","v":0},null,{"$f":"SUM(CF95:CG103)","v":0},null,{"$f":"SUM(CH95:CI103)","v":0},null,{"$f":"SUM(CJ95:CK103)","v":0},null,{"$f":"SUM(CL95:CM103)","v":0},null,{"$f":"SUM(CN95:CO103)","v":0},null,{"$f":"SUM(CP95:CQ103)","v":0},null,{"$f":"SUM(CR95:CS103)","v":0},null,{"$f":"SUM(CT95:CU103)","v":0},null,{"$f":"SUM(CV95:CW103)","v":0},null,{"$f":"SUM(CX95:CY103)","v":0},null,{"$f":"SUM(CZ95:DA103)","v":0},null,{"$f":"SUM(DB95:DC103)","v":0},null,{"$f":"SUM(DD95:DE103)","v":0},null,{"$f":"SUM(DF95:DG103)","v":0},null,{"$f":"SUM(DH95:DI103)","v":0},null,{"$f":"SUM(DJ95:DK103)","v":0},null,{"$f":"SUM(DL95:DM103)","v":0},null,{"$f":"SUM(DN95:DO103)","v":0},null,{"$f":"SUM(DP95:DQ103)","v":0},null,{"$f":"SUM(DR95:DS103)","v":0},null,{"$f":"SUM(DT95:DU103)","v":0},null,{"$f":"SUM(DV95:DW103)","v":0},null,{"$f":"SUM(DX95:DY103)","v":0},null,{"$f":"SUM(DZ95:EA103)","v":0},null,{"$f":"SUM(EB95:EC103)","v":0},null,{"$f":"SUM(ED95:EE103)","v":0},null,{"$f":"SUM(EF95:EG103)","v":0},null,{"$f":"SUM(EH95:EI103)","v":0},null,{"$f":"SUM(EJ95:EK103)","v":0},null,{"$f":"SUM(EL95:EM103)","v":0},null,{"$f":"SUM(EN95:EO103)","v":0},null,{"$f":"SUM(EP95:EQ103)","v":0},null,{"$f":"SUM(ER95:ES103)","v":0},null,{"$f":"SUM(ET95:EU103)","v":0},null,{"$f":"SUM(EV95:EW103)","v":0},null,{"$f":"SUM(EX95:EY103)","v":0},null,{"$f":"SUM(EZ95:FA103)","v":0},null,{"$f":"SUM(FB95:FC103)","v":0},null,{"$f":"SUM(FD95:FE103)","v":0},null,{"$f":"SUM(FF95:FG103)","v":0},null,{"$f":"SUM(FH95:FI103)","v":0},null,{"$f":"SUM(FJ95:FK103)","v":0},null,{"$f":"SUM(FL95:FM103)","v":0},null,{"$f":"SUM(FN95:FO103)","v":0},null,{"$f":"SUM(FP95:FQ103)","v":0},null,{"$f":"SUM(FR95:FS103)","v":0},null,{"$f":"SUM(FT95:FU103)","v":0},null,{"$f":"SUM(FV95:FW103)","v":0}]
[]
[null,null,null,null,null,null,null,null,{"$f":"costsEquipmentStart","v":"Incremental Deployment Equipment"}]
[null,null,null,null,null,null,null,null,null,{"$f":"J41","v":"Communications (Fiber Optic Cables)"},null,{"$f":"IF(L$92<$R$52,0,IF($R41>0,IF(0=MOD(L$92-$R$52,$R41),$S41+$U41,$U41),IF(L$92>($R$52-1),$U41,0))*$R$50)","v":0},null,{"$f":"IF(N$92<$R$52,0,IF($R41>0,IF(0=MOD(N$92-$R$52,$R41),$S41+$U41,$U41),IF(N$92>($R$52-1),$U41,0))*$R$50)","v":0},null,{"$f":"IF(P$92<$R$52,0,IF($R41>0,IF(0=MOD(P$92-$R$52,$R41),$S41+$U41,$U41),IF(P$92>($R$52-1),$U41,0))*$R$50)","v":0},null,{"$f":"IF(R$92<$R$52,0,IF($R41>0,IF(0=MOD(R$92-$R$52,$R41),$S41+$U41,$U41),IF(R$92>($R$52-1),$U41,0))*$R$50)","v":0},null,{"$f":"IF(T$92<$R$52,0,IF($R41>0,IF(0=MOD(T$92-$R$52,$R41),$S41+$U41,$U41),IF(T$92>($R$52-1),$U41,0))*$R$50)","v":0},null,{"$f":"IF(V$92<$R$52,0,IF($R41>0,IF(0=MOD(V$92-$R$52,$R41),$S41+$U41,$U41),IF(V$92>($R$52-1),$U41,0))*$R$50)","v":0},null,{"$f":"IF(X$92<$R$52,0,IF($R41>0,IF(0=MOD(X$92-$R$52,$R41),$S41+$U41,$U41),IF(X$92>($R$52-1),$U41,0))*$R$50)","v":0},null,{"$f":"IF(Z$92<$R$52,0,IF($R41>0,IF(0=MOD(Z$92-$R$52,$R41),$S41+$U41,$U41),IF(Z$92>($R$52-1),$U41,0))*$R$50)","v":0},null,{"$f":"IF(AB$92<$R$52,0,IF($R41>0,IF(0=MOD(AB$92-$R$52,$R41),$S41+$U41,$U41),IF(AB$92>($R$52-1),$U41,0))*$R$50)","v":0},null,{"$f":"IF(AD$92<$R$52,0,IF($R41>0,IF(0=MOD(AD$92-$R$52,$R41),$S41+$U41,$U41),IF(AD$92>($R$52-1),$U41,0))*$R$50)","v":0},null,{"$f":"IF(AF$92<$R$52,0,IF($R41>0,IF(0=MOD(AF$92-$R$52,$R41),$S41+$U41,$U41),IF(AF$92>($R$52-1),$U41,0))*$R$50)","v":0},null,{"$f":"IF(AH$92<$R$52,0,IF($R41>0,IF(0=MOD(AH$92-$R$52,$R41),$S41+$U41,$U41),IF(AH$92>($R$52-1),$U41,0))*$R$50)","v":0},null,{"$f":"IF(AJ$92<$R$52,0,IF($R41>0,IF(0=MOD(AJ$92-$R$52,$R41),$S41+$U41,$U41),IF(AJ$92>($R$52-1),$U41,0))*$R$50)","v":0},null,{"$f":"IF(AL$92<$R$52,0,IF($R41>0,IF(0=MOD(AL$92-$R$52,$R41),$S41+$U41,$U41),IF(AL$92>($R$52-1),$U41,0))*$R$50)","v":0},null,{"$f":"IF(AN$92<$R$52,0,IF($R41>0,IF(0=MOD(AN$92-$R$52,$R41),$S41+$U41,$U41),IF(AN$92>($R$52-1),$U41,0))*$R$50)","v":0},null,{"$f":"IF(AP$92<$R$52,0,IF($R41>0,IF(0=MOD(AP$92-$R$52,$R41),$S41+$U41,$U41),IF(AP$92>($R$52-1),$U41,0))*$R$50)","v":0},null,{"$f":"IF(AR$92<$R$52,0,IF($R41>0,IF(0=MOD(AR$92-$R$52,$R41),$S41+$U41,$U41),IF(AR$92>($R$52-1),$U41,0))*$R$50)","v":0},null,{"$f":"IF(AT$92<$R$52,0,IF($R41>0,IF(0=MOD(AT$92-$R$52,$R41),$S41+$U41,$U41),IF(AT$92>($R$52-1),$U41,0))*$R$50)","v":0},null,{"$f":"IF(AV$92<$R$52,0,IF($R41>0,IF(0=MOD(AV$92-$R$52,$R41),$S41+$U41,$U41),IF(AV$92>($R$52-1),$U41,0))*$R$50)","v":0},null,{"$f":"IF(AX$92<$R$52,0,IF($R41>0,IF(0=MOD(AX$92-$R$52,$R41),$S41+$U41,$U41),IF(AX$92>($R$52-1),$U41,0))*$R$50)","v":0},null,{"$f":"IF(AZ$92<$R$52,0,IF($R41>0,IF(0=MOD(AZ$92-$R$52,$R41),$S41+$U41,$U41),IF(AZ$92>($R$52-1),$U41,0))*$R$50)","v":0},null,{"$f":"IF(BB$92<$R$52,0,IF($R41>0,IF(0=MOD(BB$92-$R$52,$R41),$S41+$U41,$U41),IF(BB$92>($R$52-1),$U41,0))*$R$50)","v":0},null,{"$f":"IF(BD$92<$R$52,0,IF($R41>0,IF(0=MOD(BD$92-$R$52,$R41),$S41+$U41,$U41),IF(BD$92>($R$52-1),$U41,0))*$R$50)","v":0},null,{"$f":"IF(BF$92<$R$52,0,IF($R41>0,IF(0=MOD(BF$92-$R$52,$R41),$S41+$U41,$U41),IF(BF$92>($R$52-1),$U41,0))*$R$50)","v":0},null,{"$f":"IF(BH$92<$R$52,0,IF($R41>0,IF(0=MOD(BH$92-$R$52,$R41),$S41+$U41,$U41),IF(BH$92>($R$52-1),$U41,0))*$R$50)","v":0},null,{"$f":"IF(BJ$92<$R$52,0,IF($R41>0,IF(0=MOD(BJ$92-$R$52,$R41),$S41+$U41,$U41),IF(BJ$92>($R$52-1),$U41,0))*$R$50)","v":0},null,{"$f":"IF(BL$92<$R$52,0,IF($R41>0,IF(0=MOD(BL$92-$R$52,$R41),$S41+$U41,$U41),IF(BL$92>($R$52-1),$U41,0))*$R$50)","v":0},null,{"$f":"IF(BN$92<$R$52,0,IF($R41>0,IF(0=MOD(BN$92-$R$52,$R41),$S41+$U41,$U41),IF(BN$92>($R$52-1),$U41,0))*$R$50)","v":0},null,{"$f":"IF(BP$92<$R$52,0,IF($R41>0,IF(0=MOD(BP$92-$R$52,$R41),$S41+$U41,$U41),IF(BP$92>($R$52-1),$U41,0))*$R$50)","v":0},null,{"$f":"IF(BR$92<$R$52,0,IF($R41>0,IF(0=MOD(BR$92-$R$52,$R41),$S41+$U41,$U41),IF(BR$92>($R$52-1),$U41,0))*$R$50)","v":0},null,{"$f":"IF(BT$92<$R$52,0,IF($R41>0,IF(0=MOD(BT$92-$R$52,$R41),$S41+$U41,$U41),IF(BT$92>($R$52-1),$U41,0))*$R$50)","v":0},null,{"$f":"IF(BV$92<$R$52,0,IF($R41>0,IF(0=MOD(BV$92-$R$52,$R41),$S41+$U41,$U41),IF(BV$92>($R$52-1),$U41,0))*$R$50)","v":0},null,{"$f":"IF(BX$92<$R$52,0,IF($R41>0,IF(0=MOD(BX$92-$R$52,$R41),$S41+$U41,$U41),IF(BX$92>($R$52-1),$U41,0))*$R$50)","v":0},null,{"$f":"IF(BZ$92<$R$52,0,IF($R41>0,IF(0=MOD(BZ$92-$R$52,$R41),$S41+$U41,$U41),IF(BZ$92>($R$52-1),$U41,0))*$R$50)","v":0},null,{"$f":"IF(CB$92<$R$52,0,IF($R41>0,IF(0=MOD(CB$92-$R$52,$R41),$S41+$U41,$U41),IF(CB$92>($R$52-1),$U41,0))*$R$50)","v":0},null,{"$f":"IF(CD$92<$R$52,0,IF($R41>0,IF(0=MOD(CD$92-$R$52,$R41),$S41+$U41,$U41),IF(CD$92>($R$52-1),$U41,0))*$R$50)","v":0},null,{"$f":"IF(CF$92<$R$52,0,IF($R41>0,IF(0=MOD(CF$92-$R$52,$R41),$S41+$U41,$U41),IF(CF$92>($R$52-1),$U41,0))*$R$50)","v":0},null,{"$f":"IF(CH$92<$R$52,0,IF($R41>0,IF(0=MOD(CH$92-$R$52,$R41),$S41+$U41,$U41),IF(CH$92>($R$52-1),$U41,0))*$R$50)","v":0},null,{"$f":"IF(CJ$92<$R$52,0,IF($R41>0,IF(0=MOD(CJ$92-$R$52,$R41),$S41+$U41,$U41),IF(CJ$92>($R$52-1),$U41,0))*$R$50)","v":0},null,{"$f":"IF(CL$92<$R$52,0,IF($R41>0,IF(0=MOD(CL$92-$R$52,$R41),$S41+$U41,$U41),IF(CL$92>($R$52-1),$U41,0))*$R$50)","v":0},null,{"$f":"IF(CN$92<$R$52,0,IF($R41>0,IF(0=MOD(CN$92-$R$52,$R41),$S41+$U41,$U41),IF(CN$92>($R$52-1),$U41,0))*$R$50)","v":0},null,{"$f":"IF(CP$92<$R$52,0,IF($R41>0,IF(0=MOD(CP$92-$R$52,$R41),$S41+$U41,$U41),IF(CP$92>($R$52-1),$U41,0))*$R$50)","v":0},null,{"$f":"IF(CR$92<$R$52,0,IF($R41>0,IF(0=MOD(CR$92-$R$52,$R41),$S41+$U41,$U41),IF(CR$92>($R$52-1),$U41,0))*$R$50)","v":0},null,{"$f":"IF(CT$92<$R$52,0,IF($R41>0,IF(0=MOD(CT$92-$R$52,$R41),$S41+$U41,$U41),IF(CT$92>($R$52-1),$U41,0))*$R$50)","v":0},null,{"$f":"IF(CV$92<$R$52,0,IF($R41>0,IF(0=MOD(CV$92-$R$52,$R41),$S41+$U41,$U41),IF(CV$92>($R$52-1),$U41,0))*$R$50)","v":0},null,{"$f":"IF(CX$92<$R$52,0,IF($R41>0,IF(0=MOD(CX$92-$R$52,$R41),$S41+$U41,$U41),IF(CX$92>($R$52-1),$U41,0))*$R$50)","v":0},null,{"$f":"IF(CZ$92<$R$52,0,IF($R41>0,IF(0=MOD(CZ$92-$R$52,$R41),$S41+$U41,$U41),IF(CZ$92>($R$52-1),$U41,0))*$R$50)","v":0},null,{"$f":"IF(DB$92<$R$52,0,IF($R41>0,IF(0=MOD(DB$92-$R$52,$R41),$S41+$U41,$U41),IF(DB$92>($R$52-1),$U41,0))*$R$50)","v":0},null,{"$f":"IF(DD$92<$R$52,0,IF($R41>0,IF(0=MOD(DD$92-$R$52,$R41),$S41+$U41,$U41),IF(DD$92>($R$52-1),$U41,0))*$R$50)","v":0},null,{"$f":"IF(DF$92<$R$52,0,IF($R41>0,IF(0=MOD(DF$92-$R$52,$R41),$S41+$U41,$U41),IF(DF$92>($R$52-1),$U41,0))*$R$50)","v":0},null,{"$f":"IF(DH$92<$R$52,0,IF($R41>0,IF(0=MOD(DH$92-$R$52,$R41),$S41+$U41,$U41),IF(DH$92>($R$52-1),$U41,0))*$R$50)","v":0},null,{"$f":"IF(DJ$92<$R$52,0,IF($R41>0,IF(0=MOD(DJ$92-$R$52,$R41),$S41+$U41,$U41),IF(DJ$92>($R$52-1),$U41,0))*$R$50)","v":0},null,{"$f":"IF(DL$92<$R$52,0,IF($R41>0,IF(0=MOD(DL$92-$R$52,$R41),$S41+$U41,$U41),IF(DL$92>($R$52-1),$U41,0))*$R$50)","v":0},null,{"$f":"IF(DN$92<$R$52,0,IF($R41>0,IF(0=MOD(DN$92-$R$52,$R41),$S41+$U41,$U41),IF(DN$92>($R$52-1),$U41,0))*$R$50)","v":0},null,{"$f":"IF(DP$92<$R$52,0,IF($R41>0,IF(0=MOD(DP$92-$R$52,$R41),$S41+$U41,$U41),IF(DP$92>($R$52-1),$U41,0))*$R$50)","v":0},null,{"$f":"IF(DR$92<$R$52,0,IF($R41>0,IF(0=MOD(DR$92-$R$52,$R41),$S41+$U41,$U41),IF(DR$92>($R$52-1),$U41,0))*$R$50)","v":0},null,{"$f":"IF(DT$92<$R$52,0,IF($R41>0,IF(0=MOD(DT$92-$R$52,$R41),$S41+$U41,$U41),IF(DT$92>($R$52-1),$U41,0))*$R$50)","v":0},null,{"$f":"IF(DV$92<$R$52,0,IF($R41>0,IF(0=MOD(DV$92-$R$52,$R41),$S41+$U41,$U41),IF(DV$92>($R$52-1),$U41,0))*$R$50)","v":0},null,{"$f":"IF(DX$92<$R$52,0,IF($R41>0,IF(0=MOD(DX$92-$R$52,$R41),$S41+$U41,$U41),IF(DX$92>($R$52-1),$U41,0))*$R$50)","v":0},null,{"$f":"IF(DZ$92<$R$52,0,IF($R41>0,IF(0=MOD(DZ$92-$R$52,$R41),$S41+$U41,$U41),IF(DZ$92>($R$52-1),$U41,0))*$R$50)","v":0},null,{"$f":"IF(EB$92<$R$52,0,IF($R41>0,IF(0=MOD(EB$92-$R$52,$R41),$S41+$U41,$U41),IF(EB$92>($R$52-1),$U41,0))*$R$50)","v":0},null,{"$f":"IF(ED$92<$R$52,0,IF($R41>0,IF(0=MOD(ED$92-$R$52,$R41),$S41+$U41,$U41),IF(ED$92>($R$52-1),$U41,0))*$R$50)","v":0},null,{"$f":"IF(EF$92<$R$52,0,IF($R41>0,IF(0=MOD(EF$92-$R$52,$R41),$S41+$U41,$U41),IF(EF$92>($R$52-1),$U41,0))*$R$50)","v":0},null,{"$f":"IF(EH$92<$R$52,0,IF($R41>0,IF(0=MOD(EH$92-$R$52,$R41),$S41+$U41,$U41),IF(EH$92>($R$52-1),$U41,0))*$R$50)","v":0},null,{"$f":"IF(EJ$92<$R$52,0,IF($R41>0,IF(0=MOD(EJ$92-$R$52,$R41),$S41+$U41,$U41),IF(EJ$92>($R$52-1),$U41,0))*$R$50)","v":0},null,{"$f":"IF(EL$92<$R$52,0,IF($R41>0,IF(0=MOD(EL$92-$R$52,$R41),$S41+$U41,$U41),IF(EL$92>($R$52-1),$U41,0))*$R$50)","v":0},null,{"$f":"IF(EN$92<$R$52,0,IF($R41>0,IF(0=MOD(EN$92-$R$52,$R41),$S41+$U41,$U41),IF(EN$92>($R$52-1),$U41,0))*$R$50)","v":0},null,{"$f":"IF(EP$92<$R$52,0,IF($R41>0,IF(0=MOD(EP$92-$R$52,$R41),$S41+$U41,$U41),IF(EP$92>($R$52-1),$U41,0))*$R$50)","v":0},null,{"$f":"IF(ER$92<$R$52,0,IF($R41>0,IF(0=MOD(ER$92-$R$52,$R41),$S41+$U41,$U41),IF(ER$92>($R$52-1),$U41,0))*$R$50)","v":0},null,{"$f":"IF(ET$92<$R$52,0,IF($R41>0,IF(0=MOD(ET$92-$R$52,$R41),$S41+$U41,$U41),IF(ET$92>($R$52-1),$U41,0))*$R$50)","v":0},null,{"$f":"IF(EV$92<$R$52,0,IF($R41>0,IF(0=MOD(EV$92-$R$52,$R41),$S41+$U41,$U41),IF(EV$92>($R$52-1),$U41,0))*$R$50)","v":0},null,{"$f":"IF(EX$92<$R$52,0,IF($R41>0,IF(0=MOD(EX$92-$R$52,$R41),$S41+$U41,$U41),IF(EX$92>($R$52-1),$U41,0))*$R$50)","v":0},null,{"$f":"IF(EZ$92<$R$52,0,IF($R41>0,IF(0=MOD(EZ$92-$R$52,$R41),$S41+$U41,$U41),IF(EZ$92>($R$52-1),$U41,0))*$R$50)","v":0},null,{"$f":"IF(FB$92<$R$52,0,IF($R41>0,IF(0=MOD(FB$92-$R$52,$R41),$S41+$U41,$U41),IF(FB$92>($R$52-1),$U41,0))*$R$50)","v":0},null,{"$f":"IF(FD$92<$R$52,0,IF($R41>0,IF(0=MOD(FD$92-$R$52,$R41),$S41+$U41,$U41),IF(FD$92>($R$52-1),$U41,0))*$R$50)","v":0},null,{"$f":"IF(FF$92<$R$52,0,IF($R41>0,IF(0=MOD(FF$92-$R$52,$R41),$S41+$U41,$U41),IF(FF$92>($R$52-1),$U41,0))*$R$50)","v":0},null,{"$f":"IF(FH$92<$R$52,0,IF($R41>0,IF(0=MOD(FH$92-$R$52,$R41),$S41+$U41,$U41),IF(FH$92>($R$52-1),$U41,0))*$R$50)","v":0},null,{"$f":"IF(FJ$92<$R$52,0,IF($R41>0,IF(0=MOD(FJ$92-$R$52,$R41),$S41+$U41,$U41),IF(FJ$92>($R$52-1),$U41,0))*$R$50)","v":0},null,{"$f":"IF(FL$92<$R$52,0,IF($R41>0,IF(0=MOD(FL$92-$R$52,$R41),$S41+$U41,$U41),IF(FL$92>($R$52-1),$U41,0))*$R$50)","v":0},null,{"$f":"IF(FN$92<$R$52,0,IF($R41>0,IF(0=MOD(FN$92-$R$52,$R41),$S41+$U41,$U41),IF(FN$92>($R$52-1),$U41,0))*$R$50)","v":0},null,{"$f":"IF(FP$92<$R$52,0,IF($R41>0,IF(0=MOD(FP$92-$R$52,$R41),$S41+$U41,$U41),IF(FP$92>($R$52-1),$U41,0))*$R$50)","v":0},null,{"$f":"IF(FR$92<$R$52,0,IF($R41>0,IF(0=MOD(FR$92-$R$52,$R41),$S41+$U41,$U41),IF(FR$92>($R$52-1),$U41,0))*$R$50)","v":0},null,{"$f":"IF(FT$92<$R$52,0,IF($R41>0,IF(0=MOD(FT$92-$R$52,$R41),$S41+$U41,$U41),IF(FT$92>($R$52-1),$U41,0))*$R$50)","v":0},null,{"$f":"IF(FV$92<$R$52,0,IF($R41>0,IF(0=MOD(FV$92-$R$52,$R41),$S41+$U41,$U41),IF(FV$92>($R$52-1),$U41,0))*$R$50)","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"J42","v":"Operational Support"},null,{"$f":"IF(L$92<$R$52,0,IF($R42>0,IF(0=MOD(L$92-$R$52,$R42),$S42+$U42,$U42),IF(L$92>($R$52-1),$U42,0))*$R$50)","v":0},null,{"$f":"IF(N$92<$R$52,0,IF($R42>0,IF(0=MOD(N$92-$R$52,$R42),$S42+$U42,$U42),IF(N$92>($R$52-1),$U42,0))*$R$50)","v":0},null,{"$f":"IF(P$92<$R$52,0,IF($R42>0,IF(0=MOD(P$92-$R$52,$R42),$S42+$U42,$U42),IF(P$92>($R$52-1),$U42,0))*$R$50)","v":0},null,{"$f":"IF(R$92<$R$52,0,IF($R42>0,IF(0=MOD(R$92-$R$52,$R42),$S42+$U42,$U42),IF(R$92>($R$52-1),$U42,0))*$R$50)","v":0},null,{"$f":"IF(T$92<$R$52,0,IF($R42>0,IF(0=MOD(T$92-$R$52,$R42),$S42+$U42,$U42),IF(T$92>($R$52-1),$U42,0))*$R$50)","v":0},null,{"$f":"IF(V$92<$R$52,0,IF($R42>0,IF(0=MOD(V$92-$R$52,$R42),$S42+$U42,$U42),IF(V$92>($R$52-1),$U42,0))*$R$50)","v":0},null,{"$f":"IF(X$92<$R$52,0,IF($R42>0,IF(0=MOD(X$92-$R$52,$R42),$S42+$U42,$U42),IF(X$92>($R$52-1),$U42,0))*$R$50)","v":0},null,{"$f":"IF(Z$92<$R$52,0,IF($R42>0,IF(0=MOD(Z$92-$R$52,$R42),$S42+$U42,$U42),IF(Z$92>($R$52-1),$U42,0))*$R$50)","v":0},null,{"$f":"IF(AB$92<$R$52,0,IF($R42>0,IF(0=MOD(AB$92-$R$52,$R42),$S42+$U42,$U42),IF(AB$92>($R$52-1),$U42,0))*$R$50)","v":0},null,{"$f":"IF(AD$92<$R$52,0,IF($R42>0,IF(0=MOD(AD$92-$R$52,$R42),$S42+$U42,$U42),IF(AD$92>($R$52-1),$U42,0))*$R$50)","v":0},null,{"$f":"IF(AF$92<$R$52,0,IF($R42>0,IF(0=MOD(AF$92-$R$52,$R42),$S42+$U42,$U42),IF(AF$92>($R$52-1),$U42,0))*$R$50)","v":0},null,{"$f":"IF(AH$92<$R$52,0,IF($R42>0,IF(0=MOD(AH$92-$R$52,$R42),$S42+$U42,$U42),IF(AH$92>($R$52-1),$U42,0))*$R$50)","v":0},null,{"$f":"IF(AJ$92<$R$52,0,IF($R42>0,IF(0=MOD(AJ$92-$R$52,$R42),$S42+$U42,$U42),IF(AJ$92>($R$52-1),$U42,0))*$R$50)","v":0},null,{"$f":"IF(AL$92<$R$52,0,IF($R42>0,IF(0=MOD(AL$92-$R$52,$R42),$S42+$U42,$U42),IF(AL$92>($R$52-1),$U42,0))*$R$50)","v":0},null,{"$f":"IF(AN$92<$R$52,0,IF($R42>0,IF(0=MOD(AN$92-$R$52,$R42),$S42+$U42,$U42),IF(AN$92>($R$52-1),$U42,0))*$R$50)","v":0},null,{"$f":"IF(AP$92<$R$52,0,IF($R42>0,IF(0=MOD(AP$92-$R$52,$R42),$S42+$U42,$U42),IF(AP$92>($R$52-1),$U42,0))*$R$50)","v":0},null,{"$f":"IF(AR$92<$R$52,0,IF($R42>0,IF(0=MOD(AR$92-$R$52,$R42),$S42+$U42,$U42),IF(AR$92>($R$52-1),$U42,0))*$R$50)","v":0},null,{"$f":"IF(AT$92<$R$52,0,IF($R42>0,IF(0=MOD(AT$92-$R$52,$R42),$S42+$U42,$U42),IF(AT$92>($R$52-1),$U42,0))*$R$50)","v":0},null,{"$f":"IF(AV$92<$R$52,0,IF($R42>0,IF(0=MOD(AV$92-$R$52,$R42),$S42+$U42,$U42),IF(AV$92>($R$52-1),$U42,0))*$R$50)","v":0},null,{"$f":"IF(AX$92<$R$52,0,IF($R42>0,IF(0=MOD(AX$92-$R$52,$R42),$S42+$U42,$U42),IF(AX$92>($R$52-1),$U42,0))*$R$50)","v":0},null,{"$f":"IF(AZ$92<$R$52,0,IF($R42>0,IF(0=MOD(AZ$92-$R$52,$R42),$S42+$U42,$U42),IF(AZ$92>($R$52-1),$U42,0))*$R$50)","v":0},null,{"$f":"IF(BB$92<$R$52,0,IF($R42>0,IF(0=MOD(BB$92-$R$52,$R42),$S42+$U42,$U42),IF(BB$92>($R$52-1),$U42,0))*$R$50)","v":0},null,{"$f":"IF(BD$92<$R$52,0,IF($R42>0,IF(0=MOD(BD$92-$R$52,$R42),$S42+$U42,$U42),IF(BD$92>($R$52-1),$U42,0))*$R$50)","v":0},null,{"$f":"IF(BF$92<$R$52,0,IF($R42>0,IF(0=MOD(BF$92-$R$52,$R42),$S42+$U42,$U42),IF(BF$92>($R$52-1),$U42,0))*$R$50)","v":0},null,{"$f":"IF(BH$92<$R$52,0,IF($R42>0,IF(0=MOD(BH$92-$R$52,$R42),$S42+$U42,$U42),IF(BH$92>($R$52-1),$U42,0))*$R$50)","v":0},null,{"$f":"IF(BJ$92<$R$52,0,IF($R42>0,IF(0=MOD(BJ$92-$R$52,$R42),$S42+$U42,$U42),IF(BJ$92>($R$52-1),$U42,0))*$R$50)","v":0},null,{"$f":"IF(BL$92<$R$52,0,IF($R42>0,IF(0=MOD(BL$92-$R$52,$R42),$S42+$U42,$U42),IF(BL$92>($R$52-1),$U42,0))*$R$50)","v":0},null,{"$f":"IF(BN$92<$R$52,0,IF($R42>0,IF(0=MOD(BN$92-$R$52,$R42),$S42+$U42,$U42),IF(BN$92>($R$52-1),$U42,0))*$R$50)","v":0},null,{"$f":"IF(BP$92<$R$52,0,IF($R42>0,IF(0=MOD(BP$92-$R$52,$R42),$S42+$U42,$U42),IF(BP$92>($R$52-1),$U42,0))*$R$50)","v":0},null,{"$f":"IF(BR$92<$R$52,0,IF($R42>0,IF(0=MOD(BR$92-$R$52,$R42),$S42+$U42,$U42),IF(BR$92>($R$52-1),$U42,0))*$R$50)","v":0},null,{"$f":"IF(BT$92<$R$52,0,IF($R42>0,IF(0=MOD(BT$92-$R$52,$R42),$S42+$U42,$U42),IF(BT$92>($R$52-1),$U42,0))*$R$50)","v":0},null,{"$f":"IF(BV$92<$R$52,0,IF($R42>0,IF(0=MOD(BV$92-$R$52,$R42),$S42+$U42,$U42),IF(BV$92>($R$52-1),$U42,0))*$R$50)","v":0},null,{"$f":"IF(BX$92<$R$52,0,IF($R42>0,IF(0=MOD(BX$92-$R$52,$R42),$S42+$U42,$U42),IF(BX$92>($R$52-1),$U42,0))*$R$50)","v":0},null,{"$f":"IF(BZ$92<$R$52,0,IF($R42>0,IF(0=MOD(BZ$92-$R$52,$R42),$S42+$U42,$U42),IF(BZ$92>($R$52-1),$U42,0))*$R$50)","v":0},null,{"$f":"IF(CB$92<$R$52,0,IF($R42>0,IF(0=MOD(CB$92-$R$52,$R42),$S42+$U42,$U42),IF(CB$92>($R$52-1),$U42,0))*$R$50)","v":0},null,{"$f":"IF(CD$92<$R$52,0,IF($R42>0,IF(0=MOD(CD$92-$R$52,$R42),$S42+$U42,$U42),IF(CD$92>($R$52-1),$U42,0))*$R$50)","v":0},null,{"$f":"IF(CF$92<$R$52,0,IF($R42>0,IF(0=MOD(CF$92-$R$52,$R42),$S42+$U42,$U42),IF(CF$92>($R$52-1),$U42,0))*$R$50)","v":0},null,{"$f":"IF(CH$92<$R$52,0,IF($R42>0,IF(0=MOD(CH$92-$R$52,$R42),$S42+$U42,$U42),IF(CH$92>($R$52-1),$U42,0))*$R$50)","v":0},null,{"$f":"IF(CJ$92<$R$52,0,IF($R42>0,IF(0=MOD(CJ$92-$R$52,$R42),$S42+$U42,$U42),IF(CJ$92>($R$52-1),$U42,0))*$R$50)","v":0},null,{"$f":"IF(CL$92<$R$52,0,IF($R42>0,IF(0=MOD(CL$92-$R$52,$R42),$S42+$U42,$U42),IF(CL$92>($R$52-1),$U42,0))*$R$50)","v":0},null,{"$f":"IF(CN$92<$R$52,0,IF($R42>0,IF(0=MOD(CN$92-$R$52,$R42),$S42+$U42,$U42),IF(CN$92>($R$52-1),$U42,0))*$R$50)","v":0},null,{"$f":"IF(CP$92<$R$52,0,IF($R42>0,IF(0=MOD(CP$92-$R$52,$R42),$S42+$U42,$U42),IF(CP$92>($R$52-1),$U42,0))*$R$50)","v":0},null,{"$f":"IF(CR$92<$R$52,0,IF($R42>0,IF(0=MOD(CR$92-$R$52,$R42),$S42+$U42,$U42),IF(CR$92>($R$52-1),$U42,0))*$R$50)","v":0},null,{"$f":"IF(CT$92<$R$52,0,IF($R42>0,IF(0=MOD(CT$92-$R$52,$R42),$S42+$U42,$U42),IF(CT$92>($R$52-1),$U42,0))*$R$50)","v":0},null,{"$f":"IF(CV$92<$R$52,0,IF($R42>0,IF(0=MOD(CV$92-$R$52,$R42),$S42+$U42,$U42),IF(CV$92>($R$52-1),$U42,0))*$R$50)","v":0},null,{"$f":"IF(CX$92<$R$52,0,IF($R42>0,IF(0=MOD(CX$92-$R$52,$R42),$S42+$U42,$U42),IF(CX$92>($R$52-1),$U42,0))*$R$50)","v":0},null,{"$f":"IF(CZ$92<$R$52,0,IF($R42>0,IF(0=MOD(CZ$92-$R$52,$R42),$S42+$U42,$U42),IF(CZ$92>($R$52-1),$U42,0))*$R$50)","v":0},null,{"$f":"IF(DB$92<$R$52,0,IF($R42>0,IF(0=MOD(DB$92-$R$52,$R42),$S42+$U42,$U42),IF(DB$92>($R$52-1),$U42,0))*$R$50)","v":0},null,{"$f":"IF(DD$92<$R$52,0,IF($R42>0,IF(0=MOD(DD$92-$R$52,$R42),$S42+$U42,$U42),IF(DD$92>($R$52-1),$U42,0))*$R$50)","v":0},null,{"$f":"IF(DF$92<$R$52,0,IF($R42>0,IF(0=MOD(DF$92-$R$52,$R42),$S42+$U42,$U42),IF(DF$92>($R$52-1),$U42,0))*$R$50)","v":0},null,{"$f":"IF(DH$92<$R$52,0,IF($R42>0,IF(0=MOD(DH$92-$R$52,$R42),$S42+$U42,$U42),IF(DH$92>($R$52-1),$U42,0))*$R$50)","v":0},null,{"$f":"IF(DJ$92<$R$52,0,IF($R42>0,IF(0=MOD(DJ$92-$R$52,$R42),$S42+$U42,$U42),IF(DJ$92>($R$52-1),$U42,0))*$R$50)","v":0},null,{"$f":"IF(DL$92<$R$52,0,IF($R42>0,IF(0=MOD(DL$92-$R$52,$R42),$S42+$U42,$U42),IF(DL$92>($R$52-1),$U42,0))*$R$50)","v":0},null,{"$f":"IF(DN$92<$R$52,0,IF($R42>0,IF(0=MOD(DN$92-$R$52,$R42),$S42+$U42,$U42),IF(DN$92>($R$52-1),$U42,0))*$R$50)","v":0},null,{"$f":"IF(DP$92<$R$52,0,IF($R42>0,IF(0=MOD(DP$92-$R$52,$R42),$S42+$U42,$U42),IF(DP$92>($R$52-1),$U42,0))*$R$50)","v":0},null,{"$f":"IF(DR$92<$R$52,0,IF($R42>0,IF(0=MOD(DR$92-$R$52,$R42),$S42+$U42,$U42),IF(DR$92>($R$52-1),$U42,0))*$R$50)","v":0},null,{"$f":"IF(DT$92<$R$52,0,IF($R42>0,IF(0=MOD(DT$92-$R$52,$R42),$S42+$U42,$U42),IF(DT$92>($R$52-1),$U42,0))*$R$50)","v":0},null,{"$f":"IF(DV$92<$R$52,0,IF($R42>0,IF(0=MOD(DV$92-$R$52,$R42),$S42+$U42,$U42),IF(DV$92>($R$52-1),$U42,0))*$R$50)","v":0},null,{"$f":"IF(DX$92<$R$52,0,IF($R42>0,IF(0=MOD(DX$92-$R$52,$R42),$S42+$U42,$U42),IF(DX$92>($R$52-1),$U42,0))*$R$50)","v":0},null,{"$f":"IF(DZ$92<$R$52,0,IF($R42>0,IF(0=MOD(DZ$92-$R$52,$R42),$S42+$U42,$U42),IF(DZ$92>($R$52-1),$U42,0))*$R$50)","v":0},null,{"$f":"IF(EB$92<$R$52,0,IF($R42>0,IF(0=MOD(EB$92-$R$52,$R42),$S42+$U42,$U42),IF(EB$92>($R$52-1),$U42,0))*$R$50)","v":0},null,{"$f":"IF(ED$92<$R$52,0,IF($R42>0,IF(0=MOD(ED$92-$R$52,$R42),$S42+$U42,$U42),IF(ED$92>($R$52-1),$U42,0))*$R$50)","v":0},null,{"$f":"IF(EF$92<$R$52,0,IF($R42>0,IF(0=MOD(EF$92-$R$52,$R42),$S42+$U42,$U42),IF(EF$92>($R$52-1),$U42,0))*$R$50)","v":0},null,{"$f":"IF(EH$92<$R$52,0,IF($R42>0,IF(0=MOD(EH$92-$R$52,$R42),$S42+$U42,$U42),IF(EH$92>($R$52-1),$U42,0))*$R$50)","v":0},null,{"$f":"IF(EJ$92<$R$52,0,IF($R42>0,IF(0=MOD(EJ$92-$R$52,$R42),$S42+$U42,$U42),IF(EJ$92>($R$52-1),$U42,0))*$R$50)","v":0},null,{"$f":"IF(EL$92<$R$52,0,IF($R42>0,IF(0=MOD(EL$92-$R$52,$R42),$S42+$U42,$U42),IF(EL$92>($R$52-1),$U42,0))*$R$50)","v":0},null,{"$f":"IF(EN$92<$R$52,0,IF($R42>0,IF(0=MOD(EN$92-$R$52,$R42),$S42+$U42,$U42),IF(EN$92>($R$52-1),$U42,0))*$R$50)","v":0},null,{"$f":"IF(EP$92<$R$52,0,IF($R42>0,IF(0=MOD(EP$92-$R$52,$R42),$S42+$U42,$U42),IF(EP$92>($R$52-1),$U42,0))*$R$50)","v":0},null,{"$f":"IF(ER$92<$R$52,0,IF($R42>0,IF(0=MOD(ER$92-$R$52,$R42),$S42+$U42,$U42),IF(ER$92>($R$52-1),$U42,0))*$R$50)","v":0},null,{"$f":"IF(ET$92<$R$52,0,IF($R42>0,IF(0=MOD(ET$92-$R$52,$R42),$S42+$U42,$U42),IF(ET$92>($R$52-1),$U42,0))*$R$50)","v":0},null,{"$f":"IF(EV$92<$R$52,0,IF($R42>0,IF(0=MOD(EV$92-$R$52,$R42),$S42+$U42,$U42),IF(EV$92>($R$52-1),$U42,0))*$R$50)","v":0},null,{"$f":"IF(EX$92<$R$52,0,IF($R42>0,IF(0=MOD(EX$92-$R$52,$R42),$S42+$U42,$U42),IF(EX$92>($R$52-1),$U42,0))*$R$50)","v":0},null,{"$f":"IF(EZ$92<$R$52,0,IF($R42>0,IF(0=MOD(EZ$92-$R$52,$R42),$S42+$U42,$U42),IF(EZ$92>($R$52-1),$U42,0))*$R$50)","v":0},null,{"$f":"IF(FB$92<$R$52,0,IF($R42>0,IF(0=MOD(FB$92-$R$52,$R42),$S42+$U42,$U42),IF(FB$92>($R$52-1),$U42,0))*$R$50)","v":0},null,{"$f":"IF(FD$92<$R$52,0,IF($R42>0,IF(0=MOD(FD$92-$R$52,$R42),$S42+$U42,$U42),IF(FD$92>($R$52-1),$U42,0))*$R$50)","v":0},null,{"$f":"IF(FF$92<$R$52,0,IF($R42>0,IF(0=MOD(FF$92-$R$52,$R42),$S42+$U42,$U42),IF(FF$92>($R$52-1),$U42,0))*$R$50)","v":0},null,{"$f":"IF(FH$92<$R$52,0,IF($R42>0,IF(0=MOD(FH$92-$R$52,$R42),$S42+$U42,$U42),IF(FH$92>($R$52-1),$U42,0))*$R$50)","v":0},null,{"$f":"IF(FJ$92<$R$52,0,IF($R42>0,IF(0=MOD(FJ$92-$R$52,$R42),$S42+$U42,$U42),IF(FJ$92>($R$52-1),$U42,0))*$R$50)","v":0},null,{"$f":"IF(FL$92<$R$52,0,IF($R42>0,IF(0=MOD(FL$92-$R$52,$R42),$S42+$U42,$U42),IF(FL$92>($R$52-1),$U42,0))*$R$50)","v":0},null,{"$f":"IF(FN$92<$R$52,0,IF($R42>0,IF(0=MOD(FN$92-$R$52,$R42),$S42+$U42,$U42),IF(FN$92>($R$52-1),$U42,0))*$R$50)","v":0},null,{"$f":"IF(FP$92<$R$52,0,IF($R42>0,IF(0=MOD(FP$92-$R$52,$R42),$S42+$U42,$U42),IF(FP$92>($R$52-1),$U42,0))*$R$50)","v":0},null,{"$f":"IF(FR$92<$R$52,0,IF($R42>0,IF(0=MOD(FR$92-$R$52,$R42),$S42+$U42,$U42),IF(FR$92>($R$52-1),$U42,0))*$R$50)","v":0},null,{"$f":"IF(FT$92<$R$52,0,IF($R42>0,IF(0=MOD(FT$92-$R$52,$R42),$S42+$U42,$U42),IF(FT$92>($R$52-1),$U42,0))*$R$50)","v":0},null,{"$f":"IF(FV$92<$R$52,0,IF($R42>0,IF(0=MOD(FV$92-$R$52,$R42),$S42+$U42,$U42),IF(FV$92>($R$52-1),$U42,0))*$R$50)","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"J43","v":"Preventive Maintenance"},null,{"$f":"IF(L$92<$R$52,0,IF($R43>0,IF(0=MOD(L$92-$R$52,$R43),$S43+$U43,$U43),IF(L$92>($R$52-1),$U43,0))*$R$50)","v":0},null,{"$f":"IF(N$92<$R$52,0,IF($R43>0,IF(0=MOD(N$92-$R$52,$R43),$S43+$U43,$U43),IF(N$92>($R$52-1),$U43,0))*$R$50)","v":0},null,{"$f":"IF(P$92<$R$52,0,IF($R43>0,IF(0=MOD(P$92-$R$52,$R43),$S43+$U43,$U43),IF(P$92>($R$52-1),$U43,0))*$R$50)","v":0},null,{"$f":"IF(R$92<$R$52,0,IF($R43>0,IF(0=MOD(R$92-$R$52,$R43),$S43+$U43,$U43),IF(R$92>($R$52-1),$U43,0))*$R$50)","v":0},null,{"$f":"IF(T$92<$R$52,0,IF($R43>0,IF(0=MOD(T$92-$R$52,$R43),$S43+$U43,$U43),IF(T$92>($R$52-1),$U43,0))*$R$50)","v":0},null,{"$f":"IF(V$92<$R$52,0,IF($R43>0,IF(0=MOD(V$92-$R$52,$R43),$S43+$U43,$U43),IF(V$92>($R$52-1),$U43,0))*$R$50)","v":0},null,{"$f":"IF(X$92<$R$52,0,IF($R43>0,IF(0=MOD(X$92-$R$52,$R43),$S43+$U43,$U43),IF(X$92>($R$52-1),$U43,0))*$R$50)","v":0},null,{"$f":"IF(Z$92<$R$52,0,IF($R43>0,IF(0=MOD(Z$92-$R$52,$R43),$S43+$U43,$U43),IF(Z$92>($R$52-1),$U43,0))*$R$50)","v":0},null,{"$f":"IF(AB$92<$R$52,0,IF($R43>0,IF(0=MOD(AB$92-$R$52,$R43),$S43+$U43,$U43),IF(AB$92>($R$52-1),$U43,0))*$R$50)","v":0},null,{"$f":"IF(AD$92<$R$52,0,IF($R43>0,IF(0=MOD(AD$92-$R$52,$R43),$S43+$U43,$U43),IF(AD$92>($R$52-1),$U43,0))*$R$50)","v":0},null,{"$f":"IF(AF$92<$R$52,0,IF($R43>0,IF(0=MOD(AF$92-$R$52,$R43),$S43+$U43,$U43),IF(AF$92>($R$52-1),$U43,0))*$R$50)","v":0},null,{"$f":"IF(AH$92<$R$52,0,IF($R43>0,IF(0=MOD(AH$92-$R$52,$R43),$S43+$U43,$U43),IF(AH$92>($R$52-1),$U43,0))*$R$50)","v":0},null,{"$f":"IF(AJ$92<$R$52,0,IF($R43>0,IF(0=MOD(AJ$92-$R$52,$R43),$S43+$U43,$U43),IF(AJ$92>($R$52-1),$U43,0))*$R$50)","v":0},null,{"$f":"IF(AL$92<$R$52,0,IF($R43>0,IF(0=MOD(AL$92-$R$52,$R43),$S43+$U43,$U43),IF(AL$92>($R$52-1),$U43,0))*$R$50)","v":0},null,{"$f":"IF(AN$92<$R$52,0,IF($R43>0,IF(0=MOD(AN$92-$R$52,$R43),$S43+$U43,$U43),IF(AN$92>($R$52-1),$U43,0))*$R$50)","v":0},null,{"$f":"IF(AP$92<$R$52,0,IF($R43>0,IF(0=MOD(AP$92-$R$52,$R43),$S43+$U43,$U43),IF(AP$92>($R$52-1),$U43,0))*$R$50)","v":0},null,{"$f":"IF(AR$92<$R$52,0,IF($R43>0,IF(0=MOD(AR$92-$R$52,$R43),$S43+$U43,$U43),IF(AR$92>($R$52-1),$U43,0))*$R$50)","v":0},null,{"$f":"IF(AT$92<$R$52,0,IF($R43>0,IF(0=MOD(AT$92-$R$52,$R43),$S43+$U43,$U43),IF(AT$92>($R$52-1),$U43,0))*$R$50)","v":0},null,{"$f":"IF(AV$92<$R$52,0,IF($R43>0,IF(0=MOD(AV$92-$R$52,$R43),$S43+$U43,$U43),IF(AV$92>($R$52-1),$U43,0))*$R$50)","v":0},null,{"$f":"IF(AX$92<$R$52,0,IF($R43>0,IF(0=MOD(AX$92-$R$52,$R43),$S43+$U43,$U43),IF(AX$92>($R$52-1),$U43,0))*$R$50)","v":0},null,{"$f":"IF(AZ$92<$R$52,0,IF($R43>0,IF(0=MOD(AZ$92-$R$52,$R43),$S43+$U43,$U43),IF(AZ$92>($R$52-1),$U43,0))*$R$50)","v":0},null,{"$f":"IF(BB$92<$R$52,0,IF($R43>0,IF(0=MOD(BB$92-$R$52,$R43),$S43+$U43,$U43),IF(BB$92>($R$52-1),$U43,0))*$R$50)","v":0},null,{"$f":"IF(BD$92<$R$52,0,IF($R43>0,IF(0=MOD(BD$92-$R$52,$R43),$S43+$U43,$U43),IF(BD$92>($R$52-1),$U43,0))*$R$50)","v":0},null,{"$f":"IF(BF$92<$R$52,0,IF($R43>0,IF(0=MOD(BF$92-$R$52,$R43),$S43+$U43,$U43),IF(BF$92>($R$52-1),$U43,0))*$R$50)","v":0},null,{"$f":"IF(BH$92<$R$52,0,IF($R43>0,IF(0=MOD(BH$92-$R$52,$R43),$S43+$U43,$U43),IF(BH$92>($R$52-1),$U43,0))*$R$50)","v":0},null,{"$f":"IF(BJ$92<$R$52,0,IF($R43>0,IF(0=MOD(BJ$92-$R$52,$R43),$S43+$U43,$U43),IF(BJ$92>($R$52-1),$U43,0))*$R$50)","v":0},null,{"$f":"IF(BL$92<$R$52,0,IF($R43>0,IF(0=MOD(BL$92-$R$52,$R43),$S43+$U43,$U43),IF(BL$92>($R$52-1),$U43,0))*$R$50)","v":0},null,{"$f":"IF(BN$92<$R$52,0,IF($R43>0,IF(0=MOD(BN$92-$R$52,$R43),$S43+$U43,$U43),IF(BN$92>($R$52-1),$U43,0))*$R$50)","v":0},null,{"$f":"IF(BP$92<$R$52,0,IF($R43>0,IF(0=MOD(BP$92-$R$52,$R43),$S43+$U43,$U43),IF(BP$92>($R$52-1),$U43,0))*$R$50)","v":0},null,{"$f":"IF(BR$92<$R$52,0,IF($R43>0,IF(0=MOD(BR$92-$R$52,$R43),$S43+$U43,$U43),IF(BR$92>($R$52-1),$U43,0))*$R$50)","v":0},null,{"$f":"IF(BT$92<$R$52,0,IF($R43>0,IF(0=MOD(BT$92-$R$52,$R43),$S43+$U43,$U43),IF(BT$92>($R$52-1),$U43,0))*$R$50)","v":0},null,{"$f":"IF(BV$92<$R$52,0,IF($R43>0,IF(0=MOD(BV$92-$R$52,$R43),$S43+$U43,$U43),IF(BV$92>($R$52-1),$U43,0))*$R$50)","v":0},null,{"$f":"IF(BX$92<$R$52,0,IF($R43>0,IF(0=MOD(BX$92-$R$52,$R43),$S43+$U43,$U43),IF(BX$92>($R$52-1),$U43,0))*$R$50)","v":0},null,{"$f":"IF(BZ$92<$R$52,0,IF($R43>0,IF(0=MOD(BZ$92-$R$52,$R43),$S43+$U43,$U43),IF(BZ$92>($R$52-1),$U43,0))*$R$50)","v":0},null,{"$f":"IF(CB$92<$R$52,0,IF($R43>0,IF(0=MOD(CB$92-$R$52,$R43),$S43+$U43,$U43),IF(CB$92>($R$52-1),$U43,0))*$R$50)","v":0},null,{"$f":"IF(CD$92<$R$52,0,IF($R43>0,IF(0=MOD(CD$92-$R$52,$R43),$S43+$U43,$U43),IF(CD$92>($R$52-1),$U43,0))*$R$50)","v":0},null,{"$f":"IF(CF$92<$R$52,0,IF($R43>0,IF(0=MOD(CF$92-$R$52,$R43),$S43+$U43,$U43),IF(CF$92>($R$52-1),$U43,0))*$R$50)","v":0},null,{"$f":"IF(CH$92<$R$52,0,IF($R43>0,IF(0=MOD(CH$92-$R$52,$R43),$S43+$U43,$U43),IF(CH$92>($R$52-1),$U43,0))*$R$50)","v":0},null,{"$f":"IF(CJ$92<$R$52,0,IF($R43>0,IF(0=MOD(CJ$92-$R$52,$R43),$S43+$U43,$U43),IF(CJ$92>($R$52-1),$U43,0))*$R$50)","v":0},null,{"$f":"IF(CL$92<$R$52,0,IF($R43>0,IF(0=MOD(CL$92-$R$52,$R43),$S43+$U43,$U43),IF(CL$92>($R$52-1),$U43,0))*$R$50)","v":0},null,{"$f":"IF(CN$92<$R$52,0,IF($R43>0,IF(0=MOD(CN$92-$R$52,$R43),$S43+$U43,$U43),IF(CN$92>($R$52-1),$U43,0))*$R$50)","v":0},null,{"$f":"IF(CP$92<$R$52,0,IF($R43>0,IF(0=MOD(CP$92-$R$52,$R43),$S43+$U43,$U43),IF(CP$92>($R$52-1),$U43,0))*$R$50)","v":0},null,{"$f":"IF(CR$92<$R$52,0,IF($R43>0,IF(0=MOD(CR$92-$R$52,$R43),$S43+$U43,$U43),IF(CR$92>($R$52-1),$U43,0))*$R$50)","v":0},null,{"$f":"IF(CT$92<$R$52,0,IF($R43>0,IF(0=MOD(CT$92-$R$52,$R43),$S43+$U43,$U43),IF(CT$92>($R$52-1),$U43,0))*$R$50)","v":0},null,{"$f":"IF(CV$92<$R$52,0,IF($R43>0,IF(0=MOD(CV$92-$R$52,$R43),$S43+$U43,$U43),IF(CV$92>($R$52-1),$U43,0))*$R$50)","v":0},null,{"$f":"IF(CX$92<$R$52,0,IF($R43>0,IF(0=MOD(CX$92-$R$52,$R43),$S43+$U43,$U43),IF(CX$92>($R$52-1),$U43,0))*$R$50)","v":0},null,{"$f":"IF(CZ$92<$R$52,0,IF($R43>0,IF(0=MOD(CZ$92-$R$52,$R43),$S43+$U43,$U43),IF(CZ$92>($R$52-1),$U43,0))*$R$50)","v":0},null,{"$f":"IF(DB$92<$R$52,0,IF($R43>0,IF(0=MOD(DB$92-$R$52,$R43),$S43+$U43,$U43),IF(DB$92>($R$52-1),$U43,0))*$R$50)","v":0},null,{"$f":"IF(DD$92<$R$52,0,IF($R43>0,IF(0=MOD(DD$92-$R$52,$R43),$S43+$U43,$U43),IF(DD$92>($R$52-1),$U43,0))*$R$50)","v":0},null,{"$f":"IF(DF$92<$R$52,0,IF($R43>0,IF(0=MOD(DF$92-$R$52,$R43),$S43+$U43,$U43),IF(DF$92>($R$52-1),$U43,0))*$R$50)","v":0},null,{"$f":"IF(DH$92<$R$52,0,IF($R43>0,IF(0=MOD(DH$92-$R$52,$R43),$S43+$U43,$U43),IF(DH$92>($R$52-1),$U43,0))*$R$50)","v":0},null,{"$f":"IF(DJ$92<$R$52,0,IF($R43>0,IF(0=MOD(DJ$92-$R$52,$R43),$S43+$U43,$U43),IF(DJ$92>($R$52-1),$U43,0))*$R$50)","v":0},null,{"$f":"IF(DL$92<$R$52,0,IF($R43>0,IF(0=MOD(DL$92-$R$52,$R43),$S43+$U43,$U43),IF(DL$92>($R$52-1),$U43,0))*$R$50)","v":0},null,{"$f":"IF(DN$92<$R$52,0,IF($R43>0,IF(0=MOD(DN$92-$R$52,$R43),$S43+$U43,$U43),IF(DN$92>($R$52-1),$U43,0))*$R$50)","v":0},null,{"$f":"IF(DP$92<$R$52,0,IF($R43>0,IF(0=MOD(DP$92-$R$52,$R43),$S43+$U43,$U43),IF(DP$92>($R$52-1),$U43,0))*$R$50)","v":0},null,{"$f":"IF(DR$92<$R$52,0,IF($R43>0,IF(0=MOD(DR$92-$R$52,$R43),$S43+$U43,$U43),IF(DR$92>($R$52-1),$U43,0))*$R$50)","v":0},null,{"$f":"IF(DT$92<$R$52,0,IF($R43>0,IF(0=MOD(DT$92-$R$52,$R43),$S43+$U43,$U43),IF(DT$92>($R$52-1),$U43,0))*$R$50)","v":0},null,{"$f":"IF(DV$92<$R$52,0,IF($R43>0,IF(0=MOD(DV$92-$R$52,$R43),$S43+$U43,$U43),IF(DV$92>($R$52-1),$U43,0))*$R$50)","v":0},null,{"$f":"IF(DX$92<$R$52,0,IF($R43>0,IF(0=MOD(DX$92-$R$52,$R43),$S43+$U43,$U43),IF(DX$92>($R$52-1),$U43,0))*$R$50)","v":0},null,{"$f":"IF(DZ$92<$R$52,0,IF($R43>0,IF(0=MOD(DZ$92-$R$52,$R43),$S43+$U43,$U43),IF(DZ$92>($R$52-1),$U43,0))*$R$50)","v":0},null,{"$f":"IF(EB$92<$R$52,0,IF($R43>0,IF(0=MOD(EB$92-$R$52,$R43),$S43+$U43,$U43),IF(EB$92>($R$52-1),$U43,0))*$R$50)","v":0},null,{"$f":"IF(ED$92<$R$52,0,IF($R43>0,IF(0=MOD(ED$92-$R$52,$R43),$S43+$U43,$U43),IF(ED$92>($R$52-1),$U43,0))*$R$50)","v":0},null,{"$f":"IF(EF$92<$R$52,0,IF($R43>0,IF(0=MOD(EF$92-$R$52,$R43),$S43+$U43,$U43),IF(EF$92>($R$52-1),$U43,0))*$R$50)","v":0},null,{"$f":"IF(EH$92<$R$52,0,IF($R43>0,IF(0=MOD(EH$92-$R$52,$R43),$S43+$U43,$U43),IF(EH$92>($R$52-1),$U43,0))*$R$50)","v":0},null,{"$f":"IF(EJ$92<$R$52,0,IF($R43>0,IF(0=MOD(EJ$92-$R$52,$R43),$S43+$U43,$U43),IF(EJ$92>($R$52-1),$U43,0))*$R$50)","v":0},null,{"$f":"IF(EL$92<$R$52,0,IF($R43>0,IF(0=MOD(EL$92-$R$52,$R43),$S43+$U43,$U43),IF(EL$92>($R$52-1),$U43,0))*$R$50)","v":0},null,{"$f":"IF(EN$92<$R$52,0,IF($R43>0,IF(0=MOD(EN$92-$R$52,$R43),$S43+$U43,$U43),IF(EN$92>($R$52-1),$U43,0))*$R$50)","v":0},null,{"$f":"IF(EP$92<$R$52,0,IF($R43>0,IF(0=MOD(EP$92-$R$52,$R43),$S43+$U43,$U43),IF(EP$92>($R$52-1),$U43,0))*$R$50)","v":0},null,{"$f":"IF(ER$92<$R$52,0,IF($R43>0,IF(0=MOD(ER$92-$R$52,$R43),$S43+$U43,$U43),IF(ER$92>($R$52-1),$U43,0))*$R$50)","v":0},null,{"$f":"IF(ET$92<$R$52,0,IF($R43>0,IF(0=MOD(ET$92-$R$52,$R43),$S43+$U43,$U43),IF(ET$92>($R$52-1),$U43,0))*$R$50)","v":0},null,{"$f":"IF(EV$92<$R$52,0,IF($R43>0,IF(0=MOD(EV$92-$R$52,$R43),$S43+$U43,$U43),IF(EV$92>($R$52-1),$U43,0))*$R$50)","v":0},null,{"$f":"IF(EX$92<$R$52,0,IF($R43>0,IF(0=MOD(EX$92-$R$52,$R43),$S43+$U43,$U43),IF(EX$92>($R$52-1),$U43,0))*$R$50)","v":0},null,{"$f":"IF(EZ$92<$R$52,0,IF($R43>0,IF(0=MOD(EZ$92-$R$52,$R43),$S43+$U43,$U43),IF(EZ$92>($R$52-1),$U43,0))*$R$50)","v":0},null,{"$f":"IF(FB$92<$R$52,0,IF($R43>0,IF(0=MOD(FB$92-$R$52,$R43),$S43+$U43,$U43),IF(FB$92>($R$52-1),$U43,0))*$R$50)","v":0},null,{"$f":"IF(FD$92<$R$52,0,IF($R43>0,IF(0=MOD(FD$92-$R$52,$R43),$S43+$U43,$U43),IF(FD$92>($R$52-1),$U43,0))*$R$50)","v":0},null,{"$f":"IF(FF$92<$R$52,0,IF($R43>0,IF(0=MOD(FF$92-$R$52,$R43),$S43+$U43,$U43),IF(FF$92>($R$52-1),$U43,0))*$R$50)","v":0},null,{"$f":"IF(FH$92<$R$52,0,IF($R43>0,IF(0=MOD(FH$92-$R$52,$R43),$S43+$U43,$U43),IF(FH$92>($R$52-1),$U43,0))*$R$50)","v":0},null,{"$f":"IF(FJ$92<$R$52,0,IF($R43>0,IF(0=MOD(FJ$92-$R$52,$R43),$S43+$U43,$U43),IF(FJ$92>($R$52-1),$U43,0))*$R$50)","v":0},null,{"$f":"IF(FL$92<$R$52,0,IF($R43>0,IF(0=MOD(FL$92-$R$52,$R43),$S43+$U43,$U43),IF(FL$92>($R$52-1),$U43,0))*$R$50)","v":0},null,{"$f":"IF(FN$92<$R$52,0,IF($R43>0,IF(0=MOD(FN$92-$R$52,$R43),$S43+$U43,$U43),IF(FN$92>($R$52-1),$U43,0))*$R$50)","v":0},null,{"$f":"IF(FP$92<$R$52,0,IF($R43>0,IF(0=MOD(FP$92-$R$52,$R43),$S43+$U43,$U43),IF(FP$92>($R$52-1),$U43,0))*$R$50)","v":0},null,{"$f":"IF(FR$92<$R$52,0,IF($R43>0,IF(0=MOD(FR$92-$R$52,$R43),$S43+$U43,$U43),IF(FR$92>($R$52-1),$U43,0))*$R$50)","v":0},null,{"$f":"IF(FT$92<$R$52,0,IF($R43>0,IF(0=MOD(FT$92-$R$52,$R43),$S43+$U43,$U43),IF(FT$92>($R$52-1),$U43,0))*$R$50)","v":0},null,{"$f":"IF(FV$92<$R$52,0,IF($R43>0,IF(0=MOD(FV$92-$R$52,$R43),$S43+$U43,$U43),IF(FV$92>($R$52-1),$U43,0))*$R$50)","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"J44","v":"Software Maintenance & Licensing"},null,{"$f":"IF(L$92<$R$52,0,IF($R44>0,IF(0=MOD(L$92-$R$52,$R44),$S44+$U44,$U44),IF(L$92>($R$52-1),$U44,0))*$R$50)","v":0},null,{"$f":"IF(N$92<$R$52,0,IF($R44>0,IF(0=MOD(N$92-$R$52,$R44),$S44+$U44,$U44),IF(N$92>($R$52-1),$U44,0))*$R$50)","v":0},null,{"$f":"IF(P$92<$R$52,0,IF($R44>0,IF(0=MOD(P$92-$R$52,$R44),$S44+$U44,$U44),IF(P$92>($R$52-1),$U44,0))*$R$50)","v":0},null,{"$f":"IF(R$92<$R$52,0,IF($R44>0,IF(0=MOD(R$92-$R$52,$R44),$S44+$U44,$U44),IF(R$92>($R$52-1),$U44,0))*$R$50)","v":0},null,{"$f":"IF(T$92<$R$52,0,IF($R44>0,IF(0=MOD(T$92-$R$52,$R44),$S44+$U44,$U44),IF(T$92>($R$52-1),$U44,0))*$R$50)","v":0},null,{"$f":"IF(V$92<$R$52,0,IF($R44>0,IF(0=MOD(V$92-$R$52,$R44),$S44+$U44,$U44),IF(V$92>($R$52-1),$U44,0))*$R$50)","v":0},null,{"$f":"IF(X$92<$R$52,0,IF($R44>0,IF(0=MOD(X$92-$R$52,$R44),$S44+$U44,$U44),IF(X$92>($R$52-1),$U44,0))*$R$50)","v":0},null,{"$f":"IF(Z$92<$R$52,0,IF($R44>0,IF(0=MOD(Z$92-$R$52,$R44),$S44+$U44,$U44),IF(Z$92>($R$52-1),$U44,0))*$R$50)","v":0},null,{"$f":"IF(AB$92<$R$52,0,IF($R44>0,IF(0=MOD(AB$92-$R$52,$R44),$S44+$U44,$U44),IF(AB$92>($R$52-1),$U44,0))*$R$50)","v":0},null,{"$f":"IF(AD$92<$R$52,0,IF($R44>0,IF(0=MOD(AD$92-$R$52,$R44),$S44+$U44,$U44),IF(AD$92>($R$52-1),$U44,0))*$R$50)","v":0},null,{"$f":"IF(AF$92<$R$52,0,IF($R44>0,IF(0=MOD(AF$92-$R$52,$R44),$S44+$U44,$U44),IF(AF$92>($R$52-1),$U44,0))*$R$50)","v":0},null,{"$f":"IF(AH$92<$R$52,0,IF($R44>0,IF(0=MOD(AH$92-$R$52,$R44),$S44+$U44,$U44),IF(AH$92>($R$52-1),$U44,0))*$R$50)","v":0},null,{"$f":"IF(AJ$92<$R$52,0,IF($R44>0,IF(0=MOD(AJ$92-$R$52,$R44),$S44+$U44,$U44),IF(AJ$92>($R$52-1),$U44,0))*$R$50)","v":0},null,{"$f":"IF(AL$92<$R$52,0,IF($R44>0,IF(0=MOD(AL$92-$R$52,$R44),$S44+$U44,$U44),IF(AL$92>($R$52-1),$U44,0))*$R$50)","v":0},null,{"$f":"IF(AN$92<$R$52,0,IF($R44>0,IF(0=MOD(AN$92-$R$52,$R44),$S44+$U44,$U44),IF(AN$92>($R$52-1),$U44,0))*$R$50)","v":0},null,{"$f":"IF(AP$92<$R$52,0,IF($R44>0,IF(0=MOD(AP$92-$R$52,$R44),$S44+$U44,$U44),IF(AP$92>($R$52-1),$U44,0))*$R$50)","v":0},null,{"$f":"IF(AR$92<$R$52,0,IF($R44>0,IF(0=MOD(AR$92-$R$52,$R44),$S44+$U44,$U44),IF(AR$92>($R$52-1),$U44,0))*$R$50)","v":0},null,{"$f":"IF(AT$92<$R$52,0,IF($R44>0,IF(0=MOD(AT$92-$R$52,$R44),$S44+$U44,$U44),IF(AT$92>($R$52-1),$U44,0))*$R$50)","v":0},null,{"$f":"IF(AV$92<$R$52,0,IF($R44>0,IF(0=MOD(AV$92-$R$52,$R44),$S44+$U44,$U44),IF(AV$92>($R$52-1),$U44,0))*$R$50)","v":0},null,{"$f":"IF(AX$92<$R$52,0,IF($R44>0,IF(0=MOD(AX$92-$R$52,$R44),$S44+$U44,$U44),IF(AX$92>($R$52-1),$U44,0))*$R$50)","v":0},null,{"$f":"IF(AZ$92<$R$52,0,IF($R44>0,IF(0=MOD(AZ$92-$R$52,$R44),$S44+$U44,$U44),IF(AZ$92>($R$52-1),$U44,0))*$R$50)","v":0},null,{"$f":"IF(BB$92<$R$52,0,IF($R44>0,IF(0=MOD(BB$92-$R$52,$R44),$S44+$U44,$U44),IF(BB$92>($R$52-1),$U44,0))*$R$50)","v":0},null,{"$f":"IF(BD$92<$R$52,0,IF($R44>0,IF(0=MOD(BD$92-$R$52,$R44),$S44+$U44,$U44),IF(BD$92>($R$52-1),$U44,0))*$R$50)","v":0},null,{"$f":"IF(BF$92<$R$52,0,IF($R44>0,IF(0=MOD(BF$92-$R$52,$R44),$S44+$U44,$U44),IF(BF$92>($R$52-1),$U44,0))*$R$50)","v":0},null,{"$f":"IF(BH$92<$R$52,0,IF($R44>0,IF(0=MOD(BH$92-$R$52,$R44),$S44+$U44,$U44),IF(BH$92>($R$52-1),$U44,0))*$R$50)","v":0},null,{"$f":"IF(BJ$92<$R$52,0,IF($R44>0,IF(0=MOD(BJ$92-$R$52,$R44),$S44+$U44,$U44),IF(BJ$92>($R$52-1),$U44,0))*$R$50)","v":0},null,{"$f":"IF(BL$92<$R$52,0,IF($R44>0,IF(0=MOD(BL$92-$R$52,$R44),$S44+$U44,$U44),IF(BL$92>($R$52-1),$U44,0))*$R$50)","v":0},null,{"$f":"IF(BN$92<$R$52,0,IF($R44>0,IF(0=MOD(BN$92-$R$52,$R44),$S44+$U44,$U44),IF(BN$92>($R$52-1),$U44,0))*$R$50)","v":0},null,{"$f":"IF(BP$92<$R$52,0,IF($R44>0,IF(0=MOD(BP$92-$R$52,$R44),$S44+$U44,$U44),IF(BP$92>($R$52-1),$U44,0))*$R$50)","v":0},null,{"$f":"IF(BR$92<$R$52,0,IF($R44>0,IF(0=MOD(BR$92-$R$52,$R44),$S44+$U44,$U44),IF(BR$92>($R$52-1),$U44,0))*$R$50)","v":0},null,{"$f":"IF(BT$92<$R$52,0,IF($R44>0,IF(0=MOD(BT$92-$R$52,$R44),$S44+$U44,$U44),IF(BT$92>($R$52-1),$U44,0))*$R$50)","v":0},null,{"$f":"IF(BV$92<$R$52,0,IF($R44>0,IF(0=MOD(BV$92-$R$52,$R44),$S44+$U44,$U44),IF(BV$92>($R$52-1),$U44,0))*$R$50)","v":0},null,{"$f":"IF(BX$92<$R$52,0,IF($R44>0,IF(0=MOD(BX$92-$R$52,$R44),$S44+$U44,$U44),IF(BX$92>($R$52-1),$U44,0))*$R$50)","v":0},null,{"$f":"IF(BZ$92<$R$52,0,IF($R44>0,IF(0=MOD(BZ$92-$R$52,$R44),$S44+$U44,$U44),IF(BZ$92>($R$52-1),$U44,0))*$R$50)","v":0},null,{"$f":"IF(CB$92<$R$52,0,IF($R44>0,IF(0=MOD(CB$92-$R$52,$R44),$S44+$U44,$U44),IF(CB$92>($R$52-1),$U44,0))*$R$50)","v":0},null,{"$f":"IF(CD$92<$R$52,0,IF($R44>0,IF(0=MOD(CD$92-$R$52,$R44),$S44+$U44,$U44),IF(CD$92>($R$52-1),$U44,0))*$R$50)","v":0},null,{"$f":"IF(CF$92<$R$52,0,IF($R44>0,IF(0=MOD(CF$92-$R$52,$R44),$S44+$U44,$U44),IF(CF$92>($R$52-1),$U44,0))*$R$50)","v":0},null,{"$f":"IF(CH$92<$R$52,0,IF($R44>0,IF(0=MOD(CH$92-$R$52,$R44),$S44+$U44,$U44),IF(CH$92>($R$52-1),$U44,0))*$R$50)","v":0},null,{"$f":"IF(CJ$92<$R$52,0,IF($R44>0,IF(0=MOD(CJ$92-$R$52,$R44),$S44+$U44,$U44),IF(CJ$92>($R$52-1),$U44,0))*$R$50)","v":0},null,{"$f":"IF(CL$92<$R$52,0,IF($R44>0,IF(0=MOD(CL$92-$R$52,$R44),$S44+$U44,$U44),IF(CL$92>($R$52-1),$U44,0))*$R$50)","v":0},null,{"$f":"IF(CN$92<$R$52,0,IF($R44>0,IF(0=MOD(CN$92-$R$52,$R44),$S44+$U44,$U44),IF(CN$92>($R$52-1),$U44,0))*$R$50)","v":0},null,{"$f":"IF(CP$92<$R$52,0,IF($R44>0,IF(0=MOD(CP$92-$R$52,$R44),$S44+$U44,$U44),IF(CP$92>($R$52-1),$U44,0))*$R$50)","v":0},null,{"$f":"IF(CR$92<$R$52,0,IF($R44>0,IF(0=MOD(CR$92-$R$52,$R44),$S44+$U44,$U44),IF(CR$92>($R$52-1),$U44,0))*$R$50)","v":0},null,{"$f":"IF(CT$92<$R$52,0,IF($R44>0,IF(0=MOD(CT$92-$R$52,$R44),$S44+$U44,$U44),IF(CT$92>($R$52-1),$U44,0))*$R$50)","v":0},null,{"$f":"IF(CV$92<$R$52,0,IF($R44>0,IF(0=MOD(CV$92-$R$52,$R44),$S44+$U44,$U44),IF(CV$92>($R$52-1),$U44,0))*$R$50)","v":0},null,{"$f":"IF(CX$92<$R$52,0,IF($R44>0,IF(0=MOD(CX$92-$R$52,$R44),$S44+$U44,$U44),IF(CX$92>($R$52-1),$U44,0))*$R$50)","v":0},null,{"$f":"IF(CZ$92<$R$52,0,IF($R44>0,IF(0=MOD(CZ$92-$R$52,$R44),$S44+$U44,$U44),IF(CZ$92>($R$52-1),$U44,0))*$R$50)","v":0},null,{"$f":"IF(DB$92<$R$52,0,IF($R44>0,IF(0=MOD(DB$92-$R$52,$R44),$S44+$U44,$U44),IF(DB$92>($R$52-1),$U44,0))*$R$50)","v":0},null,{"$f":"IF(DD$92<$R$52,0,IF($R44>0,IF(0=MOD(DD$92-$R$52,$R44),$S44+$U44,$U44),IF(DD$92>($R$52-1),$U44,0))*$R$50)","v":0},null,{"$f":"IF(DF$92<$R$52,0,IF($R44>0,IF(0=MOD(DF$92-$R$52,$R44),$S44+$U44,$U44),IF(DF$92>($R$52-1),$U44,0))*$R$50)","v":0},null,{"$f":"IF(DH$92<$R$52,0,IF($R44>0,IF(0=MOD(DH$92-$R$52,$R44),$S44+$U44,$U44),IF(DH$92>($R$52-1),$U44,0))*$R$50)","v":0},null,{"$f":"IF(DJ$92<$R$52,0,IF($R44>0,IF(0=MOD(DJ$92-$R$52,$R44),$S44+$U44,$U44),IF(DJ$92>($R$52-1),$U44,0))*$R$50)","v":0},null,{"$f":"IF(DL$92<$R$52,0,IF($R44>0,IF(0=MOD(DL$92-$R$52,$R44),$S44+$U44,$U44),IF(DL$92>($R$52-1),$U44,0))*$R$50)","v":0},null,{"$f":"IF(DN$92<$R$52,0,IF($R44>0,IF(0=MOD(DN$92-$R$52,$R44),$S44+$U44,$U44),IF(DN$92>($R$52-1),$U44,0))*$R$50)","v":0},null,{"$f":"IF(DP$92<$R$52,0,IF($R44>0,IF(0=MOD(DP$92-$R$52,$R44),$S44+$U44,$U44),IF(DP$92>($R$52-1),$U44,0))*$R$50)","v":0},null,{"$f":"IF(DR$92<$R$52,0,IF($R44>0,IF(0=MOD(DR$92-$R$52,$R44),$S44+$U44,$U44),IF(DR$92>($R$52-1),$U44,0))*$R$50)","v":0},null,{"$f":"IF(DT$92<$R$52,0,IF($R44>0,IF(0=MOD(DT$92-$R$52,$R44),$S44+$U44,$U44),IF(DT$92>($R$52-1),$U44,0))*$R$50)","v":0},null,{"$f":"IF(DV$92<$R$52,0,IF($R44>0,IF(0=MOD(DV$92-$R$52,$R44),$S44+$U44,$U44),IF(DV$92>($R$52-1),$U44,0))*$R$50)","v":0},null,{"$f":"IF(DX$92<$R$52,0,IF($R44>0,IF(0=MOD(DX$92-$R$52,$R44),$S44+$U44,$U44),IF(DX$92>($R$52-1),$U44,0))*$R$50)","v":0},null,{"$f":"IF(DZ$92<$R$52,0,IF($R44>0,IF(0=MOD(DZ$92-$R$52,$R44),$S44+$U44,$U44),IF(DZ$92>($R$52-1),$U44,0))*$R$50)","v":0},null,{"$f":"IF(EB$92<$R$52,0,IF($R44>0,IF(0=MOD(EB$92-$R$52,$R44),$S44+$U44,$U44),IF(EB$92>($R$52-1),$U44,0))*$R$50)","v":0},null,{"$f":"IF(ED$92<$R$52,0,IF($R44>0,IF(0=MOD(ED$92-$R$52,$R44),$S44+$U44,$U44),IF(ED$92>($R$52-1),$U44,0))*$R$50)","v":0},null,{"$f":"IF(EF$92<$R$52,0,IF($R44>0,IF(0=MOD(EF$92-$R$52,$R44),$S44+$U44,$U44),IF(EF$92>($R$52-1),$U44,0))*$R$50)","v":0},null,{"$f":"IF(EH$92<$R$52,0,IF($R44>0,IF(0=MOD(EH$92-$R$52,$R44),$S44+$U44,$U44),IF(EH$92>($R$52-1),$U44,0))*$R$50)","v":0},null,{"$f":"IF(EJ$92<$R$52,0,IF($R44>0,IF(0=MOD(EJ$92-$R$52,$R44),$S44+$U44,$U44),IF(EJ$92>($R$52-1),$U44,0))*$R$50)","v":0},null,{"$f":"IF(EL$92<$R$52,0,IF($R44>0,IF(0=MOD(EL$92-$R$52,$R44),$S44+$U44,$U44),IF(EL$92>($R$52-1),$U44,0))*$R$50)","v":0},null,{"$f":"IF(EN$92<$R$52,0,IF($R44>0,IF(0=MOD(EN$92-$R$52,$R44),$S44+$U44,$U44),IF(EN$92>($R$52-1),$U44,0))*$R$50)","v":0},null,{"$f":"IF(EP$92<$R$52,0,IF($R44>0,IF(0=MOD(EP$92-$R$52,$R44),$S44+$U44,$U44),IF(EP$92>($R$52-1),$U44,0))*$R$50)","v":0},null,{"$f":"IF(ER$92<$R$52,0,IF($R44>0,IF(0=MOD(ER$92-$R$52,$R44),$S44+$U44,$U44),IF(ER$92>($R$52-1),$U44,0))*$R$50)","v":0},null,{"$f":"IF(ET$92<$R$52,0,IF($R44>0,IF(0=MOD(ET$92-$R$52,$R44),$S44+$U44,$U44),IF(ET$92>($R$52-1),$U44,0))*$R$50)","v":0},null,{"$f":"IF(EV$92<$R$52,0,IF($R44>0,IF(0=MOD(EV$92-$R$52,$R44),$S44+$U44,$U44),IF(EV$92>($R$52-1),$U44,0))*$R$50)","v":0},null,{"$f":"IF(EX$92<$R$52,0,IF($R44>0,IF(0=MOD(EX$92-$R$52,$R44),$S44+$U44,$U44),IF(EX$92>($R$52-1),$U44,0))*$R$50)","v":0},null,{"$f":"IF(EZ$92<$R$52,0,IF($R44>0,IF(0=MOD(EZ$92-$R$52,$R44),$S44+$U44,$U44),IF(EZ$92>($R$52-1),$U44,0))*$R$50)","v":0},null,{"$f":"IF(FB$92<$R$52,0,IF($R44>0,IF(0=MOD(FB$92-$R$52,$R44),$S44+$U44,$U44),IF(FB$92>($R$52-1),$U44,0))*$R$50)","v":0},null,{"$f":"IF(FD$92<$R$52,0,IF($R44>0,IF(0=MOD(FD$92-$R$52,$R44),$S44+$U44,$U44),IF(FD$92>($R$52-1),$U44,0))*$R$50)","v":0},null,{"$f":"IF(FF$92<$R$52,0,IF($R44>0,IF(0=MOD(FF$92-$R$52,$R44),$S44+$U44,$U44),IF(FF$92>($R$52-1),$U44,0))*$R$50)","v":0},null,{"$f":"IF(FH$92<$R$52,0,IF($R44>0,IF(0=MOD(FH$92-$R$52,$R44),$S44+$U44,$U44),IF(FH$92>($R$52-1),$U44,0))*$R$50)","v":0},null,{"$f":"IF(FJ$92<$R$52,0,IF($R44>0,IF(0=MOD(FJ$92-$R$52,$R44),$S44+$U44,$U44),IF(FJ$92>($R$52-1),$U44,0))*$R$50)","v":0},null,{"$f":"IF(FL$92<$R$52,0,IF($R44>0,IF(0=MOD(FL$92-$R$52,$R44),$S44+$U44,$U44),IF(FL$92>($R$52-1),$U44,0))*$R$50)","v":0},null,{"$f":"IF(FN$92<$R$52,0,IF($R44>0,IF(0=MOD(FN$92-$R$52,$R44),$S44+$U44,$U44),IF(FN$92>($R$52-1),$U44,0))*$R$50)","v":0},null,{"$f":"IF(FP$92<$R$52,0,IF($R44>0,IF(0=MOD(FP$92-$R$52,$R44),$S44+$U44,$U44),IF(FP$92>($R$52-1),$U44,0))*$R$50)","v":0},null,{"$f":"IF(FR$92<$R$52,0,IF($R44>0,IF(0=MOD(FR$92-$R$52,$R44),$S44+$U44,$U44),IF(FR$92>($R$52-1),$U44,0))*$R$50)","v":0},null,{"$f":"IF(FT$92<$R$52,0,IF($R44>0,IF(0=MOD(FT$92-$R$52,$R44),$S44+$U44,$U44),IF(FT$92>($R$52-1),$U44,0))*$R$50)","v":0},null,{"$f":"IF(FV$92<$R$52,0,IF($R44>0,IF(0=MOD(FV$92-$R$52,$R44),$S44+$U44,$U44),IF(FV$92>($R$52-1),$U44,0))*$R$50)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,"TOTAL Incremental Cost",null,{"$f":"SUM(L107:M111)","v":0},null,{"$f":"SUM(N107:O111)","v":0},null,{"$f":"SUM(P107:Q111)","v":0},null,{"$f":"SUM(R107:S111)","v":0},null,{"$f":"SUM(T107:U111)","v":0},null,{"$f":"SUM(V107:W111)","v":0},null,{"$f":"SUM(X107:Y111)","v":0},null,{"$f":"SUM(Z107:AA111)","v":0},null,{"$f":"SUM(AB107:AC111)","v":0},null,{"$f":"SUM(AD107:AE111)","v":0},null,{"$f":"SUM(AF107:AG111)","v":0},null,{"$f":"SUM(AH107:AI111)","v":0},null,{"$f":"SUM(AJ107:AK111)","v":0},null,{"$f":"SUM(AL107:AM111)","v":0},null,{"$f":"SUM(AN107:AO111)","v":0},null,{"$f":"SUM(AP107:AQ111)","v":0},null,{"$f":"SUM(AR107:AS111)","v":0},null,{"$f":"SUM(AT107:AU111)","v":0},null,{"$f":"SUM(AV107:AW111)","v":0},null,{"$f":"SUM(AX107:AY111)","v":0},null,{"$f":"SUM(AZ107:BA111)","v":0},null,{"$f":"SUM(BB107:BC111)","v":0},null,{"$f":"SUM(BD107:BE111)","v":0},null,{"$f":"SUM(BF107:BG111)","v":0},null,{"$f":"SUM(BH107:BI111)","v":0},null,{"$f":"SUM(BJ107:BK111)","v":0},null,{"$f":"SUM(BL107:BM111)","v":0},null,{"$f":"SUM(BN107:BO111)","v":0},null,{"$f":"SUM(BP107:BQ111)","v":0},null,{"$f":"SUM(BR107:BS111)","v":0},null,{"$f":"SUM(BT107:BU111)","v":0},null,{"$f":"SUM(BV107:BW111)","v":0},null,{"$f":"SUM(BX107:BY111)","v":0},null,{"$f":"SUM(BZ107:CA111)","v":0},null,{"$f":"SUM(CB107:CC111)","v":0},null,{"$f":"SUM(CD107:CE111)","v":0},null,{"$f":"SUM(CF107:CG111)","v":0},null,{"$f":"SUM(CH107:CI111)","v":0},null,{"$f":"SUM(CJ107:CK111)","v":0},null,{"$f":"SUM(CL107:CM111)","v":0},null,{"$f":"SUM(CN107:CO111)","v":0},null,{"$f":"SUM(CP107:CQ111)","v":0},null,{"$f":"SUM(CR107:CS111)","v":0},null,{"$f":"SUM(CT107:CU111)","v":0},null,{"$f":"SUM(CV107:CW111)","v":0},null,{"$f":"SUM(CX107:CY111)","v":0},null,{"$f":"SUM(CZ107:DA111)","v":0},null,{"$f":"SUM(DB107:DC111)","v":0},null,{"$f":"SUM(DD107:DE111)","v":0},null,{"$f":"SUM(DF107:DG111)","v":0},null,{"$f":"SUM(DH107:DI111)","v":0},null,{"$f":"SUM(DJ107:DK111)","v":0},null,{"$f":"SUM(DL107:DM111)","v":0},null,{"$f":"SUM(DN107:DO111)","v":0},null,{"$f":"SUM(DP107:DQ111)","v":0},null,{"$f":"SUM(DR107:DS111)","v":0},null,{"$f":"SUM(DT107:DU111)","v":0},null,{"$f":"SUM(DV107:DW111)","v":0},null,{"$f":"SUM(DX107:DY111)","v":0},null,{"$f":"SUM(DZ107:EA111)","v":0},null,{"$f":"SUM(EB107:EC111)","v":0},null,{"$f":"SUM(ED107:EE111)","v":0},null,{"$f":"SUM(EF107:EG111)","v":0},null,{"$f":"SUM(EH107:EI111)","v":0},null,{"$f":"SUM(EJ107:EK111)","v":0},null,{"$f":"SUM(EL107:EM111)","v":0},null,{"$f":"SUM(EN107:EO111)","v":0},null,{"$f":"SUM(EP107:EQ111)","v":0},null,{"$f":"SUM(ER107:ES111)","v":0},null,{"$f":"SUM(ET107:EU111)","v":0},null,{"$f":"SUM(EV107:EW111)","v":0},null,{"$f":"SUM(EX107:EY111)","v":0},null,{"$f":"SUM(EZ107:FA111)","v":0},null,{"$f":"SUM(FB107:FC111)","v":0},null,{"$f":"SUM(FD107:FE111)","v":0},null,{"$f":"SUM(FF107:FG111)","v":0},null,{"$f":"SUM(FH107:FI111)","v":0},null,{"$f":"SUM(FJ107:FK111)","v":0},null,{"$f":"SUM(FL107:FM111)","v":0},null,{"$f":"SUM(FN107:FO111)","v":0},null,{"$f":"SUM(FP107:FQ111)","v":0},null,{"$f":"SUM(FR107:FS111)","v":0},null,{"$f":"SUM(FT107:FU111)","v":0},null,{"$f":"SUM(FV107:FW111)","v":0}]

{"sheet":"FS- Climbing Lanes","index":30,"n_rows":118,"n_cols":192,"rows_kept":118,"cut":false,"hidden":false,"merged":[[106,25,106,26],[106,23,106,24],[106,21,106,22],[106,19,106,20],[106,17,106,18],[106,15,106,16],[106,13,106,14],[106,11,106,12],[104,25,104,26],[104,23,104,24],[104,21,104,22],[104,19,104,20],[104,17,104,18],[104,15,104,16],[104,13,104,14],[104,11,104,12],[110,23,110,24],[110,21,110,22],[110,19,110,20],[110,17,110,18],[110,15,110,16],[110,13,110,14],[110,11,110,12],[108,25,108,26],[108,23,108,24],[108,21,108,22],[108,19,108,20],[108,17,108,18],[108,15,108,16],[108,13,108,14],[108,11,108,12],[107,25,107,26],[107,23,107,24],[107,21,107,22],[117,25,117,26],[117,23,117,24],[117,21,117,22],[117,19,117,20],[117,17,117,18],[117,15,117,16],[117,13,117,14],[117,11,117,12],[116,25,116,26],[116,23,116,24],[116,21,116,22],[116,19,116,20],[116,17,116,18],[116,15,116,16],[116,13,116,14],[116,11,116,12],[112,25,112,26],[112,23,112,24],[112,21,112,22],[112,19,112,20],[112,17,112,18],[112,15,112,16],[112,13,112,14],[112,11,112,12],[111,25,111,26],[111,23,111,24],[111,21,111,22],[110,25,110,26],[115,23,115,24],[115,25,115,26],[36,1,36,6],[37,1,37,6],[38,1,38,6],[39,1,39,6],[40,1,40,6],[41,1,41,6],[30,1,30,6],[31,1,31,6],[32,1,32,6],[33,1,33,6],[34,1,34,6],[35,1,35,6],[117,191,117,192],[18,1,18,6],[22,1,22,6],[23,1,23,6],[24,1,24,6],[25,1,25,6],[26,1,26,6],[27,1,27,6],[28,1,28,6],[29,1,29,6],[117,179,117,180],[117,181,117,182],[117,183,117,184],[117,185,117,186],[117,187,117,188],[117,189,117,190],[117,167,117,168],[117,169,117,170],[117,171,117,172],[117,173,117,174],[117,175,117,176],[117,177,117,178],[117,155,117,156],[117,157,117,158],[117,159,117,160],[117,161,117,162],[117,163,117,164],[117,165,117,166],[117,143,117,144],[117,145,117,146],[117,147,117,148],[117,149,117,150],[117,151,117,152],[117,153,117,154],[117,131,117,132],[117,133,117,134],[117,135,117,136],[117,137,117,138],[117,139,117,140],[117,141,117,142],[117,119,117,120],[117,121,117,122],[117,123,117,124],[117,125,117,126],[117,127,117,128],[117,129,117,130],[117,107,117,108],[117,109,117,110],[117,111,117,112],[117,113,117,114],[117,115,117,116],[117,117,117,118],[117,95,117,96],[117,97,117,98],[117,99,117,100],[117,101,117,102],[117,103,117,104],[117,105,117,106],[117,83,117,84],[117,85,117,86],[117,87,117,88],[117,89,117,90],[117,91,117,92],[117,93,117,94],[117,71,117,72],[117,73,117,74],[117,75,117,76],[117,77,117,78],[117,79,117,80],[117,81,117,82],[117,59,117,60],[117,61,117,62],[117,63,117,64],[117,65,117,66],[117,67,117,68],[117,69,117,70],[117,47,117,48],[117,49,117,50],[117,51,117,52],[117,53,117,54],[117,55,117,56],[117,57,117,58],[117,35,117,36],[117,37,117,38],[117,39,117,40],[117,41,117,42],[117,43,117,44],[117,45,117,46],[117,27,117,28],[117,29,117,30],[117,31,117,32],[117,33,117,34],[116,185,116,186],[116,137,116,138],[116,139,116,140],[116,141,116,142],[116,143,116,144],[116,145,116,146],[116,147,116,148],[116,125,116,126],[116,127,116,128],[116,129,116,130],[116,131,116,132],[116,133,116,134],[116,135,116,136],[116,113,116,114],[116,115,116,116],[116,117,116,118],[116,187,116,188],[116,189,116,190],[116,191,116,192],[116,173,116,174],[116,175,116,176],[116,177,116,178],[116,179,116,180],[116,181,116,182],[116,183,116,184],[116,161,116,162],[116,163,116,164],[116,165,116,166],[116,167,116,168],[116,169,116,170],[116,171,116,172],[116,149,116,150],[116,151,116,152],[116,153,116,154],[116,155,116,156],[116,157,116,158],[116,159,116,160],[116,119,116,120],[116,121,116,122],[116,123,116,124],[116,101,116,102],[116,103,116,104],[116,105,116,106],[116,107,116,108],[116,109,116,110],[116,111,116,112],[116,89,116,90],[116,91,116,92],[116,93,116,94],[116,95,116,96],[116,97,116,98],[116,99,116,100],[116,77,116,78],[116,79,116,80],[116,81,116,82],[116,83,116,84],[116,85,116,86],[116,87,116,88],[116,65,116,66],[116,67,116,68],[116,69,116,70],[116,71,116,72],[116,73,116,74],[116,75,116,76],[116,53,116,54],[116,55,116,56],[116,57,116,58],[116,59,116,60],[116,61,116,62],[116,63,116,64],[116,41,116,42],[116,43,116,44],[116,45,116,46],[116,47,116,48],[116,49,116,50],[116,51,116,52],[116,29,116,30],[116,31,116,32],[116,33,116,34],[116,35,116,36],[116,37,116,38],[116,39,116,40],[115,191,115,192],[116,27,116,28],[115,179,115,180],[115,181,115,182],[115,183,115,184],[115,185,115,186],[115,187,115,188],[115,189,115,190],[115,167,115,168],[115,169,115,170],[115,171,115,172],[115,173,115,174],[115,175,115,176],[115,177,115,178],[115,155,115,156],[115,157,115,158],[115,159,115,160],[115,161,115,162],[115,163,115,164],[115,165,115,166],[115,143,115,144],[115,145,115,146],[115,147,115,148],[115,149,115,150],[115,151,115,152],[115,153,115,154],[115,131,115,132],[115,133,115,134],[115,135,115,136],[115,137,115,138],[115,139,115,140],[115,141,115,142],[115,119,115,120],[115,121,115,122],[115,123,115,124],[115,125,115,126],[115,127,115,128],[115,129,115,130],[115,107,115,108],[115,109,115,110],[115,111,115,112],[115,113,115,114],[115,115,115,116],[115,117,115,118],[115,95,115,96],[115,97,115,98],[115,99,115,100],[115,101,115,102],[115,103,115,104],[115,105,115,106],[115,83,115,84],[115,85,115,86],[115,87,115,88],[115,89,115,90],[115,91,115,92],[115,93,115,94],[115,71,115,72],[115,73,115,74],[115,75,115,76],[115,77,115,78],[115,79,115,80],[115,81,115,82],[115,59,115,60],[115,61,115,62],[115,63,115,64],[115,65,115,66],[115,67,115,68],[115,69,115,70],[115,47,115,48],[115,49,115,50],[115,51,115,52],[115,53,115,54],[115,55,115,56],[115,57,115,58],[115,35,115,36],[115,37,115,38],[115,39,115,40],[115,41,115,42],[115,43,115,44],[115,45,115,46],[115,27,115,28],[115,29,115,30],[115,31,115,32],[115,33,115,34],[115,11,115,12],[115,13,115,14],[115,15,115,16],[115,17,115,18],[115,19,115,20],[115,21,115,22],[114,181,114,182],[114,183,114,184],[114,185,114,186],[114,187,114,188],[114,189,114,190],[114,133,114,134],[114,135,114,136],[114,137,114,138],[114,139,114,140],[114,141,114,142],[114,143,114,144],[114,121,114,122],[114,123,114,124],[114,125,114,126],[114,127,114,128],[114,129,114,130],[114,131,114,132],[114,109,114,110],[114,111,114,112],[114,113,114,114],[114,115,114,116],[114,117,114,118],[114,191,114,192],[114,169,114,170],[114,171,114,172],[114,173,114,174],[114,175,114,176],[114,177,114,178],[114,179,114,180],[114,157,114,158],[114,159,114,160],[114,161,114,162],[114,163,114,164],[114,165,114,166],[114,167,114,168],[114,145,114,146],[114,147,114,148],[114,149,114,150],[114,151,114,152],[114,153,114,154],[114,155,114,156],[114,119,114,120],[114,97,114,98],[114,99,114,100],[114,101,114,102],[114,103,114,104],[114,105,114,106],[114,107,114,108],[114,85,114,86],[114,87,114,88],[114,89,114,90],[114,91,114,92],[114,93,114,94],[114,95,114,96],[114,73,114,74],[114,75,114,76],[114,77,114,78],[114,79,114,80],[114,81,114,82],[114,83,114,84],[114,61,114,62],[114,63,114,64],[114,65,114,66],[114,67,114,68],[114,69,114,70],[114,71,114,72],[114,49,114,50],[114,51,114,52],[114,53,114,54],[114,55,114,56],[114,57,114,58],[114,59,114,60],[114,37,114,38],[114,39,114,40],[114,41,114,42],[114,43,114,44],[114,45,114,46],[114,47,114,48],[114,25,114,26],[114,27,114,28],[114,29,114,30],[114,31,114,32],[114,33,114,34],[114,35,114,36],[112,183,112,184],[112,185,112,186],[112,187,112,188],[112,189,112,190],[112,191,112,192],[114,15,114,16],[114,17,114,18],[114,19,114,20],[114,21,114,22],[114,23,114,24],[112,171,112,172],[112,173,112,174],[112,175,112,176],[112,177,112,178],[112,179,112,180],[112,181,112,182],[112,159,112,160],[112,161,112,162],[112,163,112,164],[112,165,112,166],[112,167,112,168],[112,169,112,170],[112,147,112,148],[112,149,112,150],[112,151,112,152],[112,153,112,154],[112,155,112,156],[112,157,112,158],[112,135,112,136],[112,137,112,138],[112,139,112,140],[112,141,112,142],[112,143,112,144],[112,145,112,146],[112,123,112,124],[112,125,112,126],[112,127,112,128],[112,129,112,130],[112,131,112,132],[112,133,112,134],[112,111,112,112],[112,113,112,114],[112,115,112,116],[112,117,112,118],[112,119,112,120],[112,121,112,122],[112,99,112,100],[112,101,112,102],[112,103,112,104],[112,105,112,106],[112,107,112,108],[112,109,112,110],[112,87,112,88],[112,89,112,90],[112,91,112,92],[112,93,112,94],[112,95,112,96],[112,97,112,98],[112,75,112,76],[112,77,112,78],[112,79,112,80],[112,81,112,82],[112,83,112,84],[112,85,112,86],[112,63,112,64],[112,65,112,66],[112,67,112,68],[112,69,112,70],[112,71,112,72],[112,73,112,74],[112,51,112,52],[112,53,112,54],[112,55,112,56],[112,57,112,58],[112,59,112,60],[112,61,112,62],[112,39,112,40],[112,41,112,42],[112,43,112,44],[112,45,112,46],[112,47,112,48],[112,49,112,50],[112,27,112,28],[112,29,112,30],[112,31,112,32],[112,33,112,34],[112,35,112,36],[112,37,112,38],[111,189,111,190],[111,191,111,192],[111,177,111,178],[111,179,111,180],[111,181,111,182],[111,183,111,184],[111,185,111,186],[111,187,111,188],[111,165,111,166],[111,167,111,168],[111,169,111,170],[111,171,111,172],[111,173,111,174],[111,175,111,176],[111,153,111,154],[111,155,111,156],[111,157,111,158],[111,159,111,160],[111,161,111,162],[111,163,111,164],[111,141,111,142],[111,143,111,144],[111,145,111,146],[111,147,111,148],[111,149,111,150],[111,151,111,152],[111,129,111,130],[111,131,111,132],[111,133,111,134],[111,135,111,136],[111,137,111,138],[111,139,111,140],[111,117,111,118],[111,119,111,120],[111,121,111,122],[111,123,111,124],[111,125,111,126],[111,127,111,128],[111,105,111,106],[111,107,111,108],[111,109,111,110],[111,111,111,112],[111,113,111,114],[111,115,111,116],[111,93,111,94],[111,95,111,96],[111,97,111,98],[111,99,111,100],[111,101,111,102],[111,103,111,104],[111,81,111,82],[111,83,111,84],[111,85,111,86],[111,87,111,88],[111,89,111,90],[111,91,111,92],[111,69,111,70],[111,71,111,72],[111,73,111,74],[111,75,111,76],[111,77,111,78],[111,79,111,80],[111,57,111,58],[111,59,111,60],[111,61,111,62],[111,63,111,64],[111,65,111,66],[111,67,111,68],[111,45,111,46],[111,47,111,48],[111,49,111,50],[111,51,111,52],[111,53,111,54],[111,55,111,56],[111,33,111,34],[111,35,111,36],[111,37,111,38],[111,39,111,40],[111,41,111,42],[111,43,111,44],[111,27,111,28],[111,29,111,30],[111,31,111,32],[110,183,110,184],[110,185,110,186],[110,187,110,188],[110,189,110,190],[110,191,110,192],[110,129,110,130],[110,131,110,132],[110,133,110,134],[110,111,110,112],[110,113,110,114],[110,115,110,116],[110,117,110,118],[110,119,110,120],[110,121,110,122],[110,99,110,100],[110,101,110,102],[110,103,110,104],[110,105,110,106],[110,107,110,108],[110,109,110,110],[110,87,110,88],[110,89,110,90],[110,91,110,92],[110,93,110,94],[110,95,110,96],[110,97,110,98],[110,75,110,76],[110,77,110,78],[110,79,110,80],[111,11,111,12],[111,13,111,14],[111,15,111,16],[111,17,111,18],[111,19,111,20],[110,171,110,172],[110,173,110,174],[110,175,110,176],[110,177,110,178],[110,179,110,180],[110,181,110,182],[110,159,110,160],[110,161,110,162],[110,163,110,164],[110,165,110,166],[110,167,110,168],[110,169,110,170],[110,147,110,148],[110,149,110,150],[110,151,110,152],[110,153,110,154],[110,155,110,156],[110,157,110,158],[110,135,110,136],[110,137,110,138],[110,139,110,140],[110,141,110,142],[110,143,110,144],[110,145,110,146],[110,123,110,124],[110,125,110,126],[110,127,110,128],[110,81,110,82],[110,83,110,84],[110,85,110,86],[110,63,110,64],[110,65,110,66],[110,67,110,68],[110,69,110,70],[110,71,110,72],[110,73,110,74],[110,51,110,52],[110,53,110,54],[110,55,110,56],[110,57,110,58],[110,59,110,60],[110,61,110,62],[110,39,110,40],[110,41,110,42],[110,43,110,44],[110,45,110,46],[110,47,110,48],[110,49,110,50],[110,27,110,28],[110,29,110,30],[110,31,110,32],[110,33,110,34],[110,35,110,36],[110,37,110,38],[109,189,109,190],[109,191,109,192],[109,177,109,178],[109,179,109,180],[109,181,109,182],[109,183,109,184],[109,185,109,186],[109,187,109,188],[109,165,109,166],[109,167,109,168],[109,169,109,170],[109,171,109,172],[109,173,109,174],[109,175,109,176],[109,153,109,154],[109,155,109,156],[109,157,109,158],[109,159,109,160],[109,161,109,162],[109,163,109,164],[109,141,109,142],[109,143,109,144],[109,145,109,146],[109,147,109,148],[109,149,109,150],[109,151,109,152],[109,129,109,130],[109,131,109,132],[109,133,109,134],[109,135,109,136],[109,137,109,138],[109,139,109,140],[109,117,109,118],[109,119,109,120],[109,121,109,122],[109,123,109,124],[109,125,109,126],[109,127,109,128],[109,105,109,106],[109,107,109,108],[109,109,109,110],[109,111,109,112],[109,113,109,114],[109,115,109,116],[109,93,109,94],[109,95,109,96],[109,97,109,98],[109,99,109,100],[109,101,109,102],[109,103,109,104],[109,81,109,82],[109,83,109,84],[109,85,109,86],[109,87,109,88],[109,89,109,90],[109,91,109,92],[109,69,109,70],[109,71,109,72],[109,73,109,74],[109,75,109,76],[109,77,109,78],[109,79,109,80],[109,57,109,58],[109,59,109,60],[109,61,109,62],[109,63,109,64],[109,65,109,66],[109,67,109,68],[109,45,109,46],[109,47,109,48],[109,49,109,50],[109,51,109,52],[109,53,109,54],[109,55,109,56],[109,33,109,34],[109,35,109,36],[109,37,109,38],[109,39,109,40],[109,41,109,42],[109,43,109,44],[109,21,109,22],[109,23,109,24],[109,25,109,26],[109,27,109,28],[109,29,109,30],[109,31,109,32],[108,183,108,184],[108,185,108,186],[108,187,108,188],[108,189,108,190],[108,191,108,192],[109,11,109,12],[109,13,109,14],[109,15,109,16],[109,17,109,18],[109,19,109,20],[108,171,108,172],[108,173,108,174],[108,175,108,176],[108,177,108,178],[108,179,108,180],[108,181,108,182],[108,159,108,160],[108,161,108,162],[108,163,108,164],[108,165,108,166],[108,167,108,168],[108,169,108,170],[108,147,108,148],[108,149,108,150],[108,151,108,152],[108,153,108,154],[108,155,108,156],[108,157,108,158],[108,135,108,136],[108,137,108,138],[108,139,108,140],[108,141,108,142],[108,143,108,144],[108,145,108,146],[108,123,108,124],[108,125,108,126],[108,127,108,128],[108,129,108,130],[108,131,108,132],[108,133,108,134],[108,111,108,112],[108,113,108,114],[108,115,108,116],[108,117,108,118],[108,119,108,120],[108,121,108,122],[108,99,108,100],[108,101,108,102],[108,103,108,104],[108,105,108,106],[108,107,108,108],[108,109,108,110],[108,87,108,88],[108,89,108,90],[108,91,108,92],[108,93,108,94],[108,95,108,96],[108,97,108,98],[108,75,108,76],[108,77,108,78],[108,79,108,80],[108,81,108,82],[108,83,108,84],[108,85,108,86],[108,63,108,64],[108,65,108,66],[108,67,108,68],[108,69,108,70],[108,71,108,72],[108,73,108,74],[108,51,108,52],[108,53,108,54],[108,55,108,56],[108,57,108,58],[108,59,108,60],[108,61,108,62],[108,39,108,40],[108,41,108,42],[108,43,108,44],[108,45,108,46],[108,47,108,48],[108,49,108,50],[108,27,108,28],[108,29,108,30],[108,31,108,32],[108,33,108,34],[108,35,108,36],[108,37,108,38],[107,189,107,190],[107,191,107,192],[107,177,107,178],[107,179,107,180],[107,181,107,182],[107,183,107,184],[107,185,107,186],[107,187,107,188],[107,165,107,166],[107,167,107,168],[107,169,107,170],[107,171,107,172],[107,173,107,174],[107,175,107,176],[107,153,107,154],[107,155,107,156],[107,157,107,158],[107,159,107,160],[107,161,107,162],[107,163,107,164],[107,141,107,142],[107,143,107,144],[107,145,107,146],[107,147,107,148],[107,149,107,150],[107,151,107,152],[107,129,107,130],[107,131,107,132],[107,133,107,134],[107,135,107,136],[107,137,107,138],[107,139,107,140],[107,117,107,118],[107,119,107,120],[107,121,107,122],[107,123,107,124],[107,125,107,126],[107,127,107,128],[107,105,107,106],[107,107,107,108],[107,109,107,110],[107,111,107,112],[107,113,107,114],[107,115,107,116],[107,93,107,94],[107,95,107,96],[107,97,107,98],[107,99,107,100],[107,101,107,102],[107,103,107,104],[107,81,107,82],[107,83,107,84],[107,85,107,86],[107,87,107,88],[107,89,107,90],[107,91,107,92],[107,69,107,70],[107,71,107,72],[107,73,107,74],[107,75,107,76],[107,77,107,78],[107,79,107,80],[107,57,107,58],[107,59,107,60],[107,61,107,62],[107,63,107,64],[107,65,107,66],[107,67,107,68],[107,45,107,46],[107,47,107,48],[107,49,107,50],[107,51,107,52],[107,53,107,54],[107,55,107,56],[107,33,107,34],[107,35,107,36],[107,37,107,38],[107,39,107,40],[107,41,107,42],[107,43,107,44],[107,27,107,28],[107,29,107,30],[107,31,107,32],[106,183,106,184],[106,185,106,186],[106,187,106,188],[106,189,106,190],[106,191,106,192],[106,129,106,130],[106,131,106,132],[106,133,106,134],[106,111,106,112],[106,113,106,114],[106,115,106,116],[106,117,106,118],[106,119,106,120],[106,121,106,122],[106,99,106,100],[106,101,106,102],[106,103,106,104],[106,105,106,106],[106,107,106,108],[106,109,106,110],[106,87,106,88],[106,89,106,90],[106,91,106,92],[106,93,106,94],[106,95,106,96],[106,97,106,98],[106,75,106,76],[106,77,106,78],[106,79,106,80],[107,11,107,12],[107,13,107,14],[107,15,107,16],[107,17,107,18],[107,19,107,20],[106,171,106,172],[106,173,106,174],[106,175,106,176],[106,177,106,178],[106,179,106,180],[106,181,106,182],[106,159,106,160],[106,161,106,162],[106,163,106,164],[106,165,106,166],[106,167,106,168],[106,169,106,170],[106,147,106,148],[106,149,106,150],[106,151,106,152],[106,153,106,154],[106,155,106,156],[106,157,106,158],[106,135,106,136],[106,137,106,138],[106,139,106,140],[106,141,106,142],[106,143,106,144],[106,145,106,146],[106,123,106,124],[106,125,106,126]],"merged_total":1968,"flags":["merged_cut"]}
[]
[null,"Navigation",null,null,null,null,null,null,{"$f":"openingScreenTitle","v":"FHWA Tool for Operations Benefit/Cost (TOPS-BC):  Version 4.0"}]
[null,"Back"]
[null,"OPENING SCREEN"]
[null,"GENERAL TOOL OVERVIEW"]
[null,"WHAT'S NEW",null,null,null,null,null,null,null,null,"Freight Strategy: Climbing Lanes"]
[null,"LIST OF ALL WORKSHEETS"]
[null,"1) ESTIMATE COSTS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Iterative Model Run Overview",null,null,null,null,"RURAL",null,null,null,null,null,null,null,null,"Adjustment factors from Interstate to other facilities",null,null,null,null,null,"Facility Types"]
[null,"Cost Default Matrix",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,true,null,null,null,null,"Title","Factor",null,"Result",null,null,null,null,"Terrain Adjustment Factors",null,null,null,null,null,null,null,null,null,null,null," Interstate"]
[null,"Cost Template",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"In the three Green cells under the column \"Miles,\" enter the lane miles by terrain type, Flat, Rolling, and Mountainous",null,null,null,null,null,null,null,null,null,null,null,null," Interstate",null,null,0.79,"rolling hills to flat",null,null,null,null,1,null,null,null,null,null,"Other Principal Arterial"]
[null,"Traveler Information",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.2524394082467736,"rolling hills to  mountainous",null,null,null,null,null,null,null,null,null,null,"Minor Arterial"]
[null,"En-Route Traveler Information",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other Principal Arterial",null,null,0.82808137215795774,"rolling hills to flat",null,null,null,null,0.78900000000000003,null,null,null,null,null,"Major Collector"]
[null,"Pre-Trip Traveler Information",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.5185480654168333,"rolling hills to  mountainous"]
[null,"Traffic Signal Systems (TSS)",null,null,null,null,null,null,"Basic Infrastructure Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Minor Arterial",null,null,0.77642617449664442,"rolling hills to flat",null,null,null,null,0.75]
[null,"Preset Timing",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ALWAYS SELECT THE FACILITY TYPE BELOW ",null,null,null,null,null,"ALWAYS PROVIDE AN ESTIMATED SERVICE LIFE",null,null,null,null,null,null,null,null,"Major Collector",null,null,0.97927090779127957,"rolling hills to flat",null,null,null,null,0.44]
[null,"Traffic Actuated Timing",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.1179413867047892,"rolling hills to  mountainous"]
[null,"Central Control ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Facility Type ",null," Interstate",null,null,null,null,null,"Years",null,null,null,null,null,null,"HERS-ST: Exhibit A-3 Typical Costs per Lane Mile Assumed in HERS, by Type of Improvement"]
[null,"Transit Signal Priority"]
[null,"Ramp Metering ",null,null,null,null,null,null,null,"Rural Interstate",null,null,null,null,null,null,"Cost per mile",null,"User Override",null,null,null,"Project Cost",null,"Per Year"]
[null,"Central Control",null,null,null,null,null,null,null,"Cost Est.",null,null,null,null,"Terrain",null,"By Facility Type",null,"Cost per mile ",null,"Miles"]
[null,"Traffic Actuated",null,null,null,null,null,null,null,null,null,null,null,null,"Flat",null,{"$f":"+Q22*$AI$10*VLOOKUP($S$17,$AF$10:$AO$15,10,FALSE)","v":210666.66666666669},null,null,null,null,null,{"$f":"U21*IF(S21:S205,S21,Q21)","v":0}]
[null,"Preset Timing",null,null,null,null,null,null,null,"P.E.",null,null,2000000,null,"Rolling",null,{"$f":"(M22/7.5)*VLOOKUP($S$17,$AF$10:$AO$15,10,FALSE)","v":266666.66666666669},null,null,null,null,null,0]
[null,"Freight Strategies",null,null,null,null,null,null,null,null,null,null,null,null,"Mountainous",null,{"$f":"+Q22*$AI$11*VLOOKUP($S$17,$AF$10:$AO$15,10,FALSE)","v":600650.50886580627},null,null,null,null,null,0,null,{"$f":"IFERROR(((W21+W22+W23)/$W$17),0)","v":0}]
[null,"Truck Only Lanes",null,null,null,null,null,null,null,null,null,null,null,null,"Flat",null,{"$f":"+Q25*$AI$10*VLOOKUP($S$17,$AF$10:$AO$15,10,FALSE)","v":52666.666666666672},null,null,null,{"$f":"+U21","v":0},null,0]
[null,"Compliance",null,null,null,null,null,null,null,"ROW",null,null,500000,null,"Rolling",null,{"$f":"(M25/7.5)*VLOOKUP($S$17,$AF$10:$AO$15,10,FALSE)","v":66666.666666666672},null,null,null,0,null,0]
[null,"Truck Parking and Reservation Systems",null,null,null,null,null,null,null,null,null,null,null,null,"Mountainous",null,{"$f":"+Q25*$AI$11*VLOOKUP($S$17,$AF$10:$AO$15,10,FALSE)","v":150162.62721645157},null,null,null,0,null,0,null,{"$f":"IFERROR(((W24+W25+W26)/$W$17),0)","v":0}]
[4,"Climbing Lanes",null,null,null,null,null,null,null,null,null,null,null,null,"Flat",null,{"$f":"+Q28*$AI$10*VLOOKUP($S$17,$AF$10:$AO$15,10,FALSE)","v":0},null,null,null,0,null,0]
[null,"Off Hours Delivery",null,null,null,null,null,null,null,"Utilities",null,null,0,null,"Rolling",null,{"$f":"(M28/7.5)*VLOOKUP($S$17,$AF$10:$AO$15,10,FALSE)","v":0},null,null,null,0,null,0]
[null,"Active Traffic Management",null,null,null,null,null,null,null,null,null,null,null,null,"Mountainous",null,{"$f":"+Q28*$AI$11*VLOOKUP($S$17,$AF$10:$AO$15,10,FALSE)","v":0},null,null,null,0,null,0,null,{"$f":"IFERROR(((W27+W28+W29)/$W$17),0)","v":0}]
[null,"Variable Speed Limits",null,null,null,null,null,null,null,null,null,null,null,null,"Flat",null,{"$f":"+Q31*$AI$10*VLOOKUP($S$17,$AF$10:$AO$15,10,FALSE)","v":3044133.3333333335},null,null,null,0,null,{"$f":"IF(S30>0,S30,U30)*Q30","v":0}]
[null,"Part-Time Shoulder Use",null,null,null,null,null,null,null,"Construction",null,null,28900000,null,"Rolling",null,{"$f":"(M31/7.5)*VLOOKUP($S$17,$AF$10:$AO$15,10,FALSE)","v":3853333.3333333335},null,null,null,0,null,0]
[null,"Other Strategies",null,null,null,null,null,null,null,null,null,null,null,null,"Mountainous",null,{"$f":"+Q31*$AI$11*VLOOKUP($S$17,$AF$10:$AO$15,10,FALSE)","v":8679399.853110902},null,null,null,0,null,0,null,{"$f":"IFERROR(((W30+W31+W32)/$W$17),0)","v":0}]
[null,"Traffic Incident Management",null,null,null,null,null,null,null,null,null,null,null,null,"Flat",null,{"$f":"+Q34*$AI$10*VLOOKUP($S$17,$AF$10:$AO$15,10,FALSE)","v":147466.66666666666},null,null,null,0,null,0]
[null,"Travel Demand Management",null,null,null,null,null,null,null,"C.E.",null,null,1400000,null,"Rolling",null,{"$f":"(M34/7.5)*VLOOKUP($S$17,$AF$10:$AO$15,10,FALSE)","v":186666.66666666666},null,null,null,0,null,0]
[null,"HOT Lanes",null,null,null,null,null,null,null,null,null,null,null,null,"Mountainous",null,{"$f":"+Q34*$AI$11*VLOOKUP($S$17,$AF$10:$AO$15,10,FALSE)","v":420455.3562060644},null,null,null,0,null,0,null,{"$f":"IFERROR(((W33+W34+W35)/$W$17),0)","v":0}]
[null,"Road Weather Management",null,null,null,null,null,null,null,null,null,null,null,null,"Flat",null,{"$f":"+Q37*$AI$10*VLOOKUP($S$17,$AF$10:$AO$15,10,FALSE)","v":26333.333333333336},null,null,null,0,null,0]
[null,"Work Zone Management",null,null,null,null,null,null,null,"Incentives",null,null,250000,null,"Rolling",null,{"$f":"(M37/7.5)*VLOOKUP($S$17,$AF$10:$AO$15,10,FALSE)","v":33333.333333333336},null,null,null,0,null,0]
[null,"Shared Use Mobility",null,null,null,null,null,null,null,null,null,null,null,null,"Mountainous",null,{"$f":"+Q37*$AI$11*VLOOKUP($S$17,$AF$10:$AO$15,10,FALSE)","v":75081.313608225784},null,null,null,0,null,0,null,{"$f":"IFERROR(((W36+W37+W38)/$W$17),0)","v":0}]
[null,"Costs Summary",null,null,null,null,null,null,null,null,null,null,null,null,"Flat",null,{"$f":"+Q40*$AI$10*VLOOKUP($S$17,$AF$10:$AO$15,10,FALSE)","v":21066.666666666668},null,null,null,0,null,0]
[null,"2) ESTIMATE BENEFITS",null,null,null,null,null,null,null,"Aesthetics",null,null,200000,null,"Rolling",null,{"$f":"(M40/7.5)*VLOOKUP($S$17,$AF$10:$AO$15,10,FALSE)","v":26666.666666666668},null,null,null,0,null,0]
[null,"Parameters",null,null,null,null,null,null,null,null,null,null,null,null,"Mountainous",null,{"$f":"+Q40*$AI$11*VLOOKUP($S$17,$AF$10:$AO$15,10,FALSE)","v":60065.050886580633},null,null,null,0,null,0,null,{"$f":"IFERROR(((W39+W40+W41)/$W$17),0)","v":0}]
[null,"Strategy Default Impacts",null,null,null,null,null,null,null,null,null,null,null,null,"Flat",null,{"$f":"+Q43*$AI$10*VLOOKUP($S$17,$AF$10:$AO$15,10,FALSE)","v":305466.66666666669},null,null,null,0,null,0]
[null,"Benefit Template",null,null,null,null,null,null,null,"Change Order",null,null,2900000,null,"Rolling",null,{"$f":"(M43/7.5)*VLOOKUP($S$17,$AF$10:$AO$15,10,FALSE)","v":386666.66666666669},null,null,null,0,null,0]
[null,"Arterial Strategies",null,null,null,null,null,null,null,null,null,null,null,null,"Mountainous",null,{"$f":"+Q43*$AI$11*VLOOKUP($S$17,$AF$10:$AO$15,10,FALSE)","v":870943.23785541917},null,null,null,0,null,0,null,{"$f":"IFERROR(((W42+W43+W44)/$W$17),0)","v":0}]
[null,"Traffic Signal Control",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Service Life"]
[null,"Freeway Strategies",null,null,null,null,null,null,null,"Average Annual Basic Cost of Climbing Lane",null,null,null,null,null,null,{"$f":"+W17","v":0},"Years",null,null,null,null,{"$f":"SUM(W21:W45)","v":0},null,{"$f":"IFERROR((W46/$W$17),0)","v":0}]
[null,"Ramp Metering"]
[null,"Traffic Incident Management",null,null,null,null,null,null,"Incremental Infrastructure Equipment"]
[null,"Traveler Information",null,null,null,null,null,null,null,"Rural Interstate",null,null,null,null,null,null,null,null,null,null,null,null,"Project Cost"]
[null,"En-Route Traveler Information",null,null,null,null,null,null,null,"Cost Est.",null,null,null,null,"Service Life"]
[null,"Pre-Trip Traveler Information"]
[null,"Freight Strategies and Systems",null,null,null,null,null,null,null,"Annual Maintenance",null,null,null,null,{"$f":"+W17","v":0},"Years",null,null,null,null,null,null,{"$f":"W46*0.1","v":0},null,{"$f":"IFERROR((W52/O52),0)","v":0}]
[null,"Truck Only Lanes"]
[null,"Compliance",null,null,null,null,null,null,null,"TOTAL Incremental Cost",null,null,null,null,null,null,null,null,{"$f":"SUM(S45:T53)","v":0},null,null,null,{"$f":"SUM(W52:W53)","v":0},null,{"$f":"SUM(Y52:Y53)","v":0}]
[null,"Truck Parking and Reservation Systems"]
[null,"Climbing Lanes",null,null,null,null,null,null,"INPUT",null,"Enter Number of Infrastructure Deployments ",null,null,null,null,null,null,null,{"$f":"Y46*inputCostsInfrastructureCount","v":0}]
[null,"Off Hours Delivery"]
[null,"Active Traffic Management",null,null,null,null,null,null,"INPUT",null,"Enter Number of Incremental Deployments",null,null,null,null,null,null,null,{"$f":"Y54*inputCostsEquipmentCount","v":0}]
[null,"Variable Speed Limits"]
[null,"Part-Time Shoulder Use",null,null,null,null,null,null,"INPUT",null,"Enter Year of Deployment"]
[null,"Other Strategies"]
[null,"HOT Lanes",null,null,null,null,null,null,null,null,"Average Annual Cost",null,null,null,null,null,null,null,null,null,null,null,{"$f":"S56+S58","v":0}]
[null,"Travel Demand Management"]
[null,"Road Weather Management",null,null,null,null,null,null,null,null,"Levelized Costs (Used for Benefit Cost Ratio Calculation)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Q87*(IF($R$85>0,$R$85,$S$85))*(1+(IF($R$85>0,$R$85,$S$85)))^(IF($R$81>0,$R$81,$S$81)))/((1+(IF($R$85>0,$R$85,$S$85)))^(IF($R$81>0,$R$81,$S$81))-1)","v":0}]
[null,"Work Zone Management"]
[null,"Shared Use Mobility"]
[null,"3) MY DEPLOYMENTS",null,null,null,null,null,null,"FHWA Tool for Operations Benefit/Cost (TOPS-BC) "]
[null,"4) RESULTS TEMPLATE",null,null,null,null,null,null,null,"PURPOSE:  Estimate Lifecycle Costs of TSM&O Strategies"]
[null,null,null,null,null,null,null,null,null,null,"WORK AREA 2 - PROJECT STREAM OF COSTS AND ESTIMATE NET PRESENT VALUE"]
[]
[null,null,null,null,null,null,null,null,{"$f":"K6","v":"Freight Strategy: Climbing Lanes"}]
[]
[null,null,null,null,null,null,null,null,null,null,null,2013,null,{"$f":"L73+1","v":2014},null,{"$f":"N73+1","v":2015},null,{"$f":"P73+1","v":2016},null,{"$f":"R73+1","v":2017},null,{"$f":"T73+1","v":2018},null,{"$f":"V73+1","v":2019},null,{"$f":"X73+1","v":2020},null,{"$f":"Z73+1","v":2021},null,{"$f":"AB73+1","v":2022},null,{"$f":"AD73+1","v":2023},null,{"$f":"AF73+1","v":2024},null,{"$f":"AH73+1","v":2025},null,{"$f":"AJ73+1","v":2026},null,{"$f":"AL73+1","v":2027},null,{"$f":"AN73+1","v":2028},null,{"$f":"AP73+1","v":2029},null,{"$f":"AR73+1","v":2030},null,{"$f":"AT73+1","v":2031},null,{"$f":"AV73+1","v":2032},null,{"$f":"AX73+1","v":2033},null,{"$f":"AZ73+1","v":2034},null,{"$f":"BB73+1","v":2035},null,{"$f":"BD73+1","v":2036},null,{"$f":"BF73+1","v":2037},null,{"$f":"BH73+1","v":2038},null,{"$f":"BJ73+1","v":2039},null,{"$f":"BL73+1","v":2040},null,{"$f":"BN73+1","v":2041},null,{"$f":"BP73+1","v":2042},null,{"$f":"BR73+1","v":2043},null,{"$f":"BT73+1","v":2044},null,{"$f":"BV73+1","v":2045},null,{"$f":"BX73+1","v":2046},null,{"$f":"BZ73+1","v":2047},null,{"$f":"CB73+1","v":2048},null,{"$f":"CD73+1","v":2049},null,{"$f":"CF73+1","v":2050},null,{"$f":"CH73+1","v":2051},null,{"$f":"CJ73+1","v":2052},null,{"$f":"CL73+1","v":2053},null,{"$f":"CN73+1","v":2054},null,{"$f":"CP73+1","v":2055},null,{"$f":"CR73+1","v":2056},null,{"$f":"CT73+1","v":2057},null,{"$f":"CV73+1","v":2058},null,{"$f":"CX73+1","v":2059},null,{"$f":"CZ73+1","v":2060},null,{"$f":"DB73+1","v":2061},null,{"$f":"DD73+1","v":2062},null,{"$f":"DF73+1","v":2063},null,{"$f":"DH73+1","v":2064},null,{"$f":"DJ73+1","v":2065},null,{"$f":"DL73+1","v":2066},null,{"$f":"DN73+1","v":2067},null,{"$f":"DP73+1","v":2068},null,{"$f":"DR73+1","v":2069},null,{"$f":"DT73+1","v":2070},null,{"$f":"DV73+1","v":2071},null,{"$f":"DX73+1","v":2072},null,{"$f":"DZ73+1","v":2073},null,{"$f":"EB73+1","v":2074},null,{"$f":"ED73+1","v":2075},null,{"$f":"EF73+1","v":2076},null,{"$f":"EH73+1","v":2077},null,{"$f":"EJ73+1","v":2078},null,{"$f":"EL73+1","v":2079},null,{"$f":"EN73+1","v":2080},null,{"$f":"EP73+1","v":2081},null,{"$f":"ER73+1","v":2082},null,{"$f":"ET73+1","v":2083},null,{"$f":"EV73+1","v":2084},null,{"$f":"EX73+1","v":2085},null,{"$f":"EZ73+1","v":2086},null,{"$f":"FB73+1","v":2087},null,{"$f":"FD73+1","v":2088},null,{"$f":"FF73+1","v":2089},null,{"$f":"FH73+1","v":2090},null,{"$f":"FJ73+1","v":2091},null,{"$f":"FL73+1","v":2092},null,{"$f":"FN73+1","v":2093},null,{"$f":"FP73+1","v":2094},null,{"$f":"FR73+1","v":2095},null,{"$f":"FT73+1","v":2096},null,{"$f":"FV73+1","v":2097},null,{"$f":"FX73+1","v":2098},null,{"$f":"FZ73+1","v":2099},null,{"$f":"GB73+1","v":2100},null,{"$f":"GD73+1","v":2101},null,{"$f":"GF73+1","v":2102},null,{"$f":"GH73+1","v":2103}]
[null,null,null,null,null,null,null,null,"Cost Item"]
[null,null,null,null,null,null,null,null,"Infrastructure Costs ",null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,{"$f":"+AB113","v":0},null,{"$f":"+AD113","v":0},null,{"$f":"+AF113","v":0},null,{"$f":"+AH113","v":0},null,{"$f":"+AJ113","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,null,null,null,null,null,null,"Incremental Costs",null,null,{"$f":"L118","v":0},null,{"$f":"N118","v":0},null,{"$f":"P118","v":0},null,{"$f":"R118","v":0},null,{"$f":"T118","v":0},null,{"$f":"V118","v":0},null,{"$f":"X118","v":0},null,{"$f":"Z118","v":0},null,{"$f":"+AB116","v":0},null,{"$f":"+AD116","v":0},null,{"$f":"AF118","v":0},null,{"$f":"AH118","v":0},null,{"$f":"AJ118","v":0},null,{"$f":"AL118","v":0},null,{"$f":"AN118","v":0},null,{"$f":"AP118","v":0},null,{"$f":"AR118","v":0},null,{"$f":"AT118","v":0},null,{"$f":"AV118","v":0},null,{"$f":"AX118","v":0},null,{"$f":"AZ118","v":0},null,{"$f":"BB118","v":0},null,{"$f":"BD118","v":0},null,{"$f":"BF118","v":0},null,{"$f":"BH118","v":0},null,{"$f":"BJ118","v":0},null,{"$f":"BL118","v":0},null,{"$f":"BN118","v":0},null,{"$f":"BP118","v":0},null,{"$f":"BR118","v":0},null,{"$f":"BT118","v":0},null,{"$f":"BV118","v":0},null,{"$f":"BX118","v":0},null,{"$f":"BZ118","v":0},null,{"$f":"CB118","v":0},null,{"$f":"CD118","v":0},null,{"$f":"CF118","v":0},null,{"$f":"CH118","v":0},null,{"$f":"CJ118","v":0},null,{"$f":"CL118","v":0},null,{"$f":"CN118","v":0},null,{"$f":"CP118","v":0},null,{"$f":"CR118","v":0},null,{"$f":"CT118","v":0},null,{"$f":"CV118","v":0},null,{"$f":"CX118","v":0},null,{"$f":"CZ118","v":0},null,{"$f":"DB118","v":0},null,{"$f":"DD118","v":0},null,{"$f":"DF118","v":0},null,{"$f":"DH118","v":0},null,{"$f":"DJ118","v":0},null,{"$f":"DL118","v":0},null,{"$f":"DN118","v":0},null,{"$f":"DP118","v":0},null,{"$f":"DR118","v":0},null,{"$f":"DT118","v":0},null,{"$f":"DV118","v":0},null,{"$f":"DX118","v":0},null,{"$f":"DZ118","v":0},null,{"$f":"EB118","v":0},null,{"$f":"ED118","v":0},null,{"$f":"EF118","v":0},null,{"$f":"EH118","v":0},null,{"$f":"EJ118","v":0},null,{"$f":"EL118","v":0},null,{"$f":"EN118","v":0},null,{"$f":"EP118","v":0},null,{"$f":"ER118","v":0},null,{"$f":"ET118","v":0},null,{"$f":"EV118","v":0},null,{"$f":"EX118","v":0},null,{"$f":"EZ118","v":0},null,{"$f":"FB118","v":0},null,{"$f":"FD118","v":0},null,{"$f":"FF118","v":0},null,{"$f":"FH118","v":0},null,{"$f":"FJ118","v":0},null,{"$f":"FL118","v":0},null,{"$f":"FN118","v":0},null,{"$f":"FP118","v":0},null,{"$f":"FR118","v":0},null,{"$f":"FT118","v":0},null,{"$f":"FV118","v":0},null,{"$f":"FX118","v":0},null,{"$f":"FZ118","v":0},null,{"$f":"GB118","v":0},null,{"$f":"GD118","v":0},null,{"$f":"GF118","v":0},null,{"$f":"GH118","v":0},null,{"$f":"GJ118","v":0}]
[null,null,null,null,null,null,null,null,"Total Annual Cost",null,null,{"$f":"SUM(L75:M76)","v":0},null,{"$f":"SUM(N75:O76)","v":0},null,{"$f":"SUM(P75:Q76)","v":0},null,{"$f":"SUM(R75:S76)","v":0},null,{"$f":"SUM(T75:U76)","v":0},null,{"$f":"SUM(V75:W76)","v":0},null,{"$f":"SUM(X75:Y76)","v":0},null,{"$f":"SUM(Z75:AA76)","v":0},null,{"$f":"+AB118","v":0},null,{"$f":"+AD118","v":0},null,{"$f":"SUM(AF75:AG76)","v":0},null,{"$f":"SUM(AH75:AI76)","v":0},null,{"$f":"SUM(AJ75:AK76)","v":0},null,{"$f":"SUM(AL75:AM76)","v":0},null,{"$f":"SUM(AN75:AO76)","v":0},null,{"$f":"SUM(AP75:AQ76)","v":0},null,{"$f":"SUM(AR75:AS76)","v":0},null,{"$f":"SUM(AT75:AU76)","v":0},null,{"$f":"SUM(AV75:AW76)","v":0},null,{"$f":"SUM(AX75:AY76)","v":0},null,{"$f":"SUM(AZ75:BA76)","v":0},null,{"$f":"SUM(BB75:BC76)","v":0},null,{"$f":"SUM(BD75:BE76)","v":0},null,{"$f":"SUM(BF75:BG76)","v":0},null,{"$f":"SUM(BH75:BI76)","v":0},null,{"$f":"SUM(BJ75:BK76)","v":0},null,{"$f":"SUM(BL75:BM76)","v":0},null,{"$f":"SUM(BN75:BO76)","v":0},null,{"$f":"SUM(BP75:BQ76)","v":0},null,{"$f":"SUM(BR75:BS76)","v":0},null,{"$f":"SUM(BT75:BU76)","v":0},null,{"$f":"SUM(BV75:BW76)","v":0},null,{"$f":"SUM(BX75:BY76)","v":0},null,{"$f":"SUM(BZ75:CA76)","v":0},null,{"$f":"SUM(CB75:CC76)","v":0},null,{"$f":"SUM(CD75:CE76)","v":0},null,{"$f":"SUM(CF75:CG76)","v":0},null,{"$f":"SUM(CH75:CI76)","v":0},null,{"$f":"SUM(CJ75:CK76)","v":0},null,{"$f":"SUM(CL75:CM76)","v":0},null,{"$f":"SUM(CN75:CO76)","v":0},null,{"$f":"SUM(CP75:CQ76)","v":0},null,{"$f":"SUM(CR75:CS76)","v":0},null,{"$f":"SUM(CT75:CU76)","v":0},null,{"$f":"SUM(CV75:CW76)","v":0},null,{"$f":"SUM(CX75:CY76)","v":0},null,{"$f":"SUM(CZ75:DA76)","v":0},null,{"$f":"SUM(DB75:DC76)","v":0},null,{"$f":"SUM(DD75:DE76)","v":0},null,{"$f":"SUM(DF75:DG76)","v":0},null,{"$f":"SUM(DH75:DI76)","v":0},null,{"$f":"SUM(DJ75:DK76)","v":0},null,{"$f":"SUM(DL75:DM76)","v":0},null,{"$f":"SUM(DN75:DO76)","v":0},null,{"$f":"SUM(DP75:DQ76)","v":0},null,{"$f":"SUM(DR75:DS76)","v":0},null,{"$f":"SUM(DT75:DU76)","v":0},null,{"$f":"SUM(DV75:DW76)","v":0},null,{"$f":"SUM(DX75:DY76)","v":0},null,{"$f":"SUM(DZ75:EA76)","v":0},null,{"$f":"SUM(EB75:EC76)","v":0},null,{"$f":"SUM(ED75:EE76)","v":0},null,{"$f":"SUM(EF75:EG76)","v":0},null,{"$f":"SUM(EH75:EI76)","v":0},null,{"$f":"SUM(EJ75:EK76)","v":0},null,{"$f":"SUM(EL75:EM76)","v":0},null,{"$f":"SUM(EN75:EO76)","v":0},null,{"$f":"SUM(EP75:EQ76)","v":0},null,{"$f":"SUM(ER75:ES76)","v":0},null,{"$f":"SUM(ET75:EU76)","v":0},null,{"$f":"SUM(EV75:EW76)","v":0},null,{"$f":"SUM(EX75:EY76)","v":0},null,{"$f":"SUM(EZ75:FA76)","v":0},null,{"$f":"SUM(FB75:FC76)","v":0},null,{"$f":"SUM(FD75:FE76)","v":0},null,{"$f":"SUM(FF75:FG76)","v":0},null,{"$f":"SUM(FH75:FI76)","v":0},null,{"$f":"SUM(FJ75:FK76)","v":0},null,{"$f":"SUM(FL75:FM76)","v":0},null,{"$f":"SUM(FN75:FO76)","v":0},null,{"$f":"SUM(FP75:FQ76)","v":0},null,{"$f":"SUM(FR75:FS76)","v":0},null,{"$f":"SUM(FT75:FU76)","v":0},null,{"$f":"SUM(FV75:FW76)","v":0},null,{"$f":"SUM(FX75:FY76)","v":0},null,{"$f":"SUM(FZ75:GA76)","v":0},null,{"$f":"SUM(GB75:GC76)","v":0},null,{"$f":"SUM(GD75:GE76)","v":0},null,{"$f":"SUM(GF75:GG76)","v":0},null,{"$f":"SUM(GH75:GI76)","v":0},null,{"$f":"SUM(GJ75:GK76)","v":0}]
[null,null,null,null,null,null,null,null,"Cumulative Cost",null,null,{"$f":"L77","v":0},null,{"$f":"L78+N77","v":0},null,{"$f":"N78+P77","v":0},null,{"$f":"P78+R77","v":0},null,{"$f":"R78+T77","v":0},null,{"$f":"T78+V77","v":0},null,{"$f":"V78+X77","v":0},null,{"$f":"X78+Z77","v":0},null,{"$f":"+AB77+Z78","v":0},null,{"$f":"+AD77+AB78","v":0},null,{"$f":"AD78+AF77","v":0},null,{"$f":"AF78+AH77","v":0},null,{"$f":"AH78+AJ77","v":0},null,{"$f":"AJ78+AL77","v":0},null,{"$f":"AL78+AN77","v":0},null,{"$f":"AN78+AP77","v":0},null,{"$f":"AP78+AR77","v":0},null,{"$f":"AR78+AT77","v":0},null,{"$f":"AT78+AV77","v":0},null,{"$f":"AV78+AX77","v":0},null,{"$f":"AX78+AZ77","v":0},null,{"$f":"AZ78+BB77","v":0},null,{"$f":"BB78+BD77","v":0},null,{"$f":"BD78+BF77","v":0},null,{"$f":"BF78+BH77","v":0},null,{"$f":"BH78+BJ77","v":0},null,{"$f":"BJ78+BL77","v":0},null,{"$f":"BL78+BN77","v":0},null,{"$f":"BN78+BP77","v":0},null,{"$f":"BP78+BR77","v":0},null,{"$f":"BR78+BT77","v":0},null,{"$f":"BT78+BV77","v":0},null,{"$f":"BV78+BX77","v":0},null,{"$f":"BX78+BZ77","v":0},null,{"$f":"BZ78+CB77","v":0},null,{"$f":"CB78+CD77","v":0},null,{"$f":"CD78+CF77","v":0},null,{"$f":"CF78+CH77","v":0},null,{"$f":"CH78+CJ77","v":0},null,{"$f":"CJ78+CL77","v":0},null,{"$f":"CL78+CN77","v":0},null,{"$f":"CN78+CP77","v":0},null,{"$f":"CP78+CR77","v":0},null,{"$f":"CR78+CT77","v":0},null,{"$f":"CT78+CV77","v":0},null,{"$f":"CV78+CX77","v":0},null,{"$f":"CX78+CZ77","v":0},null,{"$f":"CZ78+DB77","v":0},null,{"$f":"DB78+DD77","v":0},null,{"$f":"DD78+DF77","v":0},null,{"$f":"DF78+DH77","v":0},null,{"$f":"DH78+DJ77","v":0},null,{"$f":"DJ78+DL77","v":0},null,{"$f":"DL78+DN77","v":0},null,{"$f":"DN78+DP77","v":0},null,{"$f":"DP78+DR77","v":0},null,{"$f":"DR78+DT77","v":0},null,{"$f":"DT78+DV77","v":0},null,{"$f":"DV78+DX77","v":0},null,{"$f":"DX78+DZ77","v":0},null,{"$f":"DZ78+EB77","v":0},null,{"$f":"EB78+ED77","v":0},null,{"$f":"ED78+EF77","v":0},null,{"$f":"EF78+EH77","v":0},null,{"$f":"EH78+EJ77","v":0},null,{"$f":"EJ78+EL77","v":0},null,{"$f":"EL78+EN77","v":0},null,{"$f":"EN78+EP77","v":0},null,{"$f":"EP78+ER77","v":0},null,{"$f":"ER78+ET77","v":0},null,{"$f":"ET78+EV77","v":0},null,{"$f":"EV78+EX77","v":0},null,{"$f":"EX78+EZ77","v":0},null,{"$f":"EZ78+FB77","v":0},null,{"$f":"FB78+FD77","v":0},null,{"$f":"FD78+FF77","v":0},null,{"$f":"FF78+FH77","v":0},null,{"$f":"FH78+FJ77","v":0},null,{"$f":"FJ78+FL77","v":0},null,{"$f":"FL78+FN77","v":0},null,{"$f":"FN78+FP77","v":0},null,{"$f":"FP78+FR77","v":0},null,{"$f":"FR78+FT77","v":0},null,{"$f":"FT78+FV77","v":0},null,{"$f":"FV78+FX77","v":0},null,{"$f":"FX78+FZ77","v":0},null,{"$f":"FZ78+GB77","v":0},null,{"$f":"GB78+GD77","v":0},null,{"$f":"GD78+GF77","v":0},null,{"$f":"GF78+GH77","v":0},null,{"$f":"GH78+GJ77","v":0}]
[]
[]
[null,null,null,null,null,null,null,null,"INPUT",null,"Enter Number of Years in the Analysis Time Horizon ",null,null,null,null,null,null,null,20,"Source:   TIGER Grant Application Recommendations"]
[]
[null,null,null,null,null,null,null,null,"INPUT",null,"Enter the Beginning Year of the Analysis",null,null,null,null,null,null,null,2019]
[]
[null,null,null,null,null,null,null,null,"INPUT ",null,"Enter Discount Rate",null,null,null,null,null,null,null,{"$f":"[4]Parameters!$P$26","v":7.0000000000000007E-2},"Source:  Office of Management and Budget"]
[]
[null,null,null,null,null,null,null,null,null,null,"NET PRESENT VALUE OF COSTS",null,null,null,null,null,{"$f":"NPV(IF($R$85>0,$R$85,$S$85),INDIRECT(ADDRESS(ROW($L$77),IF($R$83>0,$R$83,$S$83)-$L$73+COLUMN($L$77))):INDIRECT(ADDRESS(ROW($L$77),IF($R$83>0,$R$83,$S$83)+IF($R$81>0,$R$81,$S$81)-$L$73+COLUMN($L$77))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(R83>0,R83,S83)","v":2019},"TO ",{"$f":"IF(R81>0, R81+L88,S81+L88)","v":2039}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,"WORKING CALCULATIONS SHEET -- DO NOT MODIFY VALUES IN THIS SECTION"]
[]
[null,null,null,null,null,null,null,null,null,"Cost Item",null,2013,null,{"$f":"L100+1","v":2014},null,{"$f":"N100+1","v":2015},null,{"$f":"P100+1","v":2016},null,{"$f":"R100+1","v":2017},null,{"$f":"T100+1","v":2018},null,{"$f":"V100+1","v":2019},null,{"$f":"X100+1","v":2020},null,{"$f":"Z100+1","v":2021},null,{"$f":"AB100+1","v":2022},null,{"$f":"AD100+1","v":2023},null,{"$f":"AF100+1","v":2024},null,{"$f":"AH100+1","v":2025},null,{"$f":"AJ100+1","v":2026},null,{"$f":"AL100+1","v":2027},null,{"$f":"AN100+1","v":2028},null,{"$f":"AP100+1","v":2029},null,{"$f":"AR100+1","v":2030},null,{"$f":"AT100+1","v":2031},null,{"$f":"AV100+1","v":2032},null,{"$f":"AX100+1","v":2033},null,{"$f":"AZ100+1","v":2034},null,{"$f":"BB100+1","v":2035},null,{"$f":"BD100+1","v":2036},null,{"$f":"BF100+1","v":2037},null,{"$f":"BH100+1","v":2038},null,{"$f":"BJ100+1","v":2039},null,{"$f":"BL100+1","v":2040},null,{"$f":"BN100+1","v":2041},null,{"$f":"BP100+1","v":2042},null,{"$f":"BR100+1","v":2043},null,{"$f":"BT100+1","v":2044},null,{"$f":"BV100+1","v":2045},null,{"$f":"BX100+1","v":2046},null,{"$f":"BZ100+1","v":2047},null,{"$f":"CB100+1","v":2048},null,{"$f":"CD100+1","v":2049},null,{"$f":"CF100+1","v":2050},null,{"$f":"CH100+1","v":2051},null,{"$f":"CJ100+1","v":2052},null,{"$f":"CL100+1","v":2053},null,{"$f":"CN100+1","v":2054},null,{"$f":"CP100+1","v":2055},null,{"$f":"CR100+1","v":2056},null,{"$f":"CT100+1","v":2057},null,{"$f":"CV100+1","v":2058},null,{"$f":"CX100+1","v":2059},null,{"$f":"CZ100+1","v":2060},null,{"$f":"DB100+1","v":2061},null,{"$f":"DD100+1","v":2062},null,{"$f":"DF100+1","v":2063},null,{"$f":"DH100+1","v":2064},null,{"$f":"DJ100+1","v":2065},null,{"$f":"DL100+1","v":2066},null,{"$f":"DN100+1","v":2067},null,{"$f":"DP100+1","v":2068},null,{"$f":"DR100+1","v":2069},null,{"$f":"DT100+1","v":2070},null,{"$f":"DV100+1","v":2071},null,{"$f":"DX100+1","v":2072},null,{"$f":"DZ100+1","v":2073},null,{"$f":"EB100+1","v":2074},null,{"$f":"ED100+1","v":2075},null,{"$f":"EF100+1","v":2076},null,{"$f":"EH100+1","v":2077},null,{"$f":"EJ100+1","v":2078},null,{"$f":"EL100+1","v":2079},null,{"$f":"EN100+1","v":2080},null,{"$f":"EP100+1","v":2081},null,{"$f":"ER100+1","v":2082},null,{"$f":"ET100+1","v":2083},null,{"$f":"EV100+1","v":2084},null,{"$f":"EX100+1","v":2085},null,{"$f":"EZ100+1","v":2086},null,{"$f":"FB100+1","v":2087},null,{"$f":"FD100+1","v":2088},null,{"$f":"FF100+1","v":2089},null,{"$f":"FH100+1","v":2090},null,{"$f":"FJ100+1","v":2091},null,{"$f":"FL100+1","v":2092},null,{"$f":"FN100+1","v":2093},null,{"$f":"FP100+1","v":2094},null,{"$f":"FR100+1","v":2095},null,{"$f":"FT100+1","v":2096},null,{"$f":"FV100+1","v":2097},null,{"$f":"FX100+1","v":2098},null,{"$f":"FZ100+1","v":2099},null,{"$f":"GB100+1","v":2100},null,{"$f":"GD100+1","v":2101},null,{"$f":"GF100+1","v":2102},null,{"$f":"GH100+1","v":2103}]
[]
[null,null,null,null,null,null,null,null,{"$f":"costsInfrastructureStart","v":"Basic Infrastructure Equipment"}]
[]
[]
[null,null,null,null,null,null,null,null,null,{"$f":"J22","v":"P.E."},null,{"$f":"IFERROR(IF(L$100=$R$60,($Y23*$W$17), 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(N$100=$R$60,($Y23*$W$17), 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(P$100=$R$60,($Y23*$W$17), 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(R$100=$R$60,($Y23*$W$17), 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(T$100=$R$60,($Y23*$W$17), 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(V$100=$R$60,($Y23*$W$17), 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(X$100=$R$60,($Y23*$W$17), 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(Z$100=$R$60,($Y23*$W$17), 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(AB$100=$R$60,($Y23*$W$17), 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(AD$100=$R$60,$Y23, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(AF$100=$R$60,$Y23, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(AH$100=$R$60,$Y23, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(AJ$100=$R$60,$Y23, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(AL$100=$R$60,$Y23, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(AN$100=$R$60,$Y23, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(AP$100=$R$60,$Y23, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(AR$100=$R$60,$Y23, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(AT$100=$R$60,$Y23, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(AV$100=$R$60,$Y23, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(AX$100=$R$60,$Y23, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(AZ$100=$R$60,$Y23, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(BB$100=$R$60,$Y23, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(BD$100=$R$60,$Y23, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(BF$100=$R$60,$Y23, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(BH$100=$R$60,$Y23, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(BJ$100=$R$60,$Y23, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(BL$100=$R$60,$Y23, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(BN$100=$R$60,$Y23, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(BP$100=$R$60,$Y23, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(BR$100=$R$60,$Y23, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(BT$100=$R$60,$Y23, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(BV$100=$R$60,$Y23, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(BX$100=$R$60,$Y23, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(BZ$100=$R$60,$Y23, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(CB$100=$R$60,$Y23, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(CD$100=$R$60,$Y23, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(CF$100=$R$60,$Y23, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(CH$100=$R$60,$Y23, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(CJ$100=$R$60,$Y23, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(CL$100=$R$60,$Y23, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(CN$100=$R$60,$Y23, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(CP$100=$R$60,$Y23, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(CR$100=$R$60,$Y23, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(CT$100=$R$60,$Y23, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(CV$100=$R$60,$Y23, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(CX$100=$R$60,$Y23, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(CZ$100=$R$60,$Y23, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(DB$100=$R$60,$Y23, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(DD$100=$R$60,$Y23, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(DF$100=$R$60,$Y23, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(DH$100=$R$60,$Y23, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(DJ$100=$R$60,$Y23, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(DL$100=$R$60,$Y23, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(DN$100=$R$60,$Y23, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(DP$100=$R$60,$Y23, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(DR$100=$R$60,$Y23, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(DT$100=$R$60,$Y23, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(DV$100=$R$60,$Y23, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(DX$100=$R$60,$Y23, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(DZ$100=$R$60,$Y23, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(EB$100=$R$60,$Y23, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(ED$100=$R$60,$Y23, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(EF$100=$R$60,$Y23, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(EH$100=$R$60,$Y23, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(EJ$100=$R$60,$Y23, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(EL$100=$R$60,$Y23, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(EN$100=$R$60,$Y23, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(EP$100=$R$60,$Y23, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(ER$100=$R$60,$Y23, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(ET$100=$R$60,$Y23, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(EV$100=$R$60,$Y23, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(EX$100=$R$60,$Y23, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(EZ$100=$R$60,$Y23, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(FB$100=$R$60,$Y23, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(FD$100=$R$60,$Y23, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(FF$100=$R$60,$Y23, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(FH$100=$R$60,$Y23, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(FJ$100=$R$60,$Y23, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(FL$100=$R$60,$Y23, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(FN$100=$R$60,$Y23, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(FP$100=$R$60,$Y23, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(FR$100=$R$60,$Y23, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(FT$100=$R$60,$Y23, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(FV$100=$R$60,$Y23, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(FX$100=$R$60,$Y23, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(FZ$100=$R$60,$Y23, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(GB$100=$R$60,$Y23, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(GD$100=$R$60,$Y23, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(GF$100=$R$60,$Y23, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(GH$100=$R$60,$Y23, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(GJ$100=$R$60,$Y23, 0*$R$58),0)","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"J25","v":"ROW"},null,{"$f":"IFERROR(IF(L$100=$R$60,($Y26*$W$17), 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(N$100=$R$60,($Y26*$W$17), 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(P$100=$R$60,($Y26*$W$17), 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(R$100=$R$60,($Y26*$W$17), 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(T$100=$R$60,($Y26*$W$17), 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(V$100=$R$60,($Y26*$W$17), 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(X$100=$R$60,($Y26*$W$17), 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(Z$100=$R$60,($Y26*$W$17), 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(AB$100=$R$60,($Y26*$W$17), 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(AD$100=$R$60,$Y26, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(AF$100=$R$60,$Y26, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(AH$100=$R$60,$Y26, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(AJ$100=$R$60,$Y26, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(AL$100=$R$60,$Y26, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(AN$100=$R$60,$Y26, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(AP$100=$R$60,$Y26, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(AR$100=$R$60,$Y26, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(AT$100=$R$60,$Y26, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(AV$100=$R$60,$Y26, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(AX$100=$R$60,$Y26, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(AZ$100=$R$60,$Y26, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(BB$100=$R$60,$Y26, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(BD$100=$R$60,$Y26, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(BF$100=$R$60,$Y26, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(BH$100=$R$60,$Y26, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(BJ$100=$R$60,$Y26, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(BL$100=$R$60,$Y26, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(BN$100=$R$60,$Y26, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(BP$100=$R$60,$Y26, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(BR$100=$R$60,$Y26, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(BT$100=$R$60,$Y26, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(BV$100=$R$60,$Y26, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(BX$100=$R$60,$Y26, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(BZ$100=$R$60,$Y26, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(CB$100=$R$60,$Y26, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(CD$100=$R$60,$Y26, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(CF$100=$R$60,$Y26, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(CH$100=$R$60,$Y26, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(CJ$100=$R$60,$Y26, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(CL$100=$R$60,$Y26, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(CN$100=$R$60,$Y26, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(CP$100=$R$60,$Y26, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(CR$100=$R$60,$Y26, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(CT$100=$R$60,$Y26, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(CV$100=$R$60,$Y26, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(CX$100=$R$60,$Y26, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(CZ$100=$R$60,$Y26, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(DB$100=$R$60,$Y26, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(DD$100=$R$60,$Y26, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(DF$100=$R$60,$Y26, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(DH$100=$R$60,$Y26, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(DJ$100=$R$60,$Y26, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(DL$100=$R$60,$Y26, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(DN$100=$R$60,$Y26, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(DP$100=$R$60,$Y26, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(DR$100=$R$60,$Y26, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(DT$100=$R$60,$Y26, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(DV$100=$R$60,$Y26, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(DX$100=$R$60,$Y26, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(DZ$100=$R$60,$Y26, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(EB$100=$R$60,$Y26, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(ED$100=$R$60,$Y26, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(EF$100=$R$60,$Y26, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(EH$100=$R$60,$Y26, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(EJ$100=$R$60,$Y26, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(EL$100=$R$60,$Y26, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(EN$100=$R$60,$Y26, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(EP$100=$R$60,$Y26, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(ER$100=$R$60,$Y26, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(ET$100=$R$60,$Y26, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(EV$100=$R$60,$Y26, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(EX$100=$R$60,$Y26, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(EZ$100=$R$60,$Y26, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(FB$100=$R$60,$Y26, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(FD$100=$R$60,$Y26, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(FF$100=$R$60,$Y26, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(FH$100=$R$60,$Y26, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(FJ$100=$R$60,$Y26, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(FL$100=$R$60,$Y26, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(FN$100=$R$60,$Y26, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(FP$100=$R$60,$Y26, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(FR$100=$R$60,$Y26, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(FT$100=$R$60,$Y26, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(FV$100=$R$60,$Y26, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(FX$100=$R$60,$Y26, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(FZ$100=$R$60,$Y26, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(GB$100=$R$60,$Y26, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(GD$100=$R$60,$Y26, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(GF$100=$R$60,$Y26, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(GH$100=$R$60,$Y26, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(GJ$100=$R$60,$Y26, 0*$R$58),0)","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"J28","v":"Utilities"},null,{"$f":"IFERROR(IF(L$100=$R$60,($Y29*$W$17), 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(N$100=$R$60,($Y29*$W$17), 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(P$100=$R$60,($Y29*$W$17), 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(R$100=$R$60,($Y29*$W$17), 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(T$100=$R$60,($Y29*$W$17), 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(V$100=$R$60,($Y29*$W$17), 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(X$100=$R$60,($Y29*$W$17), 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(Z$100=$R$60,($Y29*$W$17), 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(AB$100=$R$60,($Y29*$W$17), 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(AD$100=$R$60,$Y29, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(AF$100=$R$60,$Y29, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(AH$100=$R$60,$Y29, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(AJ$100=$R$60,$Y29, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(AL$100=$R$60,$Y29, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(AN$100=$R$60,$Y29, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(AP$100=$R$60,$Y29, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(AR$100=$R$60,$Y29, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(AT$100=$R$60,$Y29, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(AV$100=$R$60,$Y29, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(AX$100=$R$60,$Y29, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(AZ$100=$R$60,$Y29, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(BB$100=$R$60,$Y29, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(BD$100=$R$60,$Y29, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(BF$100=$R$60,$Y29, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(BH$100=$R$60,$Y29, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(BJ$100=$R$60,$Y29, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(BL$100=$R$60,$Y29, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(BN$100=$R$60,$Y29, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(BP$100=$R$60,$Y29, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(BR$100=$R$60,$Y29, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(BT$100=$R$60,$Y29, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(BV$100=$R$60,$Y29, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(BX$100=$R$60,$Y29, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(BZ$100=$R$60,$Y29, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(CB$100=$R$60,$Y29, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(CD$100=$R$60,$Y29, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(CF$100=$R$60,$Y29, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(CH$100=$R$60,$Y29, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(CJ$100=$R$60,$Y29, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(CL$100=$R$60,$Y29, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(CN$100=$R$60,$Y29, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(CP$100=$R$60,$Y29, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(CR$100=$R$60,$Y29, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(CT$100=$R$60,$Y29, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(CV$100=$R$60,$Y29, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(CX$100=$R$60,$Y29, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(CZ$100=$R$60,$Y29, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(DB$100=$R$60,$Y29, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(DD$100=$R$60,$Y29, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(DF$100=$R$60,$Y29, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(DH$100=$R$60,$Y29, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(DJ$100=$R$60,$Y29, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(DL$100=$R$60,$Y29, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(DN$100=$R$60,$Y29, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(DP$100=$R$60,$Y29, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(DR$100=$R$60,$Y29, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(DT$100=$R$60,$Y29, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(DV$100=$R$60,$Y29, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(DX$100=$R$60,$Y29, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(DZ$100=$R$60,$Y29, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(EB$100=$R$60,$Y29, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(ED$100=$R$60,$Y29, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(EF$100=$R$60,$Y29, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(EH$100=$R$60,$Y29, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(EJ$100=$R$60,$Y29, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(EL$100=$R$60,$Y29, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(EN$100=$R$60,$Y29, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(EP$100=$R$60,$Y29, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(ER$100=$R$60,$Y29, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(ET$100=$R$60,$Y29, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(EV$100=$R$60,$Y29, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(EX$100=$R$60,$Y29, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(EZ$100=$R$60,$Y29, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(FB$100=$R$60,$Y29, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(FD$100=$R$60,$Y29, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(FF$100=$R$60,$Y29, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(FH$100=$R$60,$Y29, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(FJ$100=$R$60,$Y29, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(FL$100=$R$60,$Y29, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(FN$100=$R$60,$Y29, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(FP$100=$R$60,$Y29, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(FR$100=$R$60,$Y29, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(FT$100=$R$60,$Y29, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(FV$100=$R$60,$Y29, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(FX$100=$R$60,$Y29, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(FZ$100=$R$60,$Y29, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(GB$100=$R$60,$Y29, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(GD$100=$R$60,$Y29, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(GF$100=$R$60,$Y29, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(GH$100=$R$60,$Y29, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(GJ$100=$R$60,$Y29, 0*$R$58),0)","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"J31","v":"Construction"},null,{"$f":"IFERROR(IF(L$100=$R$60,($Y32*$W$17), 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(N$100=$R$60,($Y32*$W$17), 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(P$100=$R$60,($Y32*$W$17), 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(R$100=$R$60,($Y32*$W$17), 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(T$100=$R$60,($Y32*$W$17), 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(V$100=$R$60,($Y32*$W$17), 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(X$100=$R$60,($Y32*$W$17), 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(Z$100=$R$60,($Y32*$W$17), 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(AB$100=$R$60,($Y32*$W$17), 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(AD$100=$R$60,$Y32, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(AF$100=$R$60,$Y32, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(AH$100=$R$60,$Y32, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(AJ$100=$R$60,$Y32, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(AL$100=$R$60,$Y32, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(AN$100=$R$60,$Y32, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(AP$100=$R$60,$Y32, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(AR$100=$R$60,$Y32, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(AT$100=$R$60,$Y32, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(AV$100=$R$60,$Y32, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(AX$100=$R$60,$Y32, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(AZ$100=$R$60,$Y32, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(BB$100=$R$60,$Y32, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(BD$100=$R$60,$Y32, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(BF$100=$R$60,$Y32, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(BH$100=$R$60,$Y32, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(BJ$100=$R$60,$Y32, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(BL$100=$R$60,$Y32, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(BN$100=$R$60,$Y32, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(BP$100=$R$60,$Y32, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(BR$100=$R$60,$Y32, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(BT$100=$R$60,$Y32, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(BV$100=$R$60,$Y32, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(BX$100=$R$60,$Y32, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(BZ$100=$R$60,$Y32, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(CB$100=$R$60,$Y32, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(CD$100=$R$60,$Y32, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(CF$100=$R$60,$Y32, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(CH$100=$R$60,$Y32, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(CJ$100=$R$60,$Y32, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(CL$100=$R$60,$Y32, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(CN$100=$R$60,$Y32, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(CP$100=$R$60,$Y32, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(CR$100=$R$60,$Y32, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(CT$100=$R$60,$Y32, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(CV$100=$R$60,$Y32, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(CX$100=$R$60,$Y32, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(CZ$100=$R$60,$Y32, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(DB$100=$R$60,$Y32, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(DD$100=$R$60,$Y32, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(DF$100=$R$60,$Y32, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(DH$100=$R$60,$Y32, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(DJ$100=$R$60,$Y32, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(DL$100=$R$60,$Y32, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(DN$100=$R$60,$Y32, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(DP$100=$R$60,$Y32, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(DR$100=$R$60,$Y32, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(DT$100=$R$60,$Y32, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(DV$100=$R$60,$Y32, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(DX$100=$R$60,$Y32, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(DZ$100=$R$60,$Y32, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(EB$100=$R$60,$Y32, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(ED$100=$R$60,$Y32, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(EF$100=$R$60,$Y32, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(EH$100=$R$60,$Y32, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(EJ$100=$R$60,$Y32, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(EL$100=$R$60,$Y32, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(EN$100=$R$60,$Y32, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(EP$100=$R$60,$Y32, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(ER$100=$R$60,$Y32, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(ET$100=$R$60,$Y32, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(EV$100=$R$60,$Y32, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(EX$100=$R$60,$Y32, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(EZ$100=$R$60,$Y32, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(FB$100=$R$60,$Y32, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(FD$100=$R$60,$Y32, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(FF$100=$R$60,$Y32, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(FH$100=$R$60,$Y32, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(FJ$100=$R$60,$Y32, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(FL$100=$R$60,$Y32, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(FN$100=$R$60,$Y32, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(FP$100=$R$60,$Y32, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(FR$100=$R$60,$Y32, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(FT$100=$R$60,$Y32, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(FV$100=$R$60,$Y32, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(FX$100=$R$60,$Y32, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(FZ$100=$R$60,$Y32, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(GB$100=$R$60,$Y32, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(GD$100=$R$60,$Y32, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(GF$100=$R$60,$Y32, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(GH$100=$R$60,$Y32, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(GJ$100=$R$60,$Y32, 0*$R$58),0)","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"J34","v":"C.E."},null,{"$f":"IFERROR(IF(L$100=$R$60,($Y35*$W$17), 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(N$100=$R$60,($Y35*$W$17), 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(P$100=$R$60,($Y35*$W$17), 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(R$100=$R$60,($Y35*$W$17), 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(T$100=$R$60,($Y35*$W$17), 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(V$100=$R$60,($Y35*$W$17), 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(X$100=$R$60,($Y35*$W$17), 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(Z$100=$R$60,($Y35*$W$17), 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(AB$100=$R$60,($Y35*$W$17), 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(AD$100=$R$60,$Y35, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(AF$100=$R$60,$Y35, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(AH$100=$R$60,$Y35, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(AJ$100=$R$60,$Y35, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(AL$100=$R$60,$Y35, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(AN$100=$R$60,$Y35, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(AP$100=$R$60,$Y35, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(AR$100=$R$60,$Y35, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(AT$100=$R$60,$Y35, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(AV$100=$R$60,$Y35, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(AX$100=$R$60,$Y35, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(AZ$100=$R$60,$Y35, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(BB$100=$R$60,$Y35, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(BD$100=$R$60,$Y35, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(BF$100=$R$60,$Y35, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(BH$100=$R$60,$Y35, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(BJ$100=$R$60,$Y35, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(BL$100=$R$60,$Y35, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(BN$100=$R$60,$Y35, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(BP$100=$R$60,$Y35, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(BR$100=$R$60,$Y35, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(BT$100=$R$60,$Y35, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(BV$100=$R$60,$Y35, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(BX$100=$R$60,$Y35, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(BZ$100=$R$60,$Y35, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(CB$100=$R$60,$Y35, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(CD$100=$R$60,$Y35, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(CF$100=$R$60,$Y35, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(CH$100=$R$60,$Y35, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(CJ$100=$R$60,$Y35, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(CL$100=$R$60,$Y35, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(CN$100=$R$60,$Y35, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(CP$100=$R$60,$Y35, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(CR$100=$R$60,$Y35, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(CT$100=$R$60,$Y35, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(CV$100=$R$60,$Y35, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(CX$100=$R$60,$Y35, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(CZ$100=$R$60,$Y35, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(DB$100=$R$60,$Y35, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(DD$100=$R$60,$Y35, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(DF$100=$R$60,$Y35, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(DH$100=$R$60,$Y35, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(DJ$100=$R$60,$Y35, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(DL$100=$R$60,$Y35, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(DN$100=$R$60,$Y35, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(DP$100=$R$60,$Y35, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(DR$100=$R$60,$Y35, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(DT$100=$R$60,$Y35, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(DV$100=$R$60,$Y35, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(DX$100=$R$60,$Y35, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(DZ$100=$R$60,$Y35, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(EB$100=$R$60,$Y35, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(ED$100=$R$60,$Y35, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(EF$100=$R$60,$Y35, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(EH$100=$R$60,$Y35, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(EJ$100=$R$60,$Y35, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(EL$100=$R$60,$Y35, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(EN$100=$R$60,$Y35, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(EP$100=$R$60,$Y35, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(ER$100=$R$60,$Y35, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(ET$100=$R$60,$Y35, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(EV$100=$R$60,$Y35, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(EX$100=$R$60,$Y35, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(EZ$100=$R$60,$Y35, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(FB$100=$R$60,$Y35, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(FD$100=$R$60,$Y35, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(FF$100=$R$60,$Y35, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(FH$100=$R$60,$Y35, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(FJ$100=$R$60,$Y35, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(FL$100=$R$60,$Y35, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(FN$100=$R$60,$Y35, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(FP$100=$R$60,$Y35, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(FR$100=$R$60,$Y35, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(FT$100=$R$60,$Y35, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(FV$100=$R$60,$Y35, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(FX$100=$R$60,$Y35, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(FZ$100=$R$60,$Y35, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(GB$100=$R$60,$Y35, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(GD$100=$R$60,$Y35, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(GF$100=$R$60,$Y35, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(GH$100=$R$60,$Y35, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(GJ$100=$R$60,$Y35, 0*$R$58),0)","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"J37","v":"Incentives"},null,{"$f":"IFERROR(IF(L$100=$R$60,($Y38*$W$17), 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(N$100=$R$60,($Y38*$W$17), 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(P$100=$R$60,($Y38*$W$17), 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(R$100=$R$60,($Y38*$W$17), 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(T$100=$R$60,($Y38*$W$17), 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(V$100=$R$60,($Y38*$W$17), 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(X$100=$R$60,($Y38*$W$17), 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(Z$100=$R$60,($Y38*$W$17), 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(AB$100=$R$60,($Y38*$W$17), 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(AD$100=$R$60,$Y38,0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(AF$100=$R$60,$Y38,0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(AH$100=$R$60,$Y38,0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(AJ$100=$R$60,$Y38,0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(AL$100=$R$60,$Y38,0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(AN$100=$R$60,$Y38,0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(AP$100=$R$60,$Y38,0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(AR$100=$R$60,$Y38,0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(AT$100=$R$60,$Y38,0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(AV$100=$R$60,$Y38,0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(AX$100=$R$60,$Y38,0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(AZ$100=$R$60,$Y38,0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(BB$100=$R$60,$Y38,0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(BD$100=$R$60,$Y38,0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(BF$100=$R$60,$Y38,0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(BH$100=$R$60,$Y38,0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(BJ$100=$R$60,$Y38,0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(BL$100=$R$60,$Y38,0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(BN$100=$R$60,$Y38,0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(BP$100=$R$60,$Y38,0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(BR$100=$R$60,$Y38,0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(BT$100=$R$60,$Y38,0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(BV$100=$R$60,$Y38,0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(BX$100=$R$60,$Y38,0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(BZ$100=$R$60,$Y38,0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(CB$100=$R$60,$Y38,0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(CD$100=$R$60,$Y38,0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(CF$100=$R$60,$Y38,0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(CH$100=$R$60,$Y38,0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(CJ$100=$R$60,$Y38,0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(CL$100=$R$60,$Y38,0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(CN$100=$R$60,$Y38,0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(CP$100=$R$60,$Y38,0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(CR$100=$R$60,$Y38,0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(CT$100=$R$60,$Y38,0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(CV$100=$R$60,$Y38,0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(CX$100=$R$60,$Y38,0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(CZ$100=$R$60,$Y38,0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(DB$100=$R$60,$Y38,0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(DD$100=$R$60,$Y38,0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(DF$100=$R$60,$Y38,0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(DH$100=$R$60,$Y38,0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(DJ$100=$R$60,$Y38,0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(DL$100=$R$60,$Y38,0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(DN$100=$R$60,$Y38,0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(DP$100=$R$60,$Y38,0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(DR$100=$R$60,$Y38,0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(DT$100=$R$60,$Y38,0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(DV$100=$R$60,$Y38,0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(DX$100=$R$60,$Y38,0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(DZ$100=$R$60,$Y38,0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(EB$100=$R$60,$Y38,0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(ED$100=$R$60,$Y38,0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(EF$100=$R$60,$Y38,0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(EH$100=$R$60,$Y38,0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(EJ$100=$R$60,$Y38,0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(EL$100=$R$60,$Y38,0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(EN$100=$R$60,$Y38,0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(EP$100=$R$60,$Y38,0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(ER$100=$R$60,$Y38,0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(ET$100=$R$60,$Y38,0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(EV$100=$R$60,$Y38,0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(EX$100=$R$60,$Y38,0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(EZ$100=$R$60,$Y38,0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(FB$100=$R$60,$Y38,0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(FD$100=$R$60,$Y38,0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(FF$100=$R$60,$Y38,0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(FH$100=$R$60,$Y38,0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(FJ$100=$R$60,$Y38,0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(FL$100=$R$60,$Y38,0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(FN$100=$R$60,$Y38,0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(FP$100=$R$60,$Y38,0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(FR$100=$R$60,$Y38,0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(FT$100=$R$60,$Y38,0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(FV$100=$R$60,$Y38,0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(FX$100=$R$60,$Y38,0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(FZ$100=$R$60,$Y38,0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(GB$100=$R$60,$Y38,0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(GD$100=$R$60,$Y38,0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(GF$100=$R$60,$Y38,0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(GH$100=$R$60,$Y38,0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(GJ$100=$R$60,$Y38,0*$R$58),0)","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"J40","v":"Aesthetics"},null,{"$f":"IFERROR(IF(L$100=$R$60,($Y41*$W$17), 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(N$100=$R$60,($Y41*$W$17), 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(P$100=$R$60,($Y41*$W$17), 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(R$100=$R$60,($Y41*$W$17), 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(T$100=$R$60,($Y41*$W$17), 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(V$100=$R$60,($Y41*$W$17), 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(X$100=$R$60,($Y41*$W$17), 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(Z$100=$R$60,($Y41*$W$17), 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(AB$100=$R$60,($Y41*$W$17), 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(AD$100=$R$60,$Y41, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(AF$100=$R$60,$Y41, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(AH$100=$R$60,$Y41, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(AJ$100=$R$60,$Y41, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(AL$100=$R$60,$Y41, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(AN$100=$R$60,$Y41, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(AP$100=$R$60,$Y41, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(AR$100=$R$60,$Y41, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(AT$100=$R$60,$Y41, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(AV$100=$R$60,$Y41, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(AX$100=$R$60,$Y41, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(AZ$100=$R$60,$Y41, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(BB$100=$R$60,$Y41, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(BD$100=$R$60,$Y41, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(BF$100=$R$60,$Y41, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(BH$100=$R$60,$Y41, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(BJ$100=$R$60,$Y41, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(BL$100=$R$60,$Y41, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(BN$100=$R$60,$Y41, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(BP$100=$R$60,$Y41, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(BR$100=$R$60,$Y41, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(BT$100=$R$60,$Y41, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(BV$100=$R$60,$Y41, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(BX$100=$R$60,$Y41, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(BZ$100=$R$60,$Y41, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(CB$100=$R$60,$Y41, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(CD$100=$R$60,$Y41, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(CF$100=$R$60,$Y41, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(CH$100=$R$60,$Y41, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(CJ$100=$R$60,$Y41, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(CL$100=$R$60,$Y41, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(CN$100=$R$60,$Y41, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(CP$100=$R$60,$Y41, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(CR$100=$R$60,$Y41, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(CT$100=$R$60,$Y41, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(CV$100=$R$60,$Y41, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(CX$100=$R$60,$Y41, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(CZ$100=$R$60,$Y41, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(DB$100=$R$60,$Y41, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(DD$100=$R$60,$Y41, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(DF$100=$R$60,$Y41, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(DH$100=$R$60,$Y41, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(DJ$100=$R$60,$Y41, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(DL$100=$R$60,$Y41, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(DN$100=$R$60,$Y41, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(DP$100=$R$60,$Y41, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(DR$100=$R$60,$Y41, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(DT$100=$R$60,$Y41, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(DV$100=$R$60,$Y41, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(DX$100=$R$60,$Y41, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(DZ$100=$R$60,$Y41, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(EB$100=$R$60,$Y41, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(ED$100=$R$60,$Y41, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(EF$100=$R$60,$Y41, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(EH$100=$R$60,$Y41, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(EJ$100=$R$60,$Y41, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(EL$100=$R$60,$Y41, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(EN$100=$R$60,$Y41, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(EP$100=$R$60,$Y41, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(ER$100=$R$60,$Y41, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(ET$100=$R$60,$Y41, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(EV$100=$R$60,$Y41, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(EX$100=$R$60,$Y41, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(EZ$100=$R$60,$Y41, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(FB$100=$R$60,$Y41, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(FD$100=$R$60,$Y41, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(FF$100=$R$60,$Y41, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(FH$100=$R$60,$Y41, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(FJ$100=$R$60,$Y41, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(FL$100=$R$60,$Y41, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(FN$100=$R$60,$Y41, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(FP$100=$R$60,$Y41, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(FR$100=$R$60,$Y41, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(FT$100=$R$60,$Y41, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(FV$100=$R$60,$Y41, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(FX$100=$R$60,$Y41, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(FZ$100=$R$60,$Y41, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(GB$100=$R$60,$Y41, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(GD$100=$R$60,$Y41, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(GF$100=$R$60,$Y41, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(GH$100=$R$60,$Y41, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(GJ$100=$R$60,$Y41, 0*$R$58),0)","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"J43","v":"Change Order"},null,{"$f":"IFERROR(IF(L$100=$R$60,($Y44*$W$17), 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(N$100=$R$60,($Y44*$W$17), 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(P$100=$R$60,($Y44*$W$17), 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(R$100=$R$60,($Y44*$W$17), 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(T$100=$R$60,($Y44*$W$17), 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(V$100=$R$60,($Y44*$W$17), 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(X$100=$R$60,($Y44*$W$17), 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(Z$100=$R$60,($Y44*$W$17), 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(AB$100=$R$60,($Y44*$W$17), 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(AD$100=$R$60,$Y44, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(AF$100=$R$60,$Y44, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(AH$100=$R$60,$Y44, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(AJ$100=$R$60,$Y44, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(AL$100=$R$60,$Y44, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(AN$100=$R$60,$Y44, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(AP$100=$R$60,$Y44, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(AR$100=$R$60,$Y44, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(AT$100=$R$60,$Y44, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(AV$100=$R$60,$Y44, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(AX$100=$R$60,$Y44, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(AZ$100=$R$60,$Y44, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(BB$100=$R$60,$Y44, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(BD$100=$R$60,$Y44, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(BF$100=$R$60,$Y44, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(BH$100=$R$60,$Y44, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(BJ$100=$R$60,$Y44, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(BL$100=$R$60,$Y44, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(BN$100=$R$60,$Y44, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(BP$100=$R$60,$Y44, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(BR$100=$R$60,$Y44, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(BT$100=$R$60,$Y44, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(BV$100=$R$60,$Y44, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(BX$100=$R$60,$Y44, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(BZ$100=$R$60,$Y44, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(CB$100=$R$60,$Y44, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(CD$100=$R$60,$Y44, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(CF$100=$R$60,$Y44, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(CH$100=$R$60,$Y44, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(CJ$100=$R$60,$Y44, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(CL$100=$R$60,$Y44, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(CN$100=$R$60,$Y44, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(CP$100=$R$60,$Y44, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(CR$100=$R$60,$Y44, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(CT$100=$R$60,$Y44, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(CV$100=$R$60,$Y44, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(CX$100=$R$60,$Y44, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(CZ$100=$R$60,$Y44, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(DB$100=$R$60,$Y44, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(DD$100=$R$60,$Y44, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(DF$100=$R$60,$Y44, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(DH$100=$R$60,$Y44, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(DJ$100=$R$60,$Y44, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(DL$100=$R$60,$Y44, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(DN$100=$R$60,$Y44, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(DP$100=$R$60,$Y44, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(DR$100=$R$60,$Y44, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(DT$100=$R$60,$Y44, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(DV$100=$R$60,$Y44, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(DX$100=$R$60,$Y44, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(DZ$100=$R$60,$Y44, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(EB$100=$R$60,$Y44, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(ED$100=$R$60,$Y44, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(EF$100=$R$60,$Y44, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(EH$100=$R$60,$Y44, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(EJ$100=$R$60,$Y44, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(EL$100=$R$60,$Y44, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(EN$100=$R$60,$Y44, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(EP$100=$R$60,$Y44, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(ER$100=$R$60,$Y44, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(ET$100=$R$60,$Y44, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(EV$100=$R$60,$Y44, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(EX$100=$R$60,$Y44, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(EZ$100=$R$60,$Y44, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(FB$100=$R$60,$Y44, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(FD$100=$R$60,$Y44, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(FF$100=$R$60,$Y44, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(FH$100=$R$60,$Y44, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(FJ$100=$R$60,$Y44, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(FL$100=$R$60,$Y44, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(FN$100=$R$60,$Y44, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(FP$100=$R$60,$Y44, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(FR$100=$R$60,$Y44, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(FT$100=$R$60,$Y44, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(FV$100=$R$60,$Y44, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(FX$100=$R$60,$Y44, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(FZ$100=$R$60,$Y44, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(GB$100=$R$60,$Y44, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(GD$100=$R$60,$Y44, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(GF$100=$R$60,$Y44, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(GH$100=$R$60,$Y44, 0*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(GJ$100=$R$60,$Y44, 0*$R$58),0)","v":0}]
[null,null,null,null,null,null,null,null,null,"Total",null,{"$f":"SUM(L105:L112)","v":0},null,{"$f":"SUM(N105:N112)","v":0},null,{"$f":"SUM(P105:P112)","v":0},null,{"$f":"SUM(R105:R112)","v":0},null,{"$f":"SUM(T105:T112)","v":0},null,{"$f":"SUM(V105:V112)","v":0},null,{"$f":"SUM(X105:X112)","v":0},null,{"$f":"SUM(Z105:Z112)","v":0},null,{"$f":"SUM(AB105:AB112)","v":0},null,{"$f":"SUM(AD105:AD112)","v":0},null,{"$f":"SUM(AF105:AF112)","v":0},null,{"$f":"SUM(AH105:AH112)","v":0},null,{"$f":"SUM(AJ105:AJ112)","v":0},null,{"$f":"SUM(AL105:AL112)","v":0},null,{"$f":"SUM(AN105:AN112)","v":0},null,{"$f":"SUM(AP105:AP112)","v":0},null,{"$f":"SUM(AR105:AR112)","v":0},null,{"$f":"SUM(AT105:AT112)","v":0},null,{"$f":"SUM(AV105:AV112)","v":0},null,{"$f":"SUM(AX105:AX112)","v":0},null,{"$f":"SUM(AZ105:AZ112)","v":0},null,{"$f":"SUM(BB105:BB112)","v":0},null,{"$f":"SUM(BD105:BD112)","v":0},null,{"$f":"SUM(BF105:BF112)","v":0},null,{"$f":"SUM(BH105:BH112)","v":0},null,{"$f":"SUM(BJ105:BJ112)","v":0},null,{"$f":"SUM(BL105:BL112)","v":0},null,{"$f":"SUM(BN105:BN112)","v":0},null,{"$f":"SUM(BP105:BP112)","v":0},null,{"$f":"SUM(BR105:BR112)","v":0},null,{"$f":"SUM(BT105:BT112)","v":0},null,{"$f":"SUM(BV105:BV112)","v":0},null,{"$f":"SUM(BX105:BX112)","v":0},null,{"$f":"SUM(BZ105:BZ112)","v":0},null,{"$f":"SUM(CB105:CB112)","v":0},null,{"$f":"SUM(CD105:CD112)","v":0},null,{"$f":"SUM(CF105:CF112)","v":0},null,{"$f":"SUM(CH105:CH112)","v":0},null,{"$f":"SUM(CJ105:CJ112)","v":0},null,{"$f":"SUM(CL105:CL112)","v":0},null,{"$f":"SUM(CN105:CN112)","v":0},null,{"$f":"SUM(CP105:CP112)","v":0},null,{"$f":"SUM(CR105:CR112)","v":0},null,{"$f":"SUM(CT105:CT112)","v":0},null,{"$f":"SUM(CV105:CV112)","v":0},null,{"$f":"SUM(CX105:CX112)","v":0},null,{"$f":"SUM(CZ105:CZ112)","v":0},null,{"$f":"SUM(DB105:DB112)","v":0},null,{"$f":"SUM(DD105:DD112)","v":0},null,{"$f":"SUM(DF105:DF112)","v":0},null,{"$f":"SUM(DH105:DH112)","v":0},null,{"$f":"SUM(DJ105:DJ112)","v":0},null,{"$f":"SUM(DL105:DL112)","v":0},null,{"$f":"SUM(DN105:DN112)","v":0},null,{"$f":"SUM(DP105:DP112)","v":0},null,{"$f":"SUM(DR105:DR112)","v":0},null,{"$f":"SUM(DT105:DT112)","v":0},null,{"$f":"SUM(DV105:DV112)","v":0},null,{"$f":"SUM(DX105:DX112)","v":0},null,{"$f":"SUM(DZ105:DZ112)","v":0},null,{"$f":"SUM(EB105:EB112)","v":0},null,{"$f":"SUM(ED105:ED112)","v":0},null,{"$f":"SUM(EF105:EF112)","v":0},null,{"$f":"SUM(EH105:EH112)","v":0},null,{"$f":"SUM(EJ105:EJ112)","v":0},null,{"$f":"SUM(EL105:EL112)","v":0},null,{"$f":"SUM(EN105:EN112)","v":0},null,{"$f":"SUM(EP105:EP112)","v":0},null,{"$f":"SUM(ER105:ER112)","v":0},null,{"$f":"SUM(ET105:ET112)","v":0},null,{"$f":"SUM(EV105:EV112)","v":0},null,{"$f":"SUM(EX105:EX112)","v":0},null,{"$f":"SUM(EZ105:EZ112)","v":0},null,{"$f":"SUM(FB105:FB112)","v":0},null,{"$f":"SUM(FD105:FD112)","v":0},null,{"$f":"SUM(FF105:FF112)","v":0},null,{"$f":"SUM(FH105:FH112)","v":0},null,{"$f":"SUM(FJ105:FJ112)","v":0},null,{"$f":"SUM(FL105:FL112)","v":0},null,{"$f":"SUM(FN105:FN112)","v":0},null,{"$f":"SUM(FP105:FP112)","v":0},null,{"$f":"SUM(FR105:FR112)","v":0},null,{"$f":"SUM(FT105:FT112)","v":0},null,{"$f":"SUM(FV105:FV112)","v":0},null,{"$f":"SUM(FX105:FX112)","v":0},null,{"$f":"SUM(FZ105:FZ112)","v":0},null,{"$f":"SUM(GB105:GB112)","v":0},null,{"$f":"SUM(GD105:GD112)","v":0},null,{"$f":"SUM(GF105:GF112)","v":0},null,{"$f":"SUM(GH105:GH112)","v":0},null,{"$f":"SUM(GJ105:GJ112)","v":0}]
[]
[null,null,null,null,null,null,null,null,{"$f":"+I48","v":"Incremental Infrastructure Equipment"}]
[null,null,null,null,null,null,null,null,null,{"$f":"J52","v":"Annual Maintenance"},null,{"$f":"IFERROR(IF(L$100<$R$60,0,IF($R52>0,IF(0=MOD(L$100-$R$60,$R52),$S52+$U52,$U52),IF(L$100>($R$60-1),$U52,0))*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(N$100<$R$60,0,IF($R52>0,IF(0=MOD(N$100-$R$60,$R52),$S52+$U52,$U52),IF(N$100>($R$60-1),$U52,0))*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(P$100<$R$60,0,IF($R52>0,IF(0=MOD(P$100-$R$60,$R52),$S52+$U52,$U52),IF(P$100>($R$60-1),$U52,0))*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(R$100<$R$60,0,IF($R52>0,IF(0=MOD(R$100-$R$60,$R52),$S52+$U52,$U52),IF(R$100>($R$60-1),$U52,0))*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(T$100<$R$60,0,IF($R52>0,IF(0=MOD(T$100-$R$60,$R52),$S52+$U52,$U52),IF(T$100>($R$60-1),$U52,0))*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(V$100<$R$60,0,IF($R52>0,IF(0=MOD(V$100-$R$60,$R52),$S52+$U52,$U52),IF(V$100>($R$60-1),$U52,0))*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(X$100<$R$60,0,IF($R52>0,IF(0=MOD(X$100-$R$60,$R52),$S52+$U52,$U52),IF(X$100>($R$60-1),$U52,0))*$R$58),0)","v":0},null,{"$f":"IFERROR(IF(Z$100<$R$60,0,IF($R52>0,IF(0=MOD(Z$100-$R$60,$R52),$S52+$U52,$U52),IF(Z$100>($R$60-1),$U52,0))*$R$58),0)","v":0},null,{"$f":"IF(AB$100<$R$60,0,$Y$54*$R$58)","v":0},null,{"$f":"IF(AD$100<$R$60,0,$Y$54*$R$58)","v":0},null,{"$f":"IF(AF$100<$R$60,0,$Y$54*$R$58)","v":0},null,{"$f":"IF(AH$100<$R$60,0,$Y$54*$R$58)","v":0},null,{"$f":"IF(AJ$100<$R$60,0,$Y$54*$R$58)","v":0},null,{"$f":"IF(AL$100<$R$60,0,$Y$54*$R$58)","v":0},null,{"$f":"IF(AN$100<$R$60,0,$Y$54*$R$58)","v":0},null,{"$f":"IF(AP$100<$R$60,0,$Y$54*$R$58)","v":0},null,{"$f":"IF(AR$100<$R$60,0,$Y$54*$R$58)","v":0},null,{"$f":"IF(AT$100<$R$60,0,$Y$54*$R$58)","v":0},null,{"$f":"IF(AV$100<$R$60,0,$Y$54*$R$58)","v":0},null,{"$f":"IF(AX$100<$R$60,0,$Y$54*$R$58)","v":0},null,{"$f":"IF(AZ$100<$R$60,0,$Y$54*$R$58)","v":0},null,{"$f":"IF(BB$100<$R$60,0,$Y$54*$R$58)","v":0},null,{"$f":"IF(BD$100<$R$60,0,$Y$54*$R$58)","v":0},null,{"$f":"IF(BF$100<$R$60,0,$Y$54*$R$58)","v":0},null,{"$f":"IF(BH$100<$R$60,0,$Y$54*$R$58)","v":0},null,{"$f":"IF(BJ$100<$R$60,0,$Y$54*$R$58)","v":0},null,{"$f":"IF(BL$100<$R$60,0,$Y$54*$R$58)","v":0},null,{"$f":"IF(BN$100<$R$60,0,$Y$54*$R$58)","v":0},null,{"$f":"IF(BP$100<$R$60,0,$Y$54*$R$58)","v":0},null,{"$f":"IF(BR$100<$R$60,0,$Y$54*$R$58)","v":0},null,{"$f":"IF(BT$100<$R$60,0,$Y$54*$R$58)","v":0},null,{"$f":"IF(BV$100<$R$60,0,$Y$54*$R$58)","v":0},null,{"$f":"IF(BX$100<$R$60,0,IF($R52>0,IF(0=MOD(BX$100-$R$60,$R52),$S52+$U52,$U52),IF(BX$100>($R$60-1),$U52,0))*$R$58)","v":0},null,{"$f":"IF(BZ$100<$R$60,0,IF($R52>0,IF(0=MOD(BZ$100-$R$60,$R52),$S52+$U52,$U52),IF(BZ$100>($R$60-1),$U52,0))*$R$58)","v":0},null,{"$f":"IF(CB$100<$R$60,0,IF($R52>0,IF(0=MOD(CB$100-$R$60,$R52),$S52+$U52,$U52),IF(CB$100>($R$60-1),$U52,0))*$R$58)","v":0},null,{"$f":"IF(CD$100<$R$60,0,IF($R52>0,IF(0=MOD(CD$100-$R$60,$R52),$S52+$U52,$U52),IF(CD$100>($R$60-1),$U52,0))*$R$58)","v":0},null,{"$f":"IF(CF$100<$R$60,0,IF($R52>0,IF(0=MOD(CF$100-$R$60,$R52),$S52+$U52,$U52),IF(CF$100>($R$60-1),$U52,0))*$R$58)","v":0},null,{"$f":"IF(CH$100<$R$60,0,IF($R52>0,IF(0=MOD(CH$100-$R$60,$R52),$S52+$U52,$U52),IF(CH$100>($R$60-1),$U52,0))*$R$58)","v":0},null,{"$f":"IF(CJ$100<$R$60,0,IF($R52>0,IF(0=MOD(CJ$100-$R$60,$R52),$S52+$U52,$U52),IF(CJ$100>($R$60-1),$U52,0))*$R$58)","v":0},null,{"$f":"IF(CL$100<$R$60,0,IF($R52>0,IF(0=MOD(CL$100-$R$60,$R52),$S52+$U52,$U52),IF(CL$100>($R$60-1),$U52,0))*$R$58)","v":0},null,{"$f":"IF(CN$100<$R$60,0,IF($R52>0,IF(0=MOD(CN$100-$R$60,$R52),$S52+$U52,$U52),IF(CN$100>($R$60-1),$U52,0))*$R$58)","v":0},null,{"$f":"IF(CP$100<$R$60,0,IF($R52>0,IF(0=MOD(CP$100-$R$60,$R52),$S52+$U52,$U52),IF(CP$100>($R$60-1),$U52,0))*$R$58)","v":0},null,{"$f":"IF(CR$100<$R$60,0,IF($R52>0,IF(0=MOD(CR$100-$R$60,$R52),$S52+$U52,$U52),IF(CR$100>($R$60-1),$U52,0))*$R$58)","v":0},null,{"$f":"IF(CT$100<$R$60,0,IF($R52>0,IF(0=MOD(CT$100-$R$60,$R52),$S52+$U52,$U52),IF(CT$100>($R$60-1),$U52,0))*$R$58)","v":0},null,{"$f":"IF(CV$100<$R$60,0,IF($R52>0,IF(0=MOD(CV$100-$R$60,$R52),$S52+$U52,$U52),IF(CV$100>($R$60-1),$U52,0))*$R$58)","v":0},null,{"$f":"IF(CX$100<$R$60,0,IF($R52>0,IF(0=MOD(CX$100-$R$60,$R52),$S52+$U52,$U52),IF(CX$100>($R$60-1),$U52,0))*$R$58)","v":0},null,{"$f":"IF(CZ$100<$R$60,0,IF($R52>0,IF(0=MOD(CZ$100-$R$60,$R52),$S52+$U52,$U52),IF(CZ$100>($R$60-1),$U52,0))*$R$58)","v":0},null,{"$f":"IF(DB$100<$R$60,0,IF($R52>0,IF(0=MOD(DB$100-$R$60,$R52),$S52+$U52,$U52),IF(DB$100>($R$60-1),$U52,0))*$R$58)","v":0},null,{"$f":"IF(DD$100<$R$60,0,IF($R52>0,IF(0=MOD(DD$100-$R$60,$R52),$S52+$U52,$U52),IF(DD$100>($R$60-1),$U52,0))*$R$58)","v":0},null,{"$f":"IF(DF$100<$R$60,0,IF($R52>0,IF(0=MOD(DF$100-$R$60,$R52),$S52+$U52,$U52),IF(DF$100>($R$60-1),$U52,0))*$R$58)","v":0},null,{"$f":"IF(DH$100<$R$60,0,IF($R52>0,IF(0=MOD(DH$100-$R$60,$R52),$S52+$U52,$U52),IF(DH$100>($R$60-1),$U52,0))*$R$58)","v":0},null,{"$f":"IF(DJ$100<$R$60,0,IF($R52>0,IF(0=MOD(DJ$100-$R$60,$R52),$S52+$U52,$U52),IF(DJ$100>($R$60-1),$U52,0))*$R$58)","v":0},null,{"$f":"IF(DL$100<$R$60,0,IF($R52>0,IF(0=MOD(DL$100-$R$60,$R52),$S52+$U52,$U52),IF(DL$100>($R$60-1),$U52,0))*$R$58)","v":0},null,{"$f":"IF(DN$100<$R$60,0,IF($R52>0,IF(0=MOD(DN$100-$R$60,$R52),$S52+$U52,$U52),IF(DN$100>($R$60-1),$U52,0))*$R$58)","v":0},null,{"$f":"IF(DP$100<$R$60,0,IF($R52>0,IF(0=MOD(DP$100-$R$60,$R52),$S52+$U52,$U52),IF(DP$100>($R$60-1),$U52,0))*$R$58)","v":0},null,{"$f":"IF(DR$100<$R$60,0,IF($R52>0,IF(0=MOD(DR$100-$R$60,$R52),$S52+$U52,$U52),IF(DR$100>($R$60-1),$U52,0))*$R$58)","v":0},null,{"$f":"IF(DT$100<$R$60,0,IF($R52>0,IF(0=MOD(DT$100-$R$60,$R52),$S52+$U52,$U52),IF(DT$100>($R$60-1),$U52,0))*$R$58)","v":0},null,{"$f":"IF(DV$100<$R$60,0,IF($R52>0,IF(0=MOD(DV$100-$R$60,$R52),$S52+$U52,$U52),IF(DV$100>($R$60-1),$U52,0))*$R$58)","v":0},null,{"$f":"IF(DX$100<$R$60,0,IF($R52>0,IF(0=MOD(DX$100-$R$60,$R52),$S52+$U52,$U52),IF(DX$100>($R$60-1),$U52,0))*$R$58)","v":0},null,{"$f":"IF(DZ$100<$R$60,0,IF($R52>0,IF(0=MOD(DZ$100-$R$60,$R52),$S52+$U52,$U52),IF(DZ$100>($R$60-1),$U52,0))*$R$58)","v":0},null,{"$f":"IF(EB$100<$R$60,0,IF($R52>0,IF(0=MOD(EB$100-$R$60,$R52),$S52+$U52,$U52),IF(EB$100>($R$60-1),$U52,0))*$R$58)","v":0},null,{"$f":"IF(ED$100<$R$60,0,IF($R52>0,IF(0=MOD(ED$100-$R$60,$R52),$S52+$U52,$U52),IF(ED$100>($R$60-1),$U52,0))*$R$58)","v":0},null,{"$f":"IF(EF$100<$R$60,0,IF($R52>0,IF(0=MOD(EF$100-$R$60,$R52),$S52+$U52,$U52),IF(EF$100>($R$60-1),$U52,0))*$R$58)","v":0},null,{"$f":"IF(EH$100<$R$60,0,IF($R52>0,IF(0=MOD(EH$100-$R$60,$R52),$S52+$U52,$U52),IF(EH$100>($R$60-1),$U52,0))*$R$58)","v":0},null,{"$f":"IF(EJ$100<$R$60,0,IF($R52>0,IF(0=MOD(EJ$100-$R$60,$R52),$S52+$U52,$U52),IF(EJ$100>($R$60-1),$U52,0))*$R$58)","v":0},null,{"$f":"IF(EL$100<$R$60,0,IF($R52>0,IF(0=MOD(EL$100-$R$60,$R52),$S52+$U52,$U52),IF(EL$100>($R$60-1),$U52,0))*$R$58)","v":0},null,{"$f":"IF(EN$100<$R$60,0,IF($R52>0,IF(0=MOD(EN$100-$R$60,$R52),$S52+$U52,$U52),IF(EN$100>($R$60-1),$U52,0))*$R$58)","v":0},null,{"$f":"IF(EP$100<$R$60,0,IF($R52>0,IF(0=MOD(EP$100-$R$60,$R52),$S52+$U52,$U52),IF(EP$100>($R$60-1),$U52,0))*$R$58)","v":0},null,{"$f":"IF(ER$100<$R$60,0,IF($R52>0,IF(0=MOD(ER$100-$R$60,$R52),$S52+$U52,$U52),IF(ER$100>($R$60-1),$U52,0))*$R$58)","v":0},null,{"$f":"IF(ET$100<$R$60,0,IF($R52>0,IF(0=MOD(ET$100-$R$60,$R52),$S52+$U52,$U52),IF(ET$100>($R$60-1),$U52,0))*$R$58)","v":0},null,{"$f":"IF(EV$100<$R$60,0,IF($R52>0,IF(0=MOD(EV$100-$R$60,$R52),$S52+$U52,$U52),IF(EV$100>($R$60-1),$U52,0))*$R$58)","v":0},null,{"$f":"IF(EX$100<$R$60,0,IF($R52>0,IF(0=MOD(EX$100-$R$60,$R52),$S52+$U52,$U52),IF(EX$100>($R$60-1),$U52,0))*$R$58)","v":0},null,{"$f":"IF(EZ$100<$R$60,0,IF($R52>0,IF(0=MOD(EZ$100-$R$60,$R52),$S52+$U52,$U52),IF(EZ$100>($R$60-1),$U52,0))*$R$58)","v":0},null,{"$f":"IF(FB$100<$R$60,0,IF($R52>0,IF(0=MOD(FB$100-$R$60,$R52),$S52+$U52,$U52),IF(FB$100>($R$60-1),$U52,0))*$R$58)","v":0},null,{"$f":"IF(FD$100<$R$60,0,IF($R52>0,IF(0=MOD(FD$100-$R$60,$R52),$S52+$U52,$U52),IF(FD$100>($R$60-1),$U52,0))*$R$58)","v":0},null,{"$f":"IF(FF$100<$R$60,0,IF($R52>0,IF(0=MOD(FF$100-$R$60,$R52),$S52+$U52,$U52),IF(FF$100>($R$60-1),$U52,0))*$R$58)","v":0},null,{"$f":"IF(FH$100<$R$60,0,IF($R52>0,IF(0=MOD(FH$100-$R$60,$R52),$S52+$U52,$U52),IF(FH$100>($R$60-1),$U52,0))*$R$58)","v":0},null,{"$f":"IF(FJ$100<$R$60,0,IF($R52>0,IF(0=MOD(FJ$100-$R$60,$R52),$S52+$U52,$U52),IF(FJ$100>($R$60-1),$U52,0))*$R$58)","v":0},null,{"$f":"IF(FL$100<$R$60,0,IF($R52>0,IF(0=MOD(FL$100-$R$60,$R52),$S52+$U52,$U52),IF(FL$100>($R$60-1),$U52,0))*$R$58)","v":0},null,{"$f":"IF(FN$100<$R$60,0,IF($R52>0,IF(0=MOD(FN$100-$R$60,$R52),$S52+$U52,$U52),IF(FN$100>($R$60-1),$U52,0))*$R$58)","v":0},null,{"$f":"IF(FP$100<$R$60,0,IF($R52>0,IF(0=MOD(FP$100-$R$60,$R52),$S52+$U52,$U52),IF(FP$100>($R$60-1),$U52,0))*$R$58)","v":0},null,{"$f":"IF(FR$100<$R$60,0,IF($R52>0,IF(0=MOD(FR$100-$R$60,$R52),$S52+$U52,$U52),IF(FR$100>($R$60-1),$U52,0))*$R$58)","v":0},null,{"$f":"IF(FT$100<$R$60,0,IF($R52>0,IF(0=MOD(FT$100-$R$60,$R52),$S52+$U52,$U52),IF(FT$100>($R$60-1),$U52,0))*$R$58)","v":0},null,{"$f":"IF(FV$100<$R$60,0,IF($R52>0,IF(0=MOD(FV$100-$R$60,$R52),$S52+$U52,$U52),IF(FV$100>($R$60-1),$U52,0))*$R$58)","v":0},null,{"$f":"IF(FX$100<$R$60,0,IF($R52>0,IF(0=MOD(FX$100-$R$60,$R52),$S52+$U52,$U52),IF(FX$100>($R$60-1),$U52,0))*$R$58)","v":0},null,{"$f":"IF(FZ$100<$R$60,0,IF($R52>0,IF(0=MOD(FZ$100-$R$60,$R52),$S52+$U52,$U52),IF(FZ$100>($R$60-1),$U52,0))*$R$58)","v":0},null,{"$f":"IF(GB$100<$R$60,0,IF($R52>0,IF(0=MOD(GB$100-$R$60,$R52),$S52+$U52,$U52),IF(GB$100>($R$60-1),$U52,0))*$R$58)","v":0},null,{"$f":"IF(GD$100<$R$60,0,IF($R52>0,IF(0=MOD(GD$100-$R$60,$R52),$S52+$U52,$U52),IF(GD$100>($R$60-1),$U52,0))*$R$58)","v":0},null,{"$f":"IF(GF$100<$R$60,0,IF($R52>0,IF(0=MOD(GF$100-$R$60,$R52),$S52+$U52,$U52),IF(GF$100>($R$60-1),$U52,0))*$R$58)","v":0},null,{"$f":"IF(GH$100<$R$60,0,IF($R52>0,IF(0=MOD(GH$100-$R$60,$R52),$S52+$U52,$U52),IF(GH$100>($R$60-1),$U52,0))*$R$58)","v":0},null,{"$f":"IF(GJ$100<$R$60,0,IF($R52>0,IF(0=MOD(GJ$100-$R$60,$R52),$S52+$U52,$U52),IF(GJ$100>($R$60-1),$U52,0))*$R$58)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,"TOTAL Incremental Cost",null,{"$f":"SUM(L105:M117)","v":0},null,{"$f":"SUM(N105:O117)","v":0},null,{"$f":"SUM(P105:Q117)","v":0},null,{"$f":"SUM(R105:S117)","v":0},null,{"$f":"SUM(T105:U117)","v":0},null,{"$f":"SUM(V105:W117)","v":0},null,{"$f":"SUM(X105:Y117)","v":0},null,{"$f":"SUM(Z105:AA117)","v":0},null,{"$f":"+AB116+AB113","v":0},null,{"$f":"+AD116+AD113","v":0},null,{"$f":"+AF116+AF113","v":0},null,{"$f":"+AH116+AH113","v":0},null,{"$f":"+AJ116+AJ113","v":0},null,{"$f":"+AL116+AL113","v":0},null,{"$f":"+AN116+AN113","v":0},null,{"$f":"+AP116+AP113","v":0},null,{"$f":"+AR116+AR113","v":0},null,{"$f":"+AT116+AT113","v":0},null,{"$f":"+AV116+AV113","v":0},null,{"$f":"+AX116+AX113","v":0},null,{"$f":"+AZ116+AZ113","v":0},null,{"$f":"+BB116+BB113","v":0},null,{"$f":"+BD116+BD113","v":0},null,{"$f":"+BF116+BF113","v":0},null,{"$f":"+BH116+BH113","v":0},null,{"$f":"+BJ116+BJ113","v":0},null,{"$f":"+BL116+BL113","v":0},null,{"$f":"+BN116+BN113","v":0},null,{"$f":"+BP116+BP113","v":0},null,{"$f":"+BR116+BR113","v":0},null,{"$f":"+BT116+BT113","v":0},null,{"$f":"+BV116+BV113","v":0},null,{"$f":"SUM(BX105:BY117)","v":0},null,{"$f":"SUM(BZ105:CA117)","v":0},null,{"$f":"SUM(CB105:CC117)","v":0},null,{"$f":"SUM(CD105:CE117)","v":0},null,{"$f":"SUM(CF105:CG117)","v":0},null,{"$f":"SUM(CH105:CI117)","v":0},null,{"$f":"SUM(CJ105:CK117)","v":0},null,{"$f":"SUM(CL105:CM117)","v":0},null,{"$f":"SUM(CN105:CO117)","v":0},null,{"$f":"SUM(CP105:CQ117)","v":0},null,{"$f":"SUM(CR105:CS117)","v":0},null,{"$f":"SUM(CT105:CU117)","v":0},null,{"$f":"SUM(CV105:CW117)","v":0},null,{"$f":"SUM(CX105:CY117)","v":0},null,{"$f":"SUM(CZ105:DA117)","v":0},null,{"$f":"SUM(DB105:DC117)","v":0},null,{"$f":"SUM(DD105:DE117)","v":0},null,{"$f":"SUM(DF105:DG117)","v":0},null,{"$f":"SUM(DH105:DI117)","v":0},null,{"$f":"SUM(DJ105:DK117)","v":0},null,{"$f":"SUM(DL105:DM117)","v":0},null,{"$f":"SUM(DN105:DO117)","v":0},null,{"$f":"SUM(DP105:DQ117)","v":0},null,{"$f":"SUM(DR105:DS117)","v":0},null,{"$f":"SUM(DT105:DU117)","v":0},null,{"$f":"SUM(DV105:DW117)","v":0},null,{"$f":"SUM(DX105:DY117)","v":0},null,{"$f":"SUM(DZ105:EA117)","v":0},null,{"$f":"SUM(EB105:EC117)","v":0},null,{"$f":"SUM(ED105:EE117)","v":0},null,{"$f":"SUM(EF105:EG117)","v":0},null,{"$f":"SUM(EH105:EI117)","v":0},null,{"$f":"SUM(EJ105:EK117)","v":0},null,{"$f":"SUM(EL105:EM117)","v":0},null,{"$f":"SUM(EN105:EO117)","v":0},null,{"$f":"SUM(EP105:EQ117)","v":0},null,{"$f":"SUM(ER105:ES117)","v":0},null,{"$f":"SUM(ET105:EU117)","v":0},null,{"$f":"SUM(EV105:EW117)","v":0},null,{"$f":"SUM(EX105:EY117)","v":0},null,{"$f":"SUM(EZ105:FA117)","v":0},null,{"$f":"SUM(FB105:FC117)","v":0},null,{"$f":"SUM(FD105:FE117)","v":0},null,{"$f":"SUM(FF105:FG117)","v":0},null,{"$f":"SUM(FH105:FI117)","v":0},null,{"$f":"SUM(FJ105:FK117)","v":0},null,{"$f":"SUM(FL105:FM117)","v":0},null,{"$f":"SUM(FN105:FO117)","v":0},null,{"$f":"SUM(FP105:FQ117)","v":0},null,{"$f":"SUM(FR105:FS117)","v":0},null,{"$f":"SUM(FT105:FU117)","v":0},null,{"$f":"SUM(FV105:FW117)","v":0},null,{"$f":"SUM(FX105:FY117)","v":0},null,{"$f":"SUM(FZ105:GA117)","v":0},null,{"$f":"SUM(GB105:GC117)","v":0},null,{"$f":"SUM(GD105:GE117)","v":0},null,{"$f":"SUM(GF105:GG117)","v":0},null,{"$f":"SUM(GH105:GI117)","v":0},null,{"$f":"SUM(GJ105:GK117)","v":0}]

{"sheet":"FS- Off Hours","index":31,"n_rows":105,"n_cols":192,"rows_kept":105,"cut":false,"hidden":false,"merged":[[96,8,96,16],[85,8,85,15],[17,52,17,53],[16,52,16,53],[15,52,15,53],[14,52,14,53],[6,38,6,53],[8,46,11,47],[8,50,11,51],[8,52,11,53],[37,52,37,53],[39,52,39,53],[43,52,43,53],[8,18,11,19],[8,1,8,6],[1,25,15,36],[26,9,27,22],[8,48,11,49],[29,52,29,53],[30,52,30,53],[31,52,31,53],[32,52,32,53],[33,52,33,53],[26,52,26,53],[28,52,28,53],[27,52,27,53],[18,52,18,53],[19,52,19,53],[20,52,20,53],[22,18,22,19],[22,20,22,21],[22,22,22,23],[4,56,4,57],[5,56,5,57],[1,55,3,58],[6,8,6,23],[7,8,7,23],[9,8,11,10],[9,16,11,17],[9,20,11,21],[9,22,11,23],[12,18,12,19],[12,20,12,21],[12,22,12,23],[16,18,16,19],[16,20,16,21],[16,22,16,23],[17,18,17,19],[17,20,17,21],[17,22,17,23],[14,18,14,19],[14,20,14,21],[14,22,14,23],[15,18,15,19],[15,20,15,21],[15,22,15,23],[13,18,13,19],[13,20,13,21],[13,22,13,23],[23,18,23,19],[23,20,23,21],[23,22,23,23],[20,18,20,19],[20,20,20,21],[20,22,20,23],[21,18,21,19],[21,20,21,21],[21,22,21,23],[18,18,18,19],[18,20,18,21],[18,22,18,23],[19,18,19,19],[19,20,19,21],[19,22,19,23],[29,18,29,19],[29,20,29,21],[29,22,29,23],[30,18,30,19],[30,20,30,21],[30,22,30,23],[24,18,24,19],[24,20,24,21],[24,22,24,23],[25,18,25,19],[25,20,25,21],[25,22,25,23],[35,18,35,19],[35,20,35,21],[35,22,35,23],[31,18,31,19],[34,18,34,19],[34,20,34,21],[34,22,34,23],[31,20,31,21],[31,22,31,23],[39,22,39,23],[37,22,37,23],[45,22,45,23],[43,22,43,23],[55,25,55,26],[55,27,55,28],[55,29,55,30],[55,31,55,32],[55,33,55,34],[55,35,55,36],[55,11,55,12],[55,13,55,14],[55,15,55,16],[55,17,55,18],[55,19,55,20],[55,21,55,22],[55,23,55,24],[33,25,42,36],[55,61,55,62],[55,63,55,64],[55,65,55,66],[55,67,55,68],[55,69,55,70],[55,71,55,72],[55,49,55,50],[55,51,55,52],[55,53,55,54],[55,55,55,56],[55,57,55,58],[55,59,55,60],[55,37,55,38],[55,39,55,40],[55,41,55,42],[55,43,55,44],[55,45,55,46],[55,47,55,48],[55,115,55,116],[55,117,55,118],[55,119,55,120],[55,97,55,98],[55,99,55,100],[55,101,55,102],[55,103,55,104],[55,105,55,106],[55,107,55,108],[55,85,55,86],[55,87,55,88],[55,89,55,90],[55,91,55,92],[55,93,55,94],[55,95,55,96],[55,73,55,74],[55,75,55,76],[55,77,55,78],[55,79,55,80],[55,81,55,82],[55,83,55,84],[55,191,55,192],[55,169,55,170],[55,171,55,172],[55,173,55,174],[55,175,55,176],[55,177,55,178],[55,179,55,180],[55,157,55,158],[55,159,55,160],[55,161,55,162],[55,163,55,164],[55,165,55,166],[55,167,55,168],[55,145,55,146],[55,147,55,148],[55,149,55,150],[55,151,55,152],[55,153,55,154],[55,155,55,156],[57,23,57,24],[57,25,57,26],[57,27,57,28],[57,29,57,30],[57,31,57,32],[57,33,57,34],[57,11,57,12],[57,13,57,14],[57,15,57,16],[57,17,57,18],[57,19,57,20],[57,21,57,22],[55,181,55,182],[55,183,55,184],[55,185,55,186],[55,187,55,188],[55,189,55,190],[55,133,55,134],[55,135,55,136],[55,137,55,138],[55,139,55,140],[55,141,55,142],[55,143,55,144],[55,121,55,122],[55,123,55,124],[55,125,55,126],[55,127,55,128],[55,129,55,130],[55,131,55,132],[55,109,55,110],[55,111,55,112],[55,113,55,114],[57,59,57,60],[57,61,57,62],[57,63,57,64],[57,65,57,66],[57,67,57,68],[57,69,57,70],[57,47,57,48],[57,49,57,50],[57,51,57,52],[57,53,57,54],[57,55,57,56],[57,57,57,58],[57,35,57,36],[57,37,57,38],[57,39,57,40],[57,41,57,42],[57,43,57,44],[57,45,57,46],[57,95,57,96],[57,97,57,98],[57,99,57,100],[57,101,57,102],[57,103,57,104],[57,105,57,106],[57,83,57,84],[57,85,57,86],[57,87,57,88],[57,89,57,90],[57,91,57,92],[57,93,57,94],[57,71,57,72],[57,73,57,74],[57,75,57,76],[57,77,57,78],[57,79,57,80],[57,81,57,82],[57,151,57,152],[57,153,57,154],[57,131,57,132],[57,133,57,134],[57,135,57,136],[57,137,57,138],[57,139,57,140],[57,141,57,142],[57,119,57,120],[57,121,57,122],[57,123,57,124],[57,125,57,126],[57,127,57,128],[57,129,57,130],[57,107,57,108],[57,109,57,110],[57,111,57,112],[57,113,57,114],[57,115,57,116],[57,117,57,118],[57,191,57,192],[58,11,58,12],[58,13,58,14],[58,15,58,16],[58,17,58,18],[58,19,58,20],[58,21,58,22],[58,23,58,24],[58,25,58,26],[58,27,58,28],[57,179,57,180],[57,181,57,182],[57,183,57,184],[57,185,57,186],[57,187,57,188],[57,189,57,190],[57,167,57,168],[57,169,57,170],[57,171,57,172],[57,173,57,174],[57,175,57,176],[57,177,57,178],[57,155,57,156],[57,157,57,158],[57,159,57,160],[57,161,57,162],[57,163,57,164],[57,165,57,166],[57,143,57,144],[57,145,57,146],[57,147,57,148],[57,149,57,150],[58,53,58,54],[58,55,58,56],[58,57,58,58],[58,59,58,60],[58,61,58,62],[58,63,58,64],[58,41,58,42],[58,43,58,44],[58,45,58,46],[58,47,58,48],[58,49,58,50],[58,51,58,52],[58,29,58,30],[58,31,58,32],[58,33,58,34],[58,35,58,36],[58,37,58,38],[58,39,58,40],[58,89,58,90],[58,91,58,92],[58,93,58,94],[58,95,58,96],[58,97,58,98],[58,99,58,100],[58,77,58,78],[58,79,58,80],[58,81,58,82],[58,83,58,84],[58,85,58,86],[58,87,58,88],[58,65,58,66],[58,67,58,68],[58,69,58,70],[58,71,58,72],[58,73,58,74],[58,75,58,76],[58,145,58,146],[58,147,58,148],[58,125,58,126],[58,127,58,128],[58,129,58,130],[58,131,58,132],[58,133,58,134],[58,135,58,136],[58,113,58,114],[58,115,58,116],[58,117,58,118],[58,119,58,120],[58,121,58,122],[58,123,58,124],[58,101,58,102],[58,103,58,104],[58,105,58,106],[58,107,58,108],[58,109,58,110],[58,111,58,112],[58,185,58,186],[58,187,58,188],[58,189,58,190],[58,191,58,192],[59,11,59,12],[59,13,59,14],[59,15,59,16],[59,17,59,18],[59,19,59,20],[59,21,59,22],[58,173,58,174],[58,175,58,176],[58,177,58,178],[58,179,58,180],[58,181,58,182],[58,183,58,184],[58,161,58,162],[58,163,58,164],[58,165,58,166],[58,167,58,168],[58,169,58,170],[58,171,58,172],[58,149,58,150],[58,151,58,152],[58,153,58,154],[58,155,58,156],[58,157,58,158],[58,159,58,160],[58,137,58,138],[58,139,58,140],[58,141,58,142],[58,143,58,144],[59,47,59,48],[59,49,59,50],[59,51,59,52],[59,53,59,54],[59,55,59,56],[59,57,59,58],[59,35,59,36],[59,37,59,38],[59,39,59,40],[59,41,59,42],[59,43,59,44],[59,45,59,46],[59,23,59,24],[59,25,59,26],[59,27,59,28],[59,29,59,30],[59,31,59,32],[59,33,59,34],[59,83,59,84],[59,85,59,86],[59,87,59,88],[59,89,59,90],[59,91,59,92],[59,93,59,94],[59,71,59,72],[59,73,59,74],[59,75,59,76],[59,77,59,78],[59,79,59,80],[59,81,59,82],[59,59,59,60],[59,61,59,62],[59,63,59,64],[59,65,59,66],[59,67,59,68],[59,69,59,70],[59,119,59,120],[59,121,59,122],[59,123,59,124],[59,125,59,126],[59,127,59,128],[59,129,59,130],[59,107,59,108],[59,109,59,110],[59,111,59,112],[59,113,59,114],[59,115,59,116],[59,117,59,118],[59,95,59,96],[59,97,59,98],[59,99,59,100],[59,101,59,102],[59,103,59,104],[59,105,59,106],[59,175,59,176],[59,177,59,178],[59,155,59,156],[59,157,59,158],[59,159,59,160],[59,161,59,162],[59,163,59,164],[59,165,59,166],[59,143,59,144],[59,145,59,146],[59,147,59,148],[59,149,59,150],[59,151,59,152],[59,153,59,154],[59,131,59,132],[59,133,59,134],[59,135,59,136],[59,137,59,138],[59,139,59,140],[59,141,59,142],[60,41,60,42],[60,43,60,44],[60,45,60,46],[60,47,60,48],[60,49,60,50],[60,51,60,52],[60,29,60,30],[60,31,60,32],[60,33,60,34],[60,35,60,36],[60,37,60,38],[60,39,60,40],[59,191,59,192],[60,11,60,12],[60,13,60,14],[60,15,60,16],[60,17,60,18],[60,19,60,20],[60,21,60,22],[60,23,60,24],[60,25,60,26],[60,27,60,28],[59,179,59,180],[59,181,59,182],[59,183,59,184],[59,185,59,186],[59,187,59,188],[59,189,59,190],[59,167,59,168],[59,169,59,170],[59,171,59,172],[59,173,59,174],[60,77,60,78],[60,79,60,80],[60,81,60,82],[60,83,60,84],[60,85,60,86],[60,87,60,88],[60,65,60,66],[60,67,60,68],[60,69,60,70],[60,71,60,72],[60,73,60,74],[60,75,60,76],[60,53,60,54],[60,55,60,56],[60,57,60,58],[60,59,60,60],[60,61,60,62],[60,63,60,64],[60,129,60,130],[60,131,60,132],[60,133,60,134],[60,135,60,136],[60,113,60,114],[60,115,60,116],[60,117,60,118],[60,119,60,120],[60,121,60,122],[60,123,60,124],[60,101,60,102],[60,103,60,104],[60,105,60,106],[60,107,60,108],[60,109,60,110],[60,111,60,112],[60,89,60,90],[60,91,60,92],[60,93,60,94],[60,95,60,96],[60,97,60,98],[60,99,60,100],[60,185,60,186],[60,187,60,188],[60,189,60,190],[60,191,60,192],[69,10,69,15],[69,16,69,17],[60,173,60,174],[60,175,60,176],[60,177,60,178],[60,179,60,180],[60,181,60,182],[60,183,60,184],[60,161,60,162],[60,163,60,164],[60,165,60,166],[60,167,60,168],[60,169,60,170],[60,171,60,172],[60,149,60,150],[60,151,60,152],[60,153,60,154],[60,155,60,156],[60,157,60,158],[60,159,60,160],[60,137,60,138],[60,139,60,140],[60,141,60,142],[60,143,60,144],[60,145,60,146],[60,147,60,148],[60,125,60,126],[60,127,60,128],[83,35,83,36],[83,37,83,38],[83,39,83,40],[83,41,83,42],[83,43,83,44],[83,45,83,46],[83,23,83,24],[83,25,83,26],[83,27,83,28],[83,29,83,30],[83,31,83,32],[83,33,83,34],[83,11,83,12],[83,13,83,14],[83,15,83,16],[83,17,83,18],[83,19,83,20],[83,21,83,22],[83,71,83,72],[83,73,83,74],[83,75,83,76],[83,77,83,78],[83,79,83,80],[83,81,83,82],[83,59,83,60],[83,61,83,62],[83,63,83,64],[83,65,83,66],[83,67,83,68],[83,69,83,70],[83,47,83,48],[83,49,83,50],[83,51,83,52],[83,53,83,54],[83,55,83,56],[83,57,83,58],[83,107,83,108],[83,109,83,110],[83,111,83,112],[83,113,83,114],[83,115,83,116],[83,117,83,118],[83,95,83,96],[83,97,83,98],[83,99,83,100],[83,101,83,102],[83,103,83,104],[83,105,83,106],[83,83,83,84],[83,85,83,86],[83,87,83,88],[83,89,83,90],[83,91,83,92],[83,93,83,94],[83,163,83,164],[83,165,83,166],[83,143,83,144],[83,145,83,146],[83,147,83,148],[83,149,83,150],[83,151,83,152],[83,153,83,154],[83,131,83,132],[83,133,83,134],[83,135,83,136],[83,137,83,138],[83,139,83,140],[83,141,83,142],[83,119,83,120],[83,121,83,122],[83,123,83,124],[83,125,83,126],[83,127,83,128],[83,129,83,130],[86,29,86,30],[86,31,86,32],[86,33,86,34],[86,35,86,36],[86,37,86,38],[86,39,86,40],[83,191,83,192],[86,13,86,14],[86,15,86,16],[86,17,86,18],[86,19,86,20],[86,21,86,22],[86,23,86,24],[86,25,86,26],[86,27,86,28],[83,179,83,180],[83,181,83,182],[83,183,83,184],[83,185,83,186],[83,187,83,188],[83,189,83,190],[83,167,83,168],[83,169,83,170],[83,171,83,172],[83,173,83,174],[83,175,83,176],[83,177,83,178],[83,155,83,156],[83,157,83,158],[83,159,83,160],[83,161,83,162],[86,65,86,66],[86,67,86,68],[86,69,86,70],[86,71,86,72],[86,73,86,74],[86,75,86,76],[86,53,86,54],[86,55,86,56],[86,57,86,58],[86,59,86,60],[86,61,86,62],[86,63,86,64],[86,41,86,42],[86,43,86,44],[86,45,86,46],[86,47,86,48],[86,49,86,50],[86,51,86,52],[86,101,86,102],[86,103,86,104],[86,105,86,106],[86,107,86,108],[86,109,86,110],[86,111,86,112],[86,89,86,90],[86,91,86,92],[86,93,86,94],[86,95,86,96],[86,97,86,98],[86,99,86,100],[86,77,86,78],[86,79,86,80],[86,81,86,82],[86,83,86,84],[86,85,86,86],[86,87,86,88],[86,157,86,158],[86,159,86,160],[86,137,86,138],[86,139,86,140],[86,141,86,142],[86,143,86,144],[86,145,86,146],[86,147,86,148],[86,125,86,126],[86,127,86,128],[86,129,86,130],[86,131,86,132],[86,133,86,134],[86,135,86,136],[86,113,86,114],[86,115,86,116],[86,117,86,118],[86,119,86,120],[86,121,86,122],[86,123,86,124],[86,11,86,12],[86,151,86,152],[86,153,86,154],[86,191,86,192],[87,11,87,12],[87,13,87,14],[87,15,87,16],[87,17,87,18],[87,19,87,20],[87,21,87,22],[87,23,87,24],[87,25,87,26],[87,27,87,28],[86,179,86,180],[86,181,86,182],[86,183,86,184],[86,185,86,186],[86,187,86,188],[86,189,86,190],[86,167,86,168],[86,169,86,170],[86,171,86,172],[86,173,86,174],[86,175,86,176],[86,177,86,178],[86,155,86,156],[86,161,86,162],[86,163,86,164],[86,165,86,166],[86,149,86,150],[87,53,87,54],[87,55,87,56],[87,57,87,58],[87,59,87,60],[87,61,87,62],[87,63,87,64],[87,41,87,42],[87,43,87,44],[87,45,87,46],[87,47,87,48],[87,49,87,50],[87,51,87,52],[87,29,87,30],[87,31,87,32],[87,33,87,34],[87,35,87,36],[87,37,87,38],[87,39,87,40],[87,89,87,90],[87,91,87,92],[87,93,87,94],[87,95,87,96],[87,97,87,98],[87,99,87,100],[87,77,87,78],[87,79,87,80],[87,81,87,82],[87,83,87,84],[87,85,87,86],[87,87,87,88],[87,65,87,66],[87,67,87,68],[87,69,87,70],[87,71,87,72],[87,73,87,74],[87,75,87,76],[87,145,87,146],[87,147,87,148],[87,125,87,126],[87,127,87,128],[87,129,87,130],[87,131,87,132],[87,133,87,134],[87,135,87,136],[87,113,87,114],[87,115,87,116],[87,117,87,118],[87,119,87,120],[87,121,87,122],[87,123,87,124],[87,101,87,102],[87,103,87,104],[87,105,87,106],[87,107,87,108],[87,109,87,110],[87,111,87,112],[87,185,87,186],[87,187,87,188],[87,189,87,190],[87,191,87,192],[88,11,88,12],[88,13,88,14],[88,15,88,16],[88,17,88,18],[88,19,88,20],[88,21,88,22],[87,173,87,174],[87,175,87,176],[87,177,87,178],[87,179,87,180],[87,181,87,182],[87,183,87,184],[87,161,87,162],[87,163,87,164],[87,165,87,166],[87,167,87,168],[87,169,87,170],[87,171,87,172],[87,149,87,150],[87,151,87,152],[87,153,87,154],[87,155,87,156],[87,157,87,158],[87,159,87,160],[87,137,87,138],[87,139,87,140],[87,141,87,142],[87,143,87,144],[88,47,88,48],[88,49,88,50],[88,51,88,52],[88,53,88,54],[88,55,88,56],[88,57,88,58],[88,35,88,36],[88,37,88,38],[88,39,88,40],[88,41,88,42],[88,43,88,44],[88,45,88,46],[88,23,88,24],[88,25,88,26],[88,27,88,28],[88,29,88,30],[88,31,88,32],[88,33,88,34],[88,83,88,84],[88,85,88,86],[88,87,88,88],[88,89,88,90],[88,91,88,92],[88,93,88,94],[88,71,88,72],[88,73,88,74],[88,75,88,76],[88,77,88,78],[88,79,88,80],[88,81,88,82],[88,59,88,60],[88,61,88,62],[88,63,88,64],[88,65,88,66],[88,67,88,68],[88,69,88,70],[88,119,88,120],[88,121,88,122],[88,123,88,124],[88,125,88,126],[88,127,88,128],[88,129,88,130],[88,107,88,108],[88,109,88,110],[88,111,88,112],[88,113,88,114],[88,115,88,116],[88,117,88,118],[88,95,88,96],[88,97,88,98],[88,99,88,100],[88,101,88,102],[88,103,88,104],[88,105,88,106],[88,175,88,176],[88,177,88,178],[88,155,88,156],[88,157,88,158],[88,159,88,160],[88,161,88,162],[88,163,88,164],[88,165,88,166],[88,143,88,144],[88,145,88,146],[88,147,88,148],[88,149,88,150],[88,151,88,152],[88,153,88,154],[88,131,88,132],[88,133,88,134],[88,135,88,136],[88,137,88,138],[88,139,88,140],[88,141,88,142],[89,41,89,42],[89,43,89,44],[89,45,89,46],[89,47,89,48],[89,49,89,50],[89,51,89,52],[89,29,89,30],[89,31,89,32],[89,33,89,34],[89,35,89,36],[89,37,89,38],[89,39,89,40],[88,191,88,192],[89,11,89,12],[89,13,89,14],[89,15,89,16],[89,17,89,18],[89,19,89,20],[89,21,89,22],[89,23,89,24],[89,25,89,26],[89,27,89,28],[88,179,88,180],[88,181,88,182],[88,183,88,184],[88,185,88,186],[88,187,88,188],[88,189,88,190],[88,167,88,168],[88,169,88,170],[88,171,88,172],[88,173,88,174],[89,77,89,78],[89,79,89,80],[89,81,89,82],[89,83,89,84],[89,85,89,86],[89,87,89,88],[89,65,89,66],[89,67,89,68],[89,69,89,70],[89,71,89,72],[89,73,89,74],[89,75,89,76],[89,53,89,54],[89,55,89,56],[89,57,89,58],[89,59,89,60],[89,61,89,62],[89,63,89,64],[89,113,89,114],[89,115,89,116],[89,117,89,118],[89,119,89,120],[89,121,89,122],[89,123,89,124],[89,101,89,102],[89,103,89,104],[89,105,89,106],[89,107,89,108],[89,109,89,110],[89,111,89,112],[89,89,89,90],[89,91,89,92],[89,93,89,94],[89,95,89,96],[89,97,89,98],[89,99,89,100],[89,169,89,170],[89,171,89,172],[89,149,89,150],[89,151,89,152],[89,153,89,154],[89,155,89,156],[89,157,89,158],[89,159,89,160],[89,137,89,138],[89,139,89,140],[89,141,89,142],[89,143,89,144],[89,145,89,146],[89,147,89,148],[89,125,89,126],[89,127,89,128],[89,129,89,130],[89,131,89,132],[89,133,89,134],[89,135,89,136],[90,35,90,36],[90,37,90,38]],"merged_total":2348,"flags":["merged_cut"]}
[]
[null,"Navigation",null,null,null,null,null,null,{"$f":"openingScreenTitle","v":"FHWA Tool for Operations Benefit/Cost (TOPS-BC):  Version 4.0"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"This example of off-hours or off-peak delivery is based on an off-hours delivery program at a hospital complex. The user can choose to include public costs only or both public and private costs. If both are selected, the model will calculate the sums as required. TAB 1 is focused on the public costs and TAB 2 on the private costs to develop, instrument and support an off-hours delivery program at one receiving delivery site. It is assumed that the carriers already use GPS software and communication devices such as cellphones/tablets, electronics, and software for back office operations and so forth. Public costs include staff, marketing materials, signage, training and financial incentives for participation. Private costs include items such as delivery cages, noise abatement modifications, keypads, staffing, etc in excess of the incentive provided by the agency. The user first indicates the size of the city (Small city – population less than 500,000; Medium city - 500,000 to 1 million; Large city - more than 1 million) by entering the corresponding letter for “Small”, “Medium” or “Large” (S, M or L) in the designated box.  Users can scale up the project to include multiple carriers, receivers or tours. Receiving sites may be staff-assisted or unassisted (not staffed). The user must also consider the number of deliveries per day and the expected life of the project.  This tool can be modified to include residential deliveries, multiple receiving sites, additional vehicles, additional security modifications, enhancements such as refrigeration, etc. These costs are then included in the average and levelized cost estimate in Column W. Incentive costs above the default value should be estimated by the user. If private costs exceed $5,000, the default value of the incentive, the user should enter them.  New or revised cost entries are added on the Cost Default Matrix Page.",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"openingScreenTitle","v":"FHWA Tool for Operations Benefit/Cost (TOPS-BC):  Version 4.0"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Iterative Model Run Overview"]
[null,"Back",null,null,null,null,null,null,null,"PURPOSE:  Estimate Lifecycle Costs of TSM&O Strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PURPOSE:  Estimate Lifecycle Costs of TSM&O Strategies"]
[null,"OPENING SCREEN",null,null,null,null,null,null,null,null,"WORK AREA 1 - ESTIMATE AVERAGE ANNUAL COST",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WORK AREA 1 - ESTIMATE AVERAGE ANNUAL COST"]
[null,"GENERAL TOOL OVERVIEW",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Factor",null,"Result"]
[null,"WHAT'S NEW",null,null,null,null,null,null,null,null,"Freight Strategy: Off Hours Delivery",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Strategy:  Off Hours Delivery"]
[null,"LIST OF ALL WORKSHEETS",null,null,null,null,null,null,"TAB 1 - PUBLIC COSTS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TAB 2 - Private Costs COSTS"]
[null,"1) ESTIMATE COSTS"]
[null,"Cost Default Matrix",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital / Replacement Costs (Total)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Useful Life",null,"Capital / Replacement Costs (Total)",null,"O&M Costs (Annual)",null,"Annualized Costs"]
[null,"Cost Template",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Useful Life",null,null,null,"O&M Costs (Annual)",null,"Annualized Costs"]
[null,"Traveler Information"]
[null,"En-Route Traveler Information"]
[null,"Pre-Trip Traveler Information"]
[null,"Traffic Signal Systems (TSS)",null,null,null,null,null,null,"Basic Public Costs Infrastructure",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Basic Private Costs Infrastructure (To be entered by user if identified)"]
[null,"Preset Timing",null,null,null,null,null,null,null,"Administrative/Overhead",null,null,null,null,null,null,null,{"$f":"+'Cost Default Matrix'!M129","v":1},{"$f":"IF(AF25=\"S\",'Cost Default Matrix'!N129,IF(AF25=\"M\",'Cost Default Matrix'!N130,IF(AF25=\"L\",'Cost Default Matrix'!N131)))","v":100000},null,{"$f":"S15*0.1","v":10000},null,{"$f":"IF(R15>0,S15/R15+U15,U15)","v":110000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"AQ15*0.1","v":0},null,{"$f":"AU15*0.1","v":0},null,{"$f":"IF(AV15>0,AW15/AV15+AY15,AY15)","v":0}]
[null,"Traffic Actuated Timing",null,null,null,null,null,null,null,"Marketing Program",null,null,null,null,null,null,null,{"$f":"+'Cost Default Matrix'!M130","v":1},{"$f":"IF(AF25=\"S\",'Cost Default Matrix'!N133,IF(AF25=\"M\",'Cost Default Matrix'!N134,IF(AF25=\"L\",'Cost Default Matrix'!N135)))","v":100000},null,{"$f":"S16*0.1","v":10000},null,110000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,0,null,{"$f":"IF(AV16>0,AW16/AV16+AY16,AY16)","v":0}]
[null,"Central Control ",null,null,null,null,null,null,null,"Training (for dispatchers and drivers)",null,null,null,null,null,null,null,{"$f":"'[5]Cost Default Matrix'!M132","v":1},{"$f":"'Cost Default Matrix'!N136","v":10000},null,1000,null,11000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,0,null,0]
[null,"Transit Signal Priority",null,null,null,null,null,null,null,"Financial Incentive for Participation",null,null,null,null,null,null,null,1,{"$f":"'Cost Default Matrix'!N137*'FS- Off Hours'!AF29","v":0},null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,0,null,0]
[null,"Ramp Metering ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,0,null,0]
[null,"Central Control",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,0,null,0]
[null,"Traffic Actuated",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0,null,null,"Indicate the size of your city by placing the appropriate letter in the box below. ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,0,null,0]
[null,"Preset Timing",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0,null,null,"Small city (less than 500,000 population) = S"]
[null,"Freight Strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Medium city (500,000 to 1 million) = M"]
[null,"Truck Only Lanes",null,null,null,null,null,null,null,"TOTAL Public Infrastructure Cost",null,null,null,null,null,null,null,null,{"$f":"SUM(S13:T23)","v":210000},null,{"$f":"SUM(U13:V23)","v":21000},null,{"$f":"SUM(W13:X23)","v":231000},null,null,"Large city (1 million or more) = L",null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTAL Private Infrastructure Cost",null,null,null,null,null,null,null,null,{"$f":"SUM(AW13:AX23)","v":0},null,{"$f":"SUM(AY13:AZ23)","v":0},null,{"$f":"SUM(BA15:BB21)","v":0}]
[null,"Compliance",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Size of city (Enter S,M, or L):",null,null,null,"m"]
[null,"Truck Parking and Reservation Systems",null,null,null,null,null,null,"Incremental Public Deployment Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Incremental Private Deployment Equipment If Greater Than Incentive"]
[null,"Climbing Lanes",null,null,null,null,null,null,null,"Incremental costs for off-hour delivery programs are extremely variable depending on the type of environment and deployment.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Indicate the number of site locations below:",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Cost Default Matrix'!L142","v":"Staffing"},null,null,null,null,null,null,null,0,{"$f":"IF(AP27>0,AQ27/AP27+AU27,AU27)","v":0},null,{"$f":"IF(AR27>0,AU27/AR27+AW27,AW27)","v":0},null,{"$f":"IF(AV27>0,AW27/AV27+AY27,AY27)","v":0}]
[4,"Off Hours Delivery",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Cost Default Matrix'!L143","v":"Noise Reduction Modifications"},null,null,null,null,null,null,null,0,{"$f":"IF(AP28>0,AQ28/AP28+AU28,AU28)","v":0},null,{"$f":"IF(AR28>0,AU28/AR28+AW28,AW28)","v":0},null,{"$f":"IF(AV28>0,AW28/AV28+AY28,AY28)","v":0}]
[null,"Active Traffic Management",null,null,null,null,null,null,null,"User should enter and edit costs appropriate to their planned strategy.  Example costs include:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Number of Locations (Refer to R40):",null,null,null,{"$f":"inputCostsEquipmentCount","v":0},null,null,null,null,null,null,null,{"$f":"+'Cost Default Matrix'!L144","v":"Loading Dock Modifications"},null,null,null,null,null,null,null,0,{"$f":"IF(AP29>0,AQ29/AP29+AU29,AU29)","v":0},null,{"$f":"IF(AR29>0,AU29/AR29+AW29,AW29)","v":0},null,{"$f":"IF(AV29>0,AW29/AV29+AY29,AY29)","v":0}]
[null,"Variable Speed Limits",null,null,null,null,null,null,null,"Security",null,null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!N138","v":0},null,{"$f":"S30*0.1","v":0},null,{"$f":"IF(R30>0,S30/R30+U30,U30)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Cost Default Matrix'!L145","v":"Emission Reduction Modifications"},null,null,null,null,null,null,null,0,0,null,0,null,0]
[null,"Part-Time Shoulder Use",null,null,null,null,null,null,null,"Software",null,null,null,null,null,null,null,{"$f":"'[5]Cost Default Matrix'!M135","v":1},{"$f":"'Cost Default Matrix'!N139","v":1000},null,100,null,1100,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Cost Default Matrix'!L146","v":"Equipment"},null,null,null,null,null,null,null,0,0,null,0,null,0]
[null,"Other Strategies",null,null,null,null,null,null,null,"Other ",null,null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!N140","v":0},null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Cost Default Matrix'!L147","v":"Security"},null,null,null,null,null,null,null,null,0,null,0,null,0]
[null,"Traffic Incident Management",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Cost Default Matrix'!L148","v":"Software and Hardware"},null,null,null,null,null,null,null,null,0,null,0,null,0]
[null,"Travel Demand Management",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Adding or Modifying Private Sector cost estimates.\nTOPS-BC assumes that the public sector provides a cash incentive to locations that agree to participate in the voluntary OHD program.  This incentive is designed to cover all or part of the costs incurred by the freight sector.  The incentive per location is a cost to the public sector.  If the private costs exceed the public incentive or if no incentive is provided, the user can include assumed private sector costs.  The assumed cost line items and values can be changed on the Cost Default Matrix page or they can be added directly to the private sector cost sheet.  If that is done, the CDM will no longer be linked to this page.  To enter cost information on the CDM or on this sheet, the user needs to provide the line item name, the useful life of the item, the capital cost and the annual O&M cost.  TOPS-BC uses this information to estimate the annual cost by year of operation and the net present value of the costs by year.",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Cost Default Matrix'!L149","v":"Other"},null,null,null,null,null,null,null,null,0,null,0,null,0]
[null,"HOT Lanes"]
[null,"Road Weather Management",null,null,null,null,null,null,null,"TOTAL Incremental Cost",null,null,null,null,null,null,null,null,{"$f":"SUM(S25:T35)","v":1000},null,{"$f":"SUM(U25:V35)","v":100},null,{"$f":"SUM(W25:X35)","v":1100},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTAL Incremental Cost",null,null,null,null,null,null,null,null,{"$f":"SUM(AW25:AX35)","v":0},null,{"$f":"SUM(AY25:AZ35)","v":0},null,{"$f":"SUM(BA27:BB35)","v":0}]
[null,"Work Zone Management"]
[null,"Shared Use Mobility",null,null,null,null,null,null,"INPUT",null,"Enter Number of Infrastructure Deployments ",null,null,null,null,null,null,null,null,null,null,null,{"$f":"W24*R38","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTAL Private Infrastructure Cost",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BA24*AV38","v":0}]
[null,"Costs Summary"]
[null,"2) ESTIMATE BENEFITS",null,null,null,null,null,null,"INPUT",null,"Enter Number of Incremental Deployments",null,null,null,null,null,null,null," =Number of Locations",null,null,null,{"$f":"W36*AF29","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTAL Incremental Cost",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BA36*R40","v":0}]
[null,"Parameters"]
[null,"Strategy Default Impacts",null,null,null,null,null,null,"INPUT",null,"Enter Year of Deployment"]
[null,"Benefit Template"]
[null,"Arterial Strategies",null,null,null,null,null,null,null,null,"Average Annual Public and Private (if any) Cost",null,null,null,null,null,null,null,null,null,null,null,{"$f":"W38+W40+BA44","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Average Annual Private Costs",null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA38+BA40","v":0}]
[null,"Traffic Signal Control"]
[null,"Freeway Strategies",null,null,null,null,null,null,null,null,"Levelized Costs (Used for Benefit Cost Ratio Calculation)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Q70*(IF($R$68>0,$R$68,$S$68))*(1+(IF($R$68>0,$R$68,$S$68)))^(IF($R$64>0,$R$64,$S$64)))/((1+(IF($R$68>0,$R$68,$S$68)))^(IF($R$64>0,$R$64,$S$64))-1)","v":0}]
[null,"Ramp Metering"]
[null,"Traffic Incident Management"]
[null,"Traveler Information"]
[null,"En-Route Traveler Information",null,null,null,null,null,null,"FHWA Tool for Operations Benefit/Cost (TOPS-BC) "]
[null,"Pre-Trip Traveler Information",null,null,null,null,null,null,null,"PURPOSE:  Estimate Lifecycle Costs of TSM&O Strategies"]
[null,"Freight Strategies and Systems",null,null,null,null,null,null,null,null,"WORK AREA 2 - PROJECT STREAM OF COSTS AND ESTIMATE NET PRESENT VALUE"]
[null,"Truck Only Lanes"]
[null,"Compliance",null,null,null,null,null,null,{"$f":"K6","v":"Freight Strategy: Off Hours Delivery"}]
[null,"Truck Parking and Reservation Systems"]
[null,"Climbing Lanes",null,null,null,null,null,null,null,null,null,2013,null,{"$f":"L56+1","v":2014},null,{"$f":"N56+1","v":2015},null,{"$f":"P56+1","v":2016},null,{"$f":"R56+1","v":2017},null,{"$f":"T56+1","v":2018},null,{"$f":"V56+1","v":2019},null,{"$f":"X56+1","v":2020},null,{"$f":"Z56+1","v":2021},null,{"$f":"AB56+1","v":2022},null,{"$f":"AD56+1","v":2023},null,{"$f":"AF56+1","v":2024},null,{"$f":"AH56+1","v":2025},null,{"$f":"AJ56+1","v":2026},null,{"$f":"AL56+1","v":2027},null,{"$f":"AN56+1","v":2028},null,{"$f":"AP56+1","v":2029},null,{"$f":"AR56+1","v":2030},null,{"$f":"AT56+1","v":2031},null,{"$f":"AV56+1","v":2032},null,{"$f":"AX56+1","v":2033},null,{"$f":"AZ56+1","v":2034},null,{"$f":"BB56+1","v":2035},null,{"$f":"BD56+1","v":2036},null,{"$f":"BF56+1","v":2037},null,{"$f":"BH56+1","v":2038},null,{"$f":"BJ56+1","v":2039},null,{"$f":"BL56+1","v":2040},null,{"$f":"BN56+1","v":2041},null,{"$f":"BP56+1","v":2042},null,{"$f":"BR56+1","v":2043},null,{"$f":"BT56+1","v":2044},null,{"$f":"BV56+1","v":2045},null,{"$f":"BX56+1","v":2046},null,{"$f":"BZ56+1","v":2047},null,{"$f":"CB56+1","v":2048},null,{"$f":"CD56+1","v":2049},null,{"$f":"CF56+1","v":2050},null,{"$f":"CH56+1","v":2051},null,{"$f":"CJ56+1","v":2052},null,{"$f":"CL56+1","v":2053},null,{"$f":"CN56+1","v":2054},null,{"$f":"CP56+1","v":2055},null,{"$f":"CR56+1","v":2056},null,{"$f":"CT56+1","v":2057},null,{"$f":"CV56+1","v":2058},null,{"$f":"CX56+1","v":2059},null,{"$f":"CZ56+1","v":2060},null,{"$f":"DB56+1","v":2061},null,{"$f":"DD56+1","v":2062},null,{"$f":"DF56+1","v":2063},null,{"$f":"DH56+1","v":2064},null,{"$f":"DJ56+1","v":2065},null,{"$f":"DL56+1","v":2066},null,{"$f":"DN56+1","v":2067},null,{"$f":"DP56+1","v":2068},null,{"$f":"DR56+1","v":2069},null,{"$f":"DT56+1","v":2070},null,{"$f":"DV56+1","v":2071},null,{"$f":"DX56+1","v":2072},null,{"$f":"DZ56+1","v":2073},null,{"$f":"EB56+1","v":2074},null,{"$f":"ED56+1","v":2075},null,{"$f":"EF56+1","v":2076},null,{"$f":"EH56+1","v":2077},null,{"$f":"EJ56+1","v":2078},null,{"$f":"EL56+1","v":2079},null,{"$f":"EN56+1","v":2080},null,{"$f":"EP56+1","v":2081},null,{"$f":"ER56+1","v":2082},null,{"$f":"ET56+1","v":2083},null,{"$f":"EV56+1","v":2084},null,{"$f":"EX56+1","v":2085},null,{"$f":"EZ56+1","v":2086},null,{"$f":"FB56+1","v":2087},null,{"$f":"FD56+1","v":2088},null,{"$f":"FF56+1","v":2089},null,{"$f":"FH56+1","v":2090},null,{"$f":"FJ56+1","v":2091},null,{"$f":"FL56+1","v":2092},null,{"$f":"FN56+1","v":2093},null,{"$f":"FP56+1","v":2094},null,{"$f":"FR56+1","v":2095},null,{"$f":"FT56+1","v":2096},null,{"$f":"FV56+1","v":2097},null,{"$f":"FX56+1","v":2098},null,{"$f":"FZ56+1","v":2099},null,{"$f":"GB56+1","v":2100},null,{"$f":"GD56+1","v":2101},null,{"$f":"GF56+1","v":2102},null,{"$f":"GH56+1","v":2103}]
[null,"Off Hours Delivery",null,null,null,null,null,null,"Cost Item"]
[null,"Active Traffic Management",null,null,null,null,null,null,"Infrastructure Costs ",null,null,{"$f":"L95","v":0},null,{"$f":"N95","v":0},null,{"$f":"P95","v":0},null,{"$f":"R95","v":0},null,{"$f":"T95","v":0},null,{"$f":"V95","v":0},null,{"$f":"X95","v":0},null,{"$f":"Z95","v":0},null,{"$f":"AB95","v":0},null,{"$f":"AD95","v":0},null,{"$f":"AF95","v":0},null,{"$f":"AH95","v":0},null,{"$f":"AJ95","v":0},null,{"$f":"AL95","v":0},null,{"$f":"AN95","v":0},null,{"$f":"AP95","v":0},null,{"$f":"AR95","v":0},null,{"$f":"AT95","v":0},null,{"$f":"AV95","v":0},null,{"$f":"AX95","v":0},null,{"$f":"AZ95","v":0},null,{"$f":"BB95","v":0},null,{"$f":"BD95","v":0},null,{"$f":"BF95","v":0},null,{"$f":"BH95","v":0},null,{"$f":"BJ95","v":0},null,{"$f":"BL95","v":0},null,{"$f":"BN95","v":0},null,{"$f":"BP95","v":0},null,{"$f":"BR95","v":0},null,{"$f":"BT95","v":0},null,{"$f":"BV95","v":0},null,{"$f":"BX95","v":0},null,{"$f":"BZ95","v":0},null,{"$f":"CB95","v":0},null,{"$f":"CD95","v":0},null,{"$f":"CF95","v":0},null,{"$f":"CH95","v":0},null,{"$f":"CJ95","v":0},null,{"$f":"CL95","v":0},null,{"$f":"CN95","v":0},null,{"$f":"CP95","v":0},null,{"$f":"CR95","v":0},null,{"$f":"CT95","v":0},null,{"$f":"CV95","v":0},null,{"$f":"CX95","v":0},null,{"$f":"CZ95","v":0},null,{"$f":"DB95","v":0},null,{"$f":"DD95","v":0},null,{"$f":"DF95","v":0},null,{"$f":"DH95","v":0},null,{"$f":"DJ95","v":0},null,{"$f":"DL95","v":0},null,{"$f":"DN95","v":0},null,{"$f":"DP95","v":0},null,{"$f":"DR95","v":0},null,{"$f":"DT95","v":0},null,{"$f":"DV95","v":0},null,{"$f":"DX95","v":0},null,{"$f":"DZ95","v":0},null,{"$f":"EB95","v":0},null,{"$f":"ED95","v":0},null,{"$f":"EF95","v":0},null,{"$f":"EH95","v":0},null,{"$f":"EJ95","v":0},null,{"$f":"EL95","v":0},null,{"$f":"EN95","v":0},null,{"$f":"EP95","v":0},null,{"$f":"ER95","v":0},null,{"$f":"ET95","v":0},null,{"$f":"EV95","v":0},null,{"$f":"EX95","v":0},null,{"$f":"EZ95","v":0},null,{"$f":"FB95","v":0},null,{"$f":"FD95","v":0},null,{"$f":"FF95","v":0},null,{"$f":"FH95","v":0},null,{"$f":"FJ95","v":0},null,{"$f":"FL95","v":0},null,{"$f":"FN95","v":0},null,{"$f":"FP95","v":0},null,{"$f":"FR95","v":0},null,{"$f":"FT95","v":0},null,{"$f":"FV95","v":0},null,{"$f":"FX95","v":0},null,{"$f":"FZ95","v":0},null,{"$f":"GB95","v":0},null,{"$f":"GD95","v":0},null,{"$f":"GF95","v":0},null,{"$f":"GH95","v":0},null,{"$f":"GJ95","v":0}]
[null,"Variable Speed Limits",null,null,null,null,null,null,"Incremental Costs",null,null,{"$f":"+L105","v":0},null,0,null,0,null,0,null,0,null,0,null,{"$f":"+X105","v":0},null,{"$f":"+Z105","v":0},null,{"$f":"+AB105","v":0},null,{"$f":"+AD105","v":0},null,{"$f":"+AF105","v":0},null,{"$f":"+AH105","v":0},null,{"$f":"+AJ105","v":0},null,{"$f":"+AL105","v":0},null,{"$f":"+AN105","v":0},null,{"$f":"+AP105","v":0},null,{"$f":"+AR105","v":0},null,{"$f":"+AT105","v":0},null,{"$f":"+AV105","v":0},null,{"$f":"+AX105","v":0},null,{"$f":"+AZ105","v":0},null,{"$f":"+BB105","v":0},null,{"$f":"+BD105","v":0},null,{"$f":"+BF105","v":0},null,{"$f":"+BH105","v":0},null,{"$f":"+BJ105","v":0},null,{"$f":"+BL105","v":0},null,{"$f":"+BN105","v":0},null,{"$f":"+BP105","v":0},null,{"$f":"+BR105","v":0},null,{"$f":"+BT105","v":0},null,{"$f":"+BV105","v":0},null,{"$f":"+BX105","v":0},null,{"$f":"+BZ105","v":0},null,{"$f":"+CB105","v":0},null,{"$f":"+CD105","v":0},null,{"$f":"+CF105","v":0},null,{"$f":"+CH105","v":0},null,{"$f":"+CJ105","v":0},null,{"$f":"+CL105","v":0},null,{"$f":"+CN105","v":0},null,{"$f":"+CP105","v":0},null,{"$f":"+CR105","v":0},null,{"$f":"+CT105","v":0},null,{"$f":"+CV105","v":0},null,{"$f":"+CX105","v":0},null,{"$f":"+CZ105","v":0},null,{"$f":"+DB105","v":0},null,{"$f":"+DD105","v":0},null,{"$f":"+DF105","v":0},null,{"$f":"+DH105","v":0},null,{"$f":"+DJ105","v":0},null,{"$f":"+DL105","v":0},null,{"$f":"+DN105","v":0},null,{"$f":"+DP105","v":0},null,{"$f":"+DR105","v":0},null,{"$f":"+DT105","v":0},null,{"$f":"+DV105","v":0},null,{"$f":"+DX105","v":0},null,{"$f":"+DZ105","v":0},null,{"$f":"+EB105","v":0},null,{"$f":"+ED105","v":0},null,{"$f":"+EF105","v":0},null,{"$f":"+EH105","v":0},null,{"$f":"+EJ105","v":0},null,{"$f":"+EL105","v":0},null,{"$f":"+EN105","v":0},null,{"$f":"+EP105","v":0},null,{"$f":"+ER105","v":0},null,{"$f":"+ET105","v":0},null,{"$f":"+EV105","v":0},null,{"$f":"+EX105","v":0},null,{"$f":"+EZ105","v":0},null,{"$f":"+FB105","v":0},null,{"$f":"+FD105","v":0},null,{"$f":"+FF105","v":0},null,{"$f":"+FH105","v":0},null,{"$f":"+FJ105","v":0},null,{"$f":"+FL105","v":0},null,{"$f":"+FN105","v":0},null,{"$f":"+FP105","v":0},null,{"$f":"+FR105","v":0},null,{"$f":"+FT105","v":0},null,{"$f":"+FV105","v":0},null,{"$f":"+FX105","v":0},null,{"$f":"+FZ105","v":0},null,{"$f":"+GB105","v":0},null,{"$f":"+GD105","v":0},null,{"$f":"+GF105","v":0},null,{"$f":"+GH105","v":0},null,{"$f":"+GJ105","v":0}]
[null,"Part-Time Shoulder Use",null,null,null,null,null,null,"Total Annual Cost",null,null,{"$f":"SUM(L58:M59)","v":0},null,{"$f":"SUM(N58:O59)","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,{"$f":"SUM(BZ58:CA59)","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,{"$f":"SUM(EL58:EM59)","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,"Other Strategies",null,null,null,null,null,null,"Cumulative Cost",null,null,{"$f":"L60","v":0},null,{"$f":"L61+N60","v":0},null,{"$f":"N61+P60","v":0},null,{"$f":"P61+R60","v":0},null,{"$f":"R61+T60","v":0},null,{"$f":"T61+V60","v":0},null,{"$f":"V61+X60","v":0},null,{"$f":"X61+Z60","v":0},null,{"$f":"Z61+AB60","v":0},null,{"$f":"AB61+AD60","v":0},null,{"$f":"AD61+AF60","v":0},null,{"$f":"AF61+AH60","v":0},null,{"$f":"AH61+AJ60","v":0},null,{"$f":"AJ61+AL60","v":0},null,{"$f":"AL61+AN60","v":0},null,{"$f":"AN61+AP60","v":0},null,{"$f":"AP61+AR60","v":0},null,{"$f":"AR61+AT60","v":0},null,{"$f":"AT61+AV60","v":0},null,{"$f":"AV61+AX60","v":0},null,{"$f":"AX61+AZ60","v":0},null,{"$f":"AZ61+BB60","v":0},null,{"$f":"BB61+BD60","v":0},null,{"$f":"BD61+BF60","v":0},null,{"$f":"BF61+BH60","v":0},null,{"$f":"BH61+BJ60","v":0},null,{"$f":"BJ61+BL60","v":0},null,{"$f":"BL61+BN60","v":0},null,{"$f":"BN61+BP60","v":0},null,{"$f":"BP61+BR60","v":0},null,{"$f":"BR61+BT60","v":0},null,{"$f":"BT61+BV60","v":0},null,{"$f":"BV61+BX60","v":0},null,{"$f":"BX61+BZ60","v":0},null,{"$f":"BZ61+CB60","v":0},null,{"$f":"CB61+CD60","v":0},null,{"$f":"CD61+CF60","v":0},null,{"$f":"CF61+CH60","v":0},null,{"$f":"CH61+CJ60","v":0},null,{"$f":"CJ61+CL60","v":0},null,{"$f":"CL61+CN60","v":0},null,{"$f":"CN61+CP60","v":0},null,{"$f":"CP61+CR60","v":0},null,{"$f":"CR61+CT60","v":0},null,{"$f":"CT61+CV60","v":0},null,{"$f":"CV61+CX60","v":0},null,{"$f":"CX61+CZ60","v":0},null,{"$f":"CZ61+DB60","v":0},null,{"$f":"DB61+DD60","v":0},null,{"$f":"DD61+DF60","v":0},null,{"$f":"DF61+DH60","v":0},null,{"$f":"DH61+DJ60","v":0},null,{"$f":"DJ61+DL60","v":0},null,{"$f":"DL61+DN60","v":0},null,{"$f":"DN61+DP60","v":0},null,{"$f":"DP61+DR60","v":0},null,{"$f":"DR61+DT60","v":0},null,{"$f":"DT61+DV60","v":0},null,{"$f":"DV61+DX60","v":0},null,{"$f":"DX61+DZ60","v":0},null,{"$f":"DZ61+EB60","v":0},null,{"$f":"EB61+ED60","v":0},null,{"$f":"ED61+EF60","v":0},null,{"$f":"EF61+EH60","v":0},null,{"$f":"EH61+EJ60","v":0},null,{"$f":"EJ61+EL60","v":0},null,{"$f":"EL61+EN60","v":0},null,{"$f":"EN61+EP60","v":0},null,{"$f":"EP61+ER60","v":0},null,{"$f":"ER61+ET60","v":0},null,{"$f":"ET61+EV60","v":0},null,{"$f":"EV61+EX60","v":0},null,{"$f":"EX61+EZ60","v":0},null,{"$f":"EZ61+FB60","v":0},null,{"$f":"FB61+FD60","v":0},null,{"$f":"FD61+FF60","v":0},null,{"$f":"FF61+FH60","v":0},null,{"$f":"FH61+FJ60","v":0},null,{"$f":"FJ61+FL60","v":0},null,{"$f":"FL61+FN60","v":0},null,{"$f":"FN61+FP60","v":0},null,{"$f":"FP61+FR60","v":0},null,{"$f":"FR61+FT60","v":0},null,{"$f":"FT61+FV60","v":0},null,{"$f":"FV61+FX60","v":0},null,{"$f":"FX61+FZ60","v":0},null,{"$f":"FZ61+GB60","v":0},null,{"$f":"GB61+GD60","v":0},null,{"$f":"GD61+GF60","v":0},null,{"$f":"GF61+GH60","v":0},null,{"$f":"GH61+GJ60","v":0}]
[null,"HOT Lanes"]
[null,"Travel Demand Management"]
[null,"Road Weather Management",null,null,null,null,null,null,"INPUT",null,"Enter Number of Years in the Analysis Time Horizon ",null,null,null,null,null,null,null,20,"Source:   TIGER Grant Application Recommendations"]
[null,"Work Zone Management"]
[null,"Shared Use Mobility",null,null,null,null,null,null,"INPUT",null,"Enter the Beginning Year of the Analysis",null,null,null,null,null,null,null,2019]
[null,"3) MY DEPLOYMENTS"]
[null,"4) RESULTS TEMPLATE",null,null,null,null,null,null,"INPUT ",null,"Enter Discount Rate",null,null,null,null,null,null,null,{"$f":"Parameters!$P$27","v":7.0000000000000007E-2},"Source:  Office of Management and Budget"]
[]
[null,null,null,null,null,null,null,null,null,null,"NET PRESENT VALUE OF COSTS",null,null,null,null,null,{"$f":"NPV(IF($R$68>0,$R$68,$S$68),INDIRECT(ADDRESS(ROW($L$60),IF($R$66>0,$R$66,$S$66)-$L$56+COLUMN($L$60))):INDIRECT(ADDRESS(ROW($L$60),IF($R$66>0,$R$66,$S$66)+IF($R$64>0,$R$64,$S$64)-$L$56+COLUMN($L$60))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(R66>0,R66,S66)","v":2019},"TO ",{"$f":"IF($R$64>0,$R$64+ L71,S64+L71)","v":2039}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,"WORKING CALCULATIONS SHEET -- DO NOT MODIFY VALUES IN THIS SECTION"]
[]
[null,null,null,null,null,null,null,null,null,"Cost Item",null,2013,null,{"$f":"L84+1","v":2014},null,{"$f":"N84+1","v":2015},null,{"$f":"P84+1","v":2016},null,{"$f":"R84+1","v":2017},null,{"$f":"T84+1","v":2018},null,{"$f":"V84+1","v":2019},null,{"$f":"X84+1","v":2020},null,{"$f":"Z84+1","v":2021},null,{"$f":"AB84+1","v":2022},null,{"$f":"AD84+1","v":2023},null,{"$f":"AF84+1","v":2024},null,{"$f":"AH84+1","v":2025},null,{"$f":"AJ84+1","v":2026},null,{"$f":"AL84+1","v":2027},null,{"$f":"AN84+1","v":2028},null,{"$f":"AP84+1","v":2029},null,{"$f":"AR84+1","v":2030},null,{"$f":"AT84+1","v":2031},null,{"$f":"AV84+1","v":2032},null,{"$f":"AX84+1","v":2033},null,{"$f":"AZ84+1","v":2034},null,{"$f":"BB84+1","v":2035},null,{"$f":"BD84+1","v":2036},null,{"$f":"BF84+1","v":2037},null,{"$f":"BH84+1","v":2038},null,{"$f":"BJ84+1","v":2039},null,{"$f":"BL84+1","v":2040},null,{"$f":"BN84+1","v":2041},null,{"$f":"BP84+1","v":2042},null,{"$f":"BR84+1","v":2043},null,{"$f":"BT84+1","v":2044},null,{"$f":"BV84+1","v":2045},null,{"$f":"BX84+1","v":2046},null,{"$f":"BZ84+1","v":2047},null,{"$f":"CB84+1","v":2048},null,{"$f":"CD84+1","v":2049},null,{"$f":"CF84+1","v":2050},null,{"$f":"CH84+1","v":2051},null,{"$f":"CJ84+1","v":2052},null,{"$f":"CL84+1","v":2053},null,{"$f":"CN84+1","v":2054},null,{"$f":"CP84+1","v":2055},null,{"$f":"CR84+1","v":2056},null,{"$f":"CT84+1","v":2057},null,{"$f":"CV84+1","v":2058},null,{"$f":"CX84+1","v":2059},null,{"$f":"CZ84+1","v":2060},null,{"$f":"DB84+1","v":2061},null,{"$f":"DD84+1","v":2062},null,{"$f":"DF84+1","v":2063},null,{"$f":"DH84+1","v":2064},null,{"$f":"DJ84+1","v":2065},null,{"$f":"DL84+1","v":2066},null,{"$f":"DN84+1","v":2067},null,{"$f":"DP84+1","v":2068},null,{"$f":"DR84+1","v":2069},null,{"$f":"DT84+1","v":2070},null,{"$f":"DV84+1","v":2071},null,{"$f":"DX84+1","v":2072},null,{"$f":"DZ84+1","v":2073},null,{"$f":"EB84+1","v":2074},null,{"$f":"ED84+1","v":2075},null,{"$f":"EF84+1","v":2076},null,{"$f":"EH84+1","v":2077},null,{"$f":"EJ84+1","v":2078},null,{"$f":"EL84+1","v":2079},null,{"$f":"EN84+1","v":2080},null,{"$f":"EP84+1","v":2081},null,{"$f":"ER84+1","v":2082},null,{"$f":"ET84+1","v":2083},null,{"$f":"EV84+1","v":2084},null,{"$f":"EX84+1","v":2085},null,{"$f":"EZ84+1","v":2086},null,{"$f":"FB84+1","v":2087},null,{"$f":"FD84+1","v":2088},null,{"$f":"FF84+1","v":2089},null,{"$f":"FH84+1","v":2090},null,{"$f":"FJ84+1","v":2091},null,{"$f":"FL84+1","v":2092},null,{"$f":"FN84+1","v":2093},null,{"$f":"FP84+1","v":2094},null,{"$f":"FR84+1","v":2095},null,{"$f":"FT84+1","v":2096},null,{"$f":"FV84+1","v":2097},null,{"$f":"FX84+1","v":2098},null,{"$f":"FZ84+1","v":2099},null,{"$f":"GB84+1","v":2100},null,{"$f":"GD84+1","v":2101},null,{"$f":"GF84+1","v":2102},null,{"$f":"GH84+1","v":2103}]
[]
[null,null,null,null,null,null,null,null,{"$f":"I14","v":"Basic Public Costs Infrastructure"}]
[null,null,null,null,null,null,null,null,null,{"$f":"J15","v":"Administrative/Overhead"},null,{"$f":"IF(L$84<$R$42,0,IF($R15>0,IF(0=MOD(L$84-$R$42,$R15),$S15+$U15,$U15),IF(L$84>($R$42-1),$U15,0))*$R$38)","v":0},null,{"$f":"IF(N$84<$R$42,0,IF($R15>0,IF(0=MOD(N$84-$R$42,$R15),$S15+$U15,$U15),IF(N$84>($R$42-1),$U15,0))*$R$38)","v":0},null,{"$f":"IF(P$84<$R$42,0,IF($R15>0,IF(0=MOD(P$84-$R$42,$R15),$S15+$U15,$U15),IF(P$84>($R$42-1),$U15,0))*$R$38)","v":0},null,{"$f":"IF(R$84<$R$42,0,IF($R15>0,IF(0=MOD(R$84-$R$42,$R15),$S15+$U15,$U15),IF(R$84>($R$42-1),$U15,0))*$R$38)","v":0},null,{"$f":"IF(T$84<$R$42,0,IF($R15>0,IF(0=MOD(T$84-$R$42,$R15),$S15+$U15,$U15),IF(T$84>($R$42-1),$U15,0))*$R$38)","v":0},null,{"$f":"IF(V$84<$R$42,0,IF($R15>0,IF(0=MOD(V$84-$R$42,$R15),$S15+$U15,$U15),IF(V$84>($R$42-1),$U15,0))*$R$38)","v":0},null,{"$f":"IF(X$84<$R$42,0,IF($R15>0,IF(0=MOD(X$84-$R$42,$R15),$S15+$U15,$U15),IF(X$84>($R$42-1),$U15,0))*$R$38)","v":0},null,{"$f":"IF(Z$84<$R$42,0,IF($R15>0,IF(0=MOD(Z$84-$R$42,$R15),$S15+$U15,$U15),IF(Z$84>($R$42-1),$U15,0))*$R$38)","v":0},null,{"$f":"IF(AB$84<$R$42,0,IF($R15>0,IF(0=MOD(AB$84-$R$42,$R15),$S15+$U15,$U15),IF(AB$84>($R$42-1),$U15,0))*$R$38)","v":0},null,{"$f":"IF(AD$84<$R$42,0,IF($R15>0,IF(0=MOD(AD$84-$R$42,$R15),$S15+$U15,$U15),IF(AD$84>($R$42-1),$U15,0))*$R$38)","v":0},null,{"$f":"IF(AF$84<$R$42,0,IF($R15>0,IF(0=MOD(AF$84-$R$42,$R15),$S15+$U15,$U15),IF(AF$84>($R$42-1),$U15,0))*$R$38)","v":0},null,{"$f":"IF(AH$84<$R$42,0,IF($R15>0,IF(0=MOD(AH$84-$R$42,$R15),$S15+$U15,$U15),IF(AH$84>($R$42-1),$U15,0))*$R$38)","v":0},null,{"$f":"IF(AJ$84<$R$42,0,IF($R15>0,IF(0=MOD(AJ$84-$R$42,$R15),$S15+$U15,$U15),IF(AJ$84>($R$42-1),$U15,0))*$R$38)","v":0},null,{"$f":"IF(AL$84<$R$42,0,IF($R15>0,IF(0=MOD(AL$84-$R$42,$R15),$S15+$U15,$U15),IF(AL$84>($R$42-1),$U15,0))*$R$38)","v":0},null,{"$f":"IF(AN$84<$R$42,0,IF($R15>0,IF(0=MOD(AN$84-$R$42,$R15),$S15+$U15,$U15),IF(AN$84>($R$42-1),$U15,0))*$R$38)","v":0},null,{"$f":"IF(AP$84<$R$42,0,IF($R15>0,IF(0=MOD(AP$84-$R$42,$R15),$S15+$U15,$U15),IF(AP$84>($R$42-1),$U15,0))*$R$38)","v":0},null,{"$f":"IF(AR$84<$R$42,0,IF($R15>0,IF(0=MOD(AR$84-$R$42,$R15),$S15+$U15,$U15),IF(AR$84>($R$42-1),$U15,0))*$R$38)","v":0},null,{"$f":"IF(AT$84<$R$42,0,IF($R15>0,IF(0=MOD(AT$84-$R$42,$R15),$S15+$U15,$U15),IF(AT$84>($R$42-1),$U15,0))*$R$38)","v":0},null,{"$f":"IF(AV$84<$R$42,0,IF($R15>0,IF(0=MOD(AV$84-$R$42,$R15),$S15+$U15,$U15),IF(AV$84>($R$42-1),$U15,0))*$R$38)","v":0},null,{"$f":"IF(AX$84<$R$42,0,IF($R15>0,IF(0=MOD(AX$84-$R$42,$R15),$S15+$U15,$U15),IF(AX$84>($R$42-1),$U15,0))*$R$38)","v":0},null,{"$f":"IF(AZ$84<$R$42,0,IF($R15>0,IF(0=MOD(AZ$84-$R$42,$R15),$S15+$U15,$U15),IF(AZ$84>($R$42-1),$U15,0))*$R$38)","v":0},null,{"$f":"IF(BB$84<$R$42,0,IF($R15>0,IF(0=MOD(BB$84-$R$42,$R15),$S15+$U15,$U15),IF(BB$84>($R$42-1),$U15,0))*$R$38)","v":0},null,{"$f":"IF(BD$84<$R$42,0,IF($R15>0,IF(0=MOD(BD$84-$R$42,$R15),$S15+$U15,$U15),IF(BD$84>($R$42-1),$U15,0))*$R$38)","v":0},null,{"$f":"IF(BF$84<$R$42,0,IF($R15>0,IF(0=MOD(BF$84-$R$42,$R15),$S15+$U15,$U15),IF(BF$84>($R$42-1),$U15,0))*$R$38)","v":0},null,{"$f":"IF(BH$84<$R$42,0,IF($R15>0,IF(0=MOD(BH$84-$R$42,$R15),$S15+$U15,$U15),IF(BH$84>($R$42-1),$U15,0))*$R$38)","v":0},null,{"$f":"IF(BJ$84<$R$42,0,IF($R15>0,IF(0=MOD(BJ$84-$R$42,$R15),$S15+$U15,$U15),IF(BJ$84>($R$42-1),$U15,0))*$R$38)","v":0},null,{"$f":"IF(BL$84<$R$42,0,IF($R15>0,IF(0=MOD(BL$84-$R$42,$R15),$S15+$U15,$U15),IF(BL$84>($R$42-1),$U15,0))*$R$38)","v":0},null,{"$f":"IF(BN$84<$R$42,0,IF($R15>0,IF(0=MOD(BN$84-$R$42,$R15),$S15+$U15,$U15),IF(BN$84>($R$42-1),$U15,0))*$R$38)","v":0},null,{"$f":"IF(BP$84<$R$42,0,IF($R15>0,IF(0=MOD(BP$84-$R$42,$R15),$S15+$U15,$U15),IF(BP$84>($R$42-1),$U15,0))*$R$38)","v":0},null,{"$f":"IF(BR$84<$R$42,0,IF($R15>0,IF(0=MOD(BR$84-$R$42,$R15),$S15+$U15,$U15),IF(BR$84>($R$42-1),$U15,0))*$R$38)","v":0},null,{"$f":"IF(BT$84<$R$42,0,IF($R15>0,IF(0=MOD(BT$84-$R$42,$R15),$S15+$U15,$U15),IF(BT$84>($R$42-1),$U15,0))*$R$38)","v":0},null,{"$f":"IF(BV$84<$R$42,0,IF($R15>0,IF(0=MOD(BV$84-$R$42,$R15),$S15+$U15,$U15),IF(BV$84>($R$42-1),$U15,0))*$R$38)","v":0},null,{"$f":"IF(BX$84<$R$42,0,IF($R15>0,IF(0=MOD(BX$84-$R$42,$R15),$S15+$U15,$U15),IF(BX$84>($R$42-1),$U15,0))*$R$38)","v":0},null,{"$f":"IF(BZ$84<$R$42,0,IF($R15>0,IF(0=MOD(BZ$84-$R$42,$R15),$S15+$U15,$U15),IF(BZ$84>($R$42-1),$U15,0))*$R$38)","v":0},null,{"$f":"IF(CB$84<$R$42,0,IF($R15>0,IF(0=MOD(CB$84-$R$42,$R15),$S15+$U15,$U15),IF(CB$84>($R$42-1),$U15,0))*$R$38)","v":0},null,{"$f":"IF(CD$84<$R$42,0,IF($R15>0,IF(0=MOD(CD$84-$R$42,$R15),$S15+$U15,$U15),IF(CD$84>($R$42-1),$U15,0))*$R$38)","v":0},null,{"$f":"IF(CF$84<$R$42,0,IF($R15>0,IF(0=MOD(CF$84-$R$42,$R15),$S15+$U15,$U15),IF(CF$84>($R$42-1),$U15,0))*$R$38)","v":0},null,{"$f":"IF(CH$84<$R$42,0,IF($R15>0,IF(0=MOD(CH$84-$R$42,$R15),$S15+$U15,$U15),IF(CH$84>($R$42-1),$U15,0))*$R$38)","v":0},null,{"$f":"IF(CJ$84<$R$42,0,IF($R15>0,IF(0=MOD(CJ$84-$R$42,$R15),$S15+$U15,$U15),IF(CJ$84>($R$42-1),$U15,0))*$R$38)","v":0},null,{"$f":"IF(CL$84<$R$42,0,IF($R15>0,IF(0=MOD(CL$84-$R$42,$R15),$S15+$U15,$U15),IF(CL$84>($R$42-1),$U15,0))*$R$38)","v":0},null,{"$f":"IF(CN$84<$R$42,0,IF($R15>0,IF(0=MOD(CN$84-$R$42,$R15),$S15+$U15,$U15),IF(CN$84>($R$42-1),$U15,0))*$R$38)","v":0},null,{"$f":"IF(CP$84<$R$42,0,IF($R15>0,IF(0=MOD(CP$84-$R$42,$R15),$S15+$U15,$U15),IF(CP$84>($R$42-1),$U15,0))*$R$38)","v":0},null,{"$f":"IF(CR$84<$R$42,0,IF($R15>0,IF(0=MOD(CR$84-$R$42,$R15),$S15+$U15,$U15),IF(CR$84>($R$42-1),$U15,0))*$R$38)","v":0},null,{"$f":"IF(CT$84<$R$42,0,IF($R15>0,IF(0=MOD(CT$84-$R$42,$R15),$S15+$U15,$U15),IF(CT$84>($R$42-1),$U15,0))*$R$38)","v":0},null,{"$f":"IF(CV$84<$R$42,0,IF($R15>0,IF(0=MOD(CV$84-$R$42,$R15),$S15+$U15,$U15),IF(CV$84>($R$42-1),$U15,0))*$R$38)","v":0},null,{"$f":"IF(CX$84<$R$42,0,IF($R15>0,IF(0=MOD(CX$84-$R$42,$R15),$S15+$U15,$U15),IF(CX$84>($R$42-1),$U15,0))*$R$38)","v":0},null,{"$f":"IF(CZ$84<$R$42,0,IF($R15>0,IF(0=MOD(CZ$84-$R$42,$R15),$S15+$U15,$U15),IF(CZ$84>($R$42-1),$U15,0))*$R$38)","v":0},null,{"$f":"IF(DB$84<$R$42,0,IF($R15>0,IF(0=MOD(DB$84-$R$42,$R15),$S15+$U15,$U15),IF(DB$84>($R$42-1),$U15,0))*$R$38)","v":0},null,{"$f":"IF(DD$84<$R$42,0,IF($R15>0,IF(0=MOD(DD$84-$R$42,$R15),$S15+$U15,$U15),IF(DD$84>($R$42-1),$U15,0))*$R$38)","v":0},null,{"$f":"IF(DF$84<$R$42,0,IF($R15>0,IF(0=MOD(DF$84-$R$42,$R15),$S15+$U15,$U15),IF(DF$84>($R$42-1),$U15,0))*$R$38)","v":0},null,{"$f":"IF(DH$84<$R$42,0,IF($R15>0,IF(0=MOD(DH$84-$R$42,$R15),$S15+$U15,$U15),IF(DH$84>($R$42-1),$U15,0))*$R$38)","v":0},null,{"$f":"IF(DJ$84<$R$42,0,IF($R15>0,IF(0=MOD(DJ$84-$R$42,$R15),$S15+$U15,$U15),IF(DJ$84>($R$42-1),$U15,0))*$R$38)","v":0},null,{"$f":"IF(DL$84<$R$42,0,IF($R15>0,IF(0=MOD(DL$84-$R$42,$R15),$S15+$U15,$U15),IF(DL$84>($R$42-1),$U15,0))*$R$38)","v":0},null,{"$f":"IF(DN$84<$R$42,0,IF($R15>0,IF(0=MOD(DN$84-$R$42,$R15),$S15+$U15,$U15),IF(DN$84>($R$42-1),$U15,0))*$R$38)","v":0},null,{"$f":"IF(DP$84<$R$42,0,IF($R15>0,IF(0=MOD(DP$84-$R$42,$R15),$S15+$U15,$U15),IF(DP$84>($R$42-1),$U15,0))*$R$38)","v":0},null,{"$f":"IF(DR$84<$R$42,0,IF($R15>0,IF(0=MOD(DR$84-$R$42,$R15),$S15+$U15,$U15),IF(DR$84>($R$42-1),$U15,0))*$R$38)","v":0},null,{"$f":"IF(DT$84<$R$42,0,IF($R15>0,IF(0=MOD(DT$84-$R$42,$R15),$S15+$U15,$U15),IF(DT$84>($R$42-1),$U15,0))*$R$38)","v":0},null,{"$f":"IF(DV$84<$R$42,0,IF($R15>0,IF(0=MOD(DV$84-$R$42,$R15),$S15+$U15,$U15),IF(DV$84>($R$42-1),$U15,0))*$R$38)","v":0},null,{"$f":"IF(DX$84<$R$42,0,IF($R15>0,IF(0=MOD(DX$84-$R$42,$R15),$S15+$U15,$U15),IF(DX$84>($R$42-1),$U15,0))*$R$38)","v":0},null,{"$f":"IF(DZ$84<$R$42,0,IF($R15>0,IF(0=MOD(DZ$84-$R$42,$R15),$S15+$U15,$U15),IF(DZ$84>($R$42-1),$U15,0))*$R$38)","v":0},null,{"$f":"IF(EB$84<$R$42,0,IF($R15>0,IF(0=MOD(EB$84-$R$42,$R15),$S15+$U15,$U15),IF(EB$84>($R$42-1),$U15,0))*$R$38)","v":0},null,{"$f":"IF(ED$84<$R$42,0,IF($R15>0,IF(0=MOD(ED$84-$R$42,$R15),$S15+$U15,$U15),IF(ED$84>($R$42-1),$U15,0))*$R$38)","v":0},null,{"$f":"IF(EF$84<$R$42,0,IF($R15>0,IF(0=MOD(EF$84-$R$42,$R15),$S15+$U15,$U15),IF(EF$84>($R$42-1),$U15,0))*$R$38)","v":0},null,{"$f":"IF(EH$84<$R$42,0,IF($R15>0,IF(0=MOD(EH$84-$R$42,$R15),$S15+$U15,$U15),IF(EH$84>($R$42-1),$U15,0))*$R$38)","v":0},null,{"$f":"IF(EJ$84<$R$42,0,IF($R15>0,IF(0=MOD(EJ$84-$R$42,$R15),$S15+$U15,$U15),IF(EJ$84>($R$42-1),$U15,0))*$R$38)","v":0},null,{"$f":"IF(EL$84<$R$42,0,IF($R15>0,IF(0=MOD(EL$84-$R$42,$R15),$S15+$U15,$U15),IF(EL$84>($R$42-1),$U15,0))*$R$38)","v":0},null,{"$f":"IF(EN$84<$R$42,0,IF($R15>0,IF(0=MOD(EN$84-$R$42,$R15),$S15+$U15,$U15),IF(EN$84>($R$42-1),$U15,0))*$R$38)","v":0},null,{"$f":"IF(EP$84<$R$42,0,IF($R15>0,IF(0=MOD(EP$84-$R$42,$R15),$S15+$U15,$U15),IF(EP$84>($R$42-1),$U15,0))*$R$38)","v":0},null,{"$f":"IF(ER$84<$R$42,0,IF($R15>0,IF(0=MOD(ER$84-$R$42,$R15),$S15+$U15,$U15),IF(ER$84>($R$42-1),$U15,0))*$R$38)","v":0},null,{"$f":"IF(ET$84<$R$42,0,IF($R15>0,IF(0=MOD(ET$84-$R$42,$R15),$S15+$U15,$U15),IF(ET$84>($R$42-1),$U15,0))*$R$38)","v":0},null,{"$f":"IF(EV$84<$R$42,0,IF($R15>0,IF(0=MOD(EV$84-$R$42,$R15),$S15+$U15,$U15),IF(EV$84>($R$42-1),$U15,0))*$R$38)","v":0},null,{"$f":"IF(EX$84<$R$42,0,IF($R15>0,IF(0=MOD(EX$84-$R$42,$R15),$S15+$U15,$U15),IF(EX$84>($R$42-1),$U15,0))*$R$38)","v":0},null,{"$f":"IF(EZ$84<$R$42,0,IF($R15>0,IF(0=MOD(EZ$84-$R$42,$R15),$S15+$U15,$U15),IF(EZ$84>($R$42-1),$U15,0))*$R$38)","v":0},null,{"$f":"IF(FB$84<$R$42,0,IF($R15>0,IF(0=MOD(FB$84-$R$42,$R15),$S15+$U15,$U15),IF(FB$84>($R$42-1),$U15,0))*$R$38)","v":0},null,{"$f":"IF(FD$84<$R$42,0,IF($R15>0,IF(0=MOD(FD$84-$R$42,$R15),$S15+$U15,$U15),IF(FD$84>($R$42-1),$U15,0))*$R$38)","v":0},null,{"$f":"IF(FF$84<$R$42,0,IF($R15>0,IF(0=MOD(FF$84-$R$42,$R15),$S15+$U15,$U15),IF(FF$84>($R$42-1),$U15,0))*$R$38)","v":0},null,{"$f":"IF(FH$84<$R$42,0,IF($R15>0,IF(0=MOD(FH$84-$R$42,$R15),$S15+$U15,$U15),IF(FH$84>($R$42-1),$U15,0))*$R$38)","v":0},null,{"$f":"IF(FJ$84<$R$42,0,IF($R15>0,IF(0=MOD(FJ$84-$R$42,$R15),$S15+$U15,$U15),IF(FJ$84>($R$42-1),$U15,0))*$R$38)","v":0},null,{"$f":"IF(FL$84<$R$42,0,IF($R15>0,IF(0=MOD(FL$84-$R$42,$R15),$S15+$U15,$U15),IF(FL$84>($R$42-1),$U15,0))*$R$38)","v":0},null,{"$f":"IF(FN$84<$R$42,0,IF($R15>0,IF(0=MOD(FN$84-$R$42,$R15),$S15+$U15,$U15),IF(FN$84>($R$42-1),$U15,0))*$R$38)","v":0},null,{"$f":"IF(FP$84<$R$42,0,IF($R15>0,IF(0=MOD(FP$84-$R$42,$R15),$S15+$U15,$U15),IF(FP$84>($R$42-1),$U15,0))*$R$38)","v":0},null,{"$f":"IF(FR$84<$R$42,0,IF($R15>0,IF(0=MOD(FR$84-$R$42,$R15),$S15+$U15,$U15),IF(FR$84>($R$42-1),$U15,0))*$R$38)","v":0},null,{"$f":"IF(FT$84<$R$42,0,IF($R15>0,IF(0=MOD(FT$84-$R$42,$R15),$S15+$U15,$U15),IF(FT$84>($R$42-1),$U15,0))*$R$38)","v":0},null,{"$f":"IF(FV$84<$R$42,0,IF($R15>0,IF(0=MOD(FV$84-$R$42,$R15),$S15+$U15,$U15),IF(FV$84>($R$42-1),$U15,0))*$R$38)","v":0},null,{"$f":"IF(FX$84<$R$42,0,IF($R15>0,IF(0=MOD(FX$84-$R$42,$R15),$S15+$U15,$U15),IF(FX$84>($R$42-1),$U15,0))*$R$38)","v":0},null,{"$f":"IF(FZ$84<$R$42,0,IF($R15>0,IF(0=MOD(FZ$84-$R$42,$R15),$S15+$U15,$U15),IF(FZ$84>($R$42-1),$U15,0))*$R$38)","v":0},null,{"$f":"IF(GB$84<$R$42,0,IF($R15>0,IF(0=MOD(GB$84-$R$42,$R15),$S15+$U15,$U15),IF(GB$84>($R$42-1),$U15,0))*$R$38)","v":0},null,{"$f":"IF(GD$84<$R$42,0,IF($R15>0,IF(0=MOD(GD$84-$R$42,$R15),$S15+$U15,$U15),IF(GD$84>($R$42-1),$U15,0))*$R$38)","v":0},null,{"$f":"IF(GF$84<$R$42,0,IF($R15>0,IF(0=MOD(GF$84-$R$42,$R15),$S15+$U15,$U15),IF(GF$84>($R$42-1),$U15,0))*$R$38)","v":0},null,{"$f":"IF(GH$84<$R$42,0,IF($R15>0,IF(0=MOD(GH$84-$R$42,$R15),$S15+$U15,$U15),IF(GH$84>($R$42-1),$U15,0))*$R$38)","v":0},null,{"$f":"IF(GJ$84<$R$42,0,IF($R15>0,IF(0=MOD(GJ$84-$R$42,$R15),$S15+$U15,$U15),IF(GJ$84>($R$42-1),$U15,0))*$R$38)","v":0}]
[null,null,null,null,null,null,null,null,null,"Marketing Program",null,0,null,{"$f":"IF(N$84<$R$42,0,IF($R16>0,IF(0=MOD(N$84-$R$42,$R16),$S16+$U16,$U16),IF(N$84>($R$42-1),$U16,0))*$R$38)","v":0},null,{"$f":"IF(P$84<$R$42,0,IF($R16>0,IF(0=MOD(P$84-$R$42,$R16),$S16+$U16,$U16),IF(P$84>($R$42-1),$U16,0))*$R$38)","v":0},null,{"$f":"IF(R$84<$R$42,0,IF($R16>0,IF(0=MOD(R$84-$R$42,$R16),$S16+$U16,$U16),IF(R$84>($R$42-1),$U16,0))*$R$38)","v":0},null,{"$f":"IF(T$84<$R$42,0,IF($R16>0,IF(0=MOD(T$84-$R$42,$R16),$S16+$U16,$U16),IF(T$84>($R$42-1),$U16,0))*$R$38)","v":0},null,{"$f":"IF(V$84<$R$42,0,IF($R16>0,IF(0=MOD(V$84-$R$42,$R16),$S16+$U16,$U16),IF(V$84>($R$42-1),$U16,0))*$R$38)","v":0},null,{"$f":"IF(X$84<$R$42,0,IF($R16>0,IF(0=MOD(X$84-$R$42,$R16),$S16+$U16,$U16),IF(X$84>($R$42-1),$U16,0))*$R$38)","v":0},null,{"$f":"IF(Z$84<$R$42,0,IF($R16>0,IF(0=MOD(Z$84-$R$42,$R16),$S16+$U16,$U16),IF(Z$84>($R$42-1),$U16,0))*$R$38)","v":0},null,{"$f":"IF(AB$84<$R$42,0,IF($R16>0,IF(0=MOD(AB$84-$R$42,$R16),$S16+$U16,$U16),IF(AB$84>($R$42-1),$U16,0))*$R$38)","v":0},null,{"$f":"IF(AD$84<$R$42,0,IF($R16>0,IF(0=MOD(AD$84-$R$42,$R16),$S16+$U16,$U16),IF(AD$84>($R$42-1),$U16,0))*$R$38)","v":0},null,{"$f":"IF(AF$84<$R$42,0,IF($R16>0,IF(0=MOD(AF$84-$R$42,$R16),$S16+$U16,$U16),IF(AF$84>($R$42-1),$U16,0))*$R$38)","v":0},null,{"$f":"IF(AH$84<$R$42,0,IF($R16>0,IF(0=MOD(AH$84-$R$42,$R16),$S16+$U16,$U16),IF(AH$84>($R$42-1),$U16,0))*$R$38)","v":0},null,{"$f":"IF(AJ$84<$R$42,0,IF($R16>0,IF(0=MOD(AJ$84-$R$42,$R16),$S16+$U16,$U16),IF(AJ$84>($R$42-1),$U16,0))*$R$38)","v":0},null,{"$f":"IF(AL$84<$R$42,0,IF($R16>0,IF(0=MOD(AL$84-$R$42,$R16),$S16+$U16,$U16),IF(AL$84>($R$42-1),$U16,0))*$R$38)","v":0},null,{"$f":"IF(AN$84<$R$42,0,IF($R16>0,IF(0=MOD(AN$84-$R$42,$R16),$S16+$U16,$U16),IF(AN$84>($R$42-1),$U16,0))*$R$38)","v":0},null,{"$f":"IF(AP$84<$R$42,0,IF($R16>0,IF(0=MOD(AP$84-$R$42,$R16),$S16+$U16,$U16),IF(AP$84>($R$42-1),$U16,0))*$R$38)","v":0},null,{"$f":"IF(AR$84<$R$42,0,IF($R16>0,IF(0=MOD(AR$84-$R$42,$R16),$S16+$U16,$U16),IF(AR$84>($R$42-1),$U16,0))*$R$38)","v":0},null,{"$f":"IF(AT$84<$R$42,0,IF($R16>0,IF(0=MOD(AT$84-$R$42,$R16),$S16+$U16,$U16),IF(AT$84>($R$42-1),$U16,0))*$R$38)","v":0},null,{"$f":"IF(AV$84<$R$42,0,IF($R16>0,IF(0=MOD(AV$84-$R$42,$R16),$S16+$U16,$U16),IF(AV$84>($R$42-1),$U16,0))*$R$38)","v":0},null,{"$f":"IF(AX$84<$R$42,0,IF($R16>0,IF(0=MOD(AX$84-$R$42,$R16),$S16+$U16,$U16),IF(AX$84>($R$42-1),$U16,0))*$R$38)","v":0},null,{"$f":"IF(AZ$84<$R$42,0,IF($R16>0,IF(0=MOD(AZ$84-$R$42,$R16),$S16+$U16,$U16),IF(AZ$84>($R$42-1),$U16,0))*$R$38)","v":0},null,{"$f":"IF(BB$84<$R$42,0,IF($R16>0,IF(0=MOD(BB$84-$R$42,$R16),$S16+$U16,$U16),IF(BB$84>($R$42-1),$U16,0))*$R$38)","v":0},null,{"$f":"IF(BD$84<$R$42,0,IF($R16>0,IF(0=MOD(BD$84-$R$42,$R16),$S16+$U16,$U16),IF(BD$84>($R$42-1),$U16,0))*$R$38)","v":0},null,{"$f":"IF(BF$84<$R$42,0,IF($R16>0,IF(0=MOD(BF$84-$R$42,$R16),$S16+$U16,$U16),IF(BF$84>($R$42-1),$U16,0))*$R$38)","v":0},null,{"$f":"IF(BH$84<$R$42,0,IF($R16>0,IF(0=MOD(BH$84-$R$42,$R16),$S16+$U16,$U16),IF(BH$84>($R$42-1),$U16,0))*$R$38)","v":0},null,{"$f":"IF(BJ$84<$R$42,0,IF($R16>0,IF(0=MOD(BJ$84-$R$42,$R16),$S16+$U16,$U16),IF(BJ$84>($R$42-1),$U16,0))*$R$38)","v":0},null,{"$f":"IF(BL$84<$R$42,0,IF($R16>0,IF(0=MOD(BL$84-$R$42,$R16),$S16+$U16,$U16),IF(BL$84>($R$42-1),$U16,0))*$R$38)","v":0},null,{"$f":"IF(BN$84<$R$42,0,IF($R16>0,IF(0=MOD(BN$84-$R$42,$R16),$S16+$U16,$U16),IF(BN$84>($R$42-1),$U16,0))*$R$38)","v":0},null,{"$f":"IF(BP$84<$R$42,0,IF($R16>0,IF(0=MOD(BP$84-$R$42,$R16),$S16+$U16,$U16),IF(BP$84>($R$42-1),$U16,0))*$R$38)","v":0},null,{"$f":"IF(BR$84<$R$42,0,IF($R16>0,IF(0=MOD(BR$84-$R$42,$R16),$S16+$U16,$U16),IF(BR$84>($R$42-1),$U16,0))*$R$38)","v":0},null,{"$f":"IF(BT$84<$R$42,0,IF($R16>0,IF(0=MOD(BT$84-$R$42,$R16),$S16+$U16,$U16),IF(BT$84>($R$42-1),$U16,0))*$R$38)","v":0},null,{"$f":"IF(BV$84<$R$42,0,IF($R16>0,IF(0=MOD(BV$84-$R$42,$R16),$S16+$U16,$U16),IF(BV$84>($R$42-1),$U16,0))*$R$38)","v":0},null,{"$f":"IF(BX$84<$R$42,0,IF($R16>0,IF(0=MOD(BX$84-$R$42,$R16),$S16+$U16,$U16),IF(BX$84>($R$42-1),$U16,0))*$R$38)","v":0},null,{"$f":"IF(BZ$84<$R$42,0,IF($R16>0,IF(0=MOD(BZ$84-$R$42,$R16),$S16+$U16,$U16),IF(BZ$84>($R$42-1),$U16,0))*$R$38)","v":0},null,{"$f":"IF(CB$84<$R$42,0,IF($R16>0,IF(0=MOD(CB$84-$R$42,$R16),$S16+$U16,$U16),IF(CB$84>($R$42-1),$U16,0))*$R$38)","v":0},null,{"$f":"IF(CD$84<$R$42,0,IF($R16>0,IF(0=MOD(CD$84-$R$42,$R16),$S16+$U16,$U16),IF(CD$84>($R$42-1),$U16,0))*$R$38)","v":0},null,{"$f":"IF(CF$84<$R$42,0,IF($R16>0,IF(0=MOD(CF$84-$R$42,$R16),$S16+$U16,$U16),IF(CF$84>($R$42-1),$U16,0))*$R$38)","v":0},null,{"$f":"IF(CH$84<$R$42,0,IF($R16>0,IF(0=MOD(CH$84-$R$42,$R16),$S16+$U16,$U16),IF(CH$84>($R$42-1),$U16,0))*$R$38)","v":0},null,{"$f":"IF(CJ$84<$R$42,0,IF($R16>0,IF(0=MOD(CJ$84-$R$42,$R16),$S16+$U16,$U16),IF(CJ$84>($R$42-1),$U16,0))*$R$38)","v":0},null,{"$f":"IF(CL$84<$R$42,0,IF($R16>0,IF(0=MOD(CL$84-$R$42,$R16),$S16+$U16,$U16),IF(CL$84>($R$42-1),$U16,0))*$R$38)","v":0},null,{"$f":"IF(CN$84<$R$42,0,IF($R16>0,IF(0=MOD(CN$84-$R$42,$R16),$S16+$U16,$U16),IF(CN$84>($R$42-1),$U16,0))*$R$38)","v":0},null,{"$f":"IF(CP$84<$R$42,0,IF($R16>0,IF(0=MOD(CP$84-$R$42,$R16),$S16+$U16,$U16),IF(CP$84>($R$42-1),$U16,0))*$R$38)","v":0},null,{"$f":"IF(CR$84<$R$42,0,IF($R16>0,IF(0=MOD(CR$84-$R$42,$R16),$S16+$U16,$U16),IF(CR$84>($R$42-1),$U16,0))*$R$38)","v":0},null,{"$f":"IF(CT$84<$R$42,0,IF($R16>0,IF(0=MOD(CT$84-$R$42,$R16),$S16+$U16,$U16),IF(CT$84>($R$42-1),$U16,0))*$R$38)","v":0},null,{"$f":"IF(CV$84<$R$42,0,IF($R16>0,IF(0=MOD(CV$84-$R$42,$R16),$S16+$U16,$U16),IF(CV$84>($R$42-1),$U16,0))*$R$38)","v":0},null,{"$f":"IF(CX$84<$R$42,0,IF($R16>0,IF(0=MOD(CX$84-$R$42,$R16),$S16+$U16,$U16),IF(CX$84>($R$42-1),$U16,0))*$R$38)","v":0},null,{"$f":"IF(CZ$84<$R$42,0,IF($R16>0,IF(0=MOD(CZ$84-$R$42,$R16),$S16+$U16,$U16),IF(CZ$84>($R$42-1),$U16,0))*$R$38)","v":0},null,{"$f":"IF(DB$84<$R$42,0,IF($R16>0,IF(0=MOD(DB$84-$R$42,$R16),$S16+$U16,$U16),IF(DB$84>($R$42-1),$U16,0))*$R$38)","v":0},null,{"$f":"IF(DD$84<$R$42,0,IF($R16>0,IF(0=MOD(DD$84-$R$42,$R16),$S16+$U16,$U16),IF(DD$84>($R$42-1),$U16,0))*$R$38)","v":0},null,{"$f":"IF(DF$84<$R$42,0,IF($R16>0,IF(0=MOD(DF$84-$R$42,$R16),$S16+$U16,$U16),IF(DF$84>($R$42-1),$U16,0))*$R$38)","v":0},null,{"$f":"IF(DH$84<$R$42,0,IF($R16>0,IF(0=MOD(DH$84-$R$42,$R16),$S16+$U16,$U16),IF(DH$84>($R$42-1),$U16,0))*$R$38)","v":0},null,{"$f":"IF(DJ$84<$R$42,0,IF($R16>0,IF(0=MOD(DJ$84-$R$42,$R16),$S16+$U16,$U16),IF(DJ$84>($R$42-1),$U16,0))*$R$38)","v":0},null,{"$f":"IF(DL$84<$R$42,0,IF($R16>0,IF(0=MOD(DL$84-$R$42,$R16),$S16+$U16,$U16),IF(DL$84>($R$42-1),$U16,0))*$R$38)","v":0},null,{"$f":"IF(DN$84<$R$42,0,IF($R16>0,IF(0=MOD(DN$84-$R$42,$R16),$S16+$U16,$U16),IF(DN$84>($R$42-1),$U16,0))*$R$38)","v":0},null,{"$f":"IF(DP$84<$R$42,0,IF($R16>0,IF(0=MOD(DP$84-$R$42,$R16),$S16+$U16,$U16),IF(DP$84>($R$42-1),$U16,0))*$R$38)","v":0},null,{"$f":"IF(DR$84<$R$42,0,IF($R16>0,IF(0=MOD(DR$84-$R$42,$R16),$S16+$U16,$U16),IF(DR$84>($R$42-1),$U16,0))*$R$38)","v":0},null,{"$f":"IF(DT$84<$R$42,0,IF($R16>0,IF(0=MOD(DT$84-$R$42,$R16),$S16+$U16,$U16),IF(DT$84>($R$42-1),$U16,0))*$R$38)","v":0},null,{"$f":"IF(DV$84<$R$42,0,IF($R16>0,IF(0=MOD(DV$84-$R$42,$R16),$S16+$U16,$U16),IF(DV$84>($R$42-1),$U16,0))*$R$38)","v":0},null,{"$f":"IF(DX$84<$R$42,0,IF($R16>0,IF(0=MOD(DX$84-$R$42,$R16),$S16+$U16,$U16),IF(DX$84>($R$42-1),$U16,0))*$R$38)","v":0},null,{"$f":"IF(DZ$84<$R$42,0,IF($R16>0,IF(0=MOD(DZ$84-$R$42,$R16),$S16+$U16,$U16),IF(DZ$84>($R$42-1),$U16,0))*$R$38)","v":0},null,{"$f":"IF(EB$84<$R$42,0,IF($R16>0,IF(0=MOD(EB$84-$R$42,$R16),$S16+$U16,$U16),IF(EB$84>($R$42-1),$U16,0))*$R$38)","v":0},null,{"$f":"IF(ED$84<$R$42,0,IF($R16>0,IF(0=MOD(ED$84-$R$42,$R16),$S16+$U16,$U16),IF(ED$84>($R$42-1),$U16,0))*$R$38)","v":0},null,{"$f":"IF(EF$84<$R$42,0,IF($R16>0,IF(0=MOD(EF$84-$R$42,$R16),$S16+$U16,$U16),IF(EF$84>($R$42-1),$U16,0))*$R$38)","v":0},null,{"$f":"IF(EH$84<$R$42,0,IF($R16>0,IF(0=MOD(EH$84-$R$42,$R16),$S16+$U16,$U16),IF(EH$84>($R$42-1),$U16,0))*$R$38)","v":0},null,{"$f":"IF(EJ$84<$R$42,0,IF($R16>0,IF(0=MOD(EJ$84-$R$42,$R16),$S16+$U16,$U16),IF(EJ$84>($R$42-1),$U16,0))*$R$38)","v":0},null,{"$f":"IF(EL$84<$R$42,0,IF($R16>0,IF(0=MOD(EL$84-$R$42,$R16),$S16+$U16,$U16),IF(EL$84>($R$42-1),$U16,0))*$R$38)","v":0},null,{"$f":"IF(EN$84<$R$42,0,IF($R16>0,IF(0=MOD(EN$84-$R$42,$R16),$S16+$U16,$U16),IF(EN$84>($R$42-1),$U16,0))*$R$38)","v":0},null,{"$f":"IF(EP$84<$R$42,0,IF($R16>0,IF(0=MOD(EP$84-$R$42,$R16),$S16+$U16,$U16),IF(EP$84>($R$42-1),$U16,0))*$R$38)","v":0},null,{"$f":"IF(ER$84<$R$42,0,IF($R16>0,IF(0=MOD(ER$84-$R$42,$R16),$S16+$U16,$U16),IF(ER$84>($R$42-1),$U16,0))*$R$38)","v":0},null,{"$f":"IF(ET$84<$R$42,0,IF($R16>0,IF(0=MOD(ET$84-$R$42,$R16),$S16+$U16,$U16),IF(ET$84>($R$42-1),$U16,0))*$R$38)","v":0},null,{"$f":"IF(EV$84<$R$42,0,IF($R16>0,IF(0=MOD(EV$84-$R$42,$R16),$S16+$U16,$U16),IF(EV$84>($R$42-1),$U16,0))*$R$38)","v":0},null,{"$f":"IF(EX$84<$R$42,0,IF($R16>0,IF(0=MOD(EX$84-$R$42,$R16),$S16+$U16,$U16),IF(EX$84>($R$42-1),$U16,0))*$R$38)","v":0},null,{"$f":"IF(EZ$84<$R$42,0,IF($R16>0,IF(0=MOD(EZ$84-$R$42,$R16),$S16+$U16,$U16),IF(EZ$84>($R$42-1),$U16,0))*$R$38)","v":0},null,{"$f":"IF(FB$84<$R$42,0,IF($R16>0,IF(0=MOD(FB$84-$R$42,$R16),$S16+$U16,$U16),IF(FB$84>($R$42-1),$U16,0))*$R$38)","v":0},null,{"$f":"IF(FD$84<$R$42,0,IF($R16>0,IF(0=MOD(FD$84-$R$42,$R16),$S16+$U16,$U16),IF(FD$84>($R$42-1),$U16,0))*$R$38)","v":0},null,{"$f":"IF(FF$84<$R$42,0,IF($R16>0,IF(0=MOD(FF$84-$R$42,$R16),$S16+$U16,$U16),IF(FF$84>($R$42-1),$U16,0))*$R$38)","v":0},null,{"$f":"IF(FH$84<$R$42,0,IF($R16>0,IF(0=MOD(FH$84-$R$42,$R16),$S16+$U16,$U16),IF(FH$84>($R$42-1),$U16,0))*$R$38)","v":0},null,{"$f":"IF(FJ$84<$R$42,0,IF($R16>0,IF(0=MOD(FJ$84-$R$42,$R16),$S16+$U16,$U16),IF(FJ$84>($R$42-1),$U16,0))*$R$38)","v":0},null,{"$f":"IF(FL$84<$R$42,0,IF($R16>0,IF(0=MOD(FL$84-$R$42,$R16),$S16+$U16,$U16),IF(FL$84>($R$42-1),$U16,0))*$R$38)","v":0},null,{"$f":"IF(FN$84<$R$42,0,IF($R16>0,IF(0=MOD(FN$84-$R$42,$R16),$S16+$U16,$U16),IF(FN$84>($R$42-1),$U16,0))*$R$38)","v":0},null,{"$f":"IF(FP$84<$R$42,0,IF($R16>0,IF(0=MOD(FP$84-$R$42,$R16),$S16+$U16,$U16),IF(FP$84>($R$42-1),$U16,0))*$R$38)","v":0},null,{"$f":"IF(FR$84<$R$42,0,IF($R16>0,IF(0=MOD(FR$84-$R$42,$R16),$S16+$U16,$U16),IF(FR$84>($R$42-1),$U16,0))*$R$38)","v":0},null,{"$f":"IF(FT$84<$R$42,0,IF($R16>0,IF(0=MOD(FT$84-$R$42,$R16),$S16+$U16,$U16),IF(FT$84>($R$42-1),$U16,0))*$R$38)","v":0},null,{"$f":"IF(FV$84<$R$42,0,IF($R16>0,IF(0=MOD(FV$84-$R$42,$R16),$S16+$U16,$U16),IF(FV$84>($R$42-1),$U16,0))*$R$38)","v":0},null,{"$f":"IF(FX$84<$R$42,0,IF($R16>0,IF(0=MOD(FX$84-$R$42,$R16),$S16+$U16,$U16),IF(FX$84>($R$42-1),$U16,0))*$R$38)","v":0},null,{"$f":"IF(FZ$84<$R$42,0,IF($R16>0,IF(0=MOD(FZ$84-$R$42,$R16),$S16+$U16,$U16),IF(FZ$84>($R$42-1),$U16,0))*$R$38)","v":0},null,{"$f":"IF(GB$84<$R$42,0,IF($R16>0,IF(0=MOD(GB$84-$R$42,$R16),$S16+$U16,$U16),IF(GB$84>($R$42-1),$U16,0))*$R$38)","v":0},null,{"$f":"IF(GD$84<$R$42,0,IF($R16>0,IF(0=MOD(GD$84-$R$42,$R16),$S16+$U16,$U16),IF(GD$84>($R$42-1),$U16,0))*$R$38)","v":0},null,{"$f":"IF(GF$84<$R$42,0,IF($R16>0,IF(0=MOD(GF$84-$R$42,$R16),$S16+$U16,$U16),IF(GF$84>($R$42-1),$U16,0))*$R$38)","v":0},null,{"$f":"IF(GH$84<$R$42,0,IF($R16>0,IF(0=MOD(GH$84-$R$42,$R16),$S16+$U16,$U16),IF(GH$84>($R$42-1),$U16,0))*$R$38)","v":0},null,{"$f":"IF(GJ$84<$R$42,0,IF($R16>0,IF(0=MOD(GJ$84-$R$42,$R16),$S16+$U16,$U16),IF(GJ$84>($R$42-1),$U16,0))*$R$38)","v":0}]
[null,null,null,null,null,null,null,null,null,"Training (for dispatchers and drivers)",null,0,null,{"$f":"IF(N$84<$R$42,0,IF($R17>0,IF(0=MOD(N$84-$R$42,$R17),$S17+$U17,$U17),IF(N$84>($R$42-1),$U17,0))*$R$38)","v":0},null,{"$f":"IF(P$84<$R$42,0,IF($R17>0,IF(0=MOD(P$84-$R$42,$R17),$S17+$U17,$U17),IF(P$84>($R$42-1),$U17,0))*$R$38)","v":0},null,{"$f":"IF(R$84<$R$42,0,IF($R17>0,IF(0=MOD(R$84-$R$42,$R17),$S17+$U17,$U17),IF(R$84>($R$42-1),$U17,0))*$R$38)","v":0},null,{"$f":"IF(T$84<$R$42,0,IF($R17>0,IF(0=MOD(T$84-$R$42,$R17),$S17+$U17,$U17),IF(T$84>($R$42-1),$U17,0))*$R$38)","v":0},null,{"$f":"IF(V$84<$R$42,0,IF($R17>0,IF(0=MOD(V$84-$R$42,$R17),$S17+$U17,$U17),IF(V$84>($R$42-1),$U17,0))*$R$38)","v":0},null,{"$f":"IF(X$84<$R$42,0,IF($R17>0,IF(0=MOD(X$84-$R$42,$R17),$S17+$U17,$U17),IF(X$84>($R$42-1),$U17,0))*$R$38)","v":0},null,{"$f":"IF(Z$84<$R$42,0,IF($R17>0,IF(0=MOD(Z$84-$R$42,$R17),$S17+$U17,$U17),IF(Z$84>($R$42-1),$U17,0))*$R$38)","v":0},null,{"$f":"IF(AB$84<$R$42,0,IF($R17>0,IF(0=MOD(AB$84-$R$42,$R17),$S17+$U17,$U17),IF(AB$84>($R$42-1),$U17,0))*$R$38)","v":0},null,{"$f":"IF(AD$84<$R$42,0,IF($R17>0,IF(0=MOD(AD$84-$R$42,$R17),$S17+$U17,$U17),IF(AD$84>($R$42-1),$U17,0))*$R$38)","v":0},null,{"$f":"IF(AF$84<$R$42,0,IF($R17>0,IF(0=MOD(AF$84-$R$42,$R17),$S17+$U17,$U17),IF(AF$84>($R$42-1),$U17,0))*$R$38)","v":0},null,{"$f":"IF(AH$84<$R$42,0,IF($R17>0,IF(0=MOD(AH$84-$R$42,$R17),$S17+$U17,$U17),IF(AH$84>($R$42-1),$U17,0))*$R$38)","v":0},null,{"$f":"IF(AJ$84<$R$42,0,IF($R17>0,IF(0=MOD(AJ$84-$R$42,$R17),$S17+$U17,$U17),IF(AJ$84>($R$42-1),$U17,0))*$R$38)","v":0},null,{"$f":"IF(AL$84<$R$42,0,IF($R17>0,IF(0=MOD(AL$84-$R$42,$R17),$S17+$U17,$U17),IF(AL$84>($R$42-1),$U17,0))*$R$38)","v":0},null,{"$f":"IF(AN$84<$R$42,0,IF($R17>0,IF(0=MOD(AN$84-$R$42,$R17),$S17+$U17,$U17),IF(AN$84>($R$42-1),$U17,0))*$R$38)","v":0},null,{"$f":"IF(AP$84<$R$42,0,IF($R17>0,IF(0=MOD(AP$84-$R$42,$R17),$S17+$U17,$U17),IF(AP$84>($R$42-1),$U17,0))*$R$38)","v":0},null,{"$f":"IF(AR$84<$R$42,0,IF($R17>0,IF(0=MOD(AR$84-$R$42,$R17),$S17+$U17,$U17),IF(AR$84>($R$42-1),$U17,0))*$R$38)","v":0},null,{"$f":"IF(AT$84<$R$42,0,IF($R17>0,IF(0=MOD(AT$84-$R$42,$R17),$S17+$U17,$U17),IF(AT$84>($R$42-1),$U17,0))*$R$38)","v":0},null,{"$f":"IF(AV$84<$R$42,0,IF($R17>0,IF(0=MOD(AV$84-$R$42,$R17),$S17+$U17,$U17),IF(AV$84>($R$42-1),$U17,0))*$R$38)","v":0},null,{"$f":"IF(AX$84<$R$42,0,IF($R17>0,IF(0=MOD(AX$84-$R$42,$R17),$S17+$U17,$U17),IF(AX$84>($R$42-1),$U17,0))*$R$38)","v":0},null,{"$f":"IF(AZ$84<$R$42,0,IF($R17>0,IF(0=MOD(AZ$84-$R$42,$R17),$S17+$U17,$U17),IF(AZ$84>($R$42-1),$U17,0))*$R$38)","v":0},null,{"$f":"IF(BB$84<$R$42,0,IF($R17>0,IF(0=MOD(BB$84-$R$42,$R17),$S17+$U17,$U17),IF(BB$84>($R$42-1),$U17,0))*$R$38)","v":0},null,{"$f":"IF(BD$84<$R$42,0,IF($R17>0,IF(0=MOD(BD$84-$R$42,$R17),$S17+$U17,$U17),IF(BD$84>($R$42-1),$U17,0))*$R$38)","v":0},null,{"$f":"IF(BF$84<$R$42,0,IF($R17>0,IF(0=MOD(BF$84-$R$42,$R17),$S17+$U17,$U17),IF(BF$84>($R$42-1),$U17,0))*$R$38)","v":0},null,{"$f":"IF(BH$84<$R$42,0,IF($R17>0,IF(0=MOD(BH$84-$R$42,$R17),$S17+$U17,$U17),IF(BH$84>($R$42-1),$U17,0))*$R$38)","v":0},null,{"$f":"IF(BJ$84<$R$42,0,IF($R17>0,IF(0=MOD(BJ$84-$R$42,$R17),$S17+$U17,$U17),IF(BJ$84>($R$42-1),$U17,0))*$R$38)","v":0},null,{"$f":"IF(BL$84<$R$42,0,IF($R17>0,IF(0=MOD(BL$84-$R$42,$R17),$S17+$U17,$U17),IF(BL$84>($R$42-1),$U17,0))*$R$38)","v":0},null,{"$f":"IF(BN$84<$R$42,0,IF($R17>0,IF(0=MOD(BN$84-$R$42,$R17),$S17+$U17,$U17),IF(BN$84>($R$42-1),$U17,0))*$R$38)","v":0},null,{"$f":"IF(BP$84<$R$42,0,IF($R17>0,IF(0=MOD(BP$84-$R$42,$R17),$S17+$U17,$U17),IF(BP$84>($R$42-1),$U17,0))*$R$38)","v":0},null,{"$f":"IF(BR$84<$R$42,0,IF($R17>0,IF(0=MOD(BR$84-$R$42,$R17),$S17+$U17,$U17),IF(BR$84>($R$42-1),$U17,0))*$R$38)","v":0},null,{"$f":"IF(BT$84<$R$42,0,IF($R17>0,IF(0=MOD(BT$84-$R$42,$R17),$S17+$U17,$U17),IF(BT$84>($R$42-1),$U17,0))*$R$38)","v":0},null,{"$f":"IF(BV$84<$R$42,0,IF($R17>0,IF(0=MOD(BV$84-$R$42,$R17),$S17+$U17,$U17),IF(BV$84>($R$42-1),$U17,0))*$R$38)","v":0},null,{"$f":"IF(BX$84<$R$42,0,IF($R17>0,IF(0=MOD(BX$84-$R$42,$R17),$S17+$U17,$U17),IF(BX$84>($R$42-1),$U17,0))*$R$38)","v":0},null,{"$f":"IF(BZ$84<$R$42,0,IF($R17>0,IF(0=MOD(BZ$84-$R$42,$R17),$S17+$U17,$U17),IF(BZ$84>($R$42-1),$U17,0))*$R$38)","v":0},null,{"$f":"IF(CB$84<$R$42,0,IF($R17>0,IF(0=MOD(CB$84-$R$42,$R17),$S17+$U17,$U17),IF(CB$84>($R$42-1),$U17,0))*$R$38)","v":0},null,{"$f":"IF(CD$84<$R$42,0,IF($R17>0,IF(0=MOD(CD$84-$R$42,$R17),$S17+$U17,$U17),IF(CD$84>($R$42-1),$U17,0))*$R$38)","v":0},null,{"$f":"IF(CF$84<$R$42,0,IF($R17>0,IF(0=MOD(CF$84-$R$42,$R17),$S17+$U17,$U17),IF(CF$84>($R$42-1),$U17,0))*$R$38)","v":0},null,{"$f":"IF(CH$84<$R$42,0,IF($R17>0,IF(0=MOD(CH$84-$R$42,$R17),$S17+$U17,$U17),IF(CH$84>($R$42-1),$U17,0))*$R$38)","v":0},null,{"$f":"IF(CJ$84<$R$42,0,IF($R17>0,IF(0=MOD(CJ$84-$R$42,$R17),$S17+$U17,$U17),IF(CJ$84>($R$42-1),$U17,0))*$R$38)","v":0},null,{"$f":"IF(CL$84<$R$42,0,IF($R17>0,IF(0=MOD(CL$84-$R$42,$R17),$S17+$U17,$U17),IF(CL$84>($R$42-1),$U17,0))*$R$38)","v":0},null,{"$f":"IF(CN$84<$R$42,0,IF($R17>0,IF(0=MOD(CN$84-$R$42,$R17),$S17+$U17,$U17),IF(CN$84>($R$42-1),$U17,0))*$R$38)","v":0},null,{"$f":"IF(CP$84<$R$42,0,IF($R17>0,IF(0=MOD(CP$84-$R$42,$R17),$S17+$U17,$U17),IF(CP$84>($R$42-1),$U17,0))*$R$38)","v":0},null,{"$f":"IF(CR$84<$R$42,0,IF($R17>0,IF(0=MOD(CR$84-$R$42,$R17),$S17+$U17,$U17),IF(CR$84>($R$42-1),$U17,0))*$R$38)","v":0},null,{"$f":"IF(CT$84<$R$42,0,IF($R17>0,IF(0=MOD(CT$84-$R$42,$R17),$S17+$U17,$U17),IF(CT$84>($R$42-1),$U17,0))*$R$38)","v":0},null,{"$f":"IF(CV$84<$R$42,0,IF($R17>0,IF(0=MOD(CV$84-$R$42,$R17),$S17+$U17,$U17),IF(CV$84>($R$42-1),$U17,0))*$R$38)","v":0},null,{"$f":"IF(CX$84<$R$42,0,IF($R17>0,IF(0=MOD(CX$84-$R$42,$R17),$S17+$U17,$U17),IF(CX$84>($R$42-1),$U17,0))*$R$38)","v":0},null,{"$f":"IF(CZ$84<$R$42,0,IF($R17>0,IF(0=MOD(CZ$84-$R$42,$R17),$S17+$U17,$U17),IF(CZ$84>($R$42-1),$U17,0))*$R$38)","v":0},null,{"$f":"IF(DB$84<$R$42,0,IF($R17>0,IF(0=MOD(DB$84-$R$42,$R17),$S17+$U17,$U17),IF(DB$84>($R$42-1),$U17,0))*$R$38)","v":0},null,{"$f":"IF(DD$84<$R$42,0,IF($R17>0,IF(0=MOD(DD$84-$R$42,$R17),$S17+$U17,$U17),IF(DD$84>($R$42-1),$U17,0))*$R$38)","v":0},null,{"$f":"IF(DF$84<$R$42,0,IF($R17>0,IF(0=MOD(DF$84-$R$42,$R17),$S17+$U17,$U17),IF(DF$84>($R$42-1),$U17,0))*$R$38)","v":0},null,{"$f":"IF(DH$84<$R$42,0,IF($R17>0,IF(0=MOD(DH$84-$R$42,$R17),$S17+$U17,$U17),IF(DH$84>($R$42-1),$U17,0))*$R$38)","v":0},null,{"$f":"IF(DJ$84<$R$42,0,IF($R17>0,IF(0=MOD(DJ$84-$R$42,$R17),$S17+$U17,$U17),IF(DJ$84>($R$42-1),$U17,0))*$R$38)","v":0},null,{"$f":"IF(DL$84<$R$42,0,IF($R17>0,IF(0=MOD(DL$84-$R$42,$R17),$S17+$U17,$U17),IF(DL$84>($R$42-1),$U17,0))*$R$38)","v":0},null,{"$f":"IF(DN$84<$R$42,0,IF($R17>0,IF(0=MOD(DN$84-$R$42,$R17),$S17+$U17,$U17),IF(DN$84>($R$42-1),$U17,0))*$R$38)","v":0},null,{"$f":"IF(DP$84<$R$42,0,IF($R17>0,IF(0=MOD(DP$84-$R$42,$R17),$S17+$U17,$U17),IF(DP$84>($R$42-1),$U17,0))*$R$38)","v":0},null,{"$f":"IF(DR$84<$R$42,0,IF($R17>0,IF(0=MOD(DR$84-$R$42,$R17),$S17+$U17,$U17),IF(DR$84>($R$42-1),$U17,0))*$R$38)","v":0},null,{"$f":"IF(DT$84<$R$42,0,IF($R17>0,IF(0=MOD(DT$84-$R$42,$R17),$S17+$U17,$U17),IF(DT$84>($R$42-1),$U17,0))*$R$38)","v":0},null,{"$f":"IF(DV$84<$R$42,0,IF($R17>0,IF(0=MOD(DV$84-$R$42,$R17),$S17+$U17,$U17),IF(DV$84>($R$42-1),$U17,0))*$R$38)","v":0},null,{"$f":"IF(DX$84<$R$42,0,IF($R17>0,IF(0=MOD(DX$84-$R$42,$R17),$S17+$U17,$U17),IF(DX$84>($R$42-1),$U17,0))*$R$38)","v":0},null,{"$f":"IF(DZ$84<$R$42,0,IF($R17>0,IF(0=MOD(DZ$84-$R$42,$R17),$S17+$U17,$U17),IF(DZ$84>($R$42-1),$U17,0))*$R$38)","v":0},null,{"$f":"IF(EB$84<$R$42,0,IF($R17>0,IF(0=MOD(EB$84-$R$42,$R17),$S17+$U17,$U17),IF(EB$84>($R$42-1),$U17,0))*$R$38)","v":0},null,{"$f":"IF(ED$84<$R$42,0,IF($R17>0,IF(0=MOD(ED$84-$R$42,$R17),$S17+$U17,$U17),IF(ED$84>($R$42-1),$U17,0))*$R$38)","v":0},null,{"$f":"IF(EF$84<$R$42,0,IF($R17>0,IF(0=MOD(EF$84-$R$42,$R17),$S17+$U17,$U17),IF(EF$84>($R$42-1),$U17,0))*$R$38)","v":0},null,{"$f":"IF(EH$84<$R$42,0,IF($R17>0,IF(0=MOD(EH$84-$R$42,$R17),$S17+$U17,$U17),IF(EH$84>($R$42-1),$U17,0))*$R$38)","v":0},null,{"$f":"IF(EJ$84<$R$42,0,IF($R17>0,IF(0=MOD(EJ$84-$R$42,$R17),$S17+$U17,$U17),IF(EJ$84>($R$42-1),$U17,0))*$R$38)","v":0},null,{"$f":"IF(EL$84<$R$42,0,IF($R17>0,IF(0=MOD(EL$84-$R$42,$R17),$S17+$U17,$U17),IF(EL$84>($R$42-1),$U17,0))*$R$38)","v":0},null,{"$f":"IF(EN$84<$R$42,0,IF($R17>0,IF(0=MOD(EN$84-$R$42,$R17),$S17+$U17,$U17),IF(EN$84>($R$42-1),$U17,0))*$R$38)","v":0},null,{"$f":"IF(EP$84<$R$42,0,IF($R17>0,IF(0=MOD(EP$84-$R$42,$R17),$S17+$U17,$U17),IF(EP$84>($R$42-1),$U17,0))*$R$38)","v":0},null,{"$f":"IF(ER$84<$R$42,0,IF($R17>0,IF(0=MOD(ER$84-$R$42,$R17),$S17+$U17,$U17),IF(ER$84>($R$42-1),$U17,0))*$R$38)","v":0},null,{"$f":"IF(ET$84<$R$42,0,IF($R17>0,IF(0=MOD(ET$84-$R$42,$R17),$S17+$U17,$U17),IF(ET$84>($R$42-1),$U17,0))*$R$38)","v":0},null,{"$f":"IF(EV$84<$R$42,0,IF($R17>0,IF(0=MOD(EV$84-$R$42,$R17),$S17+$U17,$U17),IF(EV$84>($R$42-1),$U17,0))*$R$38)","v":0},null,{"$f":"IF(EX$84<$R$42,0,IF($R17>0,IF(0=MOD(EX$84-$R$42,$R17),$S17+$U17,$U17),IF(EX$84>($R$42-1),$U17,0))*$R$38)","v":0},null,{"$f":"IF(EZ$84<$R$42,0,IF($R17>0,IF(0=MOD(EZ$84-$R$42,$R17),$S17+$U17,$U17),IF(EZ$84>($R$42-1),$U17,0))*$R$38)","v":0},null,{"$f":"IF(FB$84<$R$42,0,IF($R17>0,IF(0=MOD(FB$84-$R$42,$R17),$S17+$U17,$U17),IF(FB$84>($R$42-1),$U17,0))*$R$38)","v":0},null,{"$f":"IF(FD$84<$R$42,0,IF($R17>0,IF(0=MOD(FD$84-$R$42,$R17),$S17+$U17,$U17),IF(FD$84>($R$42-1),$U17,0))*$R$38)","v":0},null,{"$f":"IF(FF$84<$R$42,0,IF($R17>0,IF(0=MOD(FF$84-$R$42,$R17),$S17+$U17,$U17),IF(FF$84>($R$42-1),$U17,0))*$R$38)","v":0},null,{"$f":"IF(FH$84<$R$42,0,IF($R17>0,IF(0=MOD(FH$84-$R$42,$R17),$S17+$U17,$U17),IF(FH$84>($R$42-1),$U17,0))*$R$38)","v":0},null,{"$f":"IF(FJ$84<$R$42,0,IF($R17>0,IF(0=MOD(FJ$84-$R$42,$R17),$S17+$U17,$U17),IF(FJ$84>($R$42-1),$U17,0))*$R$38)","v":0},null,{"$f":"IF(FL$84<$R$42,0,IF($R17>0,IF(0=MOD(FL$84-$R$42,$R17),$S17+$U17,$U17),IF(FL$84>($R$42-1),$U17,0))*$R$38)","v":0},null,{"$f":"IF(FN$84<$R$42,0,IF($R17>0,IF(0=MOD(FN$84-$R$42,$R17),$S17+$U17,$U17),IF(FN$84>($R$42-1),$U17,0))*$R$38)","v":0},null,{"$f":"IF(FP$84<$R$42,0,IF($R17>0,IF(0=MOD(FP$84-$R$42,$R17),$S17+$U17,$U17),IF(FP$84>($R$42-1),$U17,0))*$R$38)","v":0},null,{"$f":"IF(FR$84<$R$42,0,IF($R17>0,IF(0=MOD(FR$84-$R$42,$R17),$S17+$U17,$U17),IF(FR$84>($R$42-1),$U17,0))*$R$38)","v":0},null,{"$f":"IF(FT$84<$R$42,0,IF($R17>0,IF(0=MOD(FT$84-$R$42,$R17),$S17+$U17,$U17),IF(FT$84>($R$42-1),$U17,0))*$R$38)","v":0},null,{"$f":"IF(FV$84<$R$42,0,IF($R17>0,IF(0=MOD(FV$84-$R$42,$R17),$S17+$U17,$U17),IF(FV$84>($R$42-1),$U17,0))*$R$38)","v":0},null,{"$f":"IF(FX$84<$R$42,0,IF($R17>0,IF(0=MOD(FX$84-$R$42,$R17),$S17+$U17,$U17),IF(FX$84>($R$42-1),$U17,0))*$R$38)","v":0},null,{"$f":"IF(FZ$84<$R$42,0,IF($R17>0,IF(0=MOD(FZ$84-$R$42,$R17),$S17+$U17,$U17),IF(FZ$84>($R$42-1),$U17,0))*$R$38)","v":0},null,{"$f":"IF(GB$84<$R$42,0,IF($R17>0,IF(0=MOD(GB$84-$R$42,$R17),$S17+$U17,$U17),IF(GB$84>($R$42-1),$U17,0))*$R$38)","v":0},null,{"$f":"IF(GD$84<$R$42,0,IF($R17>0,IF(0=MOD(GD$84-$R$42,$R17),$S17+$U17,$U17),IF(GD$84>($R$42-1),$U17,0))*$R$38)","v":0},null,{"$f":"IF(GF$84<$R$42,0,IF($R17>0,IF(0=MOD(GF$84-$R$42,$R17),$S17+$U17,$U17),IF(GF$84>($R$42-1),$U17,0))*$R$38)","v":0},null,{"$f":"IF(GH$84<$R$42,0,IF($R17>0,IF(0=MOD(GH$84-$R$42,$R17),$S17+$U17,$U17),IF(GH$84>($R$42-1),$U17,0))*$R$38)","v":0},null,{"$f":"IF(GJ$84<$R$42,0,IF($R17>0,IF(0=MOD(GJ$84-$R$42,$R17),$S17+$U17,$U17),IF(GJ$84>($R$42-1),$U17,0))*$R$38)","v":0}]
[null,null,null,null,null,null,null,null,null,"Financial Incentive for Participation",null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,{"$f":"IF(Z$84<$R$42,0,IF($R18>0,IF(0=MOD(Z$84-$R$42,$R18),$S18+$U18,$U18),IF(Z$84>($R$42-1),$U18,0))*$R$38)","v":0},null,{"$f":"IF(AB$84<$R$42,0,IF($R18>0,IF(0=MOD(AB$84-$R$42,$R18),$S18+$U18,$U18),IF(AB$84>($R$42-1),$U18,0))*$R$38)","v":0},null,{"$f":"IF(AD$84<$R$42,0,IF($R18>0,IF(0=MOD(AD$84-$R$42,$R18),$S18+$U18,$U18),IF(AD$84>($R$42-1),$U18,0))*$R$38)","v":0},null,{"$f":"IF(AF$84<$R$42,0,IF($R18>0,IF(0=MOD(AF$84-$R$42,$R18),$S18+$U18,$U18),IF(AF$84>($R$42-1),$U18,0))*$R$38)","v":0},null,{"$f":"IF(AH$84<$R$42,0,IF($R18>0,IF(0=MOD(AH$84-$R$42,$R18),$S18+$U18,$U18),IF(AH$84>($R$42-1),$U18,0))*$R$38)","v":0},null,{"$f":"IF(AJ$84<$R$42,0,IF($R18>0,IF(0=MOD(AJ$84-$R$42,$R18),$S18+$U18,$U18),IF(AJ$84>($R$42-1),$U18,0))*$R$38)","v":0},null,{"$f":"IF(AL$84<$R$42,0,IF($R18>0,IF(0=MOD(AL$84-$R$42,$R18),$S18+$U18,$U18),IF(AL$84>($R$42-1),$U18,0))*$R$38)","v":0},null,{"$f":"IF(AN$84<$R$42,0,IF($R18>0,IF(0=MOD(AN$84-$R$42,$R18),$S18+$U18,$U18),IF(AN$84>($R$42-1),$U18,0))*$R$38)","v":0},null,{"$f":"IF(AP$84<$R$42,0,IF($R18>0,IF(0=MOD(AP$84-$R$42,$R18),$S18+$U18,$U18),IF(AP$84>($R$42-1),$U18,0))*$R$38)","v":0},null,{"$f":"IF(AR$84<$R$42,0,IF($R18>0,IF(0=MOD(AR$84-$R$42,$R18),$S18+$U18,$U18),IF(AR$84>($R$42-1),$U18,0))*$R$38)","v":0},null,{"$f":"IF(AT$84<$R$42,0,IF($R18>0,IF(0=MOD(AT$84-$R$42,$R18),$S18+$U18,$U18),IF(AT$84>($R$42-1),$U18,0))*$R$38)","v":0},null,{"$f":"IF(AV$84<$R$42,0,IF($R18>0,IF(0=MOD(AV$84-$R$42,$R18),$S18+$U18,$U18),IF(AV$84>($R$42-1),$U18,0))*$R$38)","v":0},null,{"$f":"IF(AX$84<$R$42,0,IF($R18>0,IF(0=MOD(AX$84-$R$42,$R18),$S18+$U18,$U18),IF(AX$84>($R$42-1),$U18,0))*$R$38)","v":0},null,{"$f":"IF(AZ$84<$R$42,0,IF($R18>0,IF(0=MOD(AZ$84-$R$42,$R18),$S18+$U18,$U18),IF(AZ$84>($R$42-1),$U18,0))*$R$38)","v":0},null,{"$f":"IF(BB$84<$R$42,0,IF($R18>0,IF(0=MOD(BB$84-$R$42,$R18),$S18+$U18,$U18),IF(BB$84>($R$42-1),$U18,0))*$R$38)","v":0},null,{"$f":"IF(BD$84<$R$42,0,IF($R18>0,IF(0=MOD(BD$84-$R$42,$R18),$S18+$U18,$U18),IF(BD$84>($R$42-1),$U18,0))*$R$38)","v":0},null,{"$f":"IF(BF$84<$R$42,0,IF($R18>0,IF(0=MOD(BF$84-$R$42,$R18),$S18+$U18,$U18),IF(BF$84>($R$42-1),$U18,0))*$R$38)","v":0},null,{"$f":"IF(BH$84<$R$42,0,IF($R18>0,IF(0=MOD(BH$84-$R$42,$R18),$S18+$U18,$U18),IF(BH$84>($R$42-1),$U18,0))*$R$38)","v":0},null,{"$f":"IF(BJ$84<$R$42,0,IF($R18>0,IF(0=MOD(BJ$84-$R$42,$R18),$S18+$U18,$U18),IF(BJ$84>($R$42-1),$U18,0))*$R$38)","v":0},null,{"$f":"IF(BL$84<$R$42,0,IF($R18>0,IF(0=MOD(BL$84-$R$42,$R18),$S18+$U18,$U18),IF(BL$84>($R$42-1),$U18,0))*$R$38)","v":0},null,{"$f":"IF(BN$84<$R$42,0,IF($R18>0,IF(0=MOD(BN$84-$R$42,$R18),$S18+$U18,$U18),IF(BN$84>($R$42-1),$U18,0))*$R$38)","v":0},null,{"$f":"IF(BP$84<$R$42,0,IF($R18>0,IF(0=MOD(BP$84-$R$42,$R18),$S18+$U18,$U18),IF(BP$84>($R$42-1),$U18,0))*$R$38)","v":0},null,{"$f":"IF(BR$84<$R$42,0,IF($R18>0,IF(0=MOD(BR$84-$R$42,$R18),$S18+$U18,$U18),IF(BR$84>($R$42-1),$U18,0))*$R$38)","v":0},null,{"$f":"IF(BT$84<$R$42,0,IF($R18>0,IF(0=MOD(BT$84-$R$42,$R18),$S18+$U18,$U18),IF(BT$84>($R$42-1),$U18,0))*$R$38)","v":0},null,{"$f":"IF(BV$84<$R$42,0,IF($R18>0,IF(0=MOD(BV$84-$R$42,$R18),$S18+$U18,$U18),IF(BV$84>($R$42-1),$U18,0))*$R$38)","v":0},null,{"$f":"IF(BX$84<$R$42,0,IF($R18>0,IF(0=MOD(BX$84-$R$42,$R18),$S18+$U18,$U18),IF(BX$84>($R$42-1),$U18,0))*$R$38)","v":0},null,{"$f":"IF(BZ$84<$R$42,0,IF($R18>0,IF(0=MOD(BZ$84-$R$42,$R18),$S18+$U18,$U18),IF(BZ$84>($R$42-1),$U18,0))*$R$38)","v":0},null,{"$f":"IF(CB$84<$R$42,0,IF($R18>0,IF(0=MOD(CB$84-$R$42,$R18),$S18+$U18,$U18),IF(CB$84>($R$42-1),$U18,0))*$R$38)","v":0},null,{"$f":"IF(CD$84<$R$42,0,IF($R18>0,IF(0=MOD(CD$84-$R$42,$R18),$S18+$U18,$U18),IF(CD$84>($R$42-1),$U18,0))*$R$38)","v":0},null,{"$f":"IF(CF$84<$R$42,0,IF($R18>0,IF(0=MOD(CF$84-$R$42,$R18),$S18+$U18,$U18),IF(CF$84>($R$42-1),$U18,0))*$R$38)","v":0},null,{"$f":"IF(CH$84<$R$42,0,IF($R18>0,IF(0=MOD(CH$84-$R$42,$R18),$S18+$U18,$U18),IF(CH$84>($R$42-1),$U18,0))*$R$38)","v":0},null,{"$f":"IF(CJ$84<$R$42,0,IF($R18>0,IF(0=MOD(CJ$84-$R$42,$R18),$S18+$U18,$U18),IF(CJ$84>($R$42-1),$U18,0))*$R$38)","v":0},null,{"$f":"IF(CL$84<$R$42,0,IF($R18>0,IF(0=MOD(CL$84-$R$42,$R18),$S18+$U18,$U18),IF(CL$84>($R$42-1),$U18,0))*$R$38)","v":0},null,{"$f":"IF(CN$84<$R$42,0,IF($R18>0,IF(0=MOD(CN$84-$R$42,$R18),$S18+$U18,$U18),IF(CN$84>($R$42-1),$U18,0))*$R$38)","v":0},null,{"$f":"IF(CP$84<$R$42,0,IF($R18>0,IF(0=MOD(CP$84-$R$42,$R18),$S18+$U18,$U18),IF(CP$84>($R$42-1),$U18,0))*$R$38)","v":0},null,{"$f":"IF(CR$84<$R$42,0,IF($R18>0,IF(0=MOD(CR$84-$R$42,$R18),$S18+$U18,$U18),IF(CR$84>($R$42-1),$U18,0))*$R$38)","v":0},null,{"$f":"IF(CT$84<$R$42,0,IF($R18>0,IF(0=MOD(CT$84-$R$42,$R18),$S18+$U18,$U18),IF(CT$84>($R$42-1),$U18,0))*$R$38)","v":0},null,{"$f":"IF(CV$84<$R$42,0,IF($R18>0,IF(0=MOD(CV$84-$R$42,$R18),$S18+$U18,$U18),IF(CV$84>($R$42-1),$U18,0))*$R$38)","v":0},null,{"$f":"IF(CX$84<$R$42,0,IF($R18>0,IF(0=MOD(CX$84-$R$42,$R18),$S18+$U18,$U18),IF(CX$84>($R$42-1),$U18,0))*$R$38)","v":0},null,{"$f":"IF(CZ$84<$R$42,0,IF($R18>0,IF(0=MOD(CZ$84-$R$42,$R18),$S18+$U18,$U18),IF(CZ$84>($R$42-1),$U18,0))*$R$38)","v":0},null,{"$f":"IF(DB$84<$R$42,0,IF($R18>0,IF(0=MOD(DB$84-$R$42,$R18),$S18+$U18,$U18),IF(DB$84>($R$42-1),$U18,0))*$R$38)","v":0},null,{"$f":"IF(DD$84<$R$42,0,IF($R18>0,IF(0=MOD(DD$84-$R$42,$R18),$S18+$U18,$U18),IF(DD$84>($R$42-1),$U18,0))*$R$38)","v":0},null,{"$f":"IF(DF$84<$R$42,0,IF($R18>0,IF(0=MOD(DF$84-$R$42,$R18),$S18+$U18,$U18),IF(DF$84>($R$42-1),$U18,0))*$R$38)","v":0},null,{"$f":"IF(DH$84<$R$42,0,IF($R18>0,IF(0=MOD(DH$84-$R$42,$R18),$S18+$U18,$U18),IF(DH$84>($R$42-1),$U18,0))*$R$38)","v":0},null,{"$f":"IF(DJ$84<$R$42,0,IF($R18>0,IF(0=MOD(DJ$84-$R$42,$R18),$S18+$U18,$U18),IF(DJ$84>($R$42-1),$U18,0))*$R$38)","v":0},null,{"$f":"IF(DL$84<$R$42,0,IF($R18>0,IF(0=MOD(DL$84-$R$42,$R18),$S18+$U18,$U18),IF(DL$84>($R$42-1),$U18,0))*$R$38)","v":0},null,{"$f":"IF(DN$84<$R$42,0,IF($R18>0,IF(0=MOD(DN$84-$R$42,$R18),$S18+$U18,$U18),IF(DN$84>($R$42-1),$U18,0))*$R$38)","v":0},null,{"$f":"IF(DP$84<$R$42,0,IF($R18>0,IF(0=MOD(DP$84-$R$42,$R18),$S18+$U18,$U18),IF(DP$84>($R$42-1),$U18,0))*$R$38)","v":0},null,{"$f":"IF(DR$84<$R$42,0,IF($R18>0,IF(0=MOD(DR$84-$R$42,$R18),$S18+$U18,$U18),IF(DR$84>($R$42-1),$U18,0))*$R$38)","v":0},null,{"$f":"IF(DT$84<$R$42,0,IF($R18>0,IF(0=MOD(DT$84-$R$42,$R18),$S18+$U18,$U18),IF(DT$84>($R$42-1),$U18,0))*$R$38)","v":0},null,{"$f":"IF(DV$84<$R$42,0,IF($R18>0,IF(0=MOD(DV$84-$R$42,$R18),$S18+$U18,$U18),IF(DV$84>($R$42-1),$U18,0))*$R$38)","v":0},null,{"$f":"IF(DX$84<$R$42,0,IF($R18>0,IF(0=MOD(DX$84-$R$42,$R18),$S18+$U18,$U18),IF(DX$84>($R$42-1),$U18,0))*$R$38)","v":0},null,{"$f":"IF(DZ$84<$R$42,0,IF($R18>0,IF(0=MOD(DZ$84-$R$42,$R18),$S18+$U18,$U18),IF(DZ$84>($R$42-1),$U18,0))*$R$38)","v":0},null,{"$f":"IF(EB$84<$R$42,0,IF($R18>0,IF(0=MOD(EB$84-$R$42,$R18),$S18+$U18,$U18),IF(EB$84>($R$42-1),$U18,0))*$R$38)","v":0},null,{"$f":"IF(ED$84<$R$42,0,IF($R18>0,IF(0=MOD(ED$84-$R$42,$R18),$S18+$U18,$U18),IF(ED$84>($R$42-1),$U18,0))*$R$38)","v":0},null,{"$f":"IF(EF$84<$R$42,0,IF($R18>0,IF(0=MOD(EF$84-$R$42,$R18),$S18+$U18,$U18),IF(EF$84>($R$42-1),$U18,0))*$R$38)","v":0},null,{"$f":"IF(EH$84<$R$42,0,IF($R18>0,IF(0=MOD(EH$84-$R$42,$R18),$S18+$U18,$U18),IF(EH$84>($R$42-1),$U18,0))*$R$38)","v":0},null,{"$f":"IF(EJ$84<$R$42,0,IF($R18>0,IF(0=MOD(EJ$84-$R$42,$R18),$S18+$U18,$U18),IF(EJ$84>($R$42-1),$U18,0))*$R$38)","v":0},null,{"$f":"IF(EL$84<$R$42,0,IF($R18>0,IF(0=MOD(EL$84-$R$42,$R18),$S18+$U18,$U18),IF(EL$84>($R$42-1),$U18,0))*$R$38)","v":0},null,{"$f":"IF(EN$84<$R$42,0,IF($R18>0,IF(0=MOD(EN$84-$R$42,$R18),$S18+$U18,$U18),IF(EN$84>($R$42-1),$U18,0))*$R$38)","v":0},null,{"$f":"IF(EP$84<$R$42,0,IF($R18>0,IF(0=MOD(EP$84-$R$42,$R18),$S18+$U18,$U18),IF(EP$84>($R$42-1),$U18,0))*$R$38)","v":0},null,{"$f":"IF(ER$84<$R$42,0,IF($R18>0,IF(0=MOD(ER$84-$R$42,$R18),$S18+$U18,$U18),IF(ER$84>($R$42-1),$U18,0))*$R$38)","v":0},null,{"$f":"IF(ET$84<$R$42,0,IF($R18>0,IF(0=MOD(ET$84-$R$42,$R18),$S18+$U18,$U18),IF(ET$84>($R$42-1),$U18,0))*$R$38)","v":0},null,{"$f":"IF(EV$84<$R$42,0,IF($R18>0,IF(0=MOD(EV$84-$R$42,$R18),$S18+$U18,$U18),IF(EV$84>($R$42-1),$U18,0))*$R$38)","v":0},null,{"$f":"IF(EX$84<$R$42,0,IF($R18>0,IF(0=MOD(EX$84-$R$42,$R18),$S18+$U18,$U18),IF(EX$84>($R$42-1),$U18,0))*$R$38)","v":0},null,{"$f":"IF(EZ$84<$R$42,0,IF($R18>0,IF(0=MOD(EZ$84-$R$42,$R18),$S18+$U18,$U18),IF(EZ$84>($R$42-1),$U18,0))*$R$38)","v":0},null,{"$f":"IF(FB$84<$R$42,0,IF($R18>0,IF(0=MOD(FB$84-$R$42,$R18),$S18+$U18,$U18),IF(FB$84>($R$42-1),$U18,0))*$R$38)","v":0},null,{"$f":"IF(FD$84<$R$42,0,IF($R18>0,IF(0=MOD(FD$84-$R$42,$R18),$S18+$U18,$U18),IF(FD$84>($R$42-1),$U18,0))*$R$38)","v":0},null,{"$f":"IF(FF$84<$R$42,0,IF($R18>0,IF(0=MOD(FF$84-$R$42,$R18),$S18+$U18,$U18),IF(FF$84>($R$42-1),$U18,0))*$R$38)","v":0},null,{"$f":"IF(FH$84<$R$42,0,IF($R18>0,IF(0=MOD(FH$84-$R$42,$R18),$S18+$U18,$U18),IF(FH$84>($R$42-1),$U18,0))*$R$38)","v":0},null,{"$f":"IF(FJ$84<$R$42,0,IF($R18>0,IF(0=MOD(FJ$84-$R$42,$R18),$S18+$U18,$U18),IF(FJ$84>($R$42-1),$U18,0))*$R$38)","v":0},null,{"$f":"IF(FL$84<$R$42,0,IF($R18>0,IF(0=MOD(FL$84-$R$42,$R18),$S18+$U18,$U18),IF(FL$84>($R$42-1),$U18,0))*$R$38)","v":0},null,{"$f":"IF(FN$84<$R$42,0,IF($R18>0,IF(0=MOD(FN$84-$R$42,$R18),$S18+$U18,$U18),IF(FN$84>($R$42-1),$U18,0))*$R$38)","v":0},null,{"$f":"IF(FP$84<$R$42,0,IF($R18>0,IF(0=MOD(FP$84-$R$42,$R18),$S18+$U18,$U18),IF(FP$84>($R$42-1),$U18,0))*$R$38)","v":0},null,{"$f":"IF(FR$84<$R$42,0,IF($R18>0,IF(0=MOD(FR$84-$R$42,$R18),$S18+$U18,$U18),IF(FR$84>($R$42-1),$U18,0))*$R$38)","v":0},null,{"$f":"IF(FT$84<$R$42,0,IF($R18>0,IF(0=MOD(FT$84-$R$42,$R18),$S18+$U18,$U18),IF(FT$84>($R$42-1),$U18,0))*$R$38)","v":0},null,{"$f":"IF(FV$84<$R$42,0,IF($R18>0,IF(0=MOD(FV$84-$R$42,$R18),$S18+$U18,$U18),IF(FV$84>($R$42-1),$U18,0))*$R$38)","v":0},null,{"$f":"IF(FX$84<$R$42,0,IF($R18>0,IF(0=MOD(FX$84-$R$42,$R18),$S18+$U18,$U18),IF(FX$84>($R$42-1),$U18,0))*$R$38)","v":0},null,{"$f":"IF(FZ$84<$R$42,0,IF($R18>0,IF(0=MOD(FZ$84-$R$42,$R18),$S18+$U18,$U18),IF(FZ$84>($R$42-1),$U18,0))*$R$38)","v":0},null,{"$f":"IF(GB$84<$R$42,0,IF($R18>0,IF(0=MOD(GB$84-$R$42,$R18),$S18+$U18,$U18),IF(GB$84>($R$42-1),$U18,0))*$R$38)","v":0},null,{"$f":"IF(GD$84<$R$42,0,IF($R18>0,IF(0=MOD(GD$84-$R$42,$R18),$S18+$U18,$U18),IF(GD$84>($R$42-1),$U18,0))*$R$38)","v":0},null,{"$f":"IF(GF$84<$R$42,0,IF($R18>0,IF(0=MOD(GF$84-$R$42,$R18),$S18+$U18,$U18),IF(GF$84>($R$42-1),$U18,0))*$R$38)","v":0},null,{"$f":"IF(GH$84<$R$42,0,IF($R18>0,IF(0=MOD(GH$84-$R$42,$R18),$S18+$U18,$U18),IF(GH$84>($R$42-1),$U18,0))*$R$38)","v":0},null,{"$f":"IF(GJ$84<$R$42,0,IF($R18>0,IF(0=MOD(GJ$84-$R$42,$R18),$S18+$U18,$U18),IF(GJ$84>($R$42-1),$U18,0))*$R$38)","v":0}]
[null,null,null,null,null,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,{"$f":"IF(Z$84<$R$42,0,IF($R19>0,IF(0=MOD(Z$84-$R$42,$R19),$S19+$U19,$U19),IF(Z$84>($R$42-1),$U19,0))*$R$38)","v":0},null,{"$f":"IF(AB$84<$R$42,0,IF($R19>0,IF(0=MOD(AB$84-$R$42,$R19),$S19+$U19,$U19),IF(AB$84>($R$42-1),$U19,0))*$R$38)","v":0},null,{"$f":"IF(AD$84<$R$42,0,IF($R19>0,IF(0=MOD(AD$84-$R$42,$R19),$S19+$U19,$U19),IF(AD$84>($R$42-1),$U19,0))*$R$38)","v":0},null,{"$f":"IF(AF$84<$R$42,0,IF($R19>0,IF(0=MOD(AF$84-$R$42,$R19),$S19+$U19,$U19),IF(AF$84>($R$42-1),$U19,0))*$R$38)","v":0},null,{"$f":"IF(AH$84<$R$42,0,IF($R19>0,IF(0=MOD(AH$84-$R$42,$R19),$S19+$U19,$U19),IF(AH$84>($R$42-1),$U19,0))*$R$38)","v":0},null,{"$f":"IF(AJ$84<$R$42,0,IF($R19>0,IF(0=MOD(AJ$84-$R$42,$R19),$S19+$U19,$U19),IF(AJ$84>($R$42-1),$U19,0))*$R$38)","v":0},null,{"$f":"IF(AL$84<$R$42,0,IF($R19>0,IF(0=MOD(AL$84-$R$42,$R19),$S19+$U19,$U19),IF(AL$84>($R$42-1),$U19,0))*$R$38)","v":0},null,{"$f":"IF(AN$84<$R$42,0,IF($R19>0,IF(0=MOD(AN$84-$R$42,$R19),$S19+$U19,$U19),IF(AN$84>($R$42-1),$U19,0))*$R$38)","v":0},null,{"$f":"IF(AP$84<$R$42,0,IF($R19>0,IF(0=MOD(AP$84-$R$42,$R19),$S19+$U19,$U19),IF(AP$84>($R$42-1),$U19,0))*$R$38)","v":0},null,{"$f":"IF(AR$84<$R$42,0,IF($R19>0,IF(0=MOD(AR$84-$R$42,$R19),$S19+$U19,$U19),IF(AR$84>($R$42-1),$U19,0))*$R$38)","v":0},null,{"$f":"IF(AT$84<$R$42,0,IF($R19>0,IF(0=MOD(AT$84-$R$42,$R19),$S19+$U19,$U19),IF(AT$84>($R$42-1),$U19,0))*$R$38)","v":0},null,{"$f":"IF(AV$84<$R$42,0,IF($R19>0,IF(0=MOD(AV$84-$R$42,$R19),$S19+$U19,$U19),IF(AV$84>($R$42-1),$U19,0))*$R$38)","v":0},null,{"$f":"IF(AX$84<$R$42,0,IF($R19>0,IF(0=MOD(AX$84-$R$42,$R19),$S19+$U19,$U19),IF(AX$84>($R$42-1),$U19,0))*$R$38)","v":0},null,{"$f":"IF(AZ$84<$R$42,0,IF($R19>0,IF(0=MOD(AZ$84-$R$42,$R19),$S19+$U19,$U19),IF(AZ$84>($R$42-1),$U19,0))*$R$38)","v":0},null,{"$f":"IF(BB$84<$R$42,0,IF($R19>0,IF(0=MOD(BB$84-$R$42,$R19),$S19+$U19,$U19),IF(BB$84>($R$42-1),$U19,0))*$R$38)","v":0},null,{"$f":"IF(BD$84<$R$42,0,IF($R19>0,IF(0=MOD(BD$84-$R$42,$R19),$S19+$U19,$U19),IF(BD$84>($R$42-1),$U19,0))*$R$38)","v":0},null,{"$f":"IF(BF$84<$R$42,0,IF($R19>0,IF(0=MOD(BF$84-$R$42,$R19),$S19+$U19,$U19),IF(BF$84>($R$42-1),$U19,0))*$R$38)","v":0},null,{"$f":"IF(BH$84<$R$42,0,IF($R19>0,IF(0=MOD(BH$84-$R$42,$R19),$S19+$U19,$U19),IF(BH$84>($R$42-1),$U19,0))*$R$38)","v":0},null,{"$f":"IF(BJ$84<$R$42,0,IF($R19>0,IF(0=MOD(BJ$84-$R$42,$R19),$S19+$U19,$U19),IF(BJ$84>($R$42-1),$U19,0))*$R$38)","v":0},null,{"$f":"IF(BL$84<$R$42,0,IF($R19>0,IF(0=MOD(BL$84-$R$42,$R19),$S19+$U19,$U19),IF(BL$84>($R$42-1),$U19,0))*$R$38)","v":0},null,{"$f":"IF(BN$84<$R$42,0,IF($R19>0,IF(0=MOD(BN$84-$R$42,$R19),$S19+$U19,$U19),IF(BN$84>($R$42-1),$U19,0))*$R$38)","v":0},null,{"$f":"IF(BP$84<$R$42,0,IF($R19>0,IF(0=MOD(BP$84-$R$42,$R19),$S19+$U19,$U19),IF(BP$84>($R$42-1),$U19,0))*$R$38)","v":0},null,{"$f":"IF(BR$84<$R$42,0,IF($R19>0,IF(0=MOD(BR$84-$R$42,$R19),$S19+$U19,$U19),IF(BR$84>($R$42-1),$U19,0))*$R$38)","v":0},null,{"$f":"IF(BT$84<$R$42,0,IF($R19>0,IF(0=MOD(BT$84-$R$42,$R19),$S19+$U19,$U19),IF(BT$84>($R$42-1),$U19,0))*$R$38)","v":0},null,{"$f":"IF(BV$84<$R$42,0,IF($R19>0,IF(0=MOD(BV$84-$R$42,$R19),$S19+$U19,$U19),IF(BV$84>($R$42-1),$U19,0))*$R$38)","v":0},null,{"$f":"IF(BX$84<$R$42,0,IF($R19>0,IF(0=MOD(BX$84-$R$42,$R19),$S19+$U19,$U19),IF(BX$84>($R$42-1),$U19,0))*$R$38)","v":0},null,{"$f":"IF(BZ$84<$R$42,0,IF($R19>0,IF(0=MOD(BZ$84-$R$42,$R19),$S19+$U19,$U19),IF(BZ$84>($R$42-1),$U19,0))*$R$38)","v":0},null,{"$f":"IF(CB$84<$R$42,0,IF($R19>0,IF(0=MOD(CB$84-$R$42,$R19),$S19+$U19,$U19),IF(CB$84>($R$42-1),$U19,0))*$R$38)","v":0},null,{"$f":"IF(CD$84<$R$42,0,IF($R19>0,IF(0=MOD(CD$84-$R$42,$R19),$S19+$U19,$U19),IF(CD$84>($R$42-1),$U19,0))*$R$38)","v":0},null,{"$f":"IF(CF$84<$R$42,0,IF($R19>0,IF(0=MOD(CF$84-$R$42,$R19),$S19+$U19,$U19),IF(CF$84>($R$42-1),$U19,0))*$R$38)","v":0},null,{"$f":"IF(CH$84<$R$42,0,IF($R19>0,IF(0=MOD(CH$84-$R$42,$R19),$S19+$U19,$U19),IF(CH$84>($R$42-1),$U19,0))*$R$38)","v":0},null,{"$f":"IF(CJ$84<$R$42,0,IF($R19>0,IF(0=MOD(CJ$84-$R$42,$R19),$S19+$U19,$U19),IF(CJ$84>($R$42-1),$U19,0))*$R$38)","v":0},null,{"$f":"IF(CL$84<$R$42,0,IF($R19>0,IF(0=MOD(CL$84-$R$42,$R19),$S19+$U19,$U19),IF(CL$84>($R$42-1),$U19,0))*$R$38)","v":0},null,{"$f":"IF(CN$84<$R$42,0,IF($R19>0,IF(0=MOD(CN$84-$R$42,$R19),$S19+$U19,$U19),IF(CN$84>($R$42-1),$U19,0))*$R$38)","v":0},null,{"$f":"IF(CP$84<$R$42,0,IF($R19>0,IF(0=MOD(CP$84-$R$42,$R19),$S19+$U19,$U19),IF(CP$84>($R$42-1),$U19,0))*$R$38)","v":0},null,{"$f":"IF(CR$84<$R$42,0,IF($R19>0,IF(0=MOD(CR$84-$R$42,$R19),$S19+$U19,$U19),IF(CR$84>($R$42-1),$U19,0))*$R$38)","v":0},null,{"$f":"IF(CT$84<$R$42,0,IF($R19>0,IF(0=MOD(CT$84-$R$42,$R19),$S19+$U19,$U19),IF(CT$84>($R$42-1),$U19,0))*$R$38)","v":0},null,{"$f":"IF(CV$84<$R$42,0,IF($R19>0,IF(0=MOD(CV$84-$R$42,$R19),$S19+$U19,$U19),IF(CV$84>($R$42-1),$U19,0))*$R$38)","v":0},null,{"$f":"IF(CX$84<$R$42,0,IF($R19>0,IF(0=MOD(CX$84-$R$42,$R19),$S19+$U19,$U19),IF(CX$84>($R$42-1),$U19,0))*$R$38)","v":0},null,{"$f":"IF(CZ$84<$R$42,0,IF($R19>0,IF(0=MOD(CZ$84-$R$42,$R19),$S19+$U19,$U19),IF(CZ$84>($R$42-1),$U19,0))*$R$38)","v":0},null,{"$f":"IF(DB$84<$R$42,0,IF($R19>0,IF(0=MOD(DB$84-$R$42,$R19),$S19+$U19,$U19),IF(DB$84>($R$42-1),$U19,0))*$R$38)","v":0},null,{"$f":"IF(DD$84<$R$42,0,IF($R19>0,IF(0=MOD(DD$84-$R$42,$R19),$S19+$U19,$U19),IF(DD$84>($R$42-1),$U19,0))*$R$38)","v":0},null,{"$f":"IF(DF$84<$R$42,0,IF($R19>0,IF(0=MOD(DF$84-$R$42,$R19),$S19+$U19,$U19),IF(DF$84>($R$42-1),$U19,0))*$R$38)","v":0},null,{"$f":"IF(DH$84<$R$42,0,IF($R19>0,IF(0=MOD(DH$84-$R$42,$R19),$S19+$U19,$U19),IF(DH$84>($R$42-1),$U19,0))*$R$38)","v":0},null,{"$f":"IF(DJ$84<$R$42,0,IF($R19>0,IF(0=MOD(DJ$84-$R$42,$R19),$S19+$U19,$U19),IF(DJ$84>($R$42-1),$U19,0))*$R$38)","v":0},null,{"$f":"IF(DL$84<$R$42,0,IF($R19>0,IF(0=MOD(DL$84-$R$42,$R19),$S19+$U19,$U19),IF(DL$84>($R$42-1),$U19,0))*$R$38)","v":0},null,{"$f":"IF(DN$84<$R$42,0,IF($R19>0,IF(0=MOD(DN$84-$R$42,$R19),$S19+$U19,$U19),IF(DN$84>($R$42-1),$U19,0))*$R$38)","v":0},null,{"$f":"IF(DP$84<$R$42,0,IF($R19>0,IF(0=MOD(DP$84-$R$42,$R19),$S19+$U19,$U19),IF(DP$84>($R$42-1),$U19,0))*$R$38)","v":0},null,{"$f":"IF(DR$84<$R$42,0,IF($R19>0,IF(0=MOD(DR$84-$R$42,$R19),$S19+$U19,$U19),IF(DR$84>($R$42-1),$U19,0))*$R$38)","v":0},null,{"$f":"IF(DT$84<$R$42,0,IF($R19>0,IF(0=MOD(DT$84-$R$42,$R19),$S19+$U19,$U19),IF(DT$84>($R$42-1),$U19,0))*$R$38)","v":0},null,{"$f":"IF(DV$84<$R$42,0,IF($R19>0,IF(0=MOD(DV$84-$R$42,$R19),$S19+$U19,$U19),IF(DV$84>($R$42-1),$U19,0))*$R$38)","v":0},null,{"$f":"IF(DX$84<$R$42,0,IF($R19>0,IF(0=MOD(DX$84-$R$42,$R19),$S19+$U19,$U19),IF(DX$84>($R$42-1),$U19,0))*$R$38)","v":0},null,{"$f":"IF(DZ$84<$R$42,0,IF($R19>0,IF(0=MOD(DZ$84-$R$42,$R19),$S19+$U19,$U19),IF(DZ$84>($R$42-1),$U19,0))*$R$38)","v":0},null,{"$f":"IF(EB$84<$R$42,0,IF($R19>0,IF(0=MOD(EB$84-$R$42,$R19),$S19+$U19,$U19),IF(EB$84>($R$42-1),$U19,0))*$R$38)","v":0},null,{"$f":"IF(ED$84<$R$42,0,IF($R19>0,IF(0=MOD(ED$84-$R$42,$R19),$S19+$U19,$U19),IF(ED$84>($R$42-1),$U19,0))*$R$38)","v":0},null,{"$f":"IF(EF$84<$R$42,0,IF($R19>0,IF(0=MOD(EF$84-$R$42,$R19),$S19+$U19,$U19),IF(EF$84>($R$42-1),$U19,0))*$R$38)","v":0},null,{"$f":"IF(EH$84<$R$42,0,IF($R19>0,IF(0=MOD(EH$84-$R$42,$R19),$S19+$U19,$U19),IF(EH$84>($R$42-1),$U19,0))*$R$38)","v":0},null,{"$f":"IF(EJ$84<$R$42,0,IF($R19>0,IF(0=MOD(EJ$84-$R$42,$R19),$S19+$U19,$U19),IF(EJ$84>($R$42-1),$U19,0))*$R$38)","v":0},null,{"$f":"IF(EL$84<$R$42,0,IF($R19>0,IF(0=MOD(EL$84-$R$42,$R19),$S19+$U19,$U19),IF(EL$84>($R$42-1),$U19,0))*$R$38)","v":0},null,{"$f":"IF(EN$84<$R$42,0,IF($R19>0,IF(0=MOD(EN$84-$R$42,$R19),$S19+$U19,$U19),IF(EN$84>($R$42-1),$U19,0))*$R$38)","v":0},null,{"$f":"IF(EP$84<$R$42,0,IF($R19>0,IF(0=MOD(EP$84-$R$42,$R19),$S19+$U19,$U19),IF(EP$84>($R$42-1),$U19,0))*$R$38)","v":0},null,{"$f":"IF(ER$84<$R$42,0,IF($R19>0,IF(0=MOD(ER$84-$R$42,$R19),$S19+$U19,$U19),IF(ER$84>($R$42-1),$U19,0))*$R$38)","v":0},null,{"$f":"IF(ET$84<$R$42,0,IF($R19>0,IF(0=MOD(ET$84-$R$42,$R19),$S19+$U19,$U19),IF(ET$84>($R$42-1),$U19,0))*$R$38)","v":0},null,{"$f":"IF(EV$84<$R$42,0,IF($R19>0,IF(0=MOD(EV$84-$R$42,$R19),$S19+$U19,$U19),IF(EV$84>($R$42-1),$U19,0))*$R$38)","v":0},null,{"$f":"IF(EX$84<$R$42,0,IF($R19>0,IF(0=MOD(EX$84-$R$42,$R19),$S19+$U19,$U19),IF(EX$84>($R$42-1),$U19,0))*$R$38)","v":0},null,{"$f":"IF(EZ$84<$R$42,0,IF($R19>0,IF(0=MOD(EZ$84-$R$42,$R19),$S19+$U19,$U19),IF(EZ$84>($R$42-1),$U19,0))*$R$38)","v":0},null,{"$f":"IF(FB$84<$R$42,0,IF($R19>0,IF(0=MOD(FB$84-$R$42,$R19),$S19+$U19,$U19),IF(FB$84>($R$42-1),$U19,0))*$R$38)","v":0},null,{"$f":"IF(FD$84<$R$42,0,IF($R19>0,IF(0=MOD(FD$84-$R$42,$R19),$S19+$U19,$U19),IF(FD$84>($R$42-1),$U19,0))*$R$38)","v":0},null,{"$f":"IF(FF$84<$R$42,0,IF($R19>0,IF(0=MOD(FF$84-$R$42,$R19),$S19+$U19,$U19),IF(FF$84>($R$42-1),$U19,0))*$R$38)","v":0},null,{"$f":"IF(FH$84<$R$42,0,IF($R19>0,IF(0=MOD(FH$84-$R$42,$R19),$S19+$U19,$U19),IF(FH$84>($R$42-1),$U19,0))*$R$38)","v":0},null,{"$f":"IF(FJ$84<$R$42,0,IF($R19>0,IF(0=MOD(FJ$84-$R$42,$R19),$S19+$U19,$U19),IF(FJ$84>($R$42-1),$U19,0))*$R$38)","v":0},null,{"$f":"IF(FL$84<$R$42,0,IF($R19>0,IF(0=MOD(FL$84-$R$42,$R19),$S19+$U19,$U19),IF(FL$84>($R$42-1),$U19,0))*$R$38)","v":0},null,{"$f":"IF(FN$84<$R$42,0,IF($R19>0,IF(0=MOD(FN$84-$R$42,$R19),$S19+$U19,$U19),IF(FN$84>($R$42-1),$U19,0))*$R$38)","v":0},null,{"$f":"IF(FP$84<$R$42,0,IF($R19>0,IF(0=MOD(FP$84-$R$42,$R19),$S19+$U19,$U19),IF(FP$84>($R$42-1),$U19,0))*$R$38)","v":0},null,{"$f":"IF(FR$84<$R$42,0,IF($R19>0,IF(0=MOD(FR$84-$R$42,$R19),$S19+$U19,$U19),IF(FR$84>($R$42-1),$U19,0))*$R$38)","v":0},null,{"$f":"IF(FT$84<$R$42,0,IF($R19>0,IF(0=MOD(FT$84-$R$42,$R19),$S19+$U19,$U19),IF(FT$84>($R$42-1),$U19,0))*$R$38)","v":0},null,{"$f":"IF(FV$84<$R$42,0,IF($R19>0,IF(0=MOD(FV$84-$R$42,$R19),$S19+$U19,$U19),IF(FV$84>($R$42-1),$U19,0))*$R$38)","v":0},null,{"$f":"IF(FX$84<$R$42,0,IF($R19>0,IF(0=MOD(FX$84-$R$42,$R19),$S19+$U19,$U19),IF(FX$84>($R$42-1),$U19,0))*$R$38)","v":0},null,{"$f":"IF(FZ$84<$R$42,0,IF($R19>0,IF(0=MOD(FZ$84-$R$42,$R19),$S19+$U19,$U19),IF(FZ$84>($R$42-1),$U19,0))*$R$38)","v":0},null,{"$f":"IF(GB$84<$R$42,0,IF($R19>0,IF(0=MOD(GB$84-$R$42,$R19),$S19+$U19,$U19),IF(GB$84>($R$42-1),$U19,0))*$R$38)","v":0},null,{"$f":"IF(GD$84<$R$42,0,IF($R19>0,IF(0=MOD(GD$84-$R$42,$R19),$S19+$U19,$U19),IF(GD$84>($R$42-1),$U19,0))*$R$38)","v":0},null,{"$f":"IF(GF$84<$R$42,0,IF($R19>0,IF(0=MOD(GF$84-$R$42,$R19),$S19+$U19,$U19),IF(GF$84>($R$42-1),$U19,0))*$R$38)","v":0},null,{"$f":"IF(GH$84<$R$42,0,IF($R19>0,IF(0=MOD(GH$84-$R$42,$R19),$S19+$U19,$U19),IF(GH$84>($R$42-1),$U19,0))*$R$38)","v":0},null,{"$f":"IF(GJ$84<$R$42,0,IF($R19>0,IF(0=MOD(GJ$84-$R$42,$R19),$S19+$U19,$U19),IF(GJ$84>($R$42-1),$U19,0))*$R$38)","v":0}]
[null,null,null,null,null,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,{"$f":"IF(Z$84<$R$42,0,IF($R20>0,IF(0=MOD(Z$84-$R$42,$R20),$S20+$U20,$U20),IF(Z$84>($R$42-1),$U20,0))*$R$38)","v":0},null,{"$f":"IF(AB$84<$R$42,0,IF($R20>0,IF(0=MOD(AB$84-$R$42,$R20),$S20+$U20,$U20),IF(AB$84>($R$42-1),$U20,0))*$R$38)","v":0},null,{"$f":"IF(AD$84<$R$42,0,IF($R20>0,IF(0=MOD(AD$84-$R$42,$R20),$S20+$U20,$U20),IF(AD$84>($R$42-1),$U20,0))*$R$38)","v":0},null,{"$f":"IF(AF$84<$R$42,0,IF($R20>0,IF(0=MOD(AF$84-$R$42,$R20),$S20+$U20,$U20),IF(AF$84>($R$42-1),$U20,0))*$R$38)","v":0},null,{"$f":"IF(AH$84<$R$42,0,IF($R20>0,IF(0=MOD(AH$84-$R$42,$R20),$S20+$U20,$U20),IF(AH$84>($R$42-1),$U20,0))*$R$38)","v":0},null,{"$f":"IF(AJ$84<$R$42,0,IF($R20>0,IF(0=MOD(AJ$84-$R$42,$R20),$S20+$U20,$U20),IF(AJ$84>($R$42-1),$U20,0))*$R$38)","v":0},null,{"$f":"IF(AL$84<$R$42,0,IF($R20>0,IF(0=MOD(AL$84-$R$42,$R20),$S20+$U20,$U20),IF(AL$84>($R$42-1),$U20,0))*$R$38)","v":0},null,{"$f":"IF(AN$84<$R$42,0,IF($R20>0,IF(0=MOD(AN$84-$R$42,$R20),$S20+$U20,$U20),IF(AN$84>($R$42-1),$U20,0))*$R$38)","v":0},null,{"$f":"IF(AP$84<$R$42,0,IF($R20>0,IF(0=MOD(AP$84-$R$42,$R20),$S20+$U20,$U20),IF(AP$84>($R$42-1),$U20,0))*$R$38)","v":0},null,{"$f":"IF(AR$84<$R$42,0,IF($R20>0,IF(0=MOD(AR$84-$R$42,$R20),$S20+$U20,$U20),IF(AR$84>($R$42-1),$U20,0))*$R$38)","v":0},null,{"$f":"IF(AT$84<$R$42,0,IF($R20>0,IF(0=MOD(AT$84-$R$42,$R20),$S20+$U20,$U20),IF(AT$84>($R$42-1),$U20,0))*$R$38)","v":0},null,{"$f":"IF(AV$84<$R$42,0,IF($R20>0,IF(0=MOD(AV$84-$R$42,$R20),$S20+$U20,$U20),IF(AV$84>($R$42-1),$U20,0))*$R$38)","v":0},null,{"$f":"IF(AX$84<$R$42,0,IF($R20>0,IF(0=MOD(AX$84-$R$42,$R20),$S20+$U20,$U20),IF(AX$84>($R$42-1),$U20,0))*$R$38)","v":0},null,{"$f":"IF(AZ$84<$R$42,0,IF($R20>0,IF(0=MOD(AZ$84-$R$42,$R20),$S20+$U20,$U20),IF(AZ$84>($R$42-1),$U20,0))*$R$38)","v":0},null,{"$f":"IF(BB$84<$R$42,0,IF($R20>0,IF(0=MOD(BB$84-$R$42,$R20),$S20+$U20,$U20),IF(BB$84>($R$42-1),$U20,0))*$R$38)","v":0},null,{"$f":"IF(BD$84<$R$42,0,IF($R20>0,IF(0=MOD(BD$84-$R$42,$R20),$S20+$U20,$U20),IF(BD$84>($R$42-1),$U20,0))*$R$38)","v":0},null,{"$f":"IF(BF$84<$R$42,0,IF($R20>0,IF(0=MOD(BF$84-$R$42,$R20),$S20+$U20,$U20),IF(BF$84>($R$42-1),$U20,0))*$R$38)","v":0},null,{"$f":"IF(BH$84<$R$42,0,IF($R20>0,IF(0=MOD(BH$84-$R$42,$R20),$S20+$U20,$U20),IF(BH$84>($R$42-1),$U20,0))*$R$38)","v":0},null,{"$f":"IF(BJ$84<$R$42,0,IF($R20>0,IF(0=MOD(BJ$84-$R$42,$R20),$S20+$U20,$U20),IF(BJ$84>($R$42-1),$U20,0))*$R$38)","v":0},null,{"$f":"IF(BL$84<$R$42,0,IF($R20>0,IF(0=MOD(BL$84-$R$42,$R20),$S20+$U20,$U20),IF(BL$84>($R$42-1),$U20,0))*$R$38)","v":0},null,{"$f":"IF(BN$84<$R$42,0,IF($R20>0,IF(0=MOD(BN$84-$R$42,$R20),$S20+$U20,$U20),IF(BN$84>($R$42-1),$U20,0))*$R$38)","v":0},null,{"$f":"IF(BP$84<$R$42,0,IF($R20>0,IF(0=MOD(BP$84-$R$42,$R20),$S20+$U20,$U20),IF(BP$84>($R$42-1),$U20,0))*$R$38)","v":0},null,{"$f":"IF(BR$84<$R$42,0,IF($R20>0,IF(0=MOD(BR$84-$R$42,$R20),$S20+$U20,$U20),IF(BR$84>($R$42-1),$U20,0))*$R$38)","v":0},null,{"$f":"IF(BT$84<$R$42,0,IF($R20>0,IF(0=MOD(BT$84-$R$42,$R20),$S20+$U20,$U20),IF(BT$84>($R$42-1),$U20,0))*$R$38)","v":0},null,{"$f":"IF(BV$84<$R$42,0,IF($R20>0,IF(0=MOD(BV$84-$R$42,$R20),$S20+$U20,$U20),IF(BV$84>($R$42-1),$U20,0))*$R$38)","v":0},null,{"$f":"IF(BX$84<$R$42,0,IF($R20>0,IF(0=MOD(BX$84-$R$42,$R20),$S20+$U20,$U20),IF(BX$84>($R$42-1),$U20,0))*$R$38)","v":0},null,{"$f":"IF(BZ$84<$R$42,0,IF($R20>0,IF(0=MOD(BZ$84-$R$42,$R20),$S20+$U20,$U20),IF(BZ$84>($R$42-1),$U20,0))*$R$38)","v":0},null,{"$f":"IF(CB$84<$R$42,0,IF($R20>0,IF(0=MOD(CB$84-$R$42,$R20),$S20+$U20,$U20),IF(CB$84>($R$42-1),$U20,0))*$R$38)","v":0},null,{"$f":"IF(CD$84<$R$42,0,IF($R20>0,IF(0=MOD(CD$84-$R$42,$R20),$S20+$U20,$U20),IF(CD$84>($R$42-1),$U20,0))*$R$38)","v":0},null,{"$f":"IF(CF$84<$R$42,0,IF($R20>0,IF(0=MOD(CF$84-$R$42,$R20),$S20+$U20,$U20),IF(CF$84>($R$42-1),$U20,0))*$R$38)","v":0},null,{"$f":"IF(CH$84<$R$42,0,IF($R20>0,IF(0=MOD(CH$84-$R$42,$R20),$S20+$U20,$U20),IF(CH$84>($R$42-1),$U20,0))*$R$38)","v":0},null,{"$f":"IF(CJ$84<$R$42,0,IF($R20>0,IF(0=MOD(CJ$84-$R$42,$R20),$S20+$U20,$U20),IF(CJ$84>($R$42-1),$U20,0))*$R$38)","v":0},null,{"$f":"IF(CL$84<$R$42,0,IF($R20>0,IF(0=MOD(CL$84-$R$42,$R20),$S20+$U20,$U20),IF(CL$84>($R$42-1),$U20,0))*$R$38)","v":0},null,{"$f":"IF(CN$84<$R$42,0,IF($R20>0,IF(0=MOD(CN$84-$R$42,$R20),$S20+$U20,$U20),IF(CN$84>($R$42-1),$U20,0))*$R$38)","v":0},null,{"$f":"IF(CP$84<$R$42,0,IF($R20>0,IF(0=MOD(CP$84-$R$42,$R20),$S20+$U20,$U20),IF(CP$84>($R$42-1),$U20,0))*$R$38)","v":0},null,{"$f":"IF(CR$84<$R$42,0,IF($R20>0,IF(0=MOD(CR$84-$R$42,$R20),$S20+$U20,$U20),IF(CR$84>($R$42-1),$U20,0))*$R$38)","v":0},null,{"$f":"IF(CT$84<$R$42,0,IF($R20>0,IF(0=MOD(CT$84-$R$42,$R20),$S20+$U20,$U20),IF(CT$84>($R$42-1),$U20,0))*$R$38)","v":0},null,{"$f":"IF(CV$84<$R$42,0,IF($R20>0,IF(0=MOD(CV$84-$R$42,$R20),$S20+$U20,$U20),IF(CV$84>($R$42-1),$U20,0))*$R$38)","v":0},null,{"$f":"IF(CX$84<$R$42,0,IF($R20>0,IF(0=MOD(CX$84-$R$42,$R20),$S20+$U20,$U20),IF(CX$84>($R$42-1),$U20,0))*$R$38)","v":0},null,{"$f":"IF(CZ$84<$R$42,0,IF($R20>0,IF(0=MOD(CZ$84-$R$42,$R20),$S20+$U20,$U20),IF(CZ$84>($R$42-1),$U20,0))*$R$38)","v":0},null,{"$f":"IF(DB$84<$R$42,0,IF($R20>0,IF(0=MOD(DB$84-$R$42,$R20),$S20+$U20,$U20),IF(DB$84>($R$42-1),$U20,0))*$R$38)","v":0},null,{"$f":"IF(DD$84<$R$42,0,IF($R20>0,IF(0=MOD(DD$84-$R$42,$R20),$S20+$U20,$U20),IF(DD$84>($R$42-1),$U20,0))*$R$38)","v":0},null,{"$f":"IF(DF$84<$R$42,0,IF($R20>0,IF(0=MOD(DF$84-$R$42,$R20),$S20+$U20,$U20),IF(DF$84>($R$42-1),$U20,0))*$R$38)","v":0},null,{"$f":"IF(DH$84<$R$42,0,IF($R20>0,IF(0=MOD(DH$84-$R$42,$R20),$S20+$U20,$U20),IF(DH$84>($R$42-1),$U20,0))*$R$38)","v":0},null,{"$f":"IF(DJ$84<$R$42,0,IF($R20>0,IF(0=MOD(DJ$84-$R$42,$R20),$S20+$U20,$U20),IF(DJ$84>($R$42-1),$U20,0))*$R$38)","v":0},null,{"$f":"IF(DL$84<$R$42,0,IF($R20>0,IF(0=MOD(DL$84-$R$42,$R20),$S20+$U20,$U20),IF(DL$84>($R$42-1),$U20,0))*$R$38)","v":0},null,{"$f":"IF(DN$84<$R$42,0,IF($R20>0,IF(0=MOD(DN$84-$R$42,$R20),$S20+$U20,$U20),IF(DN$84>($R$42-1),$U20,0))*$R$38)","v":0},null,{"$f":"IF(DP$84<$R$42,0,IF($R20>0,IF(0=MOD(DP$84-$R$42,$R20),$S20+$U20,$U20),IF(DP$84>($R$42-1),$U20,0))*$R$38)","v":0},null,{"$f":"IF(DR$84<$R$42,0,IF($R20>0,IF(0=MOD(DR$84-$R$42,$R20),$S20+$U20,$U20),IF(DR$84>($R$42-1),$U20,0))*$R$38)","v":0},null,{"$f":"IF(DT$84<$R$42,0,IF($R20>0,IF(0=MOD(DT$84-$R$42,$R20),$S20+$U20,$U20),IF(DT$84>($R$42-1),$U20,0))*$R$38)","v":0},null,{"$f":"IF(DV$84<$R$42,0,IF($R20>0,IF(0=MOD(DV$84-$R$42,$R20),$S20+$U20,$U20),IF(DV$84>($R$42-1),$U20,0))*$R$38)","v":0},null,{"$f":"IF(DX$84<$R$42,0,IF($R20>0,IF(0=MOD(DX$84-$R$42,$R20),$S20+$U20,$U20),IF(DX$84>($R$42-1),$U20,0))*$R$38)","v":0},null,{"$f":"IF(DZ$84<$R$42,0,IF($R20>0,IF(0=MOD(DZ$84-$R$42,$R20),$S20+$U20,$U20),IF(DZ$84>($R$42-1),$U20,0))*$R$38)","v":0},null,{"$f":"IF(EB$84<$R$42,0,IF($R20>0,IF(0=MOD(EB$84-$R$42,$R20),$S20+$U20,$U20),IF(EB$84>($R$42-1),$U20,0))*$R$38)","v":0},null,{"$f":"IF(ED$84<$R$42,0,IF($R20>0,IF(0=MOD(ED$84-$R$42,$R20),$S20+$U20,$U20),IF(ED$84>($R$42-1),$U20,0))*$R$38)","v":0},null,{"$f":"IF(EF$84<$R$42,0,IF($R20>0,IF(0=MOD(EF$84-$R$42,$R20),$S20+$U20,$U20),IF(EF$84>($R$42-1),$U20,0))*$R$38)","v":0},null,{"$f":"IF(EH$84<$R$42,0,IF($R20>0,IF(0=MOD(EH$84-$R$42,$R20),$S20+$U20,$U20),IF(EH$84>($R$42-1),$U20,0))*$R$38)","v":0},null,{"$f":"IF(EJ$84<$R$42,0,IF($R20>0,IF(0=MOD(EJ$84-$R$42,$R20),$S20+$U20,$U20),IF(EJ$84>($R$42-1),$U20,0))*$R$38)","v":0},null,{"$f":"IF(EL$84<$R$42,0,IF($R20>0,IF(0=MOD(EL$84-$R$42,$R20),$S20+$U20,$U20),IF(EL$84>($R$42-1),$U20,0))*$R$38)","v":0},null,{"$f":"IF(EN$84<$R$42,0,IF($R20>0,IF(0=MOD(EN$84-$R$42,$R20),$S20+$U20,$U20),IF(EN$84>($R$42-1),$U20,0))*$R$38)","v":0},null,{"$f":"IF(EP$84<$R$42,0,IF($R20>0,IF(0=MOD(EP$84-$R$42,$R20),$S20+$U20,$U20),IF(EP$84>($R$42-1),$U20,0))*$R$38)","v":0},null,{"$f":"IF(ER$84<$R$42,0,IF($R20>0,IF(0=MOD(ER$84-$R$42,$R20),$S20+$U20,$U20),IF(ER$84>($R$42-1),$U20,0))*$R$38)","v":0},null,{"$f":"IF(ET$84<$R$42,0,IF($R20>0,IF(0=MOD(ET$84-$R$42,$R20),$S20+$U20,$U20),IF(ET$84>($R$42-1),$U20,0))*$R$38)","v":0},null,{"$f":"IF(EV$84<$R$42,0,IF($R20>0,IF(0=MOD(EV$84-$R$42,$R20),$S20+$U20,$U20),IF(EV$84>($R$42-1),$U20,0))*$R$38)","v":0},null,{"$f":"IF(EX$84<$R$42,0,IF($R20>0,IF(0=MOD(EX$84-$R$42,$R20),$S20+$U20,$U20),IF(EX$84>($R$42-1),$U20,0))*$R$38)","v":0},null,{"$f":"IF(EZ$84<$R$42,0,IF($R20>0,IF(0=MOD(EZ$84-$R$42,$R20),$S20+$U20,$U20),IF(EZ$84>($R$42-1),$U20,0))*$R$38)","v":0},null,{"$f":"IF(FB$84<$R$42,0,IF($R20>0,IF(0=MOD(FB$84-$R$42,$R20),$S20+$U20,$U20),IF(FB$84>($R$42-1),$U20,0))*$R$38)","v":0},null,{"$f":"IF(FD$84<$R$42,0,IF($R20>0,IF(0=MOD(FD$84-$R$42,$R20),$S20+$U20,$U20),IF(FD$84>($R$42-1),$U20,0))*$R$38)","v":0},null,{"$f":"IF(FF$84<$R$42,0,IF($R20>0,IF(0=MOD(FF$84-$R$42,$R20),$S20+$U20,$U20),IF(FF$84>($R$42-1),$U20,0))*$R$38)","v":0},null,{"$f":"IF(FH$84<$R$42,0,IF($R20>0,IF(0=MOD(FH$84-$R$42,$R20),$S20+$U20,$U20),IF(FH$84>($R$42-1),$U20,0))*$R$38)","v":0},null,{"$f":"IF(FJ$84<$R$42,0,IF($R20>0,IF(0=MOD(FJ$84-$R$42,$R20),$S20+$U20,$U20),IF(FJ$84>($R$42-1),$U20,0))*$R$38)","v":0},null,{"$f":"IF(FL$84<$R$42,0,IF($R20>0,IF(0=MOD(FL$84-$R$42,$R20),$S20+$U20,$U20),IF(FL$84>($R$42-1),$U20,0))*$R$38)","v":0},null,{"$f":"IF(FN$84<$R$42,0,IF($R20>0,IF(0=MOD(FN$84-$R$42,$R20),$S20+$U20,$U20),IF(FN$84>($R$42-1),$U20,0))*$R$38)","v":0},null,{"$f":"IF(FP$84<$R$42,0,IF($R20>0,IF(0=MOD(FP$84-$R$42,$R20),$S20+$U20,$U20),IF(FP$84>($R$42-1),$U20,0))*$R$38)","v":0},null,{"$f":"IF(FR$84<$R$42,0,IF($R20>0,IF(0=MOD(FR$84-$R$42,$R20),$S20+$U20,$U20),IF(FR$84>($R$42-1),$U20,0))*$R$38)","v":0},null,{"$f":"IF(FT$84<$R$42,0,IF($R20>0,IF(0=MOD(FT$84-$R$42,$R20),$S20+$U20,$U20),IF(FT$84>($R$42-1),$U20,0))*$R$38)","v":0},null,{"$f":"IF(FV$84<$R$42,0,IF($R20>0,IF(0=MOD(FV$84-$R$42,$R20),$S20+$U20,$U20),IF(FV$84>($R$42-1),$U20,0))*$R$38)","v":0},null,{"$f":"IF(FX$84<$R$42,0,IF($R20>0,IF(0=MOD(FX$84-$R$42,$R20),$S20+$U20,$U20),IF(FX$84>($R$42-1),$U20,0))*$R$38)","v":0},null,{"$f":"IF(FZ$84<$R$42,0,IF($R20>0,IF(0=MOD(FZ$84-$R$42,$R20),$S20+$U20,$U20),IF(FZ$84>($R$42-1),$U20,0))*$R$38)","v":0},null,{"$f":"IF(GB$84<$R$42,0,IF($R20>0,IF(0=MOD(GB$84-$R$42,$R20),$S20+$U20,$U20),IF(GB$84>($R$42-1),$U20,0))*$R$38)","v":0},null,{"$f":"IF(GD$84<$R$42,0,IF($R20>0,IF(0=MOD(GD$84-$R$42,$R20),$S20+$U20,$U20),IF(GD$84>($R$42-1),$U20,0))*$R$38)","v":0},null,{"$f":"IF(GF$84<$R$42,0,IF($R20>0,IF(0=MOD(GF$84-$R$42,$R20),$S20+$U20,$U20),IF(GF$84>($R$42-1),$U20,0))*$R$38)","v":0},null,{"$f":"IF(GH$84<$R$42,0,IF($R20>0,IF(0=MOD(GH$84-$R$42,$R20),$S20+$U20,$U20),IF(GH$84>($R$42-1),$U20,0))*$R$38)","v":0},null,{"$f":"IF(GJ$84<$R$42,0,IF($R20>0,IF(0=MOD(GJ$84-$R$42,$R20),$S20+$U20,$U20),IF(GJ$84>($R$42-1),$U20,0))*$R$38)","v":0}]
[null,null,null,null,null,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,{"$f":"IF(Z$84<$R$42,0,IF($R21>0,IF(0=MOD(Z$84-$R$42,$R21),$S21+$U21,$U21),IF(Z$84>($R$42-1),$U21,0))*$R$38)","v":0},null,{"$f":"IF(AB$84<$R$42,0,IF($R21>0,IF(0=MOD(AB$84-$R$42,$R21),$S21+$U21,$U21),IF(AB$84>($R$42-1),$U21,0))*$R$38)","v":0},null,{"$f":"IF(AD$84<$R$42,0,IF($R21>0,IF(0=MOD(AD$84-$R$42,$R21),$S21+$U21,$U21),IF(AD$84>($R$42-1),$U21,0))*$R$38)","v":0},null,{"$f":"IF(AF$84<$R$42,0,IF($R21>0,IF(0=MOD(AF$84-$R$42,$R21),$S21+$U21,$U21),IF(AF$84>($R$42-1),$U21,0))*$R$38)","v":0},null,{"$f":"IF(AH$84<$R$42,0,IF($R21>0,IF(0=MOD(AH$84-$R$42,$R21),$S21+$U21,$U21),IF(AH$84>($R$42-1),$U21,0))*$R$38)","v":0},null,{"$f":"IF(AJ$84<$R$42,0,IF($R21>0,IF(0=MOD(AJ$84-$R$42,$R21),$S21+$U21,$U21),IF(AJ$84>($R$42-1),$U21,0))*$R$38)","v":0},null,{"$f":"IF(AL$84<$R$42,0,IF($R21>0,IF(0=MOD(AL$84-$R$42,$R21),$S21+$U21,$U21),IF(AL$84>($R$42-1),$U21,0))*$R$38)","v":0},null,{"$f":"IF(AN$84<$R$42,0,IF($R21>0,IF(0=MOD(AN$84-$R$42,$R21),$S21+$U21,$U21),IF(AN$84>($R$42-1),$U21,0))*$R$38)","v":0},null,{"$f":"IF(AP$84<$R$42,0,IF($R21>0,IF(0=MOD(AP$84-$R$42,$R21),$S21+$U21,$U21),IF(AP$84>($R$42-1),$U21,0))*$R$38)","v":0},null,{"$f":"IF(AR$84<$R$42,0,IF($R21>0,IF(0=MOD(AR$84-$R$42,$R21),$S21+$U21,$U21),IF(AR$84>($R$42-1),$U21,0))*$R$38)","v":0},null,{"$f":"IF(AT$84<$R$42,0,IF($R21>0,IF(0=MOD(AT$84-$R$42,$R21),$S21+$U21,$U21),IF(AT$84>($R$42-1),$U21,0))*$R$38)","v":0},null,{"$f":"IF(AV$84<$R$42,0,IF($R21>0,IF(0=MOD(AV$84-$R$42,$R21),$S21+$U21,$U21),IF(AV$84>($R$42-1),$U21,0))*$R$38)","v":0},null,{"$f":"IF(AX$84<$R$42,0,IF($R21>0,IF(0=MOD(AX$84-$R$42,$R21),$S21+$U21,$U21),IF(AX$84>($R$42-1),$U21,0))*$R$38)","v":0},null,{"$f":"IF(AZ$84<$R$42,0,IF($R21>0,IF(0=MOD(AZ$84-$R$42,$R21),$S21+$U21,$U21),IF(AZ$84>($R$42-1),$U21,0))*$R$38)","v":0},null,{"$f":"IF(BB$84<$R$42,0,IF($R21>0,IF(0=MOD(BB$84-$R$42,$R21),$S21+$U21,$U21),IF(BB$84>($R$42-1),$U21,0))*$R$38)","v":0},null,{"$f":"IF(BD$84<$R$42,0,IF($R21>0,IF(0=MOD(BD$84-$R$42,$R21),$S21+$U21,$U21),IF(BD$84>($R$42-1),$U21,0))*$R$38)","v":0},null,{"$f":"IF(BF$84<$R$42,0,IF($R21>0,IF(0=MOD(BF$84-$R$42,$R21),$S21+$U21,$U21),IF(BF$84>($R$42-1),$U21,0))*$R$38)","v":0},null,{"$f":"IF(BH$84<$R$42,0,IF($R21>0,IF(0=MOD(BH$84-$R$42,$R21),$S21+$U21,$U21),IF(BH$84>($R$42-1),$U21,0))*$R$38)","v":0},null,{"$f":"IF(BJ$84<$R$42,0,IF($R21>0,IF(0=MOD(BJ$84-$R$42,$R21),$S21+$U21,$U21),IF(BJ$84>($R$42-1),$U21,0))*$R$38)","v":0},null,{"$f":"IF(BL$84<$R$42,0,IF($R21>0,IF(0=MOD(BL$84-$R$42,$R21),$S21+$U21,$U21),IF(BL$84>($R$42-1),$U21,0))*$R$38)","v":0},null,{"$f":"IF(BN$84<$R$42,0,IF($R21>0,IF(0=MOD(BN$84-$R$42,$R21),$S21+$U21,$U21),IF(BN$84>($R$42-1),$U21,0))*$R$38)","v":0},null,{"$f":"IF(BP$84<$R$42,0,IF($R21>0,IF(0=MOD(BP$84-$R$42,$R21),$S21+$U21,$U21),IF(BP$84>($R$42-1),$U21,0))*$R$38)","v":0},null,{"$f":"IF(BR$84<$R$42,0,IF($R21>0,IF(0=MOD(BR$84-$R$42,$R21),$S21+$U21,$U21),IF(BR$84>($R$42-1),$U21,0))*$R$38)","v":0},null,{"$f":"IF(BT$84<$R$42,0,IF($R21>0,IF(0=MOD(BT$84-$R$42,$R21),$S21+$U21,$U21),IF(BT$84>($R$42-1),$U21,0))*$R$38)","v":0},null,{"$f":"IF(BV$84<$R$42,0,IF($R21>0,IF(0=MOD(BV$84-$R$42,$R21),$S21+$U21,$U21),IF(BV$84>($R$42-1),$U21,0))*$R$38)","v":0},null,{"$f":"IF(BX$84<$R$42,0,IF($R21>0,IF(0=MOD(BX$84-$R$42,$R21),$S21+$U21,$U21),IF(BX$84>($R$42-1),$U21,0))*$R$38)","v":0},null,{"$f":"IF(BZ$84<$R$42,0,IF($R21>0,IF(0=MOD(BZ$84-$R$42,$R21),$S21+$U21,$U21),IF(BZ$84>($R$42-1),$U21,0))*$R$38)","v":0},null,{"$f":"IF(CB$84<$R$42,0,IF($R21>0,IF(0=MOD(CB$84-$R$42,$R21),$S21+$U21,$U21),IF(CB$84>($R$42-1),$U21,0))*$R$38)","v":0},null,{"$f":"IF(CD$84<$R$42,0,IF($R21>0,IF(0=MOD(CD$84-$R$42,$R21),$S21+$U21,$U21),IF(CD$84>($R$42-1),$U21,0))*$R$38)","v":0},null,{"$f":"IF(CF$84<$R$42,0,IF($R21>0,IF(0=MOD(CF$84-$R$42,$R21),$S21+$U21,$U21),IF(CF$84>($R$42-1),$U21,0))*$R$38)","v":0},null,{"$f":"IF(CH$84<$R$42,0,IF($R21>0,IF(0=MOD(CH$84-$R$42,$R21),$S21+$U21,$U21),IF(CH$84>($R$42-1),$U21,0))*$R$38)","v":0},null,{"$f":"IF(CJ$84<$R$42,0,IF($R21>0,IF(0=MOD(CJ$84-$R$42,$R21),$S21+$U21,$U21),IF(CJ$84>($R$42-1),$U21,0))*$R$38)","v":0},null,{"$f":"IF(CL$84<$R$42,0,IF($R21>0,IF(0=MOD(CL$84-$R$42,$R21),$S21+$U21,$U21),IF(CL$84>($R$42-1),$U21,0))*$R$38)","v":0},null,{"$f":"IF(CN$84<$R$42,0,IF($R21>0,IF(0=MOD(CN$84-$R$42,$R21),$S21+$U21,$U21),IF(CN$84>($R$42-1),$U21,0))*$R$38)","v":0},null,{"$f":"IF(CP$84<$R$42,0,IF($R21>0,IF(0=MOD(CP$84-$R$42,$R21),$S21+$U21,$U21),IF(CP$84>($R$42-1),$U21,0))*$R$38)","v":0},null,{"$f":"IF(CR$84<$R$42,0,IF($R21>0,IF(0=MOD(CR$84-$R$42,$R21),$S21+$U21,$U21),IF(CR$84>($R$42-1),$U21,0))*$R$38)","v":0},null,{"$f":"IF(CT$84<$R$42,0,IF($R21>0,IF(0=MOD(CT$84-$R$42,$R21),$S21+$U21,$U21),IF(CT$84>($R$42-1),$U21,0))*$R$38)","v":0},null,{"$f":"IF(CV$84<$R$42,0,IF($R21>0,IF(0=MOD(CV$84-$R$42,$R21),$S21+$U21,$U21),IF(CV$84>($R$42-1),$U21,0))*$R$38)","v":0},null,{"$f":"IF(CX$84<$R$42,0,IF($R21>0,IF(0=MOD(CX$84-$R$42,$R21),$S21+$U21,$U21),IF(CX$84>($R$42-1),$U21,0))*$R$38)","v":0},null,{"$f":"IF(CZ$84<$R$42,0,IF($R21>0,IF(0=MOD(CZ$84-$R$42,$R21),$S21+$U21,$U21),IF(CZ$84>($R$42-1),$U21,0))*$R$38)","v":0},null,{"$f":"IF(DB$84<$R$42,0,IF($R21>0,IF(0=MOD(DB$84-$R$42,$R21),$S21+$U21,$U21),IF(DB$84>($R$42-1),$U21,0))*$R$38)","v":0},null,{"$f":"IF(DD$84<$R$42,0,IF($R21>0,IF(0=MOD(DD$84-$R$42,$R21),$S21+$U21,$U21),IF(DD$84>($R$42-1),$U21,0))*$R$38)","v":0},null,{"$f":"IF(DF$84<$R$42,0,IF($R21>0,IF(0=MOD(DF$84-$R$42,$R21),$S21+$U21,$U21),IF(DF$84>($R$42-1),$U21,0))*$R$38)","v":0},null,{"$f":"IF(DH$84<$R$42,0,IF($R21>0,IF(0=MOD(DH$84-$R$42,$R21),$S21+$U21,$U21),IF(DH$84>($R$42-1),$U21,0))*$R$38)","v":0},null,{"$f":"IF(DJ$84<$R$42,0,IF($R21>0,IF(0=MOD(DJ$84-$R$42,$R21),$S21+$U21,$U21),IF(DJ$84>($R$42-1),$U21,0))*$R$38)","v":0},null,{"$f":"IF(DL$84<$R$42,0,IF($R21>0,IF(0=MOD(DL$84-$R$42,$R21),$S21+$U21,$U21),IF(DL$84>($R$42-1),$U21,0))*$R$38)","v":0},null,{"$f":"IF(DN$84<$R$42,0,IF($R21>0,IF(0=MOD(DN$84-$R$42,$R21),$S21+$U21,$U21),IF(DN$84>($R$42-1),$U21,0))*$R$38)","v":0},null,{"$f":"IF(DP$84<$R$42,0,IF($R21>0,IF(0=MOD(DP$84-$R$42,$R21),$S21+$U21,$U21),IF(DP$84>($R$42-1),$U21,0))*$R$38)","v":0},null,{"$f":"IF(DR$84<$R$42,0,IF($R21>0,IF(0=MOD(DR$84-$R$42,$R21),$S21+$U21,$U21),IF(DR$84>($R$42-1),$U21,0))*$R$38)","v":0},null,{"$f":"IF(DT$84<$R$42,0,IF($R21>0,IF(0=MOD(DT$84-$R$42,$R21),$S21+$U21,$U21),IF(DT$84>($R$42-1),$U21,0))*$R$38)","v":0},null,{"$f":"IF(DV$84<$R$42,0,IF($R21>0,IF(0=MOD(DV$84-$R$42,$R21),$S21+$U21,$U21),IF(DV$84>($R$42-1),$U21,0))*$R$38)","v":0},null,{"$f":"IF(DX$84<$R$42,0,IF($R21>0,IF(0=MOD(DX$84-$R$42,$R21),$S21+$U21,$U21),IF(DX$84>($R$42-1),$U21,0))*$R$38)","v":0},null,{"$f":"IF(DZ$84<$R$42,0,IF($R21>0,IF(0=MOD(DZ$84-$R$42,$R21),$S21+$U21,$U21),IF(DZ$84>($R$42-1),$U21,0))*$R$38)","v":0},null,{"$f":"IF(EB$84<$R$42,0,IF($R21>0,IF(0=MOD(EB$84-$R$42,$R21),$S21+$U21,$U21),IF(EB$84>($R$42-1),$U21,0))*$R$38)","v":0},null,{"$f":"IF(ED$84<$R$42,0,IF($R21>0,IF(0=MOD(ED$84-$R$42,$R21),$S21+$U21,$U21),IF(ED$84>($R$42-1),$U21,0))*$R$38)","v":0},null,{"$f":"IF(EF$84<$R$42,0,IF($R21>0,IF(0=MOD(EF$84-$R$42,$R21),$S21+$U21,$U21),IF(EF$84>($R$42-1),$U21,0))*$R$38)","v":0},null,{"$f":"IF(EH$84<$R$42,0,IF($R21>0,IF(0=MOD(EH$84-$R$42,$R21),$S21+$U21,$U21),IF(EH$84>($R$42-1),$U21,0))*$R$38)","v":0},null,{"$f":"IF(EJ$84<$R$42,0,IF($R21>0,IF(0=MOD(EJ$84-$R$42,$R21),$S21+$U21,$U21),IF(EJ$84>($R$42-1),$U21,0))*$R$38)","v":0},null,{"$f":"IF(EL$84<$R$42,0,IF($R21>0,IF(0=MOD(EL$84-$R$42,$R21),$S21+$U21,$U21),IF(EL$84>($R$42-1),$U21,0))*$R$38)","v":0},null,{"$f":"IF(EN$84<$R$42,0,IF($R21>0,IF(0=MOD(EN$84-$R$42,$R21),$S21+$U21,$U21),IF(EN$84>($R$42-1),$U21,0))*$R$38)","v":0},null,{"$f":"IF(EP$84<$R$42,0,IF($R21>0,IF(0=MOD(EP$84-$R$42,$R21),$S21+$U21,$U21),IF(EP$84>($R$42-1),$U21,0))*$R$38)","v":0},null,{"$f":"IF(ER$84<$R$42,0,IF($R21>0,IF(0=MOD(ER$84-$R$42,$R21),$S21+$U21,$U21),IF(ER$84>($R$42-1),$U21,0))*$R$38)","v":0},null,{"$f":"IF(ET$84<$R$42,0,IF($R21>0,IF(0=MOD(ET$84-$R$42,$R21),$S21+$U21,$U21),IF(ET$84>($R$42-1),$U21,0))*$R$38)","v":0},null,{"$f":"IF(EV$84<$R$42,0,IF($R21>0,IF(0=MOD(EV$84-$R$42,$R21),$S21+$U21,$U21),IF(EV$84>($R$42-1),$U21,0))*$R$38)","v":0},null,{"$f":"IF(EX$84<$R$42,0,IF($R21>0,IF(0=MOD(EX$84-$R$42,$R21),$S21+$U21,$U21),IF(EX$84>($R$42-1),$U21,0))*$R$38)","v":0},null,{"$f":"IF(EZ$84<$R$42,0,IF($R21>0,IF(0=MOD(EZ$84-$R$42,$R21),$S21+$U21,$U21),IF(EZ$84>($R$42-1),$U21,0))*$R$38)","v":0},null,{"$f":"IF(FB$84<$R$42,0,IF($R21>0,IF(0=MOD(FB$84-$R$42,$R21),$S21+$U21,$U21),IF(FB$84>($R$42-1),$U21,0))*$R$38)","v":0},null,{"$f":"IF(FD$84<$R$42,0,IF($R21>0,IF(0=MOD(FD$84-$R$42,$R21),$S21+$U21,$U21),IF(FD$84>($R$42-1),$U21,0))*$R$38)","v":0},null,{"$f":"IF(FF$84<$R$42,0,IF($R21>0,IF(0=MOD(FF$84-$R$42,$R21),$S21+$U21,$U21),IF(FF$84>($R$42-1),$U21,0))*$R$38)","v":0},null,{"$f":"IF(FH$84<$R$42,0,IF($R21>0,IF(0=MOD(FH$84-$R$42,$R21),$S21+$U21,$U21),IF(FH$84>($R$42-1),$U21,0))*$R$38)","v":0},null,{"$f":"IF(FJ$84<$R$42,0,IF($R21>0,IF(0=MOD(FJ$84-$R$42,$R21),$S21+$U21,$U21),IF(FJ$84>($R$42-1),$U21,0))*$R$38)","v":0},null,{"$f":"IF(FL$84<$R$42,0,IF($R21>0,IF(0=MOD(FL$84-$R$42,$R21),$S21+$U21,$U21),IF(FL$84>($R$42-1),$U21,0))*$R$38)","v":0},null,{"$f":"IF(FN$84<$R$42,0,IF($R21>0,IF(0=MOD(FN$84-$R$42,$R21),$S21+$U21,$U21),IF(FN$84>($R$42-1),$U21,0))*$R$38)","v":0},null,{"$f":"IF(FP$84<$R$42,0,IF($R21>0,IF(0=MOD(FP$84-$R$42,$R21),$S21+$U21,$U21),IF(FP$84>($R$42-1),$U21,0))*$R$38)","v":0},null,{"$f":"IF(FR$84<$R$42,0,IF($R21>0,IF(0=MOD(FR$84-$R$42,$R21),$S21+$U21,$U21),IF(FR$84>($R$42-1),$U21,0))*$R$38)","v":0},null,{"$f":"IF(FT$84<$R$42,0,IF($R21>0,IF(0=MOD(FT$84-$R$42,$R21),$S21+$U21,$U21),IF(FT$84>($R$42-1),$U21,0))*$R$38)","v":0},null,{"$f":"IF(FV$84<$R$42,0,IF($R21>0,IF(0=MOD(FV$84-$R$42,$R21),$S21+$U21,$U21),IF(FV$84>($R$42-1),$U21,0))*$R$38)","v":0},null,{"$f":"IF(FX$84<$R$42,0,IF($R21>0,IF(0=MOD(FX$84-$R$42,$R21),$S21+$U21,$U21),IF(FX$84>($R$42-1),$U21,0))*$R$38)","v":0},null,{"$f":"IF(FZ$84<$R$42,0,IF($R21>0,IF(0=MOD(FZ$84-$R$42,$R21),$S21+$U21,$U21),IF(FZ$84>($R$42-1),$U21,0))*$R$38)","v":0},null,{"$f":"IF(GB$84<$R$42,0,IF($R21>0,IF(0=MOD(GB$84-$R$42,$R21),$S21+$U21,$U21),IF(GB$84>($R$42-1),$U21,0))*$R$38)","v":0},null,{"$f":"IF(GD$84<$R$42,0,IF($R21>0,IF(0=MOD(GD$84-$R$42,$R21),$S21+$U21,$U21),IF(GD$84>($R$42-1),$U21,0))*$R$38)","v":0},null,{"$f":"IF(GF$84<$R$42,0,IF($R21>0,IF(0=MOD(GF$84-$R$42,$R21),$S21+$U21,$U21),IF(GF$84>($R$42-1),$U21,0))*$R$38)","v":0},null,{"$f":"IF(GH$84<$R$42,0,IF($R21>0,IF(0=MOD(GH$84-$R$42,$R21),$S21+$U21,$U21),IF(GH$84>($R$42-1),$U21,0))*$R$38)","v":0},null,{"$f":"IF(GJ$84<$R$42,0,IF($R21>0,IF(0=MOD(GJ$84-$R$42,$R21),$S21+$U21,$U21),IF(GJ$84>($R$42-1),$U21,0))*$R$38)","v":0}]
[null,null,null,null,null,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,{"$f":"IF(Z$84<$R$42,0,IF($R22>0,IF(0=MOD(Z$84-$R$42,$R22),$S22+$U22,$U22),IF(Z$84>($R$42-1),$U22,0))*$R$38)","v":0},null,{"$f":"IF(AB$84<$R$42,0,IF($R22>0,IF(0=MOD(AB$84-$R$42,$R22),$S22+$U22,$U22),IF(AB$84>($R$42-1),$U22,0))*$R$38)","v":0},null,{"$f":"IF(AD$84<$R$42,0,IF($R22>0,IF(0=MOD(AD$84-$R$42,$R22),$S22+$U22,$U22),IF(AD$84>($R$42-1),$U22,0))*$R$38)","v":0},null,{"$f":"IF(AF$84<$R$42,0,IF($R22>0,IF(0=MOD(AF$84-$R$42,$R22),$S22+$U22,$U22),IF(AF$84>($R$42-1),$U22,0))*$R$38)","v":0},null,{"$f":"IF(AH$84<$R$42,0,IF($R22>0,IF(0=MOD(AH$84-$R$42,$R22),$S22+$U22,$U22),IF(AH$84>($R$42-1),$U22,0))*$R$38)","v":0},null,{"$f":"IF(AJ$84<$R$42,0,IF($R22>0,IF(0=MOD(AJ$84-$R$42,$R22),$S22+$U22,$U22),IF(AJ$84>($R$42-1),$U22,0))*$R$38)","v":0},null,{"$f":"IF(AL$84<$R$42,0,IF($R22>0,IF(0=MOD(AL$84-$R$42,$R22),$S22+$U22,$U22),IF(AL$84>($R$42-1),$U22,0))*$R$38)","v":0},null,{"$f":"IF(AN$84<$R$42,0,IF($R22>0,IF(0=MOD(AN$84-$R$42,$R22),$S22+$U22,$U22),IF(AN$84>($R$42-1),$U22,0))*$R$38)","v":0},null,{"$f":"IF(AP$84<$R$42,0,IF($R22>0,IF(0=MOD(AP$84-$R$42,$R22),$S22+$U22,$U22),IF(AP$84>($R$42-1),$U22,0))*$R$38)","v":0},null,{"$f":"IF(AR$84<$R$42,0,IF($R22>0,IF(0=MOD(AR$84-$R$42,$R22),$S22+$U22,$U22),IF(AR$84>($R$42-1),$U22,0))*$R$38)","v":0},null,{"$f":"IF(AT$84<$R$42,0,IF($R22>0,IF(0=MOD(AT$84-$R$42,$R22),$S22+$U22,$U22),IF(AT$84>($R$42-1),$U22,0))*$R$38)","v":0},null,{"$f":"IF(AV$84<$R$42,0,IF($R22>0,IF(0=MOD(AV$84-$R$42,$R22),$S22+$U22,$U22),IF(AV$84>($R$42-1),$U22,0))*$R$38)","v":0},null,{"$f":"IF(AX$84<$R$42,0,IF($R22>0,IF(0=MOD(AX$84-$R$42,$R22),$S22+$U22,$U22),IF(AX$84>($R$42-1),$U22,0))*$R$38)","v":0},null,{"$f":"IF(AZ$84<$R$42,0,IF($R22>0,IF(0=MOD(AZ$84-$R$42,$R22),$S22+$U22,$U22),IF(AZ$84>($R$42-1),$U22,0))*$R$38)","v":0},null,{"$f":"IF(BB$84<$R$42,0,IF($R22>0,IF(0=MOD(BB$84-$R$42,$R22),$S22+$U22,$U22),IF(BB$84>($R$42-1),$U22,0))*$R$38)","v":0},null,{"$f":"IF(BD$84<$R$42,0,IF($R22>0,IF(0=MOD(BD$84-$R$42,$R22),$S22+$U22,$U22),IF(BD$84>($R$42-1),$U22,0))*$R$38)","v":0},null,{"$f":"IF(BF$84<$R$42,0,IF($R22>0,IF(0=MOD(BF$84-$R$42,$R22),$S22+$U22,$U22),IF(BF$84>($R$42-1),$U22,0))*$R$38)","v":0},null,{"$f":"IF(BH$84<$R$42,0,IF($R22>0,IF(0=MOD(BH$84-$R$42,$R22),$S22+$U22,$U22),IF(BH$84>($R$42-1),$U22,0))*$R$38)","v":0},null,{"$f":"IF(BJ$84<$R$42,0,IF($R22>0,IF(0=MOD(BJ$84-$R$42,$R22),$S22+$U22,$U22),IF(BJ$84>($R$42-1),$U22,0))*$R$38)","v":0},null,{"$f":"IF(BL$84<$R$42,0,IF($R22>0,IF(0=MOD(BL$84-$R$42,$R22),$S22+$U22,$U22),IF(BL$84>($R$42-1),$U22,0))*$R$38)","v":0},null,{"$f":"IF(BN$84<$R$42,0,IF($R22>0,IF(0=MOD(BN$84-$R$42,$R22),$S22+$U22,$U22),IF(BN$84>($R$42-1),$U22,0))*$R$38)","v":0},null,{"$f":"IF(BP$84<$R$42,0,IF($R22>0,IF(0=MOD(BP$84-$R$42,$R22),$S22+$U22,$U22),IF(BP$84>($R$42-1),$U22,0))*$R$38)","v":0},null,{"$f":"IF(BR$84<$R$42,0,IF($R22>0,IF(0=MOD(BR$84-$R$42,$R22),$S22+$U22,$U22),IF(BR$84>($R$42-1),$U22,0))*$R$38)","v":0},null,{"$f":"IF(BT$84<$R$42,0,IF($R22>0,IF(0=MOD(BT$84-$R$42,$R22),$S22+$U22,$U22),IF(BT$84>($R$42-1),$U22,0))*$R$38)","v":0},null,{"$f":"IF(BV$84<$R$42,0,IF($R22>0,IF(0=MOD(BV$84-$R$42,$R22),$S22+$U22,$U22),IF(BV$84>($R$42-1),$U22,0))*$R$38)","v":0},null,{"$f":"IF(BX$84<$R$42,0,IF($R22>0,IF(0=MOD(BX$84-$R$42,$R22),$S22+$U22,$U22),IF(BX$84>($R$42-1),$U22,0))*$R$38)","v":0},null,{"$f":"IF(BZ$84<$R$42,0,IF($R22>0,IF(0=MOD(BZ$84-$R$42,$R22),$S22+$U22,$U22),IF(BZ$84>($R$42-1),$U22,0))*$R$38)","v":0},null,{"$f":"IF(CB$84<$R$42,0,IF($R22>0,IF(0=MOD(CB$84-$R$42,$R22),$S22+$U22,$U22),IF(CB$84>($R$42-1),$U22,0))*$R$38)","v":0},null,{"$f":"IF(CD$84<$R$42,0,IF($R22>0,IF(0=MOD(CD$84-$R$42,$R22),$S22+$U22,$U22),IF(CD$84>($R$42-1),$U22,0))*$R$38)","v":0},null,{"$f":"IF(CF$84<$R$42,0,IF($R22>0,IF(0=MOD(CF$84-$R$42,$R22),$S22+$U22,$U22),IF(CF$84>($R$42-1),$U22,0))*$R$38)","v":0},null,{"$f":"IF(CH$84<$R$42,0,IF($R22>0,IF(0=MOD(CH$84-$R$42,$R22),$S22+$U22,$U22),IF(CH$84>($R$42-1),$U22,0))*$R$38)","v":0},null,{"$f":"IF(CJ$84<$R$42,0,IF($R22>0,IF(0=MOD(CJ$84-$R$42,$R22),$S22+$U22,$U22),IF(CJ$84>($R$42-1),$U22,0))*$R$38)","v":0},null,{"$f":"IF(CL$84<$R$42,0,IF($R22>0,IF(0=MOD(CL$84-$R$42,$R22),$S22+$U22,$U22),IF(CL$84>($R$42-1),$U22,0))*$R$38)","v":0},null,{"$f":"IF(CN$84<$R$42,0,IF($R22>0,IF(0=MOD(CN$84-$R$42,$R22),$S22+$U22,$U22),IF(CN$84>($R$42-1),$U22,0))*$R$38)","v":0},null,{"$f":"IF(CP$84<$R$42,0,IF($R22>0,IF(0=MOD(CP$84-$R$42,$R22),$S22+$U22,$U22),IF(CP$84>($R$42-1),$U22,0))*$R$38)","v":0},null,{"$f":"IF(CR$84<$R$42,0,IF($R22>0,IF(0=MOD(CR$84-$R$42,$R22),$S22+$U22,$U22),IF(CR$84>($R$42-1),$U22,0))*$R$38)","v":0},null,{"$f":"IF(CT$84<$R$42,0,IF($R22>0,IF(0=MOD(CT$84-$R$42,$R22),$S22+$U22,$U22),IF(CT$84>($R$42-1),$U22,0))*$R$38)","v":0},null,{"$f":"IF(CV$84<$R$42,0,IF($R22>0,IF(0=MOD(CV$84-$R$42,$R22),$S22+$U22,$U22),IF(CV$84>($R$42-1),$U22,0))*$R$38)","v":0},null,{"$f":"IF(CX$84<$R$42,0,IF($R22>0,IF(0=MOD(CX$84-$R$42,$R22),$S22+$U22,$U22),IF(CX$84>($R$42-1),$U22,0))*$R$38)","v":0},null,{"$f":"IF(CZ$84<$R$42,0,IF($R22>0,IF(0=MOD(CZ$84-$R$42,$R22),$S22+$U22,$U22),IF(CZ$84>($R$42-1),$U22,0))*$R$38)","v":0},null,{"$f":"IF(DB$84<$R$42,0,IF($R22>0,IF(0=MOD(DB$84-$R$42,$R22),$S22+$U22,$U22),IF(DB$84>($R$42-1),$U22,0))*$R$38)","v":0},null,{"$f":"IF(DD$84<$R$42,0,IF($R22>0,IF(0=MOD(DD$84-$R$42,$R22),$S22+$U22,$U22),IF(DD$84>($R$42-1),$U22,0))*$R$38)","v":0},null,{"$f":"IF(DF$84<$R$42,0,IF($R22>0,IF(0=MOD(DF$84-$R$42,$R22),$S22+$U22,$U22),IF(DF$84>($R$42-1),$U22,0))*$R$38)","v":0},null,{"$f":"IF(DH$84<$R$42,0,IF($R22>0,IF(0=MOD(DH$84-$R$42,$R22),$S22+$U22,$U22),IF(DH$84>($R$42-1),$U22,0))*$R$38)","v":0},null,{"$f":"IF(DJ$84<$R$42,0,IF($R22>0,IF(0=MOD(DJ$84-$R$42,$R22),$S22+$U22,$U22),IF(DJ$84>($R$42-1),$U22,0))*$R$38)","v":0},null,{"$f":"IF(DL$84<$R$42,0,IF($R22>0,IF(0=MOD(DL$84-$R$42,$R22),$S22+$U22,$U22),IF(DL$84>($R$42-1),$U22,0))*$R$38)","v":0},null,{"$f":"IF(DN$84<$R$42,0,IF($R22>0,IF(0=MOD(DN$84-$R$42,$R22),$S22+$U22,$U22),IF(DN$84>($R$42-1),$U22,0))*$R$38)","v":0},null,{"$f":"IF(DP$84<$R$42,0,IF($R22>0,IF(0=MOD(DP$84-$R$42,$R22),$S22+$U22,$U22),IF(DP$84>($R$42-1),$U22,0))*$R$38)","v":0},null,{"$f":"IF(DR$84<$R$42,0,IF($R22>0,IF(0=MOD(DR$84-$R$42,$R22),$S22+$U22,$U22),IF(DR$84>($R$42-1),$U22,0))*$R$38)","v":0},null,{"$f":"IF(DT$84<$R$42,0,IF($R22>0,IF(0=MOD(DT$84-$R$42,$R22),$S22+$U22,$U22),IF(DT$84>($R$42-1),$U22,0))*$R$38)","v":0},null,{"$f":"IF(DV$84<$R$42,0,IF($R22>0,IF(0=MOD(DV$84-$R$42,$R22),$S22+$U22,$U22),IF(DV$84>($R$42-1),$U22,0))*$R$38)","v":0},null,{"$f":"IF(DX$84<$R$42,0,IF($R22>0,IF(0=MOD(DX$84-$R$42,$R22),$S22+$U22,$U22),IF(DX$84>($R$42-1),$U22,0))*$R$38)","v":0},null,{"$f":"IF(DZ$84<$R$42,0,IF($R22>0,IF(0=MOD(DZ$84-$R$42,$R22),$S22+$U22,$U22),IF(DZ$84>($R$42-1),$U22,0))*$R$38)","v":0},null,{"$f":"IF(EB$84<$R$42,0,IF($R22>0,IF(0=MOD(EB$84-$R$42,$R22),$S22+$U22,$U22),IF(EB$84>($R$42-1),$U22,0))*$R$38)","v":0},null,{"$f":"IF(ED$84<$R$42,0,IF($R22>0,IF(0=MOD(ED$84-$R$42,$R22),$S22+$U22,$U22),IF(ED$84>($R$42-1),$U22,0))*$R$38)","v":0},null,{"$f":"IF(EF$84<$R$42,0,IF($R22>0,IF(0=MOD(EF$84-$R$42,$R22),$S22+$U22,$U22),IF(EF$84>($R$42-1),$U22,0))*$R$38)","v":0},null,{"$f":"IF(EH$84<$R$42,0,IF($R22>0,IF(0=MOD(EH$84-$R$42,$R22),$S22+$U22,$U22),IF(EH$84>($R$42-1),$U22,0))*$R$38)","v":0},null,{"$f":"IF(EJ$84<$R$42,0,IF($R22>0,IF(0=MOD(EJ$84-$R$42,$R22),$S22+$U22,$U22),IF(EJ$84>($R$42-1),$U22,0))*$R$38)","v":0},null,{"$f":"IF(EL$84<$R$42,0,IF($R22>0,IF(0=MOD(EL$84-$R$42,$R22),$S22+$U22,$U22),IF(EL$84>($R$42-1),$U22,0))*$R$38)","v":0},null,{"$f":"IF(EN$84<$R$42,0,IF($R22>0,IF(0=MOD(EN$84-$R$42,$R22),$S22+$U22,$U22),IF(EN$84>($R$42-1),$U22,0))*$R$38)","v":0},null,{"$f":"IF(EP$84<$R$42,0,IF($R22>0,IF(0=MOD(EP$84-$R$42,$R22),$S22+$U22,$U22),IF(EP$84>($R$42-1),$U22,0))*$R$38)","v":0},null,{"$f":"IF(ER$84<$R$42,0,IF($R22>0,IF(0=MOD(ER$84-$R$42,$R22),$S22+$U22,$U22),IF(ER$84>($R$42-1),$U22,0))*$R$38)","v":0},null,{"$f":"IF(ET$84<$R$42,0,IF($R22>0,IF(0=MOD(ET$84-$R$42,$R22),$S22+$U22,$U22),IF(ET$84>($R$42-1),$U22,0))*$R$38)","v":0},null,{"$f":"IF(EV$84<$R$42,0,IF($R22>0,IF(0=MOD(EV$84-$R$42,$R22),$S22+$U22,$U22),IF(EV$84>($R$42-1),$U22,0))*$R$38)","v":0},null,{"$f":"IF(EX$84<$R$42,0,IF($R22>0,IF(0=MOD(EX$84-$R$42,$R22),$S22+$U22,$U22),IF(EX$84>($R$42-1),$U22,0))*$R$38)","v":0},null,{"$f":"IF(EZ$84<$R$42,0,IF($R22>0,IF(0=MOD(EZ$84-$R$42,$R22),$S22+$U22,$U22),IF(EZ$84>($R$42-1),$U22,0))*$R$38)","v":0},null,{"$f":"IF(FB$84<$R$42,0,IF($R22>0,IF(0=MOD(FB$84-$R$42,$R22),$S22+$U22,$U22),IF(FB$84>($R$42-1),$U22,0))*$R$38)","v":0},null,{"$f":"IF(FD$84<$R$42,0,IF($R22>0,IF(0=MOD(FD$84-$R$42,$R22),$S22+$U22,$U22),IF(FD$84>($R$42-1),$U22,0))*$R$38)","v":0},null,{"$f":"IF(FF$84<$R$42,0,IF($R22>0,IF(0=MOD(FF$84-$R$42,$R22),$S22+$U22,$U22),IF(FF$84>($R$42-1),$U22,0))*$R$38)","v":0},null,{"$f":"IF(FH$84<$R$42,0,IF($R22>0,IF(0=MOD(FH$84-$R$42,$R22),$S22+$U22,$U22),IF(FH$84>($R$42-1),$U22,0))*$R$38)","v":0},null,{"$f":"IF(FJ$84<$R$42,0,IF($R22>0,IF(0=MOD(FJ$84-$R$42,$R22),$S22+$U22,$U22),IF(FJ$84>($R$42-1),$U22,0))*$R$38)","v":0},null,{"$f":"IF(FL$84<$R$42,0,IF($R22>0,IF(0=MOD(FL$84-$R$42,$R22),$S22+$U22,$U22),IF(FL$84>($R$42-1),$U22,0))*$R$38)","v":0},null,{"$f":"IF(FN$84<$R$42,0,IF($R22>0,IF(0=MOD(FN$84-$R$42,$R22),$S22+$U22,$U22),IF(FN$84>($R$42-1),$U22,0))*$R$38)","v":0},null,{"$f":"IF(FP$84<$R$42,0,IF($R22>0,IF(0=MOD(FP$84-$R$42,$R22),$S22+$U22,$U22),IF(FP$84>($R$42-1),$U22,0))*$R$38)","v":0},null,{"$f":"IF(FR$84<$R$42,0,IF($R22>0,IF(0=MOD(FR$84-$R$42,$R22),$S22+$U22,$U22),IF(FR$84>($R$42-1),$U22,0))*$R$38)","v":0},null,{"$f":"IF(FT$84<$R$42,0,IF($R22>0,IF(0=MOD(FT$84-$R$42,$R22),$S22+$U22,$U22),IF(FT$84>($R$42-1),$U22,0))*$R$38)","v":0},null,{"$f":"IF(FV$84<$R$42,0,IF($R22>0,IF(0=MOD(FV$84-$R$42,$R22),$S22+$U22,$U22),IF(FV$84>($R$42-1),$U22,0))*$R$38)","v":0},null,{"$f":"IF(FX$84<$R$42,0,IF($R22>0,IF(0=MOD(FX$84-$R$42,$R22),$S22+$U22,$U22),IF(FX$84>($R$42-1),$U22,0))*$R$38)","v":0},null,{"$f":"IF(FZ$84<$R$42,0,IF($R22>0,IF(0=MOD(FZ$84-$R$42,$R22),$S22+$U22,$U22),IF(FZ$84>($R$42-1),$U22,0))*$R$38)","v":0},null,{"$f":"IF(GB$84<$R$42,0,IF($R22>0,IF(0=MOD(GB$84-$R$42,$R22),$S22+$U22,$U22),IF(GB$84>($R$42-1),$U22,0))*$R$38)","v":0},null,{"$f":"IF(GD$84<$R$42,0,IF($R22>0,IF(0=MOD(GD$84-$R$42,$R22),$S22+$U22,$U22),IF(GD$84>($R$42-1),$U22,0))*$R$38)","v":0},null,{"$f":"IF(GF$84<$R$42,0,IF($R22>0,IF(0=MOD(GF$84-$R$42,$R22),$S22+$U22,$U22),IF(GF$84>($R$42-1),$U22,0))*$R$38)","v":0},null,{"$f":"IF(GH$84<$R$42,0,IF($R22>0,IF(0=MOD(GH$84-$R$42,$R22),$S22+$U22,$U22),IF(GH$84>($R$42-1),$U22,0))*$R$38)","v":0},null,{"$f":"IF(GJ$84<$R$42,0,IF($R22>0,IF(0=MOD(GJ$84-$R$42,$R22),$S22+$U22,$U22),IF(GJ$84>($R$42-1),$U22,0))*$R$38)","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"J24","v":"TOTAL Public Infrastructure Cost"},null,{"$f":"SUM(L87:L94)","v":0},null,{"$f":"SUM(N87:N94)","v":0},null,{"$f":"SUM(P87:P94)","v":0},null,{"$f":"SUM(R87:R94)","v":0},null,{"$f":"SUM(T87:T94)","v":0},null,{"$f":"SUM(V87:V94)","v":0},null,{"$f":"SUM(X87:X94)","v":0},null,{"$f":"SUM(Z87:Z94)","v":0},null,{"$f":"SUM(AB87:AB94)","v":0},null,{"$f":"SUM(AD87:AD94)","v":0},null,{"$f":"SUM(AF87:AF94)","v":0},null,{"$f":"SUM(AH87:AH94)","v":0},null,{"$f":"SUM(AJ87:AJ94)","v":0},null,{"$f":"SUM(AL87:AL94)","v":0},null,{"$f":"SUM(AN87:AN94)","v":0},null,{"$f":"SUM(AP87:AP94)","v":0},null,{"$f":"SUM(AR87:AR94)","v":0},null,{"$f":"SUM(AT87:AT94)","v":0},null,{"$f":"SUM(AV87:AV94)","v":0},null,{"$f":"SUM(AX87:AX94)","v":0},null,{"$f":"SUM(AZ87:AZ94)","v":0},null,{"$f":"SUM(BB87:BB94)","v":0},null,{"$f":"SUM(BD87:BD94)","v":0},null,{"$f":"SUM(BF87:BF94)","v":0},null,{"$f":"SUM(BH87:BH94)","v":0},null,{"$f":"SUM(BJ87:BJ94)","v":0},null,{"$f":"SUM(BL87:BL94)","v":0},null,{"$f":"SUM(BN87:BN94)","v":0},null,{"$f":"SUM(BP87:BP94)","v":0},null,{"$f":"SUM(BR87:BR94)","v":0},null,{"$f":"SUM(BT87:BT94)","v":0},null,{"$f":"SUM(BV87:BV94)","v":0},null,{"$f":"SUM(BX87:BX94)","v":0},null,{"$f":"SUM(BZ87:BZ94)","v":0},null,{"$f":"SUM(CB87:CB94)","v":0},null,{"$f":"SUM(CD87:CD94)","v":0},null,{"$f":"SUM(CF87:CF94)","v":0},null,{"$f":"SUM(CH87:CH94)","v":0},null,{"$f":"SUM(CJ87:CJ94)","v":0},null,{"$f":"SUM(CL87:CL94)","v":0},null,{"$f":"SUM(CN87:CN94)","v":0},null,{"$f":"SUM(CP87:CP94)","v":0},null,{"$f":"SUM(CR87:CR94)","v":0},null,{"$f":"SUM(CT87:CT94)","v":0},null,{"$f":"SUM(CV87:CV94)","v":0},null,{"$f":"SUM(CX87:CX94)","v":0},null,{"$f":"SUM(CZ87:CZ94)","v":0},null,{"$f":"SUM(DB87:DB94)","v":0},null,{"$f":"SUM(DD87:DD94)","v":0},null,{"$f":"SUM(DF87:DF94)","v":0},null,{"$f":"SUM(DH87:DH94)","v":0},null,{"$f":"SUM(DJ87:DJ94)","v":0},null,{"$f":"SUM(DL87:DL94)","v":0},null,{"$f":"SUM(DN87:DN94)","v":0},null,{"$f":"SUM(DP87:DP94)","v":0},null,{"$f":"SUM(DR87:DR94)","v":0},null,{"$f":"SUM(DT87:DT94)","v":0},null,{"$f":"SUM(DV87:DV94)","v":0},null,{"$f":"SUM(DX87:DX94)","v":0},null,{"$f":"SUM(DZ87:DZ94)","v":0},null,{"$f":"SUM(EB87:EB94)","v":0},null,{"$f":"SUM(ED87:ED94)","v":0},null,{"$f":"SUM(EF87:EF94)","v":0},null,{"$f":"SUM(EH87:EH94)","v":0},null,{"$f":"SUM(EJ87:EJ94)","v":0},null,{"$f":"SUM(EL87:EL94)","v":0},null,{"$f":"SUM(EN87:EN94)","v":0},null,{"$f":"SUM(EP87:EP94)","v":0},null,{"$f":"SUM(ER87:ER94)","v":0},null,{"$f":"SUM(ET87:ET94)","v":0},null,{"$f":"SUM(EV87:EV94)","v":0},null,{"$f":"SUM(EX87:EX94)","v":0},null,{"$f":"SUM(EZ87:EZ94)","v":0},null,{"$f":"SUM(FB87:FB94)","v":0},null,{"$f":"SUM(FD87:FD94)","v":0},null,{"$f":"SUM(FF87:FF94)","v":0},null,{"$f":"SUM(FH87:FH94)","v":0},null,{"$f":"SUM(FJ87:FJ94)","v":0},null,{"$f":"SUM(FL87:FL94)","v":0},null,{"$f":"SUM(FN87:FN94)","v":0},null,{"$f":"SUM(FP87:FP94)","v":0},null,{"$f":"SUM(FR87:FR94)","v":0},null,{"$f":"SUM(FT87:FT94)","v":0},null,{"$f":"SUM(FV87:FV94)","v":0},null,{"$f":"SUM(FX87:FX94)","v":0},null,{"$f":"SUM(FZ87:FZ94)","v":0},null,{"$f":"SUM(GB87:GB94)","v":0},null,{"$f":"SUM(GD87:GD94)","v":0},null,{"$f":"SUM(GF87:GF94)","v":0},null,{"$f":"SUM(GH87:GH94)","v":0},null,{"$f":"SUM(GJ87:GJ94)","v":0}]
[]
[null,null,null,null,null,null,null,null,{"$f":"I26","v":"Incremental Public Deployment Equipment"}]
[null,null,null,null,null,null,null,null,null,{"$f":"J30","v":"Security"},null,{"$f":"IF(L$84<$R$42,0,IF($R30>0,IF(0=MOD(L$84-$R$42,$R30),$S30+$U30,$U30),IF(L$84>($R$42-1),$U30,0))*$R$40)","v":0},null,{"$f":"IF(N$84<$R$42,0,IF($R30>0,IF(0=MOD(N$84-$R$42,$R30),$S30+$U30,$U30),IF(N$84>($R$42-1),$U30,0))*$R$40)","v":0},null,{"$f":"IF(P$84<$R$42,0,IF($R30>0,IF(0=MOD(P$84-$R$42,$R30),$S30+$U30,$U30),IF(P$84>($R$42-1),$U30,0))*$R$40)","v":0},null,{"$f":"IF(R$84<$R$42,0,IF($R30>0,IF(0=MOD(R$84-$R$42,$R30),$S30+$U30,$U30),IF(R$84>($R$42-1),$U30,0))*$R$40)","v":0},null,{"$f":"IF(T$84<$R$42,0,IF($R30>0,IF(0=MOD(T$84-$R$42,$R30),$S30+$U30,$U30),IF(T$84>($R$42-1),$U30,0))*$R$40)","v":0},null,{"$f":"IF(V$84<$R$42,0,IF($R30>0,IF(0=MOD(V$84-$R$42,$R30),$S30+$U30,$U30),IF(V$84>($R$42-1),$U30,0))*$R$40)","v":0},null,{"$f":"IF(X$84<$R$42,0,IF($R30>0,IF(0=MOD(X$84-$R$42,$R30),$S30+$U30,$U30),IF(X$84>($R$42-1),$U30,0))*$R$40)","v":0},null,{"$f":"IF(Z$84<$R$42,0,IF($R30>0,IF(0=MOD(Z$84-$R$42,$R30),$S30+$U30,$U30),IF(Z$84>($R$42-1),$U30,0))*$R$40)","v":0},null,{"$f":"IF(AB$84<$R$42,0,IF($R30>0,IF(0=MOD(AB$84-$R$42,$R30),$S30+$U30,$U30),IF(AB$84>($R$42-1),$U30,0))*$R$40)","v":0},null,{"$f":"IF(AD$84<$R$42,0,IF($R30>0,IF(0=MOD(AD$84-$R$42,$R30),$S30+$U30,$U30),IF(AD$84>($R$42-1),$U30,0))*$R$40)","v":0},null,{"$f":"IF(AF$84<$R$42,0,IF($R30>0,IF(0=MOD(AF$84-$R$42,$R30),$S30+$U30,$U30),IF(AF$84>($R$42-1),$U30,0))*$R$40)","v":0},null,{"$f":"IF(AH$84<$R$42,0,IF($R30>0,IF(0=MOD(AH$84-$R$42,$R30),$S30+$U30,$U30),IF(AH$84>($R$42-1),$U30,0))*$R$40)","v":0},null,{"$f":"IF(AJ$84<$R$42,0,IF($R30>0,IF(0=MOD(AJ$84-$R$42,$R30),$S30+$U30,$U30),IF(AJ$84>($R$42-1),$U30,0))*$R$40)","v":0},null,{"$f":"IF(AL$84<$R$42,0,IF($R30>0,IF(0=MOD(AL$84-$R$42,$R30),$S30+$U30,$U30),IF(AL$84>($R$42-1),$U30,0))*$R$40)","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,{"$f":"IF(AZ$84<$R$42,0,IF($R30>0,IF(0=MOD(AZ$84-$R$42,$R30),$S30+$U30,$U30),IF(AZ$84>($R$42-1),$U30,0))*$R$40)","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,{"$f":"IF(BN$84<$R$42,0,IF($R30>0,IF(0=MOD(BN$84-$R$42,$R30),$S30+$U30,$U30),IF(BN$84>($R$42-1),$U30,0))*$R$40)","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,{"$f":"IF(CB$84<$R$42,0,IF($R30>0,IF(0=MOD(CB$84-$R$42,$R30),$S30+$U30,$U30),IF(CB$84>($R$42-1),$U30,0))*$R$40)","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,{"$f":"IF(CP$84<$R$42,0,IF($R30>0,IF(0=MOD(CP$84-$R$42,$R30),$S30+$U30,$U30),IF(CP$84>($R$42-1),$U30,0))*$R$40)","v":0},null,{"$f":"IF(CR$84<$R$42,0,IF($R30>0,IF(0=MOD(CR$84-$R$42,$R30),$S30+$U30,$U30),IF(CR$84>($R$42-1),$U30,0))*$R$40)","v":0},null,{"$f":"IF(CT$84<$R$42,0,IF($R30>0,IF(0=MOD(CT$84-$R$42,$R30),$S30+$U30,$U30),IF(CT$84>($R$42-1),$U30,0))*$R$40)","v":0},null,{"$f":"IF(CV$84<$R$42,0,IF($R30>0,IF(0=MOD(CV$84-$R$42,$R30),$S30+$U30,$U30),IF(CV$84>($R$42-1),$U30,0))*$R$40)","v":0},null,{"$f":"IF(CX$84<$R$42,0,IF($R30>0,IF(0=MOD(CX$84-$R$42,$R30),$S30+$U30,$U30),IF(CX$84>($R$42-1),$U30,0))*$R$40)","v":0},null,{"$f":"IF(CZ$84<$R$42,0,IF($R30>0,IF(0=MOD(CZ$84-$R$42,$R30),$S30+$U30,$U30),IF(CZ$84>($R$42-1),$U30,0))*$R$40)","v":0},null,{"$f":"IF(DB$84<$R$42,0,IF($R30>0,IF(0=MOD(DB$84-$R$42,$R30),$S30+$U30,$U30),IF(DB$84>($R$42-1),$U30,0))*$R$40)","v":0},null,{"$f":"IF(DD$84<$R$42,0,IF($R30>0,IF(0=MOD(DD$84-$R$42,$R30),$S30+$U30,$U30),IF(DD$84>($R$42-1),$U30,0))*$R$40)","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,{"$f":"IF(DR$84<$R$42,0,IF($R30>0,IF(0=MOD(DR$84-$R$42,$R30),$S30+$U30,$U30),IF(DR$84>($R$42-1),$U30,0))*$R$40)","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,{"$f":"IF(EF$84<$R$42,0,IF($R30>0,IF(0=MOD(EF$84-$R$42,$R30),$S30+$U30,$U30),IF(EF$84>($R$42-1),$U30,0))*$R$40)","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,{"$f":"IF(ET$84<$R$42,0,IF($R30>0,IF(0=MOD(ET$84-$R$42,$R30),$S30+$U30,$U30),IF(ET$84>($R$42-1),$U30,0))*$R$40)","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,{"$f":"IF(FH$84<$R$42,0,IF($R30>0,IF(0=MOD(FH$84-$R$42,$R30),$S30+$U30,$U30),IF(FH$84>($R$42-1),$U30,0))*$R$40)","v":0},null,{"$f":"IF(FJ$84<$R$42,0,IF($R30>0,IF(0=MOD(FJ$84-$R$42,$R30),$S30+$U30,$U30),IF(FJ$84>($R$42-1),$U30,0))*$R$40)","v":0},null,{"$f":"IF(FL$84<$R$42,0,IF($R30>0,IF(0=MOD(FL$84-$R$42,$R30),$S30+$U30,$U30),IF(FL$84>($R$42-1),$U30,0))*$R$40)","v":0},null,{"$f":"IF(FN$84<$R$42,0,IF($R30>0,IF(0=MOD(FN$84-$R$42,$R30),$S30+$U30,$U30),IF(FN$84>($R$42-1),$U30,0))*$R$40)","v":0},null,{"$f":"IF(FP$84<$R$42,0,IF($R30>0,IF(0=MOD(FP$84-$R$42,$R30),$S30+$U30,$U30),IF(FP$84>($R$42-1),$U30,0))*$R$40)","v":0},null,{"$f":"IF(FR$84<$R$42,0,IF($R30>0,IF(0=MOD(FR$84-$R$42,$R30),$S30+$U30,$U30),IF(FR$84>($R$42-1),$U30,0))*$R$40)","v":0},null,{"$f":"IF(FT$84<$R$42,0,IF($R30>0,IF(0=MOD(FT$84-$R$42,$R30),$S30+$U30,$U30),IF(FT$84>($R$42-1),$U30,0))*$R$40)","v":0},null,{"$f":"IF(FV$84<$R$42,0,IF($R30>0,IF(0=MOD(FV$84-$R$42,$R30),$S30+$U30,$U30),IF(FV$84>($R$42-1),$U30,0))*$R$40)","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,{"$f":"IF(GJ$84<$R$42,0,IF($R30>0,IF(0=MOD(GJ$84-$R$42,$R30),$S30+$U30,$U30),IF(GJ$84>($R$42-1),$U30,0))*$R$40)","v":0}]
[null,null,null,null,null,null,null,null,null,"Software",null,{"$f":"IF(L$84<$R$42,0,IF($R31>0,IF(0=MOD(L$84-$R$42,$R31),$S31+$U31,$U31),IF(L$84>($R$42-1),$U31,0))*$R$40)","v":0},null,{"$f":"IF(N$84<$R$42,0,IF($R31>0,IF(0=MOD(N$84-$R$42,$R31),$S31+$U31,$U31),IF(N$84>($R$42-1),$U31,0))*$R$40)","v":0},null,{"$f":"IF(P$84<$R$42,0,IF($R31>0,IF(0=MOD(P$84-$R$42,$R31),$S31+$U31,$U31),IF(P$84>($R$42-1),$U31,0))*$R$40)","v":0},null,{"$f":"IF(R$84<$R$42,0,IF($R31>0,IF(0=MOD(R$84-$R$42,$R31),$S31+$U31,$U31),IF(R$84>($R$42-1),$U31,0))*$R$40)","v":0},null,{"$f":"IF(T$84<$R$42,0,IF($R31>0,IF(0=MOD(T$84-$R$42,$R31),$S31+$U31,$U31),IF(T$84>($R$42-1),$U31,0))*$R$40)","v":0},null,{"$f":"IF(V$84<$R$42,0,IF($R31>0,IF(0=MOD(V$84-$R$42,$R31),$S31+$U31,$U31),IF(V$84>($R$42-1),$U31,0))*$R$40)","v":0},null,{"$f":"IF(X$84<$R$42,0,IF($R31>0,IF(0=MOD(X$84-$R$42,$R31),$S31+$U31,$U31),IF(X$84>($R$42-1),$U31,0))*$R$40)","v":0},null,{"$f":"IF(Z$84<$R$42,0,IF($R31>0,IF(0=MOD(Z$84-$R$42,$R31),$S31+$U31,$U31),IF(Z$84>($R$42-1),$U31,0))*$R$40)","v":0},null,{"$f":"IF(AB$84<$R$42,0,IF($R31>0,IF(0=MOD(AB$84-$R$42,$R31),$S31+$U31,$U31),IF(AB$84>($R$42-1),$U31,0))*$R$40)","v":0},null,{"$f":"IF(AD$84<$R$42,0,IF($R31>0,IF(0=MOD(AD$84-$R$42,$R31),$S31+$U31,$U31),IF(AD$84>($R$42-1),$U31,0))*$R$40)","v":0},null,{"$f":"IF(AF$84<$R$42,0,IF($R31>0,IF(0=MOD(AF$84-$R$42,$R31),$S31+$U31,$U31),IF(AF$84>($R$42-1),$U31,0))*$R$40)","v":0},null,{"$f":"IF(AH$84<$R$42,0,IF($R31>0,IF(0=MOD(AH$84-$R$42,$R31),$S31+$U31,$U31),IF(AH$84>($R$42-1),$U31,0))*$R$40)","v":0},null,{"$f":"IF(AJ$84<$R$42,0,IF($R31>0,IF(0=MOD(AJ$84-$R$42,$R31),$S31+$U31,$U31),IF(AJ$84>($R$42-1),$U31,0))*$R$40)","v":0},null,{"$f":"IF(AL$84<$R$42,0,IF($R31>0,IF(0=MOD(AL$84-$R$42,$R31),$S31+$U31,$U31),IF(AL$84>($R$42-1),$U31,0))*$R$40)","v":0},null,{"$f":"IF(AN$84<$R$42,0,IF($R31>0,IF(0=MOD(AN$84-$R$42,$R31),$S31+$U31,$U31),IF(AN$84>($R$42-1),$U31,0))*$R$40)","v":0},null,{"$f":"IF(AP$84<$R$42,0,IF($R31>0,IF(0=MOD(AP$84-$R$42,$R31),$S31+$U31,$U31),IF(AP$84>($R$42-1),$U31,0))*$R$40)","v":0},null,{"$f":"IF(AR$84<$R$42,0,IF($R31>0,IF(0=MOD(AR$84-$R$42,$R31),$S31+$U31,$U31),IF(AR$84>($R$42-1),$U31,0))*$R$40)","v":0},null,{"$f":"IF(AT$84<$R$42,0,IF($R31>0,IF(0=MOD(AT$84-$R$42,$R31),$S31+$U31,$U31),IF(AT$84>($R$42-1),$U31,0))*$R$40)","v":0},null,{"$f":"IF(AV$84<$R$42,0,IF($R31>0,IF(0=MOD(AV$84-$R$42,$R31),$S31+$U31,$U31),IF(AV$84>($R$42-1),$U31,0))*$R$40)","v":0},null,{"$f":"IF(AX$84<$R$42,0,IF($R31>0,IF(0=MOD(AX$84-$R$42,$R31),$S31+$U31,$U31),IF(AX$84>($R$42-1),$U31,0))*$R$40)","v":0},null,{"$f":"IF(AZ$84<$R$42,0,IF($R31>0,IF(0=MOD(AZ$84-$R$42,$R31),$S31+$U31,$U31),IF(AZ$84>($R$42-1),$U31,0))*$R$40)","v":0},null,{"$f":"IF(BB$84<$R$42,0,IF($R31>0,IF(0=MOD(BB$84-$R$42,$R31),$S31+$U31,$U31),IF(BB$84>($R$42-1),$U31,0))*$R$40)","v":0},null,{"$f":"IF(BD$84<$R$42,0,IF($R31>0,IF(0=MOD(BD$84-$R$42,$R31),$S31+$U31,$U31),IF(BD$84>($R$42-1),$U31,0))*$R$40)","v":0},null,{"$f":"IF(BF$84<$R$42,0,IF($R31>0,IF(0=MOD(BF$84-$R$42,$R31),$S31+$U31,$U31),IF(BF$84>($R$42-1),$U31,0))*$R$40)","v":0},null,{"$f":"IF(BH$84<$R$42,0,IF($R31>0,IF(0=MOD(BH$84-$R$42,$R31),$S31+$U31,$U31),IF(BH$84>($R$42-1),$U31,0))*$R$40)","v":0},null,{"$f":"IF(BJ$84<$R$42,0,IF($R31>0,IF(0=MOD(BJ$84-$R$42,$R31),$S31+$U31,$U31),IF(BJ$84>($R$42-1),$U31,0))*$R$40)","v":0},null,{"$f":"IF(BL$84<$R$42,0,IF($R31>0,IF(0=MOD(BL$84-$R$42,$R31),$S31+$U31,$U31),IF(BL$84>($R$42-1),$U31,0))*$R$40)","v":0},null,{"$f":"IF(BN$84<$R$42,0,IF($R31>0,IF(0=MOD(BN$84-$R$42,$R31),$S31+$U31,$U31),IF(BN$84>($R$42-1),$U31,0))*$R$40)","v":0},null,{"$f":"IF(BP$84<$R$42,0,IF($R31>0,IF(0=MOD(BP$84-$R$42,$R31),$S31+$U31,$U31),IF(BP$84>($R$42-1),$U31,0))*$R$40)","v":0},null,{"$f":"IF(BR$84<$R$42,0,IF($R31>0,IF(0=MOD(BR$84-$R$42,$R31),$S31+$U31,$U31),IF(BR$84>($R$42-1),$U31,0))*$R$40)","v":0},null,{"$f":"IF(BT$84<$R$42,0,IF($R31>0,IF(0=MOD(BT$84-$R$42,$R31),$S31+$U31,$U31),IF(BT$84>($R$42-1),$U31,0))*$R$40)","v":0},null,{"$f":"IF(BV$84<$R$42,0,IF($R31>0,IF(0=MOD(BV$84-$R$42,$R31),$S31+$U31,$U31),IF(BV$84>($R$42-1),$U31,0))*$R$40)","v":0},null,{"$f":"IF(BX$84<$R$42,0,IF($R31>0,IF(0=MOD(BX$84-$R$42,$R31),$S31+$U31,$U31),IF(BX$84>($R$42-1),$U31,0))*$R$40)","v":0},null,{"$f":"IF(BZ$84<$R$42,0,IF($R31>0,IF(0=MOD(BZ$84-$R$42,$R31),$S31+$U31,$U31),IF(BZ$84>($R$42-1),$U31,0))*$R$40)","v":0},null,{"$f":"IF(CB$84<$R$42,0,IF($R31>0,IF(0=MOD(CB$84-$R$42,$R31),$S31+$U31,$U31),IF(CB$84>($R$42-1),$U31,0))*$R$40)","v":0},null,{"$f":"IF(CD$84<$R$42,0,IF($R31>0,IF(0=MOD(CD$84-$R$42,$R31),$S31+$U31,$U31),IF(CD$84>($R$42-1),$U31,0))*$R$40)","v":0},null,{"$f":"IF(CF$84<$R$42,0,IF($R31>0,IF(0=MOD(CF$84-$R$42,$R31),$S31+$U31,$U31),IF(CF$84>($R$42-1),$U31,0))*$R$40)","v":0},null,{"$f":"IF(CH$84<$R$42,0,IF($R31>0,IF(0=MOD(CH$84-$R$42,$R31),$S31+$U31,$U31),IF(CH$84>($R$42-1),$U31,0))*$R$40)","v":0},null,{"$f":"IF(CJ$84<$R$42,0,IF($R31>0,IF(0=MOD(CJ$84-$R$42,$R31),$S31+$U31,$U31),IF(CJ$84>($R$42-1),$U31,0))*$R$40)","v":0},null,{"$f":"IF(CL$84<$R$42,0,IF($R31>0,IF(0=MOD(CL$84-$R$42,$R31),$S31+$U31,$U31),IF(CL$84>($R$42-1),$U31,0))*$R$40)","v":0},null,{"$f":"IF(CN$84<$R$42,0,IF($R31>0,IF(0=MOD(CN$84-$R$42,$R31),$S31+$U31,$U31),IF(CN$84>($R$42-1),$U31,0))*$R$40)","v":0},null,{"$f":"IF(CP$84<$R$42,0,IF($R31>0,IF(0=MOD(CP$84-$R$42,$R31),$S31+$U31,$U31),IF(CP$84>($R$42-1),$U31,0))*$R$40)","v":0},null,{"$f":"IF(CR$84<$R$42,0,IF($R31>0,IF(0=MOD(CR$84-$R$42,$R31),$S31+$U31,$U31),IF(CR$84>($R$42-1),$U31,0))*$R$40)","v":0},null,{"$f":"IF(CT$84<$R$42,0,IF($R31>0,IF(0=MOD(CT$84-$R$42,$R31),$S31+$U31,$U31),IF(CT$84>($R$42-1),$U31,0))*$R$40)","v":0},null,{"$f":"IF(CV$84<$R$42,0,IF($R31>0,IF(0=MOD(CV$84-$R$42,$R31),$S31+$U31,$U31),IF(CV$84>($R$42-1),$U31,0))*$R$40)","v":0},null,{"$f":"IF(CX$84<$R$42,0,IF($R31>0,IF(0=MOD(CX$84-$R$42,$R31),$S31+$U31,$U31),IF(CX$84>($R$42-1),$U31,0))*$R$40)","v":0},null,{"$f":"IF(CZ$84<$R$42,0,IF($R31>0,IF(0=MOD(CZ$84-$R$42,$R31),$S31+$U31,$U31),IF(CZ$84>($R$42-1),$U31,0))*$R$40)","v":0},null,{"$f":"IF(DB$84<$R$42,0,IF($R31>0,IF(0=MOD(DB$84-$R$42,$R31),$S31+$U31,$U31),IF(DB$84>($R$42-1),$U31,0))*$R$40)","v":0},null,{"$f":"IF(DD$84<$R$42,0,IF($R31>0,IF(0=MOD(DD$84-$R$42,$R31),$S31+$U31,$U31),IF(DD$84>($R$42-1),$U31,0))*$R$40)","v":0},null,{"$f":"IF(DF$84<$R$42,0,IF($R31>0,IF(0=MOD(DF$84-$R$42,$R31),$S31+$U31,$U31),IF(DF$84>($R$42-1),$U31,0))*$R$40)","v":0},null,{"$f":"IF(DH$84<$R$42,0,IF($R31>0,IF(0=MOD(DH$84-$R$42,$R31),$S31+$U31,$U31),IF(DH$84>($R$42-1),$U31,0))*$R$40)","v":0},null,{"$f":"IF(DJ$84<$R$42,0,IF($R31>0,IF(0=MOD(DJ$84-$R$42,$R31),$S31+$U31,$U31),IF(DJ$84>($R$42-1),$U31,0))*$R$40)","v":0},null,{"$f":"IF(DL$84<$R$42,0,IF($R31>0,IF(0=MOD(DL$84-$R$42,$R31),$S31+$U31,$U31),IF(DL$84>($R$42-1),$U31,0))*$R$40)","v":0},null,{"$f":"IF(DN$84<$R$42,0,IF($R31>0,IF(0=MOD(DN$84-$R$42,$R31),$S31+$U31,$U31),IF(DN$84>($R$42-1),$U31,0))*$R$40)","v":0},null,{"$f":"IF(DP$84<$R$42,0,IF($R31>0,IF(0=MOD(DP$84-$R$42,$R31),$S31+$U31,$U31),IF(DP$84>($R$42-1),$U31,0))*$R$40)","v":0},null,{"$f":"IF(DR$84<$R$42,0,IF($R31>0,IF(0=MOD(DR$84-$R$42,$R31),$S31+$U31,$U31),IF(DR$84>($R$42-1),$U31,0))*$R$40)","v":0},null,{"$f":"IF(DT$84<$R$42,0,IF($R31>0,IF(0=MOD(DT$84-$R$42,$R31),$S31+$U31,$U31),IF(DT$84>($R$42-1),$U31,0))*$R$40)","v":0},null,{"$f":"IF(DV$84<$R$42,0,IF($R31>0,IF(0=MOD(DV$84-$R$42,$R31),$S31+$U31,$U31),IF(DV$84>($R$42-1),$U31,0))*$R$40)","v":0},null,{"$f":"IF(DX$84<$R$42,0,IF($R31>0,IF(0=MOD(DX$84-$R$42,$R31),$S31+$U31,$U31),IF(DX$84>($R$42-1),$U31,0))*$R$40)","v":0},null,{"$f":"IF(DZ$84<$R$42,0,IF($R31>0,IF(0=MOD(DZ$84-$R$42,$R31),$S31+$U31,$U31),IF(DZ$84>($R$42-1),$U31,0))*$R$40)","v":0},null,{"$f":"IF(EB$84<$R$42,0,IF($R31>0,IF(0=MOD(EB$84-$R$42,$R31),$S31+$U31,$U31),IF(EB$84>($R$42-1),$U31,0))*$R$40)","v":0},null,{"$f":"IF(ED$84<$R$42,0,IF($R31>0,IF(0=MOD(ED$84-$R$42,$R31),$S31+$U31,$U31),IF(ED$84>($R$42-1),$U31,0))*$R$40)","v":0},null,{"$f":"IF(EF$84<$R$42,0,IF($R31>0,IF(0=MOD(EF$84-$R$42,$R31),$S31+$U31,$U31),IF(EF$84>($R$42-1),$U31,0))*$R$40)","v":0},null,{"$f":"IF(EH$84<$R$42,0,IF($R31>0,IF(0=MOD(EH$84-$R$42,$R31),$S31+$U31,$U31),IF(EH$84>($R$42-1),$U31,0))*$R$40)","v":0},null,{"$f":"IF(EJ$84<$R$42,0,IF($R31>0,IF(0=MOD(EJ$84-$R$42,$R31),$S31+$U31,$U31),IF(EJ$84>($R$42-1),$U31,0))*$R$40)","v":0},null,{"$f":"IF(EL$84<$R$42,0,IF($R31>0,IF(0=MOD(EL$84-$R$42,$R31),$S31+$U31,$U31),IF(EL$84>($R$42-1),$U31,0))*$R$40)","v":0},null,{"$f":"IF(EN$84<$R$42,0,IF($R31>0,IF(0=MOD(EN$84-$R$42,$R31),$S31+$U31,$U31),IF(EN$84>($R$42-1),$U31,0))*$R$40)","v":0},null,{"$f":"IF(EP$84<$R$42,0,IF($R31>0,IF(0=MOD(EP$84-$R$42,$R31),$S31+$U31,$U31),IF(EP$84>($R$42-1),$U31,0))*$R$40)","v":0},null,{"$f":"IF(ER$84<$R$42,0,IF($R31>0,IF(0=MOD(ER$84-$R$42,$R31),$S31+$U31,$U31),IF(ER$84>($R$42-1),$U31,0))*$R$40)","v":0},null,{"$f":"IF(ET$84<$R$42,0,IF($R31>0,IF(0=MOD(ET$84-$R$42,$R31),$S31+$U31,$U31),IF(ET$84>($R$42-1),$U31,0))*$R$40)","v":0},null,{"$f":"IF(EV$84<$R$42,0,IF($R31>0,IF(0=MOD(EV$84-$R$42,$R31),$S31+$U31,$U31),IF(EV$84>($R$42-1),$U31,0))*$R$40)","v":0},null,{"$f":"IF(EX$84<$R$42,0,IF($R31>0,IF(0=MOD(EX$84-$R$42,$R31),$S31+$U31,$U31),IF(EX$84>($R$42-1),$U31,0))*$R$40)","v":0},null,{"$f":"IF(EZ$84<$R$42,0,IF($R31>0,IF(0=MOD(EZ$84-$R$42,$R31),$S31+$U31,$U31),IF(EZ$84>($R$42-1),$U31,0))*$R$40)","v":0},null,{"$f":"IF(FB$84<$R$42,0,IF($R31>0,IF(0=MOD(FB$84-$R$42,$R31),$S31+$U31,$U31),IF(FB$84>($R$42-1),$U31,0))*$R$40)","v":0},null,{"$f":"IF(FD$84<$R$42,0,IF($R31>0,IF(0=MOD(FD$84-$R$42,$R31),$S31+$U31,$U31),IF(FD$84>($R$42-1),$U31,0))*$R$40)","v":0},null,{"$f":"IF(FF$84<$R$42,0,IF($R31>0,IF(0=MOD(FF$84-$R$42,$R31),$S31+$U31,$U31),IF(FF$84>($R$42-1),$U31,0))*$R$40)","v":0},null,{"$f":"IF(FH$84<$R$42,0,IF($R31>0,IF(0=MOD(FH$84-$R$42,$R31),$S31+$U31,$U31),IF(FH$84>($R$42-1),$U31,0))*$R$40)","v":0},null,{"$f":"IF(FJ$84<$R$42,0,IF($R31>0,IF(0=MOD(FJ$84-$R$42,$R31),$S31+$U31,$U31),IF(FJ$84>($R$42-1),$U31,0))*$R$40)","v":0},null,{"$f":"IF(FL$84<$R$42,0,IF($R31>0,IF(0=MOD(FL$84-$R$42,$R31),$S31+$U31,$U31),IF(FL$84>($R$42-1),$U31,0))*$R$40)","v":0},null,{"$f":"IF(FN$84<$R$42,0,IF($R31>0,IF(0=MOD(FN$84-$R$42,$R31),$S31+$U31,$U31),IF(FN$84>($R$42-1),$U31,0))*$R$40)","v":0},null,{"$f":"IF(FP$84<$R$42,0,IF($R31>0,IF(0=MOD(FP$84-$R$42,$R31),$S31+$U31,$U31),IF(FP$84>($R$42-1),$U31,0))*$R$40)","v":0},null,{"$f":"IF(FR$84<$R$42,0,IF($R31>0,IF(0=MOD(FR$84-$R$42,$R31),$S31+$U31,$U31),IF(FR$84>($R$42-1),$U31,0))*$R$40)","v":0},null,{"$f":"IF(FT$84<$R$42,0,IF($R31>0,IF(0=MOD(FT$84-$R$42,$R31),$S31+$U31,$U31),IF(FT$84>($R$42-1),$U31,0))*$R$40)","v":0},null,{"$f":"IF(FV$84<$R$42,0,IF($R31>0,IF(0=MOD(FV$84-$R$42,$R31),$S31+$U31,$U31),IF(FV$84>($R$42-1),$U31,0))*$R$40)","v":0},null,{"$f":"IF(FX$84<$R$42,0,IF($R31>0,IF(0=MOD(FX$84-$R$42,$R31),$S31+$U31,$U31),IF(FX$84>($R$42-1),$U31,0))*$R$40)","v":0},null,{"$f":"IF(FZ$84<$R$42,0,IF($R31>0,IF(0=MOD(FZ$84-$R$42,$R31),$S31+$U31,$U31),IF(FZ$84>($R$42-1),$U31,0))*$R$40)","v":0},null,{"$f":"IF(GB$84<$R$42,0,IF($R31>0,IF(0=MOD(GB$84-$R$42,$R31),$S31+$U31,$U31),IF(GB$84>($R$42-1),$U31,0))*$R$40)","v":0},null,{"$f":"IF(GD$84<$R$42,0,IF($R31>0,IF(0=MOD(GD$84-$R$42,$R31),$S31+$U31,$U31),IF(GD$84>($R$42-1),$U31,0))*$R$40)","v":0},null,{"$f":"IF(GF$84<$R$42,0,IF($R31>0,IF(0=MOD(GF$84-$R$42,$R31),$S31+$U31,$U31),IF(GF$84>($R$42-1),$U31,0))*$R$40)","v":0},null,{"$f":"IF(GH$84<$R$42,0,IF($R31>0,IF(0=MOD(GH$84-$R$42,$R31),$S31+$U31,$U31),IF(GH$84>($R$42-1),$U31,0))*$R$40)","v":0},null,{"$f":"IF(GJ$84<$R$42,0,IF($R31>0,IF(0=MOD(GJ$84-$R$42,$R31),$S31+$U31,$U31),IF(GJ$84>($R$42-1),$U31,0))*$R$40)","v":0}]
[null,null,null,null,null,null,null,null,null,"Other ",null,{"$f":"IF(L$84<$R$42,0,IF($R32>0,IF(0=MOD(L$84-$R$42,$R32),$S32+$U32,$U32),IF(L$84>($R$42-1),$U32,0))*$R$40)","v":0},null,{"$f":"IF(N$84<$R$42,0,IF($R32>0,IF(0=MOD(N$84-$R$42,$R32),$S32+$U32,$U32),IF(N$84>($R$42-1),$U32,0))*$R$40)","v":0},null,{"$f":"IF(P$84<$R$42,0,IF($R32>0,IF(0=MOD(P$84-$R$42,$R32),$S32+$U32,$U32),IF(P$84>($R$42-1),$U32,0))*$R$40)","v":0},null,{"$f":"IF(R$84<$R$42,0,IF($R32>0,IF(0=MOD(R$84-$R$42,$R32),$S32+$U32,$U32),IF(R$84>($R$42-1),$U32,0))*$R$40)","v":0},null,{"$f":"IF(T$84<$R$42,0,IF($R32>0,IF(0=MOD(T$84-$R$42,$R32),$S32+$U32,$U32),IF(T$84>($R$42-1),$U32,0))*$R$40)","v":0},null,{"$f":"IF(V$84<$R$42,0,IF($R32>0,IF(0=MOD(V$84-$R$42,$R32),$S32+$U32,$U32),IF(V$84>($R$42-1),$U32,0))*$R$40)","v":0},null,{"$f":"IF(X$84<$R$42,0,IF($R32>0,IF(0=MOD(X$84-$R$42,$R32),$S32+$U32,$U32),IF(X$84>($R$42-1),$U32,0))*$R$40)","v":0},null,{"$f":"IF(Z$84<$R$42,0,IF($R32>0,IF(0=MOD(Z$84-$R$42,$R32),$S32+$U32,$U32),IF(Z$84>($R$42-1),$U32,0))*$R$40)","v":0},null,{"$f":"IF(AB$84<$R$42,0,IF($R32>0,IF(0=MOD(AB$84-$R$42,$R32),$S32+$U32,$U32),IF(AB$84>($R$42-1),$U32,0))*$R$40)","v":0},null,{"$f":"IF(AD$84<$R$42,0,IF($R32>0,IF(0=MOD(AD$84-$R$42,$R32),$S32+$U32,$U32),IF(AD$84>($R$42-1),$U32,0))*$R$40)","v":0},null,{"$f":"IF(AF$84<$R$42,0,IF($R32>0,IF(0=MOD(AF$84-$R$42,$R32),$S32+$U32,$U32),IF(AF$84>($R$42-1),$U32,0))*$R$40)","v":0},null,{"$f":"IF(AH$84<$R$42,0,IF($R32>0,IF(0=MOD(AH$84-$R$42,$R32),$S32+$U32,$U32),IF(AH$84>($R$42-1),$U32,0))*$R$40)","v":0},null,{"$f":"IF(AJ$84<$R$42,0,IF($R32>0,IF(0=MOD(AJ$84-$R$42,$R32),$S32+$U32,$U32),IF(AJ$84>($R$42-1),$U32,0))*$R$40)","v":0},null,{"$f":"IF(AL$84<$R$42,0,IF($R32>0,IF(0=MOD(AL$84-$R$42,$R32),$S32+$U32,$U32),IF(AL$84>($R$42-1),$U32,0))*$R$40)","v":0},null,{"$f":"IF(AN$84<$R$42,0,IF($R32>0,IF(0=MOD(AN$84-$R$42,$R32),$S32+$U32,$U32),IF(AN$84>($R$42-1),$U32,0))*$R$40)","v":0},null,{"$f":"IF(AP$84<$R$42,0,IF($R32>0,IF(0=MOD(AP$84-$R$42,$R32),$S32+$U32,$U32),IF(AP$84>($R$42-1),$U32,0))*$R$40)","v":0},null,{"$f":"IF(AR$84<$R$42,0,IF($R32>0,IF(0=MOD(AR$84-$R$42,$R32),$S32+$U32,$U32),IF(AR$84>($R$42-1),$U32,0))*$R$40)","v":0},null,{"$f":"IF(AT$84<$R$42,0,IF($R32>0,IF(0=MOD(AT$84-$R$42,$R32),$S32+$U32,$U32),IF(AT$84>($R$42-1),$U32,0))*$R$40)","v":0},null,{"$f":"IF(AV$84<$R$42,0,IF($R32>0,IF(0=MOD(AV$84-$R$42,$R32),$S32+$U32,$U32),IF(AV$84>($R$42-1),$U32,0))*$R$40)","v":0},null,{"$f":"IF(AX$84<$R$42,0,IF($R32>0,IF(0=MOD(AX$84-$R$42,$R32),$S32+$U32,$U32),IF(AX$84>($R$42-1),$U32,0))*$R$40)","v":0},null,{"$f":"IF(AZ$84<$R$42,0,IF($R32>0,IF(0=MOD(AZ$84-$R$42,$R32),$S32+$U32,$U32),IF(AZ$84>($R$42-1),$U32,0))*$R$40)","v":0},null,{"$f":"IF(BB$84<$R$42,0,IF($R32>0,IF(0=MOD(BB$84-$R$42,$R32),$S32+$U32,$U32),IF(BB$84>($R$42-1),$U32,0))*$R$40)","v":0},null,{"$f":"IF(BD$84<$R$42,0,IF($R32>0,IF(0=MOD(BD$84-$R$42,$R32),$S32+$U32,$U32),IF(BD$84>($R$42-1),$U32,0))*$R$40)","v":0},null,{"$f":"IF(BF$84<$R$42,0,IF($R32>0,IF(0=MOD(BF$84-$R$42,$R32),$S32+$U32,$U32),IF(BF$84>($R$42-1),$U32,0))*$R$40)","v":0},null,{"$f":"IF(BH$84<$R$42,0,IF($R32>0,IF(0=MOD(BH$84-$R$42,$R32),$S32+$U32,$U32),IF(BH$84>($R$42-1),$U32,0))*$R$40)","v":0},null,{"$f":"IF(BJ$84<$R$42,0,IF($R32>0,IF(0=MOD(BJ$84-$R$42,$R32),$S32+$U32,$U32),IF(BJ$84>($R$42-1),$U32,0))*$R$40)","v":0},null,{"$f":"IF(BL$84<$R$42,0,IF($R32>0,IF(0=MOD(BL$84-$R$42,$R32),$S32+$U32,$U32),IF(BL$84>($R$42-1),$U32,0))*$R$40)","v":0},null,{"$f":"IF(BN$84<$R$42,0,IF($R32>0,IF(0=MOD(BN$84-$R$42,$R32),$S32+$U32,$U32),IF(BN$84>($R$42-1),$U32,0))*$R$40)","v":0},null,{"$f":"IF(BP$84<$R$42,0,IF($R32>0,IF(0=MOD(BP$84-$R$42,$R32),$S32+$U32,$U32),IF(BP$84>($R$42-1),$U32,0))*$R$40)","v":0},null,{"$f":"IF(BR$84<$R$42,0,IF($R32>0,IF(0=MOD(BR$84-$R$42,$R32),$S32+$U32,$U32),IF(BR$84>($R$42-1),$U32,0))*$R$40)","v":0},null,{"$f":"IF(BT$84<$R$42,0,IF($R32>0,IF(0=MOD(BT$84-$R$42,$R32),$S32+$U32,$U32),IF(BT$84>($R$42-1),$U32,0))*$R$40)","v":0},null,{"$f":"IF(BV$84<$R$42,0,IF($R32>0,IF(0=MOD(BV$84-$R$42,$R32),$S32+$U32,$U32),IF(BV$84>($R$42-1),$U32,0))*$R$40)","v":0},null,{"$f":"IF(BX$84<$R$42,0,IF($R32>0,IF(0=MOD(BX$84-$R$42,$R32),$S32+$U32,$U32),IF(BX$84>($R$42-1),$U32,0))*$R$40)","v":0},null,{"$f":"IF(BZ$84<$R$42,0,IF($R32>0,IF(0=MOD(BZ$84-$R$42,$R32),$S32+$U32,$U32),IF(BZ$84>($R$42-1),$U32,0))*$R$40)","v":0},null,{"$f":"IF(CB$84<$R$42,0,IF($R32>0,IF(0=MOD(CB$84-$R$42,$R32),$S32+$U32,$U32),IF(CB$84>($R$42-1),$U32,0))*$R$40)","v":0},null,{"$f":"IF(CD$84<$R$42,0,IF($R32>0,IF(0=MOD(CD$84-$R$42,$R32),$S32+$U32,$U32),IF(CD$84>($R$42-1),$U32,0))*$R$40)","v":0},null,{"$f":"IF(CF$84<$R$42,0,IF($R32>0,IF(0=MOD(CF$84-$R$42,$R32),$S32+$U32,$U32),IF(CF$84>($R$42-1),$U32,0))*$R$40)","v":0},null,{"$f":"IF(CH$84<$R$42,0,IF($R32>0,IF(0=MOD(CH$84-$R$42,$R32),$S32+$U32,$U32),IF(CH$84>($R$42-1),$U32,0))*$R$40)","v":0},null,{"$f":"IF(CJ$84<$R$42,0,IF($R32>0,IF(0=MOD(CJ$84-$R$42,$R32),$S32+$U32,$U32),IF(CJ$84>($R$42-1),$U32,0))*$R$40)","v":0},null,{"$f":"IF(CL$84<$R$42,0,IF($R32>0,IF(0=MOD(CL$84-$R$42,$R32),$S32+$U32,$U32),IF(CL$84>($R$42-1),$U32,0))*$R$40)","v":0},null,{"$f":"IF(CN$84<$R$42,0,IF($R32>0,IF(0=MOD(CN$84-$R$42,$R32),$S32+$U32,$U32),IF(CN$84>($R$42-1),$U32,0))*$R$40)","v":0},null,{"$f":"IF(CP$84<$R$42,0,IF($R32>0,IF(0=MOD(CP$84-$R$42,$R32),$S32+$U32,$U32),IF(CP$84>($R$42-1),$U32,0))*$R$40)","v":0},null,{"$f":"IF(CR$84<$R$42,0,IF($R32>0,IF(0=MOD(CR$84-$R$42,$R32),$S32+$U32,$U32),IF(CR$84>($R$42-1),$U32,0))*$R$40)","v":0},null,{"$f":"IF(CT$84<$R$42,0,IF($R32>0,IF(0=MOD(CT$84-$R$42,$R32),$S32+$U32,$U32),IF(CT$84>($R$42-1),$U32,0))*$R$40)","v":0},null,{"$f":"IF(CV$84<$R$42,0,IF($R32>0,IF(0=MOD(CV$84-$R$42,$R32),$S32+$U32,$U32),IF(CV$84>($R$42-1),$U32,0))*$R$40)","v":0},null,{"$f":"IF(CX$84<$R$42,0,IF($R32>0,IF(0=MOD(CX$84-$R$42,$R32),$S32+$U32,$U32),IF(CX$84>($R$42-1),$U32,0))*$R$40)","v":0},null,{"$f":"IF(CZ$84<$R$42,0,IF($R32>0,IF(0=MOD(CZ$84-$R$42,$R32),$S32+$U32,$U32),IF(CZ$84>($R$42-1),$U32,0))*$R$40)","v":0},null,{"$f":"IF(DB$84<$R$42,0,IF($R32>0,IF(0=MOD(DB$84-$R$42,$R32),$S32+$U32,$U32),IF(DB$84>($R$42-1),$U32,0))*$R$40)","v":0},null,{"$f":"IF(DD$84<$R$42,0,IF($R32>0,IF(0=MOD(DD$84-$R$42,$R32),$S32+$U32,$U32),IF(DD$84>($R$42-1),$U32,0))*$R$40)","v":0},null,{"$f":"IF(DF$84<$R$42,0,IF($R32>0,IF(0=MOD(DF$84-$R$42,$R32),$S32+$U32,$U32),IF(DF$84>($R$42-1),$U32,0))*$R$40)","v":0},null,{"$f":"IF(DH$84<$R$42,0,IF($R32>0,IF(0=MOD(DH$84-$R$42,$R32),$S32+$U32,$U32),IF(DH$84>($R$42-1),$U32,0))*$R$40)","v":0},null,{"$f":"IF(DJ$84<$R$42,0,IF($R32>0,IF(0=MOD(DJ$84-$R$42,$R32),$S32+$U32,$U32),IF(DJ$84>($R$42-1),$U32,0))*$R$40)","v":0},null,{"$f":"IF(DL$84<$R$42,0,IF($R32>0,IF(0=MOD(DL$84-$R$42,$R32),$S32+$U32,$U32),IF(DL$84>($R$42-1),$U32,0))*$R$40)","v":0},null,{"$f":"IF(DN$84<$R$42,0,IF($R32>0,IF(0=MOD(DN$84-$R$42,$R32),$S32+$U32,$U32),IF(DN$84>($R$42-1),$U32,0))*$R$40)","v":0},null,{"$f":"IF(DP$84<$R$42,0,IF($R32>0,IF(0=MOD(DP$84-$R$42,$R32),$S32+$U32,$U32),IF(DP$84>($R$42-1),$U32,0))*$R$40)","v":0},null,{"$f":"IF(DR$84<$R$42,0,IF($R32>0,IF(0=MOD(DR$84-$R$42,$R32),$S32+$U32,$U32),IF(DR$84>($R$42-1),$U32,0))*$R$40)","v":0},null,{"$f":"IF(DT$84<$R$42,0,IF($R32>0,IF(0=MOD(DT$84-$R$42,$R32),$S32+$U32,$U32),IF(DT$84>($R$42-1),$U32,0))*$R$40)","v":0},null,{"$f":"IF(DV$84<$R$42,0,IF($R32>0,IF(0=MOD(DV$84-$R$42,$R32),$S32+$U32,$U32),IF(DV$84>($R$42-1),$U32,0))*$R$40)","v":0},null,{"$f":"IF(DX$84<$R$42,0,IF($R32>0,IF(0=MOD(DX$84-$R$42,$R32),$S32+$U32,$U32),IF(DX$84>($R$42-1),$U32,0))*$R$40)","v":0},null,{"$f":"IF(DZ$84<$R$42,0,IF($R32>0,IF(0=MOD(DZ$84-$R$42,$R32),$S32+$U32,$U32),IF(DZ$84>($R$42-1),$U32,0))*$R$40)","v":0},null,{"$f":"IF(EB$84<$R$42,0,IF($R32>0,IF(0=MOD(EB$84-$R$42,$R32),$S32+$U32,$U32),IF(EB$84>($R$42-1),$U32,0))*$R$40)","v":0},null,{"$f":"IF(ED$84<$R$42,0,IF($R32>0,IF(0=MOD(ED$84-$R$42,$R32),$S32+$U32,$U32),IF(ED$84>($R$42-1),$U32,0))*$R$40)","v":0},null,{"$f":"IF(EF$84<$R$42,0,IF($R32>0,IF(0=MOD(EF$84-$R$42,$R32),$S32+$U32,$U32),IF(EF$84>($R$42-1),$U32,0))*$R$40)","v":0},null,{"$f":"IF(EH$84<$R$42,0,IF($R32>0,IF(0=MOD(EH$84-$R$42,$R32),$S32+$U32,$U32),IF(EH$84>($R$42-1),$U32,0))*$R$40)","v":0},null,{"$f":"IF(EJ$84<$R$42,0,IF($R32>0,IF(0=MOD(EJ$84-$R$42,$R32),$S32+$U32,$U32),IF(EJ$84>($R$42-1),$U32,0))*$R$40)","v":0},null,{"$f":"IF(EL$84<$R$42,0,IF($R32>0,IF(0=MOD(EL$84-$R$42,$R32),$S32+$U32,$U32),IF(EL$84>($R$42-1),$U32,0))*$R$40)","v":0},null,{"$f":"IF(EN$84<$R$42,0,IF($R32>0,IF(0=MOD(EN$84-$R$42,$R32),$S32+$U32,$U32),IF(EN$84>($R$42-1),$U32,0))*$R$40)","v":0},null,{"$f":"IF(EP$84<$R$42,0,IF($R32>0,IF(0=MOD(EP$84-$R$42,$R32),$S32+$U32,$U32),IF(EP$84>($R$42-1),$U32,0))*$R$40)","v":0},null,{"$f":"IF(ER$84<$R$42,0,IF($R32>0,IF(0=MOD(ER$84-$R$42,$R32),$S32+$U32,$U32),IF(ER$84>($R$42-1),$U32,0))*$R$40)","v":0},null,{"$f":"IF(ET$84<$R$42,0,IF($R32>0,IF(0=MOD(ET$84-$R$42,$R32),$S32+$U32,$U32),IF(ET$84>($R$42-1),$U32,0))*$R$40)","v":0},null,{"$f":"IF(EV$84<$R$42,0,IF($R32>0,IF(0=MOD(EV$84-$R$42,$R32),$S32+$U32,$U32),IF(EV$84>($R$42-1),$U32,0))*$R$40)","v":0},null,{"$f":"IF(EX$84<$R$42,0,IF($R32>0,IF(0=MOD(EX$84-$R$42,$R32),$S32+$U32,$U32),IF(EX$84>($R$42-1),$U32,0))*$R$40)","v":0},null,{"$f":"IF(EZ$84<$R$42,0,IF($R32>0,IF(0=MOD(EZ$84-$R$42,$R32),$S32+$U32,$U32),IF(EZ$84>($R$42-1),$U32,0))*$R$40)","v":0},null,{"$f":"IF(FB$84<$R$42,0,IF($R32>0,IF(0=MOD(FB$84-$R$42,$R32),$S32+$U32,$U32),IF(FB$84>($R$42-1),$U32,0))*$R$40)","v":0},null,{"$f":"IF(FD$84<$R$42,0,IF($R32>0,IF(0=MOD(FD$84-$R$42,$R32),$S32+$U32,$U32),IF(FD$84>($R$42-1),$U32,0))*$R$40)","v":0},null,{"$f":"IF(FF$84<$R$42,0,IF($R32>0,IF(0=MOD(FF$84-$R$42,$R32),$S32+$U32,$U32),IF(FF$84>($R$42-1),$U32,0))*$R$40)","v":0},null,{"$f":"IF(FH$84<$R$42,0,IF($R32>0,IF(0=MOD(FH$84-$R$42,$R32),$S32+$U32,$U32),IF(FH$84>($R$42-1),$U32,0))*$R$40)","v":0},null,{"$f":"IF(FJ$84<$R$42,0,IF($R32>0,IF(0=MOD(FJ$84-$R$42,$R32),$S32+$U32,$U32),IF(FJ$84>($R$42-1),$U32,0))*$R$40)","v":0},null,{"$f":"IF(FL$84<$R$42,0,IF($R32>0,IF(0=MOD(FL$84-$R$42,$R32),$S32+$U32,$U32),IF(FL$84>($R$42-1),$U32,0))*$R$40)","v":0},null,{"$f":"IF(FN$84<$R$42,0,IF($R32>0,IF(0=MOD(FN$84-$R$42,$R32),$S32+$U32,$U32),IF(FN$84>($R$42-1),$U32,0))*$R$40)","v":0},null,{"$f":"IF(FP$84<$R$42,0,IF($R32>0,IF(0=MOD(FP$84-$R$42,$R32),$S32+$U32,$U32),IF(FP$84>($R$42-1),$U32,0))*$R$40)","v":0},null,{"$f":"IF(FR$84<$R$42,0,IF($R32>0,IF(0=MOD(FR$84-$R$42,$R32),$S32+$U32,$U32),IF(FR$84>($R$42-1),$U32,0))*$R$40)","v":0},null,{"$f":"IF(FT$84<$R$42,0,IF($R32>0,IF(0=MOD(FT$84-$R$42,$R32),$S32+$U32,$U32),IF(FT$84>($R$42-1),$U32,0))*$R$40)","v":0},null,{"$f":"IF(FV$84<$R$42,0,IF($R32>0,IF(0=MOD(FV$84-$R$42,$R32),$S32+$U32,$U32),IF(FV$84>($R$42-1),$U32,0))*$R$40)","v":0},null,{"$f":"IF(FX$84<$R$42,0,IF($R32>0,IF(0=MOD(FX$84-$R$42,$R32),$S32+$U32,$U32),IF(FX$84>($R$42-1),$U32,0))*$R$40)","v":0},null,{"$f":"IF(FZ$84<$R$42,0,IF($R32>0,IF(0=MOD(FZ$84-$R$42,$R32),$S32+$U32,$U32),IF(FZ$84>($R$42-1),$U32,0))*$R$40)","v":0},null,{"$f":"IF(GB$84<$R$42,0,IF($R32>0,IF(0=MOD(GB$84-$R$42,$R32),$S32+$U32,$U32),IF(GB$84>($R$42-1),$U32,0))*$R$40)","v":0},null,{"$f":"IF(GD$84<$R$42,0,IF($R32>0,IF(0=MOD(GD$84-$R$42,$R32),$S32+$U32,$U32),IF(GD$84>($R$42-1),$U32,0))*$R$40)","v":0},null,{"$f":"IF(GF$84<$R$42,0,IF($R32>0,IF(0=MOD(GF$84-$R$42,$R32),$S32+$U32,$U32),IF(GF$84>($R$42-1),$U32,0))*$R$40)","v":0},null,{"$f":"IF(GH$84<$R$42,0,IF($R32>0,IF(0=MOD(GH$84-$R$42,$R32),$S32+$U32,$U32),IF(GH$84>($R$42-1),$U32,0))*$R$40)","v":0},null,{"$f":"IF(GJ$84<$R$42,0,IF($R32>0,IF(0=MOD(GJ$84-$R$42,$R32),$S32+$U32,$U32),IF(GJ$84>($R$42-1),$U32,0))*$R$40)","v":0}]
[null,null,null,null,null,null,null,null,null,0,null,{"$f":"IF(L$84<$R$42,0,IF($R32>0,IF(0=MOD(L$84-$R$42,$R33),$S33+$U33,$U33),IF(L$84>($R$42-1),$U33,0))*$R$40)","v":0},null,{"$f":"IF(N$84<$R$42,0,IF($R32>0,IF(0=MOD(N$84-$R$42,$R33),$S33+$U33,$U33),IF(N$84>($R$42-1),$U33,0))*$R$40)","v":0},null,{"$f":"IF(P$84<$R$42,0,IF($R32>0,IF(0=MOD(P$84-$R$42,$R33),$S33+$U33,$U33),IF(P$84>($R$42-1),$U33,0))*$R$40)","v":0},null,{"$f":"IF(R$84<$R$42,0,IF($R32>0,IF(0=MOD(R$84-$R$42,$R33),$S33+$U33,$U33),IF(R$84>($R$42-1),$U33,0))*$R$40)","v":0},null,{"$f":"IF(T$84<$R$42,0,IF($R32>0,IF(0=MOD(T$84-$R$42,$R33),$S33+$U33,$U33),IF(T$84>($R$42-1),$U33,0))*$R$40)","v":0},null,{"$f":"IF(V$84<$R$42,0,IF($R32>0,IF(0=MOD(V$84-$R$42,$R33),$S33+$U33,$U33),IF(V$84>($R$42-1),$U33,0))*$R$40)","v":0},null,{"$f":"IF(X$84<$R$42,0,IF($R32>0,IF(0=MOD(X$84-$R$42,$R33),$S33+$U33,$U33),IF(X$84>($R$42-1),$U33,0))*$R$40)","v":0},null,{"$f":"IF(Z$84<$R$42,0,IF($R32>0,IF(0=MOD(Z$84-$R$42,$R33),$S33+$U33,$U33),IF(Z$84>($R$42-1),$U33,0))*$R$40)","v":0},null,{"$f":"IF(AB$84<$R$42,0,IF($R32>0,IF(0=MOD(AB$84-$R$42,$R33),$S33+$U33,$U33),IF(AB$84>($R$42-1),$U33,0))*$R$40)","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,{"$f":"IF(BH$84<$R$42,0,IF($R32>0,IF(0=MOD(BH$84-$R$42,$R33),$S33+$U33,$U33),IF(BH$84>($R$42-1),$U33,0))*$R$40)","v":0},null,{"$f":"IF(BJ$84<$R$42,0,IF($R32>0,IF(0=MOD(BJ$84-$R$42,$R33),$S33+$U33,$U33),IF(BJ$84>($R$42-1),$U33,0))*$R$40)","v":0},null,{"$f":"IF(BL$84<$R$42,0,IF($R32>0,IF(0=MOD(BL$84-$R$42,$R33),$S33+$U33,$U33),IF(BL$84>($R$42-1),$U33,0))*$R$40)","v":0},null,{"$f":"IF(BN$84<$R$42,0,IF($R32>0,IF(0=MOD(BN$84-$R$42,$R33),$S33+$U33,$U33),IF(BN$84>($R$42-1),$U33,0))*$R$40)","v":0},null,{"$f":"IF(BP$84<$R$42,0,IF($R32>0,IF(0=MOD(BP$84-$R$42,$R33),$S33+$U33,$U33),IF(BP$84>($R$42-1),$U33,0))*$R$40)","v":0},null,{"$f":"IF(BR$84<$R$42,0,IF($R32>0,IF(0=MOD(BR$84-$R$42,$R33),$S33+$U33,$U33),IF(BR$84>($R$42-1),$U33,0))*$R$40)","v":0},null,{"$f":"IF(BT$84<$R$42,0,IF($R32>0,IF(0=MOD(BT$84-$R$42,$R33),$S33+$U33,$U33),IF(BT$84>($R$42-1),$U33,0))*$R$40)","v":0},null,{"$f":"IF(BV$84<$R$42,0,IF($R32>0,IF(0=MOD(BV$84-$R$42,$R33),$S33+$U33,$U33),IF(BV$84>($R$42-1),$U33,0))*$R$40)","v":0},null,{"$f":"IF(BX$84<$R$42,0,IF($R32>0,IF(0=MOD(BX$84-$R$42,$R33),$S33+$U33,$U33),IF(BX$84>($R$42-1),$U33,0))*$R$40)","v":0},null,{"$f":"IF(BZ$84<$R$42,0,IF($R32>0,IF(0=MOD(BZ$84-$R$42,$R33),$S33+$U33,$U33),IF(BZ$84>($R$42-1),$U33,0))*$R$40)","v":0},null,{"$f":"IF(CB$84<$R$42,0,IF($R32>0,IF(0=MOD(CB$84-$R$42,$R33),$S33+$U33,$U33),IF(CB$84>($R$42-1),$U33,0))*$R$40)","v":0},null,{"$f":"IF(CD$84<$R$42,0,IF($R32>0,IF(0=MOD(CD$84-$R$42,$R33),$S33+$U33,$U33),IF(CD$84>($R$42-1),$U33,0))*$R$40)","v":0},null,{"$f":"IF(CF$84<$R$42,0,IF($R32>0,IF(0=MOD(CF$84-$R$42,$R33),$S33+$U33,$U33),IF(CF$84>($R$42-1),$U33,0))*$R$40)","v":0},null,{"$f":"IF(CH$84<$R$42,0,IF($R32>0,IF(0=MOD(CH$84-$R$42,$R33),$S33+$U33,$U33),IF(CH$84>($R$42-1),$U33,0))*$R$40)","v":0},null,{"$f":"IF(CJ$84<$R$42,0,IF($R32>0,IF(0=MOD(CJ$84-$R$42,$R33),$S33+$U33,$U33),IF(CJ$84>($R$42-1),$U33,0))*$R$40)","v":0},null,{"$f":"IF(CL$84<$R$42,0,IF($R32>0,IF(0=MOD(CL$84-$R$42,$R33),$S33+$U33,$U33),IF(CL$84>($R$42-1),$U33,0))*$R$40)","v":0},null,{"$f":"IF(CN$84<$R$42,0,IF($R32>0,IF(0=MOD(CN$84-$R$42,$R33),$S33+$U33,$U33),IF(CN$84>($R$42-1),$U33,0))*$R$40)","v":0},null,{"$f":"IF(CP$84<$R$42,0,IF($R32>0,IF(0=MOD(CP$84-$R$42,$R33),$S33+$U33,$U33),IF(CP$84>($R$42-1),$U33,0))*$R$40)","v":0},null,{"$f":"IF(CR$84<$R$42,0,IF($R32>0,IF(0=MOD(CR$84-$R$42,$R33),$S33+$U33,$U33),IF(CR$84>($R$42-1),$U33,0))*$R$40)","v":0},null,{"$f":"IF(CT$84<$R$42,0,IF($R32>0,IF(0=MOD(CT$84-$R$42,$R33),$S33+$U33,$U33),IF(CT$84>($R$42-1),$U33,0))*$R$40)","v":0},null,{"$f":"IF(CV$84<$R$42,0,IF($R32>0,IF(0=MOD(CV$84-$R$42,$R33),$S33+$U33,$U33),IF(CV$84>($R$42-1),$U33,0))*$R$40)","v":0},null,{"$f":"IF(CX$84<$R$42,0,IF($R32>0,IF(0=MOD(CX$84-$R$42,$R33),$S33+$U33,$U33),IF(CX$84>($R$42-1),$U33,0))*$R$40)","v":0},null,{"$f":"IF(CZ$84<$R$42,0,IF($R32>0,IF(0=MOD(CZ$84-$R$42,$R33),$S33+$U33,$U33),IF(CZ$84>($R$42-1),$U33,0))*$R$40)","v":0},null,{"$f":"IF(DB$84<$R$42,0,IF($R32>0,IF(0=MOD(DB$84-$R$42,$R33),$S33+$U33,$U33),IF(DB$84>($R$42-1),$U33,0))*$R$40)","v":0},null,{"$f":"IF(DD$84<$R$42,0,IF($R32>0,IF(0=MOD(DD$84-$R$42,$R33),$S33+$U33,$U33),IF(DD$84>($R$42-1),$U33,0))*$R$40)","v":0},null,{"$f":"IF(DF$84<$R$42,0,IF($R32>0,IF(0=MOD(DF$84-$R$42,$R33),$S33+$U33,$U33),IF(DF$84>($R$42-1),$U33,0))*$R$40)","v":0},null,{"$f":"IF(DH$84<$R$42,0,IF($R32>0,IF(0=MOD(DH$84-$R$42,$R33),$S33+$U33,$U33),IF(DH$84>($R$42-1),$U33,0))*$R$40)","v":0},null,{"$f":"IF(DJ$84<$R$42,0,IF($R32>0,IF(0=MOD(DJ$84-$R$42,$R33),$S33+$U33,$U33),IF(DJ$84>($R$42-1),$U33,0))*$R$40)","v":0},null,{"$f":"IF(DL$84<$R$42,0,IF($R32>0,IF(0=MOD(DL$84-$R$42,$R33),$S33+$U33,$U33),IF(DL$84>($R$42-1),$U33,0))*$R$40)","v":0},null,{"$f":"IF(DN$84<$R$42,0,IF($R32>0,IF(0=MOD(DN$84-$R$42,$R33),$S33+$U33,$U33),IF(DN$84>($R$42-1),$U33,0))*$R$40)","v":0},null,{"$f":"IF(DP$84<$R$42,0,IF($R32>0,IF(0=MOD(DP$84-$R$42,$R33),$S33+$U33,$U33),IF(DP$84>($R$42-1),$U33,0))*$R$40)","v":0},null,{"$f":"IF(DR$84<$R$42,0,IF($R32>0,IF(0=MOD(DR$84-$R$42,$R33),$S33+$U33,$U33),IF(DR$84>($R$42-1),$U33,0))*$R$40)","v":0},null,{"$f":"IF(DT$84<$R$42,0,IF($R32>0,IF(0=MOD(DT$84-$R$42,$R33),$S33+$U33,$U33),IF(DT$84>($R$42-1),$U33,0))*$R$40)","v":0},null,{"$f":"IF(DV$84<$R$42,0,IF($R32>0,IF(0=MOD(DV$84-$R$42,$R33),$S33+$U33,$U33),IF(DV$84>($R$42-1),$U33,0))*$R$40)","v":0},null,{"$f":"IF(DX$84<$R$42,0,IF($R32>0,IF(0=MOD(DX$84-$R$42,$R33),$S33+$U33,$U33),IF(DX$84>($R$42-1),$U33,0))*$R$40)","v":0},null,{"$f":"IF(DZ$84<$R$42,0,IF($R32>0,IF(0=MOD(DZ$84-$R$42,$R33),$S33+$U33,$U33),IF(DZ$84>($R$42-1),$U33,0))*$R$40)","v":0},null,{"$f":"IF(EB$84<$R$42,0,IF($R32>0,IF(0=MOD(EB$84-$R$42,$R33),$S33+$U33,$U33),IF(EB$84>($R$42-1),$U33,0))*$R$40)","v":0},null,{"$f":"IF(ED$84<$R$42,0,IF($R32>0,IF(0=MOD(ED$84-$R$42,$R33),$S33+$U33,$U33),IF(ED$84>($R$42-1),$U33,0))*$R$40)","v":0},null,{"$f":"IF(EF$84<$R$42,0,IF($R32>0,IF(0=MOD(EF$84-$R$42,$R33),$S33+$U33,$U33),IF(EF$84>($R$42-1),$U33,0))*$R$40)","v":0},null,{"$f":"IF(EH$84<$R$42,0,IF($R32>0,IF(0=MOD(EH$84-$R$42,$R33),$S33+$U33,$U33),IF(EH$84>($R$42-1),$U33,0))*$R$40)","v":0},null,{"$f":"IF(EJ$84<$R$42,0,IF($R32>0,IF(0=MOD(EJ$84-$R$42,$R33),$S33+$U33,$U33),IF(EJ$84>($R$42-1),$U33,0))*$R$40)","v":0},null,{"$f":"IF(EL$84<$R$42,0,IF($R32>0,IF(0=MOD(EL$84-$R$42,$R33),$S33+$U33,$U33),IF(EL$84>($R$42-1),$U33,0))*$R$40)","v":0},null,{"$f":"IF(EN$84<$R$42,0,IF($R32>0,IF(0=MOD(EN$84-$R$42,$R33),$S33+$U33,$U33),IF(EN$84>($R$42-1),$U33,0))*$R$40)","v":0},null,{"$f":"IF(EP$84<$R$42,0,IF($R32>0,IF(0=MOD(EP$84-$R$42,$R33),$S33+$U33,$U33),IF(EP$84>($R$42-1),$U33,0))*$R$40)","v":0},null,{"$f":"IF(ER$84<$R$42,0,IF($R32>0,IF(0=MOD(ER$84-$R$42,$R33),$S33+$U33,$U33),IF(ER$84>($R$42-1),$U33,0))*$R$40)","v":0},null,{"$f":"IF(ET$84<$R$42,0,IF($R32>0,IF(0=MOD(ET$84-$R$42,$R33),$S33+$U33,$U33),IF(ET$84>($R$42-1),$U33,0))*$R$40)","v":0},null,{"$f":"IF(EV$84<$R$42,0,IF($R32>0,IF(0=MOD(EV$84-$R$42,$R33),$S33+$U33,$U33),IF(EV$84>($R$42-1),$U33,0))*$R$40)","v":0},null,{"$f":"IF(EX$84<$R$42,0,IF($R32>0,IF(0=MOD(EX$84-$R$42,$R33),$S33+$U33,$U33),IF(EX$84>($R$42-1),$U33,0))*$R$40)","v":0},null,{"$f":"IF(EZ$84<$R$42,0,IF($R32>0,IF(0=MOD(EZ$84-$R$42,$R33),$S33+$U33,$U33),IF(EZ$84>($R$42-1),$U33,0))*$R$40)","v":0},null,{"$f":"IF(FB$84<$R$42,0,IF($R32>0,IF(0=MOD(FB$84-$R$42,$R33),$S33+$U33,$U33),IF(FB$84>($R$42-1),$U33,0))*$R$40)","v":0},null,{"$f":"IF(FD$84<$R$42,0,IF($R32>0,IF(0=MOD(FD$84-$R$42,$R33),$S33+$U33,$U33),IF(FD$84>($R$42-1),$U33,0))*$R$40)","v":0},null,{"$f":"IF(FF$84<$R$42,0,IF($R32>0,IF(0=MOD(FF$84-$R$42,$R33),$S33+$U33,$U33),IF(FF$84>($R$42-1),$U33,0))*$R$40)","v":0},null,{"$f":"IF(FH$84<$R$42,0,IF($R32>0,IF(0=MOD(FH$84-$R$42,$R33),$S33+$U33,$U33),IF(FH$84>($R$42-1),$U33,0))*$R$40)","v":0},null,{"$f":"IF(FJ$84<$R$42,0,IF($R32>0,IF(0=MOD(FJ$84-$R$42,$R33),$S33+$U33,$U33),IF(FJ$84>($R$42-1),$U33,0))*$R$40)","v":0},null,{"$f":"IF(FL$84<$R$42,0,IF($R32>0,IF(0=MOD(FL$84-$R$42,$R33),$S33+$U33,$U33),IF(FL$84>($R$42-1),$U33,0))*$R$40)","v":0},null,{"$f":"IF(FN$84<$R$42,0,IF($R32>0,IF(0=MOD(FN$84-$R$42,$R33),$S33+$U33,$U33),IF(FN$84>($R$42-1),$U33,0))*$R$40)","v":0},null,{"$f":"IF(FP$84<$R$42,0,IF($R32>0,IF(0=MOD(FP$84-$R$42,$R33),$S33+$U33,$U33),IF(FP$84>($R$42-1),$U33,0))*$R$40)","v":0},null,{"$f":"IF(FR$84<$R$42,0,IF($R32>0,IF(0=MOD(FR$84-$R$42,$R33),$S33+$U33,$U33),IF(FR$84>($R$42-1),$U33,0))*$R$40)","v":0},null,{"$f":"IF(FT$84<$R$42,0,IF($R32>0,IF(0=MOD(FT$84-$R$42,$R33),$S33+$U33,$U33),IF(FT$84>($R$42-1),$U33,0))*$R$40)","v":0},null,{"$f":"IF(FV$84<$R$42,0,IF($R32>0,IF(0=MOD(FV$84-$R$42,$R33),$S33+$U33,$U33),IF(FV$84>($R$42-1),$U33,0))*$R$40)","v":0},null,{"$f":"IF(FX$84<$R$42,0,IF($R32>0,IF(0=MOD(FX$84-$R$42,$R33),$S33+$U33,$U33),IF(FX$84>($R$42-1),$U33,0))*$R$40)","v":0},null,{"$f":"IF(FZ$84<$R$42,0,IF($R32>0,IF(0=MOD(FZ$84-$R$42,$R33),$S33+$U33,$U33),IF(FZ$84>($R$42-1),$U33,0))*$R$40)","v":0},null,{"$f":"IF(GB$84<$R$42,0,IF($R32>0,IF(0=MOD(GB$84-$R$42,$R33),$S33+$U33,$U33),IF(GB$84>($R$42-1),$U33,0))*$R$40)","v":0},null,{"$f":"IF(GD$84<$R$42,0,IF($R32>0,IF(0=MOD(GD$84-$R$42,$R33),$S33+$U33,$U33),IF(GD$84>($R$42-1),$U33,0))*$R$40)","v":0},null,{"$f":"IF(GF$84<$R$42,0,IF($R32>0,IF(0=MOD(GF$84-$R$42,$R33),$S33+$U33,$U33),IF(GF$84>($R$42-1),$U33,0))*$R$40)","v":0},null,{"$f":"IF(GH$84<$R$42,0,IF($R32>0,IF(0=MOD(GH$84-$R$42,$R33),$S33+$U33,$U33),IF(GH$84>($R$42-1),$U33,0))*$R$40)","v":0},null,{"$f":"IF(GJ$84<$R$42,0,IF($R32>0,IF(0=MOD(GJ$84-$R$42,$R33),$S33+$U33,$U33),IF(GJ$84>($R$42-1),$U33,0))*$R$40)","v":0}]
[null,null,null,null,null,null,null,null,null,0,null,{"$f":"IF(L$84<$R$42,0,IF($R33>0,IF(0=MOD(L$84-$R$42,$R34),$S34+$U34,$U34),IF(L$84>($R$42-1),$U34,0))*$R$40)","v":0},null,{"$f":"IF(N$84<$R$42,0,IF($R33>0,IF(0=MOD(N$84-$R$42,$R34),$S34+$U34,$U34),IF(N$84>($R$42-1),$U34,0))*$R$40)","v":0},null,{"$f":"IF(P$84<$R$42,0,IF($R33>0,IF(0=MOD(P$84-$R$42,$R34),$S34+$U34,$U34),IF(P$84>($R$42-1),$U34,0))*$R$40)","v":0},null,{"$f":"IF(R$84<$R$42,0,IF($R33>0,IF(0=MOD(R$84-$R$42,$R34),$S34+$U34,$U34),IF(R$84>($R$42-1),$U34,0))*$R$40)","v":0},null,{"$f":"IF(T$84<$R$42,0,IF($R33>0,IF(0=MOD(T$84-$R$42,$R34),$S34+$U34,$U34),IF(T$84>($R$42-1),$U34,0))*$R$40)","v":0},null,{"$f":"IF(V$84<$R$42,0,IF($R33>0,IF(0=MOD(V$84-$R$42,$R34),$S34+$U34,$U34),IF(V$84>($R$42-1),$U34,0))*$R$40)","v":0},null,{"$f":"IF(X$84<$R$42,0,IF($R33>0,IF(0=MOD(X$84-$R$42,$R34),$S34+$U34,$U34),IF(X$84>($R$42-1),$U34,0))*$R$40)","v":0},null,{"$f":"IF(Z$84<$R$42,0,IF($R33>0,IF(0=MOD(Z$84-$R$42,$R34),$S34+$U34,$U34),IF(Z$84>($R$42-1),$U34,0))*$R$40)","v":0},null,{"$f":"IF(AB$84<$R$42,0,IF($R33>0,IF(0=MOD(AB$84-$R$42,$R34),$S34+$U34,$U34),IF(AB$84>($R$42-1),$U34,0))*$R$40)","v":0},null,{"$f":"IF(AD$84<$R$42,0,IF($R33>0,IF(0=MOD(AD$84-$R$42,$R34),$S34+$U34,$U34),IF(AD$84>($R$42-1),$U34,0))*$R$40)","v":0},null,{"$f":"IF(AF$84<$R$42,0,IF($R33>0,IF(0=MOD(AF$84-$R$42,$R34),$S34+$U34,$U34),IF(AF$84>($R$42-1),$U34,0))*$R$40)","v":0},null,{"$f":"IF(AH$84<$R$42,0,IF($R33>0,IF(0=MOD(AH$84-$R$42,$R34),$S34+$U34,$U34),IF(AH$84>($R$42-1),$U34,0))*$R$40)","v":0},null,{"$f":"IF(AJ$84<$R$42,0,IF($R33>0,IF(0=MOD(AJ$84-$R$42,$R34),$S34+$U34,$U34),IF(AJ$84>($R$42-1),$U34,0))*$R$40)","v":0},null,{"$f":"IF(AL$84<$R$42,0,IF($R33>0,IF(0=MOD(AL$84-$R$42,$R34),$S34+$U34,$U34),IF(AL$84>($R$42-1),$U34,0))*$R$40)","v":0},null,{"$f":"IF(AN$84<$R$42,0,IF($R33>0,IF(0=MOD(AN$84-$R$42,$R34),$S34+$U34,$U34),IF(AN$84>($R$42-1),$U34,0))*$R$40)","v":0},null,{"$f":"IF(AP$84<$R$42,0,IF($R33>0,IF(0=MOD(AP$84-$R$42,$R34),$S34+$U34,$U34),IF(AP$84>($R$42-1),$U34,0))*$R$40)","v":0},null,{"$f":"IF(AR$84<$R$42,0,IF($R33>0,IF(0=MOD(AR$84-$R$42,$R34),$S34+$U34,$U34),IF(AR$84>($R$42-1),$U34,0))*$R$40)","v":0},null,{"$f":"IF(AT$84<$R$42,0,IF($R33>0,IF(0=MOD(AT$84-$R$42,$R34),$S34+$U34,$U34),IF(AT$84>($R$42-1),$U34,0))*$R$40)","v":0},null,{"$f":"IF(AV$84<$R$42,0,IF($R33>0,IF(0=MOD(AV$84-$R$42,$R34),$S34+$U34,$U34),IF(AV$84>($R$42-1),$U34,0))*$R$40)","v":0},null,{"$f":"IF(AX$84<$R$42,0,IF($R33>0,IF(0=MOD(AX$84-$R$42,$R34),$S34+$U34,$U34),IF(AX$84>($R$42-1),$U34,0))*$R$40)","v":0},null,{"$f":"IF(AZ$84<$R$42,0,IF($R33>0,IF(0=MOD(AZ$84-$R$42,$R34),$S34+$U34,$U34),IF(AZ$84>($R$42-1),$U34,0))*$R$40)","v":0},null,{"$f":"IF(BB$84<$R$42,0,IF($R33>0,IF(0=MOD(BB$84-$R$42,$R34),$S34+$U34,$U34),IF(BB$84>($R$42-1),$U34,0))*$R$40)","v":0},null,{"$f":"IF(BD$84<$R$42,0,IF($R33>0,IF(0=MOD(BD$84-$R$42,$R34),$S34+$U34,$U34),IF(BD$84>($R$42-1),$U34,0))*$R$40)","v":0},null,{"$f":"IF(BF$84<$R$42,0,IF($R33>0,IF(0=MOD(BF$84-$R$42,$R34),$S34+$U34,$U34),IF(BF$84>($R$42-1),$U34,0))*$R$40)","v":0},null,{"$f":"IF(BH$84<$R$42,0,IF($R33>0,IF(0=MOD(BH$84-$R$42,$R34),$S34+$U34,$U34),IF(BH$84>($R$42-1),$U34,0))*$R$40)","v":0},null,{"$f":"IF(BJ$84<$R$42,0,IF($R33>0,IF(0=MOD(BJ$84-$R$42,$R34),$S34+$U34,$U34),IF(BJ$84>($R$42-1),$U34,0))*$R$40)","v":0},null,{"$f":"IF(BL$84<$R$42,0,IF($R33>0,IF(0=MOD(BL$84-$R$42,$R34),$S34+$U34,$U34),IF(BL$84>($R$42-1),$U34,0))*$R$40)","v":0},null,{"$f":"IF(BN$84<$R$42,0,IF($R33>0,IF(0=MOD(BN$84-$R$42,$R34),$S34+$U34,$U34),IF(BN$84>($R$42-1),$U34,0))*$R$40)","v":0},null,{"$f":"IF(BP$84<$R$42,0,IF($R33>0,IF(0=MOD(BP$84-$R$42,$R34),$S34+$U34,$U34),IF(BP$84>($R$42-1),$U34,0))*$R$40)","v":0},null,{"$f":"IF(BR$84<$R$42,0,IF($R33>0,IF(0=MOD(BR$84-$R$42,$R34),$S34+$U34,$U34),IF(BR$84>($R$42-1),$U34,0))*$R$40)","v":0},null,{"$f":"IF(BT$84<$R$42,0,IF($R33>0,IF(0=MOD(BT$84-$R$42,$R34),$S34+$U34,$U34),IF(BT$84>($R$42-1),$U34,0))*$R$40)","v":0},null,{"$f":"IF(BV$84<$R$42,0,IF($R33>0,IF(0=MOD(BV$84-$R$42,$R34),$S34+$U34,$U34),IF(BV$84>($R$42-1),$U34,0))*$R$40)","v":0},null,{"$f":"IF(BX$84<$R$42,0,IF($R33>0,IF(0=MOD(BX$84-$R$42,$R34),$S34+$U34,$U34),IF(BX$84>($R$42-1),$U34,0))*$R$40)","v":0},null,{"$f":"IF(BZ$84<$R$42,0,IF($R33>0,IF(0=MOD(BZ$84-$R$42,$R34),$S34+$U34,$U34),IF(BZ$84>($R$42-1),$U34,0))*$R$40)","v":0},null,{"$f":"IF(CB$84<$R$42,0,IF($R33>0,IF(0=MOD(CB$84-$R$42,$R34),$S34+$U34,$U34),IF(CB$84>($R$42-1),$U34,0))*$R$40)","v":0},null,{"$f":"IF(CD$84<$R$42,0,IF($R33>0,IF(0=MOD(CD$84-$R$42,$R34),$S34+$U34,$U34),IF(CD$84>($R$42-1),$U34,0))*$R$40)","v":0},null,{"$f":"IF(CF$84<$R$42,0,IF($R33>0,IF(0=MOD(CF$84-$R$42,$R34),$S34+$U34,$U34),IF(CF$84>($R$42-1),$U34,0))*$R$40)","v":0},null,{"$f":"IF(CH$84<$R$42,0,IF($R33>0,IF(0=MOD(CH$84-$R$42,$R34),$S34+$U34,$U34),IF(CH$84>($R$42-1),$U34,0))*$R$40)","v":0},null,{"$f":"IF(CJ$84<$R$42,0,IF($R33>0,IF(0=MOD(CJ$84-$R$42,$R34),$S34+$U34,$U34),IF(CJ$84>($R$42-1),$U34,0))*$R$40)","v":0},null,{"$f":"IF(CL$84<$R$42,0,IF($R33>0,IF(0=MOD(CL$84-$R$42,$R34),$S34+$U34,$U34),IF(CL$84>($R$42-1),$U34,0))*$R$40)","v":0},null,{"$f":"IF(CN$84<$R$42,0,IF($R33>0,IF(0=MOD(CN$84-$R$42,$R34),$S34+$U34,$U34),IF(CN$84>($R$42-1),$U34,0))*$R$40)","v":0},null,{"$f":"IF(CP$84<$R$42,0,IF($R33>0,IF(0=MOD(CP$84-$R$42,$R34),$S34+$U34,$U34),IF(CP$84>($R$42-1),$U34,0))*$R$40)","v":0},null,{"$f":"IF(CR$84<$R$42,0,IF($R33>0,IF(0=MOD(CR$84-$R$42,$R34),$S34+$U34,$U34),IF(CR$84>($R$42-1),$U34,0))*$R$40)","v":0},null,{"$f":"IF(CT$84<$R$42,0,IF($R33>0,IF(0=MOD(CT$84-$R$42,$R34),$S34+$U34,$U34),IF(CT$84>($R$42-1),$U34,0))*$R$40)","v":0},null,{"$f":"IF(CV$84<$R$42,0,IF($R33>0,IF(0=MOD(CV$84-$R$42,$R34),$S34+$U34,$U34),IF(CV$84>($R$42-1),$U34,0))*$R$40)","v":0},null,{"$f":"IF(CX$84<$R$42,0,IF($R33>0,IF(0=MOD(CX$84-$R$42,$R34),$S34+$U34,$U34),IF(CX$84>($R$42-1),$U34,0))*$R$40)","v":0},null,{"$f":"IF(CZ$84<$R$42,0,IF($R33>0,IF(0=MOD(CZ$84-$R$42,$R34),$S34+$U34,$U34),IF(CZ$84>($R$42-1),$U34,0))*$R$40)","v":0},null,{"$f":"IF(DB$84<$R$42,0,IF($R33>0,IF(0=MOD(DB$84-$R$42,$R34),$S34+$U34,$U34),IF(DB$84>($R$42-1),$U34,0))*$R$40)","v":0},null,{"$f":"IF(DD$84<$R$42,0,IF($R33>0,IF(0=MOD(DD$84-$R$42,$R34),$S34+$U34,$U34),IF(DD$84>($R$42-1),$U34,0))*$R$40)","v":0},null,{"$f":"IF(DF$84<$R$42,0,IF($R33>0,IF(0=MOD(DF$84-$R$42,$R34),$S34+$U34,$U34),IF(DF$84>($R$42-1),$U34,0))*$R$40)","v":0},null,{"$f":"IF(DH$84<$R$42,0,IF($R33>0,IF(0=MOD(DH$84-$R$42,$R34),$S34+$U34,$U34),IF(DH$84>($R$42-1),$U34,0))*$R$40)","v":0},null,{"$f":"IF(DJ$84<$R$42,0,IF($R33>0,IF(0=MOD(DJ$84-$R$42,$R34),$S34+$U34,$U34),IF(DJ$84>($R$42-1),$U34,0))*$R$40)","v":0},null,{"$f":"IF(DL$84<$R$42,0,IF($R33>0,IF(0=MOD(DL$84-$R$42,$R34),$S34+$U34,$U34),IF(DL$84>($R$42-1),$U34,0))*$R$40)","v":0},null,{"$f":"IF(DN$84<$R$42,0,IF($R33>0,IF(0=MOD(DN$84-$R$42,$R34),$S34+$U34,$U34),IF(DN$84>($R$42-1),$U34,0))*$R$40)","v":0},null,{"$f":"IF(DP$84<$R$42,0,IF($R33>0,IF(0=MOD(DP$84-$R$42,$R34),$S34+$U34,$U34),IF(DP$84>($R$42-1),$U34,0))*$R$40)","v":0},null,{"$f":"IF(DR$84<$R$42,0,IF($R33>0,IF(0=MOD(DR$84-$R$42,$R34),$S34+$U34,$U34),IF(DR$84>($R$42-1),$U34,0))*$R$40)","v":0},null,{"$f":"IF(DT$84<$R$42,0,IF($R33>0,IF(0=MOD(DT$84-$R$42,$R34),$S34+$U34,$U34),IF(DT$84>($R$42-1),$U34,0))*$R$40)","v":0},null,{"$f":"IF(DV$84<$R$42,0,IF($R33>0,IF(0=MOD(DV$84-$R$42,$R34),$S34+$U34,$U34),IF(DV$84>($R$42-1),$U34,0))*$R$40)","v":0},null,{"$f":"IF(DX$84<$R$42,0,IF($R33>0,IF(0=MOD(DX$84-$R$42,$R34),$S34+$U34,$U34),IF(DX$84>($R$42-1),$U34,0))*$R$40)","v":0},null,{"$f":"IF(DZ$84<$R$42,0,IF($R33>0,IF(0=MOD(DZ$84-$R$42,$R34),$S34+$U34,$U34),IF(DZ$84>($R$42-1),$U34,0))*$R$40)","v":0},null,{"$f":"IF(EB$84<$R$42,0,IF($R33>0,IF(0=MOD(EB$84-$R$42,$R34),$S34+$U34,$U34),IF(EB$84>($R$42-1),$U34,0))*$R$40)","v":0},null,{"$f":"IF(ED$84<$R$42,0,IF($R33>0,IF(0=MOD(ED$84-$R$42,$R34),$S34+$U34,$U34),IF(ED$84>($R$42-1),$U34,0))*$R$40)","v":0},null,{"$f":"IF(EF$84<$R$42,0,IF($R33>0,IF(0=MOD(EF$84-$R$42,$R34),$S34+$U34,$U34),IF(EF$84>($R$42-1),$U34,0))*$R$40)","v":0},null,{"$f":"IF(EH$84<$R$42,0,IF($R33>0,IF(0=MOD(EH$84-$R$42,$R34),$S34+$U34,$U34),IF(EH$84>($R$42-1),$U34,0))*$R$40)","v":0},null,{"$f":"IF(EJ$84<$R$42,0,IF($R33>0,IF(0=MOD(EJ$84-$R$42,$R34),$S34+$U34,$U34),IF(EJ$84>($R$42-1),$U34,0))*$R$40)","v":0},null,{"$f":"IF(EL$84<$R$42,0,IF($R33>0,IF(0=MOD(EL$84-$R$42,$R34),$S34+$U34,$U34),IF(EL$84>($R$42-1),$U34,0))*$R$40)","v":0},null,{"$f":"IF(EN$84<$R$42,0,IF($R33>0,IF(0=MOD(EN$84-$R$42,$R34),$S34+$U34,$U34),IF(EN$84>($R$42-1),$U34,0))*$R$40)","v":0},null,{"$f":"IF(EP$84<$R$42,0,IF($R33>0,IF(0=MOD(EP$84-$R$42,$R34),$S34+$U34,$U34),IF(EP$84>($R$42-1),$U34,0))*$R$40)","v":0},null,{"$f":"IF(ER$84<$R$42,0,IF($R33>0,IF(0=MOD(ER$84-$R$42,$R34),$S34+$U34,$U34),IF(ER$84>($R$42-1),$U34,0))*$R$40)","v":0},null,{"$f":"IF(ET$84<$R$42,0,IF($R33>0,IF(0=MOD(ET$84-$R$42,$R34),$S34+$U34,$U34),IF(ET$84>($R$42-1),$U34,0))*$R$40)","v":0},null,{"$f":"IF(EV$84<$R$42,0,IF($R33>0,IF(0=MOD(EV$84-$R$42,$R34),$S34+$U34,$U34),IF(EV$84>($R$42-1),$U34,0))*$R$40)","v":0},null,{"$f":"IF(EX$84<$R$42,0,IF($R33>0,IF(0=MOD(EX$84-$R$42,$R34),$S34+$U34,$U34),IF(EX$84>($R$42-1),$U34,0))*$R$40)","v":0},null,{"$f":"IF(EZ$84<$R$42,0,IF($R33>0,IF(0=MOD(EZ$84-$R$42,$R34),$S34+$U34,$U34),IF(EZ$84>($R$42-1),$U34,0))*$R$40)","v":0},null,{"$f":"IF(FB$84<$R$42,0,IF($R33>0,IF(0=MOD(FB$84-$R$42,$R34),$S34+$U34,$U34),IF(FB$84>($R$42-1),$U34,0))*$R$40)","v":0},null,{"$f":"IF(FD$84<$R$42,0,IF($R33>0,IF(0=MOD(FD$84-$R$42,$R34),$S34+$U34,$U34),IF(FD$84>($R$42-1),$U34,0))*$R$40)","v":0},null,{"$f":"IF(FF$84<$R$42,0,IF($R33>0,IF(0=MOD(FF$84-$R$42,$R34),$S34+$U34,$U34),IF(FF$84>($R$42-1),$U34,0))*$R$40)","v":0},null,{"$f":"IF(FH$84<$R$42,0,IF($R33>0,IF(0=MOD(FH$84-$R$42,$R34),$S34+$U34,$U34),IF(FH$84>($R$42-1),$U34,0))*$R$40)","v":0},null,{"$f":"IF(FJ$84<$R$42,0,IF($R33>0,IF(0=MOD(FJ$84-$R$42,$R34),$S34+$U34,$U34),IF(FJ$84>($R$42-1),$U34,0))*$R$40)","v":0},null,{"$f":"IF(FL$84<$R$42,0,IF($R33>0,IF(0=MOD(FL$84-$R$42,$R34),$S34+$U34,$U34),IF(FL$84>($R$42-1),$U34,0))*$R$40)","v":0},null,{"$f":"IF(FN$84<$R$42,0,IF($R33>0,IF(0=MOD(FN$84-$R$42,$R34),$S34+$U34,$U34),IF(FN$84>($R$42-1),$U34,0))*$R$40)","v":0},null,{"$f":"IF(FP$84<$R$42,0,IF($R33>0,IF(0=MOD(FP$84-$R$42,$R34),$S34+$U34,$U34),IF(FP$84>($R$42-1),$U34,0))*$R$40)","v":0},null,{"$f":"IF(FR$84<$R$42,0,IF($R33>0,IF(0=MOD(FR$84-$R$42,$R34),$S34+$U34,$U34),IF(FR$84>($R$42-1),$U34,0))*$R$40)","v":0},null,{"$f":"IF(FT$84<$R$42,0,IF($R33>0,IF(0=MOD(FT$84-$R$42,$R34),$S34+$U34,$U34),IF(FT$84>($R$42-1),$U34,0))*$R$40)","v":0},null,{"$f":"IF(FV$84<$R$42,0,IF($R33>0,IF(0=MOD(FV$84-$R$42,$R34),$S34+$U34,$U34),IF(FV$84>($R$42-1),$U34,0))*$R$40)","v":0},null,{"$f":"IF(FX$84<$R$42,0,IF($R33>0,IF(0=MOD(FX$84-$R$42,$R34),$S34+$U34,$U34),IF(FX$84>($R$42-1),$U34,0))*$R$40)","v":0},null,{"$f":"IF(FZ$84<$R$42,0,IF($R33>0,IF(0=MOD(FZ$84-$R$42,$R34),$S34+$U34,$U34),IF(FZ$84>($R$42-1),$U34,0))*$R$40)","v":0},null,{"$f":"IF(GB$84<$R$42,0,IF($R33>0,IF(0=MOD(GB$84-$R$42,$R34),$S34+$U34,$U34),IF(GB$84>($R$42-1),$U34,0))*$R$40)","v":0},null,{"$f":"IF(GD$84<$R$42,0,IF($R33>0,IF(0=MOD(GD$84-$R$42,$R34),$S34+$U34,$U34),IF(GD$84>($R$42-1),$U34,0))*$R$40)","v":0},null,{"$f":"IF(GF$84<$R$42,0,IF($R33>0,IF(0=MOD(GF$84-$R$42,$R34),$S34+$U34,$U34),IF(GF$84>($R$42-1),$U34,0))*$R$40)","v":0},null,{"$f":"IF(GH$84<$R$42,0,IF($R33>0,IF(0=MOD(GH$84-$R$42,$R34),$S34+$U34,$U34),IF(GH$84>($R$42-1),$U34,0))*$R$40)","v":0},null,{"$f":"IF(GJ$84<$R$42,0,IF($R33>0,IF(0=MOD(GJ$84-$R$42,$R34),$S34+$U34,$U34),IF(GJ$84>($R$42-1),$U34,0))*$R$40)","v":0}]
[null,null,null,null,null,null,null,null,null,0,null,{"$f":"IF(L$84<$R$42,0,IF($R34>0,IF(0=MOD(L$84-$R$42,$R35),$S35+$U35,$U35),IF(L$84>($R$42-1),$U35,0))*$R$40)","v":0},null,{"$f":"IF(N$84<$R$42,0,IF($R34>0,IF(0=MOD(N$84-$R$42,$R35),$S35+$U35,$U35),IF(N$84>($R$42-1),$U35,0))*$R$40)","v":0},null,{"$f":"IF(P$84<$R$42,0,IF($R34>0,IF(0=MOD(P$84-$R$42,$R35),$S35+$U35,$U35),IF(P$84>($R$42-1),$U35,0))*$R$40)","v":0},null,{"$f":"IF(R$84<$R$42,0,IF($R34>0,IF(0=MOD(R$84-$R$42,$R35),$S35+$U35,$U35),IF(R$84>($R$42-1),$U35,0))*$R$40)","v":0},null,{"$f":"IF(T$84<$R$42,0,IF($R34>0,IF(0=MOD(T$84-$R$42,$R35),$S35+$U35,$U35),IF(T$84>($R$42-1),$U35,0))*$R$40)","v":0},null,{"$f":"IF(V$84<$R$42,0,IF($R34>0,IF(0=MOD(V$84-$R$42,$R35),$S35+$U35,$U35),IF(V$84>($R$42-1),$U35,0))*$R$40)","v":0},null,{"$f":"IF(X$84<$R$42,0,IF($R34>0,IF(0=MOD(X$84-$R$42,$R35),$S35+$U35,$U35),IF(X$84>($R$42-1),$U35,0))*$R$40)","v":0},null,{"$f":"IF(Z$84<$R$42,0,IF($R34>0,IF(0=MOD(Z$84-$R$42,$R35),$S35+$U35,$U35),IF(Z$84>($R$42-1),$U35,0))*$R$40)","v":0},null,{"$f":"IF(AB$84<$R$42,0,IF($R34>0,IF(0=MOD(AB$84-$R$42,$R35),$S35+$U35,$U35),IF(AB$84>($R$42-1),$U35,0))*$R$40)","v":0},null,{"$f":"IF(AD$84<$R$42,0,IF($R34>0,IF(0=MOD(AD$84-$R$42,$R35),$S35+$U35,$U35),IF(AD$84>($R$42-1),$U35,0))*$R$40)","v":0},null,{"$f":"IF(AF$84<$R$42,0,IF($R34>0,IF(0=MOD(AF$84-$R$42,$R35),$S35+$U35,$U35),IF(AF$84>($R$42-1),$U35,0))*$R$40)","v":0},null,{"$f":"IF(AH$84<$R$42,0,IF($R34>0,IF(0=MOD(AH$84-$R$42,$R35),$S35+$U35,$U35),IF(AH$84>($R$42-1),$U35,0))*$R$40)","v":0},null,{"$f":"IF(AJ$84<$R$42,0,IF($R34>0,IF(0=MOD(AJ$84-$R$42,$R35),$S35+$U35,$U35),IF(AJ$84>($R$42-1),$U35,0))*$R$40)","v":0},null,{"$f":"IF(AL$84<$R$42,0,IF($R34>0,IF(0=MOD(AL$84-$R$42,$R35),$S35+$U35,$U35),IF(AL$84>($R$42-1),$U35,0))*$R$40)","v":0},null,{"$f":"IF(AN$84<$R$42,0,IF($R34>0,IF(0=MOD(AN$84-$R$42,$R35),$S35+$U35,$U35),IF(AN$84>($R$42-1),$U35,0))*$R$40)","v":0},null,{"$f":"IF(AP$84<$R$42,0,IF($R34>0,IF(0=MOD(AP$84-$R$42,$R35),$S35+$U35,$U35),IF(AP$84>($R$42-1),$U35,0))*$R$40)","v":0},null,{"$f":"IF(AR$84<$R$42,0,IF($R34>0,IF(0=MOD(AR$84-$R$42,$R35),$S35+$U35,$U35),IF(AR$84>($R$42-1),$U35,0))*$R$40)","v":0},null,{"$f":"IF(AT$84<$R$42,0,IF($R34>0,IF(0=MOD(AT$84-$R$42,$R35),$S35+$U35,$U35),IF(AT$84>($R$42-1),$U35,0))*$R$40)","v":0},null,{"$f":"IF(AV$84<$R$42,0,IF($R34>0,IF(0=MOD(AV$84-$R$42,$R35),$S35+$U35,$U35),IF(AV$84>($R$42-1),$U35,0))*$R$40)","v":0},null,{"$f":"IF(AX$84<$R$42,0,IF($R34>0,IF(0=MOD(AX$84-$R$42,$R35),$S35+$U35,$U35),IF(AX$84>($R$42-1),$U35,0))*$R$40)","v":0},null,{"$f":"IF(AZ$84<$R$42,0,IF($R34>0,IF(0=MOD(AZ$84-$R$42,$R35),$S35+$U35,$U35),IF(AZ$84>($R$42-1),$U35,0))*$R$40)","v":0},null,{"$f":"IF(BB$84<$R$42,0,IF($R34>0,IF(0=MOD(BB$84-$R$42,$R35),$S35+$U35,$U35),IF(BB$84>($R$42-1),$U35,0))*$R$40)","v":0},null,{"$f":"IF(BD$84<$R$42,0,IF($R34>0,IF(0=MOD(BD$84-$R$42,$R35),$S35+$U35,$U35),IF(BD$84>($R$42-1),$U35,0))*$R$40)","v":0},null,{"$f":"IF(BF$84<$R$42,0,IF($R34>0,IF(0=MOD(BF$84-$R$42,$R35),$S35+$U35,$U35),IF(BF$84>($R$42-1),$U35,0))*$R$40)","v":0},null,{"$f":"IF(BH$84<$R$42,0,IF($R34>0,IF(0=MOD(BH$84-$R$42,$R35),$S35+$U35,$U35),IF(BH$84>($R$42-1),$U35,0))*$R$40)","v":0},null,{"$f":"IF(BJ$84<$R$42,0,IF($R34>0,IF(0=MOD(BJ$84-$R$42,$R35),$S35+$U35,$U35),IF(BJ$84>($R$42-1),$U35,0))*$R$40)","v":0},null,{"$f":"IF(BL$84<$R$42,0,IF($R34>0,IF(0=MOD(BL$84-$R$42,$R35),$S35+$U35,$U35),IF(BL$84>($R$42-1),$U35,0))*$R$40)","v":0},null,{"$f":"IF(BN$84<$R$42,0,IF($R34>0,IF(0=MOD(BN$84-$R$42,$R35),$S35+$U35,$U35),IF(BN$84>($R$42-1),$U35,0))*$R$40)","v":0},null,{"$f":"IF(BP$84<$R$42,0,IF($R34>0,IF(0=MOD(BP$84-$R$42,$R35),$S35+$U35,$U35),IF(BP$84>($R$42-1),$U35,0))*$R$40)","v":0},null,{"$f":"IF(BR$84<$R$42,0,IF($R34>0,IF(0=MOD(BR$84-$R$42,$R35),$S35+$U35,$U35),IF(BR$84>($R$42-1),$U35,0))*$R$40)","v":0},null,{"$f":"IF(BT$84<$R$42,0,IF($R34>0,IF(0=MOD(BT$84-$R$42,$R35),$S35+$U35,$U35),IF(BT$84>($R$42-1),$U35,0))*$R$40)","v":0},null,{"$f":"IF(BV$84<$R$42,0,IF($R34>0,IF(0=MOD(BV$84-$R$42,$R35),$S35+$U35,$U35),IF(BV$84>($R$42-1),$U35,0))*$R$40)","v":0},null,{"$f":"IF(BX$84<$R$42,0,IF($R34>0,IF(0=MOD(BX$84-$R$42,$R35),$S35+$U35,$U35),IF(BX$84>($R$42-1),$U35,0))*$R$40)","v":0},null,{"$f":"IF(BZ$84<$R$42,0,IF($R34>0,IF(0=MOD(BZ$84-$R$42,$R35),$S35+$U35,$U35),IF(BZ$84>($R$42-1),$U35,0))*$R$40)","v":0},null,{"$f":"IF(CB$84<$R$42,0,IF($R34>0,IF(0=MOD(CB$84-$R$42,$R35),$S35+$U35,$U35),IF(CB$84>($R$42-1),$U35,0))*$R$40)","v":0},null,{"$f":"IF(CD$84<$R$42,0,IF($R34>0,IF(0=MOD(CD$84-$R$42,$R35),$S35+$U35,$U35),IF(CD$84>($R$42-1),$U35,0))*$R$40)","v":0},null,{"$f":"IF(CF$84<$R$42,0,IF($R34>0,IF(0=MOD(CF$84-$R$42,$R35),$S35+$U35,$U35),IF(CF$84>($R$42-1),$U35,0))*$R$40)","v":0},null,{"$f":"IF(CH$84<$R$42,0,IF($R34>0,IF(0=MOD(CH$84-$R$42,$R35),$S35+$U35,$U35),IF(CH$84>($R$42-1),$U35,0))*$R$40)","v":0},null,{"$f":"IF(CJ$84<$R$42,0,IF($R34>0,IF(0=MOD(CJ$84-$R$42,$R35),$S35+$U35,$U35),IF(CJ$84>($R$42-1),$U35,0))*$R$40)","v":0},null,{"$f":"IF(CL$84<$R$42,0,IF($R34>0,IF(0=MOD(CL$84-$R$42,$R35),$S35+$U35,$U35),IF(CL$84>($R$42-1),$U35,0))*$R$40)","v":0},null,{"$f":"IF(CN$84<$R$42,0,IF($R34>0,IF(0=MOD(CN$84-$R$42,$R35),$S35+$U35,$U35),IF(CN$84>($R$42-1),$U35,0))*$R$40)","v":0},null,{"$f":"IF(CP$84<$R$42,0,IF($R34>0,IF(0=MOD(CP$84-$R$42,$R35),$S35+$U35,$U35),IF(CP$84>($R$42-1),$U35,0))*$R$40)","v":0},null,{"$f":"IF(CR$84<$R$42,0,IF($R34>0,IF(0=MOD(CR$84-$R$42,$R35),$S35+$U35,$U35),IF(CR$84>($R$42-1),$U35,0))*$R$40)","v":0},null,{"$f":"IF(CT$84<$R$42,0,IF($R34>0,IF(0=MOD(CT$84-$R$42,$R35),$S35+$U35,$U35),IF(CT$84>($R$42-1),$U35,0))*$R$40)","v":0},null,{"$f":"IF(CV$84<$R$42,0,IF($R34>0,IF(0=MOD(CV$84-$R$42,$R35),$S35+$U35,$U35),IF(CV$84>($R$42-1),$U35,0))*$R$40)","v":0},null,{"$f":"IF(CX$84<$R$42,0,IF($R34>0,IF(0=MOD(CX$84-$R$42,$R35),$S35+$U35,$U35),IF(CX$84>($R$42-1),$U35,0))*$R$40)","v":0},null,{"$f":"IF(CZ$84<$R$42,0,IF($R34>0,IF(0=MOD(CZ$84-$R$42,$R35),$S35+$U35,$U35),IF(CZ$84>($R$42-1),$U35,0))*$R$40)","v":0},null,{"$f":"IF(DB$84<$R$42,0,IF($R34>0,IF(0=MOD(DB$84-$R$42,$R35),$S35+$U35,$U35),IF(DB$84>($R$42-1),$U35,0))*$R$40)","v":0},null,{"$f":"IF(DD$84<$R$42,0,IF($R34>0,IF(0=MOD(DD$84-$R$42,$R35),$S35+$U35,$U35),IF(DD$84>($R$42-1),$U35,0))*$R$40)","v":0},null,{"$f":"IF(DF$84<$R$42,0,IF($R34>0,IF(0=MOD(DF$84-$R$42,$R35),$S35+$U35,$U35),IF(DF$84>($R$42-1),$U35,0))*$R$40)","v":0},null,{"$f":"IF(DH$84<$R$42,0,IF($R34>0,IF(0=MOD(DH$84-$R$42,$R35),$S35+$U35,$U35),IF(DH$84>($R$42-1),$U35,0))*$R$40)","v":0},null,{"$f":"IF(DJ$84<$R$42,0,IF($R34>0,IF(0=MOD(DJ$84-$R$42,$R35),$S35+$U35,$U35),IF(DJ$84>($R$42-1),$U35,0))*$R$40)","v":0},null,{"$f":"IF(DL$84<$R$42,0,IF($R34>0,IF(0=MOD(DL$84-$R$42,$R35),$S35+$U35,$U35),IF(DL$84>($R$42-1),$U35,0))*$R$40)","v":0},null,{"$f":"IF(DN$84<$R$42,0,IF($R34>0,IF(0=MOD(DN$84-$R$42,$R35),$S35+$U35,$U35),IF(DN$84>($R$42-1),$U35,0))*$R$40)","v":0},null,{"$f":"IF(DP$84<$R$42,0,IF($R34>0,IF(0=MOD(DP$84-$R$42,$R35),$S35+$U35,$U35),IF(DP$84>($R$42-1),$U35,0))*$R$40)","v":0},null,{"$f":"IF(DR$84<$R$42,0,IF($R34>0,IF(0=MOD(DR$84-$R$42,$R35),$S35+$U35,$U35),IF(DR$84>($R$42-1),$U35,0))*$R$40)","v":0},null,{"$f":"IF(DT$84<$R$42,0,IF($R34>0,IF(0=MOD(DT$84-$R$42,$R35),$S35+$U35,$U35),IF(DT$84>($R$42-1),$U35,0))*$R$40)","v":0},null,{"$f":"IF(DV$84<$R$42,0,IF($R34>0,IF(0=MOD(DV$84-$R$42,$R35),$S35+$U35,$U35),IF(DV$84>($R$42-1),$U35,0))*$R$40)","v":0},null,{"$f":"IF(DX$84<$R$42,0,IF($R34>0,IF(0=MOD(DX$84-$R$42,$R35),$S35+$U35,$U35),IF(DX$84>($R$42-1),$U35,0))*$R$40)","v":0},null,{"$f":"IF(DZ$84<$R$42,0,IF($R34>0,IF(0=MOD(DZ$84-$R$42,$R35),$S35+$U35,$U35),IF(DZ$84>($R$42-1),$U35,0))*$R$40)","v":0},null,{"$f":"IF(EB$84<$R$42,0,IF($R34>0,IF(0=MOD(EB$84-$R$42,$R35),$S35+$U35,$U35),IF(EB$84>($R$42-1),$U35,0))*$R$40)","v":0},null,{"$f":"IF(ED$84<$R$42,0,IF($R34>0,IF(0=MOD(ED$84-$R$42,$R35),$S35+$U35,$U35),IF(ED$84>($R$42-1),$U35,0))*$R$40)","v":0},null,{"$f":"IF(EF$84<$R$42,0,IF($R34>0,IF(0=MOD(EF$84-$R$42,$R35),$S35+$U35,$U35),IF(EF$84>($R$42-1),$U35,0))*$R$40)","v":0},null,{"$f":"IF(EH$84<$R$42,0,IF($R34>0,IF(0=MOD(EH$84-$R$42,$R35),$S35+$U35,$U35),IF(EH$84>($R$42-1),$U35,0))*$R$40)","v":0},null,{"$f":"IF(EJ$84<$R$42,0,IF($R34>0,IF(0=MOD(EJ$84-$R$42,$R35),$S35+$U35,$U35),IF(EJ$84>($R$42-1),$U35,0))*$R$40)","v":0},null,{"$f":"IF(EL$84<$R$42,0,IF($R34>0,IF(0=MOD(EL$84-$R$42,$R35),$S35+$U35,$U35),IF(EL$84>($R$42-1),$U35,0))*$R$40)","v":0},null,{"$f":"IF(EN$84<$R$42,0,IF($R34>0,IF(0=MOD(EN$84-$R$42,$R35),$S35+$U35,$U35),IF(EN$84>($R$42-1),$U35,0))*$R$40)","v":0},null,{"$f":"IF(EP$84<$R$42,0,IF($R34>0,IF(0=MOD(EP$84-$R$42,$R35),$S35+$U35,$U35),IF(EP$84>($R$42-1),$U35,0))*$R$40)","v":0},null,{"$f":"IF(ER$84<$R$42,0,IF($R34>0,IF(0=MOD(ER$84-$R$42,$R35),$S35+$U35,$U35),IF(ER$84>($R$42-1),$U35,0))*$R$40)","v":0},null,{"$f":"IF(ET$84<$R$42,0,IF($R34>0,IF(0=MOD(ET$84-$R$42,$R35),$S35+$U35,$U35),IF(ET$84>($R$42-1),$U35,0))*$R$40)","v":0},null,{"$f":"IF(EV$84<$R$42,0,IF($R34>0,IF(0=MOD(EV$84-$R$42,$R35),$S35+$U35,$U35),IF(EV$84>($R$42-1),$U35,0))*$R$40)","v":0},null,{"$f":"IF(EX$84<$R$42,0,IF($R34>0,IF(0=MOD(EX$84-$R$42,$R35),$S35+$U35,$U35),IF(EX$84>($R$42-1),$U35,0))*$R$40)","v":0},null,{"$f":"IF(EZ$84<$R$42,0,IF($R34>0,IF(0=MOD(EZ$84-$R$42,$R35),$S35+$U35,$U35),IF(EZ$84>($R$42-1),$U35,0))*$R$40)","v":0},null,{"$f":"IF(FB$84<$R$42,0,IF($R34>0,IF(0=MOD(FB$84-$R$42,$R35),$S35+$U35,$U35),IF(FB$84>($R$42-1),$U35,0))*$R$40)","v":0},null,{"$f":"IF(FD$84<$R$42,0,IF($R34>0,IF(0=MOD(FD$84-$R$42,$R35),$S35+$U35,$U35),IF(FD$84>($R$42-1),$U35,0))*$R$40)","v":0},null,{"$f":"IF(FF$84<$R$42,0,IF($R34>0,IF(0=MOD(FF$84-$R$42,$R35),$S35+$U35,$U35),IF(FF$84>($R$42-1),$U35,0))*$R$40)","v":0},null,{"$f":"IF(FH$84<$R$42,0,IF($R34>0,IF(0=MOD(FH$84-$R$42,$R35),$S35+$U35,$U35),IF(FH$84>($R$42-1),$U35,0))*$R$40)","v":0},null,{"$f":"IF(FJ$84<$R$42,0,IF($R34>0,IF(0=MOD(FJ$84-$R$42,$R35),$S35+$U35,$U35),IF(FJ$84>($R$42-1),$U35,0))*$R$40)","v":0},null,{"$f":"IF(FL$84<$R$42,0,IF($R34>0,IF(0=MOD(FL$84-$R$42,$R35),$S35+$U35,$U35),IF(FL$84>($R$42-1),$U35,0))*$R$40)","v":0},null,{"$f":"IF(FN$84<$R$42,0,IF($R34>0,IF(0=MOD(FN$84-$R$42,$R35),$S35+$U35,$U35),IF(FN$84>($R$42-1),$U35,0))*$R$40)","v":0},null,{"$f":"IF(FP$84<$R$42,0,IF($R34>0,IF(0=MOD(FP$84-$R$42,$R35),$S35+$U35,$U35),IF(FP$84>($R$42-1),$U35,0))*$R$40)","v":0},null,{"$f":"IF(FR$84<$R$42,0,IF($R34>0,IF(0=MOD(FR$84-$R$42,$R35),$S35+$U35,$U35),IF(FR$84>($R$42-1),$U35,0))*$R$40)","v":0},null,{"$f":"IF(FT$84<$R$42,0,IF($R34>0,IF(0=MOD(FT$84-$R$42,$R35),$S35+$U35,$U35),IF(FT$84>($R$42-1),$U35,0))*$R$40)","v":0},null,{"$f":"IF(FV$84<$R$42,0,IF($R34>0,IF(0=MOD(FV$84-$R$42,$R35),$S35+$U35,$U35),IF(FV$84>($R$42-1),$U35,0))*$R$40)","v":0},null,{"$f":"IF(FX$84<$R$42,0,IF($R34>0,IF(0=MOD(FX$84-$R$42,$R35),$S35+$U35,$U35),IF(FX$84>($R$42-1),$U35,0))*$R$40)","v":0},null,{"$f":"IF(FZ$84<$R$42,0,IF($R34>0,IF(0=MOD(FZ$84-$R$42,$R35),$S35+$U35,$U35),IF(FZ$84>($R$42-1),$U35,0))*$R$40)","v":0},null,{"$f":"IF(GB$84<$R$42,0,IF($R34>0,IF(0=MOD(GB$84-$R$42,$R35),$S35+$U35,$U35),IF(GB$84>($R$42-1),$U35,0))*$R$40)","v":0},null,{"$f":"IF(GD$84<$R$42,0,IF($R34>0,IF(0=MOD(GD$84-$R$42,$R35),$S35+$U35,$U35),IF(GD$84>($R$42-1),$U35,0))*$R$40)","v":0},null,{"$f":"IF(GF$84<$R$42,0,IF($R34>0,IF(0=MOD(GF$84-$R$42,$R35),$S35+$U35,$U35),IF(GF$84>($R$42-1),$U35,0))*$R$40)","v":0},null,{"$f":"IF(GH$84<$R$42,0,IF($R34>0,IF(0=MOD(GH$84-$R$42,$R35),$S35+$U35,$U35),IF(GH$84>($R$42-1),$U35,0))*$R$40)","v":0},null,{"$f":"IF(GJ$84<$R$42,0,IF($R34>0,IF(0=MOD(GJ$84-$R$42,$R35),$S35+$U35,$U35),IF(GJ$84>($R$42-1),$U35,0))*$R$40)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,"TOTAL Infrastructure Cost",null,{"$f":"SUM(L98:M104)","v":0},null,{"$f":"SUM(N98:O104)","v":0},null,{"$f":"SUM(P98:Q104)","v":0},null,{"$f":"SUM(R98:S104)","v":0},null,{"$f":"SUM(T98:U104)","v":0},null,{"$f":"SUM(V98:W104)","v":0},null,{"$f":"SUM(X98:Y104)","v":0},null,{"$f":"SUM(Z98:AA104)","v":0},null,{"$f":"SUM(AB98:AC104)","v":0},null,{"$f":"SUM(AD98:AE104)","v":0},null,{"$f":"SUM(AF98:AG104)","v":0},null,{"$f":"SUM(AH98:AI104)","v":0},null,{"$f":"SUM(AJ98:AK104)","v":0},null,{"$f":"SUM(AL98:AM104)","v":0},null,{"$f":"SUM(AN98:AO104)","v":0},null,{"$f":"SUM(AP98:AQ104)","v":0},null,{"$f":"SUM(AR98:AS104)","v":0},null,{"$f":"SUM(AT98:AU104)","v":0},null,{"$f":"SUM(AV98:AW104)","v":0},null,{"$f":"SUM(AX98:AY104)","v":0},null,{"$f":"SUM(AZ98:BA104)","v":0},null,{"$f":"SUM(BB98:BC104)","v":0},null,{"$f":"SUM(BD98:BE104)","v":0},null,{"$f":"SUM(BF98:BG104)","v":0},null,{"$f":"SUM(BH98:BI104)","v":0},null,{"$f":"SUM(BJ98:BK104)","v":0},null,{"$f":"SUM(BL98:BM104)","v":0},null,{"$f":"SUM(BN98:BO104)","v":0},null,{"$f":"SUM(BP98:BQ104)","v":0},null,{"$f":"SUM(BR98:BS104)","v":0},null,{"$f":"SUM(BT98:BU104)","v":0},null,{"$f":"SUM(BV98:BW104)","v":0},null,{"$f":"SUM(BX98:BY104)","v":0},null,{"$f":"SUM(BZ98:CA104)","v":0},null,{"$f":"SUM(CB98:CC104)","v":0},null,{"$f":"SUM(CD98:CE104)","v":0},null,{"$f":"SUM(CF98:CG104)","v":0},null,{"$f":"SUM(CH98:CI104)","v":0},null,{"$f":"SUM(CJ98:CK104)","v":0},null,{"$f":"SUM(CL98:CM104)","v":0},null,{"$f":"SUM(CN98:CO104)","v":0},null,{"$f":"SUM(CP98:CQ104)","v":0},null,{"$f":"SUM(CR98:CS104)","v":0},null,{"$f":"SUM(CT98:CU104)","v":0},null,{"$f":"SUM(CV98:CW104)","v":0},null,{"$f":"SUM(CX98:CY104)","v":0},null,{"$f":"SUM(CZ98:DA104)","v":0},null,{"$f":"SUM(DB98:DC104)","v":0},null,{"$f":"SUM(DD98:DE104)","v":0},null,{"$f":"SUM(DF98:DG104)","v":0},null,{"$f":"SUM(DH98:DI104)","v":0},null,{"$f":"SUM(DJ98:DK104)","v":0},null,{"$f":"SUM(DL98:DM104)","v":0},null,{"$f":"SUM(DN98:DO104)","v":0},null,{"$f":"SUM(DP98:DQ104)","v":0},null,{"$f":"SUM(DR98:DS104)","v":0},null,{"$f":"SUM(DT98:DU104)","v":0},null,{"$f":"SUM(DV98:DW104)","v":0},null,{"$f":"SUM(DX98:DY104)","v":0},null,{"$f":"SUM(DZ98:EA104)","v":0},null,{"$f":"SUM(EB98:EC104)","v":0},null,{"$f":"SUM(ED98:EE104)","v":0},null,{"$f":"SUM(EF98:EG104)","v":0},null,{"$f":"SUM(EH98:EI104)","v":0},null,{"$f":"SUM(EJ98:EK104)","v":0},null,{"$f":"SUM(EL98:EM104)","v":0},null,{"$f":"SUM(EN98:EO104)","v":0},null,{"$f":"SUM(EP98:EQ104)","v":0},null,{"$f":"SUM(ER98:ES104)","v":0},null,{"$f":"SUM(ET98:EU104)","v":0},null,{"$f":"SUM(EV98:EW104)","v":0},null,{"$f":"SUM(EX98:EY104)","v":0},null,{"$f":"SUM(EZ98:FA104)","v":0},null,{"$f":"SUM(FB98:FC104)","v":0},null,{"$f":"SUM(FD98:FE104)","v":0},null,{"$f":"SUM(FF98:FG104)","v":0},null,{"$f":"SUM(FH98:FI104)","v":0},null,{"$f":"SUM(FJ98:FK104)","v":0},null,{"$f":"SUM(FL98:FM104)","v":0},null,{"$f":"SUM(FN98:FO104)","v":0},null,{"$f":"SUM(FP98:FQ104)","v":0},null,{"$f":"SUM(FR98:FS104)","v":0},null,{"$f":"SUM(FT98:FU104)","v":0},null,{"$f":"SUM(FV98:FW104)","v":0},null,{"$f":"SUM(FX98:FY104)","v":0},null,{"$f":"SUM(FZ98:GA104)","v":0},null,{"$f":"SUM(GB98:GC104)","v":0},null,{"$f":"SUM(GD98:GE104)","v":0},null,{"$f":"SUM(GF98:GG104)","v":0},null,{"$f":"SUM(GH98:GI104)","v":0},null,{"$f":"SUM(GJ98:GK104)","v":0}]

{"sheet":"Traffic Incident Management","index":32,"n_rows":94,"n_cols":192,"rows_kept":94,"cut":false,"hidden":false,"merged":[[57,1,57,6],[58,1,58,6],[53,23,53,24],[17,22,17,23],[18,18,18,19],[18,20,18,21],[18,22,18,23],[15,18,15,19],[15,20,15,21],[15,22,15,23],[16,18,16,19],[16,20,16,21],[46,1,46,6],[37,14,37,15],[21,1,21,6],[22,1,22,6],[39,1,39,6],[27,1,27,6],[28,18,28,19],[32,1,32,6],[23,1,23,6],[36,1,36,6],[37,1,37,6],[31,1,31,6],[28,1,28,6],[30,1,30,6],[35,1,35,6],[25,1,25,6],[26,1,26,6],[33,1,33,6],[34,1,34,6],[38,1,38,6],[52,1,52,6],[53,1,53,6],[54,1,54,6],[55,1,55,6],[11,18,11,19],[28,20,28,21],[24,20,24,21],[23,20,23,21],[21,20,21,21],[11,20,11,21],[42,1,42,6],[43,1,43,6],[44,1,44,6],[48,1,48,6],[49,1,49,6],[50,1,50,6],[51,1,51,6],[40,1,40,6],[41,1,41,6],[45,1,45,6],[13,18,13,19],[13,20,13,21],[20,20,20,21],[93,181,93,182],[93,183,93,184],[93,185,93,186],[93,187,93,188],[93,189,93,190],[93,41,93,42],[93,43,93,44],[93,45,93,46],[93,23,93,24],[93,25,93,26],[93,149,93,150],[93,151,93,152],[93,93,93,94],[93,71,93,72],[93,73,93,74],[24,18,24,19],[23,18,23,19],[93,179,93,180],[93,167,93,168],[93,169,93,170],[93,171,93,172],[93,173,93,174],[93,175,93,176],[93,177,93,178],[93,155,93,156],[93,157,93,158],[93,159,93,160],[93,161,93,162],[93,163,93,164],[93,165,93,166],[93,35,93,36],[93,37,93,38],[93,39,93,40],[93,191,93,192],[93,153,93,154],[93,131,93,132],[93,133,93,134],[93,135,93,136],[93,137,93,138],[93,139,93,140],[93,141,93,142],[93,119,93,120],[93,121,93,122],[93,123,93,124],[93,125,93,126],[93,127,93,128],[93,129,93,130],[93,107,93,108],[93,109,93,110],[93,77,93,78],[93,79,93,80],[93,81,93,82],[93,59,93,60],[93,61,93,62],[93,63,93,64],[93,65,93,66],[93,67,93,68],[93,69,93,70],[93,47,93,48],[93,49,93,50],[93,51,93,52],[93,53,93,54],[93,55,93,56],[93,57,93,58],[7,8,9,10],[7,16,9,17],[7,18,9,19],[7,20,9,21],[7,22,9,23],[12,18,12,19],[12,20,12,21],[47,1,47,6],[93,111,93,112],[93,113,93,114],[93,115,93,116],[93,117,93,118],[93,95,93,96],[93,97,93,98],[93,99,93,100],[93,101,93,102],[93,103,93,104],[93,105,93,106],[93,83,93,84],[93,85,93,86],[93,87,93,88],[56,1,56,6],[17,1,17,6],[18,1,18,6],[19,1,19,6],[20,1,20,6],[11,1,11,6],[12,1,12,6],[13,1,13,6],[14,1,14,6],[15,1,15,6],[93,75,93,76],[2,1,2,6],[3,1,3,6],[4,1,4,6],[5,1,5,6],[6,1,6,6],[7,1,7,6],[8,1,8,6],[9,1,9,6],[10,1,10,6],[24,1,24,6],[29,1,29,6],[28,22,28,23],[24,22,24,23],[23,22,23,23],[21,22,21,23],[11,22,11,23],[10,22,10,23],[16,22,16,23],[25,22,25,23],[26,18,26,19],[26,20,26,21],[26,22,26,23],[22,18,22,19],[16,1,16,6],[10,18,10,19],[10,20,10,21],[12,22,12,23],[19,18,19,19],[19,20,19,21],[19,22,19,23],[17,18,17,19],[17,20,17,21],[93,89,93,90],[93,91,93,92],[93,143,93,144],[93,145,93,146],[93,147,93,148],[93,27,93,28],[93,29,93,30],[93,31,93,32],[93,33,93,34],[92,185,92,186],[92,187,92,188],[92,189,92,190],[92,191,92,192],[93,11,93,12],[93,13,93,14],[93,15,93,16],[93,17,93,18],[93,19,93,20],[93,21,93,22],[92,173,92,174],[92,175,92,176],[92,177,92,178],[92,179,92,180],[92,181,92,182],[92,183,92,184],[92,161,92,162],[92,163,92,164],[92,165,92,166],[92,167,92,168],[92,169,92,170],[92,171,92,172],[92,149,92,150],[92,151,92,152],[92,153,92,154],[92,155,92,156],[92,157,92,158],[92,159,92,160],[92,137,92,138],[92,139,92,140],[92,141,92,142],[92,143,92,144],[92,145,92,146],[92,147,92,148],[92,125,92,126],[92,127,92,128],[92,129,92,130],[92,131,92,132],[92,133,92,134],[92,135,92,136],[92,113,92,114],[92,115,92,116],[92,117,92,118],[92,119,92,120],[92,121,92,122],[92,123,92,124],[92,101,92,102],[92,103,92,104],[92,105,92,106],[92,107,92,108],[92,109,92,110],[92,111,92,112],[92,89,92,90],[92,91,92,92],[92,93,92,94],[92,95,92,96],[92,97,92,98],[92,99,92,100],[92,77,92,78],[92,79,92,80],[92,81,92,82],[92,83,92,84],[92,85,92,86],[92,87,92,88],[92,65,92,66],[92,67,92,68],[92,69,92,70],[92,71,92,72],[92,73,92,74],[92,75,92,76],[92,53,92,54],[92,55,92,56],[92,57,92,58],[92,59,92,60],[92,61,92,62],[92,63,92,64],[92,41,92,42],[92,43,92,44],[92,45,92,46],[92,47,92,48],[92,49,92,50],[92,51,92,52],[92,29,92,30],[92,31,92,32],[92,33,92,34],[92,35,92,36],[92,37,92,38],[92,39,92,40],[92,11,92,12],[92,13,92,14],[92,15,92,16],[92,17,92,18],[92,19,92,20],[92,21,92,22],[92,23,92,24],[92,25,92,26],[92,27,92,28],[91,101,91,102],[91,103,91,104],[91,105,91,106],[91,107,91,108],[91,109,91,110],[91,111,91,112],[91,89,91,90],[91,91,91,92],[91,93,91,94],[91,95,91,96],[91,97,91,98],[91,99,91,100],[91,77,91,78],[91,79,91,80],[91,81,91,82],[91,83,91,84],[91,85,91,86],[91,87,91,88],[91,141,91,142],[91,143,91,144],[91,145,91,146],[91,147,91,148],[91,125,91,126],[91,127,91,128],[91,129,91,130],[91,131,91,132],[91,133,91,134],[91,135,91,136],[91,113,91,114],[91,115,91,116],[91,117,91,118],[91,119,91,120],[91,121,91,122],[91,123,91,124],[91,189,91,190],[91,137,91,138],[91,139,91,140],[91,191,91,192],[91,173,91,174],[91,175,91,176],[91,177,91,178],[91,179,91,180],[91,181,91,182],[91,183,91,184],[91,161,91,162],[91,163,91,164],[91,165,91,166],[91,167,91,168],[91,169,91,170],[91,171,91,172],[91,149,91,150],[91,151,91,152],[91,153,91,154],[91,155,91,156],[91,157,91,158],[91,159,91,160],[91,185,91,186],[91,187,91,188],[91,65,91,66],[91,67,91,68],[91,69,91,70],[91,71,91,72],[91,73,91,74],[91,75,91,76],[91,53,91,54],[91,55,91,56],[91,57,91,58],[91,59,91,60],[91,61,91,62],[91,63,91,64],[91,41,91,42],[91,43,91,44],[91,45,91,46],[91,47,91,48],[91,49,91,50],[91,51,91,52],[91,29,91,30],[91,31,91,32],[91,33,91,34],[91,35,91,36],[91,37,91,38],[91,39,91,40],[90,191,90,192],[91,11,91,12],[91,13,91,14],[91,15,91,16],[91,17,91,18],[91,19,91,20],[91,21,91,22],[91,23,91,24],[91,25,91,26],[91,27,91,28],[90,179,90,180],[90,181,90,182],[90,183,90,184],[90,185,90,186],[90,187,90,188],[90,189,90,190],[90,167,90,168],[90,169,90,170],[90,171,90,172],[90,173,90,174],[90,175,90,176],[90,177,90,178],[90,155,90,156],[90,157,90,158],[90,159,90,160],[90,161,90,162],[90,163,90,164],[90,165,90,166],[90,143,90,144],[90,145,90,146],[90,147,90,148],[90,149,90,150],[90,151,90,152],[90,153,90,154],[90,131,90,132],[90,133,90,134],[90,135,90,136],[90,137,90,138],[90,139,90,140],[90,141,90,142],[90,119,90,120],[90,121,90,122],[90,123,90,124],[90,125,90,126],[90,127,90,128],[90,129,90,130],[90,107,90,108],[90,109,90,110],[90,111,90,112],[90,113,90,114],[90,115,90,116],[90,117,90,118],[90,95,90,96],[90,97,90,98],[90,99,90,100],[90,101,90,102],[90,103,90,104],[90,105,90,106],[90,83,90,84],[90,85,90,86],[90,87,90,88],[90,89,90,90],[90,91,90,92],[90,93,90,94],[90,71,90,72],[90,73,90,74],[90,75,90,76],[90,77,90,78],[90,79,90,80],[90,81,90,82],[90,59,90,60],[90,61,90,62],[90,63,90,64],[90,65,90,66],[90,67,90,68],[90,69,90,70],[90,47,90,48],[90,49,90,50],[90,51,90,52],[90,53,90,54],[90,55,90,56],[90,57,90,58],[90,35,90,36],[90,37,90,38],[90,39,90,40],[90,41,90,42],[90,43,90,44],[90,45,90,46],[90,23,90,24],[90,25,90,26],[90,27,90,28],[90,29,90,30],[90,31,90,32],[90,33,90,34],[89,185,89,186],[89,187,89,188],[89,189,89,190],[89,191,89,192],[90,11,90,12],[90,13,90,14],[90,15,90,16],[90,17,90,18],[90,19,90,20],[90,21,90,22],[89,173,89,174],[89,175,89,176],[89,177,89,178],[89,179,89,180],[89,181,89,182],[89,183,89,184],[89,161,89,162],[89,163,89,164],[89,165,89,166],[89,167,89,168],[89,169,89,170],[89,171,89,172],[89,149,89,150],[89,151,89,152],[89,153,89,154],[89,155,89,156],[89,157,89,158],[89,159,89,160],[89,137,89,138],[89,139,89,140],[89,141,89,142],[89,143,89,144],[89,145,89,146],[89,147,89,148],[89,125,89,126],[89,127,89,128],[89,129,89,130],[89,131,89,132],[89,133,89,134],[89,135,89,136],[89,113,89,114],[89,115,89,116],[89,117,89,118],[89,119,89,120],[89,121,89,122],[89,123,89,124],[89,101,89,102],[89,103,89,104],[89,105,89,106],[89,107,89,108],[89,109,89,110],[89,111,89,112],[89,89,89,90],[89,91,89,92],[89,93,89,94],[89,95,89,96],[89,97,89,98],[89,99,89,100],[89,77,89,78],[89,79,89,80],[89,81,89,82],[89,83,89,84],[89,85,89,86],[89,87,89,88],[89,65,89,66],[89,67,89,68],[89,69,89,70],[89,71,89,72],[89,73,89,74],[89,75,89,76],[89,53,89,54],[89,55,89,56],[89,57,89,58],[89,59,89,60],[89,61,89,62],[89,63,89,64],[89,41,89,42],[89,43,89,44],[89,45,89,46],[89,47,89,48],[89,49,89,50],[89,51,89,52],[89,29,89,30],[89,31,89,32],[89,33,89,34],[89,35,89,36],[89,37,89,38],[89,39,89,40],[86,191,86,192],[89,11,89,12],[89,13,89,14],[89,15,89,16],[89,17,89,18],[89,19,89,20],[89,21,89,22],[89,23,89,24],[89,25,89,26],[89,27,89,28],[86,179,86,180],[86,181,86,182],[86,183,86,184],[86,185,86,186],[86,187,86,188],[86,189,86,190],[86,167,86,168],[86,169,86,170],[86,171,86,172],[86,173,86,174],[86,175,86,176],[86,177,86,178],[86,155,86,156],[86,157,86,158],[86,159,86,160],[86,161,86,162],[86,163,86,164],[86,165,86,166],[86,143,86,144],[86,145,86,146],[86,147,86,148],[86,149,86,150],[86,151,86,152],[86,153,86,154],[86,131,86,132],[86,133,86,134],[86,135,86,136],[86,137,86,138],[86,139,86,140],[86,141,86,142],[86,119,86,120],[86,121,86,122],[86,123,86,124],[86,125,86,126],[86,127,86,128],[86,129,86,130],[86,107,86,108],[86,109,86,110],[86,111,86,112],[86,113,86,114],[86,115,86,116],[86,117,86,118],[86,95,86,96],[86,97,86,98],[86,99,86,100],[86,101,86,102],[86,103,86,104],[86,105,86,106],[86,83,86,84],[86,85,86,86],[86,87,86,88],[86,89,86,90],[86,91,86,92],[86,93,86,94],[86,71,86,72],[86,73,86,74],[86,75,86,76],[86,77,86,78],[86,79,86,80],[86,81,86,82],[86,59,86,60],[86,61,86,62],[86,63,86,64],[86,65,86,66],[86,67,86,68],[86,69,86,70],[86,47,86,48],[86,49,86,50],[86,51,86,52],[86,53,86,54],[86,55,86,56],[86,57,86,58],[86,35,86,36],[86,37,86,38],[86,39,86,40],[86,41,86,42],[86,43,86,44],[86,45,86,46],[86,23,86,24],[86,25,86,26],[86,27,86,28],[86,29,86,30],[86,31,86,32],[86,33,86,34],[86,11,86,12],[86,13,86,14],[86,15,86,16],[86,17,86,18],[86,19,86,20],[86,21,86,22],[84,191,84,192],[84,179,84,180],[84,181,84,182],[84,183,84,184],[84,185,84,186],[84,187,84,188],[84,189,84,190],[84,167,84,168],[84,169,84,170],[84,171,84,172],[84,173,84,174],[84,175,84,176],[84,177,84,178],[84,155,84,156],[84,157,84,158],[84,159,84,160],[84,161,84,162],[84,163,84,164],[84,165,84,166],[84,143,84,144],[84,145,84,146],[84,147,84,148],[84,149,84,150],[84,151,84,152],[84,153,84,154],[84,131,84,132],[84,133,84,134],[84,135,84,136],[84,137,84,138],[84,139,84,140],[84,141,84,142],[84,119,84,120],[84,121,84,122],[84,123,84,124],[84,125,84,126],[84,127,84,128],[84,129,84,130],[84,107,84,108],[84,109,84,110],[84,111,84,112],[84,113,84,114],[84,115,84,116],[84,117,84,118],[84,95,84,96],[84,97,84,98],[84,99,84,100],[84,101,84,102],[84,103,84,104],[84,105,84,106],[84,83,84,84],[84,85,84,86],[84,87,84,88],[84,89,84,90],[84,91,84,92],[84,93,84,94],[84,71,84,72],[84,73,84,74],[84,75,84,76],[84,77,84,78],[84,79,84,80],[84,81,84,82],[84,59,84,60],[84,61,84,62],[84,63,84,64],[84,65,84,66],[84,67,84,68],[84,69,84,70],[84,47,84,48],[84,49,84,50],[84,51,84,52],[84,53,84,54],[84,55,84,56],[84,57,84,58],[84,35,84,36],[84,37,84,38],[84,39,84,40],[84,41,84,42],[84,43,84,44],[84,45,84,46],[84,23,84,24],[84,25,84,26],[84,27,84,28],[84,29,84,30],[84,31,84,32],[84,33,84,34],[83,185,83,186],[83,187,83,188],[83,189,83,190],[83,191,83,192],[84,11,84,12],[84,13,84,14],[84,15,84,16],[84,17,84,18],[84,19,84,20],[84,21,84,22],[83,173,83,174],[83,175,83,176],[83,177,83,178],[83,179,83,180],[83,181,83,182],[83,183,83,184],[83,161,83,162],[83,163,83,164],[83,165,83,166],[83,167,83,168],[83,169,83,170],[83,171,83,172],[83,149,83,150],[83,151,83,152],[83,153,83,154],[83,155,83,156],[83,157,83,158],[83,159,83,160],[83,137,83,138],[83,139,83,140],[83,141,83,142],[83,143,83,144],[83,145,83,146],[83,147,83,148],[83,125,83,126],[83,127,83,128],[83,129,83,130],[83,131,83,132],[83,133,83,134],[83,135,83,136],[83,113,83,114],[83,115,83,116],[83,117,83,118],[83,119,83,120],[83,121,83,122],[83,123,83,124],[83,101,83,102],[83,103,83,104],[83,105,83,106],[83,107,83,108],[83,109,83,110],[83,111,83,112],[83,89,83,90],[83,91,83,92],[83,93,83,94],[83,95,83,96],[83,97,83,98],[83,99,83,100],[83,77,83,78],[83,79,83,80],[83,81,83,82],[83,83,83,84],[83,85,83,86],[83,87,83,88],[83,65,83,66],[83,67,83,68],[83,69,83,70],[83,71,83,72],[83,73,83,74],[83,75,83,76],[83,53,83,54],[83,55,83,56],[83,57,83,58],[83,59,83,60],[83,61,83,62],[83,63,83,64],[83,41,83,42],[83,43,83,44],[83,45,83,46],[83,47,83,48],[83,49,83,50],[83,51,83,52],[83,29,83,30],[83,31,83,32],[83,33,83,34],[83,35,83,36],[83,37,83,38],[83,39,83,40],[82,191,82,192],[83,11,83,12],[83,13,83,14],[83,15,83,16],[83,17,83,18],[83,19,83,20],[83,21,83,22],[83,23,83,24],[83,25,83,26],[83,27,83,28],[82,179,82,180],[82,181,82,182],[82,183,82,184],[82,185,82,186],[82,187,82,188],[82,189,82,190],[82,167,82,168],[82,169,82,170],[82,171,82,172],[82,173,82,174],[82,175,82,176],[82,177,82,178],[82,155,82,156],[82,157,82,158],[82,159,82,160],[82,161,82,162],[82,163,82,164],[82,165,82,166],[82,143,82,144],[82,145,82,146],[82,147,82,148],[82,149,82,150],[82,151,82,152],[82,153,82,154],[82,131,82,132],[82,133,82,134],[82,135,82,136],[82,137,82,138],[82,139,82,140],[82,141,82,142],[82,119,82,120],[82,121,82,122],[82,123,82,124],[82,125,82,126],[82,127,82,128],[82,129,82,130],[82,107,82,108],[82,109,82,110],[82,111,82,112],[82,113,82,114],[82,115,82,116],[82,117,82,118],[82,95,82,96],[82,97,82,98],[82,99,82,100],[82,101,82,102],[82,103,82,104],[82,105,82,106],[82,83,82,84],[82,85,82,86],[82,87,82,88],[82,89,82,90],[82,91,82,92],[82,93,82,94],[82,71,82,72],[82,73,82,74],[82,75,82,76],[82,77,82,78],[82,79,82,80],[82,81,82,82],[82,59,82,60],[82,61,82,62],[82,63,82,64],[82,65,82,66],[82,67,82,68],[82,69,82,70],[82,47,82,48],[82,49,82,50],[82,51,82,52],[82,53,82,54],[82,55,82,56],[82,57,82,58],[82,35,82,36],[82,37,82,38],[82,39,82,40],[82,41,82,42],[82,43,82,44],[82,45,82,46],[82,23,82,24],[82,25,82,26],[82,27,82,28],[82,29,82,30],[82,31,82,32],[82,33,82,34],[81,185,81,186],[81,187,81,188],[81,189,81,190],[81,191,81,192],[82,11,82,12],[82,13,82,14],[82,15,82,16],[82,17,82,18],[82,19,82,20],[82,21,82,22],[81,173,81,174],[81,175,81,176],[81,177,81,178],[81,179,81,180],[81,181,81,182],[81,183,81,184],[81,161,81,162],[81,163,81,164],[81,165,81,166],[81,167,81,168],[81,169,81,170],[81,171,81,172],[81,149,81,150],[81,151,81,152],[81,153,81,154],[81,155,81,156],[81,157,81,158],[81,159,81,160],[81,137,81,138],[81,139,81,140],[81,141,81,142],[81,143,81,144],[81,145,81,146],[81,147,81,148],[81,125,81,126],[81,127,81,128],[81,129,81,130],[81,131,81,132],[81,133,81,134],[81,135,81,136],[81,113,81,114],[81,115,81,116],[81,117,81,118],[81,119,81,120],[81,121,81,122],[81,123,81,124],[81,101,81,102],[81,103,81,104],[81,105,81,106],[81,107,81,108],[81,109,81,110],[81,111,81,112],[81,89,81,90],[81,91,81,92],[81,93,81,94],[81,95,81,96],[81,97,81,98],[81,99,81,100],[81,77,81,78],[81,79,81,80],[81,81,81,82],[81,83,81,84],[81,85,81,86],[81,87,81,88],[81,65,81,66],[81,67,81,68],[81,69,81,70],[81,71,81,72],[81,73,81,74],[81,75,81,76],[81,53,81,54],[81,55,81,56],[81,57,81,58],[81,59,81,60],[81,61,81,62],[81,63,81,64],[81,41,81,42],[81,43,81,44],[81,45,81,46],[81,47,81,48]],"merged_total":2077,"flags":["merged_cut"]}
[]
[null,"Navigation",null,null,null,null,null,null,{"$f":"openingScreenTitle","v":"FHWA Tool for Operations Benefit/Cost (TOPS-BC):  Version 4.0"}]
[null,"Back",null,null,null,null,null,null,null,"PURPOSE:  Estimate Lifecycle Costs of TSM&O Strategies"]
[null,"OPENING SCREEN",null,null,null,null,null,null,null,null,"WORK AREA 1 - ESTIMATE AVERAGE ANNUAL COST"]
[null,"GENERAL TOOL OVERVIEW"]
[null,"WHAT'S NEW",null,null,null,null,null,null,null,null,"Traffic Incident Management"]
[null,"LIST OF ALL WORKSHEETS"]
[null,"1) ESTIMATE COSTS",null,null,null,null,null,null,"Equipment",null,null,null,null,null,null,null,"Useful Life",null,"Capital / Replacement Costs (Total)",null,"O&M Costs (Annual)",null,"Annualized Costs"]
[null,"Cost Default Matrix",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Iterative Model Run Overview"]
[null,"Cost Template",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Title","Factor",null,"Result"]
[null,"Traveler Information"]
[null,"En-Route Traveler Information",null,null,null,null,null,null,"Basic Infrastructure Equipment"]
[null,"Pre-Trip Traveler Information",null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!L150","v":"Video Monitors/Wall for Incident Detection"},null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!M150","v":5},{"$f":"'Cost Default Matrix'!N150","v":2800},null,{"$f":"'Cost Default Matrix'!O150","v":140},null,{"$f":"IF(R13>0,S13/R13+U13,U13)","v":700}]
[null,"Traffic Signal Systems (TSS)",null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!L151","v":"TMC Incident Response Hardware"},null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!M151","v":5},{"$f":"'Cost Default Matrix'!N151","v":2500},null,{"$f":"'Cost Default Matrix'!O151","v":120},null,{"$f":"IF(R14>0,S14/R14+U14,U14)","v":620}]
[null,"Preset Timing",null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!L152","v":"TMC System Integration"},null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!M152","v":20},{"$f":"'Cost Default Matrix'!N152","v":205000},null,{"$f":"'Cost Default Matrix'!O152","v":0},null,10250]
[null,"Traffic Actuated Timing",null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!L153","v":"TMC Incident Response Software"},null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!M153","v":2},{"$f":"'Cost Default Matrix'!N153","v":15300},null,{"$f":"'Cost Default Matrix'!O153","v":770},null,8420]
[null,"Central Control ",null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!L154","v":"TMC Labor"},null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!M154","v":0},{"$f":"'Cost Default Matrix'!N154","v":0},null,{"$f":"'Cost Default Matrix'!O154","v":110000},null,110000,null,null,"`"]
[null,"Transit Signal Priority",null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!L155","v":"Emergency Management Center Hardware"},null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!M155","v":10},{"$f":"'Cost Default Matrix'!N155","v":23000},null,{"$f":"'Cost Default Matrix'!O155","v":460},null,2760]
[null,"Ramp Metering ",null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!L156","v":"Emergency Management Center Software"},null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!M156","v":10},{"$f":"'Cost Default Matrix'!N156","v":122000},null,{"$f":"'Cost Default Matrix'!O156","v":2200},null,14400]
[null,"Central Control",null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!L157","v":"Emergency Response Labor"},null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!M157","v":0},{"$f":"'Cost Default Matrix'!N157","v":0},null,{"$f":"'Cost Default Matrix'!O157","v":111000.00000000001},null,111000.00000000001]
[null,"Traffic Actuated",null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!L158","v":"Communication Line"},null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!M158","v":20},{"$f":"'Cost Default Matrix'!N158","v":770},null,{"$f":"'Cost Default Matrix'!O158","v":930},null,968.5]
[null,"Preset Timing"]
[null,"Freight Strategies",null,null,null,null,null,null,null,"TOTAL Infrastructure Cost",null,null,null,null,null,null,null,null,{"$f":"SUM(S11:T22)","v":371370},null,{"$f":"SUM(U11:V22)","v":225620},null,{"$f":"SUM(W11:X22)","v":259118.5}]
[null,"Truck Only Lanes"]
[null,"Compliance",null,null,null,null,null,null,"Incremental Deployment Equipment (per FSP Vehicle)"]
[null,"Truck Parking and Reservation Systems",null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!L159","v":"Incident Response Vehicle"},null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!M159","v":7},{"$f":"'Cost Default Matrix'!N159","v":87000},null,{"$f":"'Cost Default Matrix'!O159","v":15500},null,{"$f":"IF(R26>0,S26/R26+U26,U26)","v":27928.571428571428}]
[null,"Climbing Lanes",null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!L160","v":"Incident Response Labor"},null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!M160","v":0},{"$f":"'Cost Default Matrix'!N160","v":0},null,{"$f":"'Cost Default Matrix'!O160","v":96000},null,96000]
[null,"Off Hours Delivery",null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!L161","v":"Communication Line"},null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!M161","v":5},{"$f":"'Cost Default Matrix'!N161","v":770},null,{"$f":"'Cost Default Matrix'!O161","v":260},null,414]
[null,"Active Traffic Management"]
[null,"Variable Speed Limits",null,null,null,null,null,null,null,"TOTAL Incremental Cost",null,null,null,null,null,null,null,null,{"$f":"SUM(S24:T29)","v":87770},null,{"$f":"SUM(U24:V29)","v":111760},null,{"$f":"SUM(W24:X29)","v":124342.57142857142}]
[null,"Part-Time Shoulder Use"]
[null,"Other Strategies",null,null,null,null,null,null,"INPUT",null,"Enter Number of Infrastructure Deployments ",null,null,null,null,null,null,null,null,null,null,null,{"$f":"$R$32*$W$23","v":0}]
[4,"Traffic Incident Management"]
[null,"Travel Demand Management",null,null,null,null,null,null,"INPUT",null,"Enter Number of Incremental Deployments",null,null,null,null,null,null,null,null,null,null,null,{"$f":"$R$34*$W$30","v":0}]
[null,"HOT Lanes"]
[null,"Road Weather Management",null,null,null,null,null,null,"INPUT",null,"Enter Year of Deployment"]
[null,"Work Zone Management"]
[null,"Shared Use Mobility",null,null,null,null,null,null,null,null,"Average Annual Cost",null,null,null,null,null,null,null,null,null,null,null,{"$f":"$W$32+$W$34","v":0}]
[null,"Costs Summary"]
[null,"2) ESTIMATE BENEFITS",null,null,null,null,null,null,null,null,"Levelized Costs (Used for Benefit Cost Ratio Calculation)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Q63*(IF($R$61>0,$R$61,$S$61))*(1+(IF($R$61>0,$R$61,$S$61)))^(IF($R$57>0,$R$57,$S$57)))/((1+(IF($R$61>0,$R$61,$S$61)))^(IF($R$57>0,$R$57,$S$57))-1)","v":0}]
[null,"Parameters"]
[null,"Strategy Default Impacts"]
[null,"Benefit Template",null,null,null,null,null,null,{"$f":"openingScreenTitle","v":"FHWA Tool for Operations Benefit/Cost (TOPS-BC):  Version 4.0"}]
[null,"Arterial Strategies",null,null,null,null,null,null,null,"PURPOSE:  Estimate Lifecycle Costs of TSM&O Strategies"]
[null,"Traffic Signal Control",null,null,null,null,null,null,null,null,"WORK AREA 2 - PROJECT STREAM OF COSTS AND ESTIMATE NET PRESENT VALUE"]
[null,"Freeway Strategies"]
[null,"Ramp Metering",null,null,null,null,null,null,{"$f":"K6","v":"Traffic Incident Management"}]
[null,"Traffic Incident Management"]
[null,"Traveler Information",null,null,null,null,null,null,null,null,null,2013,null,{"$f":"L49+1","v":2014},null,{"$f":"N49+1","v":2015},null,{"$f":"P49+1","v":2016},null,{"$f":"R49+1","v":2017},null,{"$f":"T49+1","v":2018},null,{"$f":"V49+1","v":2019},null,{"$f":"X49+1","v":2020},null,{"$f":"Z49+1","v":2021},null,{"$f":"AB49+1","v":2022},null,{"$f":"AD49+1","v":2023},null,{"$f":"AF49+1","v":2024},null,{"$f":"AH49+1","v":2025},null,{"$f":"AJ49+1","v":2026},null,{"$f":"AL49+1","v":2027},null,{"$f":"AN49+1","v":2028},null,{"$f":"AP49+1","v":2029},null,{"$f":"AR49+1","v":2030},null,{"$f":"AT49+1","v":2031},null,{"$f":"AV49+1","v":2032},null,{"$f":"AX49+1","v":2033},null,{"$f":"AZ49+1","v":2034},null,{"$f":"BB49+1","v":2035},null,{"$f":"BD49+1","v":2036},null,{"$f":"BF49+1","v":2037},null,{"$f":"BH49+1","v":2038},null,{"$f":"BJ49+1","v":2039},null,{"$f":"BL49+1","v":2040},null,{"$f":"BN49+1","v":2041},null,{"$f":"BP49+1","v":2042},null,{"$f":"BR49+1","v":2043},null,{"$f":"BT49+1","v":2044},null,{"$f":"BV49+1","v":2045},null,{"$f":"BX49+1","v":2046},null,{"$f":"BZ49+1","v":2047},null,{"$f":"CB49+1","v":2048},null,{"$f":"CD49+1","v":2049},null,{"$f":"CF49+1","v":2050},null,{"$f":"CH49+1","v":2051},null,{"$f":"CJ49+1","v":2052},null,{"$f":"CL49+1","v":2053},null,{"$f":"CN49+1","v":2054},null,{"$f":"CP49+1","v":2055},null,{"$f":"CR49+1","v":2056},null,{"$f":"CT49+1","v":2057},null,{"$f":"CV49+1","v":2058},null,{"$f":"CX49+1","v":2059},null,{"$f":"CZ49+1","v":2060},null,{"$f":"DB49+1","v":2061},null,{"$f":"DD49+1","v":2062},null,{"$f":"DF49+1","v":2063},null,{"$f":"DH49+1","v":2064},null,{"$f":"DJ49+1","v":2065},null,{"$f":"DL49+1","v":2066},null,{"$f":"DN49+1","v":2067},null,{"$f":"DP49+1","v":2068},null,{"$f":"DR49+1","v":2069},null,{"$f":"DT49+1","v":2070},null,{"$f":"DV49+1","v":2071},null,{"$f":"DX49+1","v":2072},null,{"$f":"DZ49+1","v":2073},null,{"$f":"EB49+1","v":2074},null,{"$f":"ED49+1","v":2075},null,{"$f":"EF49+1","v":2076},null,{"$f":"EH49+1","v":2077},null,{"$f":"EJ49+1","v":2078},null,{"$f":"EL49+1","v":2079},null,{"$f":"EN49+1","v":2080},null,{"$f":"EP49+1","v":2081},null,{"$f":"ER49+1","v":2082},null,{"$f":"ET49+1","v":2083},null,{"$f":"EV49+1","v":2084},null,{"$f":"EX49+1","v":2085},null,{"$f":"EZ49+1","v":2086},null,{"$f":"FB49+1","v":2087},null,{"$f":"FD49+1","v":2088},null,{"$f":"FF49+1","v":2089},null,{"$f":"FH49+1","v":2090},null,{"$f":"FJ49+1","v":2091},null,{"$f":"FL49+1","v":2092},null,{"$f":"FN49+1","v":2093},null,{"$f":"FP49+1","v":2094},null,{"$f":"FR49+1","v":2095},null,{"$f":"FT49+1","v":2096},null,{"$f":"FV49+1","v":2097},null,{"$f":"FX49+1","v":2098},null,{"$f":"FZ49+1","v":2099},null,{"$f":"GB49+1","v":2100},null,{"$f":"GD49+1","v":2101},null,{"$f":"GF49+1","v":2102},null,{"$f":"GH49+1","v":2103}]
[null,"En-Route Traveler Information",null,null,null,null,null,null,"Cost Item"]
[null,"Pre-Trip Traveler Information",null,null,null,null,null,null,"Infrastructure Costs ",null,null,{"$f":"L87","v":0},null,{"$f":"N87","v":0},null,{"$f":"P87","v":0},null,{"$f":"R87","v":0},null,{"$f":"T87","v":0},null,{"$f":"V87","v":0},null,{"$f":"X87","v":0},null,{"$f":"Z87","v":0},null,{"$f":"AB87","v":0},null,{"$f":"AD87","v":0},null,{"$f":"AF87","v":0},null,{"$f":"AH87","v":0},null,{"$f":"AJ87","v":0},null,{"$f":"AL87","v":0},null,{"$f":"AN87","v":0},null,{"$f":"AP87","v":0},null,{"$f":"AR87","v":0},null,{"$f":"AT87","v":0},null,{"$f":"AV87","v":0},null,{"$f":"AX87","v":0},null,{"$f":"AZ87","v":0},null,{"$f":"BB87","v":0},null,{"$f":"BD87","v":0},null,{"$f":"BF87","v":0},null,{"$f":"BH87","v":0},null,{"$f":"BJ87","v":0},null,{"$f":"BL87","v":0},null,{"$f":"BN87","v":0},null,{"$f":"BP87","v":0},null,{"$f":"BR87","v":0},null,{"$f":"BT87","v":0},null,{"$f":"BV87","v":0},null,{"$f":"BX87","v":0},null,{"$f":"BZ87","v":0},null,{"$f":"CB87","v":0},null,{"$f":"CD87","v":0},null,{"$f":"CF87","v":0},null,{"$f":"CH87","v":0},null,{"$f":"CJ87","v":0},null,{"$f":"CL87","v":0},null,{"$f":"CN87","v":0},null,{"$f":"CP87","v":0},null,{"$f":"CR87","v":0},null,{"$f":"CT87","v":0},null,{"$f":"CV87","v":0},null,{"$f":"CX87","v":0},null,{"$f":"CZ87","v":0},null,{"$f":"DB87","v":0},null,{"$f":"DD87","v":0},null,{"$f":"DF87","v":0},null,{"$f":"DH87","v":0},null,{"$f":"DJ87","v":0},null,{"$f":"DL87","v":0},null,{"$f":"DN87","v":0},null,{"$f":"DP87","v":0},null,{"$f":"DR87","v":0},null,{"$f":"DT87","v":0},null,{"$f":"DV87","v":0},null,{"$f":"DX87","v":0},null,{"$f":"DZ87","v":0},null,{"$f":"EB87","v":0},null,{"$f":"ED87","v":0},null,{"$f":"EF87","v":0},null,{"$f":"EH87","v":0},null,{"$f":"EJ87","v":0},null,{"$f":"EL87","v":0},null,{"$f":"EN87","v":0},null,{"$f":"EP87","v":0},null,{"$f":"ER87","v":0},null,{"$f":"ET87","v":0},null,{"$f":"EV87","v":0},null,{"$f":"EX87","v":0},null,{"$f":"EZ87","v":0},null,{"$f":"FB87","v":0},null,{"$f":"FD87","v":0},null,{"$f":"FF87","v":0},null,{"$f":"FH87","v":0},null,{"$f":"FJ87","v":0},null,{"$f":"FL87","v":0},null,{"$f":"FN87","v":0},null,{"$f":"FP87","v":0},null,{"$f":"FR87","v":0},null,{"$f":"FT87","v":0},null,{"$f":"FV87","v":0},null,{"$f":"FX87","v":0},null,{"$f":"FZ87","v":0},null,{"$f":"GB87","v":0},null,{"$f":"GD87","v":0},null,{"$f":"GF87","v":0},null,{"$f":"GH87","v":0},null,{"$f":"GJ87","v":0}]
[null,"Freight Strategies and Systems",null,null,null,null,null,null,"Incremental Costs",null,null,{"$f":"L94","v":0},null,{"$f":"N94","v":0},null,{"$f":"P94","v":0},null,{"$f":"R94","v":0},null,{"$f":"T94","v":0},null,{"$f":"V94","v":0},null,{"$f":"X94","v":0},null,{"$f":"Z94","v":0},null,{"$f":"AB94","v":0},null,{"$f":"AD94","v":0},null,{"$f":"AF94","v":0},null,{"$f":"AH94","v":0},null,{"$f":"AJ94","v":0},null,{"$f":"AL94","v":0},null,{"$f":"AN94","v":0},null,{"$f":"AP94","v":0},null,{"$f":"AR94","v":0},null,{"$f":"AT94","v":0},null,{"$f":"AV94","v":0},null,{"$f":"AX94","v":0},null,{"$f":"AZ94","v":0},null,{"$f":"BB94","v":0},null,{"$f":"BD94","v":0},null,{"$f":"BF94","v":0},null,{"$f":"BH94","v":0},null,{"$f":"BJ94","v":0},null,{"$f":"BL94","v":0},null,{"$f":"BN94","v":0},null,{"$f":"BP94","v":0},null,{"$f":"BR94","v":0},null,{"$f":"BT94","v":0},null,{"$f":"BV94","v":0},null,{"$f":"BX94","v":0},null,{"$f":"BZ94","v":0},null,{"$f":"CB94","v":0},null,{"$f":"CD94","v":0},null,{"$f":"CF94","v":0},null,{"$f":"CH94","v":0},null,{"$f":"CJ94","v":0},null,{"$f":"CL94","v":0},null,{"$f":"CN94","v":0},null,{"$f":"CP94","v":0},null,{"$f":"CR94","v":0},null,{"$f":"CT94","v":0},null,{"$f":"CV94","v":0},null,{"$f":"CX94","v":0},null,{"$f":"CZ94","v":0},null,{"$f":"DB94","v":0},null,{"$f":"DD94","v":0},null,{"$f":"DF94","v":0},null,{"$f":"DH94","v":0},null,{"$f":"DJ94","v":0},null,{"$f":"DL94","v":0},null,{"$f":"DN94","v":0},null,{"$f":"DP94","v":0},null,{"$f":"DR94","v":0},null,{"$f":"DT94","v":0},null,{"$f":"DV94","v":0},null,{"$f":"DX94","v":0},null,{"$f":"DZ94","v":0},null,{"$f":"EB94","v":0},null,{"$f":"ED94","v":0},null,{"$f":"EF94","v":0},null,{"$f":"EH94","v":0},null,{"$f":"EJ94","v":0},null,{"$f":"EL94","v":0},null,{"$f":"EN94","v":0},null,{"$f":"EP94","v":0},null,{"$f":"ER94","v":0},null,{"$f":"ET94","v":0},null,{"$f":"EV94","v":0},null,{"$f":"EX94","v":0},null,{"$f":"EZ94","v":0},null,{"$f":"FB94","v":0},null,{"$f":"FD94","v":0},null,{"$f":"FF94","v":0},null,{"$f":"FH94","v":0},null,{"$f":"FJ94","v":0},null,{"$f":"FL94","v":0},null,{"$f":"FN94","v":0},null,{"$f":"FP94","v":0},null,{"$f":"FR94","v":0},null,{"$f":"FT94","v":0},null,{"$f":"FV94","v":0},null,{"$f":"FX94","v":0},null,{"$f":"FZ94","v":0},null,{"$f":"GB94","v":0},null,{"$f":"GD94","v":0},null,{"$f":"GF94","v":0},null,{"$f":"GH94","v":0},null,{"$f":"GJ94","v":0}]
[null,"Truck Only Lanes",null,null,null,null,null,null,"Total Annual Cost",null,null,{"$f":"SUM(L51:M52)","v":0},null,{"$f":"SUM(N51:O52)","v":0},null,{"$f":"SUM(P51:Q52)","v":0},null,{"$f":"SUM(R51:S52)","v":0},null,{"$f":"SUM(T51:U52)","v":0},null,{"$f":"SUM(V51:W52)","v":0},null,{"$f":"SUM(X51:Y52)","v":0},null,{"$f":"SUM(Z51:AA52)","v":0},null,{"$f":"SUM(AB51:AC52)","v":0},null,{"$f":"SUM(AD51:AE52)","v":0},null,{"$f":"SUM(AF51:AG52)","v":0},null,{"$f":"SUM(AH51:AI52)","v":0},null,{"$f":"SUM(AJ51:AK52)","v":0},null,{"$f":"SUM(AL51:AM52)","v":0},null,{"$f":"SUM(AN51:AO52)","v":0},null,{"$f":"SUM(AP51:AQ52)","v":0},null,{"$f":"SUM(AR51:AS52)","v":0},null,{"$f":"SUM(AT51:AU52)","v":0},null,{"$f":"SUM(AV51:AW52)","v":0},null,{"$f":"SUM(AX51:AY52)","v":0},null,{"$f":"SUM(AZ51:BA52)","v":0},null,{"$f":"SUM(BB51:BC52)","v":0},null,{"$f":"SUM(BD51:BE52)","v":0},null,{"$f":"SUM(BF51:BG52)","v":0},null,{"$f":"SUM(BH51:BI52)","v":0},null,{"$f":"SUM(BJ51:BK52)","v":0},null,{"$f":"SUM(BL51:BM52)","v":0},null,{"$f":"SUM(BN51:BO52)","v":0},null,{"$f":"SUM(BP51:BQ52)","v":0},null,{"$f":"SUM(BR51:BS52)","v":0},null,{"$f":"SUM(BT51:BU52)","v":0},null,{"$f":"SUM(BV51:BW52)","v":0},null,{"$f":"SUM(BX51:BY52)","v":0},null,{"$f":"SUM(BZ51:CA52)","v":0},null,{"$f":"SUM(CB51:CC52)","v":0},null,{"$f":"SUM(CD51:CE52)","v":0},null,{"$f":"SUM(CF51:CG52)","v":0},null,{"$f":"SUM(CH51:CI52)","v":0},null,{"$f":"SUM(CJ51:CK52)","v":0},null,{"$f":"SUM(CL51:CM52)","v":0},null,{"$f":"SUM(CN51:CO52)","v":0},null,{"$f":"SUM(CP51:CQ52)","v":0},null,{"$f":"SUM(CR51:CS52)","v":0},null,{"$f":"SUM(CT51:CU52)","v":0},null,{"$f":"SUM(CV51:CW52)","v":0},null,{"$f":"SUM(CX51:CY52)","v":0},null,{"$f":"SUM(CZ51:DA52)","v":0},null,{"$f":"SUM(DB51:DC52)","v":0},null,{"$f":"SUM(DD51:DE52)","v":0},null,{"$f":"SUM(DF51:DG52)","v":0},null,{"$f":"SUM(DH51:DI52)","v":0},null,{"$f":"SUM(DJ51:DK52)","v":0},null,{"$f":"SUM(DL51:DM52)","v":0},null,{"$f":"SUM(DN51:DO52)","v":0},null,{"$f":"SUM(DP51:DQ52)","v":0},null,{"$f":"SUM(DR51:DS52)","v":0},null,{"$f":"SUM(DT51:DU52)","v":0},null,{"$f":"SUM(DV51:DW52)","v":0},null,{"$f":"SUM(DX51:DY52)","v":0},null,{"$f":"SUM(DZ51:EA52)","v":0},null,{"$f":"SUM(EB51:EC52)","v":0},null,{"$f":"SUM(ED51:EE52)","v":0},null,{"$f":"SUM(EF51:EG52)","v":0},null,{"$f":"SUM(EH51:EI52)","v":0},null,{"$f":"SUM(EJ51:EK52)","v":0},null,{"$f":"SUM(EL51:EM52)","v":0},null,{"$f":"SUM(EN51:EO52)","v":0},null,{"$f":"SUM(EP51:EQ52)","v":0},null,{"$f":"SUM(ER51:ES52)","v":0},null,{"$f":"SUM(ET51:EU52)","v":0},null,{"$f":"SUM(EV51:EW52)","v":0},null,{"$f":"SUM(EX51:EY52)","v":0},null,{"$f":"SUM(EZ51:FA52)","v":0},null,{"$f":"SUM(FB51:FC52)","v":0},null,{"$f":"SUM(FD51:FE52)","v":0},null,{"$f":"SUM(FF51:FG52)","v":0},null,{"$f":"SUM(FH51:FI52)","v":0},null,{"$f":"SUM(FJ51:FK52)","v":0},null,{"$f":"SUM(FL51:FM52)","v":0},null,{"$f":"SUM(FN51:FO52)","v":0},null,{"$f":"SUM(FP51:FQ52)","v":0},null,{"$f":"SUM(FR51:FS52)","v":0},null,{"$f":"SUM(FT51:FU52)","v":0},null,{"$f":"SUM(FV51:FW52)","v":0},null,{"$f":"SUM(FX51:FY52)","v":0},null,{"$f":"SUM(FZ51:GA52)","v":0},null,{"$f":"SUM(GB51:GC52)","v":0},null,{"$f":"SUM(GD51:GE52)","v":0},null,{"$f":"SUM(GF51:GG52)","v":0},null,{"$f":"SUM(GH51:GI52)","v":0},null,{"$f":"SUM(GJ51:GK52)","v":0}]
[null,"Compliance",null,null,null,null,null,null,"Cumulative Cost",null,null,{"$f":"L53","v":0},null,{"$f":"L54+N53","v":0},null,{"$f":"N54+P53","v":0},null,{"$f":"P54+R53","v":0},null,{"$f":"R54+T53","v":0},null,{"$f":"T54+V53","v":0},null,{"$f":"V54+X53","v":0},null,{"$f":"X54+Z53","v":0},null,{"$f":"Z54+AB53","v":0},null,{"$f":"AB54+AD53","v":0},null,{"$f":"AD54+AF53","v":0},null,{"$f":"AF54+AH53","v":0},null,{"$f":"AH54+AJ53","v":0},null,{"$f":"AJ54+AL53","v":0},null,{"$f":"AL54+AN53","v":0},null,{"$f":"AN54+AP53","v":0},null,{"$f":"AP54+AR53","v":0},null,{"$f":"AR54+AT53","v":0},null,{"$f":"AT54+AV53","v":0},null,{"$f":"AV54+AX53","v":0},null,{"$f":"AX54+AZ53","v":0},null,{"$f":"AZ54+BB53","v":0},null,{"$f":"BB54+BD53","v":0},null,{"$f":"BD54+BF53","v":0},null,{"$f":"BF54+BH53","v":0},null,{"$f":"BH54+BJ53","v":0},null,{"$f":"BJ54+BL53","v":0},null,{"$f":"BL54+BN53","v":0},null,{"$f":"BN54+BP53","v":0},null,{"$f":"BP54+BR53","v":0},null,{"$f":"BR54+BT53","v":0},null,{"$f":"BT54+BV53","v":0},null,{"$f":"BV54+BX53","v":0},null,{"$f":"BX54+BZ53","v":0},null,{"$f":"BZ54+CB53","v":0},null,{"$f":"CB54+CD53","v":0},null,{"$f":"CD54+CF53","v":0},null,{"$f":"CF54+CH53","v":0},null,{"$f":"CH54+CJ53","v":0},null,{"$f":"CJ54+CL53","v":0},null,{"$f":"CL54+CN53","v":0},null,{"$f":"CN54+CP53","v":0},null,{"$f":"CP54+CR53","v":0},null,{"$f":"CR54+CT53","v":0},null,{"$f":"CT54+CV53","v":0},null,{"$f":"CV54+CX53","v":0},null,{"$f":"CX54+CZ53","v":0},null,{"$f":"CZ54+DB53","v":0},null,{"$f":"DB54+DD53","v":0},null,{"$f":"DD54+DF53","v":0},null,{"$f":"DF54+DH53","v":0},null,{"$f":"DH54+DJ53","v":0},null,{"$f":"DJ54+DL53","v":0},null,{"$f":"DL54+DN53","v":0},null,{"$f":"DN54+DP53","v":0},null,{"$f":"DP54+DR53","v":0},null,{"$f":"DR54+DT53","v":0},null,{"$f":"DT54+DV53","v":0},null,{"$f":"DV54+DX53","v":0},null,{"$f":"DX54+DZ53","v":0},null,{"$f":"DZ54+EB53","v":0},null,{"$f":"EB54+ED53","v":0},null,{"$f":"ED54+EF53","v":0},null,{"$f":"EF54+EH53","v":0},null,{"$f":"EH54+EJ53","v":0},null,{"$f":"EJ54+EL53","v":0},null,{"$f":"EL54+EN53","v":0},null,{"$f":"EN54+EP53","v":0},null,{"$f":"EP54+ER53","v":0},null,{"$f":"ER54+ET53","v":0},null,{"$f":"ET54+EV53","v":0},null,{"$f":"EV54+EX53","v":0},null,{"$f":"EX54+EZ53","v":0},null,{"$f":"EZ54+FB53","v":0},null,{"$f":"FB54+FD53","v":0},null,{"$f":"FD54+FF53","v":0},null,{"$f":"FF54+FH53","v":0},null,{"$f":"FH54+FJ53","v":0},null,{"$f":"FJ54+FL53","v":0},null,{"$f":"FL54+FN53","v":0},null,{"$f":"FN54+FP53","v":0},null,{"$f":"FP54+FR53","v":0},null,{"$f":"FR54+FT53","v":0},null,{"$f":"FT54+FV53","v":0},null,{"$f":"FV54+FX53","v":0},null,{"$f":"FX54+FZ53","v":0},null,{"$f":"FZ54+GB53","v":0},null,{"$f":"GB54+GD53","v":0},null,{"$f":"GD54+GF53","v":0},null,{"$f":"GF54+GH53","v":0},null,{"$f":"GH54+GJ53","v":0}]
[null,"Truck Parking and Reservation Systems"]
[null,"Climbing Lanes"]
[null,"Off Hours Delivery",null,null,null,null,null,null,"INPUT",null,"Enter Number of Years in the Analysis Time Horizon ",null,null,null,null,null,null,null,20,"Source:   TIGER Grant Application Recommendations"]
[null,"Active Traffic Management"]
[null,"Variable Speed Limits",null,null,null,null,null,null,"INPUT",null,"Enter the Beginning Year of the Analysis",null,null,null,null,null,null,null,2019]
[null,"Part-Time Shoulder Use"]
[null,"Other Strategies",null,null,null,null,null,null,"INPUT ",null,"Enter Discount Rate",null,null,null,null,null,null,null,{"$f":"Parameters!$P$27","v":7.0000000000000007E-2},"Source:  Office of Management and Budget"]
[null,"HOT Lanes"]
[null,"Travel Demand Management",null,null,null,null,null,null,null,null,"NET PRESENT VALUE OF COSTS",null,null,null,null,null,{"$f":"(NPV(IF($R$61>0,$R$61,$S$61),INDIRECT(ADDRESS(ROW(R53),((IF($R$59>0,$R$59,$S$59))-2012)*2+(COLUMN($L$53)))):INDIRECT(ADDRESS(ROW($L$53),((IF($R$59>0,$R$59,$S$59)+((IF($R$57>0,$R$57,$S$57))*2)-1)-IF($R$59>0,$R$59,$S$59)+COLUMN(INDIRECT(ADDRESS(ROW($L$53),((IF($R$59>0,$R$59,$S$59)-2012)*2))))+COLUMN($L$53))))))+(VALUE(INDIRECT(ADDRESS(ROW(R53),((IF($R$59>0,$R$59,$S$59))-2012)*2+(COLUMN($J$53))))))","v":0}]
[null,"Road Weather Management",null,null,null,null,null,null,null,null,null,{"$f":"IF(R59>0,R59,S59)","v":2019},"TO ",{"$f":"IF(R57>0, R57+L64,S57+L64)","v":2039}]
[null,"Work Zone Management"]
[null,"Shared Use Mobility"]
[null,"3) MY DEPLOYMENTS"]
[null,"4) RESULTS TEMPLATE"]
[]
[]
[]
[null,null,null,null,null,null,null,null,"WORKING CALCULATIONS SHEET -- DO NOT MODIFY VALUES IN THIS SECTION"]
[]
[null,null,null,null,null,null,null,null,null,"Cost Item",null,2013,null,{"$f":"L74+1","v":2014},null,{"$f":"N74+1","v":2015},null,{"$f":"P74+1","v":2016},null,{"$f":"R74+1","v":2017},null,{"$f":"T74+1","v":2018},null,{"$f":"V74+1","v":2019},null,{"$f":"X74+1","v":2020},null,{"$f":"Z74+1","v":2021},null,{"$f":"AB74+1","v":2022},null,{"$f":"AD74+1","v":2023},null,{"$f":"AF74+1","v":2024},null,{"$f":"AH74+1","v":2025},null,{"$f":"AJ74+1","v":2026},null,{"$f":"AL74+1","v":2027},null,{"$f":"AN74+1","v":2028},null,{"$f":"AP74+1","v":2029},null,{"$f":"AR74+1","v":2030},null,{"$f":"AT74+1","v":2031},null,{"$f":"AV74+1","v":2032},null,{"$f":"AX74+1","v":2033},null,{"$f":"AZ74+1","v":2034},null,{"$f":"BB74+1","v":2035},null,{"$f":"BD74+1","v":2036},null,{"$f":"BF74+1","v":2037},null,{"$f":"BH74+1","v":2038},null,{"$f":"BJ74+1","v":2039},null,{"$f":"BL74+1","v":2040},null,{"$f":"BN74+1","v":2041},null,{"$f":"BP74+1","v":2042},null,{"$f":"BR74+1","v":2043},null,{"$f":"BT74+1","v":2044},null,{"$f":"BV74+1","v":2045},null,{"$f":"BX74+1","v":2046},null,{"$f":"BZ74+1","v":2047},null,{"$f":"CB74+1","v":2048},null,{"$f":"CD74+1","v":2049},null,{"$f":"CF74+1","v":2050},null,{"$f":"CH74+1","v":2051},null,{"$f":"CJ74+1","v":2052},null,{"$f":"CL74+1","v":2053},null,{"$f":"CN74+1","v":2054},null,{"$f":"CP74+1","v":2055},null,{"$f":"CR74+1","v":2056},null,{"$f":"CT74+1","v":2057},null,{"$f":"CV74+1","v":2058},null,{"$f":"CX74+1","v":2059},null,{"$f":"CZ74+1","v":2060},null,{"$f":"DB74+1","v":2061},null,{"$f":"DD74+1","v":2062},null,{"$f":"DF74+1","v":2063},null,{"$f":"DH74+1","v":2064},null,{"$f":"DJ74+1","v":2065},null,{"$f":"DL74+1","v":2066},null,{"$f":"DN74+1","v":2067},null,{"$f":"DP74+1","v":2068},null,{"$f":"DR74+1","v":2069},null,{"$f":"DT74+1","v":2070},null,{"$f":"DV74+1","v":2071},null,{"$f":"DX74+1","v":2072},null,{"$f":"DZ74+1","v":2073},null,{"$f":"EB74+1","v":2074},null,{"$f":"ED74+1","v":2075},null,{"$f":"EF74+1","v":2076},null,{"$f":"EH74+1","v":2077},null,{"$f":"EJ74+1","v":2078},null,{"$f":"EL74+1","v":2079},null,{"$f":"EN74+1","v":2080},null,{"$f":"EP74+1","v":2081},null,{"$f":"ER74+1","v":2082},null,{"$f":"ET74+1","v":2083},null,{"$f":"EV74+1","v":2084},null,{"$f":"EX74+1","v":2085},null,{"$f":"EZ74+1","v":2086},null,{"$f":"FB74+1","v":2087},null,{"$f":"FD74+1","v":2088},null,{"$f":"FF74+1","v":2089},null,{"$f":"FH74+1","v":2090},null,{"$f":"FJ74+1","v":2091},null,{"$f":"FL74+1","v":2092},null,{"$f":"FN74+1","v":2093},null,{"$f":"FP74+1","v":2094},null,{"$f":"FR74+1","v":2095},null,{"$f":"FT74+1","v":2096},null,{"$f":"FV74+1","v":2097},null,{"$f":"FX74+1","v":2098},null,{"$f":"FZ74+1","v":2099},null,{"$f":"GB74+1","v":2100},null,{"$f":"GD74+1","v":2101},null,{"$f":"GF74+1","v":2102},null,{"$f":"GH74+1","v":2103}]
[]
[null,null,null,null,null,null,null,null,"Basic Infrastructure Equipment"]
[null,null,null,null,null,null,null,null,null,{"$f":"J13","v":"Video Monitors/Wall for Incident Detection"},null,{"$f":"IF(L$74<$R$36,0,IF($R13>0,IF(0=MOD(L$74-$R$36,$R13),$S13+$U13,$U13),IF(L$74>($R$36-1),$U13,0))*$R$32)","v":0},null,{"$f":"IF(N$74<$R$36,0,IF($R13>0,IF(0=MOD(N$74-$R$36,$R13),$S13+$U13,$U13),IF(N$74>($R$36-1),$U13,0))*$R$32)","v":0},null,{"$f":"IF(P$74<$R$36,0,IF($R13>0,IF(0=MOD(P$74-$R$36,$R13),$S13+$U13,$U13),IF(P$74>($R$36-1),$U13,0))*$R$32)","v":0},null,{"$f":"IF(R$74<$R$36,0,IF($R13>0,IF(0=MOD(R$74-$R$36,$R13),$S13+$U13,$U13),IF(R$74>($R$36-1),$U13,0))*$R$32)","v":0},null,{"$f":"IF(T$74<$R$36,0,IF($R13>0,IF(0=MOD(T$74-$R$36,$R13),$S13+$U13,$U13),IF(T$74>($R$36-1),$U13,0))*$R$32)","v":0},null,{"$f":"IF(V$74<$R$36,0,IF($R13>0,IF(0=MOD(V$74-$R$36,$R13),$S13+$U13,$U13),IF(V$74>($R$36-1),$U13,0))*$R$32)","v":0},null,{"$f":"IF(X$74<$R$36,0,IF($R13>0,IF(0=MOD(X$74-$R$36,$R13),$S13+$U13,$U13),IF(X$74>($R$36-1),$U13,0))*$R$32)","v":0},null,{"$f":"IF(Z$74<$R$36,0,IF($R13>0,IF(0=MOD(Z$74-$R$36,$R13),$S13+$U13,$U13),IF(Z$74>($R$36-1),$U13,0))*$R$32)","v":0},null,{"$f":"IF(AB$74<$R$36,0,IF($R13>0,IF(0=MOD(AB$74-$R$36,$R13),$S13+$U13,$U13),IF(AB$74>($R$36-1),$U13,0))*$R$32)","v":0},null,{"$f":"IF(AD$74<$R$36,0,IF($R13>0,IF(0=MOD(AD$74-$R$36,$R13),$S13+$U13,$U13),IF(AD$74>($R$36-1),$U13,0))*$R$32)","v":0},null,{"$f":"IF(AF$74<$R$36,0,IF($R13>0,IF(0=MOD(AF$74-$R$36,$R13),$S13+$U13,$U13),IF(AF$74>($R$36-1),$U13,0))*$R$32)","v":0},null,{"$f":"IF(AH$74<$R$36,0,IF($R13>0,IF(0=MOD(AH$74-$R$36,$R13),$S13+$U13,$U13),IF(AH$74>($R$36-1),$U13,0))*$R$32)","v":0},null,{"$f":"IF(AJ$74<$R$36,0,IF($R13>0,IF(0=MOD(AJ$74-$R$36,$R13),$S13+$U13,$U13),IF(AJ$74>($R$36-1),$U13,0))*$R$32)","v":0},null,{"$f":"IF(AL$74<$R$36,0,IF($R13>0,IF(0=MOD(AL$74-$R$36,$R13),$S13+$U13,$U13),IF(AL$74>($R$36-1),$U13,0))*$R$32)","v":0},null,{"$f":"IF(AN$74<$R$36,0,IF($R13>0,IF(0=MOD(AN$74-$R$36,$R13),$S13+$U13,$U13),IF(AN$74>($R$36-1),$U13,0))*$R$32)","v":0},null,{"$f":"IF(AP$74<$R$36,0,IF($R13>0,IF(0=MOD(AP$74-$R$36,$R13),$S13+$U13,$U13),IF(AP$74>($R$36-1),$U13,0))*$R$32)","v":0},null,{"$f":"IF(AR$74<$R$36,0,IF($R13>0,IF(0=MOD(AR$74-$R$36,$R13),$S13+$U13,$U13),IF(AR$74>($R$36-1),$U13,0))*$R$32)","v":0},null,{"$f":"IF(AT$74<$R$36,0,IF($R13>0,IF(0=MOD(AT$74-$R$36,$R13),$S13+$U13,$U13),IF(AT$74>($R$36-1),$U13,0))*$R$32)","v":0},null,{"$f":"IF(AV$74<$R$36,0,IF($R13>0,IF(0=MOD(AV$74-$R$36,$R13),$S13+$U13,$U13),IF(AV$74>($R$36-1),$U13,0))*$R$32)","v":0},null,{"$f":"IF(AX$74<$R$36,0,IF($R13>0,IF(0=MOD(AX$74-$R$36,$R13),$S13+$U13,$U13),IF(AX$74>($R$36-1),$U13,0))*$R$32)","v":0},null,{"$f":"IF(AZ$74<$R$36,0,IF($R13>0,IF(0=MOD(AZ$74-$R$36,$R13),$S13+$U13,$U13),IF(AZ$74>($R$36-1),$U13,0))*$R$32)","v":0},null,{"$f":"IF(BB$74<$R$36,0,IF($R13>0,IF(0=MOD(BB$74-$R$36,$R13),$S13+$U13,$U13),IF(BB$74>($R$36-1),$U13,0))*$R$32)","v":0},null,{"$f":"IF(BD$74<$R$36,0,IF($R13>0,IF(0=MOD(BD$74-$R$36,$R13),$S13+$U13,$U13),IF(BD$74>($R$36-1),$U13,0))*$R$32)","v":0},null,{"$f":"IF(BF$74<$R$36,0,IF($R13>0,IF(0=MOD(BF$74-$R$36,$R13),$S13+$U13,$U13),IF(BF$74>($R$36-1),$U13,0))*$R$32)","v":0},null,{"$f":"IF(BH$74<$R$36,0,IF($R13>0,IF(0=MOD(BH$74-$R$36,$R13),$S13+$U13,$U13),IF(BH$74>($R$36-1),$U13,0))*$R$32)","v":0},null,{"$f":"IF(BJ$74<$R$36,0,IF($R13>0,IF(0=MOD(BJ$74-$R$36,$R13),$S13+$U13,$U13),IF(BJ$74>($R$36-1),$U13,0))*$R$32)","v":0},null,{"$f":"IF(BL$74<$R$36,0,IF($R13>0,IF(0=MOD(BL$74-$R$36,$R13),$S13+$U13,$U13),IF(BL$74>($R$36-1),$U13,0))*$R$32)","v":0},null,{"$f":"IF(BN$74<$R$36,0,IF($R13>0,IF(0=MOD(BN$74-$R$36,$R13),$S13+$U13,$U13),IF(BN$74>($R$36-1),$U13,0))*$R$32)","v":0},null,{"$f":"IF(BP$74<$R$36,0,IF($R13>0,IF(0=MOD(BP$74-$R$36,$R13),$S13+$U13,$U13),IF(BP$74>($R$36-1),$U13,0))*$R$32)","v":0},null,{"$f":"IF(BR$74<$R$36,0,IF($R13>0,IF(0=MOD(BR$74-$R$36,$R13),$S13+$U13,$U13),IF(BR$74>($R$36-1),$U13,0))*$R$32)","v":0},null,{"$f":"IF(BT$74<$R$36,0,IF($R13>0,IF(0=MOD(BT$74-$R$36,$R13),$S13+$U13,$U13),IF(BT$74>($R$36-1),$U13,0))*$R$32)","v":0},null,{"$f":"IF(BV$74<$R$36,0,IF($R13>0,IF(0=MOD(BV$74-$R$36,$R13),$S13+$U13,$U13),IF(BV$74>($R$36-1),$U13,0))*$R$32)","v":0},null,{"$f":"IF(BX$74<$R$36,0,IF($R13>0,IF(0=MOD(BX$74-$R$36,$R13),$S13+$U13,$U13),IF(BX$74>($R$36-1),$U13,0))*$R$32)","v":0},null,{"$f":"IF(BZ$74<$R$36,0,IF($R13>0,IF(0=MOD(BZ$74-$R$36,$R13),$S13+$U13,$U13),IF(BZ$74>($R$36-1),$U13,0))*$R$32)","v":0},null,{"$f":"IF(CB$74<$R$36,0,IF($R13>0,IF(0=MOD(CB$74-$R$36,$R13),$S13+$U13,$U13),IF(CB$74>($R$36-1),$U13,0))*$R$32)","v":0},null,{"$f":"IF(CD$74<$R$36,0,IF($R13>0,IF(0=MOD(CD$74-$R$36,$R13),$S13+$U13,$U13),IF(CD$74>($R$36-1),$U13,0))*$R$32)","v":0},null,{"$f":"IF(CF$74<$R$36,0,IF($R13>0,IF(0=MOD(CF$74-$R$36,$R13),$S13+$U13,$U13),IF(CF$74>($R$36-1),$U13,0))*$R$32)","v":0},null,{"$f":"IF(CH$74<$R$36,0,IF($R13>0,IF(0=MOD(CH$74-$R$36,$R13),$S13+$U13,$U13),IF(CH$74>($R$36-1),$U13,0))*$R$32)","v":0},null,{"$f":"IF(CJ$74<$R$36,0,IF($R13>0,IF(0=MOD(CJ$74-$R$36,$R13),$S13+$U13,$U13),IF(CJ$74>($R$36-1),$U13,0))*$R$32)","v":0},null,{"$f":"IF(CL$74<$R$36,0,IF($R13>0,IF(0=MOD(CL$74-$R$36,$R13),$S13+$U13,$U13),IF(CL$74>($R$36-1),$U13,0))*$R$32)","v":0},null,{"$f":"IF(CN$74<$R$36,0,IF($R13>0,IF(0=MOD(CN$74-$R$36,$R13),$S13+$U13,$U13),IF(CN$74>($R$36-1),$U13,0))*$R$32)","v":0},null,{"$f":"IF(CP$74<$R$36,0,IF($R13>0,IF(0=MOD(CP$74-$R$36,$R13),$S13+$U13,$U13),IF(CP$74>($R$36-1),$U13,0))*$R$32)","v":0},null,{"$f":"IF(CR$74<$R$36,0,IF($R13>0,IF(0=MOD(CR$74-$R$36,$R13),$S13+$U13,$U13),IF(CR$74>($R$36-1),$U13,0))*$R$32)","v":0},null,{"$f":"IF(CT$74<$R$36,0,IF($R13>0,IF(0=MOD(CT$74-$R$36,$R13),$S13+$U13,$U13),IF(CT$74>($R$36-1),$U13,0))*$R$32)","v":0},null,{"$f":"IF(CV$74<$R$36,0,IF($R13>0,IF(0=MOD(CV$74-$R$36,$R13),$S13+$U13,$U13),IF(CV$74>($R$36-1),$U13,0))*$R$32)","v":0},null,{"$f":"IF(CX$74<$R$36,0,IF($R13>0,IF(0=MOD(CX$74-$R$36,$R13),$S13+$U13,$U13),IF(CX$74>($R$36-1),$U13,0))*$R$32)","v":0},null,{"$f":"IF(CZ$74<$R$36,0,IF($R13>0,IF(0=MOD(CZ$74-$R$36,$R13),$S13+$U13,$U13),IF(CZ$74>($R$36-1),$U13,0))*$R$32)","v":0},null,{"$f":"IF(DB$74<$R$36,0,IF($R13>0,IF(0=MOD(DB$74-$R$36,$R13),$S13+$U13,$U13),IF(DB$74>($R$36-1),$U13,0))*$R$32)","v":0},null,{"$f":"IF(DD$74<$R$36,0,IF($R13>0,IF(0=MOD(DD$74-$R$36,$R13),$S13+$U13,$U13),IF(DD$74>($R$36-1),$U13,0))*$R$32)","v":0},null,{"$f":"IF(DF$74<$R$36,0,IF($R13>0,IF(0=MOD(DF$74-$R$36,$R13),$S13+$U13,$U13),IF(DF$74>($R$36-1),$U13,0))*$R$32)","v":0},null,{"$f":"IF(DH$74<$R$36,0,IF($R13>0,IF(0=MOD(DH$74-$R$36,$R13),$S13+$U13,$U13),IF(DH$74>($R$36-1),$U13,0))*$R$32)","v":0},null,{"$f":"IF(DJ$74<$R$36,0,IF($R13>0,IF(0=MOD(DJ$74-$R$36,$R13),$S13+$U13,$U13),IF(DJ$74>($R$36-1),$U13,0))*$R$32)","v":0},null,{"$f":"IF(DL$74<$R$36,0,IF($R13>0,IF(0=MOD(DL$74-$R$36,$R13),$S13+$U13,$U13),IF(DL$74>($R$36-1),$U13,0))*$R$32)","v":0},null,{"$f":"IF(DN$74<$R$36,0,IF($R13>0,IF(0=MOD(DN$74-$R$36,$R13),$S13+$U13,$U13),IF(DN$74>($R$36-1),$U13,0))*$R$32)","v":0},null,{"$f":"IF(DP$74<$R$36,0,IF($R13>0,IF(0=MOD(DP$74-$R$36,$R13),$S13+$U13,$U13),IF(DP$74>($R$36-1),$U13,0))*$R$32)","v":0},null,{"$f":"IF(DR$74<$R$36,0,IF($R13>0,IF(0=MOD(DR$74-$R$36,$R13),$S13+$U13,$U13),IF(DR$74>($R$36-1),$U13,0))*$R$32)","v":0},null,{"$f":"IF(DT$74<$R$36,0,IF($R13>0,IF(0=MOD(DT$74-$R$36,$R13),$S13+$U13,$U13),IF(DT$74>($R$36-1),$U13,0))*$R$32)","v":0},null,{"$f":"IF(DV$74<$R$36,0,IF($R13>0,IF(0=MOD(DV$74-$R$36,$R13),$S13+$U13,$U13),IF(DV$74>($R$36-1),$U13,0))*$R$32)","v":0},null,{"$f":"IF(DX$74<$R$36,0,IF($R13>0,IF(0=MOD(DX$74-$R$36,$R13),$S13+$U13,$U13),IF(DX$74>($R$36-1),$U13,0))*$R$32)","v":0},null,{"$f":"IF(DZ$74<$R$36,0,IF($R13>0,IF(0=MOD(DZ$74-$R$36,$R13),$S13+$U13,$U13),IF(DZ$74>($R$36-1),$U13,0))*$R$32)","v":0},null,{"$f":"IF(EB$74<$R$36,0,IF($R13>0,IF(0=MOD(EB$74-$R$36,$R13),$S13+$U13,$U13),IF(EB$74>($R$36-1),$U13,0))*$R$32)","v":0},null,{"$f":"IF(ED$74<$R$36,0,IF($R13>0,IF(0=MOD(ED$74-$R$36,$R13),$S13+$U13,$U13),IF(ED$74>($R$36-1),$U13,0))*$R$32)","v":0},null,{"$f":"IF(EF$74<$R$36,0,IF($R13>0,IF(0=MOD(EF$74-$R$36,$R13),$S13+$U13,$U13),IF(EF$74>($R$36-1),$U13,0))*$R$32)","v":0},null,{"$f":"IF(EH$74<$R$36,0,IF($R13>0,IF(0=MOD(EH$74-$R$36,$R13),$S13+$U13,$U13),IF(EH$74>($R$36-1),$U13,0))*$R$32)","v":0},null,{"$f":"IF(EJ$74<$R$36,0,IF($R13>0,IF(0=MOD(EJ$74-$R$36,$R13),$S13+$U13,$U13),IF(EJ$74>($R$36-1),$U13,0))*$R$32)","v":0},null,{"$f":"IF(EL$74<$R$36,0,IF($R13>0,IF(0=MOD(EL$74-$R$36,$R13),$S13+$U13,$U13),IF(EL$74>($R$36-1),$U13,0))*$R$32)","v":0},null,{"$f":"IF(EN$74<$R$36,0,IF($R13>0,IF(0=MOD(EN$74-$R$36,$R13),$S13+$U13,$U13),IF(EN$74>($R$36-1),$U13,0))*$R$32)","v":0},null,{"$f":"IF(EP$74<$R$36,0,IF($R13>0,IF(0=MOD(EP$74-$R$36,$R13),$S13+$U13,$U13),IF(EP$74>($R$36-1),$U13,0))*$R$32)","v":0},null,{"$f":"IF(ER$74<$R$36,0,IF($R13>0,IF(0=MOD(ER$74-$R$36,$R13),$S13+$U13,$U13),IF(ER$74>($R$36-1),$U13,0))*$R$32)","v":0},null,{"$f":"IF(ET$74<$R$36,0,IF($R13>0,IF(0=MOD(ET$74-$R$36,$R13),$S13+$U13,$U13),IF(ET$74>($R$36-1),$U13,0))*$R$32)","v":0},null,{"$f":"IF(EV$74<$R$36,0,IF($R13>0,IF(0=MOD(EV$74-$R$36,$R13),$S13+$U13,$U13),IF(EV$74>($R$36-1),$U13,0))*$R$32)","v":0},null,{"$f":"IF(EX$74<$R$36,0,IF($R13>0,IF(0=MOD(EX$74-$R$36,$R13),$S13+$U13,$U13),IF(EX$74>($R$36-1),$U13,0))*$R$32)","v":0},null,{"$f":"IF(EZ$74<$R$36,0,IF($R13>0,IF(0=MOD(EZ$74-$R$36,$R13),$S13+$U13,$U13),IF(EZ$74>($R$36-1),$U13,0))*$R$32)","v":0},null,{"$f":"IF(FB$74<$R$36,0,IF($R13>0,IF(0=MOD(FB$74-$R$36,$R13),$S13+$U13,$U13),IF(FB$74>($R$36-1),$U13,0))*$R$32)","v":0},null,{"$f":"IF(FD$74<$R$36,0,IF($R13>0,IF(0=MOD(FD$74-$R$36,$R13),$S13+$U13,$U13),IF(FD$74>($R$36-1),$U13,0))*$R$32)","v":0},null,{"$f":"IF(FF$74<$R$36,0,IF($R13>0,IF(0=MOD(FF$74-$R$36,$R13),$S13+$U13,$U13),IF(FF$74>($R$36-1),$U13,0))*$R$32)","v":0},null,{"$f":"IF(FH$74<$R$36,0,IF($R13>0,IF(0=MOD(FH$74-$R$36,$R13),$S13+$U13,$U13),IF(FH$74>($R$36-1),$U13,0))*$R$32)","v":0},null,{"$f":"IF(FJ$74<$R$36,0,IF($R13>0,IF(0=MOD(FJ$74-$R$36,$R13),$S13+$U13,$U13),IF(FJ$74>($R$36-1),$U13,0))*$R$32)","v":0},null,{"$f":"IF(FL$74<$R$36,0,IF($R13>0,IF(0=MOD(FL$74-$R$36,$R13),$S13+$U13,$U13),IF(FL$74>($R$36-1),$U13,0))*$R$32)","v":0},null,{"$f":"IF(FN$74<$R$36,0,IF($R13>0,IF(0=MOD(FN$74-$R$36,$R13),$S13+$U13,$U13),IF(FN$74>($R$36-1),$U13,0))*$R$32)","v":0},null,{"$f":"IF(FP$74<$R$36,0,IF($R13>0,IF(0=MOD(FP$74-$R$36,$R13),$S13+$U13,$U13),IF(FP$74>($R$36-1),$U13,0))*$R$32)","v":0},null,{"$f":"IF(FR$74<$R$36,0,IF($R13>0,IF(0=MOD(FR$74-$R$36,$R13),$S13+$U13,$U13),IF(FR$74>($R$36-1),$U13,0))*$R$32)","v":0},null,{"$f":"IF(FT$74<$R$36,0,IF($R13>0,IF(0=MOD(FT$74-$R$36,$R13),$S13+$U13,$U13),IF(FT$74>($R$36-1),$U13,0))*$R$32)","v":0},null,{"$f":"IF(FV$74<$R$36,0,IF($R13>0,IF(0=MOD(FV$74-$R$36,$R13),$S13+$U13,$U13),IF(FV$74>($R$36-1),$U13,0))*$R$32)","v":0},null,{"$f":"IF(FX$74<$R$36,0,IF($R13>0,IF(0=MOD(FX$74-$R$36,$R13),$S13+$U13,$U13),IF(FX$74>($R$36-1),$U13,0))*$R$32)","v":0},null,{"$f":"IF(FZ$74<$R$36,0,IF($R13>0,IF(0=MOD(FZ$74-$R$36,$R13),$S13+$U13,$U13),IF(FZ$74>($R$36-1),$U13,0))*$R$32)","v":0},null,{"$f":"IF(GB$74<$R$36,0,IF($R13>0,IF(0=MOD(GB$74-$R$36,$R13),$S13+$U13,$U13),IF(GB$74>($R$36-1),$U13,0))*$R$32)","v":0},null,{"$f":"IF(GD$74<$R$36,0,IF($R13>0,IF(0=MOD(GD$74-$R$36,$R13),$S13+$U13,$U13),IF(GD$74>($R$36-1),$U13,0))*$R$32)","v":0},null,{"$f":"IF(GF$74<$R$36,0,IF($R13>0,IF(0=MOD(GF$74-$R$36,$R13),$S13+$U13,$U13),IF(GF$74>($R$36-1),$U13,0))*$R$32)","v":0},null,{"$f":"IF(GH$74<$R$36,0,IF($R13>0,IF(0=MOD(GH$74-$R$36,$R13),$S13+$U13,$U13),IF(GH$74>($R$36-1),$U13,0))*$R$32)","v":0},null,{"$f":"IF(GJ$74<$R$36,0,IF($R13>0,IF(0=MOD(GJ$74-$R$36,$R13),$S13+$U13,$U13),IF(GJ$74>($R$36-1),$U13,0))*$R$32)","v":0}]
[null,null,null,null,null,null,null,null,null,"TMC Incident Response Hardware",null,{"$f":"IF(L$74<$R$36,0,IF($R14>0,IF(0=MOD(L$74-$R$36,$R14),$S14+$U14,$U14),IF(L$74>($R$36-1),$U14,0))*$R$32)","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,null,null,null,null,null,null,null,"TMC System Integration",null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,null,null,null,null,null,null,null,"TMC Incident Response Software",null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,null,null,null,null,null,null,null,"TMC Labor",null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,null,null,null,null,null,null,null,"Emergency Management Center Hardware",null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,null,null,null,null,null,null,null,"Emergency Management Center Software",null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,null,null,null,null,null,null,null,"Emergency Response Labor",null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,null,null,null,null,null,null,null,"Communication Line",null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[]
[null,null,null,null,null,null,null,null,null,"TOTAL Infrastructure Cost",null,{"$f":"SUM(L77:M86)","v":0},null,{"$f":"SUM(N77:O86)","v":0},null,{"$f":"SUM(P77:Q86)","v":0},null,{"$f":"SUM(R77:S86)","v":0},null,{"$f":"SUM(T77:U86)","v":0},null,{"$f":"SUM(V77:W86)","v":0},null,{"$f":"SUM(X77:Y86)","v":0},null,{"$f":"SUM(Z77:AA86)","v":0},null,{"$f":"SUM(AB77:AC86)","v":0},null,{"$f":"SUM(AD77:AE86)","v":0},null,{"$f":"SUM(AF77:AG86)","v":0},null,{"$f":"SUM(AH77:AI86)","v":0},null,{"$f":"SUM(AJ77:AK86)","v":0},null,{"$f":"SUM(AL77:AM86)","v":0},null,{"$f":"SUM(AN77:AO86)","v":0},null,{"$f":"SUM(AP77:AQ86)","v":0},null,{"$f":"SUM(AR77:AS86)","v":0},null,{"$f":"SUM(AT77:AU86)","v":0},null,{"$f":"SUM(AV77:AW86)","v":0},null,{"$f":"SUM(AX77:AY86)","v":0},null,{"$f":"SUM(AZ77:BA86)","v":0},null,{"$f":"SUM(BB77:BC86)","v":0},null,{"$f":"SUM(BD77:BE86)","v":0},null,{"$f":"SUM(BF77:BG86)","v":0},null,{"$f":"SUM(BH77:BI86)","v":0},null,{"$f":"SUM(BJ77:BK86)","v":0},null,{"$f":"SUM(BL77:BM86)","v":0},null,{"$f":"SUM(BN77:BO86)","v":0},null,{"$f":"SUM(BP77:BQ86)","v":0},null,{"$f":"SUM(BR77:BS86)","v":0},null,{"$f":"SUM(BT77:BU86)","v":0},null,{"$f":"SUM(BV77:BW86)","v":0},null,{"$f":"SUM(BX77:BY86)","v":0},null,{"$f":"SUM(BZ77:CA86)","v":0},null,{"$f":"SUM(CB77:CC86)","v":0},null,{"$f":"SUM(CD77:CE86)","v":0},null,{"$f":"SUM(CF77:CG86)","v":0},null,{"$f":"SUM(CH77:CI86)","v":0},null,{"$f":"SUM(CJ77:CK86)","v":0},null,{"$f":"SUM(CL77:CM86)","v":0},null,{"$f":"SUM(CN77:CO86)","v":0},null,{"$f":"SUM(CP77:CQ86)","v":0},null,{"$f":"SUM(CR77:CS86)","v":0},null,{"$f":"SUM(CT77:CU86)","v":0},null,{"$f":"SUM(CV77:CW86)","v":0},null,{"$f":"SUM(CX77:CY86)","v":0},null,{"$f":"SUM(CZ77:DA86)","v":0},null,{"$f":"SUM(DB77:DC86)","v":0},null,{"$f":"SUM(DD77:DE86)","v":0},null,{"$f":"SUM(DF77:DG86)","v":0},null,{"$f":"SUM(DH77:DI86)","v":0},null,{"$f":"SUM(DJ77:DK86)","v":0},null,{"$f":"SUM(DL77:DM86)","v":0},null,{"$f":"SUM(DN77:DO86)","v":0},null,{"$f":"SUM(DP77:DQ86)","v":0},null,{"$f":"SUM(DR77:DS86)","v":0},null,{"$f":"SUM(DT77:DU86)","v":0},null,{"$f":"SUM(DV77:DW86)","v":0},null,{"$f":"SUM(DX77:DY86)","v":0},null,{"$f":"SUM(DZ77:EA86)","v":0},null,{"$f":"SUM(EB77:EC86)","v":0},null,{"$f":"SUM(ED77:EE86)","v":0},null,{"$f":"SUM(EF77:EG86)","v":0},null,{"$f":"SUM(EH77:EI86)","v":0},null,{"$f":"SUM(EJ77:EK86)","v":0},null,{"$f":"SUM(EL77:EM86)","v":0},null,{"$f":"SUM(EN77:EO86)","v":0},null,{"$f":"SUM(EP77:EQ86)","v":0},null,{"$f":"SUM(ER77:ES86)","v":0},null,{"$f":"SUM(ET77:EU86)","v":0},null,{"$f":"SUM(EV77:EW86)","v":0},null,{"$f":"SUM(EX77:EY86)","v":0},null,{"$f":"SUM(EZ77:FA86)","v":0},null,{"$f":"SUM(FB77:FC86)","v":0},null,{"$f":"SUM(FD77:FE86)","v":0},null,{"$f":"SUM(FF77:FG86)","v":0},null,{"$f":"SUM(FH77:FI86)","v":0},null,{"$f":"SUM(FJ77:FK86)","v":0},null,{"$f":"SUM(FL77:FM86)","v":0},null,{"$f":"SUM(FN77:FO86)","v":0},null,{"$f":"SUM(FP77:FQ86)","v":0},null,{"$f":"SUM(FR77:FS86)","v":0},null,{"$f":"SUM(FT77:FU86)","v":0},null,{"$f":"SUM(FV77:FW86)","v":0},null,{"$f":"SUM(FX77:FY86)","v":0},null,{"$f":"SUM(FZ77:GA86)","v":0},null,{"$f":"SUM(GB77:GC86)","v":0},null,{"$f":"SUM(GD77:GE86)","v":0},null,{"$f":"SUM(GF77:GG86)","v":0},null,{"$f":"SUM(GH77:GI86)","v":0},null,{"$f":"SUM(GJ77:GK86)","v":0}]
[]
[null,null,null,null,null,null,null,null,"Incremental Deployment Equipment (per FSP Vehicle)"]
[null,null,null,null,null,null,null,null,null,{"$f":"J26","v":"Incident Response Vehicle"},null,{"$f":"IF(L$74<$R$36,0,IF($R26>0,IF(0=MOD(L$74-$R$36,$R26),$S26+$U26,$U26),IF(L$74>($R$36-1),$U26,0))*$R$34)","v":0},null,{"$f":"IF(N$74<$R$36,0,IF($R26>0,IF(0=MOD(N$74-$R$36,$R26),$S26+$U26,$U26),IF(N$74>($R$36-1),$U26,0))*$R$34)","v":0},null,{"$f":"IF(P$74<$R$36,0,IF($R26>0,IF(0=MOD(P$74-$R$36,$R26),$S26+$U26,$U26),IF(P$74>($R$36-1),$U26,0))*$R$34)","v":0},null,{"$f":"IF(R$74<$R$36,0,IF($R26>0,IF(0=MOD(R$74-$R$36,$R26),$S26+$U26,$U26),IF(R$74>($R$36-1),$U26,0))*$R$34)","v":0},null,{"$f":"IF(T$74<$R$36,0,IF($R26>0,IF(0=MOD(T$74-$R$36,$R26),$S26+$U26,$U26),IF(T$74>($R$36-1),$U26,0))*$R$34)","v":0},null,{"$f":"IF(V$74<$R$36,0,IF($R26>0,IF(0=MOD(V$74-$R$36,$R26),$S26+$U26,$U26),IF(V$74>($R$36-1),$U26,0))*$R$34)","v":0},null,{"$f":"IF(X$74<$R$36,0,IF($R26>0,IF(0=MOD(X$74-$R$36,$R26),$S26+$U26,$U26),IF(X$74>($R$36-1),$U26,0))*$R$34)","v":0},null,{"$f":"IF(Z$74<$R$36,0,IF($R26>0,IF(0=MOD(Z$74-$R$36,$R26),$S26+$U26,$U26),IF(Z$74>($R$36-1),$U26,0))*$R$34)","v":0},null,{"$f":"IF(AB$74<$R$36,0,IF($R26>0,IF(0=MOD(AB$74-$R$36,$R26),$S26+$U26,$U26),IF(AB$74>($R$36-1),$U26,0))*$R$34)","v":0},null,{"$f":"IF(AD$74<$R$36,0,IF($R26>0,IF(0=MOD(AD$74-$R$36,$R26),$S26+$U26,$U26),IF(AD$74>($R$36-1),$U26,0))*$R$34)","v":0},null,{"$f":"IF(AF$74<$R$36,0,IF($R26>0,IF(0=MOD(AF$74-$R$36,$R26),$S26+$U26,$U26),IF(AF$74>($R$36-1),$U26,0))*$R$34)","v":0},null,{"$f":"IF(AH$74<$R$36,0,IF($R26>0,IF(0=MOD(AH$74-$R$36,$R26),$S26+$U26,$U26),IF(AH$74>($R$36-1),$U26,0))*$R$34)","v":0},null,{"$f":"IF(AJ$74<$R$36,0,IF($R26>0,IF(0=MOD(AJ$74-$R$36,$R26),$S26+$U26,$U26),IF(AJ$74>($R$36-1),$U26,0))*$R$34)","v":0},null,{"$f":"IF(AL$74<$R$36,0,IF($R26>0,IF(0=MOD(AL$74-$R$36,$R26),$S26+$U26,$U26),IF(AL$74>($R$36-1),$U26,0))*$R$34)","v":0},null,{"$f":"IF(AN$74<$R$36,0,IF($R26>0,IF(0=MOD(AN$74-$R$36,$R26),$S26+$U26,$U26),IF(AN$74>($R$36-1),$U26,0))*$R$34)","v":0},null,{"$f":"IF(AP$74<$R$36,0,IF($R26>0,IF(0=MOD(AP$74-$R$36,$R26),$S26+$U26,$U26),IF(AP$74>($R$36-1),$U26,0))*$R$34)","v":0},null,{"$f":"IF(AR$74<$R$36,0,IF($R26>0,IF(0=MOD(AR$74-$R$36,$R26),$S26+$U26,$U26),IF(AR$74>($R$36-1),$U26,0))*$R$34)","v":0},null,{"$f":"IF(AT$74<$R$36,0,IF($R26>0,IF(0=MOD(AT$74-$R$36,$R26),$S26+$U26,$U26),IF(AT$74>($R$36-1),$U26,0))*$R$34)","v":0},null,{"$f":"IF(AV$74<$R$36,0,IF($R26>0,IF(0=MOD(AV$74-$R$36,$R26),$S26+$U26,$U26),IF(AV$74>($R$36-1),$U26,0))*$R$34)","v":0},null,{"$f":"IF(AX$74<$R$36,0,IF($R26>0,IF(0=MOD(AX$74-$R$36,$R26),$S26+$U26,$U26),IF(AX$74>($R$36-1),$U26,0))*$R$34)","v":0},null,{"$f":"IF(AZ$74<$R$36,0,IF($R26>0,IF(0=MOD(AZ$74-$R$36,$R26),$S26+$U26,$U26),IF(AZ$74>($R$36-1),$U26,0))*$R$34)","v":0},null,{"$f":"IF(BB$74<$R$36,0,IF($R26>0,IF(0=MOD(BB$74-$R$36,$R26),$S26+$U26,$U26),IF(BB$74>($R$36-1),$U26,0))*$R$34)","v":0},null,{"$f":"IF(BD$74<$R$36,0,IF($R26>0,IF(0=MOD(BD$74-$R$36,$R26),$S26+$U26,$U26),IF(BD$74>($R$36-1),$U26,0))*$R$34)","v":0},null,{"$f":"IF(BF$74<$R$36,0,IF($R26>0,IF(0=MOD(BF$74-$R$36,$R26),$S26+$U26,$U26),IF(BF$74>($R$36-1),$U26,0))*$R$34)","v":0},null,{"$f":"IF(BH$74<$R$36,0,IF($R26>0,IF(0=MOD(BH$74-$R$36,$R26),$S26+$U26,$U26),IF(BH$74>($R$36-1),$U26,0))*$R$34)","v":0},null,{"$f":"IF(BJ$74<$R$36,0,IF($R26>0,IF(0=MOD(BJ$74-$R$36,$R26),$S26+$U26,$U26),IF(BJ$74>($R$36-1),$U26,0))*$R$34)","v":0},null,{"$f":"IF(BL$74<$R$36,0,IF($R26>0,IF(0=MOD(BL$74-$R$36,$R26),$S26+$U26,$U26),IF(BL$74>($R$36-1),$U26,0))*$R$34)","v":0},null,{"$f":"IF(BN$74<$R$36,0,IF($R26>0,IF(0=MOD(BN$74-$R$36,$R26),$S26+$U26,$U26),IF(BN$74>($R$36-1),$U26,0))*$R$34)","v":0},null,{"$f":"IF(BP$74<$R$36,0,IF($R26>0,IF(0=MOD(BP$74-$R$36,$R26),$S26+$U26,$U26),IF(BP$74>($R$36-1),$U26,0))*$R$34)","v":0},null,{"$f":"IF(BR$74<$R$36,0,IF($R26>0,IF(0=MOD(BR$74-$R$36,$R26),$S26+$U26,$U26),IF(BR$74>($R$36-1),$U26,0))*$R$34)","v":0},null,{"$f":"IF(BT$74<$R$36,0,IF($R26>0,IF(0=MOD(BT$74-$R$36,$R26),$S26+$U26,$U26),IF(BT$74>($R$36-1),$U26,0))*$R$34)","v":0},null,{"$f":"IF(BV$74<$R$36,0,IF($R26>0,IF(0=MOD(BV$74-$R$36,$R26),$S26+$U26,$U26),IF(BV$74>($R$36-1),$U26,0))*$R$34)","v":0},null,{"$f":"IF(BX$74<$R$36,0,IF($R26>0,IF(0=MOD(BX$74-$R$36,$R26),$S26+$U26,$U26),IF(BX$74>($R$36-1),$U26,0))*$R$34)","v":0},null,{"$f":"IF(BZ$74<$R$36,0,IF($R26>0,IF(0=MOD(BZ$74-$R$36,$R26),$S26+$U26,$U26),IF(BZ$74>($R$36-1),$U26,0))*$R$34)","v":0},null,{"$f":"IF(CB$74<$R$36,0,IF($R26>0,IF(0=MOD(CB$74-$R$36,$R26),$S26+$U26,$U26),IF(CB$74>($R$36-1),$U26,0))*$R$34)","v":0},null,{"$f":"IF(CD$74<$R$36,0,IF($R26>0,IF(0=MOD(CD$74-$R$36,$R26),$S26+$U26,$U26),IF(CD$74>($R$36-1),$U26,0))*$R$34)","v":0},null,{"$f":"IF(CF$74<$R$36,0,IF($R26>0,IF(0=MOD(CF$74-$R$36,$R26),$S26+$U26,$U26),IF(CF$74>($R$36-1),$U26,0))*$R$34)","v":0},null,{"$f":"IF(CH$74<$R$36,0,IF($R26>0,IF(0=MOD(CH$74-$R$36,$R26),$S26+$U26,$U26),IF(CH$74>($R$36-1),$U26,0))*$R$34)","v":0},null,{"$f":"IF(CJ$74<$R$36,0,IF($R26>0,IF(0=MOD(CJ$74-$R$36,$R26),$S26+$U26,$U26),IF(CJ$74>($R$36-1),$U26,0))*$R$34)","v":0},null,{"$f":"IF(CL$74<$R$36,0,IF($R26>0,IF(0=MOD(CL$74-$R$36,$R26),$S26+$U26,$U26),IF(CL$74>($R$36-1),$U26,0))*$R$34)","v":0},null,{"$f":"IF(CN$74<$R$36,0,IF($R26>0,IF(0=MOD(CN$74-$R$36,$R26),$S26+$U26,$U26),IF(CN$74>($R$36-1),$U26,0))*$R$34)","v":0},null,{"$f":"IF(CP$74<$R$36,0,IF($R26>0,IF(0=MOD(CP$74-$R$36,$R26),$S26+$U26,$U26),IF(CP$74>($R$36-1),$U26,0))*$R$34)","v":0},null,{"$f":"IF(CR$74<$R$36,0,IF($R26>0,IF(0=MOD(CR$74-$R$36,$R26),$S26+$U26,$U26),IF(CR$74>($R$36-1),$U26,0))*$R$34)","v":0},null,{"$f":"IF(CT$74<$R$36,0,IF($R26>0,IF(0=MOD(CT$74-$R$36,$R26),$S26+$U26,$U26),IF(CT$74>($R$36-1),$U26,0))*$R$34)","v":0},null,{"$f":"IF(CV$74<$R$36,0,IF($R26>0,IF(0=MOD(CV$74-$R$36,$R26),$S26+$U26,$U26),IF(CV$74>($R$36-1),$U26,0))*$R$34)","v":0},null,{"$f":"IF(CX$74<$R$36,0,IF($R26>0,IF(0=MOD(CX$74-$R$36,$R26),$S26+$U26,$U26),IF(CX$74>($R$36-1),$U26,0))*$R$34)","v":0},null,{"$f":"IF(CZ$74<$R$36,0,IF($R26>0,IF(0=MOD(CZ$74-$R$36,$R26),$S26+$U26,$U26),IF(CZ$74>($R$36-1),$U26,0))*$R$34)","v":0},null,{"$f":"IF(DB$74<$R$36,0,IF($R26>0,IF(0=MOD(DB$74-$R$36,$R26),$S26+$U26,$U26),IF(DB$74>($R$36-1),$U26,0))*$R$34)","v":0},null,{"$f":"IF(DD$74<$R$36,0,IF($R26>0,IF(0=MOD(DD$74-$R$36,$R26),$S26+$U26,$U26),IF(DD$74>($R$36-1),$U26,0))*$R$34)","v":0},null,{"$f":"IF(DF$74<$R$36,0,IF($R26>0,IF(0=MOD(DF$74-$R$36,$R26),$S26+$U26,$U26),IF(DF$74>($R$36-1),$U26,0))*$R$34)","v":0},null,{"$f":"IF(DH$74<$R$36,0,IF($R26>0,IF(0=MOD(DH$74-$R$36,$R26),$S26+$U26,$U26),IF(DH$74>($R$36-1),$U26,0))*$R$34)","v":0},null,{"$f":"IF(DJ$74<$R$36,0,IF($R26>0,IF(0=MOD(DJ$74-$R$36,$R26),$S26+$U26,$U26),IF(DJ$74>($R$36-1),$U26,0))*$R$34)","v":0},null,{"$f":"IF(DL$74<$R$36,0,IF($R26>0,IF(0=MOD(DL$74-$R$36,$R26),$S26+$U26,$U26),IF(DL$74>($R$36-1),$U26,0))*$R$34)","v":0},null,{"$f":"IF(DN$74<$R$36,0,IF($R26>0,IF(0=MOD(DN$74-$R$36,$R26),$S26+$U26,$U26),IF(DN$74>($R$36-1),$U26,0))*$R$34)","v":0},null,{"$f":"IF(DP$74<$R$36,0,IF($R26>0,IF(0=MOD(DP$74-$R$36,$R26),$S26+$U26,$U26),IF(DP$74>($R$36-1),$U26,0))*$R$34)","v":0},null,{"$f":"IF(DR$74<$R$36,0,IF($R26>0,IF(0=MOD(DR$74-$R$36,$R26),$S26+$U26,$U26),IF(DR$74>($R$36-1),$U26,0))*$R$34)","v":0},null,{"$f":"IF(DT$74<$R$36,0,IF($R26>0,IF(0=MOD(DT$74-$R$36,$R26),$S26+$U26,$U26),IF(DT$74>($R$36-1),$U26,0))*$R$34)","v":0},null,{"$f":"IF(DV$74<$R$36,0,IF($R26>0,IF(0=MOD(DV$74-$R$36,$R26),$S26+$U26,$U26),IF(DV$74>($R$36-1),$U26,0))*$R$34)","v":0},null,{"$f":"IF(DX$74<$R$36,0,IF($R26>0,IF(0=MOD(DX$74-$R$36,$R26),$S26+$U26,$U26),IF(DX$74>($R$36-1),$U26,0))*$R$34)","v":0},null,{"$f":"IF(DZ$74<$R$36,0,IF($R26>0,IF(0=MOD(DZ$74-$R$36,$R26),$S26+$U26,$U26),IF(DZ$74>($R$36-1),$U26,0))*$R$34)","v":0},null,{"$f":"IF(EB$74<$R$36,0,IF($R26>0,IF(0=MOD(EB$74-$R$36,$R26),$S26+$U26,$U26),IF(EB$74>($R$36-1),$U26,0))*$R$34)","v":0},null,{"$f":"IF(ED$74<$R$36,0,IF($R26>0,IF(0=MOD(ED$74-$R$36,$R26),$S26+$U26,$U26),IF(ED$74>($R$36-1),$U26,0))*$R$34)","v":0},null,{"$f":"IF(EF$74<$R$36,0,IF($R26>0,IF(0=MOD(EF$74-$R$36,$R26),$S26+$U26,$U26),IF(EF$74>($R$36-1),$U26,0))*$R$34)","v":0},null,{"$f":"IF(EH$74<$R$36,0,IF($R26>0,IF(0=MOD(EH$74-$R$36,$R26),$S26+$U26,$U26),IF(EH$74>($R$36-1),$U26,0))*$R$34)","v":0},null,{"$f":"IF(EJ$74<$R$36,0,IF($R26>0,IF(0=MOD(EJ$74-$R$36,$R26),$S26+$U26,$U26),IF(EJ$74>($R$36-1),$U26,0))*$R$34)","v":0},null,{"$f":"IF(EL$74<$R$36,0,IF($R26>0,IF(0=MOD(EL$74-$R$36,$R26),$S26+$U26,$U26),IF(EL$74>($R$36-1),$U26,0))*$R$34)","v":0},null,{"$f":"IF(EN$74<$R$36,0,IF($R26>0,IF(0=MOD(EN$74-$R$36,$R26),$S26+$U26,$U26),IF(EN$74>($R$36-1),$U26,0))*$R$34)","v":0},null,{"$f":"IF(EP$74<$R$36,0,IF($R26>0,IF(0=MOD(EP$74-$R$36,$R26),$S26+$U26,$U26),IF(EP$74>($R$36-1),$U26,0))*$R$34)","v":0},null,{"$f":"IF(ER$74<$R$36,0,IF($R26>0,IF(0=MOD(ER$74-$R$36,$R26),$S26+$U26,$U26),IF(ER$74>($R$36-1),$U26,0))*$R$34)","v":0},null,{"$f":"IF(ET$74<$R$36,0,IF($R26>0,IF(0=MOD(ET$74-$R$36,$R26),$S26+$U26,$U26),IF(ET$74>($R$36-1),$U26,0))*$R$34)","v":0},null,{"$f":"IF(EV$74<$R$36,0,IF($R26>0,IF(0=MOD(EV$74-$R$36,$R26),$S26+$U26,$U26),IF(EV$74>($R$36-1),$U26,0))*$R$34)","v":0},null,{"$f":"IF(EX$74<$R$36,0,IF($R26>0,IF(0=MOD(EX$74-$R$36,$R26),$S26+$U26,$U26),IF(EX$74>($R$36-1),$U26,0))*$R$34)","v":0},null,{"$f":"IF(EZ$74<$R$36,0,IF($R26>0,IF(0=MOD(EZ$74-$R$36,$R26),$S26+$U26,$U26),IF(EZ$74>($R$36-1),$U26,0))*$R$34)","v":0},null,{"$f":"IF(FB$74<$R$36,0,IF($R26>0,IF(0=MOD(FB$74-$R$36,$R26),$S26+$U26,$U26),IF(FB$74>($R$36-1),$U26,0))*$R$34)","v":0},null,{"$f":"IF(FD$74<$R$36,0,IF($R26>0,IF(0=MOD(FD$74-$R$36,$R26),$S26+$U26,$U26),IF(FD$74>($R$36-1),$U26,0))*$R$34)","v":0},null,{"$f":"IF(FF$74<$R$36,0,IF($R26>0,IF(0=MOD(FF$74-$R$36,$R26),$S26+$U26,$U26),IF(FF$74>($R$36-1),$U26,0))*$R$34)","v":0},null,{"$f":"IF(FH$74<$R$36,0,IF($R26>0,IF(0=MOD(FH$74-$R$36,$R26),$S26+$U26,$U26),IF(FH$74>($R$36-1),$U26,0))*$R$34)","v":0},null,{"$f":"IF(FJ$74<$R$36,0,IF($R26>0,IF(0=MOD(FJ$74-$R$36,$R26),$S26+$U26,$U26),IF(FJ$74>($R$36-1),$U26,0))*$R$34)","v":0},null,{"$f":"IF(FL$74<$R$36,0,IF($R26>0,IF(0=MOD(FL$74-$R$36,$R26),$S26+$U26,$U26),IF(FL$74>($R$36-1),$U26,0))*$R$34)","v":0},null,{"$f":"IF(FN$74<$R$36,0,IF($R26>0,IF(0=MOD(FN$74-$R$36,$R26),$S26+$U26,$U26),IF(FN$74>($R$36-1),$U26,0))*$R$34)","v":0},null,{"$f":"IF(FP$74<$R$36,0,IF($R26>0,IF(0=MOD(FP$74-$R$36,$R26),$S26+$U26,$U26),IF(FP$74>($R$36-1),$U26,0))*$R$34)","v":0},null,{"$f":"IF(FR$74<$R$36,0,IF($R26>0,IF(0=MOD(FR$74-$R$36,$R26),$S26+$U26,$U26),IF(FR$74>($R$36-1),$U26,0))*$R$34)","v":0},null,{"$f":"IF(FT$74<$R$36,0,IF($R26>0,IF(0=MOD(FT$74-$R$36,$R26),$S26+$U26,$U26),IF(FT$74>($R$36-1),$U26,0))*$R$34)","v":0},null,{"$f":"IF(FV$74<$R$36,0,IF($R26>0,IF(0=MOD(FV$74-$R$36,$R26),$S26+$U26,$U26),IF(FV$74>($R$36-1),$U26,0))*$R$34)","v":0},null,{"$f":"IF(FX$74<$R$36,0,IF($R26>0,IF(0=MOD(FX$74-$R$36,$R26),$S26+$U26,$U26),IF(FX$74>($R$36-1),$U26,0))*$R$34)","v":0},null,{"$f":"IF(FZ$74<$R$36,0,IF($R26>0,IF(0=MOD(FZ$74-$R$36,$R26),$S26+$U26,$U26),IF(FZ$74>($R$36-1),$U26,0))*$R$34)","v":0},null,{"$f":"IF(GB$74<$R$36,0,IF($R26>0,IF(0=MOD(GB$74-$R$36,$R26),$S26+$U26,$U26),IF(GB$74>($R$36-1),$U26,0))*$R$34)","v":0},null,{"$f":"IF(GD$74<$R$36,0,IF($R26>0,IF(0=MOD(GD$74-$R$36,$R26),$S26+$U26,$U26),IF(GD$74>($R$36-1),$U26,0))*$R$34)","v":0},null,{"$f":"IF(GF$74<$R$36,0,IF($R26>0,IF(0=MOD(GF$74-$R$36,$R26),$S26+$U26,$U26),IF(GF$74>($R$36-1),$U26,0))*$R$34)","v":0},null,{"$f":"IF(GH$74<$R$36,0,IF($R26>0,IF(0=MOD(GH$74-$R$36,$R26),$S26+$U26,$U26),IF(GH$74>($R$36-1),$U26,0))*$R$34)","v":0},null,{"$f":"IF(GJ$74<$R$36,0,IF($R26>0,IF(0=MOD(GJ$74-$R$36,$R26),$S26+$U26,$U26),IF(GJ$74>($R$36-1),$U26,0))*$R$34)","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"J27","v":"Incident Response Labor"},null,{"$f":"IF(L$74<$R$36,0,IF($R27>0,IF(0=MOD(L$74-$R$36,$R27),$S27+$U27,$U27),IF(L$74>($R$36-1),$U27,0))*$R$34)","v":0},null,{"$f":"IF(N$74<$R$36,0,IF($R27>0,IF(0=MOD(N$74-$R$36,$R27),$S27+$U27,$U27),IF(N$74>($R$36-1),$U27,0))*$R$34)","v":0},null,{"$f":"IF(P$74<$R$36,0,IF($R27>0,IF(0=MOD(P$74-$R$36,$R27),$S27+$U27,$U27),IF(P$74>($R$36-1),$U27,0))*$R$34)","v":0},null,{"$f":"IF(R$74<$R$36,0,IF($R27>0,IF(0=MOD(R$74-$R$36,$R27),$S27+$U27,$U27),IF(R$74>($R$36-1),$U27,0))*$R$34)","v":0},null,{"$f":"IF(T$74<$R$36,0,IF($R27>0,IF(0=MOD(T$74-$R$36,$R27),$S27+$U27,$U27),IF(T$74>($R$36-1),$U27,0))*$R$34)","v":0},null,{"$f":"IF(V$74<$R$36,0,IF($R27>0,IF(0=MOD(V$74-$R$36,$R27),$S27+$U27,$U27),IF(V$74>($R$36-1),$U27,0))*$R$34)","v":0},null,{"$f":"IF(X$74<$R$36,0,IF($R27>0,IF(0=MOD(X$74-$R$36,$R27),$S27+$U27,$U27),IF(X$74>($R$36-1),$U27,0))*$R$34)","v":0},null,{"$f":"IF(Z$74<$R$36,0,IF($R27>0,IF(0=MOD(Z$74-$R$36,$R27),$S27+$U27,$U27),IF(Z$74>($R$36-1),$U27,0))*$R$34)","v":0},null,{"$f":"IF(AB$74<$R$36,0,IF($R27>0,IF(0=MOD(AB$74-$R$36,$R27),$S27+$U27,$U27),IF(AB$74>($R$36-1),$U27,0))*$R$34)","v":0},null,{"$f":"IF(AD$74<$R$36,0,IF($R27>0,IF(0=MOD(AD$74-$R$36,$R27),$S27+$U27,$U27),IF(AD$74>($R$36-1),$U27,0))*$R$34)","v":0},null,{"$f":"IF(AF$74<$R$36,0,IF($R27>0,IF(0=MOD(AF$74-$R$36,$R27),$S27+$U27,$U27),IF(AF$74>($R$36-1),$U27,0))*$R$34)","v":0},null,{"$f":"IF(AH$74<$R$36,0,IF($R27>0,IF(0=MOD(AH$74-$R$36,$R27),$S27+$U27,$U27),IF(AH$74>($R$36-1),$U27,0))*$R$34)","v":0},null,{"$f":"IF(AJ$74<$R$36,0,IF($R27>0,IF(0=MOD(AJ$74-$R$36,$R27),$S27+$U27,$U27),IF(AJ$74>($R$36-1),$U27,0))*$R$34)","v":0},null,{"$f":"IF(AL$74<$R$36,0,IF($R27>0,IF(0=MOD(AL$74-$R$36,$R27),$S27+$U27,$U27),IF(AL$74>($R$36-1),$U27,0))*$R$34)","v":0},null,{"$f":"IF(AN$74<$R$36,0,IF($R27>0,IF(0=MOD(AN$74-$R$36,$R27),$S27+$U27,$U27),IF(AN$74>($R$36-1),$U27,0))*$R$34)","v":0},null,{"$f":"IF(AP$74<$R$36,0,IF($R27>0,IF(0=MOD(AP$74-$R$36,$R27),$S27+$U27,$U27),IF(AP$74>($R$36-1),$U27,0))*$R$34)","v":0},null,{"$f":"IF(AR$74<$R$36,0,IF($R27>0,IF(0=MOD(AR$74-$R$36,$R27),$S27+$U27,$U27),IF(AR$74>($R$36-1),$U27,0))*$R$34)","v":0},null,{"$f":"IF(AT$74<$R$36,0,IF($R27>0,IF(0=MOD(AT$74-$R$36,$R27),$S27+$U27,$U27),IF(AT$74>($R$36-1),$U27,0))*$R$34)","v":0},null,{"$f":"IF(AV$74<$R$36,0,IF($R27>0,IF(0=MOD(AV$74-$R$36,$R27),$S27+$U27,$U27),IF(AV$74>($R$36-1),$U27,0))*$R$34)","v":0},null,{"$f":"IF(AX$74<$R$36,0,IF($R27>0,IF(0=MOD(AX$74-$R$36,$R27),$S27+$U27,$U27),IF(AX$74>($R$36-1),$U27,0))*$R$34)","v":0},null,{"$f":"IF(AZ$74<$R$36,0,IF($R27>0,IF(0=MOD(AZ$74-$R$36,$R27),$S27+$U27,$U27),IF(AZ$74>($R$36-1),$U27,0))*$R$34)","v":0},null,{"$f":"IF(BB$74<$R$36,0,IF($R27>0,IF(0=MOD(BB$74-$R$36,$R27),$S27+$U27,$U27),IF(BB$74>($R$36-1),$U27,0))*$R$34)","v":0},null,{"$f":"IF(BD$74<$R$36,0,IF($R27>0,IF(0=MOD(BD$74-$R$36,$R27),$S27+$U27,$U27),IF(BD$74>($R$36-1),$U27,0))*$R$34)","v":0},null,{"$f":"IF(BF$74<$R$36,0,IF($R27>0,IF(0=MOD(BF$74-$R$36,$R27),$S27+$U27,$U27),IF(BF$74>($R$36-1),$U27,0))*$R$34)","v":0},null,{"$f":"IF(BH$74<$R$36,0,IF($R27>0,IF(0=MOD(BH$74-$R$36,$R27),$S27+$U27,$U27),IF(BH$74>($R$36-1),$U27,0))*$R$34)","v":0},null,{"$f":"IF(BJ$74<$R$36,0,IF($R27>0,IF(0=MOD(BJ$74-$R$36,$R27),$S27+$U27,$U27),IF(BJ$74>($R$36-1),$U27,0))*$R$34)","v":0},null,{"$f":"IF(BL$74<$R$36,0,IF($R27>0,IF(0=MOD(BL$74-$R$36,$R27),$S27+$U27,$U27),IF(BL$74>($R$36-1),$U27,0))*$R$34)","v":0},null,{"$f":"IF(BN$74<$R$36,0,IF($R27>0,IF(0=MOD(BN$74-$R$36,$R27),$S27+$U27,$U27),IF(BN$74>($R$36-1),$U27,0))*$R$34)","v":0},null,{"$f":"IF(BP$74<$R$36,0,IF($R27>0,IF(0=MOD(BP$74-$R$36,$R27),$S27+$U27,$U27),IF(BP$74>($R$36-1),$U27,0))*$R$34)","v":0},null,{"$f":"IF(BR$74<$R$36,0,IF($R27>0,IF(0=MOD(BR$74-$R$36,$R27),$S27+$U27,$U27),IF(BR$74>($R$36-1),$U27,0))*$R$34)","v":0},null,{"$f":"IF(BT$74<$R$36,0,IF($R27>0,IF(0=MOD(BT$74-$R$36,$R27),$S27+$U27,$U27),IF(BT$74>($R$36-1),$U27,0))*$R$34)","v":0},null,{"$f":"IF(BV$74<$R$36,0,IF($R27>0,IF(0=MOD(BV$74-$R$36,$R27),$S27+$U27,$U27),IF(BV$74>($R$36-1),$U27,0))*$R$34)","v":0},null,{"$f":"IF(BX$74<$R$36,0,IF($R27>0,IF(0=MOD(BX$74-$R$36,$R27),$S27+$U27,$U27),IF(BX$74>($R$36-1),$U27,0))*$R$34)","v":0},null,{"$f":"IF(BZ$74<$R$36,0,IF($R27>0,IF(0=MOD(BZ$74-$R$36,$R27),$S27+$U27,$U27),IF(BZ$74>($R$36-1),$U27,0))*$R$34)","v":0},null,{"$f":"IF(CB$74<$R$36,0,IF($R27>0,IF(0=MOD(CB$74-$R$36,$R27),$S27+$U27,$U27),IF(CB$74>($R$36-1),$U27,0))*$R$34)","v":0},null,{"$f":"IF(CD$74<$R$36,0,IF($R27>0,IF(0=MOD(CD$74-$R$36,$R27),$S27+$U27,$U27),IF(CD$74>($R$36-1),$U27,0))*$R$34)","v":0},null,{"$f":"IF(CF$74<$R$36,0,IF($R27>0,IF(0=MOD(CF$74-$R$36,$R27),$S27+$U27,$U27),IF(CF$74>($R$36-1),$U27,0))*$R$34)","v":0},null,{"$f":"IF(CH$74<$R$36,0,IF($R27>0,IF(0=MOD(CH$74-$R$36,$R27),$S27+$U27,$U27),IF(CH$74>($R$36-1),$U27,0))*$R$34)","v":0},null,{"$f":"IF(CJ$74<$R$36,0,IF($R27>0,IF(0=MOD(CJ$74-$R$36,$R27),$S27+$U27,$U27),IF(CJ$74>($R$36-1),$U27,0))*$R$34)","v":0},null,{"$f":"IF(CL$74<$R$36,0,IF($R27>0,IF(0=MOD(CL$74-$R$36,$R27),$S27+$U27,$U27),IF(CL$74>($R$36-1),$U27,0))*$R$34)","v":0},null,{"$f":"IF(CN$74<$R$36,0,IF($R27>0,IF(0=MOD(CN$74-$R$36,$R27),$S27+$U27,$U27),IF(CN$74>($R$36-1),$U27,0))*$R$34)","v":0},null,{"$f":"IF(CP$74<$R$36,0,IF($R27>0,IF(0=MOD(CP$74-$R$36,$R27),$S27+$U27,$U27),IF(CP$74>($R$36-1),$U27,0))*$R$34)","v":0},null,{"$f":"IF(CR$74<$R$36,0,IF($R27>0,IF(0=MOD(CR$74-$R$36,$R27),$S27+$U27,$U27),IF(CR$74>($R$36-1),$U27,0))*$R$34)","v":0},null,{"$f":"IF(CT$74<$R$36,0,IF($R27>0,IF(0=MOD(CT$74-$R$36,$R27),$S27+$U27,$U27),IF(CT$74>($R$36-1),$U27,0))*$R$34)","v":0},null,{"$f":"IF(CV$74<$R$36,0,IF($R27>0,IF(0=MOD(CV$74-$R$36,$R27),$S27+$U27,$U27),IF(CV$74>($R$36-1),$U27,0))*$R$34)","v":0},null,{"$f":"IF(CX$74<$R$36,0,IF($R27>0,IF(0=MOD(CX$74-$R$36,$R27),$S27+$U27,$U27),IF(CX$74>($R$36-1),$U27,0))*$R$34)","v":0},null,{"$f":"IF(CZ$74<$R$36,0,IF($R27>0,IF(0=MOD(CZ$74-$R$36,$R27),$S27+$U27,$U27),IF(CZ$74>($R$36-1),$U27,0))*$R$34)","v":0},null,{"$f":"IF(DB$74<$R$36,0,IF($R27>0,IF(0=MOD(DB$74-$R$36,$R27),$S27+$U27,$U27),IF(DB$74>($R$36-1),$U27,0))*$R$34)","v":0},null,{"$f":"IF(DD$74<$R$36,0,IF($R27>0,IF(0=MOD(DD$74-$R$36,$R27),$S27+$U27,$U27),IF(DD$74>($R$36-1),$U27,0))*$R$34)","v":0},null,{"$f":"IF(DF$74<$R$36,0,IF($R27>0,IF(0=MOD(DF$74-$R$36,$R27),$S27+$U27,$U27),IF(DF$74>($R$36-1),$U27,0))*$R$34)","v":0},null,{"$f":"IF(DH$74<$R$36,0,IF($R27>0,IF(0=MOD(DH$74-$R$36,$R27),$S27+$U27,$U27),IF(DH$74>($R$36-1),$U27,0))*$R$34)","v":0},null,{"$f":"IF(DJ$74<$R$36,0,IF($R27>0,IF(0=MOD(DJ$74-$R$36,$R27),$S27+$U27,$U27),IF(DJ$74>($R$36-1),$U27,0))*$R$34)","v":0},null,{"$f":"IF(DL$74<$R$36,0,IF($R27>0,IF(0=MOD(DL$74-$R$36,$R27),$S27+$U27,$U27),IF(DL$74>($R$36-1),$U27,0))*$R$34)","v":0},null,{"$f":"IF(DN$74<$R$36,0,IF($R27>0,IF(0=MOD(DN$74-$R$36,$R27),$S27+$U27,$U27),IF(DN$74>($R$36-1),$U27,0))*$R$34)","v":0},null,{"$f":"IF(DP$74<$R$36,0,IF($R27>0,IF(0=MOD(DP$74-$R$36,$R27),$S27+$U27,$U27),IF(DP$74>($R$36-1),$U27,0))*$R$34)","v":0},null,{"$f":"IF(DR$74<$R$36,0,IF($R27>0,IF(0=MOD(DR$74-$R$36,$R27),$S27+$U27,$U27),IF(DR$74>($R$36-1),$U27,0))*$R$34)","v":0},null,{"$f":"IF(DT$74<$R$36,0,IF($R27>0,IF(0=MOD(DT$74-$R$36,$R27),$S27+$U27,$U27),IF(DT$74>($R$36-1),$U27,0))*$R$34)","v":0},null,{"$f":"IF(DV$74<$R$36,0,IF($R27>0,IF(0=MOD(DV$74-$R$36,$R27),$S27+$U27,$U27),IF(DV$74>($R$36-1),$U27,0))*$R$34)","v":0},null,{"$f":"IF(DX$74<$R$36,0,IF($R27>0,IF(0=MOD(DX$74-$R$36,$R27),$S27+$U27,$U27),IF(DX$74>($R$36-1),$U27,0))*$R$34)","v":0},null,{"$f":"IF(DZ$74<$R$36,0,IF($R27>0,IF(0=MOD(DZ$74-$R$36,$R27),$S27+$U27,$U27),IF(DZ$74>($R$36-1),$U27,0))*$R$34)","v":0},null,{"$f":"IF(EB$74<$R$36,0,IF($R27>0,IF(0=MOD(EB$74-$R$36,$R27),$S27+$U27,$U27),IF(EB$74>($R$36-1),$U27,0))*$R$34)","v":0},null,{"$f":"IF(ED$74<$R$36,0,IF($R27>0,IF(0=MOD(ED$74-$R$36,$R27),$S27+$U27,$U27),IF(ED$74>($R$36-1),$U27,0))*$R$34)","v":0},null,{"$f":"IF(EF$74<$R$36,0,IF($R27>0,IF(0=MOD(EF$74-$R$36,$R27),$S27+$U27,$U27),IF(EF$74>($R$36-1),$U27,0))*$R$34)","v":0},null,{"$f":"IF(EH$74<$R$36,0,IF($R27>0,IF(0=MOD(EH$74-$R$36,$R27),$S27+$U27,$U27),IF(EH$74>($R$36-1),$U27,0))*$R$34)","v":0},null,{"$f":"IF(EJ$74<$R$36,0,IF($R27>0,IF(0=MOD(EJ$74-$R$36,$R27),$S27+$U27,$U27),IF(EJ$74>($R$36-1),$U27,0))*$R$34)","v":0},null,{"$f":"IF(EL$74<$R$36,0,IF($R27>0,IF(0=MOD(EL$74-$R$36,$R27),$S27+$U27,$U27),IF(EL$74>($R$36-1),$U27,0))*$R$34)","v":0},null,{"$f":"IF(EN$74<$R$36,0,IF($R27>0,IF(0=MOD(EN$74-$R$36,$R27),$S27+$U27,$U27),IF(EN$74>($R$36-1),$U27,0))*$R$34)","v":0},null,{"$f":"IF(EP$74<$R$36,0,IF($R27>0,IF(0=MOD(EP$74-$R$36,$R27),$S27+$U27,$U27),IF(EP$74>($R$36-1),$U27,0))*$R$34)","v":0},null,{"$f":"IF(ER$74<$R$36,0,IF($R27>0,IF(0=MOD(ER$74-$R$36,$R27),$S27+$U27,$U27),IF(ER$74>($R$36-1),$U27,0))*$R$34)","v":0},null,{"$f":"IF(ET$74<$R$36,0,IF($R27>0,IF(0=MOD(ET$74-$R$36,$R27),$S27+$U27,$U27),IF(ET$74>($R$36-1),$U27,0))*$R$34)","v":0},null,{"$f":"IF(EV$74<$R$36,0,IF($R27>0,IF(0=MOD(EV$74-$R$36,$R27),$S27+$U27,$U27),IF(EV$74>($R$36-1),$U27,0))*$R$34)","v":0},null,{"$f":"IF(EX$74<$R$36,0,IF($R27>0,IF(0=MOD(EX$74-$R$36,$R27),$S27+$U27,$U27),IF(EX$74>($R$36-1),$U27,0))*$R$34)","v":0},null,{"$f":"IF(EZ$74<$R$36,0,IF($R27>0,IF(0=MOD(EZ$74-$R$36,$R27),$S27+$U27,$U27),IF(EZ$74>($R$36-1),$U27,0))*$R$34)","v":0},null,{"$f":"IF(FB$74<$R$36,0,IF($R27>0,IF(0=MOD(FB$74-$R$36,$R27),$S27+$U27,$U27),IF(FB$74>($R$36-1),$U27,0))*$R$34)","v":0},null,{"$f":"IF(FD$74<$R$36,0,IF($R27>0,IF(0=MOD(FD$74-$R$36,$R27),$S27+$U27,$U27),IF(FD$74>($R$36-1),$U27,0))*$R$34)","v":0},null,{"$f":"IF(FF$74<$R$36,0,IF($R27>0,IF(0=MOD(FF$74-$R$36,$R27),$S27+$U27,$U27),IF(FF$74>($R$36-1),$U27,0))*$R$34)","v":0},null,{"$f":"IF(FH$74<$R$36,0,IF($R27>0,IF(0=MOD(FH$74-$R$36,$R27),$S27+$U27,$U27),IF(FH$74>($R$36-1),$U27,0))*$R$34)","v":0},null,{"$f":"IF(FJ$74<$R$36,0,IF($R27>0,IF(0=MOD(FJ$74-$R$36,$R27),$S27+$U27,$U27),IF(FJ$74>($R$36-1),$U27,0))*$R$34)","v":0},null,{"$f":"IF(FL$74<$R$36,0,IF($R27>0,IF(0=MOD(FL$74-$R$36,$R27),$S27+$U27,$U27),IF(FL$74>($R$36-1),$U27,0))*$R$34)","v":0},null,{"$f":"IF(FN$74<$R$36,0,IF($R27>0,IF(0=MOD(FN$74-$R$36,$R27),$S27+$U27,$U27),IF(FN$74>($R$36-1),$U27,0))*$R$34)","v":0},null,{"$f":"IF(FP$74<$R$36,0,IF($R27>0,IF(0=MOD(FP$74-$R$36,$R27),$S27+$U27,$U27),IF(FP$74>($R$36-1),$U27,0))*$R$34)","v":0},null,{"$f":"IF(FR$74<$R$36,0,IF($R27>0,IF(0=MOD(FR$74-$R$36,$R27),$S27+$U27,$U27),IF(FR$74>($R$36-1),$U27,0))*$R$34)","v":0},null,{"$f":"IF(FT$74<$R$36,0,IF($R27>0,IF(0=MOD(FT$74-$R$36,$R27),$S27+$U27,$U27),IF(FT$74>($R$36-1),$U27,0))*$R$34)","v":0},null,{"$f":"IF(FV$74<$R$36,0,IF($R27>0,IF(0=MOD(FV$74-$R$36,$R27),$S27+$U27,$U27),IF(FV$74>($R$36-1),$U27,0))*$R$34)","v":0},null,{"$f":"IF(FX$74<$R$36,0,IF($R27>0,IF(0=MOD(FX$74-$R$36,$R27),$S27+$U27,$U27),IF(FX$74>($R$36-1),$U27,0))*$R$34)","v":0},null,{"$f":"IF(FZ$74<$R$36,0,IF($R27>0,IF(0=MOD(FZ$74-$R$36,$R27),$S27+$U27,$U27),IF(FZ$74>($R$36-1),$U27,0))*$R$34)","v":0},null,{"$f":"IF(GB$74<$R$36,0,IF($R27>0,IF(0=MOD(GB$74-$R$36,$R27),$S27+$U27,$U27),IF(GB$74>($R$36-1),$U27,0))*$R$34)","v":0},null,{"$f":"IF(GD$74<$R$36,0,IF($R27>0,IF(0=MOD(GD$74-$R$36,$R27),$S27+$U27,$U27),IF(GD$74>($R$36-1),$U27,0))*$R$34)","v":0},null,{"$f":"IF(GF$74<$R$36,0,IF($R27>0,IF(0=MOD(GF$74-$R$36,$R27),$S27+$U27,$U27),IF(GF$74>($R$36-1),$U27,0))*$R$34)","v":0},null,{"$f":"IF(GH$74<$R$36,0,IF($R27>0,IF(0=MOD(GH$74-$R$36,$R27),$S27+$U27,$U27),IF(GH$74>($R$36-1),$U27,0))*$R$34)","v":0},null,{"$f":"IF(GJ$74<$R$36,0,IF($R27>0,IF(0=MOD(GJ$74-$R$36,$R27),$S27+$U27,$U27),IF(GJ$74>($R$36-1),$U27,0))*$R$34)","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"J28","v":"Communication Line"},null,{"$f":"IF(L$74<$R$36,0,IF($R28>0,IF(0=MOD(L$74-$R$36,$R28),$S28+$U28,$U28),IF(L$74>($R$36-1),$U28,0))*$R$34)","v":0},null,{"$f":"IF(N$74<$R$36,0,IF($R28>0,IF(0=MOD(N$74-$R$36,$R28),$S28+$U28,$U28),IF(N$74>($R$36-1),$U28,0))*$R$34)","v":0},null,{"$f":"IF(P$74<$R$36,0,IF($R28>0,IF(0=MOD(P$74-$R$36,$R28),$S28+$U28,$U28),IF(P$74>($R$36-1),$U28,0))*$R$34)","v":0},null,{"$f":"IF(R$74<$R$36,0,IF($R28>0,IF(0=MOD(R$74-$R$36,$R28),$S28+$U28,$U28),IF(R$74>($R$36-1),$U28,0))*$R$34)","v":0},null,{"$f":"IF(T$74<$R$36,0,IF($R28>0,IF(0=MOD(T$74-$R$36,$R28),$S28+$U28,$U28),IF(T$74>($R$36-1),$U28,0))*$R$34)","v":0},null,{"$f":"IF(V$74<$R$36,0,IF($R28>0,IF(0=MOD(V$74-$R$36,$R28),$S28+$U28,$U28),IF(V$74>($R$36-1),$U28,0))*$R$34)","v":0},null,{"$f":"IF(X$74<$R$36,0,IF($R28>0,IF(0=MOD(X$74-$R$36,$R28),$S28+$U28,$U28),IF(X$74>($R$36-1),$U28,0))*$R$34)","v":0},null,{"$f":"IF(Z$74<$R$36,0,IF($R28>0,IF(0=MOD(Z$74-$R$36,$R28),$S28+$U28,$U28),IF(Z$74>($R$36-1),$U28,0))*$R$34)","v":0},null,{"$f":"IF(AB$74<$R$36,0,IF($R28>0,IF(0=MOD(AB$74-$R$36,$R28),$S28+$U28,$U28),IF(AB$74>($R$36-1),$U28,0))*$R$34)","v":0},null,{"$f":"IF(AD$74<$R$36,0,IF($R28>0,IF(0=MOD(AD$74-$R$36,$R28),$S28+$U28,$U28),IF(AD$74>($R$36-1),$U28,0))*$R$34)","v":0},null,{"$f":"IF(AF$74<$R$36,0,IF($R28>0,IF(0=MOD(AF$74-$R$36,$R28),$S28+$U28,$U28),IF(AF$74>($R$36-1),$U28,0))*$R$34)","v":0},null,{"$f":"IF(AH$74<$R$36,0,IF($R28>0,IF(0=MOD(AH$74-$R$36,$R28),$S28+$U28,$U28),IF(AH$74>($R$36-1),$U28,0))*$R$34)","v":0},null,{"$f":"IF(AJ$74<$R$36,0,IF($R28>0,IF(0=MOD(AJ$74-$R$36,$R28),$S28+$U28,$U28),IF(AJ$74>($R$36-1),$U28,0))*$R$34)","v":0},null,{"$f":"IF(AL$74<$R$36,0,IF($R28>0,IF(0=MOD(AL$74-$R$36,$R28),$S28+$U28,$U28),IF(AL$74>($R$36-1),$U28,0))*$R$34)","v":0},null,{"$f":"IF(AN$74<$R$36,0,IF($R28>0,IF(0=MOD(AN$74-$R$36,$R28),$S28+$U28,$U28),IF(AN$74>($R$36-1),$U28,0))*$R$34)","v":0},null,{"$f":"IF(AP$74<$R$36,0,IF($R28>0,IF(0=MOD(AP$74-$R$36,$R28),$S28+$U28,$U28),IF(AP$74>($R$36-1),$U28,0))*$R$34)","v":0},null,{"$f":"IF(AR$74<$R$36,0,IF($R28>0,IF(0=MOD(AR$74-$R$36,$R28),$S28+$U28,$U28),IF(AR$74>($R$36-1),$U28,0))*$R$34)","v":0},null,{"$f":"IF(AT$74<$R$36,0,IF($R28>0,IF(0=MOD(AT$74-$R$36,$R28),$S28+$U28,$U28),IF(AT$74>($R$36-1),$U28,0))*$R$34)","v":0},null,{"$f":"IF(AV$74<$R$36,0,IF($R28>0,IF(0=MOD(AV$74-$R$36,$R28),$S28+$U28,$U28),IF(AV$74>($R$36-1),$U28,0))*$R$34)","v":0},null,{"$f":"IF(AX$74<$R$36,0,IF($R28>0,IF(0=MOD(AX$74-$R$36,$R28),$S28+$U28,$U28),IF(AX$74>($R$36-1),$U28,0))*$R$34)","v":0},null,{"$f":"IF(AZ$74<$R$36,0,IF($R28>0,IF(0=MOD(AZ$74-$R$36,$R28),$S28+$U28,$U28),IF(AZ$74>($R$36-1),$U28,0))*$R$34)","v":0},null,{"$f":"IF(BB$74<$R$36,0,IF($R28>0,IF(0=MOD(BB$74-$R$36,$R28),$S28+$U28,$U28),IF(BB$74>($R$36-1),$U28,0))*$R$34)","v":0},null,{"$f":"IF(BD$74<$R$36,0,IF($R28>0,IF(0=MOD(BD$74-$R$36,$R28),$S28+$U28,$U28),IF(BD$74>($R$36-1),$U28,0))*$R$34)","v":0},null,{"$f":"IF(BF$74<$R$36,0,IF($R28>0,IF(0=MOD(BF$74-$R$36,$R28),$S28+$U28,$U28),IF(BF$74>($R$36-1),$U28,0))*$R$34)","v":0},null,{"$f":"IF(BH$74<$R$36,0,IF($R28>0,IF(0=MOD(BH$74-$R$36,$R28),$S28+$U28,$U28),IF(BH$74>($R$36-1),$U28,0))*$R$34)","v":0},null,{"$f":"IF(BJ$74<$R$36,0,IF($R28>0,IF(0=MOD(BJ$74-$R$36,$R28),$S28+$U28,$U28),IF(BJ$74>($R$36-1),$U28,0))*$R$34)","v":0},null,{"$f":"IF(BL$74<$R$36,0,IF($R28>0,IF(0=MOD(BL$74-$R$36,$R28),$S28+$U28,$U28),IF(BL$74>($R$36-1),$U28,0))*$R$34)","v":0},null,{"$f":"IF(BN$74<$R$36,0,IF($R28>0,IF(0=MOD(BN$74-$R$36,$R28),$S28+$U28,$U28),IF(BN$74>($R$36-1),$U28,0))*$R$34)","v":0},null,{"$f":"IF(BP$74<$R$36,0,IF($R28>0,IF(0=MOD(BP$74-$R$36,$R28),$S28+$U28,$U28),IF(BP$74>($R$36-1),$U28,0))*$R$34)","v":0},null,{"$f":"IF(BR$74<$R$36,0,IF($R28>0,IF(0=MOD(BR$74-$R$36,$R28),$S28+$U28,$U28),IF(BR$74>($R$36-1),$U28,0))*$R$34)","v":0},null,{"$f":"IF(BT$74<$R$36,0,IF($R28>0,IF(0=MOD(BT$74-$R$36,$R28),$S28+$U28,$U28),IF(BT$74>($R$36-1),$U28,0))*$R$34)","v":0},null,{"$f":"IF(BV$74<$R$36,0,IF($R28>0,IF(0=MOD(BV$74-$R$36,$R28),$S28+$U28,$U28),IF(BV$74>($R$36-1),$U28,0))*$R$34)","v":0},null,{"$f":"IF(BX$74<$R$36,0,IF($R28>0,IF(0=MOD(BX$74-$R$36,$R28),$S28+$U28,$U28),IF(BX$74>($R$36-1),$U28,0))*$R$34)","v":0},null,{"$f":"IF(BZ$74<$R$36,0,IF($R28>0,IF(0=MOD(BZ$74-$R$36,$R28),$S28+$U28,$U28),IF(BZ$74>($R$36-1),$U28,0))*$R$34)","v":0},null,{"$f":"IF(CB$74<$R$36,0,IF($R28>0,IF(0=MOD(CB$74-$R$36,$R28),$S28+$U28,$U28),IF(CB$74>($R$36-1),$U28,0))*$R$34)","v":0},null,{"$f":"IF(CD$74<$R$36,0,IF($R28>0,IF(0=MOD(CD$74-$R$36,$R28),$S28+$U28,$U28),IF(CD$74>($R$36-1),$U28,0))*$R$34)","v":0},null,{"$f":"IF(CF$74<$R$36,0,IF($R28>0,IF(0=MOD(CF$74-$R$36,$R28),$S28+$U28,$U28),IF(CF$74>($R$36-1),$U28,0))*$R$34)","v":0},null,{"$f":"IF(CH$74<$R$36,0,IF($R28>0,IF(0=MOD(CH$74-$R$36,$R28),$S28+$U28,$U28),IF(CH$74>($R$36-1),$U28,0))*$R$34)","v":0},null,{"$f":"IF(CJ$74<$R$36,0,IF($R28>0,IF(0=MOD(CJ$74-$R$36,$R28),$S28+$U28,$U28),IF(CJ$74>($R$36-1),$U28,0))*$R$34)","v":0},null,{"$f":"IF(CL$74<$R$36,0,IF($R28>0,IF(0=MOD(CL$74-$R$36,$R28),$S28+$U28,$U28),IF(CL$74>($R$36-1),$U28,0))*$R$34)","v":0},null,{"$f":"IF(CN$74<$R$36,0,IF($R28>0,IF(0=MOD(CN$74-$R$36,$R28),$S28+$U28,$U28),IF(CN$74>($R$36-1),$U28,0))*$R$34)","v":0},null,{"$f":"IF(CP$74<$R$36,0,IF($R28>0,IF(0=MOD(CP$74-$R$36,$R28),$S28+$U28,$U28),IF(CP$74>($R$36-1),$U28,0))*$R$34)","v":0},null,{"$f":"IF(CR$74<$R$36,0,IF($R28>0,IF(0=MOD(CR$74-$R$36,$R28),$S28+$U28,$U28),IF(CR$74>($R$36-1),$U28,0))*$R$34)","v":0},null,{"$f":"IF(CT$74<$R$36,0,IF($R28>0,IF(0=MOD(CT$74-$R$36,$R28),$S28+$U28,$U28),IF(CT$74>($R$36-1),$U28,0))*$R$34)","v":0},null,{"$f":"IF(CV$74<$R$36,0,IF($R28>0,IF(0=MOD(CV$74-$R$36,$R28),$S28+$U28,$U28),IF(CV$74>($R$36-1),$U28,0))*$R$34)","v":0},null,{"$f":"IF(CX$74<$R$36,0,IF($R28>0,IF(0=MOD(CX$74-$R$36,$R28),$S28+$U28,$U28),IF(CX$74>($R$36-1),$U28,0))*$R$34)","v":0},null,{"$f":"IF(CZ$74<$R$36,0,IF($R28>0,IF(0=MOD(CZ$74-$R$36,$R28),$S28+$U28,$U28),IF(CZ$74>($R$36-1),$U28,0))*$R$34)","v":0},null,{"$f":"IF(DB$74<$R$36,0,IF($R28>0,IF(0=MOD(DB$74-$R$36,$R28),$S28+$U28,$U28),IF(DB$74>($R$36-1),$U28,0))*$R$34)","v":0},null,{"$f":"IF(DD$74<$R$36,0,IF($R28>0,IF(0=MOD(DD$74-$R$36,$R28),$S28+$U28,$U28),IF(DD$74>($R$36-1),$U28,0))*$R$34)","v":0},null,{"$f":"IF(DF$74<$R$36,0,IF($R28>0,IF(0=MOD(DF$74-$R$36,$R28),$S28+$U28,$U28),IF(DF$74>($R$36-1),$U28,0))*$R$34)","v":0},null,{"$f":"IF(DH$74<$R$36,0,IF($R28>0,IF(0=MOD(DH$74-$R$36,$R28),$S28+$U28,$U28),IF(DH$74>($R$36-1),$U28,0))*$R$34)","v":0},null,{"$f":"IF(DJ$74<$R$36,0,IF($R28>0,IF(0=MOD(DJ$74-$R$36,$R28),$S28+$U28,$U28),IF(DJ$74>($R$36-1),$U28,0))*$R$34)","v":0},null,{"$f":"IF(DL$74<$R$36,0,IF($R28>0,IF(0=MOD(DL$74-$R$36,$R28),$S28+$U28,$U28),IF(DL$74>($R$36-1),$U28,0))*$R$34)","v":0},null,{"$f":"IF(DN$74<$R$36,0,IF($R28>0,IF(0=MOD(DN$74-$R$36,$R28),$S28+$U28,$U28),IF(DN$74>($R$36-1),$U28,0))*$R$34)","v":0},null,{"$f":"IF(DP$74<$R$36,0,IF($R28>0,IF(0=MOD(DP$74-$R$36,$R28),$S28+$U28,$U28),IF(DP$74>($R$36-1),$U28,0))*$R$34)","v":0},null,{"$f":"IF(DR$74<$R$36,0,IF($R28>0,IF(0=MOD(DR$74-$R$36,$R28),$S28+$U28,$U28),IF(DR$74>($R$36-1),$U28,0))*$R$34)","v":0},null,{"$f":"IF(DT$74<$R$36,0,IF($R28>0,IF(0=MOD(DT$74-$R$36,$R28),$S28+$U28,$U28),IF(DT$74>($R$36-1),$U28,0))*$R$34)","v":0},null,{"$f":"IF(DV$74<$R$36,0,IF($R28>0,IF(0=MOD(DV$74-$R$36,$R28),$S28+$U28,$U28),IF(DV$74>($R$36-1),$U28,0))*$R$34)","v":0},null,{"$f":"IF(DX$74<$R$36,0,IF($R28>0,IF(0=MOD(DX$74-$R$36,$R28),$S28+$U28,$U28),IF(DX$74>($R$36-1),$U28,0))*$R$34)","v":0},null,{"$f":"IF(DZ$74<$R$36,0,IF($R28>0,IF(0=MOD(DZ$74-$R$36,$R28),$S28+$U28,$U28),IF(DZ$74>($R$36-1),$U28,0))*$R$34)","v":0},null,{"$f":"IF(EB$74<$R$36,0,IF($R28>0,IF(0=MOD(EB$74-$R$36,$R28),$S28+$U28,$U28),IF(EB$74>($R$36-1),$U28,0))*$R$34)","v":0},null,{"$f":"IF(ED$74<$R$36,0,IF($R28>0,IF(0=MOD(ED$74-$R$36,$R28),$S28+$U28,$U28),IF(ED$74>($R$36-1),$U28,0))*$R$34)","v":0},null,{"$f":"IF(EF$74<$R$36,0,IF($R28>0,IF(0=MOD(EF$74-$R$36,$R28),$S28+$U28,$U28),IF(EF$74>($R$36-1),$U28,0))*$R$34)","v":0},null,{"$f":"IF(EH$74<$R$36,0,IF($R28>0,IF(0=MOD(EH$74-$R$36,$R28),$S28+$U28,$U28),IF(EH$74>($R$36-1),$U28,0))*$R$34)","v":0},null,{"$f":"IF(EJ$74<$R$36,0,IF($R28>0,IF(0=MOD(EJ$74-$R$36,$R28),$S28+$U28,$U28),IF(EJ$74>($R$36-1),$U28,0))*$R$34)","v":0},null,{"$f":"IF(EL$74<$R$36,0,IF($R28>0,IF(0=MOD(EL$74-$R$36,$R28),$S28+$U28,$U28),IF(EL$74>($R$36-1),$U28,0))*$R$34)","v":0},null,{"$f":"IF(EN$74<$R$36,0,IF($R28>0,IF(0=MOD(EN$74-$R$36,$R28),$S28+$U28,$U28),IF(EN$74>($R$36-1),$U28,0))*$R$34)","v":0},null,{"$f":"IF(EP$74<$R$36,0,IF($R28>0,IF(0=MOD(EP$74-$R$36,$R28),$S28+$U28,$U28),IF(EP$74>($R$36-1),$U28,0))*$R$34)","v":0},null,{"$f":"IF(ER$74<$R$36,0,IF($R28>0,IF(0=MOD(ER$74-$R$36,$R28),$S28+$U28,$U28),IF(ER$74>($R$36-1),$U28,0))*$R$34)","v":0},null,{"$f":"IF(ET$74<$R$36,0,IF($R28>0,IF(0=MOD(ET$74-$R$36,$R28),$S28+$U28,$U28),IF(ET$74>($R$36-1),$U28,0))*$R$34)","v":0},null,{"$f":"IF(EV$74<$R$36,0,IF($R28>0,IF(0=MOD(EV$74-$R$36,$R28),$S28+$U28,$U28),IF(EV$74>($R$36-1),$U28,0))*$R$34)","v":0},null,{"$f":"IF(EX$74<$R$36,0,IF($R28>0,IF(0=MOD(EX$74-$R$36,$R28),$S28+$U28,$U28),IF(EX$74>($R$36-1),$U28,0))*$R$34)","v":0},null,{"$f":"IF(EZ$74<$R$36,0,IF($R28>0,IF(0=MOD(EZ$74-$R$36,$R28),$S28+$U28,$U28),IF(EZ$74>($R$36-1),$U28,0))*$R$34)","v":0},null,{"$f":"IF(FB$74<$R$36,0,IF($R28>0,IF(0=MOD(FB$74-$R$36,$R28),$S28+$U28,$U28),IF(FB$74>($R$36-1),$U28,0))*$R$34)","v":0},null,{"$f":"IF(FD$74<$R$36,0,IF($R28>0,IF(0=MOD(FD$74-$R$36,$R28),$S28+$U28,$U28),IF(FD$74>($R$36-1),$U28,0))*$R$34)","v":0},null,{"$f":"IF(FF$74<$R$36,0,IF($R28>0,IF(0=MOD(FF$74-$R$36,$R28),$S28+$U28,$U28),IF(FF$74>($R$36-1),$U28,0))*$R$34)","v":0},null,{"$f":"IF(FH$74<$R$36,0,IF($R28>0,IF(0=MOD(FH$74-$R$36,$R28),$S28+$U28,$U28),IF(FH$74>($R$36-1),$U28,0))*$R$34)","v":0},null,{"$f":"IF(FJ$74<$R$36,0,IF($R28>0,IF(0=MOD(FJ$74-$R$36,$R28),$S28+$U28,$U28),IF(FJ$74>($R$36-1),$U28,0))*$R$34)","v":0},null,{"$f":"IF(FL$74<$R$36,0,IF($R28>0,IF(0=MOD(FL$74-$R$36,$R28),$S28+$U28,$U28),IF(FL$74>($R$36-1),$U28,0))*$R$34)","v":0},null,{"$f":"IF(FN$74<$R$36,0,IF($R28>0,IF(0=MOD(FN$74-$R$36,$R28),$S28+$U28,$U28),IF(FN$74>($R$36-1),$U28,0))*$R$34)","v":0},null,{"$f":"IF(FP$74<$R$36,0,IF($R28>0,IF(0=MOD(FP$74-$R$36,$R28),$S28+$U28,$U28),IF(FP$74>($R$36-1),$U28,0))*$R$34)","v":0},null,{"$f":"IF(FR$74<$R$36,0,IF($R28>0,IF(0=MOD(FR$74-$R$36,$R28),$S28+$U28,$U28),IF(FR$74>($R$36-1),$U28,0))*$R$34)","v":0},null,{"$f":"IF(FT$74<$R$36,0,IF($R28>0,IF(0=MOD(FT$74-$R$36,$R28),$S28+$U28,$U28),IF(FT$74>($R$36-1),$U28,0))*$R$34)","v":0},null,{"$f":"IF(FV$74<$R$36,0,IF($R28>0,IF(0=MOD(FV$74-$R$36,$R28),$S28+$U28,$U28),IF(FV$74>($R$36-1),$U28,0))*$R$34)","v":0},null,{"$f":"IF(FX$74<$R$36,0,IF($R28>0,IF(0=MOD(FX$74-$R$36,$R28),$S28+$U28,$U28),IF(FX$74>($R$36-1),$U28,0))*$R$34)","v":0},null,{"$f":"IF(FZ$74<$R$36,0,IF($R28>0,IF(0=MOD(FZ$74-$R$36,$R28),$S28+$U28,$U28),IF(FZ$74>($R$36-1),$U28,0))*$R$34)","v":0},null,{"$f":"IF(GB$74<$R$36,0,IF($R28>0,IF(0=MOD(GB$74-$R$36,$R28),$S28+$U28,$U28),IF(GB$74>($R$36-1),$U28,0))*$R$34)","v":0},null,{"$f":"IF(GD$74<$R$36,0,IF($R28>0,IF(0=MOD(GD$74-$R$36,$R28),$S28+$U28,$U28),IF(GD$74>($R$36-1),$U28,0))*$R$34)","v":0},null,{"$f":"IF(GF$74<$R$36,0,IF($R28>0,IF(0=MOD(GF$74-$R$36,$R28),$S28+$U28,$U28),IF(GF$74>($R$36-1),$U28,0))*$R$34)","v":0},null,{"$f":"IF(GH$74<$R$36,0,IF($R28>0,IF(0=MOD(GH$74-$R$36,$R28),$S28+$U28,$U28),IF(GH$74>($R$36-1),$U28,0))*$R$34)","v":0},null,{"$f":"IF(GJ$74<$R$36,0,IF($R28>0,IF(0=MOD(GJ$74-$R$36,$R28),$S28+$U28,$U28),IF(GJ$74>($R$36-1),$U28,0))*$R$34)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,"TOTAL Incremental Cost",null,{"$f":"SUM(L90:M93)","v":0},null,{"$f":"SUM(N90:O93)","v":0},null,{"$f":"SUM(P90:Q93)","v":0},null,{"$f":"SUM(R90:S93)","v":0},null,{"$f":"SUM(T90:U93)","v":0},null,{"$f":"SUM(V90:W93)","v":0},null,{"$f":"SUM(X90:Y93)","v":0},null,{"$f":"SUM(Z90:AA93)","v":0},null,{"$f":"SUM(AB90:AC93)","v":0},null,{"$f":"SUM(AD90:AE93)","v":0},null,{"$f":"SUM(AF90:AG93)","v":0},null,{"$f":"SUM(AH90:AI93)","v":0},null,{"$f":"SUM(AJ90:AK93)","v":0},null,{"$f":"SUM(AL90:AM93)","v":0},null,{"$f":"SUM(AN90:AO93)","v":0},null,{"$f":"SUM(AP90:AQ93)","v":0},null,{"$f":"SUM(AR90:AS93)","v":0},null,{"$f":"SUM(AT90:AU93)","v":0},null,{"$f":"SUM(AV90:AW93)","v":0},null,{"$f":"SUM(AX90:AY93)","v":0},null,{"$f":"SUM(AZ90:BA93)","v":0},null,{"$f":"SUM(BB90:BC93)","v":0},null,{"$f":"SUM(BD90:BE93)","v":0},null,{"$f":"SUM(BF90:BG93)","v":0},null,{"$f":"SUM(BH90:BI93)","v":0},null,{"$f":"SUM(BJ90:BK93)","v":0},null,{"$f":"SUM(BL90:BM93)","v":0},null,{"$f":"SUM(BN90:BO93)","v":0},null,{"$f":"SUM(BP90:BQ93)","v":0},null,{"$f":"SUM(BR90:BS93)","v":0},null,{"$f":"SUM(BT90:BU93)","v":0},null,{"$f":"SUM(BV90:BW93)","v":0},null,{"$f":"SUM(BX90:BY93)","v":0},null,{"$f":"SUM(BZ90:CA93)","v":0},null,{"$f":"SUM(CB90:CC93)","v":0},null,{"$f":"SUM(CD90:CE93)","v":0},null,{"$f":"SUM(CF90:CG93)","v":0},null,{"$f":"SUM(CH90:CI93)","v":0},null,{"$f":"SUM(CJ90:CK93)","v":0},null,{"$f":"SUM(CL90:CM93)","v":0},null,{"$f":"SUM(CN90:CO93)","v":0},null,{"$f":"SUM(CP90:CQ93)","v":0},null,{"$f":"SUM(CR90:CS93)","v":0},null,{"$f":"SUM(CT90:CU93)","v":0},null,{"$f":"SUM(CV90:CW93)","v":0},null,{"$f":"SUM(CX90:CY93)","v":0},null,{"$f":"SUM(CZ90:DA93)","v":0},null,{"$f":"SUM(DB90:DC93)","v":0},null,{"$f":"SUM(DD90:DE93)","v":0},null,{"$f":"SUM(DF90:DG93)","v":0},null,{"$f":"SUM(DH90:DI93)","v":0},null,{"$f":"SUM(DJ90:DK93)","v":0},null,{"$f":"SUM(DL90:DM93)","v":0},null,{"$f":"SUM(DN90:DO93)","v":0},null,{"$f":"SUM(DP90:DQ93)","v":0},null,{"$f":"SUM(DR90:DS93)","v":0},null,{"$f":"SUM(DT90:DU93)","v":0},null,{"$f":"SUM(DV90:DW93)","v":0},null,{"$f":"SUM(DX90:DY93)","v":0},null,{"$f":"SUM(DZ90:EA93)","v":0},null,{"$f":"SUM(EB90:EC93)","v":0},null,{"$f":"SUM(ED90:EE93)","v":0},null,{"$f":"SUM(EF90:EG93)","v":0},null,{"$f":"SUM(EH90:EI93)","v":0},null,{"$f":"SUM(EJ90:EK93)","v":0},null,{"$f":"SUM(EL90:EM93)","v":0},null,{"$f":"SUM(EN90:EO93)","v":0},null,{"$f":"SUM(EP90:EQ93)","v":0},null,{"$f":"SUM(ER90:ES93)","v":0},null,{"$f":"SUM(ET90:EU93)","v":0},null,{"$f":"SUM(EV90:EW93)","v":0},null,{"$f":"SUM(EX90:EY93)","v":0},null,{"$f":"SUM(EZ90:FA93)","v":0},null,{"$f":"SUM(FB90:FC93)","v":0},null,{"$f":"SUM(FD90:FE93)","v":0},null,{"$f":"SUM(FF90:FG93)","v":0},null,{"$f":"SUM(FH90:FI93)","v":0},null,{"$f":"SUM(FJ90:FK93)","v":0},null,{"$f":"SUM(FL90:FM93)","v":0},null,{"$f":"SUM(FN90:FO93)","v":0},null,{"$f":"SUM(FP90:FQ93)","v":0},null,{"$f":"SUM(FR90:FS93)","v":0},null,{"$f":"SUM(FT90:FU93)","v":0},null,{"$f":"SUM(FV90:FW93)","v":0},null,{"$f":"SUM(FX90:FY93)","v":0},null,{"$f":"SUM(FZ90:GA93)","v":0},null,{"$f":"SUM(GB90:GC93)","v":0},null,{"$f":"SUM(GD90:GE93)","v":0},null,{"$f":"SUM(GF90:GG93)","v":0},null,{"$f":"SUM(GH90:GI93)","v":0},null,{"$f":"SUM(GJ90:GK93)","v":0}]

{"sheet":"ATM- VSL","index":33,"n_rows":102,"n_cols":192,"rows_kept":102,"cut":false,"hidden":false,"merged":[[2,1,2,6],[3,1,3,6],[4,1,4,6],[5,1,5,6],[6,1,6,6],[6,51,6,54],[10,1,10,6],[10,52,10,53],[11,1,11,6],[11,52,11,53],[12,1,12,6],[12,18,12,19],[12,20,12,21],[12,22,12,23],[12,52,12,53],[7,24,9,24],[7,25,9,25],[7,26,9,26],[7,28,9,28],[7,52,7,53],[8,1,8,6],[8,52,8,53],[9,1,9,6],[9,52,9,53],[7,1,7,6],[7,8,9,10],[7,16,9,17],[7,18,9,19],[7,20,9,21],[7,22,9,23],[19,1,19,6],[19,52,19,53],[17,1,17,6],[17,18,17,19],[17,20,17,21],[17,22,17,23],[17,52,17,53],[18,1,18,6],[18,52,18,53],[15,1,15,6],[15,18,15,19],[15,20,15,21],[15,22,15,23],[15,52,15,53],[16,1,16,6],[16,52,16,53],[13,1,13,6],[13,18,13,19],[13,20,13,21],[13,22,13,23],[13,52,13,53],[14,1,14,6],[14,18,14,19],[14,20,14,21],[14,22,14,23],[14,52,14,53],[22,1,22,6],[22,18,22,19],[22,20,22,21],[22,22,22,23],[22,52,22,53],[23,1,23,6],[23,18,23,19],[23,20,23,21],[23,22,23,23],[23,52,23,53],[20,1,20,6],[20,18,20,19],[20,20,20,21],[20,22,20,23],[20,52,20,53],[21,1,21,6],[21,18,21,19],[21,20,21,21],[21,22,21,23],[21,52,21,53],[26,1,26,6],[26,18,26,19],[26,20,26,21],[26,22,26,23],[26,52,26,53],[27,1,27,6],[27,18,27,19],[27,20,27,21],[27,22,27,23],[27,52,27,53],[24,1,24,6],[24,18,24,19],[24,20,24,21],[24,22,24,23],[24,52,24,53],[25,1,25,6],[25,18,25,19],[25,20,25,21],[25,22,25,23],[25,52,25,53],[32,1,32,6],[32,18,32,19],[32,20,32,21],[32,22,32,23],[33,1,33,6],[34,1,34,6],[34,18,34,19],[30,1,30,6],[30,18,30,19],[30,20,30,21],[30,22,30,23],[30,52,30,53],[31,1,31,6],[31,52,31,53],[28,1,28,6],[28,18,28,19],[28,20,28,21],[28,22,28,23],[28,52,28,53],[29,1,29,6],[29,18,29,19],[29,20,29,21],[29,22,29,23],[29,52,29,53],[43,1,43,6],[44,1,44,6],[45,1,45,6],[46,1,46,6],[47,1,47,6],[48,1,48,6],[40,1,40,6],[40,14,40,15],[40,22,40,23],[41,1,41,6],[42,1,42,6],[42,22,42,23],[35,1,35,6],[36,1,36,6],[36,18,36,19],[37,1,37,6],[38,1,38,6],[39,1,39,6],[51,29,51,30],[51,31,51,32],[51,33,51,34],[51,35,51,36],[51,37,51,38],[51,39,51,40],[51,17,51,18],[51,19,51,20],[51,21,51,22],[51,23,51,24],[51,25,51,26],[51,27,51,28],[49,1,49,6],[50,1,50,6],[51,1,51,6],[51,11,51,12],[51,13,51,14],[51,15,51,16],[51,65,51,66],[51,67,51,68],[51,69,51,70],[51,71,51,72],[51,73,51,74],[51,75,51,76],[51,53,51,54],[51,55,51,56],[51,57,51,58],[51,59,51,60],[51,61,51,62],[51,63,51,64],[51,41,51,42],[51,43,51,44],[51,45,51,46],[51,47,51,48],[51,49,51,50],[51,51,51,52],[51,101,51,102],[51,103,51,104],[51,105,51,106],[51,107,51,108],[51,109,51,110],[51,111,51,112],[51,89,51,90],[51,91,51,92],[51,93,51,94],[51,95,51,96],[51,97,51,98],[51,99,51,100],[51,77,51,78],[51,79,51,80],[51,81,51,82],[51,83,51,84],[51,85,51,86],[51,87,51,88],[51,157,51,158],[51,159,51,160],[51,137,51,138],[51,139,51,140],[51,141,51,142],[51,143,51,144],[51,145,51,146],[51,147,51,148],[51,125,51,126],[51,127,51,128],[51,129,51,130],[51,131,51,132],[51,133,51,134],[51,135,51,136],[51,113,51,114],[51,115,51,116],[51,117,51,118],[51,119,51,120],[51,121,51,122],[51,123,51,124],[53,19,53,20],[53,21,53,22],[53,23,53,24],[53,25,53,26],[53,27,53,28],[53,29,53,30],[51,185,51,186],[51,187,51,188],[51,189,51,190],[51,191,51,192],[52,1,52,6],[53,1,53,6],[53,11,53,12],[53,13,53,14],[53,15,53,16],[53,17,53,18],[51,173,51,174],[51,175,51,176],[51,177,51,178],[51,179,51,180],[51,181,51,182],[51,183,51,184],[51,161,51,162],[51,163,51,164],[51,165,51,166],[51,167,51,168],[51,169,51,170],[51,171,51,172],[51,149,51,150],[51,151,51,152],[51,153,51,154],[51,155,51,156],[53,55,53,56],[53,57,53,58],[53,59,53,60],[53,61,53,62],[53,63,53,64],[53,65,53,66],[53,43,53,44],[53,45,53,46],[53,47,53,48],[53,49,53,50],[53,51,53,52],[53,53,53,54],[53,31,53,32],[53,33,53,34],[53,35,53,36],[53,37,53,38],[53,39,53,40],[53,41,53,42],[53,91,53,92],[53,93,53,94],[53,95,53,96],[53,97,53,98],[53,99,53,100],[53,101,53,102],[53,79,53,80],[53,81,53,82],[53,83,53,84],[53,85,53,86],[53,87,53,88],[53,89,53,90],[53,67,53,68],[53,69,53,70],[53,71,53,72],[53,73,53,74],[53,75,53,76],[53,77,53,78],[53,147,53,148],[53,149,53,150],[53,127,53,128],[53,129,53,130],[53,131,53,132],[53,133,53,134],[53,135,53,136],[53,137,53,138],[53,115,53,116],[53,117,53,118],[53,119,53,120],[53,121,53,122],[53,123,53,124],[53,125,53,126],[53,103,53,104],[53,105,53,106],[53,107,53,108],[53,109,53,110],[53,111,53,112],[53,113,53,114],[53,187,53,188],[53,189,53,190],[53,191,53,192],[54,11,54,12],[54,13,54,14],[54,15,54,16],[54,17,54,18],[54,19,54,20],[54,21,54,22],[54,23,54,24],[53,175,53,176],[53,177,53,178],[53,179,53,180],[53,181,53,182],[53,183,53,184],[53,185,53,186],[53,163,53,164],[53,165,53,166],[53,167,53,168],[53,169,53,170],[53,171,53,172],[53,173,53,174],[53,151,53,152],[53,153,53,154],[53,155,53,156],[53,157,53,158],[53,159,53,160],[53,161,53,162],[53,139,53,140],[53,141,53,142],[53,143,53,144],[53,145,53,146],[54,49,54,50],[54,51,54,52],[54,53,54,54],[54,55,54,56],[54,57,54,58],[54,59,54,60],[54,37,54,38],[54,39,54,40],[54,41,54,42],[54,43,54,44],[54,45,54,46],[54,47,54,48],[54,25,54,26],[54,27,54,28],[54,29,54,30],[54,31,54,32],[54,33,54,34],[54,35,54,36],[54,191,54,192],[54,115,54,116],[54,117,54,118],[54,119,54,120],[54,97,54,98],[54,99,54,100],[54,101,54,102],[54,103,54,104],[54,105,54,106],[54,107,54,108],[54,85,54,86],[54,87,54,88],[54,89,54,90],[54,91,54,92],[54,93,54,94],[54,95,54,96],[54,73,54,74],[54,75,54,76],[54,77,54,78],[54,79,54,80],[54,81,54,82],[54,83,54,84],[54,179,54,180],[54,177,54,178],[54,175,54,176],[54,173,54,174],[54,171,54,172],[54,169,54,170],[55,11,55,12],[55,13,55,14],[55,15,55,16],[55,17,55,18],[55,19,55,20],[55,21,55,22],[54,181,54,182],[54,183,54,184],[54,185,54,186],[54,187,54,188],[54,189,54,190],[54,133,54,134],[54,135,54,136],[54,137,54,138],[54,139,54,140],[54,141,54,142],[54,143,54,144],[54,121,54,122],[54,123,54,124],[54,125,54,126],[54,127,54,128],[54,129,54,130],[54,131,54,132],[54,109,54,110],[54,111,54,112],[54,113,54,114],[54,61,54,62],[54,63,54,64],[54,65,54,66],[54,67,54,68],[54,69,54,70],[54,71,54,72],[55,47,55,48],[55,49,55,50],[55,51,55,52],[55,53,55,54],[55,55,55,56],[55,57,55,58],[55,35,55,36],[55,37,55,38],[55,39,55,40],[55,41,55,42],[55,43,55,44],[55,45,55,46],[55,23,55,24],[55,25,55,26],[55,27,55,28],[55,29,55,30],[55,31,55,32],[55,33,55,34],[55,83,55,84],[55,85,55,86],[55,87,55,88],[55,89,55,90],[55,91,55,92],[55,93,55,94],[55,71,55,72],[55,73,55,74],[55,75,55,76],[55,77,55,78],[55,79,55,80],[55,81,55,82],[55,59,55,60],[55,61,55,62],[55,63,55,64],[55,65,55,66],[55,67,55,68],[55,69,55,70],[56,29,56,30],[56,31,56,32],[56,33,56,34],[56,35,56,36],[56,37,56,38],[56,39,56,40],[55,191,55,192],[55,187,55,188],[55,189,55,190],[55,151,55,152],[55,153,55,154],[55,131,55,132],[55,133,55,134],[55,135,55,136],[55,137,55,138],[55,139,55,140],[55,141,55,142],[55,119,55,120],[55,121,55,122],[55,123,55,124],[55,125,55,126],[55,127,55,128],[55,129,55,130],[55,107,55,108],[55,109,55,110],[55,111,55,112],[55,113,55,114],[55,115,55,116],[55,117,55,118],[55,95,55,96],[55,97,55,98],[55,99,55,100],[56,65,56,66],[56,67,56,68],[56,69,56,70],[56,71,56,72],[56,73,56,74],[56,75,56,76],[56,53,56,54],[56,55,56,56],[56,57,56,58],[56,59,56,60],[56,61,56,62],[56,63,56,64],[56,41,56,42],[56,43,56,44],[56,45,56,46],[56,47,56,48],[56,49,56,50],[56,51,56,52],[78,11,78,12],[78,13,78,14],[78,15,78,16],[78,17,78,18],[78,19,78,20],[78,21,78,22],[56,185,56,186],[56,187,56,188],[56,189,56,190],[56,191,56,192],[65,10,65,15],[65,16,65,17],[56,173,56,174],[56,175,56,176],[56,177,56,178],[56,179,56,180],[56,181,56,182],[56,183,56,184],[56,161,56,162],[56,163,56,164],[56,165,56,166],[56,167,56,168],[56,169,56,170],[56,171,56,172],[56,149,56,150],[56,151,56,152],[56,153,56,154],[56,155,56,156],[56,157,56,158],[56,159,56,160],[56,137,56,138],[56,139,56,140],[78,47,78,48],[78,49,78,50],[78,51,78,52],[78,53,78,54],[78,55,78,56],[78,57,78,58],[78,35,78,36],[78,37,78,38],[78,39,78,40],[78,41,78,42],[78,43,78,44],[78,45,78,46],[78,23,78,24],[78,25,78,26],[78,27,78,28],[78,29,78,30],[78,31,78,32],[78,33,78,34],[78,83,78,84],[78,85,78,86],[78,87,78,88],[78,89,78,90],[78,91,78,92],[78,93,78,94],[78,71,78,72],[78,73,78,74],[78,75,78,76],[78,77,78,78],[78,79,78,80],[78,81,78,82],[78,59,78,60],[78,61,78,62],[78,63,78,64],[78,65,78,66],[78,67,78,68],[78,69,78,70],[78,119,78,120],[78,121,78,122],[78,123,78,124],[78,125,78,126],[78,127,78,128],[78,129,78,130],[78,107,78,108],[78,109,78,110],[78,111,78,112],[78,113,78,114],[78,115,78,116],[78,117,78,118],[78,95,78,96],[78,97,78,98],[78,99,78,100],[78,101,78,102],[78,103,78,104],[78,105,78,106],[78,175,78,176],[78,177,78,178],[78,155,78,156],[78,157,78,158],[78,159,78,160],[78,161,78,162],[78,163,78,164],[78,165,78,166],[78,143,78,144],[78,145,78,146],[78,147,78,148],[78,149,78,150],[78,151,78,152],[78,153,78,154],[78,131,78,132],[78,133,78,134],[78,135,78,136],[78,137,78,138],[78,139,78,140],[78,141,78,142],[81,41,81,42],[81,43,81,44],[81,45,81,46],[81,47,81,48],[81,49,81,50],[81,51,81,52],[81,29,81,30],[81,31,81,32],[81,33,81,34],[81,35,81,36],[81,37,81,38],[81,39,81,40],[78,191,78,192],[81,11,81,12],[81,13,81,14],[81,15,81,16],[81,17,81,18],[81,19,81,20],[81,21,81,22],[81,23,81,24],[81,25,81,26],[81,27,81,28],[78,179,78,180],[78,181,78,182],[78,183,78,184],[78,185,78,186],[78,187,78,188],[78,189,78,190],[78,167,78,168],[78,169,78,170],[78,171,78,172],[78,173,78,174],[81,77,81,78],[81,79,81,80],[81,81,81,82],[81,83,81,84],[81,85,81,86],[81,87,81,88],[81,65,81,66],[81,67,81,68],[81,69,81,70],[81,71,81,72],[81,73,81,74],[81,75,81,76],[81,53,81,54],[81,55,81,56],[81,57,81,58],[81,59,81,60],[81,61,81,62],[81,63,81,64],[81,113,81,114],[81,115,81,116],[81,117,81,118],[81,119,81,120],[81,121,81,122],[81,123,81,124],[81,101,81,102],[81,103,81,104],[81,105,81,106],[81,107,81,108],[81,109,81,110],[81,111,81,112],[81,89,81,90],[81,91,81,92],[81,93,81,94],[81,95,81,96],[81,97,81,98],[81,99,81,100],[81,169,81,170],[81,171,81,172],[81,149,81,150],[81,151,81,152],[81,153,81,154],[81,155,81,156],[81,157,81,158],[81,159,81,160],[81,137,81,138],[81,139,81,140],[81,141,81,142],[81,143,81,144],[81,145,81,146],[81,147,81,148],[81,125,81,126],[81,127,81,128],[81,129,81,130],[81,131,81,132],[81,133,81,134],[81,135,81,136],[82,35,82,36],[82,37,82,38],[82,39,82,40],[82,41,82,42],[82,43,82,44],[82,45,82,46],[82,23,82,24],[82,25,82,26],[82,27,82,28],[82,29,82,30],[82,31,82,32],[82,33,82,34],[81,185,81,186],[81,187,81,188],[81,189,81,190],[81,191,81,192],[82,11,82,12],[82,13,82,14],[82,15,82,16],[82,17,82,18],[82,19,82,20],[82,21,82,22],[81,173,81,174],[81,175,81,176],[81,177,81,178],[81,179,81,180],[81,181,81,182],[81,183,81,184],[81,161,81,162],[81,163,81,164],[81,165,81,166],[81,167,81,168],[82,71,82,72],[82,73,82,74],[82,75,82,76],[82,77,82,78],[82,79,82,80],[82,81,82,82],[82,59,82,60],[82,61,82,62],[82,63,82,64],[82,65,82,66],[82,67,82,68],[82,69,82,70],[82,47,82,48],[82,49,82,50],[82,51,82,52],[82,53,82,54],[82,55,82,56],[82,57,82,58],[82,107,82,108],[82,109,82,110],[82,111,82,112],[82,113,82,114],[82,115,82,116],[82,117,82,118],[82,95,82,96],[82,97,82,98],[82,99,82,100],[82,101,82,102],[82,103,82,104],[82,105,82,106],[82,83,82,84],[82,85,82,86],[82,87,82,88],[82,89,82,90],[82,91,82,92],[82,93,82,94],[82,163,82,164],[82,165,82,166],[82,143,82,144],[82,145,82,146],[82,147,82,148],[82,149,82,150],[82,151,82,152],[82,153,82,154],[82,131,82,132],[82,133,82,134],[82,135,82,136],[82,137,82,138],[82,139,82,140],[82,141,82,142],[82,119,82,120],[82,121,82,122],[82,123,82,124],[82,125,82,126],[82,127,82,128],[82,129,82,130],[83,29,83,30],[83,31,83,32],[83,33,83,34],[83,35,83,36],[83,37,83,38],[83,39,83,40],[82,191,82,192],[83,11,83,12],[83,13,83,14],[83,15,83,16],[83,17,83,18],[83,19,83,20],[83,21,83,22],[83,23,83,24],[83,25,83,26],[83,27,83,28],[82,179,82,180],[82,181,82,182],[82,183,82,184],[82,185,82,186],[82,187,82,188],[82,189,82,190],[82,167,82,168],[82,169,82,170],[82,171,82,172],[82,173,82,174],[82,175,82,176],[82,177,82,178],[82,155,82,156],[82,157,82,158],[82,159,82,160],[82,161,82,162],[83,65,83,66],[83,67,83,68],[83,69,83,70],[83,71,83,72],[83,73,83,74],[83,75,83,76],[83,53,83,54],[83,55,83,56],[83,57,83,58],[83,59,83,60],[83,61,83,62],[83,63,83,64],[83,41,83,42],[83,43,83,44],[83,45,83,46],[83,47,83,48],[83,49,83,50],[83,51,83,52],[83,101,83,102],[83,103,83,104],[83,105,83,106],[83,107,83,108],[83,109,83,110],[83,111,83,112],[83,89,83,90],[83,91,83,92],[83,93,83,94],[83,95,83,96],[83,97,83,98],[83,99,83,100],[83,77,83,78],[83,79,83,80],[83,81,83,82],[83,83,83,84],[83,85,83,86],[83,87,83,88],[83,157,83,158],[83,159,83,160],[83,137,83,138],[83,139,83,140],[83,141,83,142],[83,143,83,144],[83,145,83,146],[83,147,83,148],[83,125,83,126],[83,127,83,128],[83,129,83,130],[83,131,83,132],[83,133,83,134],[83,135,83,136],[83,113,83,114],[83,115,83,116],[83,117,83,118],[83,119,83,120],[83,121,83,122],[83,123,83,124],[84,23,84,24],[84,25,84,26],[84,27,84,28],[84,29,84,30],[84,31,84,32],[84,33,84,34],[83,185,83,186],[83,187,83,188],[83,189,83,190],[83,191,83,192],[84,11,84,12],[84,13,84,14],[84,15,84,16],[84,17,84,18],[84,19,84,20],[84,21,84,22],[83,173,83,174],[83,175,83,176],[83,177,83,178],[83,179,83,180],[83,181,83,182],[83,183,83,184],[83,161,83,162],[83,163,83,164],[83,165,83,166],[83,167,83,168],[83,169,83,170],[83,171,83,172],[83,149,83,150],[83,151,83,152],[83,153,83,154],[83,155,83,156],[84,59,84,60],[84,61,84,62],[84,63,84,64],[84,65,84,66],[84,67,84,68],[84,69,84,70],[84,47,84,48],[84,49,84,50],[84,51,84,52],[84,53,84,54],[84,55,84,56],[84,57,84,58],[84,35,84,36],[84,37,84,38],[84,39,84,40],[84,41,84,42],[84,43,84,44],[84,45,84,46],[84,95,84,96],[84,97,84,98],[84,99,84,100],[84,101,84,102],[84,103,84,104],[84,105,84,106],[84,83,84,84],[84,85,84,86],[84,87,84,88],[84,89,84,90],[84,91,84,92],[84,93,84,94],[84,71,84,72],[84,73,84,74],[84,75,84,76],[84,77,84,78],[84,79,84,80],[84,81,84,82],[84,151,84,152],[84,153,84,154],[84,131,84,132],[84,133,84,134],[84,135,84,136],[84,137,84,138],[84,139,84,140],[84,141,84,142],[84,119,84,120],[84,121,84,122],[84,123,84,124],[84,125,84,126],[84,127,84,128],[84,129,84,130],[84,107,84,108],[84,109,84,110],[84,111,84,112],[84,113,84,114],[84,115,84,116],[84,117,84,118],[84,191,84,192],[86,11,86,12],[86,13,86,14],[86,15,86,16],[86,17,86,18],[86,19,86,20],[86,21,86,22],[86,23,86,24],[86,25,86,26],[86,27,86,28],[84,179,84,180],[84,181,84,182],[84,183,84,184],[84,185,84,186],[84,187,84,188],[84,189,84,190],[84,167,84,168],[84,169,84,170],[84,171,84,172],[84,173,84,174],[84,175,84,176],[84,177,84,178],[84,155,84,156],[84,157,84,158],[84,159,84,160],[84,161,84,162],[84,163,84,164],[84,165,84,166],[84,143,84,144],[84,145,84,146],[84,147,84,148],[84,149,84,150],[86,53,86,54],[86,55,86,56],[86,57,86,58],[86,59,86,60],[86,61,86,62],[86,63,86,64],[86,41,86,42],[86,43,86,44],[86,45,86,46],[86,47,86,48],[86,49,86,50],[86,51,86,52],[86,29,86,30],[86,31,86,32]],"merged_total":2344,"flags":["merged_cut"]}
[]
[null,"Navigation",null,null,null,null,null,null,{"$f":"openingScreenTitle","v":"FHWA Tool for Operations Benefit/Cost (TOPS-BC):  Version 4.0"}]
[null,"Back",null,null,null,null,null,null,null,"PURPOSE:  Estimate Lifecycle Costs of TSM&O Strategies"]
[null,"OPENING SCREEN",null,null,null,null,null,null,null,null,"WORK AREA 1 - ESTIMATE AVERAGE ANNUAL COST"]
[null,"GENERAL TOOL OVERVIEW"]
[null,"WHAT'S NEW",null,null,null,null,null,null,null,null,"Active Traffic Management - Variable Speed Limits / Dynamic Lane Control"]
[null,"LIST OF ALL WORKSHEETS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Iterative Model Run Overview"]
[null,"1) ESTIMATE COSTS",null,null,null,null,null,null,"Equipment",null,null,null,null,null,null,null,"Useful Life",null,"Capital / Replacement Costs (Total)",null,"O&M Costs (Annual)",null,"Annualized Costs",null,"Quantity","Unit","Unit Costs",null,"Notes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Title","Factor",null,"Result"]
[null,"Cost Default Matrix"]
[null,"Cost Template",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Descriptions"]
[null,"Traveler Information"]
[null,"En-Route Traveler Information",null,null,null,null,null,null,"Basic Infrastructure Equipment and Costs"]
[null,"Pre-Trip Traveler Information",null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!L162","v":"Engineering Design"},null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!M162","v":25},{"$f":"Y13*AA13","v":0},null,0,null,{"$f":"IF(R13>0,S13/R13+U13,U13)","v":0},null,null,"LS",{"$f":"SUMPRODUCT(Y21:Y31,AA21:AA31)*0.1","v":0},"System Design, Spec, Testing, Commissioning","10% of the construction costs"]
[null,"Traffic Signal Systems (TSS)",null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!L163","v":"Software Module"},null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!M163","v":20},{"$f":"Y14*AA14","v":0},null,{"$f":"Y14*AA14*0.01","v":0},null,{"$f":"IF(R14>0,S14/R14+U14,U14)","v":0},null,null,"LS",300000,"Software module "]
[null,"Preset Timing",null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!L164","v":"Traffic Engineering / Operations"},null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!M164","v":0},0,null,{"$f":"Y15*AA15","v":0},null,0,null,null,"hours",175,"Algorithm / Model calibration, etc.; Operations"," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"`"]
[null,"Traffic Actuated Timing",null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!L165","v":"ATM TOC Hardware"},null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!M165","v":25},0,null,{"$f":"Y16*AA16*0.025","v":0},null,0,null,null,"LS",50000,"Additional operator workstations / servers"]
[null,"Central Control "]
[null,"Transit Signal Priority",null,null,null,null,null,null,null,"TOTAL Infrastructure Cost",null,null,null,null,null,null,null,null,{"$f":"SUM(S13:T17)","v":0},null,{"$f":"SUM(U13:V17)","v":0},null,{"$f":"SUM(W13:X17)","v":0}]
[null,"Ramp Metering "]
[null,"Central Control",null,null,null,null,null,null,"Incremental Deployment Equipment"]
[null,"Traffic Actuated",null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!L171","v":"Gantries with large DMS and CCTV"},null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!M171","v":25},{"$f":"Y21*AA21","v":0},null,{"$f":"Y21*AA21*0.02","v":0},null,{"$f":"IF(R21>0,S21/R21+U21,U21)","v":0},null,null,"Each",920000,"Overhead Sign Structure with 3 line full matrix DMS, and CCTV","Cost includes structural steel for sign structures (80 ft span), foundations, DMS sign, CCTV, maintanance walkway and installations."]
[null,"Preset Timing",null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!L172","v":"Controller"},null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!M172","v":10},0,null,{"$f":"Y22*AA22*0.05","v":0},null,0,null,null,"Each",25000,"2070 or similar processer","Includes foundation, cabinet, backpanel, controller unit, wiring."]
[null,"Freight Strategies",null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!L173","v":"Speed Limit / Lane Control Sign on Gantry"},null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!M173","v":10},0,null,{"$f":"Y23*AA23*0.05","v":0},null,0,null,null,"Each",10000,"DSpL / DLA sign on Gantry"]
[null,"Truck Only Lanes",null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!L174","v":"Detectors on Gantry or Pole"},null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!M174","v":10},0,null,0,null,0,null,null,"Each",10000,"When installed on gantry - one per lane"]
[null,"Compliance",null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!L175","v":"Mast Arm Assembly w/ dynamic DLA and DSpL Signs"},null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!M175","v":10},0,null,0,null,0,null,null,"Each",150000," "]
[null,"Truck Parking and Reservation Systems",null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!L176","v":"Roadside DSpL Sign, Post, and Controller"},null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!M176","v":25},0,null,0,null,0,null,null,"Each",20000,"Post –mounted DSpL sign with controller","Two signs at each location (one on both sides of the roadway), located between each gantry for hybrid"]
[null,"Climbing Lanes",null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!L177","v":"Camera Assembly"},null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!M177","v":10},0,null,0,null,0,null,null,"Each",65000,"Pole mounted cctv, color full-motion PTZ","Includes camera, pole, foundation, and controller."]
[null,"Off Hours Delivery",null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!L178","v":"Telecom/Power Duct Bank"},null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!M178","v":25},0,null,{"$f":"Y28*AA28*0.025","v":0},null,0,null,null,"Mile",250000,"2x2 stack duct bank "]
[null,"Active Traffic Management",null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!L179","v":"Telecommunications  (trunk to device)"},null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!M179","v":25},0,null,{"$f":"Y29*AA29*0.02","v":0},null,0,null,null,"Each",40000,"Fiber from Trunk to Gantry","Includes 1500' conduit, IP switch, cabinet, foundation, fiber, splicing, JB's."]
[4,"Variable Speed Limits",null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!L180","v":"Power (trunk to device)"},null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!M180","v":25},0,null,{"$f":"Y30*AA30*0.01","v":0},null,0,null,null,"Each",40000,"Power from roadside feed to gantry","say 800' of conduit, wire and JB's"]
[null,"Part-Time Shoulder Use",null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!L181","v":"On site Backup Generator / UPS"},null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!M181","v":10},0,null,{"$f":"Y31*AA31*0.025","v":0},null,0,null,null,"Each",10000,"emergency power / UPS"]
[null,"Other Strategies"]
[null,"Traffic Incident Management",null,null,null,null,null,null,null,"TOTAL Incremental Cost",null,null,null,null,null,null,null,null,{"$f":"SUM(S21:T32)","v":0},null,{"$f":"SUM(U21:V32)","v":0},null,{"$f":"SUM(W21:X32)","v":0}]
[null,"Travel Demand Management"]
[null,"HOT Lanes",null,null,null,null,null,null,"INPUT",null,"Enter Number of Infrastructure Deployments ",null,null,null,null,null,null,null,{"$f":"R35*W18","v":0}]
[null,"Road Weather Management"]
[null,"Work Zone Management",null,null,null,null,null,null,"INPUT",null,"Enter Number of Incremental Deployments",null,null,null,null,null,null,null,{"$f":"R37*W33","v":0}]
[null,"Shared Use Mobility"]
[null,"Costs Summary",null,null,null,null,null,null,"INPUT",null,"Enter Year of Deployment"]
[null,"2) ESTIMATE BENEFITS"]
[null,"Parameters",null,null,null,null,null,null,null,null,"Average Annual Cost",null,null,null,null,null,null,null,null,null,null,null,{"$f":"S35+S37","v":0}]
[null,"Strategy Default Impacts"]
[null,"Benefit Template",null,null,null,null,null,null,null,null,"Levelized Costs (Used for Benefit Cost Ratio Calculation)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Q66*(IF($R$64>0,$R$64,$S$64))*(1+(IF($R$64>0,$R$64,$S$64)))^(IF($R$60>0,$R$60,$S$60)))/((1+(IF($R$64>0,$R$64,$S$64)))^(IF($R$60>0,$R$60,$S$60))-1)","v":0}]
[null,"Arterial Strategies"]
[null,"Traffic Signal Control"]
[null,"Freeway Strategies",null,null,null,null,null,null,{"$f":"openingScreenTitle","v":"FHWA Tool for Operations Benefit/Cost (TOPS-BC):  Version 4.0"}]
[null,"Ramp Metering",null,null,null,null,null,null,null,"PURPOSE:  Estimate Lifecycle Costs of TSM&O Strategies"]
[null,"Traffic Incident Management",null,null,null,null,null,null,null,null,"WORK AREA 2 - PROJECT STREAM OF COSTS AND ESTIMATE NET PRESENT VALUE"]
[null,"Traveler Information"]
[null,"En-Route Traveler Information",null,null,null,null,null,null,{"$f":"K6","v":"Active Traffic Management - Variable Speed Limits / Dynamic Lane Control"}]
[null,"Pre-Trip Traveler Information"]
[null,"Freight Strategies and Systems",null,null,null,null,null,null,null,null,null,2013,null,{"$f":"L52+1","v":2014},null,{"$f":"N52+1","v":2015},null,{"$f":"P52+1","v":2016},null,{"$f":"R52+1","v":2017},null,{"$f":"T52+1","v":2018},null,{"$f":"V52+1","v":2019},null,{"$f":"X52+1","v":2020},null,{"$f":"Z52+1","v":2021},null,{"$f":"AB52+1","v":2022},null,{"$f":"AD52+1","v":2023},null,{"$f":"AF52+1","v":2024},null,{"$f":"AH52+1","v":2025},null,{"$f":"AJ52+1","v":2026},null,{"$f":"AL52+1","v":2027},null,{"$f":"AN52+1","v":2028},null,{"$f":"AP52+1","v":2029},null,{"$f":"AR52+1","v":2030},null,{"$f":"AT52+1","v":2031},null,{"$f":"AV52+1","v":2032},null,{"$f":"AX52+1","v":2033},null,{"$f":"AZ52+1","v":2034},null,{"$f":"BB52+1","v":2035},null,{"$f":"BD52+1","v":2036},null,{"$f":"BF52+1","v":2037},null,{"$f":"BH52+1","v":2038},null,{"$f":"BJ52+1","v":2039},null,{"$f":"BL52+1","v":2040},null,{"$f":"BN52+1","v":2041},null,{"$f":"BP52+1","v":2042},null,{"$f":"BR52+1","v":2043},null,{"$f":"BT52+1","v":2044},null,{"$f":"BV52+1","v":2045},null,{"$f":"BX52+1","v":2046},null,{"$f":"BZ52+1","v":2047},null,{"$f":"CB52+1","v":2048},null,{"$f":"CD52+1","v":2049},null,{"$f":"CF52+1","v":2050},null,{"$f":"CH52+1","v":2051},null,{"$f":"CJ52+1","v":2052},null,{"$f":"CL52+1","v":2053},null,{"$f":"CN52+1","v":2054},null,{"$f":"CP52+1","v":2055},null,{"$f":"CR52+1","v":2056},null,{"$f":"CT52+1","v":2057},null,{"$f":"CV52+1","v":2058},null,{"$f":"CX52+1","v":2059},null,{"$f":"CZ52+1","v":2060},null,{"$f":"DB52+1","v":2061},null,{"$f":"DD52+1","v":2062},null,{"$f":"DF52+1","v":2063},null,{"$f":"DH52+1","v":2064},null,{"$f":"DJ52+1","v":2065},null,{"$f":"DL52+1","v":2066},null,{"$f":"DN52+1","v":2067},null,{"$f":"DP52+1","v":2068},null,{"$f":"DR52+1","v":2069},null,{"$f":"DT52+1","v":2070},null,{"$f":"DV52+1","v":2071},null,{"$f":"DX52+1","v":2072},null,{"$f":"DZ52+1","v":2073},null,{"$f":"EB52+1","v":2074},null,{"$f":"ED52+1","v":2075},null,{"$f":"EF52+1","v":2076},null,{"$f":"EH52+1","v":2077},null,{"$f":"EJ52+1","v":2078},null,{"$f":"EL52+1","v":2079},null,{"$f":"EN52+1","v":2080},null,{"$f":"EP52+1","v":2081},null,{"$f":"ER52+1","v":2082},null,{"$f":"ET52+1","v":2083},null,{"$f":"EV52+1","v":2084},null,{"$f":"EX52+1","v":2085},null,{"$f":"EZ52+1","v":2086},null,{"$f":"FB52+1","v":2087},null,{"$f":"FD52+1","v":2088},null,{"$f":"FF52+1","v":2089},null,{"$f":"FH52+1","v":2090},null,{"$f":"FJ52+1","v":2091},null,{"$f":"FL52+1","v":2092},null,{"$f":"FN52+1","v":2093},null,{"$f":"FP52+1","v":2094},null,{"$f":"FR52+1","v":2095},null,{"$f":"FT52+1","v":2096},null,{"$f":"FV52+1","v":2097},null,{"$f":"FX52+1","v":2098},null,{"$f":"FZ52+1","v":2099},null,{"$f":"GB52+1","v":2100},null,{"$f":"GD52+1","v":2101},null,{"$f":"GF52+1","v":2102},null,{"$f":"GH52+1","v":2103}]
[null,"Truck Only Lanes",null,null,null,null,null,null,"Cost Item"]
[null,"Compliance",null,null,null,null,null,null,"Infrastructure Costs ",null,null,{"$f":"L87","v":0},null,{"$f":"N87","v":0},null,{"$f":"P87","v":0},null,{"$f":"R87","v":0},null,{"$f":"T87","v":0},null,{"$f":"V87","v":0},null,{"$f":"X87","v":0},null,{"$f":"Z87","v":0},null,{"$f":"AB87","v":0},null,{"$f":"AD87","v":0},null,{"$f":"AF87","v":0},null,{"$f":"AH87","v":0},null,{"$f":"AJ87","v":0},null,{"$f":"AL87","v":0},null,{"$f":"AN87","v":0},null,{"$f":"AP87","v":0},null,{"$f":"AR87","v":0},null,{"$f":"AT87","v":0},null,{"$f":"AV87","v":0},null,{"$f":"AX87","v":0},null,{"$f":"AZ87","v":0},null,{"$f":"BB87","v":0},null,{"$f":"BD87","v":0},null,{"$f":"BF87","v":0},null,{"$f":"BH87","v":0},null,{"$f":"BJ87","v":0},null,{"$f":"BL87","v":0},null,{"$f":"BN87","v":0},null,{"$f":"BP87","v":0},null,{"$f":"BR87","v":0},null,{"$f":"BT87","v":0},null,{"$f":"BV87","v":0},null,{"$f":"BX87","v":0},null,{"$f":"BZ87","v":0},null,{"$f":"CB87","v":0},null,{"$f":"CD87","v":0},null,{"$f":"CF87","v":0},null,{"$f":"CH87","v":0},null,{"$f":"CJ87","v":0},null,{"$f":"CL87","v":0},null,{"$f":"CN87","v":0},null,{"$f":"CP87","v":0},null,{"$f":"CR87","v":0},null,{"$f":"CT87","v":0},null,{"$f":"CV87","v":0},null,{"$f":"CX87","v":0},null,{"$f":"CZ87","v":0},null,{"$f":"DB87","v":0},null,{"$f":"DD87","v":0},null,{"$f":"DF87","v":0},null,{"$f":"DH87","v":0},null,{"$f":"DJ87","v":0},null,{"$f":"DL87","v":0},null,{"$f":"DN87","v":0},null,{"$f":"DP87","v":0},null,{"$f":"DR87","v":0},null,{"$f":"DT87","v":0},null,{"$f":"DV87","v":0},null,{"$f":"DX87","v":0},null,{"$f":"DZ87","v":0},null,{"$f":"EB87","v":0},null,{"$f":"ED87","v":0},null,{"$f":"EF87","v":0},null,{"$f":"EH87","v":0},null,{"$f":"EJ87","v":0},null,{"$f":"EL87","v":0},null,{"$f":"EN87","v":0},null,{"$f":"EP87","v":0},null,{"$f":"ER87","v":0},null,{"$f":"ET87","v":0},null,{"$f":"EV87","v":0},null,{"$f":"EX87","v":0},null,{"$f":"EZ87","v":0},null,{"$f":"FB87","v":0},null,{"$f":"FD87","v":0},null,{"$f":"FF87","v":0},null,{"$f":"FH87","v":0},null,{"$f":"FJ87","v":0},null,{"$f":"FL87","v":0},null,{"$f":"FN87","v":0},null,{"$f":"FP87","v":0},null,{"$f":"FR87","v":0},null,{"$f":"FT87","v":0},null,{"$f":"FV87","v":0},null,{"$f":"FX87","v":0},null,{"$f":"FZ87","v":0},null,{"$f":"GB87","v":0},null,{"$f":"GD87","v":0},null,{"$f":"GF87","v":0},null,{"$f":"GH87","v":0},null,{"$f":"GJ87","v":0}]
[null,"Truck Parking and Reservation Systems",null,null,null,null,null,null,"Incremental Costs",null,null,{"$f":"L102","v":0},null,{"$f":"N102","v":0},null,{"$f":"P102","v":0},null,{"$f":"R102","v":0},null,{"$f":"T102","v":0},null,{"$f":"V102","v":0},null,{"$f":"X102","v":0},null,{"$f":"Z102","v":0},null,{"$f":"AB102","v":0},null,{"$f":"AD102","v":0},null,{"$f":"AF102","v":0},null,{"$f":"AH102","v":0},null,{"$f":"AJ102","v":0},null,{"$f":"AL102","v":0},null,{"$f":"AN102","v":0},null,{"$f":"AP102","v":0},null,{"$f":"AR102","v":0},null,{"$f":"AT102","v":0},null,{"$f":"AV102","v":0},null,{"$f":"AX102","v":0},null,{"$f":"AZ102","v":0},null,{"$f":"BB102","v":0},null,{"$f":"BD102","v":0},null,{"$f":"BF102","v":0},null,{"$f":"BH102","v":0},null,{"$f":"BJ102","v":0},null,{"$f":"BL102","v":0},null,{"$f":"BN102","v":0},null,{"$f":"BP102","v":0},null,{"$f":"BR102","v":0},null,{"$f":"BT102","v":0},null,{"$f":"BV102","v":0},null,{"$f":"BX102","v":0},null,{"$f":"BZ102","v":0},null,{"$f":"CB102","v":0},null,{"$f":"CD102","v":0},null,{"$f":"CF102","v":0},null,{"$f":"CH102","v":0},null,{"$f":"CJ102","v":0},null,{"$f":"CL102","v":0},null,{"$f":"CN102","v":0},null,{"$f":"CP102","v":0},null,{"$f":"CR102","v":0},null,{"$f":"CT102","v":0},null,{"$f":"CV102","v":0},null,{"$f":"CX102","v":0},null,{"$f":"CZ102","v":0},null,{"$f":"DB102","v":0},null,{"$f":"DD102","v":0},null,{"$f":"DF102","v":0},null,{"$f":"DH102","v":0},null,{"$f":"DJ102","v":0},null,{"$f":"DL102","v":0},null,{"$f":"DN102","v":0},null,{"$f":"DP102","v":0},null,{"$f":"DR102","v":0},null,{"$f":"DT102","v":0},null,{"$f":"DV102","v":0},null,{"$f":"DX102","v":0},null,{"$f":"DZ102","v":0},null,{"$f":"EB102","v":0},null,{"$f":"ED102","v":0},null,{"$f":"EF102","v":0},null,{"$f":"EH102","v":0},null,{"$f":"EJ102","v":0},null,{"$f":"EL102","v":0},null,{"$f":"EN102","v":0},null,{"$f":"EP102","v":0},null,{"$f":"ER102","v":0},null,{"$f":"ET102","v":0},null,{"$f":"EV102","v":0},null,{"$f":"EX102","v":0},null,{"$f":"EZ102","v":0},null,{"$f":"FB102","v":0},null,{"$f":"FD102","v":0},null,{"$f":"FF102","v":0},null,{"$f":"FH102","v":0},null,{"$f":"FJ102","v":0},null,{"$f":"FL102","v":0},null,{"$f":"FN102","v":0},null,{"$f":"FP102","v":0},null,{"$f":"FR102","v":0},null,{"$f":"FT102","v":0},null,{"$f":"FV102","v":0},null,{"$f":"FX102","v":0},null,{"$f":"FZ102","v":0},null,{"$f":"GB102","v":0},null,{"$f":"GD102","v":0},null,{"$f":"GF102","v":0},null,{"$f":"GH102","v":0},null,{"$f":"GJ102","v":0}]
[null,"Climbing Lanes",null,null,null,null,null,null,"Total Annual Cost",null,null,{"$f":"SUM(L54:M55)","v":0},null,{"$f":"SUM(N54:O55)","v":0},null,{"$f":"SUM(P54:Q55)","v":0},null,{"$f":"SUM(R54:S55)","v":0},null,{"$f":"SUM(T54:U55)","v":0},null,{"$f":"SUM(V54:W55)","v":0},null,{"$f":"SUM(X54:Y55)","v":0},null,{"$f":"SUM(Z54:AA55)","v":0},null,{"$f":"SUM(AB54:AC55)","v":0},null,{"$f":"SUM(AD54:AE55)","v":0},null,{"$f":"SUM(AF54:AG55)","v":0},null,{"$f":"SUM(AH54:AI55)","v":0},null,{"$f":"SUM(AJ54:AK55)","v":0},null,{"$f":"SUM(AL54:AM55)","v":0},null,{"$f":"SUM(AN54:AO55)","v":0},null,{"$f":"SUM(AP54:AQ55)","v":0},null,{"$f":"SUM(AR54:AS55)","v":0},null,{"$f":"SUM(AT54:AU55)","v":0},null,{"$f":"SUM(AV54:AW55)","v":0},null,{"$f":"SUM(AX54:AY55)","v":0},null,{"$f":"SUM(AZ54:BA55)","v":0},null,{"$f":"SUM(BB54:BC55)","v":0},null,{"$f":"SUM(BD54:BE55)","v":0},null,{"$f":"SUM(BF54:BG55)","v":0},null,{"$f":"SUM(BH54:BI55)","v":0},null,{"$f":"SUM(BJ54:BK55)","v":0},null,{"$f":"SUM(BL54:BM55)","v":0},null,{"$f":"SUM(BN54:BO55)","v":0},null,{"$f":"SUM(BP54:BQ55)","v":0},null,{"$f":"SUM(BR54:BS55)","v":0},null,{"$f":"SUM(BT54:BU55)","v":0},null,{"$f":"SUM(BV54:BW55)","v":0},null,{"$f":"SUM(BX54:BY55)","v":0},null,{"$f":"SUM(BZ54:CA55)","v":0},null,{"$f":"SUM(CB54:CC55)","v":0},null,{"$f":"SUM(CD54:CE55)","v":0},null,{"$f":"SUM(CF54:CG55)","v":0},null,{"$f":"SUM(CH54:CI55)","v":0},null,{"$f":"SUM(CJ54:CK55)","v":0},null,{"$f":"SUM(CL54:CM55)","v":0},null,{"$f":"SUM(CN54:CO55)","v":0},null,{"$f":"SUM(CP54:CQ55)","v":0},null,{"$f":"SUM(CR54:CS55)","v":0},null,{"$f":"SUM(CT54:CU55)","v":0},null,{"$f":"SUM(CV54:CW55)","v":0},null,{"$f":"SUM(CX54:CY55)","v":0},null,{"$f":"SUM(CZ54:DA55)","v":0},null,{"$f":"SUM(DB54:DC55)","v":0},null,{"$f":"SUM(DD54:DE55)","v":0},null,{"$f":"SUM(DF54:DG55)","v":0},null,{"$f":"SUM(DH54:DI55)","v":0},null,{"$f":"SUM(DJ54:DK55)","v":0},null,{"$f":"SUM(DL54:DM55)","v":0},null,{"$f":"SUM(DN54:DO55)","v":0},null,{"$f":"SUM(DP54:DQ55)","v":0},null,{"$f":"SUM(DR54:DS55)","v":0},null,{"$f":"SUM(DT54:DU55)","v":0},null,{"$f":"SUM(DV54:DW55)","v":0},null,{"$f":"SUM(DX54:DY55)","v":0},null,{"$f":"SUM(DZ54:EA55)","v":0},null,{"$f":"SUM(EB54:EC55)","v":0},null,{"$f":"SUM(ED54:EE55)","v":0},null,{"$f":"SUM(EF54:EG55)","v":0},null,{"$f":"SUM(EH54:EI55)","v":0},null,{"$f":"SUM(EJ54:EK55)","v":0},null,{"$f":"SUM(EL54:EM55)","v":0},null,{"$f":"SUM(EN54:EO55)","v":0},null,{"$f":"SUM(EP54:EQ55)","v":0},null,{"$f":"SUM(ER54:ES55)","v":0},null,{"$f":"SUM(ET54:EU55)","v":0},null,{"$f":"SUM(EV54:EW55)","v":0},null,{"$f":"SUM(EX54:EY55)","v":0},null,{"$f":"SUM(EZ54:FA55)","v":0},null,{"$f":"SUM(FB54:FC55)","v":0},null,{"$f":"SUM(FD54:FE55)","v":0},null,{"$f":"SUM(FF54:FG55)","v":0},null,{"$f":"SUM(FH54:FI55)","v":0},null,{"$f":"SUM(FJ54:FK55)","v":0},null,{"$f":"SUM(FL54:FM55)","v":0},null,{"$f":"SUM(FN54:FO55)","v":0},null,{"$f":"SUM(FP54:FQ55)","v":0},null,{"$f":"SUM(FR54:FS55)","v":0},null,{"$f":"SUM(FT54:FU55)","v":0},null,{"$f":"SUM(FV54:FW55)","v":0},null,{"$f":"SUM(FX54:FY55)","v":0},null,{"$f":"SUM(FZ54:GA55)","v":0},null,{"$f":"SUM(GB54:GC55)","v":0},null,{"$f":"SUM(GD54:GE55)","v":0},null,{"$f":"SUM(GF54:GG55)","v":0},null,{"$f":"SUM(GH54:GI55)","v":0},null,{"$f":"SUM(GJ54:GK55)","v":0}]
[null,"Off Hours Delivery",null,null,null,null,null,null,"Cumulative Cost",null,null,{"$f":"L56","v":0},null,{"$f":"L57+N56","v":0},null,{"$f":"N57+P56","v":0},null,{"$f":"P57+R56","v":0},null,{"$f":"R57+T56","v":0},null,{"$f":"T57+V56","v":0},null,{"$f":"V57+X56","v":0},null,{"$f":"X57+Z56","v":0},null,{"$f":"Z57+AB56","v":0},null,{"$f":"AB57+AD56","v":0},null,{"$f":"AD57+AF56","v":0},null,{"$f":"AF57+AH56","v":0},null,{"$f":"AH57+AJ56","v":0},null,{"$f":"AJ57+AL56","v":0},null,{"$f":"AL57+AN56","v":0},null,{"$f":"AN57+AP56","v":0},null,{"$f":"AP57+AR56","v":0},null,{"$f":"AR57+AT56","v":0},null,{"$f":"AT57+AV56","v":0},null,{"$f":"AV57+AX56","v":0},null,{"$f":"AX57+AZ56","v":0},null,{"$f":"AZ57+BB56","v":0},null,{"$f":"BB57+BD56","v":0},null,{"$f":"BD57+BF56","v":0},null,{"$f":"BF57+BH56","v":0},null,{"$f":"BH57+BJ56","v":0},null,{"$f":"BJ57+BL56","v":0},null,{"$f":"BL57+BN56","v":0},null,{"$f":"BN57+BP56","v":0},null,{"$f":"BP57+BR56","v":0},null,{"$f":"BR57+BT56","v":0},null,{"$f":"BT57+BV56","v":0},null,{"$f":"BV57+BX56","v":0},null,{"$f":"BX57+BZ56","v":0},null,{"$f":"BZ57+CB56","v":0},null,{"$f":"CB57+CD56","v":0},null,{"$f":"CD57+CF56","v":0},null,{"$f":"CF57+CH56","v":0},null,{"$f":"CH57+CJ56","v":0},null,{"$f":"CJ57+CL56","v":0},null,{"$f":"CL57+CN56","v":0},null,{"$f":"CN57+CP56","v":0},null,{"$f":"CP57+CR56","v":0},null,{"$f":"CR57+CT56","v":0},null,{"$f":"CT57+CV56","v":0},null,{"$f":"CV57+CX56","v":0},null,{"$f":"CX57+CZ56","v":0},null,{"$f":"CZ57+DB56","v":0},null,{"$f":"DB57+DD56","v":0},null,{"$f":"DD57+DF56","v":0},null,{"$f":"DF57+DH56","v":0},null,{"$f":"DH57+DJ56","v":0},null,{"$f":"DJ57+DL56","v":0},null,{"$f":"DL57+DN56","v":0},null,{"$f":"DN57+DP56","v":0},null,{"$f":"DP57+DR56","v":0},null,{"$f":"DR57+DT56","v":0},null,{"$f":"DT57+DV56","v":0},null,{"$f":"DV57+DX56","v":0},null,{"$f":"DX57+DZ56","v":0},null,{"$f":"DZ57+EB56","v":0},null,{"$f":"EB57+ED56","v":0},null,{"$f":"ED57+EF56","v":0},null,{"$f":"EF57+EH56","v":0},null,{"$f":"EH57+EJ56","v":0},null,{"$f":"EJ57+EL56","v":0},null,{"$f":"EL57+EN56","v":0},null,{"$f":"EN57+EP56","v":0},null,{"$f":"EP57+ER56","v":0},null,{"$f":"ER57+ET56","v":0},null,{"$f":"ET57+EV56","v":0},null,{"$f":"EV57+EX56","v":0},null,{"$f":"EX57+EZ56","v":0},null,{"$f":"EZ57+FB56","v":0},null,{"$f":"FB57+FD56","v":0},null,{"$f":"FD57+FF56","v":0},null,{"$f":"FF57+FH56","v":0},null,{"$f":"FH57+FJ56","v":0},null,{"$f":"FJ57+FL56","v":0},null,{"$f":"FL57+FN56","v":0},null,{"$f":"FN57+FP56","v":0},null,{"$f":"FP57+FR56","v":0},null,{"$f":"FR57+FT56","v":0},null,{"$f":"FT57+FV56","v":0},null,{"$f":"FV57+FX56","v":0},null,{"$f":"FX57+FZ56","v":0},null,{"$f":"FZ57+GB56","v":0},null,{"$f":"GB57+GD56","v":0},null,{"$f":"GD57+GF56","v":0},null,{"$f":"GF57+GH56","v":0},null,{"$f":"GH57+GJ56","v":0}]
[null,"Active Traffic Management"]
[null,"Variable Speed Limits"]
[null,"Part-Time Shoulder Use",null,null,null,null,null,null,"INPUT",null,"Enter Number of Years in the Analysis Time Horizon ",null,null,null,null,null,null,null,20,"Source:   TIGER Grant Application Recommendations"]
[null,"Other Strategies"]
[null,"HOT Lanes",null,null,null,null,null,null,"INPUT",null,"Enter the Beginning Year of the Analysis",null,null,null,null,null,null,null,2019]
[null,"Travel Demand Management"]
[null,"Road Weather Management",null,null,null,null,null,null,"INPUT ",null,"Enter Discount Rate",null,null,null,null,null,null,null,{"$f":"Parameters!$P$27","v":7.0000000000000007E-2},"Source:  Office of Management and Budget"]
[null,"Work Zone Management"]
[null,"Shared Use Mobility",null,null,null,null,null,null,null,null,"NET PRESENT VALUE OF COSTS",null,null,null,null,null,{"$f":"NPV(IF($R$64>0,$R$64,$S$64),INDIRECT(ADDRESS(ROW($L$56),(IF($R$62>0,$R$62,$S$62)-$L$52)*2+COLUMN($L$56))):INDIRECT(ADDRESS(ROW($L$56),(IF($R$62>0,$R$62,$S$62))+(IF($R$60>0,$R$60,$S$60)*2)-$L$52+COLUMN($L$56))))","v":0}]
[null,"3) MY DEPLOYMENTS",null,null,null,null,null,null,null,null,null,{"$f":"IF(R62>0,R62,S62)","v":2019},"TO ",{"$f":"IF(R60>0, R60+L67,S60+L67)","v":2039}]
[null,"4) RESULTS TEMPLATE"]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,"WORKING CALCULATIONS SHEET -- DO NOT MODIFY VALUES IN THIS SECTION"]
[]
[null,null,null,null,null,null,null,null,null,"Cost Item",null,2013,null,{"$f":"L79+1","v":2014},null,{"$f":"N79+1","v":2015},null,{"$f":"P79+1","v":2016},null,{"$f":"R79+1","v":2017},null,{"$f":"T79+1","v":2018},null,{"$f":"V79+1","v":2019},null,{"$f":"X79+1","v":2020},null,{"$f":"Z79+1","v":2021},null,{"$f":"AB79+1","v":2022},null,{"$f":"AD79+1","v":2023},null,{"$f":"AF79+1","v":2024},null,{"$f":"AH79+1","v":2025},null,{"$f":"AJ79+1","v":2026},null,{"$f":"AL79+1","v":2027},null,{"$f":"AN79+1","v":2028},null,{"$f":"AP79+1","v":2029},null,{"$f":"AR79+1","v":2030},null,{"$f":"AT79+1","v":2031},null,{"$f":"AV79+1","v":2032},null,{"$f":"AX79+1","v":2033},null,{"$f":"AZ79+1","v":2034},null,{"$f":"BB79+1","v":2035},null,{"$f":"BD79+1","v":2036},null,{"$f":"BF79+1","v":2037},null,{"$f":"BH79+1","v":2038},null,{"$f":"BJ79+1","v":2039},null,{"$f":"BL79+1","v":2040},null,{"$f":"BN79+1","v":2041},null,{"$f":"BP79+1","v":2042},null,{"$f":"BR79+1","v":2043},null,{"$f":"BT79+1","v":2044},null,{"$f":"BV79+1","v":2045},null,{"$f":"BX79+1","v":2046},null,{"$f":"BZ79+1","v":2047},null,{"$f":"CB79+1","v":2048},null,{"$f":"CD79+1","v":2049},null,{"$f":"CF79+1","v":2050},null,{"$f":"CH79+1","v":2051},null,{"$f":"CJ79+1","v":2052},null,{"$f":"CL79+1","v":2053},null,{"$f":"CN79+1","v":2054},null,{"$f":"CP79+1","v":2055},null,{"$f":"CR79+1","v":2056},null,{"$f":"CT79+1","v":2057},null,{"$f":"CV79+1","v":2058},null,{"$f":"CX79+1","v":2059},null,{"$f":"CZ79+1","v":2060},null,{"$f":"DB79+1","v":2061},null,{"$f":"DD79+1","v":2062},null,{"$f":"DF79+1","v":2063},null,{"$f":"DH79+1","v":2064},null,{"$f":"DJ79+1","v":2065},null,{"$f":"DL79+1","v":2066},null,{"$f":"DN79+1","v":2067},null,{"$f":"DP79+1","v":2068},null,{"$f":"DR79+1","v":2069},null,{"$f":"DT79+1","v":2070},null,{"$f":"DV79+1","v":2071},null,{"$f":"DX79+1","v":2072},null,{"$f":"DZ79+1","v":2073},null,{"$f":"EB79+1","v":2074},null,{"$f":"ED79+1","v":2075},null,{"$f":"EF79+1","v":2076},null,{"$f":"EH79+1","v":2077},null,{"$f":"EJ79+1","v":2078},null,{"$f":"EL79+1","v":2079},null,{"$f":"EN79+1","v":2080},null,{"$f":"EP79+1","v":2081},null,{"$f":"ER79+1","v":2082},null,{"$f":"ET79+1","v":2083},null,{"$f":"EV79+1","v":2084},null,{"$f":"EX79+1","v":2085},null,{"$f":"EZ79+1","v":2086},null,{"$f":"FB79+1","v":2087},null,{"$f":"FD79+1","v":2088},null,{"$f":"FF79+1","v":2089},null,{"$f":"FH79+1","v":2090},null,{"$f":"FJ79+1","v":2091},null,{"$f":"FL79+1","v":2092},null,{"$f":"FN79+1","v":2093},null,{"$f":"FP79+1","v":2094},null,{"$f":"FR79+1","v":2095},null,{"$f":"FT79+1","v":2096},null,{"$f":"FV79+1","v":2097},null,{"$f":"FX79+1","v":2098},null,{"$f":"FZ79+1","v":2099},null,{"$f":"GB79+1","v":2100},null,{"$f":"GD79+1","v":2101},null,{"$f":"GF79+1","v":2102},null,{"$f":"GH79+1","v":2103}]
[]
[null,null,null,null,null,null,null,null,{"$f":"costsInfrastructureStart","v":"Basic Infrastructure Equipment and Costs"}]
[null,null,null,null,null,null,null,null,null,{"$f":"J13","v":"Engineering Design"},null,{"$f":"IF(L$79<$R$39,0,IF($R13>0,IF(0=MOD(L$79-$R$39,$R13),$S13+$U13,$U13),IF(L$79>($R$39-1),$U13,0))*$R$35)","v":0},null,{"$f":"IF(N$79<$R$39,0,IF($R13>0,IF(0=MOD(N$79-$R$39,$R13),$S13+$U13,$U13),IF(N$79>($R$39-1),$U13,0))*$R$35)","v":0},null,{"$f":"IF(P$79<$R$39,0,IF($R13>0,IF(0=MOD(P$79-$R$39,$R13),$S13+$U13,$U13),IF(P$79>($R$39-1),$U13,0))*$R$35)","v":0},null,{"$f":"IF(R$79<$R$39,0,IF($R13>0,IF(0=MOD(R$79-$R$39,$R13),$S13+$U13,$U13),IF(R$79>($R$39-1),$U13,0))*$R$35)","v":0},null,{"$f":"IF(T$79<$R$39,0,IF($R13>0,IF(0=MOD(T$79-$R$39,$R13),$S13+$U13,$U13),IF(T$79>($R$39-1),$U13,0))*$R$35)","v":0},null,{"$f":"IF(V$79<$R$39,0,IF($R13>0,IF(0=MOD(V$79-$R$39,$R13),$S13+$U13,$U13),IF(V$79>($R$39-1),$U13,0))*$R$35)","v":0},null,{"$f":"IF(X$79<$R$39,0,IF($R13>0,IF(0=MOD(X$79-$R$39,$R13),$S13+$U13,$U13),IF(X$79>($R$39-1),$U13,0))*$R$35)","v":0},null,{"$f":"IF(Z$79<$R$39,0,IF($R13>0,IF(0=MOD(Z$79-$R$39,$R13),$S13+$U13,$U13),IF(Z$79>($R$39-1),$U13,0))*$R$35)","v":0},null,{"$f":"IF(AB$79<$R$39,0,IF($R13>0,IF(0=MOD(AB$79-$R$39,$R13),$S13+$U13,$U13),IF(AB$79>($R$39-1),$U13,0))*$R$35)","v":0},null,{"$f":"IF(AD$79<$R$39,0,IF($R13>0,IF(0=MOD(AD$79-$R$39,$R13),$S13+$U13,$U13),IF(AD$79>($R$39-1),$U13,0))*$R$35)","v":0},null,{"$f":"IF(AF$79<$R$39,0,IF($R13>0,IF(0=MOD(AF$79-$R$39,$R13),$S13+$U13,$U13),IF(AF$79>($R$39-1),$U13,0))*$R$35)","v":0},null,{"$f":"IF(AH$79<$R$39,0,IF($R13>0,IF(0=MOD(AH$79-$R$39,$R13),$S13+$U13,$U13),IF(AH$79>($R$39-1),$U13,0))*$R$35)","v":0},null,{"$f":"IF(AJ$79<$R$39,0,IF($R13>0,IF(0=MOD(AJ$79-$R$39,$R13),$S13+$U13,$U13),IF(AJ$79>($R$39-1),$U13,0))*$R$35)","v":0},null,{"$f":"IF(AL$79<$R$39,0,IF($R13>0,IF(0=MOD(AL$79-$R$39,$R13),$S13+$U13,$U13),IF(AL$79>($R$39-1),$U13,0))*$R$35)","v":0},null,{"$f":"IF(AN$79<$R$39,0,IF($R13>0,IF(0=MOD(AN$79-$R$39,$R13),$S13+$U13,$U13),IF(AN$79>($R$39-1),$U13,0))*$R$35)","v":0},null,{"$f":"IF(AP$79<$R$39,0,IF($R13>0,IF(0=MOD(AP$79-$R$39,$R13),$S13+$U13,$U13),IF(AP$79>($R$39-1),$U13,0))*$R$35)","v":0},null,{"$f":"IF(AR$79<$R$39,0,IF($R13>0,IF(0=MOD(AR$79-$R$39,$R13),$S13+$U13,$U13),IF(AR$79>($R$39-1),$U13,0))*$R$35)","v":0},null,{"$f":"IF(AT$79<$R$39,0,IF($R13>0,IF(0=MOD(AT$79-$R$39,$R13),$S13+$U13,$U13),IF(AT$79>($R$39-1),$U13,0))*$R$35)","v":0},null,{"$f":"IF(AV$79<$R$39,0,IF($R13>0,IF(0=MOD(AV$79-$R$39,$R13),$S13+$U13,$U13),IF(AV$79>($R$39-1),$U13,0))*$R$35)","v":0},null,{"$f":"IF(AX$79<$R$39,0,IF($R13>0,IF(0=MOD(AX$79-$R$39,$R13),$S13+$U13,$U13),IF(AX$79>($R$39-1),$U13,0))*$R$35)","v":0},null,{"$f":"IF(AZ$79<$R$39,0,IF($R13>0,IF(0=MOD(AZ$79-$R$39,$R13),$S13+$U13,$U13),IF(AZ$79>($R$39-1),$U13,0))*$R$35)","v":0},null,{"$f":"IF(BB$79<$R$39,0,IF($R13>0,IF(0=MOD(BB$79-$R$39,$R13),$S13+$U13,$U13),IF(BB$79>($R$39-1),$U13,0))*$R$35)","v":0},null,{"$f":"IF(BD$79<$R$39,0,IF($R13>0,IF(0=MOD(BD$79-$R$39,$R13),$S13+$U13,$U13),IF(BD$79>($R$39-1),$U13,0))*$R$35)","v":0},null,{"$f":"IF(BF$79<$R$39,0,IF($R13>0,IF(0=MOD(BF$79-$R$39,$R13),$S13+$U13,$U13),IF(BF$79>($R$39-1),$U13,0))*$R$35)","v":0},null,{"$f":"IF(BH$79<$R$39,0,IF($R13>0,IF(0=MOD(BH$79-$R$39,$R13),$S13+$U13,$U13),IF(BH$79>($R$39-1),$U13,0))*$R$35)","v":0},null,{"$f":"IF(BJ$79<$R$39,0,IF($R13>0,IF(0=MOD(BJ$79-$R$39,$R13),$S13+$U13,$U13),IF(BJ$79>($R$39-1),$U13,0))*$R$35)","v":0},null,{"$f":"IF(BL$79<$R$39,0,IF($R13>0,IF(0=MOD(BL$79-$R$39,$R13),$S13+$U13,$U13),IF(BL$79>($R$39-1),$U13,0))*$R$35)","v":0},null,{"$f":"IF(BN$79<$R$39,0,IF($R13>0,IF(0=MOD(BN$79-$R$39,$R13),$S13+$U13,$U13),IF(BN$79>($R$39-1),$U13,0))*$R$35)","v":0},null,{"$f":"IF(BP$79<$R$39,0,IF($R13>0,IF(0=MOD(BP$79-$R$39,$R13),$S13+$U13,$U13),IF(BP$79>($R$39-1),$U13,0))*$R$35)","v":0},null,{"$f":"IF(BR$79<$R$39,0,IF($R13>0,IF(0=MOD(BR$79-$R$39,$R13),$S13+$U13,$U13),IF(BR$79>($R$39-1),$U13,0))*$R$35)","v":0},null,{"$f":"IF(BT$79<$R$39,0,IF($R13>0,IF(0=MOD(BT$79-$R$39,$R13),$S13+$U13,$U13),IF(BT$79>($R$39-1),$U13,0))*$R$35)","v":0},null,{"$f":"IF(BV$79<$R$39,0,IF($R13>0,IF(0=MOD(BV$79-$R$39,$R13),$S13+$U13,$U13),IF(BV$79>($R$39-1),$U13,0))*$R$35)","v":0},null,{"$f":"IF(BX$79<$R$39,0,IF($R13>0,IF(0=MOD(BX$79-$R$39,$R13),$S13+$U13,$U13),IF(BX$79>($R$39-1),$U13,0))*$R$35)","v":0},null,{"$f":"IF(BZ$79<$R$39,0,IF($R13>0,IF(0=MOD(BZ$79-$R$39,$R13),$S13+$U13,$U13),IF(BZ$79>($R$39-1),$U13,0))*$R$35)","v":0},null,{"$f":"IF(CB$79<$R$39,0,IF($R13>0,IF(0=MOD(CB$79-$R$39,$R13),$S13+$U13,$U13),IF(CB$79>($R$39-1),$U13,0))*$R$35)","v":0},null,{"$f":"IF(CD$79<$R$39,0,IF($R13>0,IF(0=MOD(CD$79-$R$39,$R13),$S13+$U13,$U13),IF(CD$79>($R$39-1),$U13,0))*$R$35)","v":0},null,{"$f":"IF(CF$79<$R$39,0,IF($R13>0,IF(0=MOD(CF$79-$R$39,$R13),$S13+$U13,$U13),IF(CF$79>($R$39-1),$U13,0))*$R$35)","v":0},null,{"$f":"IF(CH$79<$R$39,0,IF($R13>0,IF(0=MOD(CH$79-$R$39,$R13),$S13+$U13,$U13),IF(CH$79>($R$39-1),$U13,0))*$R$35)","v":0},null,{"$f":"IF(CJ$79<$R$39,0,IF($R13>0,IF(0=MOD(CJ$79-$R$39,$R13),$S13+$U13,$U13),IF(CJ$79>($R$39-1),$U13,0))*$R$35)","v":0},null,{"$f":"IF(CL$79<$R$39,0,IF($R13>0,IF(0=MOD(CL$79-$R$39,$R13),$S13+$U13,$U13),IF(CL$79>($R$39-1),$U13,0))*$R$35)","v":0},null,{"$f":"IF(CN$79<$R$39,0,IF($R13>0,IF(0=MOD(CN$79-$R$39,$R13),$S13+$U13,$U13),IF(CN$79>($R$39-1),$U13,0))*$R$35)","v":0},null,{"$f":"IF(CP$79<$R$39,0,IF($R13>0,IF(0=MOD(CP$79-$R$39,$R13),$S13+$U13,$U13),IF(CP$79>($R$39-1),$U13,0))*$R$35)","v":0},null,{"$f":"IF(CR$79<$R$39,0,IF($R13>0,IF(0=MOD(CR$79-$R$39,$R13),$S13+$U13,$U13),IF(CR$79>($R$39-1),$U13,0))*$R$35)","v":0},null,{"$f":"IF(CT$79<$R$39,0,IF($R13>0,IF(0=MOD(CT$79-$R$39,$R13),$S13+$U13,$U13),IF(CT$79>($R$39-1),$U13,0))*$R$35)","v":0},null,{"$f":"IF(CV$79<$R$39,0,IF($R13>0,IF(0=MOD(CV$79-$R$39,$R13),$S13+$U13,$U13),IF(CV$79>($R$39-1),$U13,0))*$R$35)","v":0},null,{"$f":"IF(CX$79<$R$39,0,IF($R13>0,IF(0=MOD(CX$79-$R$39,$R13),$S13+$U13,$U13),IF(CX$79>($R$39-1),$U13,0))*$R$35)","v":0},null,{"$f":"IF(CZ$79<$R$39,0,IF($R13>0,IF(0=MOD(CZ$79-$R$39,$R13),$S13+$U13,$U13),IF(CZ$79>($R$39-1),$U13,0))*$R$35)","v":0},null,{"$f":"IF(DB$79<$R$39,0,IF($R13>0,IF(0=MOD(DB$79-$R$39,$R13),$S13+$U13,$U13),IF(DB$79>($R$39-1),$U13,0))*$R$35)","v":0},null,{"$f":"IF(DD$79<$R$39,0,IF($R13>0,IF(0=MOD(DD$79-$R$39,$R13),$S13+$U13,$U13),IF(DD$79>($R$39-1),$U13,0))*$R$35)","v":0},null,{"$f":"IF(DF$79<$R$39,0,IF($R13>0,IF(0=MOD(DF$79-$R$39,$R13),$S13+$U13,$U13),IF(DF$79>($R$39-1),$U13,0))*$R$35)","v":0},null,{"$f":"IF(DH$79<$R$39,0,IF($R13>0,IF(0=MOD(DH$79-$R$39,$R13),$S13+$U13,$U13),IF(DH$79>($R$39-1),$U13,0))*$R$35)","v":0},null,{"$f":"IF(DJ$79<$R$39,0,IF($R13>0,IF(0=MOD(DJ$79-$R$39,$R13),$S13+$U13,$U13),IF(DJ$79>($R$39-1),$U13,0))*$R$35)","v":0},null,{"$f":"IF(DL$79<$R$39,0,IF($R13>0,IF(0=MOD(DL$79-$R$39,$R13),$S13+$U13,$U13),IF(DL$79>($R$39-1),$U13,0))*$R$35)","v":0},null,{"$f":"IF(DN$79<$R$39,0,IF($R13>0,IF(0=MOD(DN$79-$R$39,$R13),$S13+$U13,$U13),IF(DN$79>($R$39-1),$U13,0))*$R$35)","v":0},null,{"$f":"IF(DP$79<$R$39,0,IF($R13>0,IF(0=MOD(DP$79-$R$39,$R13),$S13+$U13,$U13),IF(DP$79>($R$39-1),$U13,0))*$R$35)","v":0},null,{"$f":"IF(DR$79<$R$39,0,IF($R13>0,IF(0=MOD(DR$79-$R$39,$R13),$S13+$U13,$U13),IF(DR$79>($R$39-1),$U13,0))*$R$35)","v":0},null,{"$f":"IF(DT$79<$R$39,0,IF($R13>0,IF(0=MOD(DT$79-$R$39,$R13),$S13+$U13,$U13),IF(DT$79>($R$39-1),$U13,0))*$R$35)","v":0},null,{"$f":"IF(DV$79<$R$39,0,IF($R13>0,IF(0=MOD(DV$79-$R$39,$R13),$S13+$U13,$U13),IF(DV$79>($R$39-1),$U13,0))*$R$35)","v":0},null,{"$f":"IF(DX$79<$R$39,0,IF($R13>0,IF(0=MOD(DX$79-$R$39,$R13),$S13+$U13,$U13),IF(DX$79>($R$39-1),$U13,0))*$R$35)","v":0},null,{"$f":"IF(DZ$79<$R$39,0,IF($R13>0,IF(0=MOD(DZ$79-$R$39,$R13),$S13+$U13,$U13),IF(DZ$79>($R$39-1),$U13,0))*$R$35)","v":0},null,{"$f":"IF(EB$79<$R$39,0,IF($R13>0,IF(0=MOD(EB$79-$R$39,$R13),$S13+$U13,$U13),IF(EB$79>($R$39-1),$U13,0))*$R$35)","v":0},null,{"$f":"IF(ED$79<$R$39,0,IF($R13>0,IF(0=MOD(ED$79-$R$39,$R13),$S13+$U13,$U13),IF(ED$79>($R$39-1),$U13,0))*$R$35)","v":0},null,{"$f":"IF(EF$79<$R$39,0,IF($R13>0,IF(0=MOD(EF$79-$R$39,$R13),$S13+$U13,$U13),IF(EF$79>($R$39-1),$U13,0))*$R$35)","v":0},null,{"$f":"IF(EH$79<$R$39,0,IF($R13>0,IF(0=MOD(EH$79-$R$39,$R13),$S13+$U13,$U13),IF(EH$79>($R$39-1),$U13,0))*$R$35)","v":0},null,{"$f":"IF(EJ$79<$R$39,0,IF($R13>0,IF(0=MOD(EJ$79-$R$39,$R13),$S13+$U13,$U13),IF(EJ$79>($R$39-1),$U13,0))*$R$35)","v":0},null,{"$f":"IF(EL$79<$R$39,0,IF($R13>0,IF(0=MOD(EL$79-$R$39,$R13),$S13+$U13,$U13),IF(EL$79>($R$39-1),$U13,0))*$R$35)","v":0},null,{"$f":"IF(EN$79<$R$39,0,IF($R13>0,IF(0=MOD(EN$79-$R$39,$R13),$S13+$U13,$U13),IF(EN$79>($R$39-1),$U13,0))*$R$35)","v":0},null,{"$f":"IF(EP$79<$R$39,0,IF($R13>0,IF(0=MOD(EP$79-$R$39,$R13),$S13+$U13,$U13),IF(EP$79>($R$39-1),$U13,0))*$R$35)","v":0},null,{"$f":"IF(ER$79<$R$39,0,IF($R13>0,IF(0=MOD(ER$79-$R$39,$R13),$S13+$U13,$U13),IF(ER$79>($R$39-1),$U13,0))*$R$35)","v":0},null,{"$f":"IF(ET$79<$R$39,0,IF($R13>0,IF(0=MOD(ET$79-$R$39,$R13),$S13+$U13,$U13),IF(ET$79>($R$39-1),$U13,0))*$R$35)","v":0},null,{"$f":"IF(EV$79<$R$39,0,IF($R13>0,IF(0=MOD(EV$79-$R$39,$R13),$S13+$U13,$U13),IF(EV$79>($R$39-1),$U13,0))*$R$35)","v":0},null,{"$f":"IF(EX$79<$R$39,0,IF($R13>0,IF(0=MOD(EX$79-$R$39,$R13),$S13+$U13,$U13),IF(EX$79>($R$39-1),$U13,0))*$R$35)","v":0},null,{"$f":"IF(EZ$79<$R$39,0,IF($R13>0,IF(0=MOD(EZ$79-$R$39,$R13),$S13+$U13,$U13),IF(EZ$79>($R$39-1),$U13,0))*$R$35)","v":0},null,{"$f":"IF(FB$79<$R$39,0,IF($R13>0,IF(0=MOD(FB$79-$R$39,$R13),$S13+$U13,$U13),IF(FB$79>($R$39-1),$U13,0))*$R$35)","v":0},null,{"$f":"IF(FD$79<$R$39,0,IF($R13>0,IF(0=MOD(FD$79-$R$39,$R13),$S13+$U13,$U13),IF(FD$79>($R$39-1),$U13,0))*$R$35)","v":0},null,{"$f":"IF(FF$79<$R$39,0,IF($R13>0,IF(0=MOD(FF$79-$R$39,$R13),$S13+$U13,$U13),IF(FF$79>($R$39-1),$U13,0))*$R$35)","v":0},null,{"$f":"IF(FH$79<$R$39,0,IF($R13>0,IF(0=MOD(FH$79-$R$39,$R13),$S13+$U13,$U13),IF(FH$79>($R$39-1),$U13,0))*$R$35)","v":0},null,{"$f":"IF(FJ$79<$R$39,0,IF($R13>0,IF(0=MOD(FJ$79-$R$39,$R13),$S13+$U13,$U13),IF(FJ$79>($R$39-1),$U13,0))*$R$35)","v":0},null,{"$f":"IF(FL$79<$R$39,0,IF($R13>0,IF(0=MOD(FL$79-$R$39,$R13),$S13+$U13,$U13),IF(FL$79>($R$39-1),$U13,0))*$R$35)","v":0},null,{"$f":"IF(FN$79<$R$39,0,IF($R13>0,IF(0=MOD(FN$79-$R$39,$R13),$S13+$U13,$U13),IF(FN$79>($R$39-1),$U13,0))*$R$35)","v":0},null,{"$f":"IF(FP$79<$R$39,0,IF($R13>0,IF(0=MOD(FP$79-$R$39,$R13),$S13+$U13,$U13),IF(FP$79>($R$39-1),$U13,0))*$R$35)","v":0},null,{"$f":"IF(FR$79<$R$39,0,IF($R13>0,IF(0=MOD(FR$79-$R$39,$R13),$S13+$U13,$U13),IF(FR$79>($R$39-1),$U13,0))*$R$35)","v":0},null,{"$f":"IF(FT$79<$R$39,0,IF($R13>0,IF(0=MOD(FT$79-$R$39,$R13),$S13+$U13,$U13),IF(FT$79>($R$39-1),$U13,0))*$R$35)","v":0},null,{"$f":"IF(FV$79<$R$39,0,IF($R13>0,IF(0=MOD(FV$79-$R$39,$R13),$S13+$U13,$U13),IF(FV$79>($R$39-1),$U13,0))*$R$35)","v":0},null,{"$f":"IF(FX$79<$R$39,0,IF($R13>0,IF(0=MOD(FX$79-$R$39,$R13),$S13+$U13,$U13),IF(FX$79>($R$39-1),$U13,0))*$R$35)","v":0},null,{"$f":"IF(FZ$79<$R$39,0,IF($R13>0,IF(0=MOD(FZ$79-$R$39,$R13),$S13+$U13,$U13),IF(FZ$79>($R$39-1),$U13,0))*$R$35)","v":0},null,{"$f":"IF(GB$79<$R$39,0,IF($R13>0,IF(0=MOD(GB$79-$R$39,$R13),$S13+$U13,$U13),IF(GB$79>($R$39-1),$U13,0))*$R$35)","v":0},null,{"$f":"IF(GD$79<$R$39,0,IF($R13>0,IF(0=MOD(GD$79-$R$39,$R13),$S13+$U13,$U13),IF(GD$79>($R$39-1),$U13,0))*$R$35)","v":0},null,{"$f":"IF(GF$79<$R$39,0,IF($R13>0,IF(0=MOD(GF$79-$R$39,$R13),$S13+$U13,$U13),IF(GF$79>($R$39-1),$U13,0))*$R$35)","v":0},null,{"$f":"IF(GH$79<$R$39,0,IF($R13>0,IF(0=MOD(GH$79-$R$39,$R13),$S13+$U13,$U13),IF(GH$79>($R$39-1),$U13,0))*$R$35)","v":0},null,{"$f":"IF(GJ$79<$R$39,0,IF($R13>0,IF(0=MOD(GJ$79-$R$39,$R13),$S13+$U13,$U13),IF(GJ$79>($R$39-1),$U13,0))*$R$35)","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"J14","v":"Software Module"},null,{"$f":"IF(L$79<$R$39,0,IF($R14>0,IF(0=MOD(L$79-$R$39,$R14),$S14+$U14,$U14),IF(L$79>($R$39-1),$U14,0))*$R$35)","v":0},null,{"$f":"IF(N$79<$R$39,0,IF($R14>0,IF(0=MOD(N$79-$R$39,$R14),$S14+$U14,$U14),IF(N$79>($R$39-1),$U14,0))*$R$35)","v":0},null,{"$f":"IF(P$79<$R$39,0,IF($R14>0,IF(0=MOD(P$79-$R$39,$R14),$S14+$U14,$U14),IF(P$79>($R$39-1),$U14,0))*$R$35)","v":0},null,{"$f":"IF(R$79<$R$39,0,IF($R14>0,IF(0=MOD(R$79-$R$39,$R14),$S14+$U14,$U14),IF(R$79>($R$39-1),$U14,0))*$R$35)","v":0},null,{"$f":"IF(T$79<$R$39,0,IF($R14>0,IF(0=MOD(T$79-$R$39,$R14),$S14+$U14,$U14),IF(T$79>($R$39-1),$U14,0))*$R$35)","v":0},null,{"$f":"IF(V$79<$R$39,0,IF($R14>0,IF(0=MOD(V$79-$R$39,$R14),$S14+$U14,$U14),IF(V$79>($R$39-1),$U14,0))*$R$35)","v":0},null,{"$f":"IF(X$79<$R$39,0,IF($R14>0,IF(0=MOD(X$79-$R$39,$R14),$S14+$U14,$U14),IF(X$79>($R$39-1),$U14,0))*$R$35)","v":0},null,{"$f":"IF(Z$79<$R$39,0,IF($R14>0,IF(0=MOD(Z$79-$R$39,$R14),$S14+$U14,$U14),IF(Z$79>($R$39-1),$U14,0))*$R$35)","v":0},null,{"$f":"IF(AB$79<$R$39,0,IF($R14>0,IF(0=MOD(AB$79-$R$39,$R14),$S14+$U14,$U14),IF(AB$79>($R$39-1),$U14,0))*$R$35)","v":0},null,{"$f":"IF(AD$79<$R$39,0,IF($R14>0,IF(0=MOD(AD$79-$R$39,$R14),$S14+$U14,$U14),IF(AD$79>($R$39-1),$U14,0))*$R$35)","v":0},null,{"$f":"IF(AF$79<$R$39,0,IF($R14>0,IF(0=MOD(AF$79-$R$39,$R14),$S14+$U14,$U14),IF(AF$79>($R$39-1),$U14,0))*$R$35)","v":0},null,{"$f":"IF(AH$79<$R$39,0,IF($R14>0,IF(0=MOD(AH$79-$R$39,$R14),$S14+$U14,$U14),IF(AH$79>($R$39-1),$U14,0))*$R$35)","v":0},null,{"$f":"IF(AJ$79<$R$39,0,IF($R14>0,IF(0=MOD(AJ$79-$R$39,$R14),$S14+$U14,$U14),IF(AJ$79>($R$39-1),$U14,0))*$R$35)","v":0},null,{"$f":"IF(AL$79<$R$39,0,IF($R14>0,IF(0=MOD(AL$79-$R$39,$R14),$S14+$U14,$U14),IF(AL$79>($R$39-1),$U14,0))*$R$35)","v":0},null,{"$f":"IF(AN$79<$R$39,0,IF($R14>0,IF(0=MOD(AN$79-$R$39,$R14),$S14+$U14,$U14),IF(AN$79>($R$39-1),$U14,0))*$R$35)","v":0},null,{"$f":"IF(AP$79<$R$39,0,IF($R14>0,IF(0=MOD(AP$79-$R$39,$R14),$S14+$U14,$U14),IF(AP$79>($R$39-1),$U14,0))*$R$35)","v":0},null,{"$f":"IF(AR$79<$R$39,0,IF($R14>0,IF(0=MOD(AR$79-$R$39,$R14),$S14+$U14,$U14),IF(AR$79>($R$39-1),$U14,0))*$R$35)","v":0},null,{"$f":"IF(AT$79<$R$39,0,IF($R14>0,IF(0=MOD(AT$79-$R$39,$R14),$S14+$U14,$U14),IF(AT$79>($R$39-1),$U14,0))*$R$35)","v":0},null,{"$f":"IF(AV$79<$R$39,0,IF($R14>0,IF(0=MOD(AV$79-$R$39,$R14),$S14+$U14,$U14),IF(AV$79>($R$39-1),$U14,0))*$R$35)","v":0},null,{"$f":"IF(AX$79<$R$39,0,IF($R14>0,IF(0=MOD(AX$79-$R$39,$R14),$S14+$U14,$U14),IF(AX$79>($R$39-1),$U14,0))*$R$35)","v":0},null,{"$f":"IF(AZ$79<$R$39,0,IF($R14>0,IF(0=MOD(AZ$79-$R$39,$R14),$S14+$U14,$U14),IF(AZ$79>($R$39-1),$U14,0))*$R$35)","v":0},null,{"$f":"IF(BB$79<$R$39,0,IF($R14>0,IF(0=MOD(BB$79-$R$39,$R14),$S14+$U14,$U14),IF(BB$79>($R$39-1),$U14,0))*$R$35)","v":0},null,{"$f":"IF(BD$79<$R$39,0,IF($R14>0,IF(0=MOD(BD$79-$R$39,$R14),$S14+$U14,$U14),IF(BD$79>($R$39-1),$U14,0))*$R$35)","v":0},null,{"$f":"IF(BF$79<$R$39,0,IF($R14>0,IF(0=MOD(BF$79-$R$39,$R14),$S14+$U14,$U14),IF(BF$79>($R$39-1),$U14,0))*$R$35)","v":0},null,{"$f":"IF(BH$79<$R$39,0,IF($R14>0,IF(0=MOD(BH$79-$R$39,$R14),$S14+$U14,$U14),IF(BH$79>($R$39-1),$U14,0))*$R$35)","v":0},null,{"$f":"IF(BJ$79<$R$39,0,IF($R14>0,IF(0=MOD(BJ$79-$R$39,$R14),$S14+$U14,$U14),IF(BJ$79>($R$39-1),$U14,0))*$R$35)","v":0},null,{"$f":"IF(BL$79<$R$39,0,IF($R14>0,IF(0=MOD(BL$79-$R$39,$R14),$S14+$U14,$U14),IF(BL$79>($R$39-1),$U14,0))*$R$35)","v":0},null,{"$f":"IF(BN$79<$R$39,0,IF($R14>0,IF(0=MOD(BN$79-$R$39,$R14),$S14+$U14,$U14),IF(BN$79>($R$39-1),$U14,0))*$R$35)","v":0},null,{"$f":"IF(BP$79<$R$39,0,IF($R14>0,IF(0=MOD(BP$79-$R$39,$R14),$S14+$U14,$U14),IF(BP$79>($R$39-1),$U14,0))*$R$35)","v":0},null,{"$f":"IF(BR$79<$R$39,0,IF($R14>0,IF(0=MOD(BR$79-$R$39,$R14),$S14+$U14,$U14),IF(BR$79>($R$39-1),$U14,0))*$R$35)","v":0},null,{"$f":"IF(BT$79<$R$39,0,IF($R14>0,IF(0=MOD(BT$79-$R$39,$R14),$S14+$U14,$U14),IF(BT$79>($R$39-1),$U14,0))*$R$35)","v":0},null,{"$f":"IF(BV$79<$R$39,0,IF($R14>0,IF(0=MOD(BV$79-$R$39,$R14),$S14+$U14,$U14),IF(BV$79>($R$39-1),$U14,0))*$R$35)","v":0},null,{"$f":"IF(BX$79<$R$39,0,IF($R14>0,IF(0=MOD(BX$79-$R$39,$R14),$S14+$U14,$U14),IF(BX$79>($R$39-1),$U14,0))*$R$35)","v":0},null,{"$f":"IF(BZ$79<$R$39,0,IF($R14>0,IF(0=MOD(BZ$79-$R$39,$R14),$S14+$U14,$U14),IF(BZ$79>($R$39-1),$U14,0))*$R$35)","v":0},null,{"$f":"IF(CB$79<$R$39,0,IF($R14>0,IF(0=MOD(CB$79-$R$39,$R14),$S14+$U14,$U14),IF(CB$79>($R$39-1),$U14,0))*$R$35)","v":0},null,{"$f":"IF(CD$79<$R$39,0,IF($R14>0,IF(0=MOD(CD$79-$R$39,$R14),$S14+$U14,$U14),IF(CD$79>($R$39-1),$U14,0))*$R$35)","v":0},null,{"$f":"IF(CF$79<$R$39,0,IF($R14>0,IF(0=MOD(CF$79-$R$39,$R14),$S14+$U14,$U14),IF(CF$79>($R$39-1),$U14,0))*$R$35)","v":0},null,{"$f":"IF(CH$79<$R$39,0,IF($R14>0,IF(0=MOD(CH$79-$R$39,$R14),$S14+$U14,$U14),IF(CH$79>($R$39-1),$U14,0))*$R$35)","v":0},null,{"$f":"IF(CJ$79<$R$39,0,IF($R14>0,IF(0=MOD(CJ$79-$R$39,$R14),$S14+$U14,$U14),IF(CJ$79>($R$39-1),$U14,0))*$R$35)","v":0},null,{"$f":"IF(CL$79<$R$39,0,IF($R14>0,IF(0=MOD(CL$79-$R$39,$R14),$S14+$U14,$U14),IF(CL$79>($R$39-1),$U14,0))*$R$35)","v":0},null,{"$f":"IF(CN$79<$R$39,0,IF($R14>0,IF(0=MOD(CN$79-$R$39,$R14),$S14+$U14,$U14),IF(CN$79>($R$39-1),$U14,0))*$R$35)","v":0},null,{"$f":"IF(CP$79<$R$39,0,IF($R14>0,IF(0=MOD(CP$79-$R$39,$R14),$S14+$U14,$U14),IF(CP$79>($R$39-1),$U14,0))*$R$35)","v":0},null,{"$f":"IF(CR$79<$R$39,0,IF($R14>0,IF(0=MOD(CR$79-$R$39,$R14),$S14+$U14,$U14),IF(CR$79>($R$39-1),$U14,0))*$R$35)","v":0},null,{"$f":"IF(CT$79<$R$39,0,IF($R14>0,IF(0=MOD(CT$79-$R$39,$R14),$S14+$U14,$U14),IF(CT$79>($R$39-1),$U14,0))*$R$35)","v":0},null,{"$f":"IF(CV$79<$R$39,0,IF($R14>0,IF(0=MOD(CV$79-$R$39,$R14),$S14+$U14,$U14),IF(CV$79>($R$39-1),$U14,0))*$R$35)","v":0},null,{"$f":"IF(CX$79<$R$39,0,IF($R14>0,IF(0=MOD(CX$79-$R$39,$R14),$S14+$U14,$U14),IF(CX$79>($R$39-1),$U14,0))*$R$35)","v":0},null,{"$f":"IF(CZ$79<$R$39,0,IF($R14>0,IF(0=MOD(CZ$79-$R$39,$R14),$S14+$U14,$U14),IF(CZ$79>($R$39-1),$U14,0))*$R$35)","v":0},null,{"$f":"IF(DB$79<$R$39,0,IF($R14>0,IF(0=MOD(DB$79-$R$39,$R14),$S14+$U14,$U14),IF(DB$79>($R$39-1),$U14,0))*$R$35)","v":0},null,{"$f":"IF(DD$79<$R$39,0,IF($R14>0,IF(0=MOD(DD$79-$R$39,$R14),$S14+$U14,$U14),IF(DD$79>($R$39-1),$U14,0))*$R$35)","v":0},null,{"$f":"IF(DF$79<$R$39,0,IF($R14>0,IF(0=MOD(DF$79-$R$39,$R14),$S14+$U14,$U14),IF(DF$79>($R$39-1),$U14,0))*$R$35)","v":0},null,{"$f":"IF(DH$79<$R$39,0,IF($R14>0,IF(0=MOD(DH$79-$R$39,$R14),$S14+$U14,$U14),IF(DH$79>($R$39-1),$U14,0))*$R$35)","v":0},null,{"$f":"IF(DJ$79<$R$39,0,IF($R14>0,IF(0=MOD(DJ$79-$R$39,$R14),$S14+$U14,$U14),IF(DJ$79>($R$39-1),$U14,0))*$R$35)","v":0},null,{"$f":"IF(DL$79<$R$39,0,IF($R14>0,IF(0=MOD(DL$79-$R$39,$R14),$S14+$U14,$U14),IF(DL$79>($R$39-1),$U14,0))*$R$35)","v":0},null,{"$f":"IF(DN$79<$R$39,0,IF($R14>0,IF(0=MOD(DN$79-$R$39,$R14),$S14+$U14,$U14),IF(DN$79>($R$39-1),$U14,0))*$R$35)","v":0},null,{"$f":"IF(DP$79<$R$39,0,IF($R14>0,IF(0=MOD(DP$79-$R$39,$R14),$S14+$U14,$U14),IF(DP$79>($R$39-1),$U14,0))*$R$35)","v":0},null,{"$f":"IF(DR$79<$R$39,0,IF($R14>0,IF(0=MOD(DR$79-$R$39,$R14),$S14+$U14,$U14),IF(DR$79>($R$39-1),$U14,0))*$R$35)","v":0},null,{"$f":"IF(DT$79<$R$39,0,IF($R14>0,IF(0=MOD(DT$79-$R$39,$R14),$S14+$U14,$U14),IF(DT$79>($R$39-1),$U14,0))*$R$35)","v":0},null,{"$f":"IF(DV$79<$R$39,0,IF($R14>0,IF(0=MOD(DV$79-$R$39,$R14),$S14+$U14,$U14),IF(DV$79>($R$39-1),$U14,0))*$R$35)","v":0},null,{"$f":"IF(DX$79<$R$39,0,IF($R14>0,IF(0=MOD(DX$79-$R$39,$R14),$S14+$U14,$U14),IF(DX$79>($R$39-1),$U14,0))*$R$35)","v":0},null,{"$f":"IF(DZ$79<$R$39,0,IF($R14>0,IF(0=MOD(DZ$79-$R$39,$R14),$S14+$U14,$U14),IF(DZ$79>($R$39-1),$U14,0))*$R$35)","v":0},null,{"$f":"IF(EB$79<$R$39,0,IF($R14>0,IF(0=MOD(EB$79-$R$39,$R14),$S14+$U14,$U14),IF(EB$79>($R$39-1),$U14,0))*$R$35)","v":0},null,{"$f":"IF(ED$79<$R$39,0,IF($R14>0,IF(0=MOD(ED$79-$R$39,$R14),$S14+$U14,$U14),IF(ED$79>($R$39-1),$U14,0))*$R$35)","v":0},null,{"$f":"IF(EF$79<$R$39,0,IF($R14>0,IF(0=MOD(EF$79-$R$39,$R14),$S14+$U14,$U14),IF(EF$79>($R$39-1),$U14,0))*$R$35)","v":0},null,{"$f":"IF(EH$79<$R$39,0,IF($R14>0,IF(0=MOD(EH$79-$R$39,$R14),$S14+$U14,$U14),IF(EH$79>($R$39-1),$U14,0))*$R$35)","v":0},null,{"$f":"IF(EJ$79<$R$39,0,IF($R14>0,IF(0=MOD(EJ$79-$R$39,$R14),$S14+$U14,$U14),IF(EJ$79>($R$39-1),$U14,0))*$R$35)","v":0},null,{"$f":"IF(EL$79<$R$39,0,IF($R14>0,IF(0=MOD(EL$79-$R$39,$R14),$S14+$U14,$U14),IF(EL$79>($R$39-1),$U14,0))*$R$35)","v":0},null,{"$f":"IF(EN$79<$R$39,0,IF($R14>0,IF(0=MOD(EN$79-$R$39,$R14),$S14+$U14,$U14),IF(EN$79>($R$39-1),$U14,0))*$R$35)","v":0},null,{"$f":"IF(EP$79<$R$39,0,IF($R14>0,IF(0=MOD(EP$79-$R$39,$R14),$S14+$U14,$U14),IF(EP$79>($R$39-1),$U14,0))*$R$35)","v":0},null,{"$f":"IF(ER$79<$R$39,0,IF($R14>0,IF(0=MOD(ER$79-$R$39,$R14),$S14+$U14,$U14),IF(ER$79>($R$39-1),$U14,0))*$R$35)","v":0},null,{"$f":"IF(ET$79<$R$39,0,IF($R14>0,IF(0=MOD(ET$79-$R$39,$R14),$S14+$U14,$U14),IF(ET$79>($R$39-1),$U14,0))*$R$35)","v":0},null,{"$f":"IF(EV$79<$R$39,0,IF($R14>0,IF(0=MOD(EV$79-$R$39,$R14),$S14+$U14,$U14),IF(EV$79>($R$39-1),$U14,0))*$R$35)","v":0},null,{"$f":"IF(EX$79<$R$39,0,IF($R14>0,IF(0=MOD(EX$79-$R$39,$R14),$S14+$U14,$U14),IF(EX$79>($R$39-1),$U14,0))*$R$35)","v":0},null,{"$f":"IF(EZ$79<$R$39,0,IF($R14>0,IF(0=MOD(EZ$79-$R$39,$R14),$S14+$U14,$U14),IF(EZ$79>($R$39-1),$U14,0))*$R$35)","v":0},null,{"$f":"IF(FB$79<$R$39,0,IF($R14>0,IF(0=MOD(FB$79-$R$39,$R14),$S14+$U14,$U14),IF(FB$79>($R$39-1),$U14,0))*$R$35)","v":0},null,{"$f":"IF(FD$79<$R$39,0,IF($R14>0,IF(0=MOD(FD$79-$R$39,$R14),$S14+$U14,$U14),IF(FD$79>($R$39-1),$U14,0))*$R$35)","v":0},null,{"$f":"IF(FF$79<$R$39,0,IF($R14>0,IF(0=MOD(FF$79-$R$39,$R14),$S14+$U14,$U14),IF(FF$79>($R$39-1),$U14,0))*$R$35)","v":0},null,{"$f":"IF(FH$79<$R$39,0,IF($R14>0,IF(0=MOD(FH$79-$R$39,$R14),$S14+$U14,$U14),IF(FH$79>($R$39-1),$U14,0))*$R$35)","v":0},null,{"$f":"IF(FJ$79<$R$39,0,IF($R14>0,IF(0=MOD(FJ$79-$R$39,$R14),$S14+$U14,$U14),IF(FJ$79>($R$39-1),$U14,0))*$R$35)","v":0},null,{"$f":"IF(FL$79<$R$39,0,IF($R14>0,IF(0=MOD(FL$79-$R$39,$R14),$S14+$U14,$U14),IF(FL$79>($R$39-1),$U14,0))*$R$35)","v":0},null,{"$f":"IF(FN$79<$R$39,0,IF($R14>0,IF(0=MOD(FN$79-$R$39,$R14),$S14+$U14,$U14),IF(FN$79>($R$39-1),$U14,0))*$R$35)","v":0},null,{"$f":"IF(FP$79<$R$39,0,IF($R14>0,IF(0=MOD(FP$79-$R$39,$R14),$S14+$U14,$U14),IF(FP$79>($R$39-1),$U14,0))*$R$35)","v":0},null,{"$f":"IF(FR$79<$R$39,0,IF($R14>0,IF(0=MOD(FR$79-$R$39,$R14),$S14+$U14,$U14),IF(FR$79>($R$39-1),$U14,0))*$R$35)","v":0},null,{"$f":"IF(FT$79<$R$39,0,IF($R14>0,IF(0=MOD(FT$79-$R$39,$R14),$S14+$U14,$U14),IF(FT$79>($R$39-1),$U14,0))*$R$35)","v":0},null,{"$f":"IF(FV$79<$R$39,0,IF($R14>0,IF(0=MOD(FV$79-$R$39,$R14),$S14+$U14,$U14),IF(FV$79>($R$39-1),$U14,0))*$R$35)","v":0},null,{"$f":"IF(FX$79<$R$39,0,IF($R14>0,IF(0=MOD(FX$79-$R$39,$R14),$S14+$U14,$U14),IF(FX$79>($R$39-1),$U14,0))*$R$35)","v":0},null,{"$f":"IF(FZ$79<$R$39,0,IF($R14>0,IF(0=MOD(FZ$79-$R$39,$R14),$S14+$U14,$U14),IF(FZ$79>($R$39-1),$U14,0))*$R$35)","v":0},null,{"$f":"IF(GB$79<$R$39,0,IF($R14>0,IF(0=MOD(GB$79-$R$39,$R14),$S14+$U14,$U14),IF(GB$79>($R$39-1),$U14,0))*$R$35)","v":0},null,{"$f":"IF(GD$79<$R$39,0,IF($R14>0,IF(0=MOD(GD$79-$R$39,$R14),$S14+$U14,$U14),IF(GD$79>($R$39-1),$U14,0))*$R$35)","v":0},null,{"$f":"IF(GF$79<$R$39,0,IF($R14>0,IF(0=MOD(GF$79-$R$39,$R14),$S14+$U14,$U14),IF(GF$79>($R$39-1),$U14,0))*$R$35)","v":0},null,{"$f":"IF(GH$79<$R$39,0,IF($R14>0,IF(0=MOD(GH$79-$R$39,$R14),$S14+$U14,$U14),IF(GH$79>($R$39-1),$U14,0))*$R$35)","v":0},null,{"$f":"IF(GJ$79<$R$39,0,IF($R14>0,IF(0=MOD(GJ$79-$R$39,$R14),$S14+$U14,$U14),IF(GJ$79>($R$39-1),$U14,0))*$R$35)","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"J15","v":"Traffic Engineering / Operations"},null,{"$f":"IF(L$79<$R$39,0,IF($R15>0,IF(0=MOD(L$79-$R$39,$R15),$S15+$U15,$U15),IF(L$79>($R$39-1),$U15,0))*$R$35)","v":0},null,{"$f":"IF(N$79<$R$39,0,IF($R15>0,IF(0=MOD(N$79-$R$39,$R15),$S15+$U15,$U15),IF(N$79>($R$39-1),$U15,0))*$R$35)","v":0},null,{"$f":"IF(P$79<$R$39,0,IF($R15>0,IF(0=MOD(P$79-$R$39,$R15),$S15+$U15,$U15),IF(P$79>($R$39-1),$U15,0))*$R$35)","v":0},null,{"$f":"IF(R$79<$R$39,0,IF($R15>0,IF(0=MOD(R$79-$R$39,$R15),$S15+$U15,$U15),IF(R$79>($R$39-1),$U15,0))*$R$35)","v":0},null,{"$f":"IF(T$79<$R$39,0,IF($R15>0,IF(0=MOD(T$79-$R$39,$R15),$S15+$U15,$U15),IF(T$79>($R$39-1),$U15,0))*$R$35)","v":0},null,{"$f":"IF(V$79<$R$39,0,IF($R15>0,IF(0=MOD(V$79-$R$39,$R15),$S15+$U15,$U15),IF(V$79>($R$39-1),$U15,0))*$R$35)","v":0},null,{"$f":"IF(X$79<$R$39,0,IF($R15>0,IF(0=MOD(X$79-$R$39,$R15),$S15+$U15,$U15),IF(X$79>($R$39-1),$U15,0))*$R$35)","v":0},null,{"$f":"IF(Z$79<$R$39,0,IF($R15>0,IF(0=MOD(Z$79-$R$39,$R15),$S15+$U15,$U15),IF(Z$79>($R$39-1),$U15,0))*$R$35)","v":0},null,{"$f":"IF(AB$79<$R$39,0,IF($R15>0,IF(0=MOD(AB$79-$R$39,$R15),$S15+$U15,$U15),IF(AB$79>($R$39-1),$U15,0))*$R$35)","v":0},null,{"$f":"IF(AD$79<$R$39,0,IF($R15>0,IF(0=MOD(AD$79-$R$39,$R15),$S15+$U15,$U15),IF(AD$79>($R$39-1),$U15,0))*$R$35)","v":0},null,{"$f":"IF(AF$79<$R$39,0,IF($R15>0,IF(0=MOD(AF$79-$R$39,$R15),$S15+$U15,$U15),IF(AF$79>($R$39-1),$U15,0))*$R$35)","v":0},null,{"$f":"IF(AH$79<$R$39,0,IF($R15>0,IF(0=MOD(AH$79-$R$39,$R15),$S15+$U15,$U15),IF(AH$79>($R$39-1),$U15,0))*$R$35)","v":0},null,{"$f":"IF(AJ$79<$R$39,0,IF($R15>0,IF(0=MOD(AJ$79-$R$39,$R15),$S15+$U15,$U15),IF(AJ$79>($R$39-1),$U15,0))*$R$35)","v":0},null,{"$f":"IF(AL$79<$R$39,0,IF($R15>0,IF(0=MOD(AL$79-$R$39,$R15),$S15+$U15,$U15),IF(AL$79>($R$39-1),$U15,0))*$R$35)","v":0},null,{"$f":"IF(AN$79<$R$39,0,IF($R15>0,IF(0=MOD(AN$79-$R$39,$R15),$S15+$U15,$U15),IF(AN$79>($R$39-1),$U15,0))*$R$35)","v":0},null,{"$f":"IF(AP$79<$R$39,0,IF($R15>0,IF(0=MOD(AP$79-$R$39,$R15),$S15+$U15,$U15),IF(AP$79>($R$39-1),$U15,0))*$R$35)","v":0},null,{"$f":"IF(AR$79<$R$39,0,IF($R15>0,IF(0=MOD(AR$79-$R$39,$R15),$S15+$U15,$U15),IF(AR$79>($R$39-1),$U15,0))*$R$35)","v":0},null,{"$f":"IF(AT$79<$R$39,0,IF($R15>0,IF(0=MOD(AT$79-$R$39,$R15),$S15+$U15,$U15),IF(AT$79>($R$39-1),$U15,0))*$R$35)","v":0},null,{"$f":"IF(AV$79<$R$39,0,IF($R15>0,IF(0=MOD(AV$79-$R$39,$R15),$S15+$U15,$U15),IF(AV$79>($R$39-1),$U15,0))*$R$35)","v":0},null,{"$f":"IF(AX$79<$R$39,0,IF($R15>0,IF(0=MOD(AX$79-$R$39,$R15),$S15+$U15,$U15),IF(AX$79>($R$39-1),$U15,0))*$R$35)","v":0},null,{"$f":"IF(AZ$79<$R$39,0,IF($R15>0,IF(0=MOD(AZ$79-$R$39,$R15),$S15+$U15,$U15),IF(AZ$79>($R$39-1),$U15,0))*$R$35)","v":0},null,{"$f":"IF(BB$79<$R$39,0,IF($R15>0,IF(0=MOD(BB$79-$R$39,$R15),$S15+$U15,$U15),IF(BB$79>($R$39-1),$U15,0))*$R$35)","v":0},null,{"$f":"IF(BD$79<$R$39,0,IF($R15>0,IF(0=MOD(BD$79-$R$39,$R15),$S15+$U15,$U15),IF(BD$79>($R$39-1),$U15,0))*$R$35)","v":0},null,{"$f":"IF(BF$79<$R$39,0,IF($R15>0,IF(0=MOD(BF$79-$R$39,$R15),$S15+$U15,$U15),IF(BF$79>($R$39-1),$U15,0))*$R$35)","v":0},null,{"$f":"IF(BH$79<$R$39,0,IF($R15>0,IF(0=MOD(BH$79-$R$39,$R15),$S15+$U15,$U15),IF(BH$79>($R$39-1),$U15,0))*$R$35)","v":0},null,{"$f":"IF(BJ$79<$R$39,0,IF($R15>0,IF(0=MOD(BJ$79-$R$39,$R15),$S15+$U15,$U15),IF(BJ$79>($R$39-1),$U15,0))*$R$35)","v":0},null,{"$f":"IF(BL$79<$R$39,0,IF($R15>0,IF(0=MOD(BL$79-$R$39,$R15),$S15+$U15,$U15),IF(BL$79>($R$39-1),$U15,0))*$R$35)","v":0},null,{"$f":"IF(BN$79<$R$39,0,IF($R15>0,IF(0=MOD(BN$79-$R$39,$R15),$S15+$U15,$U15),IF(BN$79>($R$39-1),$U15,0))*$R$35)","v":0},null,{"$f":"IF(BP$79<$R$39,0,IF($R15>0,IF(0=MOD(BP$79-$R$39,$R15),$S15+$U15,$U15),IF(BP$79>($R$39-1),$U15,0))*$R$35)","v":0},null,{"$f":"IF(BR$79<$R$39,0,IF($R15>0,IF(0=MOD(BR$79-$R$39,$R15),$S15+$U15,$U15),IF(BR$79>($R$39-1),$U15,0))*$R$35)","v":0},null,{"$f":"IF(BT$79<$R$39,0,IF($R15>0,IF(0=MOD(BT$79-$R$39,$R15),$S15+$U15,$U15),IF(BT$79>($R$39-1),$U15,0))*$R$35)","v":0},null,{"$f":"IF(BV$79<$R$39,0,IF($R15>0,IF(0=MOD(BV$79-$R$39,$R15),$S15+$U15,$U15),IF(BV$79>($R$39-1),$U15,0))*$R$35)","v":0},null,{"$f":"IF(BX$79<$R$39,0,IF($R15>0,IF(0=MOD(BX$79-$R$39,$R15),$S15+$U15,$U15),IF(BX$79>($R$39-1),$U15,0))*$R$35)","v":0},null,{"$f":"IF(BZ$79<$R$39,0,IF($R15>0,IF(0=MOD(BZ$79-$R$39,$R15),$S15+$U15,$U15),IF(BZ$79>($R$39-1),$U15,0))*$R$35)","v":0},null,{"$f":"IF(CB$79<$R$39,0,IF($R15>0,IF(0=MOD(CB$79-$R$39,$R15),$S15+$U15,$U15),IF(CB$79>($R$39-1),$U15,0))*$R$35)","v":0},null,{"$f":"IF(CD$79<$R$39,0,IF($R15>0,IF(0=MOD(CD$79-$R$39,$R15),$S15+$U15,$U15),IF(CD$79>($R$39-1),$U15,0))*$R$35)","v":0},null,{"$f":"IF(CF$79<$R$39,0,IF($R15>0,IF(0=MOD(CF$79-$R$39,$R15),$S15+$U15,$U15),IF(CF$79>($R$39-1),$U15,0))*$R$35)","v":0},null,{"$f":"IF(CH$79<$R$39,0,IF($R15>0,IF(0=MOD(CH$79-$R$39,$R15),$S15+$U15,$U15),IF(CH$79>($R$39-1),$U15,0))*$R$35)","v":0},null,{"$f":"IF(CJ$79<$R$39,0,IF($R15>0,IF(0=MOD(CJ$79-$R$39,$R15),$S15+$U15,$U15),IF(CJ$79>($R$39-1),$U15,0))*$R$35)","v":0},null,{"$f":"IF(CL$79<$R$39,0,IF($R15>0,IF(0=MOD(CL$79-$R$39,$R15),$S15+$U15,$U15),IF(CL$79>($R$39-1),$U15,0))*$R$35)","v":0},null,{"$f":"IF(CN$79<$R$39,0,IF($R15>0,IF(0=MOD(CN$79-$R$39,$R15),$S15+$U15,$U15),IF(CN$79>($R$39-1),$U15,0))*$R$35)","v":0},null,{"$f":"IF(CP$79<$R$39,0,IF($R15>0,IF(0=MOD(CP$79-$R$39,$R15),$S15+$U15,$U15),IF(CP$79>($R$39-1),$U15,0))*$R$35)","v":0},null,{"$f":"IF(CR$79<$R$39,0,IF($R15>0,IF(0=MOD(CR$79-$R$39,$R15),$S15+$U15,$U15),IF(CR$79>($R$39-1),$U15,0))*$R$35)","v":0},null,{"$f":"IF(CT$79<$R$39,0,IF($R15>0,IF(0=MOD(CT$79-$R$39,$R15),$S15+$U15,$U15),IF(CT$79>($R$39-1),$U15,0))*$R$35)","v":0},null,{"$f":"IF(CV$79<$R$39,0,IF($R15>0,IF(0=MOD(CV$79-$R$39,$R15),$S15+$U15,$U15),IF(CV$79>($R$39-1),$U15,0))*$R$35)","v":0},null,{"$f":"IF(CX$79<$R$39,0,IF($R15>0,IF(0=MOD(CX$79-$R$39,$R15),$S15+$U15,$U15),IF(CX$79>($R$39-1),$U15,0))*$R$35)","v":0},null,{"$f":"IF(CZ$79<$R$39,0,IF($R15>0,IF(0=MOD(CZ$79-$R$39,$R15),$S15+$U15,$U15),IF(CZ$79>($R$39-1),$U15,0))*$R$35)","v":0},null,{"$f":"IF(DB$79<$R$39,0,IF($R15>0,IF(0=MOD(DB$79-$R$39,$R15),$S15+$U15,$U15),IF(DB$79>($R$39-1),$U15,0))*$R$35)","v":0},null,{"$f":"IF(DD$79<$R$39,0,IF($R15>0,IF(0=MOD(DD$79-$R$39,$R15),$S15+$U15,$U15),IF(DD$79>($R$39-1),$U15,0))*$R$35)","v":0},null,{"$f":"IF(DF$79<$R$39,0,IF($R15>0,IF(0=MOD(DF$79-$R$39,$R15),$S15+$U15,$U15),IF(DF$79>($R$39-1),$U15,0))*$R$35)","v":0},null,{"$f":"IF(DH$79<$R$39,0,IF($R15>0,IF(0=MOD(DH$79-$R$39,$R15),$S15+$U15,$U15),IF(DH$79>($R$39-1),$U15,0))*$R$35)","v":0},null,{"$f":"IF(DJ$79<$R$39,0,IF($R15>0,IF(0=MOD(DJ$79-$R$39,$R15),$S15+$U15,$U15),IF(DJ$79>($R$39-1),$U15,0))*$R$35)","v":0},null,{"$f":"IF(DL$79<$R$39,0,IF($R15>0,IF(0=MOD(DL$79-$R$39,$R15),$S15+$U15,$U15),IF(DL$79>($R$39-1),$U15,0))*$R$35)","v":0},null,{"$f":"IF(DN$79<$R$39,0,IF($R15>0,IF(0=MOD(DN$79-$R$39,$R15),$S15+$U15,$U15),IF(DN$79>($R$39-1),$U15,0))*$R$35)","v":0},null,{"$f":"IF(DP$79<$R$39,0,IF($R15>0,IF(0=MOD(DP$79-$R$39,$R15),$S15+$U15,$U15),IF(DP$79>($R$39-1),$U15,0))*$R$35)","v":0},null,{"$f":"IF(DR$79<$R$39,0,IF($R15>0,IF(0=MOD(DR$79-$R$39,$R15),$S15+$U15,$U15),IF(DR$79>($R$39-1),$U15,0))*$R$35)","v":0},null,{"$f":"IF(DT$79<$R$39,0,IF($R15>0,IF(0=MOD(DT$79-$R$39,$R15),$S15+$U15,$U15),IF(DT$79>($R$39-1),$U15,0))*$R$35)","v":0},null,{"$f":"IF(DV$79<$R$39,0,IF($R15>0,IF(0=MOD(DV$79-$R$39,$R15),$S15+$U15,$U15),IF(DV$79>($R$39-1),$U15,0))*$R$35)","v":0},null,{"$f":"IF(DX$79<$R$39,0,IF($R15>0,IF(0=MOD(DX$79-$R$39,$R15),$S15+$U15,$U15),IF(DX$79>($R$39-1),$U15,0))*$R$35)","v":0},null,{"$f":"IF(DZ$79<$R$39,0,IF($R15>0,IF(0=MOD(DZ$79-$R$39,$R15),$S15+$U15,$U15),IF(DZ$79>($R$39-1),$U15,0))*$R$35)","v":0},null,{"$f":"IF(EB$79<$R$39,0,IF($R15>0,IF(0=MOD(EB$79-$R$39,$R15),$S15+$U15,$U15),IF(EB$79>($R$39-1),$U15,0))*$R$35)","v":0},null,{"$f":"IF(ED$79<$R$39,0,IF($R15>0,IF(0=MOD(ED$79-$R$39,$R15),$S15+$U15,$U15),IF(ED$79>($R$39-1),$U15,0))*$R$35)","v":0},null,{"$f":"IF(EF$79<$R$39,0,IF($R15>0,IF(0=MOD(EF$79-$R$39,$R15),$S15+$U15,$U15),IF(EF$79>($R$39-1),$U15,0))*$R$35)","v":0},null,{"$f":"IF(EH$79<$R$39,0,IF($R15>0,IF(0=MOD(EH$79-$R$39,$R15),$S15+$U15,$U15),IF(EH$79>($R$39-1),$U15,0))*$R$35)","v":0},null,{"$f":"IF(EJ$79<$R$39,0,IF($R15>0,IF(0=MOD(EJ$79-$R$39,$R15),$S15+$U15,$U15),IF(EJ$79>($R$39-1),$U15,0))*$R$35)","v":0},null,{"$f":"IF(EL$79<$R$39,0,IF($R15>0,IF(0=MOD(EL$79-$R$39,$R15),$S15+$U15,$U15),IF(EL$79>($R$39-1),$U15,0))*$R$35)","v":0},null,{"$f":"IF(EN$79<$R$39,0,IF($R15>0,IF(0=MOD(EN$79-$R$39,$R15),$S15+$U15,$U15),IF(EN$79>($R$39-1),$U15,0))*$R$35)","v":0},null,{"$f":"IF(EP$79<$R$39,0,IF($R15>0,IF(0=MOD(EP$79-$R$39,$R15),$S15+$U15,$U15),IF(EP$79>($R$39-1),$U15,0))*$R$35)","v":0},null,{"$f":"IF(ER$79<$R$39,0,IF($R15>0,IF(0=MOD(ER$79-$R$39,$R15),$S15+$U15,$U15),IF(ER$79>($R$39-1),$U15,0))*$R$35)","v":0},null,{"$f":"IF(ET$79<$R$39,0,IF($R15>0,IF(0=MOD(ET$79-$R$39,$R15),$S15+$U15,$U15),IF(ET$79>($R$39-1),$U15,0))*$R$35)","v":0},null,{"$f":"IF(EV$79<$R$39,0,IF($R15>0,IF(0=MOD(EV$79-$R$39,$R15),$S15+$U15,$U15),IF(EV$79>($R$39-1),$U15,0))*$R$35)","v":0},null,{"$f":"IF(EX$79<$R$39,0,IF($R15>0,IF(0=MOD(EX$79-$R$39,$R15),$S15+$U15,$U15),IF(EX$79>($R$39-1),$U15,0))*$R$35)","v":0},null,{"$f":"IF(EZ$79<$R$39,0,IF($R15>0,IF(0=MOD(EZ$79-$R$39,$R15),$S15+$U15,$U15),IF(EZ$79>($R$39-1),$U15,0))*$R$35)","v":0},null,{"$f":"IF(FB$79<$R$39,0,IF($R15>0,IF(0=MOD(FB$79-$R$39,$R15),$S15+$U15,$U15),IF(FB$79>($R$39-1),$U15,0))*$R$35)","v":0},null,{"$f":"IF(FD$79<$R$39,0,IF($R15>0,IF(0=MOD(FD$79-$R$39,$R15),$S15+$U15,$U15),IF(FD$79>($R$39-1),$U15,0))*$R$35)","v":0},null,{"$f":"IF(FF$79<$R$39,0,IF($R15>0,IF(0=MOD(FF$79-$R$39,$R15),$S15+$U15,$U15),IF(FF$79>($R$39-1),$U15,0))*$R$35)","v":0},null,{"$f":"IF(FH$79<$R$39,0,IF($R15>0,IF(0=MOD(FH$79-$R$39,$R15),$S15+$U15,$U15),IF(FH$79>($R$39-1),$U15,0))*$R$35)","v":0},null,{"$f":"IF(FJ$79<$R$39,0,IF($R15>0,IF(0=MOD(FJ$79-$R$39,$R15),$S15+$U15,$U15),IF(FJ$79>($R$39-1),$U15,0))*$R$35)","v":0},null,{"$f":"IF(FL$79<$R$39,0,IF($R15>0,IF(0=MOD(FL$79-$R$39,$R15),$S15+$U15,$U15),IF(FL$79>($R$39-1),$U15,0))*$R$35)","v":0},null,{"$f":"IF(FN$79<$R$39,0,IF($R15>0,IF(0=MOD(FN$79-$R$39,$R15),$S15+$U15,$U15),IF(FN$79>($R$39-1),$U15,0))*$R$35)","v":0},null,{"$f":"IF(FP$79<$R$39,0,IF($R15>0,IF(0=MOD(FP$79-$R$39,$R15),$S15+$U15,$U15),IF(FP$79>($R$39-1),$U15,0))*$R$35)","v":0},null,{"$f":"IF(FR$79<$R$39,0,IF($R15>0,IF(0=MOD(FR$79-$R$39,$R15),$S15+$U15,$U15),IF(FR$79>($R$39-1),$U15,0))*$R$35)","v":0},null,{"$f":"IF(FT$79<$R$39,0,IF($R15>0,IF(0=MOD(FT$79-$R$39,$R15),$S15+$U15,$U15),IF(FT$79>($R$39-1),$U15,0))*$R$35)","v":0},null,{"$f":"IF(FV$79<$R$39,0,IF($R15>0,IF(0=MOD(FV$79-$R$39,$R15),$S15+$U15,$U15),IF(FV$79>($R$39-1),$U15,0))*$R$35)","v":0},null,{"$f":"IF(FX$79<$R$39,0,IF($R15>0,IF(0=MOD(FX$79-$R$39,$R15),$S15+$U15,$U15),IF(FX$79>($R$39-1),$U15,0))*$R$35)","v":0},null,{"$f":"IF(FZ$79<$R$39,0,IF($R15>0,IF(0=MOD(FZ$79-$R$39,$R15),$S15+$U15,$U15),IF(FZ$79>($R$39-1),$U15,0))*$R$35)","v":0},null,{"$f":"IF(GB$79<$R$39,0,IF($R15>0,IF(0=MOD(GB$79-$R$39,$R15),$S15+$U15,$U15),IF(GB$79>($R$39-1),$U15,0))*$R$35)","v":0},null,{"$f":"IF(GD$79<$R$39,0,IF($R15>0,IF(0=MOD(GD$79-$R$39,$R15),$S15+$U15,$U15),IF(GD$79>($R$39-1),$U15,0))*$R$35)","v":0},null,{"$f":"IF(GF$79<$R$39,0,IF($R15>0,IF(0=MOD(GF$79-$R$39,$R15),$S15+$U15,$U15),IF(GF$79>($R$39-1),$U15,0))*$R$35)","v":0},null,{"$f":"IF(GH$79<$R$39,0,IF($R15>0,IF(0=MOD(GH$79-$R$39,$R15),$S15+$U15,$U15),IF(GH$79>($R$39-1),$U15,0))*$R$35)","v":0},null,{"$f":"IF(GJ$79<$R$39,0,IF($R15>0,IF(0=MOD(GJ$79-$R$39,$R15),$S15+$U15,$U15),IF(GJ$79>($R$39-1),$U15,0))*$R$35)","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"J16","v":"ATM TOC Hardware"},null,{"$f":"IF(L$79<$R$39,0,IF($R16>0,IF(0=MOD(L$79-$R$39,$R16),$S16+$U16,$U16),IF(L$79>($R$39-1),$U16,0))*$R$35)","v":0},null,{"$f":"IF(N$79<$R$39,0,IF($R16>0,IF(0=MOD(N$79-$R$39,$R16),$S16+$U16,$U16),IF(N$79>($R$39-1),$U16,0))*$R$35)","v":0},null,{"$f":"IF(P$79<$R$39,0,IF($R16>0,IF(0=MOD(P$79-$R$39,$R16),$S16+$U16,$U16),IF(P$79>($R$39-1),$U16,0))*$R$35)","v":0},null,{"$f":"IF(R$79<$R$39,0,IF($R16>0,IF(0=MOD(R$79-$R$39,$R16),$S16+$U16,$U16),IF(R$79>($R$39-1),$U16,0))*$R$35)","v":0},null,{"$f":"IF(T$79<$R$39,0,IF($R16>0,IF(0=MOD(T$79-$R$39,$R16),$S16+$U16,$U16),IF(T$79>($R$39-1),$U16,0))*$R$35)","v":0},null,{"$f":"IF(V$79<$R$39,0,IF($R16>0,IF(0=MOD(V$79-$R$39,$R16),$S16+$U16,$U16),IF(V$79>($R$39-1),$U16,0))*$R$35)","v":0},null,{"$f":"IF(X$79<$R$39,0,IF($R16>0,IF(0=MOD(X$79-$R$39,$R16),$S16+$U16,$U16),IF(X$79>($R$39-1),$U16,0))*$R$35)","v":0},null,{"$f":"IF(Z$79<$R$39,0,IF($R16>0,IF(0=MOD(Z$79-$R$39,$R16),$S16+$U16,$U16),IF(Z$79>($R$39-1),$U16,0))*$R$35)","v":0},null,{"$f":"IF(AB$79<$R$39,0,IF($R16>0,IF(0=MOD(AB$79-$R$39,$R16),$S16+$U16,$U16),IF(AB$79>($R$39-1),$U16,0))*$R$35)","v":0},null,{"$f":"IF(AD$79<$R$39,0,IF($R16>0,IF(0=MOD(AD$79-$R$39,$R16),$S16+$U16,$U16),IF(AD$79>($R$39-1),$U16,0))*$R$35)","v":0},null,{"$f":"IF(AF$79<$R$39,0,IF($R16>0,IF(0=MOD(AF$79-$R$39,$R16),$S16+$U16,$U16),IF(AF$79>($R$39-1),$U16,0))*$R$35)","v":0},null,{"$f":"IF(AH$79<$R$39,0,IF($R16>0,IF(0=MOD(AH$79-$R$39,$R16),$S16+$U16,$U16),IF(AH$79>($R$39-1),$U16,0))*$R$35)","v":0},null,{"$f":"IF(AJ$79<$R$39,0,IF($R16>0,IF(0=MOD(AJ$79-$R$39,$R16),$S16+$U16,$U16),IF(AJ$79>($R$39-1),$U16,0))*$R$35)","v":0},null,{"$f":"IF(AL$79<$R$39,0,IF($R16>0,IF(0=MOD(AL$79-$R$39,$R16),$S16+$U16,$U16),IF(AL$79>($R$39-1),$U16,0))*$R$35)","v":0},null,{"$f":"IF(AN$79<$R$39,0,IF($R16>0,IF(0=MOD(AN$79-$R$39,$R16),$S16+$U16,$U16),IF(AN$79>($R$39-1),$U16,0))*$R$35)","v":0},null,{"$f":"IF(AP$79<$R$39,0,IF($R16>0,IF(0=MOD(AP$79-$R$39,$R16),$S16+$U16,$U16),IF(AP$79>($R$39-1),$U16,0))*$R$35)","v":0},null,{"$f":"IF(AR$79<$R$39,0,IF($R16>0,IF(0=MOD(AR$79-$R$39,$R16),$S16+$U16,$U16),IF(AR$79>($R$39-1),$U16,0))*$R$35)","v":0},null,{"$f":"IF(AT$79<$R$39,0,IF($R16>0,IF(0=MOD(AT$79-$R$39,$R16),$S16+$U16,$U16),IF(AT$79>($R$39-1),$U16,0))*$R$35)","v":0},null,{"$f":"IF(AV$79<$R$39,0,IF($R16>0,IF(0=MOD(AV$79-$R$39,$R16),$S16+$U16,$U16),IF(AV$79>($R$39-1),$U16,0))*$R$35)","v":0},null,{"$f":"IF(AX$79<$R$39,0,IF($R16>0,IF(0=MOD(AX$79-$R$39,$R16),$S16+$U16,$U16),IF(AX$79>($R$39-1),$U16,0))*$R$35)","v":0},null,{"$f":"IF(AZ$79<$R$39,0,IF($R16>0,IF(0=MOD(AZ$79-$R$39,$R16),$S16+$U16,$U16),IF(AZ$79>($R$39-1),$U16,0))*$R$35)","v":0},null,{"$f":"IF(BB$79<$R$39,0,IF($R16>0,IF(0=MOD(BB$79-$R$39,$R16),$S16+$U16,$U16),IF(BB$79>($R$39-1),$U16,0))*$R$35)","v":0},null,{"$f":"IF(BD$79<$R$39,0,IF($R16>0,IF(0=MOD(BD$79-$R$39,$R16),$S16+$U16,$U16),IF(BD$79>($R$39-1),$U16,0))*$R$35)","v":0},null,{"$f":"IF(BF$79<$R$39,0,IF($R16>0,IF(0=MOD(BF$79-$R$39,$R16),$S16+$U16,$U16),IF(BF$79>($R$39-1),$U16,0))*$R$35)","v":0},null,{"$f":"IF(BH$79<$R$39,0,IF($R16>0,IF(0=MOD(BH$79-$R$39,$R16),$S16+$U16,$U16),IF(BH$79>($R$39-1),$U16,0))*$R$35)","v":0},null,{"$f":"IF(BJ$79<$R$39,0,IF($R16>0,IF(0=MOD(BJ$79-$R$39,$R16),$S16+$U16,$U16),IF(BJ$79>($R$39-1),$U16,0))*$R$35)","v":0},null,{"$f":"IF(BL$79<$R$39,0,IF($R16>0,IF(0=MOD(BL$79-$R$39,$R16),$S16+$U16,$U16),IF(BL$79>($R$39-1),$U16,0))*$R$35)","v":0},null,{"$f":"IF(BN$79<$R$39,0,IF($R16>0,IF(0=MOD(BN$79-$R$39,$R16),$S16+$U16,$U16),IF(BN$79>($R$39-1),$U16,0))*$R$35)","v":0},null,{"$f":"IF(BP$79<$R$39,0,IF($R16>0,IF(0=MOD(BP$79-$R$39,$R16),$S16+$U16,$U16),IF(BP$79>($R$39-1),$U16,0))*$R$35)","v":0},null,{"$f":"IF(BR$79<$R$39,0,IF($R16>0,IF(0=MOD(BR$79-$R$39,$R16),$S16+$U16,$U16),IF(BR$79>($R$39-1),$U16,0))*$R$35)","v":0},null,{"$f":"IF(BT$79<$R$39,0,IF($R16>0,IF(0=MOD(BT$79-$R$39,$R16),$S16+$U16,$U16),IF(BT$79>($R$39-1),$U16,0))*$R$35)","v":0},null,{"$f":"IF(BV$79<$R$39,0,IF($R16>0,IF(0=MOD(BV$79-$R$39,$R16),$S16+$U16,$U16),IF(BV$79>($R$39-1),$U16,0))*$R$35)","v":0},null,{"$f":"IF(BX$79<$R$39,0,IF($R16>0,IF(0=MOD(BX$79-$R$39,$R16),$S16+$U16,$U16),IF(BX$79>($R$39-1),$U16,0))*$R$35)","v":0},null,{"$f":"IF(BZ$79<$R$39,0,IF($R16>0,IF(0=MOD(BZ$79-$R$39,$R16),$S16+$U16,$U16),IF(BZ$79>($R$39-1),$U16,0))*$R$35)","v":0},null,{"$f":"IF(CB$79<$R$39,0,IF($R16>0,IF(0=MOD(CB$79-$R$39,$R16),$S16+$U16,$U16),IF(CB$79>($R$39-1),$U16,0))*$R$35)","v":0},null,{"$f":"IF(CD$79<$R$39,0,IF($R16>0,IF(0=MOD(CD$79-$R$39,$R16),$S16+$U16,$U16),IF(CD$79>($R$39-1),$U16,0))*$R$35)","v":0},null,{"$f":"IF(CF$79<$R$39,0,IF($R16>0,IF(0=MOD(CF$79-$R$39,$R16),$S16+$U16,$U16),IF(CF$79>($R$39-1),$U16,0))*$R$35)","v":0},null,{"$f":"IF(CH$79<$R$39,0,IF($R16>0,IF(0=MOD(CH$79-$R$39,$R16),$S16+$U16,$U16),IF(CH$79>($R$39-1),$U16,0))*$R$35)","v":0},null,{"$f":"IF(CJ$79<$R$39,0,IF($R16>0,IF(0=MOD(CJ$79-$R$39,$R16),$S16+$U16,$U16),IF(CJ$79>($R$39-1),$U16,0))*$R$35)","v":0},null,{"$f":"IF(CL$79<$R$39,0,IF($R16>0,IF(0=MOD(CL$79-$R$39,$R16),$S16+$U16,$U16),IF(CL$79>($R$39-1),$U16,0))*$R$35)","v":0},null,{"$f":"IF(CN$79<$R$39,0,IF($R16>0,IF(0=MOD(CN$79-$R$39,$R16),$S16+$U16,$U16),IF(CN$79>($R$39-1),$U16,0))*$R$35)","v":0},null,{"$f":"IF(CP$79<$R$39,0,IF($R16>0,IF(0=MOD(CP$79-$R$39,$R16),$S16+$U16,$U16),IF(CP$79>($R$39-1),$U16,0))*$R$35)","v":0},null,{"$f":"IF(CR$79<$R$39,0,IF($R16>0,IF(0=MOD(CR$79-$R$39,$R16),$S16+$U16,$U16),IF(CR$79>($R$39-1),$U16,0))*$R$35)","v":0},null,{"$f":"IF(CT$79<$R$39,0,IF($R16>0,IF(0=MOD(CT$79-$R$39,$R16),$S16+$U16,$U16),IF(CT$79>($R$39-1),$U16,0))*$R$35)","v":0},null,{"$f":"IF(CV$79<$R$39,0,IF($R16>0,IF(0=MOD(CV$79-$R$39,$R16),$S16+$U16,$U16),IF(CV$79>($R$39-1),$U16,0))*$R$35)","v":0},null,{"$f":"IF(CX$79<$R$39,0,IF($R16>0,IF(0=MOD(CX$79-$R$39,$R16),$S16+$U16,$U16),IF(CX$79>($R$39-1),$U16,0))*$R$35)","v":0},null,{"$f":"IF(CZ$79<$R$39,0,IF($R16>0,IF(0=MOD(CZ$79-$R$39,$R16),$S16+$U16,$U16),IF(CZ$79>($R$39-1),$U16,0))*$R$35)","v":0},null,{"$f":"IF(DB$79<$R$39,0,IF($R16>0,IF(0=MOD(DB$79-$R$39,$R16),$S16+$U16,$U16),IF(DB$79>($R$39-1),$U16,0))*$R$35)","v":0},null,{"$f":"IF(DD$79<$R$39,0,IF($R16>0,IF(0=MOD(DD$79-$R$39,$R16),$S16+$U16,$U16),IF(DD$79>($R$39-1),$U16,0))*$R$35)","v":0},null,{"$f":"IF(DF$79<$R$39,0,IF($R16>0,IF(0=MOD(DF$79-$R$39,$R16),$S16+$U16,$U16),IF(DF$79>($R$39-1),$U16,0))*$R$35)","v":0},null,{"$f":"IF(DH$79<$R$39,0,IF($R16>0,IF(0=MOD(DH$79-$R$39,$R16),$S16+$U16,$U16),IF(DH$79>($R$39-1),$U16,0))*$R$35)","v":0},null,{"$f":"IF(DJ$79<$R$39,0,IF($R16>0,IF(0=MOD(DJ$79-$R$39,$R16),$S16+$U16,$U16),IF(DJ$79>($R$39-1),$U16,0))*$R$35)","v":0},null,{"$f":"IF(DL$79<$R$39,0,IF($R16>0,IF(0=MOD(DL$79-$R$39,$R16),$S16+$U16,$U16),IF(DL$79>($R$39-1),$U16,0))*$R$35)","v":0},null,{"$f":"IF(DN$79<$R$39,0,IF($R16>0,IF(0=MOD(DN$79-$R$39,$R16),$S16+$U16,$U16),IF(DN$79>($R$39-1),$U16,0))*$R$35)","v":0},null,{"$f":"IF(DP$79<$R$39,0,IF($R16>0,IF(0=MOD(DP$79-$R$39,$R16),$S16+$U16,$U16),IF(DP$79>($R$39-1),$U16,0))*$R$35)","v":0},null,{"$f":"IF(DR$79<$R$39,0,IF($R16>0,IF(0=MOD(DR$79-$R$39,$R16),$S16+$U16,$U16),IF(DR$79>($R$39-1),$U16,0))*$R$35)","v":0},null,{"$f":"IF(DT$79<$R$39,0,IF($R16>0,IF(0=MOD(DT$79-$R$39,$R16),$S16+$U16,$U16),IF(DT$79>($R$39-1),$U16,0))*$R$35)","v":0},null,{"$f":"IF(DV$79<$R$39,0,IF($R16>0,IF(0=MOD(DV$79-$R$39,$R16),$S16+$U16,$U16),IF(DV$79>($R$39-1),$U16,0))*$R$35)","v":0},null,{"$f":"IF(DX$79<$R$39,0,IF($R16>0,IF(0=MOD(DX$79-$R$39,$R16),$S16+$U16,$U16),IF(DX$79>($R$39-1),$U16,0))*$R$35)","v":0},null,{"$f":"IF(DZ$79<$R$39,0,IF($R16>0,IF(0=MOD(DZ$79-$R$39,$R16),$S16+$U16,$U16),IF(DZ$79>($R$39-1),$U16,0))*$R$35)","v":0},null,{"$f":"IF(EB$79<$R$39,0,IF($R16>0,IF(0=MOD(EB$79-$R$39,$R16),$S16+$U16,$U16),IF(EB$79>($R$39-1),$U16,0))*$R$35)","v":0},null,{"$f":"IF(ED$79<$R$39,0,IF($R16>0,IF(0=MOD(ED$79-$R$39,$R16),$S16+$U16,$U16),IF(ED$79>($R$39-1),$U16,0))*$R$35)","v":0},null,{"$f":"IF(EF$79<$R$39,0,IF($R16>0,IF(0=MOD(EF$79-$R$39,$R16),$S16+$U16,$U16),IF(EF$79>($R$39-1),$U16,0))*$R$35)","v":0},null,{"$f":"IF(EH$79<$R$39,0,IF($R16>0,IF(0=MOD(EH$79-$R$39,$R16),$S16+$U16,$U16),IF(EH$79>($R$39-1),$U16,0))*$R$35)","v":0},null,{"$f":"IF(EJ$79<$R$39,0,IF($R16>0,IF(0=MOD(EJ$79-$R$39,$R16),$S16+$U16,$U16),IF(EJ$79>($R$39-1),$U16,0))*$R$35)","v":0},null,{"$f":"IF(EL$79<$R$39,0,IF($R16>0,IF(0=MOD(EL$79-$R$39,$R16),$S16+$U16,$U16),IF(EL$79>($R$39-1),$U16,0))*$R$35)","v":0},null,{"$f":"IF(EN$79<$R$39,0,IF($R16>0,IF(0=MOD(EN$79-$R$39,$R16),$S16+$U16,$U16),IF(EN$79>($R$39-1),$U16,0))*$R$35)","v":0},null,{"$f":"IF(EP$79<$R$39,0,IF($R16>0,IF(0=MOD(EP$79-$R$39,$R16),$S16+$U16,$U16),IF(EP$79>($R$39-1),$U16,0))*$R$35)","v":0},null,{"$f":"IF(ER$79<$R$39,0,IF($R16>0,IF(0=MOD(ER$79-$R$39,$R16),$S16+$U16,$U16),IF(ER$79>($R$39-1),$U16,0))*$R$35)","v":0},null,{"$f":"IF(ET$79<$R$39,0,IF($R16>0,IF(0=MOD(ET$79-$R$39,$R16),$S16+$U16,$U16),IF(ET$79>($R$39-1),$U16,0))*$R$35)","v":0},null,{"$f":"IF(EV$79<$R$39,0,IF($R16>0,IF(0=MOD(EV$79-$R$39,$R16),$S16+$U16,$U16),IF(EV$79>($R$39-1),$U16,0))*$R$35)","v":0},null,{"$f":"IF(EX$79<$R$39,0,IF($R16>0,IF(0=MOD(EX$79-$R$39,$R16),$S16+$U16,$U16),IF(EX$79>($R$39-1),$U16,0))*$R$35)","v":0},null,{"$f":"IF(EZ$79<$R$39,0,IF($R16>0,IF(0=MOD(EZ$79-$R$39,$R16),$S16+$U16,$U16),IF(EZ$79>($R$39-1),$U16,0))*$R$35)","v":0},null,{"$f":"IF(FB$79<$R$39,0,IF($R16>0,IF(0=MOD(FB$79-$R$39,$R16),$S16+$U16,$U16),IF(FB$79>($R$39-1),$U16,0))*$R$35)","v":0},null,{"$f":"IF(FD$79<$R$39,0,IF($R16>0,IF(0=MOD(FD$79-$R$39,$R16),$S16+$U16,$U16),IF(FD$79>($R$39-1),$U16,0))*$R$35)","v":0},null,{"$f":"IF(FF$79<$R$39,0,IF($R16>0,IF(0=MOD(FF$79-$R$39,$R16),$S16+$U16,$U16),IF(FF$79>($R$39-1),$U16,0))*$R$35)","v":0},null,{"$f":"IF(FH$79<$R$39,0,IF($R16>0,IF(0=MOD(FH$79-$R$39,$R16),$S16+$U16,$U16),IF(FH$79>($R$39-1),$U16,0))*$R$35)","v":0},null,{"$f":"IF(FJ$79<$R$39,0,IF($R16>0,IF(0=MOD(FJ$79-$R$39,$R16),$S16+$U16,$U16),IF(FJ$79>($R$39-1),$U16,0))*$R$35)","v":0},null,{"$f":"IF(FL$79<$R$39,0,IF($R16>0,IF(0=MOD(FL$79-$R$39,$R16),$S16+$U16,$U16),IF(FL$79>($R$39-1),$U16,0))*$R$35)","v":0},null,{"$f":"IF(FN$79<$R$39,0,IF($R16>0,IF(0=MOD(FN$79-$R$39,$R16),$S16+$U16,$U16),IF(FN$79>($R$39-1),$U16,0))*$R$35)","v":0},null,{"$f":"IF(FP$79<$R$39,0,IF($R16>0,IF(0=MOD(FP$79-$R$39,$R16),$S16+$U16,$U16),IF(FP$79>($R$39-1),$U16,0))*$R$35)","v":0},null,{"$f":"IF(FR$79<$R$39,0,IF($R16>0,IF(0=MOD(FR$79-$R$39,$R16),$S16+$U16,$U16),IF(FR$79>($R$39-1),$U16,0))*$R$35)","v":0},null,{"$f":"IF(FT$79<$R$39,0,IF($R16>0,IF(0=MOD(FT$79-$R$39,$R16),$S16+$U16,$U16),IF(FT$79>($R$39-1),$U16,0))*$R$35)","v":0},null,{"$f":"IF(FV$79<$R$39,0,IF($R16>0,IF(0=MOD(FV$79-$R$39,$R16),$S16+$U16,$U16),IF(FV$79>($R$39-1),$U16,0))*$R$35)","v":0},null,{"$f":"IF(FX$79<$R$39,0,IF($R16>0,IF(0=MOD(FX$79-$R$39,$R16),$S16+$U16,$U16),IF(FX$79>($R$39-1),$U16,0))*$R$35)","v":0},null,{"$f":"IF(FZ$79<$R$39,0,IF($R16>0,IF(0=MOD(FZ$79-$R$39,$R16),$S16+$U16,$U16),IF(FZ$79>($R$39-1),$U16,0))*$R$35)","v":0},null,{"$f":"IF(GB$79<$R$39,0,IF($R16>0,IF(0=MOD(GB$79-$R$39,$R16),$S16+$U16,$U16),IF(GB$79>($R$39-1),$U16,0))*$R$35)","v":0},null,{"$f":"IF(GD$79<$R$39,0,IF($R16>0,IF(0=MOD(GD$79-$R$39,$R16),$S16+$U16,$U16),IF(GD$79>($R$39-1),$U16,0))*$R$35)","v":0},null,{"$f":"IF(GF$79<$R$39,0,IF($R16>0,IF(0=MOD(GF$79-$R$39,$R16),$S16+$U16,$U16),IF(GF$79>($R$39-1),$U16,0))*$R$35)","v":0},null,{"$f":"IF(GH$79<$R$39,0,IF($R16>0,IF(0=MOD(GH$79-$R$39,$R16),$S16+$U16,$U16),IF(GH$79>($R$39-1),$U16,0))*$R$35)","v":0},null,{"$f":"IF(GJ$79<$R$39,0,IF($R16>0,IF(0=MOD(GJ$79-$R$39,$R16),$S16+$U16,$U16),IF(GJ$79>($R$39-1),$U16,0))*$R$35)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,"TOTAL Infrastructure Cost",null,{"$f":"SUM(L82:M86)","v":0},null,{"$f":"SUM(N82:O86)","v":0},null,{"$f":"SUM(P82:Q86)","v":0},null,{"$f":"SUM(R82:S86)","v":0},null,{"$f":"SUM(T82:U86)","v":0},null,{"$f":"SUM(V82:W86)","v":0},null,{"$f":"SUM(X82:Y86)","v":0},null,{"$f":"SUM(Z82:AA86)","v":0},null,{"$f":"SUM(AB82:AC86)","v":0},null,{"$f":"SUM(AD82:AE86)","v":0},null,{"$f":"SUM(AF82:AG86)","v":0},null,{"$f":"SUM(AH82:AI86)","v":0},null,{"$f":"SUM(AJ82:AK86)","v":0},null,{"$f":"SUM(AL82:AM86)","v":0},null,{"$f":"SUM(AN82:AO86)","v":0},null,{"$f":"SUM(AP82:AQ86)","v":0},null,{"$f":"SUM(AR82:AS86)","v":0},null,{"$f":"SUM(AT82:AU86)","v":0},null,{"$f":"SUM(AV82:AW86)","v":0},null,{"$f":"SUM(AX82:AY86)","v":0},null,{"$f":"SUM(AZ82:BA86)","v":0},null,{"$f":"SUM(BB82:BC86)","v":0},null,{"$f":"SUM(BD82:BE86)","v":0},null,{"$f":"SUM(BF82:BG86)","v":0},null,{"$f":"SUM(BH82:BI86)","v":0},null,{"$f":"SUM(BJ82:BK86)","v":0},null,{"$f":"SUM(BL82:BM86)","v":0},null,{"$f":"SUM(BN82:BO86)","v":0},null,{"$f":"SUM(BP82:BQ86)","v":0},null,{"$f":"SUM(BR82:BS86)","v":0},null,{"$f":"SUM(BT82:BU86)","v":0},null,{"$f":"SUM(BV82:BW86)","v":0},null,{"$f":"SUM(BX82:BY86)","v":0},null,{"$f":"SUM(BZ82:CA86)","v":0},null,{"$f":"SUM(CB82:CC86)","v":0},null,{"$f":"SUM(CD82:CE86)","v":0},null,{"$f":"SUM(CF82:CG86)","v":0},null,{"$f":"SUM(CH82:CI86)","v":0},null,{"$f":"SUM(CJ82:CK86)","v":0},null,{"$f":"SUM(CL82:CM86)","v":0},null,{"$f":"SUM(CN82:CO86)","v":0},null,{"$f":"SUM(CP82:CQ86)","v":0},null,{"$f":"SUM(CR82:CS86)","v":0},null,{"$f":"SUM(CT82:CU86)","v":0},null,{"$f":"SUM(CV82:CW86)","v":0},null,{"$f":"SUM(CX82:CY86)","v":0},null,{"$f":"SUM(CZ82:DA86)","v":0},null,{"$f":"SUM(DB82:DC86)","v":0},null,{"$f":"SUM(DD82:DE86)","v":0},null,{"$f":"SUM(DF82:DG86)","v":0},null,{"$f":"SUM(DH82:DI86)","v":0},null,{"$f":"SUM(DJ82:DK86)","v":0},null,{"$f":"SUM(DL82:DM86)","v":0},null,{"$f":"SUM(DN82:DO86)","v":0},null,{"$f":"SUM(DP82:DQ86)","v":0},null,{"$f":"SUM(DR82:DS86)","v":0},null,{"$f":"SUM(DT82:DU86)","v":0},null,{"$f":"SUM(DV82:DW86)","v":0},null,{"$f":"SUM(DX82:DY86)","v":0},null,{"$f":"SUM(DZ82:EA86)","v":0},null,{"$f":"SUM(EB82:EC86)","v":0},null,{"$f":"SUM(ED82:EE86)","v":0},null,{"$f":"SUM(EF82:EG86)","v":0},null,{"$f":"SUM(EH82:EI86)","v":0},null,{"$f":"SUM(EJ82:EK86)","v":0},null,{"$f":"SUM(EL82:EM86)","v":0},null,{"$f":"SUM(EN82:EO86)","v":0},null,{"$f":"SUM(EP82:EQ86)","v":0},null,{"$f":"SUM(ER82:ES86)","v":0},null,{"$f":"SUM(ET82:EU86)","v":0},null,{"$f":"SUM(EV82:EW86)","v":0},null,{"$f":"SUM(EX82:EY86)","v":0},null,{"$f":"SUM(EZ82:FA86)","v":0},null,{"$f":"SUM(FB82:FC86)","v":0},null,{"$f":"SUM(FD82:FE86)","v":0},null,{"$f":"SUM(FF82:FG86)","v":0},null,{"$f":"SUM(FH82:FI86)","v":0},null,{"$f":"SUM(FJ82:FK86)","v":0},null,{"$f":"SUM(FL82:FM86)","v":0},null,{"$f":"SUM(FN82:FO86)","v":0},null,{"$f":"SUM(FP82:FQ86)","v":0},null,{"$f":"SUM(FR82:FS86)","v":0},null,{"$f":"SUM(FT82:FU86)","v":0},null,{"$f":"SUM(FV82:FW86)","v":0},null,{"$f":"SUM(FX82:FY86)","v":0},null,{"$f":"SUM(FZ82:GA86)","v":0},null,{"$f":"SUM(GB82:GC86)","v":0},null,{"$f":"SUM(GD82:GE86)","v":0},null,{"$f":"SUM(GF82:GG86)","v":0},null,{"$f":"SUM(GH82:GI86)","v":0},null,{"$f":"SUM(GJ82:GK86)","v":0}]
[]
[null,null,null,null,null,null,null,null,{"$f":"costsEquipmentStart","v":"Incremental Deployment Equipment"}]
[null,null,null,null,null,null,null,null,null,{"$f":"J21","v":"Gantries with large DMS and CCTV"},null,{"$f":"IF(L$79<$R$39,0,IF($R21>0,IF(0=MOD(L$79-$R$39,$R21),$S21+$U21,$U21),IF(L$79>($R$39-1),$U21,0))*$R$37)","v":0},null,{"$f":"IF(N$79<$R$39,0,IF($R21>0,IF(0=MOD(N$79-$R$39,$R21),$S21+$U21,$U21),IF(N$79>($R$39-1),$U21,0))*$R$37)","v":0},null,{"$f":"IF(P$79<$R$39,0,IF($R21>0,IF(0=MOD(P$79-$R$39,$R21),$S21+$U21,$U21),IF(P$79>($R$39-1),$U21,0))*$R$37)","v":0},null,{"$f":"IF(R$79<$R$39,0,IF($R21>0,IF(0=MOD(R$79-$R$39,$R21),$S21+$U21,$U21),IF(R$79>($R$39-1),$U21,0))*$R$37)","v":0},null,{"$f":"IF(T$79<$R$39,0,IF($R21>0,IF(0=MOD(T$79-$R$39,$R21),$S21+$U21,$U21),IF(T$79>($R$39-1),$U21,0))*$R$37)","v":0},null,{"$f":"IF(V$79<$R$39,0,IF($R21>0,IF(0=MOD(V$79-$R$39,$R21),$S21+$U21,$U21),IF(V$79>($R$39-1),$U21,0))*$R$37)","v":0},null,{"$f":"IF(X$79<$R$39,0,IF($R21>0,IF(0=MOD(X$79-$R$39,$R21),$S21+$U21,$U21),IF(X$79>($R$39-1),$U21,0))*$R$37)","v":0},null,{"$f":"IF(Z$79<$R$39,0,IF($R21>0,IF(0=MOD(Z$79-$R$39,$R21),$S21+$U21,$U21),IF(Z$79>($R$39-1),$U21,0))*$R$37)","v":0},null,{"$f":"IF(AB$79<$R$39,0,IF($R21>0,IF(0=MOD(AB$79-$R$39,$R21),$S21+$U21,$U21),IF(AB$79>($R$39-1),$U21,0))*$R$37)","v":0},null,{"$f":"IF(AD$79<$R$39,0,IF($R21>0,IF(0=MOD(AD$79-$R$39,$R21),$S21+$U21,$U21),IF(AD$79>($R$39-1),$U21,0))*$R$37)","v":0},null,{"$f":"IF(AF$79<$R$39,0,IF($R21>0,IF(0=MOD(AF$79-$R$39,$R21),$S21+$U21,$U21),IF(AF$79>($R$39-1),$U21,0))*$R$37)","v":0},null,{"$f":"IF(AH$79<$R$39,0,IF($R21>0,IF(0=MOD(AH$79-$R$39,$R21),$S21+$U21,$U21),IF(AH$79>($R$39-1),$U21,0))*$R$37)","v":0},null,{"$f":"IF(AJ$79<$R$39,0,IF($R21>0,IF(0=MOD(AJ$79-$R$39,$R21),$S21+$U21,$U21),IF(AJ$79>($R$39-1),$U21,0))*$R$37)","v":0},null,{"$f":"IF(AL$79<$R$39,0,IF($R21>0,IF(0=MOD(AL$79-$R$39,$R21),$S21+$U21,$U21),IF(AL$79>($R$39-1),$U21,0))*$R$37)","v":0},null,{"$f":"IF(AN$79<$R$39,0,IF($R21>0,IF(0=MOD(AN$79-$R$39,$R21),$S21+$U21,$U21),IF(AN$79>($R$39-1),$U21,0))*$R$37)","v":0},null,{"$f":"IF(AP$79<$R$39,0,IF($R21>0,IF(0=MOD(AP$79-$R$39,$R21),$S21+$U21,$U21),IF(AP$79>($R$39-1),$U21,0))*$R$37)","v":0},null,{"$f":"IF(AR$79<$R$39,0,IF($R21>0,IF(0=MOD(AR$79-$R$39,$R21),$S21+$U21,$U21),IF(AR$79>($R$39-1),$U21,0))*$R$37)","v":0},null,{"$f":"IF(AT$79<$R$39,0,IF($R21>0,IF(0=MOD(AT$79-$R$39,$R21),$S21+$U21,$U21),IF(AT$79>($R$39-1),$U21,0))*$R$37)","v":0},null,{"$f":"IF(AV$79<$R$39,0,IF($R21>0,IF(0=MOD(AV$79-$R$39,$R21),$S21+$U21,$U21),IF(AV$79>($R$39-1),$U21,0))*$R$37)","v":0},null,{"$f":"IF(AX$79<$R$39,0,IF($R21>0,IF(0=MOD(AX$79-$R$39,$R21),$S21+$U21,$U21),IF(AX$79>($R$39-1),$U21,0))*$R$37)","v":0},null,{"$f":"IF(AZ$79<$R$39,0,IF($R21>0,IF(0=MOD(AZ$79-$R$39,$R21),$S21+$U21,$U21),IF(AZ$79>($R$39-1),$U21,0))*$R$37)","v":0},null,{"$f":"IF(BB$79<$R$39,0,IF($R21>0,IF(0=MOD(BB$79-$R$39,$R21),$S21+$U21,$U21),IF(BB$79>($R$39-1),$U21,0))*$R$37)","v":0},null,{"$f":"IF(BD$79<$R$39,0,IF($R21>0,IF(0=MOD(BD$79-$R$39,$R21),$S21+$U21,$U21),IF(BD$79>($R$39-1),$U21,0))*$R$37)","v":0},null,{"$f":"IF(BF$79<$R$39,0,IF($R21>0,IF(0=MOD(BF$79-$R$39,$R21),$S21+$U21,$U21),IF(BF$79>($R$39-1),$U21,0))*$R$37)","v":0},null,{"$f":"IF(BH$79<$R$39,0,IF($R21>0,IF(0=MOD(BH$79-$R$39,$R21),$S21+$U21,$U21),IF(BH$79>($R$39-1),$U21,0))*$R$37)","v":0},null,{"$f":"IF(BJ$79<$R$39,0,IF($R21>0,IF(0=MOD(BJ$79-$R$39,$R21),$S21+$U21,$U21),IF(BJ$79>($R$39-1),$U21,0))*$R$37)","v":0},null,{"$f":"IF(BL$79<$R$39,0,IF($R21>0,IF(0=MOD(BL$79-$R$39,$R21),$S21+$U21,$U21),IF(BL$79>($R$39-1),$U21,0))*$R$37)","v":0},null,{"$f":"IF(BN$79<$R$39,0,IF($R21>0,IF(0=MOD(BN$79-$R$39,$R21),$S21+$U21,$U21),IF(BN$79>($R$39-1),$U21,0))*$R$37)","v":0},null,{"$f":"IF(BP$79<$R$39,0,IF($R21>0,IF(0=MOD(BP$79-$R$39,$R21),$S21+$U21,$U21),IF(BP$79>($R$39-1),$U21,0))*$R$37)","v":0},null,{"$f":"IF(BR$79<$R$39,0,IF($R21>0,IF(0=MOD(BR$79-$R$39,$R21),$S21+$U21,$U21),IF(BR$79>($R$39-1),$U21,0))*$R$37)","v":0},null,{"$f":"IF(BT$79<$R$39,0,IF($R21>0,IF(0=MOD(BT$79-$R$39,$R21),$S21+$U21,$U21),IF(BT$79>($R$39-1),$U21,0))*$R$37)","v":0},null,{"$f":"IF(BV$79<$R$39,0,IF($R21>0,IF(0=MOD(BV$79-$R$39,$R21),$S21+$U21,$U21),IF(BV$79>($R$39-1),$U21,0))*$R$37)","v":0},null,{"$f":"IF(BX$79<$R$39,0,IF($R21>0,IF(0=MOD(BX$79-$R$39,$R21),$S21+$U21,$U21),IF(BX$79>($R$39-1),$U21,0))*$R$37)","v":0},null,{"$f":"IF(BZ$79<$R$39,0,IF($R21>0,IF(0=MOD(BZ$79-$R$39,$R21),$S21+$U21,$U21),IF(BZ$79>($R$39-1),$U21,0))*$R$37)","v":0},null,{"$f":"IF(CB$79<$R$39,0,IF($R21>0,IF(0=MOD(CB$79-$R$39,$R21),$S21+$U21,$U21),IF(CB$79>($R$39-1),$U21,0))*$R$37)","v":0},null,{"$f":"IF(CD$79<$R$39,0,IF($R21>0,IF(0=MOD(CD$79-$R$39,$R21),$S21+$U21,$U21),IF(CD$79>($R$39-1),$U21,0))*$R$37)","v":0},null,{"$f":"IF(CF$79<$R$39,0,IF($R21>0,IF(0=MOD(CF$79-$R$39,$R21),$S21+$U21,$U21),IF(CF$79>($R$39-1),$U21,0))*$R$37)","v":0},null,{"$f":"IF(CH$79<$R$39,0,IF($R21>0,IF(0=MOD(CH$79-$R$39,$R21),$S21+$U21,$U21),IF(CH$79>($R$39-1),$U21,0))*$R$37)","v":0},null,{"$f":"IF(CJ$79<$R$39,0,IF($R21>0,IF(0=MOD(CJ$79-$R$39,$R21),$S21+$U21,$U21),IF(CJ$79>($R$39-1),$U21,0))*$R$37)","v":0},null,{"$f":"IF(CL$79<$R$39,0,IF($R21>0,IF(0=MOD(CL$79-$R$39,$R21),$S21+$U21,$U21),IF(CL$79>($R$39-1),$U21,0))*$R$37)","v":0},null,{"$f":"IF(CN$79<$R$39,0,IF($R21>0,IF(0=MOD(CN$79-$R$39,$R21),$S21+$U21,$U21),IF(CN$79>($R$39-1),$U21,0))*$R$37)","v":0},null,{"$f":"IF(CP$79<$R$39,0,IF($R21>0,IF(0=MOD(CP$79-$R$39,$R21),$S21+$U21,$U21),IF(CP$79>($R$39-1),$U21,0))*$R$37)","v":0},null,{"$f":"IF(CR$79<$R$39,0,IF($R21>0,IF(0=MOD(CR$79-$R$39,$R21),$S21+$U21,$U21),IF(CR$79>($R$39-1),$U21,0))*$R$37)","v":0},null,{"$f":"IF(CT$79<$R$39,0,IF($R21>0,IF(0=MOD(CT$79-$R$39,$R21),$S21+$U21,$U21),IF(CT$79>($R$39-1),$U21,0))*$R$37)","v":0},null,{"$f":"IF(CV$79<$R$39,0,IF($R21>0,IF(0=MOD(CV$79-$R$39,$R21),$S21+$U21,$U21),IF(CV$79>($R$39-1),$U21,0))*$R$37)","v":0},null,{"$f":"IF(CX$79<$R$39,0,IF($R21>0,IF(0=MOD(CX$79-$R$39,$R21),$S21+$U21,$U21),IF(CX$79>($R$39-1),$U21,0))*$R$37)","v":0},null,{"$f":"IF(CZ$79<$R$39,0,IF($R21>0,IF(0=MOD(CZ$79-$R$39,$R21),$S21+$U21,$U21),IF(CZ$79>($R$39-1),$U21,0))*$R$37)","v":0},null,{"$f":"IF(DB$79<$R$39,0,IF($R21>0,IF(0=MOD(DB$79-$R$39,$R21),$S21+$U21,$U21),IF(DB$79>($R$39-1),$U21,0))*$R$37)","v":0},null,{"$f":"IF(DD$79<$R$39,0,IF($R21>0,IF(0=MOD(DD$79-$R$39,$R21),$S21+$U21,$U21),IF(DD$79>($R$39-1),$U21,0))*$R$37)","v":0},null,{"$f":"IF(DF$79<$R$39,0,IF($R21>0,IF(0=MOD(DF$79-$R$39,$R21),$S21+$U21,$U21),IF(DF$79>($R$39-1),$U21,0))*$R$37)","v":0},null,{"$f":"IF(DH$79<$R$39,0,IF($R21>0,IF(0=MOD(DH$79-$R$39,$R21),$S21+$U21,$U21),IF(DH$79>($R$39-1),$U21,0))*$R$37)","v":0},null,{"$f":"IF(DJ$79<$R$39,0,IF($R21>0,IF(0=MOD(DJ$79-$R$39,$R21),$S21+$U21,$U21),IF(DJ$79>($R$39-1),$U21,0))*$R$37)","v":0},null,{"$f":"IF(DL$79<$R$39,0,IF($R21>0,IF(0=MOD(DL$79-$R$39,$R21),$S21+$U21,$U21),IF(DL$79>($R$39-1),$U21,0))*$R$37)","v":0},null,{"$f":"IF(DN$79<$R$39,0,IF($R21>0,IF(0=MOD(DN$79-$R$39,$R21),$S21+$U21,$U21),IF(DN$79>($R$39-1),$U21,0))*$R$37)","v":0},null,{"$f":"IF(DP$79<$R$39,0,IF($R21>0,IF(0=MOD(DP$79-$R$39,$R21),$S21+$U21,$U21),IF(DP$79>($R$39-1),$U21,0))*$R$37)","v":0},null,{"$f":"IF(DR$79<$R$39,0,IF($R21>0,IF(0=MOD(DR$79-$R$39,$R21),$S21+$U21,$U21),IF(DR$79>($R$39-1),$U21,0))*$R$37)","v":0},null,{"$f":"IF(DT$79<$R$39,0,IF($R21>0,IF(0=MOD(DT$79-$R$39,$R21),$S21+$U21,$U21),IF(DT$79>($R$39-1),$U21,0))*$R$37)","v":0},null,{"$f":"IF(DV$79<$R$39,0,IF($R21>0,IF(0=MOD(DV$79-$R$39,$R21),$S21+$U21,$U21),IF(DV$79>($R$39-1),$U21,0))*$R$37)","v":0},null,{"$f":"IF(DX$79<$R$39,0,IF($R21>0,IF(0=MOD(DX$79-$R$39,$R21),$S21+$U21,$U21),IF(DX$79>($R$39-1),$U21,0))*$R$37)","v":0},null,{"$f":"IF(DZ$79<$R$39,0,IF($R21>0,IF(0=MOD(DZ$79-$R$39,$R21),$S21+$U21,$U21),IF(DZ$79>($R$39-1),$U21,0))*$R$37)","v":0},null,{"$f":"IF(EB$79<$R$39,0,IF($R21>0,IF(0=MOD(EB$79-$R$39,$R21),$S21+$U21,$U21),IF(EB$79>($R$39-1),$U21,0))*$R$37)","v":0},null,{"$f":"IF(ED$79<$R$39,0,IF($R21>0,IF(0=MOD(ED$79-$R$39,$R21),$S21+$U21,$U21),IF(ED$79>($R$39-1),$U21,0))*$R$37)","v":0},null,{"$f":"IF(EF$79<$R$39,0,IF($R21>0,IF(0=MOD(EF$79-$R$39,$R21),$S21+$U21,$U21),IF(EF$79>($R$39-1),$U21,0))*$R$37)","v":0},null,{"$f":"IF(EH$79<$R$39,0,IF($R21>0,IF(0=MOD(EH$79-$R$39,$R21),$S21+$U21,$U21),IF(EH$79>($R$39-1),$U21,0))*$R$37)","v":0},null,{"$f":"IF(EJ$79<$R$39,0,IF($R21>0,IF(0=MOD(EJ$79-$R$39,$R21),$S21+$U21,$U21),IF(EJ$79>($R$39-1),$U21,0))*$R$37)","v":0},null,{"$f":"IF(EL$79<$R$39,0,IF($R21>0,IF(0=MOD(EL$79-$R$39,$R21),$S21+$U21,$U21),IF(EL$79>($R$39-1),$U21,0))*$R$37)","v":0},null,{"$f":"IF(EN$79<$R$39,0,IF($R21>0,IF(0=MOD(EN$79-$R$39,$R21),$S21+$U21,$U21),IF(EN$79>($R$39-1),$U21,0))*$R$37)","v":0},null,{"$f":"IF(EP$79<$R$39,0,IF($R21>0,IF(0=MOD(EP$79-$R$39,$R21),$S21+$U21,$U21),IF(EP$79>($R$39-1),$U21,0))*$R$37)","v":0},null,{"$f":"IF(ER$79<$R$39,0,IF($R21>0,IF(0=MOD(ER$79-$R$39,$R21),$S21+$U21,$U21),IF(ER$79>($R$39-1),$U21,0))*$R$37)","v":0},null,{"$f":"IF(ET$79<$R$39,0,IF($R21>0,IF(0=MOD(ET$79-$R$39,$R21),$S21+$U21,$U21),IF(ET$79>($R$39-1),$U21,0))*$R$37)","v":0},null,{"$f":"IF(EV$79<$R$39,0,IF($R21>0,IF(0=MOD(EV$79-$R$39,$R21),$S21+$U21,$U21),IF(EV$79>($R$39-1),$U21,0))*$R$37)","v":0},null,{"$f":"IF(EX$79<$R$39,0,IF($R21>0,IF(0=MOD(EX$79-$R$39,$R21),$S21+$U21,$U21),IF(EX$79>($R$39-1),$U21,0))*$R$37)","v":0},null,{"$f":"IF(EZ$79<$R$39,0,IF($R21>0,IF(0=MOD(EZ$79-$R$39,$R21),$S21+$U21,$U21),IF(EZ$79>($R$39-1),$U21,0))*$R$37)","v":0},null,{"$f":"IF(FB$79<$R$39,0,IF($R21>0,IF(0=MOD(FB$79-$R$39,$R21),$S21+$U21,$U21),IF(FB$79>($R$39-1),$U21,0))*$R$37)","v":0},null,{"$f":"IF(FD$79<$R$39,0,IF($R21>0,IF(0=MOD(FD$79-$R$39,$R21),$S21+$U21,$U21),IF(FD$79>($R$39-1),$U21,0))*$R$37)","v":0},null,{"$f":"IF(FF$79<$R$39,0,IF($R21>0,IF(0=MOD(FF$79-$R$39,$R21),$S21+$U21,$U21),IF(FF$79>($R$39-1),$U21,0))*$R$37)","v":0},null,{"$f":"IF(FH$79<$R$39,0,IF($R21>0,IF(0=MOD(FH$79-$R$39,$R21),$S21+$U21,$U21),IF(FH$79>($R$39-1),$U21,0))*$R$37)","v":0},null,{"$f":"IF(FJ$79<$R$39,0,IF($R21>0,IF(0=MOD(FJ$79-$R$39,$R21),$S21+$U21,$U21),IF(FJ$79>($R$39-1),$U21,0))*$R$37)","v":0},null,{"$f":"IF(FL$79<$R$39,0,IF($R21>0,IF(0=MOD(FL$79-$R$39,$R21),$S21+$U21,$U21),IF(FL$79>($R$39-1),$U21,0))*$R$37)","v":0},null,{"$f":"IF(FN$79<$R$39,0,IF($R21>0,IF(0=MOD(FN$79-$R$39,$R21),$S21+$U21,$U21),IF(FN$79>($R$39-1),$U21,0))*$R$37)","v":0},null,{"$f":"IF(FP$79<$R$39,0,IF($R21>0,IF(0=MOD(FP$79-$R$39,$R21),$S21+$U21,$U21),IF(FP$79>($R$39-1),$U21,0))*$R$37)","v":0},null,{"$f":"IF(FR$79<$R$39,0,IF($R21>0,IF(0=MOD(FR$79-$R$39,$R21),$S21+$U21,$U21),IF(FR$79>($R$39-1),$U21,0))*$R$37)","v":0},null,{"$f":"IF(FT$79<$R$39,0,IF($R21>0,IF(0=MOD(FT$79-$R$39,$R21),$S21+$U21,$U21),IF(FT$79>($R$39-1),$U21,0))*$R$37)","v":0},null,{"$f":"IF(FV$79<$R$39,0,IF($R21>0,IF(0=MOD(FV$79-$R$39,$R21),$S21+$U21,$U21),IF(FV$79>($R$39-1),$U21,0))*$R$37)","v":0},null,{"$f":"IF(FX$79<$R$39,0,IF($R21>0,IF(0=MOD(FX$79-$R$39,$R21),$S21+$U21,$U21),IF(FX$79>($R$39-1),$U21,0))*$R$37)","v":0},null,{"$f":"IF(FZ$79<$R$39,0,IF($R21>0,IF(0=MOD(FZ$79-$R$39,$R21),$S21+$U21,$U21),IF(FZ$79>($R$39-1),$U21,0))*$R$37)","v":0},null,{"$f":"IF(GB$79<$R$39,0,IF($R21>0,IF(0=MOD(GB$79-$R$39,$R21),$S21+$U21,$U21),IF(GB$79>($R$39-1),$U21,0))*$R$37)","v":0},null,{"$f":"IF(GD$79<$R$39,0,IF($R21>0,IF(0=MOD(GD$79-$R$39,$R21),$S21+$U21,$U21),IF(GD$79>($R$39-1),$U21,0))*$R$37)","v":0},null,{"$f":"IF(GF$79<$R$39,0,IF($R21>0,IF(0=MOD(GF$79-$R$39,$R21),$S21+$U21,$U21),IF(GF$79>($R$39-1),$U21,0))*$R$37)","v":0},null,{"$f":"IF(GH$79<$R$39,0,IF($R21>0,IF(0=MOD(GH$79-$R$39,$R21),$S21+$U21,$U21),IF(GH$79>($R$39-1),$U21,0))*$R$37)","v":0},null,{"$f":"IF(GJ$79<$R$39,0,IF($R21>0,IF(0=MOD(GJ$79-$R$39,$R21),$S21+$U21,$U21),IF(GJ$79>($R$39-1),$U21,0))*$R$37)","v":0}]
[null,null,null,null,null,null,null,null,null,"Controller",null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,null,null,null,null,null,null,null,"Speed Limit / Lane Control Sign on Gantry",null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,null,null,null,null,null,null,null,"Detectors on Gantry or Pole",null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,null,null,null,null,null,null,null,"Mast Arm Assembly w/ dynamic DLA and DSpL Signs",null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,null,null,null,null,null,null,null,"Roadside DSpL Sign, Post, and Controller",null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,null,null,null,null,null,null,null,"Camera Assembly",null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,null,null,null,null,null,null,null,"Telecom/Power Duct Bank",null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,null,null,null,null,null,null,null,"Telecommunications  (trunk to device)",null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,null,null,null,null,null,null,null,"Power (trunk to device)",null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,null,null,null,null,null,null,null,"On site Backup Generator / UPS",null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[]
[null,null,null,null,null,null,null,null,null,"TOTAL Incremental Cost",null,{"$f":"SUM(L90:M101)","v":0},null,{"$f":"SUM(N90:O101)","v":0},null,{"$f":"SUM(P90:Q101)","v":0},null,{"$f":"SUM(R90:S101)","v":0},null,{"$f":"SUM(T90:U101)","v":0},null,{"$f":"SUM(V90:W101)","v":0},null,{"$f":"SUM(X90:Y101)","v":0},null,{"$f":"SUM(Z90:AA101)","v":0},null,{"$f":"SUM(AB90:AC101)","v":0},null,{"$f":"SUM(AD90:AE101)","v":0},null,{"$f":"SUM(AF90:AG101)","v":0},null,{"$f":"SUM(AH90:AI101)","v":0},null,{"$f":"SUM(AJ90:AK101)","v":0},null,{"$f":"SUM(AL90:AM101)","v":0},null,{"$f":"SUM(AN90:AO101)","v":0},null,{"$f":"SUM(AP90:AQ101)","v":0},null,{"$f":"SUM(AR90:AS101)","v":0},null,{"$f":"SUM(AT90:AU101)","v":0},null,{"$f":"SUM(AV90:AW101)","v":0},null,{"$f":"SUM(AX90:AY101)","v":0},null,{"$f":"SUM(AZ90:BA101)","v":0},null,{"$f":"SUM(BB90:BC101)","v":0},null,{"$f":"SUM(BD90:BE101)","v":0},null,{"$f":"SUM(BF90:BG101)","v":0},null,{"$f":"SUM(BH90:BI101)","v":0},null,{"$f":"SUM(BJ90:BK101)","v":0},null,{"$f":"SUM(BL90:BM101)","v":0},null,{"$f":"SUM(BN90:BO101)","v":0},null,{"$f":"SUM(BP90:BQ101)","v":0},null,{"$f":"SUM(BR90:BS101)","v":0},null,{"$f":"SUM(BT90:BU101)","v":0},null,{"$f":"SUM(BV90:BW101)","v":0},null,{"$f":"SUM(BX90:BY101)","v":0},null,{"$f":"SUM(BZ90:CA101)","v":0},null,{"$f":"SUM(CB90:CC101)","v":0},null,{"$f":"SUM(CD90:CE101)","v":0},null,{"$f":"SUM(CF90:CG101)","v":0},null,{"$f":"SUM(CH90:CI101)","v":0},null,{"$f":"SUM(CJ90:CK101)","v":0},null,{"$f":"SUM(CL90:CM101)","v":0},null,{"$f":"SUM(CN90:CO101)","v":0},null,{"$f":"SUM(CP90:CQ101)","v":0},null,{"$f":"SUM(CR90:CS101)","v":0},null,{"$f":"SUM(CT90:CU101)","v":0},null,{"$f":"SUM(CV90:CW101)","v":0},null,{"$f":"SUM(CX90:CY101)","v":0},null,{"$f":"SUM(CZ90:DA101)","v":0},null,{"$f":"SUM(DB90:DC101)","v":0},null,{"$f":"SUM(DD90:DE101)","v":0},null,{"$f":"SUM(DF90:DG101)","v":0},null,{"$f":"SUM(DH90:DI101)","v":0},null,{"$f":"SUM(DJ90:DK101)","v":0},null,{"$f":"SUM(DL90:DM101)","v":0},null,{"$f":"SUM(DN90:DO101)","v":0},null,{"$f":"SUM(DP90:DQ101)","v":0},null,{"$f":"SUM(DR90:DS101)","v":0},null,{"$f":"SUM(DT90:DU101)","v":0},null,{"$f":"SUM(DV90:DW101)","v":0},null,{"$f":"SUM(DX90:DY101)","v":0},null,{"$f":"SUM(DZ90:EA101)","v":0},null,{"$f":"SUM(EB90:EC101)","v":0},null,{"$f":"SUM(ED90:EE101)","v":0},null,{"$f":"SUM(EF90:EG101)","v":0},null,{"$f":"SUM(EH90:EI101)","v":0},null,{"$f":"SUM(EJ90:EK101)","v":0},null,{"$f":"SUM(EL90:EM101)","v":0},null,{"$f":"SUM(EN90:EO101)","v":0},null,{"$f":"SUM(EP90:EQ101)","v":0},null,{"$f":"SUM(ER90:ES101)","v":0},null,{"$f":"SUM(ET90:EU101)","v":0},null,{"$f":"SUM(EV90:EW101)","v":0},null,{"$f":"SUM(EX90:EY101)","v":0},null,{"$f":"SUM(EZ90:FA101)","v":0},null,{"$f":"SUM(FB90:FC101)","v":0},null,{"$f":"SUM(FD90:FE101)","v":0},null,{"$f":"SUM(FF90:FG101)","v":0},null,{"$f":"SUM(FH90:FI101)","v":0},null,{"$f":"SUM(FJ90:FK101)","v":0},null,{"$f":"SUM(FL90:FM101)","v":0},null,{"$f":"SUM(FN90:FO101)","v":0},null,{"$f":"SUM(FP90:FQ101)","v":0},null,{"$f":"SUM(FR90:FS101)","v":0},null,{"$f":"SUM(FT90:FU101)","v":0},null,{"$f":"SUM(FV90:FW101)","v":0},null,{"$f":"SUM(FX90:FY101)","v":0},null,{"$f":"SUM(FZ90:GA101)","v":0},null,{"$f":"SUM(GB90:GC101)","v":0},null,{"$f":"SUM(GD90:GE101)","v":0},null,{"$f":"SUM(GF90:GG101)","v":0},null,{"$f":"SUM(GH90:GI101)","v":0},null,{"$f":"SUM(GJ90:GK101)","v":0}]

{"sheet":"ATM- PTSU","index":34,"n_rows":98,"n_cols":192,"rows_kept":98,"cut":false,"hidden":false,"merged":[[61,1,61,6],[50,1,50,6],[51,1,51,6],[38,22,38,23],[40,22,40,23],[39,1,39,6],[97,185,97,186],[97,187,97,188],[97,189,97,190],[97,191,97,192],[97,173,97,174],[97,175,97,176],[97,177,97,178],[97,179,97,180],[97,181,97,182],[97,183,97,184],[97,161,97,162],[97,163,97,164],[97,165,97,166],[97,167,97,168],[97,169,97,170],[97,171,97,172],[97,149,97,150],[97,151,97,152],[97,153,97,154],[97,155,97,156],[97,157,97,158],[97,159,97,160],[97,137,97,138],[97,139,97,140],[97,141,97,142],[97,143,97,144],[97,145,97,146],[97,147,97,148],[97,125,97,126],[97,127,97,128],[97,129,97,130],[97,131,97,132],[97,133,97,134],[97,135,97,136],[97,113,97,114],[97,115,97,116],[97,117,97,118],[97,119,97,120],[97,121,97,122],[97,123,97,124],[97,101,97,102],[97,103,97,104],[97,105,97,106],[97,107,97,108],[97,109,97,110],[97,111,97,112],[97,89,97,90],[97,91,97,92],[97,93,97,94],[97,95,97,96],[97,97,97,98],[97,99,97,100],[97,77,97,78],[97,79,97,80],[97,81,97,82],[97,83,97,84],[97,85,97,86],[97,87,97,88],[97,65,97,66],[97,67,97,68],[97,69,97,70],[97,71,97,72],[97,73,97,74],[97,75,97,76],[97,53,97,54],[97,55,97,56],[97,57,97,58],[97,59,97,60],[97,61,97,62],[97,63,97,64],[97,41,97,42],[97,43,97,44],[97,45,97,46],[97,47,97,48],[97,49,97,50],[97,51,97,52],[97,29,97,30],[97,31,97,32],[97,33,97,34],[97,35,97,36],[97,37,97,38],[97,39,97,40],[96,191,96,192],[97,11,97,12],[97,13,97,14],[97,15,97,16],[97,17,97,18],[97,19,97,20],[97,21,97,22],[97,23,97,24],[97,25,97,26],[97,27,97,28],[96,179,96,180],[96,181,96,182],[96,183,96,184],[96,185,96,186],[96,187,96,188],[96,189,96,190],[96,167,96,168],[96,169,96,170],[96,171,96,172],[96,173,96,174],[96,175,96,176],[96,177,96,178],[96,155,96,156],[96,157,96,158],[96,159,96,160],[96,161,96,162],[96,163,96,164],[96,165,96,166],[96,143,96,144],[96,145,96,146],[96,147,96,148],[96,149,96,150],[96,151,96,152],[96,153,96,154],[96,131,96,132],[96,133,96,134],[96,135,96,136],[96,137,96,138],[96,139,96,140],[96,141,96,142],[96,119,96,120],[96,121,96,122],[96,123,96,124],[96,125,96,126],[96,127,96,128],[96,129,96,130],[96,107,96,108],[96,109,96,110],[96,111,96,112],[96,113,96,114],[96,115,96,116],[96,117,96,118],[96,95,96,96],[96,97,96,98],[96,99,96,100],[96,101,96,102],[96,103,96,104],[96,105,96,106],[96,83,96,84],[96,85,96,86],[96,87,96,88],[96,89,96,90],[96,91,96,92],[96,93,96,94],[96,71,96,72],[96,73,96,74],[96,75,96,76],[96,77,96,78],[96,79,96,80],[96,81,96,82],[96,59,96,60],[96,61,96,62],[96,63,96,64],[96,65,96,66],[96,67,96,68],[96,69,96,70],[96,47,96,48],[96,49,96,50],[96,51,96,52],[96,53,96,54],[96,55,96,56],[96,57,96,58],[96,35,96,36],[96,37,96,38],[96,39,96,40],[96,41,96,42],[96,43,96,44],[96,45,96,46],[96,23,96,24],[96,25,96,26],[96,27,96,28],[96,29,96,30],[96,31,96,32],[96,33,96,34],[95,185,95,186],[95,187,95,188],[95,189,95,190],[95,191,95,192],[96,11,96,12],[96,13,96,14],[96,15,96,16],[96,17,96,18],[96,19,96,20],[96,21,96,22],[95,173,95,174],[95,175,95,176],[95,177,95,178],[95,179,95,180],[95,181,95,182],[95,183,95,184],[95,161,95,162],[95,163,95,164],[95,165,95,166],[95,167,95,168],[95,169,95,170],[95,171,95,172],[95,149,95,150],[95,151,95,152],[95,153,95,154],[95,155,95,156],[95,157,95,158],[95,159,95,160],[95,137,95,138],[95,139,95,140],[95,141,95,142],[95,143,95,144],[95,145,95,146],[95,147,95,148],[95,125,95,126],[95,127,95,128],[95,129,95,130],[95,131,95,132],[95,133,95,134],[95,135,95,136],[95,113,95,114],[95,115,95,116],[95,117,95,118],[95,119,95,120],[95,121,95,122],[95,123,95,124],[95,101,95,102],[95,103,95,104],[95,105,95,106],[95,107,95,108],[95,109,95,110],[95,111,95,112],[95,89,95,90],[95,91,95,92],[95,93,95,94],[95,95,95,96],[95,97,95,98],[95,99,95,100],[95,77,95,78],[95,79,95,80],[95,81,95,82],[95,83,95,84],[95,85,95,86],[95,87,95,88],[95,65,95,66],[95,67,95,68],[95,69,95,70],[95,71,95,72],[95,73,95,74],[95,75,95,76],[95,53,95,54],[95,55,95,56],[95,57,95,58],[95,59,95,60],[95,61,95,62],[95,63,95,64],[95,41,95,42],[95,43,95,44],[95,45,95,46],[95,47,95,48],[95,49,95,50],[95,51,95,52],[95,29,95,30],[95,31,95,32],[95,33,95,34],[95,35,95,36],[95,37,95,38],[95,39,95,40],[94,191,94,192],[95,11,95,12],[95,13,95,14],[95,15,95,16],[95,17,95,18],[95,19,95,20],[95,21,95,22],[95,23,95,24],[95,25,95,26],[95,27,95,28],[94,179,94,180],[94,181,94,182],[94,183,94,184],[94,185,94,186],[94,187,94,188],[94,189,94,190],[94,167,94,168],[94,169,94,170],[94,171,94,172],[94,173,94,174],[94,175,94,176],[94,177,94,178],[94,155,94,156],[94,157,94,158],[94,159,94,160],[94,161,94,162],[94,163,94,164],[94,165,94,166],[94,143,94,144],[94,145,94,146],[94,147,94,148],[94,149,94,150],[94,151,94,152],[94,153,94,154],[94,131,94,132],[94,133,94,134],[94,135,94,136],[94,137,94,138],[94,139,94,140],[94,141,94,142],[94,119,94,120],[94,121,94,122],[94,123,94,124],[94,125,94,126],[94,127,94,128],[94,129,94,130],[94,107,94,108],[94,109,94,110],[94,111,94,112],[94,113,94,114],[94,115,94,116],[94,117,94,118],[94,95,94,96],[94,97,94,98],[94,99,94,100],[94,101,94,102],[94,103,94,104],[94,105,94,106],[94,83,94,84],[94,85,94,86],[94,87,94,88],[94,89,94,90],[94,91,94,92],[94,93,94,94],[94,71,94,72],[94,73,94,74],[94,75,94,76],[94,77,94,78],[94,79,94,80],[94,81,94,82],[94,59,94,60],[94,61,94,62],[94,63,94,64],[94,65,94,66],[94,67,94,68],[94,69,94,70],[94,47,94,48],[94,49,94,50],[94,51,94,52],[94,53,94,54],[94,55,94,56],[94,57,94,58],[94,35,94,36],[94,37,94,38],[94,39,94,40],[94,41,94,42],[94,43,94,44],[94,45,94,46],[94,23,94,24],[94,25,94,26],[94,27,94,28],[94,29,94,30],[94,31,94,32],[94,33,94,34],[93,185,93,186],[93,187,93,188],[93,189,93,190],[93,191,93,192],[94,11,94,12],[94,13,94,14],[94,15,94,16],[94,17,94,18],[94,19,94,20],[94,21,94,22],[93,173,93,174],[93,175,93,176],[93,177,93,178],[93,179,93,180],[93,181,93,182],[93,183,93,184],[93,161,93,162],[93,163,93,164],[93,165,93,166],[93,167,93,168],[93,169,93,170],[93,171,93,172],[93,149,93,150],[93,151,93,152],[93,153,93,154],[93,155,93,156],[93,157,93,158],[93,159,93,160],[93,137,93,138],[93,139,93,140],[93,141,93,142],[93,143,93,144],[93,145,93,146],[93,147,93,148],[93,125,93,126],[93,127,93,128],[93,129,93,130],[93,131,93,132],[93,133,93,134],[93,135,93,136],[93,113,93,114],[93,115,93,116],[93,117,93,118],[93,119,93,120],[93,121,93,122],[93,123,93,124],[93,101,93,102],[93,103,93,104],[93,105,93,106],[93,107,93,108],[93,109,93,110],[93,111,93,112],[93,89,93,90],[93,91,93,92],[93,93,93,94],[93,95,93,96],[93,97,93,98],[93,99,93,100],[93,77,93,78],[93,79,93,80],[93,81,93,82],[93,83,93,84],[93,85,93,86],[93,87,93,88],[93,65,93,66],[93,67,93,68],[93,69,93,70],[93,71,93,72],[93,73,93,74],[93,75,93,76],[93,53,93,54],[93,55,93,56],[93,57,93,58],[93,59,93,60],[93,61,93,62],[93,63,93,64],[93,41,93,42],[93,43,93,44],[93,45,93,46],[93,47,93,48],[93,49,93,50],[93,51,93,52],[93,29,93,30],[93,31,93,32],[93,33,93,34],[93,35,93,36],[93,37,93,38],[93,39,93,40],[92,191,92,192],[93,11,93,12],[93,13,93,14],[93,15,93,16],[93,17,93,18],[93,19,93,20],[93,21,93,22],[93,23,93,24],[93,25,93,26],[93,27,93,28],[92,179,92,180],[92,181,92,182],[92,183,92,184],[92,185,92,186],[92,187,92,188],[92,189,92,190],[92,167,92,168],[92,169,92,170],[92,171,92,172],[92,173,92,174],[92,175,92,176],[92,177,92,178],[92,155,92,156],[92,157,92,158],[92,159,92,160],[92,161,92,162],[92,163,92,164],[92,165,92,166],[92,143,92,144],[92,145,92,146],[92,147,92,148],[92,149,92,150],[92,151,92,152],[92,153,92,154],[92,131,92,132],[92,133,92,134],[92,135,92,136],[92,137,92,138],[92,139,92,140],[92,141,92,142],[92,119,92,120],[92,121,92,122],[92,123,92,124],[92,125,92,126],[92,127,92,128],[92,129,92,130],[92,107,92,108],[92,109,92,110],[92,111,92,112],[92,113,92,114],[92,115,92,116],[92,117,92,118],[92,95,92,96],[92,97,92,98],[92,99,92,100],[92,101,92,102],[92,103,92,104],[92,105,92,106],[92,83,92,84],[92,85,92,86],[92,87,92,88],[92,89,92,90],[92,91,92,92],[92,93,92,94],[92,71,92,72],[92,73,92,74],[92,75,92,76],[92,77,92,78],[92,79,92,80],[92,81,92,82],[92,59,92,60],[92,61,92,62],[92,63,92,64],[92,65,92,66],[92,67,92,68],[92,69,92,70],[92,47,92,48],[92,49,92,50],[92,51,92,52],[92,53,92,54],[92,55,92,56],[92,57,92,58],[92,35,92,36],[92,37,92,38],[92,39,92,40],[92,41,92,42],[92,43,92,44],[92,45,92,46],[92,23,92,24],[92,25,92,26],[92,27,92,28],[92,29,92,30],[92,31,92,32],[92,33,92,34],[91,185,91,186],[91,187,91,188],[91,189,91,190],[91,191,91,192],[92,11,92,12],[92,13,92,14],[92,15,92,16],[92,17,92,18],[92,19,92,20],[92,21,92,22],[91,173,91,174],[91,175,91,176],[91,177,91,178],[91,179,91,180],[91,181,91,182],[91,183,91,184],[91,161,91,162],[91,163,91,164],[91,165,91,166],[91,167,91,168],[91,169,91,170],[91,171,91,172],[91,149,91,150],[91,151,91,152],[91,153,91,154],[91,155,91,156],[91,157,91,158],[91,159,91,160],[91,137,91,138],[91,139,91,140],[91,141,91,142],[91,143,91,144],[91,145,91,146],[91,147,91,148],[91,125,91,126],[91,127,91,128],[91,129,91,130],[91,131,91,132],[91,133,91,134],[91,135,91,136],[91,113,91,114],[91,115,91,116],[91,117,91,118],[91,119,91,120],[91,121,91,122],[91,123,91,124],[91,101,91,102],[91,103,91,104],[91,105,91,106],[91,107,91,108],[91,109,91,110],[91,111,91,112],[91,47,91,48],[91,49,91,50],[91,51,91,52],[91,29,91,30],[91,31,91,32],[91,33,91,34],[91,35,91,36],[91,37,91,38],[91,39,91,40],[91,89,91,90],[91,91,91,92],[91,93,91,94],[91,95,91,96],[91,97,91,98],[91,99,91,100],[91,77,91,78],[91,79,91,80],[91,81,91,82],[91,83,91,84],[91,85,91,86],[91,87,91,88],[91,65,91,66],[91,67,91,68],[91,69,91,70],[91,71,91,72],[91,73,91,74],[91,75,91,76],[90,185,90,186],[90,187,90,188],[90,189,90,190],[90,191,90,192],[90,173,90,174],[90,175,90,176],[90,177,90,178],[90,179,90,180],[90,181,90,182],[90,183,90,184],[90,161,90,162],[90,163,90,164],[90,165,90,166],[90,167,90,168],[91,11,91,12],[91,13,91,14],[91,15,91,16],[91,17,91,18],[91,19,91,20],[91,21,91,22],[91,23,91,24],[91,25,91,26],[91,27,91,28],[91,53,91,54],[91,55,91,56],[91,57,91,58],[91,59,91,60],[91,61,91,62],[91,63,91,64],[91,41,91,42],[91,43,91,44],[91,45,91,46],[90,169,90,170],[90,171,90,172],[90,149,90,150],[90,151,90,152],[90,153,90,154],[90,155,90,156],[90,157,90,158],[90,159,90,160],[90,137,90,138],[90,139,90,140],[90,141,90,142],[90,143,90,144],[90,145,90,146],[90,147,90,148],[90,125,90,126],[90,127,90,128],[90,129,90,130],[90,131,90,132],[90,133,90,134],[90,135,90,136],[90,113,90,114],[90,115,90,116],[90,117,90,118],[90,119,90,120],[90,121,90,122],[90,123,90,124],[90,101,90,102],[90,103,90,104],[90,105,90,106],[90,107,90,108],[90,109,90,110],[90,111,90,112],[90,89,90,90],[90,91,90,92],[90,93,90,94],[90,95,90,96],[90,97,90,98],[90,99,90,100],[90,77,90,78],[90,79,90,80],[90,81,90,82],[90,83,90,84],[90,85,90,86],[90,87,90,88],[90,65,90,66],[90,67,90,68],[90,69,90,70],[90,71,90,72],[90,73,90,74],[90,75,90,76],[90,53,90,54],[90,55,90,56],[90,57,90,58],[90,59,90,60],[90,61,90,62],[90,63,90,64],[90,41,90,42],[90,43,90,44],[90,45,90,46],[90,47,90,48],[90,49,90,50],[90,51,90,52],[90,29,90,30],[90,31,90,32],[90,33,90,34],[90,35,90,36],[90,37,90,38],[90,39,90,40],[90,11,90,12],[90,13,90,14],[90,15,90,16],[90,17,90,18],[90,19,90,20],[90,21,90,22],[90,23,90,24],[90,25,90,26],[90,27,90,28],[89,191,89,192],[89,179,89,180],[89,181,89,182],[89,183,89,184],[89,185,89,186],[89,187,89,188],[89,189,89,190],[89,167,89,168],[89,169,89,170],[89,171,89,172],[89,173,89,174],[89,175,89,176],[89,177,89,178],[89,155,89,156],[89,157,89,158],[89,159,89,160],[89,161,89,162],[89,163,89,164],[89,165,89,166],[89,143,89,144],[89,145,89,146],[89,147,89,148],[89,149,89,150],[89,151,89,152],[89,153,89,154],[89,131,89,132],[89,133,89,134],[89,135,89,136],[89,137,89,138],[89,139,89,140],[89,141,89,142],[89,119,89,120],[89,121,89,122],[89,123,89,124],[89,125,89,126],[89,127,89,128],[89,129,89,130],[89,107,89,108],[89,109,89,110],[89,111,89,112],[89,113,89,114],[89,115,89,116],[89,117,89,118],[89,95,89,96],[89,97,89,98],[89,99,89,100],[89,101,89,102],[89,103,89,104],[89,105,89,106],[89,83,89,84],[89,85,89,86],[89,87,89,88],[89,89,89,90],[89,91,89,92],[89,93,89,94],[89,71,89,72],[89,73,89,74],[89,75,89,76],[89,77,89,78],[89,79,89,80],[89,81,89,82],[89,59,89,60],[89,61,89,62],[89,63,89,64],[89,65,89,66],[89,67,89,68],[89,69,89,70],[89,47,89,48],[89,49,89,50],[89,51,89,52],[89,53,89,54],[89,55,89,56],[89,57,89,58],[89,35,89,36],[89,37,89,38],[89,39,89,40],[89,41,89,42],[89,43,89,44],[89,45,89,46],[89,23,89,24],[89,25,89,26],[89,27,89,28],[89,29,89,30],[89,31,89,32],[89,33,89,34],[88,185,88,186],[88,187,88,188],[88,189,88,190],[88,191,88,192],[89,11,89,12],[89,13,89,14],[89,15,89,16],[89,17,89,18],[89,19,89,20],[89,21,89,22],[88,173,88,174],[88,175,88,176],[88,177,88,178],[88,179,88,180],[88,181,88,182],[88,183,88,184],[88,161,88,162],[88,163,88,164],[88,165,88,166],[88,167,88,168],[88,169,88,170],[88,171,88,172],[88,149,88,150],[88,151,88,152],[88,153,88,154],[88,155,88,156],[88,157,88,158],[88,159,88,160],[88,137,88,138],[88,139,88,140],[88,141,88,142],[88,143,88,144],[88,145,88,146],[88,147,88,148],[88,125,88,126],[88,127,88,128],[88,129,88,130],[88,131,88,132],[88,133,88,134],[88,135,88,136],[88,113,88,114],[88,115,88,116],[88,117,88,118],[88,119,88,120],[88,121,88,122],[88,123,88,124],[88,101,88,102],[88,103,88,104],[88,105,88,106],[88,107,88,108],[88,109,88,110],[88,111,88,112],[88,89,88,90],[88,91,88,92],[88,93,88,94],[88,95,88,96],[88,97,88,98],[88,99,88,100],[88,77,88,78],[88,79,88,80],[88,81,88,82],[88,83,88,84],[88,85,88,86],[88,87,88,88],[88,65,88,66],[88,67,88,68],[88,69,88,70],[88,71,88,72],[88,73,88,74],[88,75,88,76],[88,53,88,54],[88,55,88,56],[88,57,88,58],[88,59,88,60],[88,61,88,62],[88,63,88,64],[88,41,88,42],[88,43,88,44],[88,45,88,46],[88,47,88,48],[88,49,88,50],[88,51,88,52],[88,29,88,30],[88,31,88,32],[88,33,88,34],[88,35,88,36],[88,37,88,38],[88,39,88,40],[87,191,87,192],[88,11,88,12],[88,13,88,14],[88,15,88,16],[88,17,88,18],[88,19,88,20],[88,21,88,22],[88,23,88,24],[88,25,88,26],[88,27,88,28],[87,179,87,180],[87,181,87,182],[87,183,87,184],[87,185,87,186],[87,187,87,188],[87,189,87,190],[87,167,87,168],[87,169,87,170],[87,171,87,172],[87,173,87,174],[87,175,87,176],[87,177,87,178],[87,155,87,156],[87,157,87,158],[87,159,87,160],[87,161,87,162],[87,163,87,164],[87,165,87,166],[87,143,87,144],[87,145,87,146],[87,147,87,148],[87,149,87,150],[87,151,87,152],[87,153,87,154],[87,131,87,132],[87,133,87,134],[87,135,87,136],[87,137,87,138],[87,139,87,140],[87,141,87,142],[87,119,87,120],[87,121,87,122],[87,123,87,124],[87,125,87,126],[87,127,87,128],[87,129,87,130],[87,107,87,108],[87,109,87,110],[87,111,87,112],[87,113,87,114],[87,115,87,116],[87,117,87,118],[87,95,87,96],[87,97,87,98],[87,99,87,100],[87,101,87,102],[87,103,87,104],[87,105,87,106],[87,83,87,84],[87,85,87,86],[87,87,87,88],[87,89,87,90],[87,91,87,92],[87,93,87,94],[87,71,87,72],[87,73,87,74],[87,75,87,76],[87,77,87,78],[87,79,87,80],[87,81,87,82],[87,59,87,60],[87,61,87,62],[87,63,87,64],[87,65,87,66],[87,67,87,68],[87,69,87,70],[87,47,87,48],[87,49,87,50],[87,51,87,52],[87,53,87,54],[87,55,87,56],[87,57,87,58],[87,35,87,36],[87,37,87,38],[87,39,87,40],[87,41,87,42],[87,43,87,44],[87,45,87,46],[87,23,87,24],[87,25,87,26],[87,27,87,28],[87,29,87,30],[87,31,87,32]],"merged_total":2153,"flags":["merged_cut"]}
[]
[null,"Navigation",null,null,null,null,null,null,{"$f":"openingScreenTitle","v":"FHWA Tool for Operations Benefit/Cost (TOPS-BC):  Version 4.0"}]
[null,"Back",null,null,null,null,null,null,null,"PURPOSE:  Estimate Lifecycle Costs of TSM&O Strategies"]
[null,"OPENING SCREEN",null,null,null,null,null,null,null,null,"WORK AREA 1 - ESTIMATE AVERAGE ANNUAL COST"]
[null,"GENERAL TOOL OVERVIEW"]
[null,"WHAT'S NEW",null,null,null,null,null,null,null,null,"Active Traffic Management - Part-Time Shoulder Use"]
[null,"LIST OF ALL WORKSHEETS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Iterative Model Run Overview"]
[null,"1) ESTIMATE COSTS",null,null,null,null,null,null,"Equipment",null,null,null,null,null,null,null,"Useful Life",null,"Capital / Replacement Costs (Total)",null,"O&M Costs (Annual)",null,"Annualized Costs",null,"Quantity","Unit","Unit Costs",null,"Notes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Title","Factor",null,"Result"]
[null,"Cost Default Matrix"]
[null,"Cost Template",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Descriptions"]
[null,"Traveler Information"]
[null,"En-Route Traveler Information",null,null,null,null,null,null,"Basic Infrastructure Equipment and Costs"]
[null,"Pre-Trip Traveler Information",null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!L162","v":"Engineering Design"},null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!M162","v":25},{"$f":"Y13*AA13","v":0},null,0,null,{"$f":"IF(R13>0,S13/R13+U13,U13)","v":0},null,0,"LS",{"$f":"SUMPRODUCT(Y21:Y29,AA21:AA29)*0.1","v":0},"System Design, Spec, Testing, Commissioning","10% of the construction costs"]
[null,"Traffic Signal Systems (TSS)",null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!L163","v":"Software Module"},null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!M163","v":20},{"$f":"Y14*AA14","v":0},null,350000,null,{"$f":"IF(R14>0,S14/R14+U14,U14)","v":350000},null,0,"LS",300000,"Software module "]
[null,"Preset Timing",null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!L164","v":"Traffic Engineering / Operations"},null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!M164","v":0},0,null,{"$f":"Y15*AA15","v":0},null,0,null,0,"hours",175,"Algorithm / Model calibration, etc.; Operations"," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"`"]
[null,"Traffic Actuated Timing",null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!L165","v":"ATM TOC Hardware"},null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!M165","v":25},0,null,350000,null,350000,null,0,"LS",50000,"Additional operator workstations / servers"]
[null,"Central Control "]
[null,"Transit Signal Priority",null,null,null,null,null,null,null,"TOTAL Infrastructure Cost",null,null,null,null,null,null,null,null,{"$f":"SUM(S13:T17)","v":0},null,{"$f":"SUM(U13:V17)","v":700000},null,{"$f":"SUM(W13:X17)","v":700000}]
[null,"Ramp Metering "]
[null,"Central Control",null,null,null,null,null,null,"Incremental Deployment Equipment"]
[null,"Traffic Actuated",null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!L166","v":"Harden Shoulder"},null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!M166","v":25},{"$f":"Y21*AA21","v":0},null,{"$f":"Y21*AA21*0.025","v":0},null,{"$f":"IF(R21>0,S21/R21+U21,U21)","v":0},null,0,"Lane-mile",3000000,"Unit price depends on amount of shoulder reconstruction"]
[null,"Preset Timing",null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!L167","v":"Build Refuge Areas"},null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!M167","v":25},{"$f":"Y22*AA22","v":0},null,{"$f":"Y22*AA22*0.025","v":0},null,0,null,0,"Each",250000,"10 x 100 refuge area, full depth, with guardrail","Refuge area every 1.5 miles +/-"]
[null,"Freight Strategies",null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!L168","v":"Re-striping"},null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!M168","v":5},0,null,0,null,0,null,0,"LF",0.8," "," "]
[null,"Truck Only Lanes",null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!L173","v":"Speed Limit / Lane Control Sign on Gantry"},null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!M173","v":10},0,null,{"$f":"Y24*AA24*0.05","v":0},null,0,null,0,"Each",10000,"DSpL / DLA sign on Gantry"]
[null,"Compliance",null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!L177","v":"Camera Assembly"},null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!M177","v":10},0,null,0,null,0,null,0,"Each",65000,"Pole mounted cctv, color full-motion PTZ","Includes camera, pole, foundation, and controller."]
[null,"Truck Parking and Reservation Systems",null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!L178","v":"Telecom/Power Duct Bank"},null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!M178","v":25},0,null,{"$f":"Y26*AA26*0.025","v":0},null,0,null,0,"Mile",250000,"2x2 stack duct bank "]
[null,"Climbing Lanes",null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!L179","v":"Telecommunications  (trunk to device)"},null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!M179","v":25},0,null,{"$f":"Y27*AA27*0.02","v":0},null,0,null,0,"Each",40000,"Fiber from Trunk to Gantry","Includes 1500' conduit, IP switch, cabinet, foundation, fiber, splicing, JB's."]
[null,"Off Hours Delivery",null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!L180","v":"Power (trunk to device)"},null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!M180","v":25},0,null,{"$f":"Y28*AA28*0.01","v":0},null,0,null,0,"Each",40000,"Power from roadside feed to gantry","say 800' of conduit, wire and JB's"]
[null,"Active Traffic Management",null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!L181","v":"On site Backup Generator / UPS"},null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!M181","v":10},0,null,{"$f":"Y29*AA29*0.025","v":0},null,0,null,0,"Each",10000,"emergency power / UPS"]
[null,"Variable Speed Limits"]
[4,"Part-Time Shoulder Use",null,null,null,null,null,null,null,"TOTAL Incremental Cost",null,null,null,null,null,null,null,null,{"$f":"SUM(S21:T30)","v":0},null,{"$f":"SUM(U21:V30)","v":0},null,{"$f":"SUM(W21:X30)","v":0}]
[null,"Other Strategies"]
[null,"Traffic Incident Management",null,null,null,null,null,null,"INPUT",null,"Enter Number of Infrastructure Deployments ",null,null,null,null,null,null,null,{"$f":"R33*W18","v":0}]
[null,"Travel Demand Management"]
[null,"HOT Lanes",null,null,null,null,null,null,"INPUT",null,"Enter Number of Incremental Deployments",null,null,null,null,null,null,null,{"$f":"R35*W31","v":0}]
[null,"Road Weather Management"]
[null,"Work Zone Management",null,null,null,null,null,null,"INPUT",null,"Enter Year of Deployment"]
[null,"Shared Use Mobility"]
[null,"Costs Summary",null,null,null,null,null,null,null,null,"Average Annual Cost",null,null,null,null,null,null,null,null,null,null,null,{"$f":"S33+S35","v":0}]
[null,"2) ESTIMATE BENEFITS"]
[null,"Parameters",null,null,null,null,null,null,null,null,"Levelized Costs (Used for Benefit Cost Ratio Calculation)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Q64*(IF($R$62>0,$R$62,$S$62))*(1+(IF($R$62>0,$R$62,$S$62)))^(IF($R$58>0,$R$58,$S$58)))/((1+(IF($R$62>0,$R$62,$S$62)))^(IF($R$58>0,$R$58,$S$58))-1)","v":0}]
[null,"Strategy Default Impacts"]
[null,"Benefit Template"]
[null,"Arterial Strategies",null,null,null,null,null,null,{"$f":"openingScreenTitle","v":"FHWA Tool for Operations Benefit/Cost (TOPS-BC):  Version 4.0"}]
[null,"Traffic Signal Control",null,null,null,null,null,null,null,"PURPOSE:  Estimate Lifecycle Costs of TSM&O Strategies"]
[null,"Freeway Strategies",null,null,null,null,null,null,null,null,"WORK AREA 2 - PROJECT STREAM OF COSTS AND ESTIMATE NET PRESENT VALUE"]
[null,"Ramp Metering"]
[null,"Traffic Incident Management",null,null,null,null,null,null,{"$f":"K6","v":"Active Traffic Management - Part-Time Shoulder Use"}]
[null,"Traveler Information"]
[null,"En-Route Traveler Information",null,null,null,null,null,null,null,null,null,2013,null,{"$f":"L50+1","v":2014},null,{"$f":"N50+1","v":2015},null,{"$f":"P50+1","v":2016},null,{"$f":"R50+1","v":2017},null,{"$f":"T50+1","v":2018},null,{"$f":"V50+1","v":2019},null,{"$f":"X50+1","v":2020},null,{"$f":"Z50+1","v":2021},null,{"$f":"AB50+1","v":2022},null,{"$f":"AD50+1","v":2023},null,{"$f":"AF50+1","v":2024},null,{"$f":"AH50+1","v":2025},null,{"$f":"AJ50+1","v":2026},null,{"$f":"AL50+1","v":2027},null,{"$f":"AN50+1","v":2028},null,{"$f":"AP50+1","v":2029},null,{"$f":"AR50+1","v":2030},null,{"$f":"AT50+1","v":2031},null,{"$f":"AV50+1","v":2032},null,{"$f":"AX50+1","v":2033},null,{"$f":"AZ50+1","v":2034},null,{"$f":"BB50+1","v":2035},null,{"$f":"BD50+1","v":2036},null,{"$f":"BF50+1","v":2037},null,{"$f":"BH50+1","v":2038},null,{"$f":"BJ50+1","v":2039},null,{"$f":"BL50+1","v":2040},null,{"$f":"BN50+1","v":2041},null,{"$f":"BP50+1","v":2042},null,{"$f":"BR50+1","v":2043},null,{"$f":"BT50+1","v":2044},null,{"$f":"BV50+1","v":2045},null,{"$f":"BX50+1","v":2046},null,{"$f":"BZ50+1","v":2047},null,{"$f":"CB50+1","v":2048},null,{"$f":"CD50+1","v":2049},null,{"$f":"CF50+1","v":2050},null,{"$f":"CH50+1","v":2051},null,{"$f":"CJ50+1","v":2052},null,{"$f":"CL50+1","v":2053},null,{"$f":"CN50+1","v":2054},null,{"$f":"CP50+1","v":2055},null,{"$f":"CR50+1","v":2056},null,{"$f":"CT50+1","v":2057},null,{"$f":"CV50+1","v":2058},null,{"$f":"CX50+1","v":2059},null,{"$f":"CZ50+1","v":2060},null,{"$f":"DB50+1","v":2061},null,{"$f":"DD50+1","v":2062},null,{"$f":"DF50+1","v":2063},null,{"$f":"DH50+1","v":2064},null,{"$f":"DJ50+1","v":2065},null,{"$f":"DL50+1","v":2066},null,{"$f":"DN50+1","v":2067},null,{"$f":"DP50+1","v":2068},null,{"$f":"DR50+1","v":2069},null,{"$f":"DT50+1","v":2070},null,{"$f":"DV50+1","v":2071},null,{"$f":"DX50+1","v":2072},null,{"$f":"DZ50+1","v":2073},null,{"$f":"EB50+1","v":2074},null,{"$f":"ED50+1","v":2075},null,{"$f":"EF50+1","v":2076},null,{"$f":"EH50+1","v":2077},null,{"$f":"EJ50+1","v":2078},null,{"$f":"EL50+1","v":2079},null,{"$f":"EN50+1","v":2080},null,{"$f":"EP50+1","v":2081},null,{"$f":"ER50+1","v":2082},null,{"$f":"ET50+1","v":2083},null,{"$f":"EV50+1","v":2084},null,{"$f":"EX50+1","v":2085},null,{"$f":"EZ50+1","v":2086},null,{"$f":"FB50+1","v":2087},null,{"$f":"FD50+1","v":2088},null,{"$f":"FF50+1","v":2089},null,{"$f":"FH50+1","v":2090},null,{"$f":"FJ50+1","v":2091},null,{"$f":"FL50+1","v":2092},null,{"$f":"FN50+1","v":2093},null,{"$f":"FP50+1","v":2094},null,{"$f":"FR50+1","v":2095},null,{"$f":"FT50+1","v":2096},null,{"$f":"FV50+1","v":2097},null,{"$f":"FX50+1","v":2098},null,{"$f":"FZ50+1","v":2099},null,{"$f":"GB50+1","v":2100},null,{"$f":"GD50+1","v":2101},null,{"$f":"GF50+1","v":2102},null,{"$f":"GH50+1","v":2103}]
[null,"Pre-Trip Traveler Information",null,null,null,null,null,null,"Cost Item"]
[null,"Freight Strategies and Systems",null,null,null,null,null,null,"Infrastructure Costs ",null,null,{"$f":"L85","v":0},null,{"$f":"N85","v":0},null,{"$f":"P85","v":0},null,{"$f":"R85","v":0},null,{"$f":"T85","v":0},null,{"$f":"V85","v":0},null,{"$f":"X85","v":0},null,{"$f":"Z85","v":0},null,{"$f":"AB85","v":0},null,{"$f":"AD85","v":0},null,{"$f":"AF85","v":0},null,{"$f":"AH85","v":0},null,{"$f":"AJ85","v":0},null,{"$f":"AL85","v":0},null,{"$f":"AN85","v":0},null,{"$f":"AP85","v":0},null,{"$f":"AR85","v":0},null,{"$f":"AT85","v":0},null,{"$f":"AV85","v":0},null,{"$f":"AX85","v":0},null,{"$f":"AZ85","v":0},null,{"$f":"BB85","v":0},null,{"$f":"BD85","v":0},null,{"$f":"BF85","v":0},null,{"$f":"BH85","v":0},null,{"$f":"BJ85","v":0},null,{"$f":"BL85","v":0},null,{"$f":"BN85","v":0},null,{"$f":"BP85","v":0},null,{"$f":"BR85","v":0},null,{"$f":"BT85","v":0},null,{"$f":"BV85","v":0},null,{"$f":"BX85","v":0},null,{"$f":"BZ85","v":0},null,{"$f":"CB85","v":0},null,{"$f":"CD85","v":0},null,{"$f":"CF85","v":0},null,{"$f":"CH85","v":0},null,{"$f":"CJ85","v":0},null,{"$f":"CL85","v":0},null,{"$f":"CN85","v":0},null,{"$f":"CP85","v":0},null,{"$f":"CR85","v":0},null,{"$f":"CT85","v":0},null,{"$f":"CV85","v":0},null,{"$f":"CX85","v":0},null,{"$f":"CZ85","v":0},null,{"$f":"DB85","v":0},null,{"$f":"DD85","v":0},null,{"$f":"DF85","v":0},null,{"$f":"DH85","v":0},null,{"$f":"DJ85","v":0},null,{"$f":"DL85","v":0},null,{"$f":"DN85","v":0},null,{"$f":"DP85","v":0},null,{"$f":"DR85","v":0},null,{"$f":"DT85","v":0},null,{"$f":"DV85","v":0},null,{"$f":"DX85","v":0},null,{"$f":"DZ85","v":0},null,{"$f":"EB85","v":0},null,{"$f":"ED85","v":0},null,{"$f":"EF85","v":0},null,{"$f":"EH85","v":0},null,{"$f":"EJ85","v":0},null,{"$f":"EL85","v":0},null,{"$f":"EN85","v":0},null,{"$f":"EP85","v":0},null,{"$f":"ER85","v":0},null,{"$f":"ET85","v":0},null,{"$f":"EV85","v":0},null,{"$f":"EX85","v":0},null,{"$f":"EZ85","v":0},null,{"$f":"FB85","v":0},null,{"$f":"FD85","v":0},null,{"$f":"FF85","v":0},null,{"$f":"FH85","v":0},null,{"$f":"FJ85","v":0},null,{"$f":"FL85","v":0},null,{"$f":"FN85","v":0},null,{"$f":"FP85","v":0},null,{"$f":"FR85","v":0},null,{"$f":"FT85","v":0},null,{"$f":"FV85","v":0},null,{"$f":"FX85","v":0},null,{"$f":"FZ85","v":0},null,{"$f":"GB85","v":0},null,{"$f":"GD85","v":0},null,{"$f":"GF85","v":0},null,{"$f":"GH85","v":0},null,{"$f":"GJ85","v":0}]
[null,"Truck Only Lanes",null,null,null,null,null,null,"Incremental Costs",null,null,{"$f":"L98","v":0},null,{"$f":"N98","v":0},null,{"$f":"P98","v":0},null,{"$f":"R98","v":0},null,{"$f":"T98","v":0},null,{"$f":"V98","v":0},null,{"$f":"X98","v":0},null,{"$f":"Z98","v":0},null,{"$f":"AB98","v":0},null,{"$f":"AD98","v":0},null,{"$f":"AF98","v":0},null,{"$f":"AH98","v":0},null,{"$f":"AJ98","v":0},null,{"$f":"AL98","v":0},null,{"$f":"AN98","v":0},null,{"$f":"AP98","v":0},null,{"$f":"AR98","v":0},null,{"$f":"AT98","v":0},null,{"$f":"AV98","v":0},null,{"$f":"AX98","v":0},null,{"$f":"AZ98","v":0},null,{"$f":"BB98","v":0},null,{"$f":"BD98","v":0},null,{"$f":"BF98","v":0},null,{"$f":"BH98","v":0},null,{"$f":"BJ98","v":0},null,{"$f":"BL98","v":0},null,{"$f":"BN98","v":0},null,{"$f":"BP98","v":0},null,{"$f":"BR98","v":0},null,{"$f":"BT98","v":0},null,{"$f":"BV98","v":0},null,{"$f":"BX98","v":0},null,{"$f":"BZ98","v":0},null,{"$f":"CB98","v":0},null,{"$f":"CD98","v":0},null,{"$f":"CF98","v":0},null,{"$f":"CH98","v":0},null,{"$f":"CJ98","v":0},null,{"$f":"CL98","v":0},null,{"$f":"CN98","v":0},null,{"$f":"CP98","v":0},null,{"$f":"CR98","v":0},null,{"$f":"CT98","v":0},null,{"$f":"CV98","v":0},null,{"$f":"CX98","v":0},null,{"$f":"CZ98","v":0},null,{"$f":"DB98","v":0},null,{"$f":"DD98","v":0},null,{"$f":"DF98","v":0},null,{"$f":"DH98","v":0},null,{"$f":"DJ98","v":0},null,{"$f":"DL98","v":0},null,{"$f":"DN98","v":0},null,{"$f":"DP98","v":0},null,{"$f":"DR98","v":0},null,{"$f":"DT98","v":0},null,{"$f":"DV98","v":0},null,{"$f":"DX98","v":0},null,{"$f":"DZ98","v":0},null,{"$f":"EB98","v":0},null,{"$f":"ED98","v":0},null,{"$f":"EF98","v":0},null,{"$f":"EH98","v":0},null,{"$f":"EJ98","v":0},null,{"$f":"EL98","v":0},null,{"$f":"EN98","v":0},null,{"$f":"EP98","v":0},null,{"$f":"ER98","v":0},null,{"$f":"ET98","v":0},null,{"$f":"EV98","v":0},null,{"$f":"EX98","v":0},null,{"$f":"EZ98","v":0},null,{"$f":"FB98","v":0},null,{"$f":"FD98","v":0},null,{"$f":"FF98","v":0},null,{"$f":"FH98","v":0},null,{"$f":"FJ98","v":0},null,{"$f":"FL98","v":0},null,{"$f":"FN98","v":0},null,{"$f":"FP98","v":0},null,{"$f":"FR98","v":0},null,{"$f":"FT98","v":0},null,{"$f":"FV98","v":0},null,{"$f":"FX98","v":0},null,{"$f":"FZ98","v":0},null,{"$f":"GB98","v":0},null,{"$f":"GD98","v":0},null,{"$f":"GF98","v":0},null,{"$f":"GH98","v":0},null,{"$f":"GJ98","v":0}]
[null,"Compliance",null,null,null,null,null,null,"Total Annual Cost",null,null,{"$f":"SUM(L52:M53)","v":0},null,{"$f":"SUM(N52:O53)","v":0},null,{"$f":"SUM(P52:Q53)","v":0},null,{"$f":"SUM(R52:S53)","v":0},null,{"$f":"SUM(T52:U53)","v":0},null,{"$f":"SUM(V52:W53)","v":0},null,{"$f":"SUM(X52:Y53)","v":0},null,{"$f":"SUM(Z52:AA53)","v":0},null,{"$f":"SUM(AB52:AC53)","v":0},null,{"$f":"SUM(AD52:AE53)","v":0},null,{"$f":"SUM(AF52:AG53)","v":0},null,{"$f":"SUM(AH52:AI53)","v":0},null,{"$f":"SUM(AJ52:AK53)","v":0},null,{"$f":"SUM(AL52:AM53)","v":0},null,{"$f":"SUM(AN52:AO53)","v":0},null,{"$f":"SUM(AP52:AQ53)","v":0},null,{"$f":"SUM(AR52:AS53)","v":0},null,{"$f":"SUM(AT52:AU53)","v":0},null,{"$f":"SUM(AV52:AW53)","v":0},null,{"$f":"SUM(AX52:AY53)","v":0},null,{"$f":"SUM(AZ52:BA53)","v":0},null,{"$f":"SUM(BB52:BC53)","v":0},null,{"$f":"SUM(BD52:BE53)","v":0},null,{"$f":"SUM(BF52:BG53)","v":0},null,{"$f":"SUM(BH52:BI53)","v":0},null,{"$f":"SUM(BJ52:BK53)","v":0},null,{"$f":"SUM(BL52:BM53)","v":0},null,{"$f":"SUM(BN52:BO53)","v":0},null,{"$f":"SUM(BP52:BQ53)","v":0},null,{"$f":"SUM(BR52:BS53)","v":0},null,{"$f":"SUM(BT52:BU53)","v":0},null,{"$f":"SUM(BV52:BW53)","v":0},null,{"$f":"SUM(BX52:BY53)","v":0},null,{"$f":"SUM(BZ52:CA53)","v":0},null,{"$f":"SUM(CB52:CC53)","v":0},null,{"$f":"SUM(CD52:CE53)","v":0},null,{"$f":"SUM(CF52:CG53)","v":0},null,{"$f":"SUM(CH52:CI53)","v":0},null,{"$f":"SUM(CJ52:CK53)","v":0},null,{"$f":"SUM(CL52:CM53)","v":0},null,{"$f":"SUM(CN52:CO53)","v":0},null,{"$f":"SUM(CP52:CQ53)","v":0},null,{"$f":"SUM(CR52:CS53)","v":0},null,{"$f":"SUM(CT52:CU53)","v":0},null,{"$f":"SUM(CV52:CW53)","v":0},null,{"$f":"SUM(CX52:CY53)","v":0},null,{"$f":"SUM(CZ52:DA53)","v":0},null,{"$f":"SUM(DB52:DC53)","v":0},null,{"$f":"SUM(DD52:DE53)","v":0},null,{"$f":"SUM(DF52:DG53)","v":0},null,{"$f":"SUM(DH52:DI53)","v":0},null,{"$f":"SUM(DJ52:DK53)","v":0},null,{"$f":"SUM(DL52:DM53)","v":0},null,{"$f":"SUM(DN52:DO53)","v":0},null,{"$f":"SUM(DP52:DQ53)","v":0},null,{"$f":"SUM(DR52:DS53)","v":0},null,{"$f":"SUM(DT52:DU53)","v":0},null,{"$f":"SUM(DV52:DW53)","v":0},null,{"$f":"SUM(DX52:DY53)","v":0},null,{"$f":"SUM(DZ52:EA53)","v":0},null,{"$f":"SUM(EB52:EC53)","v":0},null,{"$f":"SUM(ED52:EE53)","v":0},null,{"$f":"SUM(EF52:EG53)","v":0},null,{"$f":"SUM(EH52:EI53)","v":0},null,{"$f":"SUM(EJ52:EK53)","v":0},null,{"$f":"SUM(EL52:EM53)","v":0},null,{"$f":"SUM(EN52:EO53)","v":0},null,{"$f":"SUM(EP52:EQ53)","v":0},null,{"$f":"SUM(ER52:ES53)","v":0},null,{"$f":"SUM(ET52:EU53)","v":0},null,{"$f":"SUM(EV52:EW53)","v":0},null,{"$f":"SUM(EX52:EY53)","v":0},null,{"$f":"SUM(EZ52:FA53)","v":0},null,{"$f":"SUM(FB52:FC53)","v":0},null,{"$f":"SUM(FD52:FE53)","v":0},null,{"$f":"SUM(FF52:FG53)","v":0},null,{"$f":"SUM(FH52:FI53)","v":0},null,{"$f":"SUM(FJ52:FK53)","v":0},null,{"$f":"SUM(FL52:FM53)","v":0},null,{"$f":"SUM(FN52:FO53)","v":0},null,{"$f":"SUM(FP52:FQ53)","v":0},null,{"$f":"SUM(FR52:FS53)","v":0},null,{"$f":"SUM(FT52:FU53)","v":0},null,{"$f":"SUM(FV52:FW53)","v":0},null,{"$f":"SUM(FX52:FY53)","v":0},null,{"$f":"SUM(FZ52:GA53)","v":0},null,{"$f":"SUM(GB52:GC53)","v":0},null,{"$f":"SUM(GD52:GE53)","v":0},null,{"$f":"SUM(GF52:GG53)","v":0},null,{"$f":"SUM(GH52:GI53)","v":0},null,{"$f":"SUM(GJ52:GK53)","v":0}]
[null,"Truck Parking and Reservation Systems",null,null,null,null,null,null,"Cumulative Cost",null,null,{"$f":"L54","v":0},null,{"$f":"L55+N54","v":0},null,{"$f":"N55+P54","v":0},null,{"$f":"P55+R54","v":0},null,{"$f":"R55+T54","v":0},null,{"$f":"T55+V54","v":0},null,{"$f":"V55+X54","v":0},null,{"$f":"X55+Z54","v":0},null,{"$f":"Z55+AB54","v":0},null,{"$f":"AB55+AD54","v":0},null,{"$f":"AD55+AF54","v":0},null,{"$f":"AF55+AH54","v":0},null,{"$f":"AH55+AJ54","v":0},null,{"$f":"AJ55+AL54","v":0},null,{"$f":"AL55+AN54","v":0},null,{"$f":"AN55+AP54","v":0},null,{"$f":"AP55+AR54","v":0},null,{"$f":"AR55+AT54","v":0},null,{"$f":"AT55+AV54","v":0},null,{"$f":"AV55+AX54","v":0},null,{"$f":"AX55+AZ54","v":0},null,{"$f":"AZ55+BB54","v":0},null,{"$f":"BB55+BD54","v":0},null,{"$f":"BD55+BF54","v":0},null,{"$f":"BF55+BH54","v":0},null,{"$f":"BH55+BJ54","v":0},null,{"$f":"BJ55+BL54","v":0},null,{"$f":"BL55+BN54","v":0},null,{"$f":"BN55+BP54","v":0},null,{"$f":"BP55+BR54","v":0},null,{"$f":"BR55+BT54","v":0},null,{"$f":"BT55+BV54","v":0},null,{"$f":"BV55+BX54","v":0},null,{"$f":"BX55+BZ54","v":0},null,{"$f":"BZ55+CB54","v":0},null,{"$f":"CB55+CD54","v":0},null,{"$f":"CD55+CF54","v":0},null,{"$f":"CF55+CH54","v":0},null,{"$f":"CH55+CJ54","v":0},null,{"$f":"CJ55+CL54","v":0},null,{"$f":"CL55+CN54","v":0},null,{"$f":"CN55+CP54","v":0},null,{"$f":"CP55+CR54","v":0},null,{"$f":"CR55+CT54","v":0},null,{"$f":"CT55+CV54","v":0},null,{"$f":"CV55+CX54","v":0},null,{"$f":"CX55+CZ54","v":0},null,{"$f":"CZ55+DB54","v":0},null,{"$f":"DB55+DD54","v":0},null,{"$f":"DD55+DF54","v":0},null,{"$f":"DF55+DH54","v":0},null,{"$f":"DH55+DJ54","v":0},null,{"$f":"DJ55+DL54","v":0},null,{"$f":"DL55+DN54","v":0},null,{"$f":"DN55+DP54","v":0},null,{"$f":"DP55+DR54","v":0},null,{"$f":"DR55+DT54","v":0},null,{"$f":"DT55+DV54","v":0},null,{"$f":"DV55+DX54","v":0},null,{"$f":"DX55+DZ54","v":0},null,{"$f":"DZ55+EB54","v":0},null,{"$f":"EB55+ED54","v":0},null,{"$f":"ED55+EF54","v":0},null,{"$f":"EF55+EH54","v":0},null,{"$f":"EH55+EJ54","v":0},null,{"$f":"EJ55+EL54","v":0},null,{"$f":"EL55+EN54","v":0},null,{"$f":"EN55+EP54","v":0},null,{"$f":"EP55+ER54","v":0},null,{"$f":"ER55+ET54","v":0},null,{"$f":"ET55+EV54","v":0},null,{"$f":"EV55+EX54","v":0},null,{"$f":"EX55+EZ54","v":0},null,{"$f":"EZ55+FB54","v":0},null,{"$f":"FB55+FD54","v":0},null,{"$f":"FD55+FF54","v":0},null,{"$f":"FF55+FH54","v":0},null,{"$f":"FH55+FJ54","v":0},null,{"$f":"FJ55+FL54","v":0},null,{"$f":"FL55+FN54","v":0},null,{"$f":"FN55+FP54","v":0},null,{"$f":"FP55+FR54","v":0},null,{"$f":"FR55+FT54","v":0},null,{"$f":"FT55+FV54","v":0},null,{"$f":"FV55+FX54","v":0},null,{"$f":"FX55+FZ54","v":0},null,{"$f":"FZ55+GB54","v":0},null,{"$f":"GB55+GD54","v":0},null,{"$f":"GD55+GF54","v":0},null,{"$f":"GF55+GH54","v":0},null,{"$f":"GH55+GJ54","v":0}]
[null,"Climbing Lanes"]
[null,"Off Hours Delivery"]
[null,"Active Traffic Management",null,null,null,null,null,null,"INPUT",null,"Enter Number of Years in the Analysis Time Horizon ",null,null,null,null,null,null,null,20,"Source:   TIGER Grant Application Recommendations"]
[null,"Variable Speed Limits"]
[null,"Part-Time Shoulder Use",null,null,null,null,null,null,"INPUT",null,"Enter the Beginning Year of the Analysis",null,null,null,null,null,null,null,2019]
[null,"Other Strategies"]
[null,"HOT Lanes",null,null,null,null,null,null,"INPUT ",null,"Enter Discount Rate",null,null,null,null,null,null,null,{"$f":"Parameters!$P$27","v":7.0000000000000007E-2},"Source:  Office of Management and Budget"]
[null,"Travel Demand Management"]
[null,"Road Weather Management",null,null,null,null,null,null,null,null,"NET PRESENT VALUE OF COSTS",null,null,null,null,null,{"$f":"NPV(IF($R$62>0,$R$62,$S$62),INDIRECT(ADDRESS(ROW($L$54),IF($R$60>0,$R$60,$S$60)-$L$50+COLUMN($L$54))):INDIRECT(ADDRESS(ROW($L$54),IF($R$60>0,$R$60,$S$60)+IF($R$58>0,$R$58,$S$58)-$L$50+COLUMN($L$54))))","v":0}]
[null,"Work Zone Management",null,null,null,null,null,null,null,null,null,{"$f":"IF(R60>0,R60,S60)","v":2019},"TO ",{"$f":"IF(R58>0, R58+L65,S58+L65)","v":2039}]
[null,"Shared Use Mobility"]
[null,"3) MY DEPLOYMENTS"]
[null,"4) RESULTS TEMPLATE"]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,"WORKING CALCULATIONS SHEET -- DO NOT MODIFY VALUES IN THIS SECTION"]
[]
[null,null,null,null,null,null,null,null,null,"Cost Item",null,2013,null,{"$f":"L77+1","v":2014},null,{"$f":"N77+1","v":2015},null,{"$f":"P77+1","v":2016},null,{"$f":"R77+1","v":2017},null,{"$f":"T77+1","v":2018},null,{"$f":"V77+1","v":2019},null,{"$f":"X77+1","v":2020},null,{"$f":"Z77+1","v":2021},null,{"$f":"AB77+1","v":2022},null,{"$f":"AD77+1","v":2023},null,{"$f":"AF77+1","v":2024},null,{"$f":"AH77+1","v":2025},null,{"$f":"AJ77+1","v":2026},null,{"$f":"AL77+1","v":2027},null,{"$f":"AN77+1","v":2028},null,{"$f":"AP77+1","v":2029},null,{"$f":"AR77+1","v":2030},null,{"$f":"AT77+1","v":2031},null,{"$f":"AV77+1","v":2032},null,{"$f":"AX77+1","v":2033},null,{"$f":"AZ77+1","v":2034},null,{"$f":"BB77+1","v":2035},null,{"$f":"BD77+1","v":2036},null,{"$f":"BF77+1","v":2037},null,{"$f":"BH77+1","v":2038},null,{"$f":"BJ77+1","v":2039},null,{"$f":"BL77+1","v":2040},null,{"$f":"BN77+1","v":2041},null,{"$f":"BP77+1","v":2042},null,{"$f":"BR77+1","v":2043},null,{"$f":"BT77+1","v":2044},null,{"$f":"BV77+1","v":2045},null,{"$f":"BX77+1","v":2046},null,{"$f":"BZ77+1","v":2047},null,{"$f":"CB77+1","v":2048},null,{"$f":"CD77+1","v":2049},null,{"$f":"CF77+1","v":2050},null,{"$f":"CH77+1","v":2051},null,{"$f":"CJ77+1","v":2052},null,{"$f":"CL77+1","v":2053},null,{"$f":"CN77+1","v":2054},null,{"$f":"CP77+1","v":2055},null,{"$f":"CR77+1","v":2056},null,{"$f":"CT77+1","v":2057},null,{"$f":"CV77+1","v":2058},null,{"$f":"CX77+1","v":2059},null,{"$f":"CZ77+1","v":2060},null,{"$f":"DB77+1","v":2061},null,{"$f":"DD77+1","v":2062},null,{"$f":"DF77+1","v":2063},null,{"$f":"DH77+1","v":2064},null,{"$f":"DJ77+1","v":2065},null,{"$f":"DL77+1","v":2066},null,{"$f":"DN77+1","v":2067},null,{"$f":"DP77+1","v":2068},null,{"$f":"DR77+1","v":2069},null,{"$f":"DT77+1","v":2070},null,{"$f":"DV77+1","v":2071},null,{"$f":"DX77+1","v":2072},null,{"$f":"DZ77+1","v":2073},null,{"$f":"EB77+1","v":2074},null,{"$f":"ED77+1","v":2075},null,{"$f":"EF77+1","v":2076},null,{"$f":"EH77+1","v":2077},null,{"$f":"EJ77+1","v":2078},null,{"$f":"EL77+1","v":2079},null,{"$f":"EN77+1","v":2080},null,{"$f":"EP77+1","v":2081},null,{"$f":"ER77+1","v":2082},null,{"$f":"ET77+1","v":2083},null,{"$f":"EV77+1","v":2084},null,{"$f":"EX77+1","v":2085},null,{"$f":"EZ77+1","v":2086},null,{"$f":"FB77+1","v":2087},null,{"$f":"FD77+1","v":2088},null,{"$f":"FF77+1","v":2089},null,{"$f":"FH77+1","v":2090},null,{"$f":"FJ77+1","v":2091},null,{"$f":"FL77+1","v":2092},null,{"$f":"FN77+1","v":2093},null,{"$f":"FP77+1","v":2094},null,{"$f":"FR77+1","v":2095},null,{"$f":"FT77+1","v":2096},null,{"$f":"FV77+1","v":2097},null,{"$f":"FX77+1","v":2098},null,{"$f":"FZ77+1","v":2099},null,{"$f":"GB77+1","v":2100},null,{"$f":"GD77+1","v":2101},null,{"$f":"GF77+1","v":2102},null,{"$f":"GH77+1","v":2103}]
[]
[null,null,null,null,null,null,null,null,{"$f":"costsInfrastructureStart","v":"Basic Infrastructure Equipment and Costs"}]
[null,null,null,null,null,null,null,null,null,{"$f":"J13","v":"Engineering Design"},null,{"$f":"IF(L$77<$R$37,0,IF($R13>0,IF(0=MOD(L$77-$R$37,$R13),$S13+$U13,$U13),IF(L$77>($R$37-1),$U13,0))*$R$33)","v":0},null,{"$f":"IF(N$77<$R$37,0,IF($R13>0,IF(0=MOD(N$77-$R$37,$R13),$S13+$U13,$U13),IF(N$77>($R$37-1),$U13,0))*$R$33)","v":0},null,{"$f":"IF(P$77<$R$37,0,IF($R13>0,IF(0=MOD(P$77-$R$37,$R13),$S13+$U13,$U13),IF(P$77>($R$37-1),$U13,0))*$R$33)","v":0},null,{"$f":"IF(R$77<$R$37,0,IF($R13>0,IF(0=MOD(R$77-$R$37,$R13),$S13+$U13,$U13),IF(R$77>($R$37-1),$U13,0))*$R$33)","v":0},null,{"$f":"IF(T$77<$R$37,0,IF($R13>0,IF(0=MOD(T$77-$R$37,$R13),$S13+$U13,$U13),IF(T$77>($R$37-1),$U13,0))*$R$33)","v":0},null,{"$f":"IF(V$77<$R$37,0,IF($R13>0,IF(0=MOD(V$77-$R$37,$R13),$S13+$U13,$U13),IF(V$77>($R$37-1),$U13,0))*$R$33)","v":0},null,{"$f":"IF(X$77<$R$37,0,IF($R13>0,IF(0=MOD(X$77-$R$37,$R13),$S13+$U13,$U13),IF(X$77>($R$37-1),$U13,0))*$R$33)","v":0},null,{"$f":"IF(Z$77<$R$37,0,IF($R13>0,IF(0=MOD(Z$77-$R$37,$R13),$S13+$U13,$U13),IF(Z$77>($R$37-1),$U13,0))*$R$33)","v":0},null,{"$f":"IF(AB$77<$R$37,0,IF($R13>0,IF(0=MOD(AB$77-$R$37,$R13),$S13+$U13,$U13),IF(AB$77>($R$37-1),$U13,0))*$R$33)","v":0},null,{"$f":"IF(AD$77<$R$37,0,IF($R13>0,IF(0=MOD(AD$77-$R$37,$R13),$S13+$U13,$U13),IF(AD$77>($R$37-1),$U13,0))*$R$33)","v":0},null,{"$f":"IF(AF$77<$R$37,0,IF($R13>0,IF(0=MOD(AF$77-$R$37,$R13),$S13+$U13,$U13),IF(AF$77>($R$37-1),$U13,0))*$R$33)","v":0},null,{"$f":"IF(AH$77<$R$37,0,IF($R13>0,IF(0=MOD(AH$77-$R$37,$R13),$S13+$U13,$U13),IF(AH$77>($R$37-1),$U13,0))*$R$33)","v":0},null,{"$f":"IF(AJ$77<$R$37,0,IF($R13>0,IF(0=MOD(AJ$77-$R$37,$R13),$S13+$U13,$U13),IF(AJ$77>($R$37-1),$U13,0))*$R$33)","v":0},null,{"$f":"IF(AL$77<$R$37,0,IF($R13>0,IF(0=MOD(AL$77-$R$37,$R13),$S13+$U13,$U13),IF(AL$77>($R$37-1),$U13,0))*$R$33)","v":0},null,{"$f":"IF(AN$77<$R$37,0,IF($R13>0,IF(0=MOD(AN$77-$R$37,$R13),$S13+$U13,$U13),IF(AN$77>($R$37-1),$U13,0))*$R$33)","v":0},null,{"$f":"IF(AP$77<$R$37,0,IF($R13>0,IF(0=MOD(AP$77-$R$37,$R13),$S13+$U13,$U13),IF(AP$77>($R$37-1),$U13,0))*$R$33)","v":0},null,{"$f":"IF(AR$77<$R$37,0,IF($R13>0,IF(0=MOD(AR$77-$R$37,$R13),$S13+$U13,$U13),IF(AR$77>($R$37-1),$U13,0))*$R$33)","v":0},null,{"$f":"IF(AT$77<$R$37,0,IF($R13>0,IF(0=MOD(AT$77-$R$37,$R13),$S13+$U13,$U13),IF(AT$77>($R$37-1),$U13,0))*$R$33)","v":0},null,{"$f":"IF(AV$77<$R$37,0,IF($R13>0,IF(0=MOD(AV$77-$R$37,$R13),$S13+$U13,$U13),IF(AV$77>($R$37-1),$U13,0))*$R$33)","v":0},null,{"$f":"IF(AX$77<$R$37,0,IF($R13>0,IF(0=MOD(AX$77-$R$37,$R13),$S13+$U13,$U13),IF(AX$77>($R$37-1),$U13,0))*$R$33)","v":0},null,{"$f":"IF(AZ$77<$R$37,0,IF($R13>0,IF(0=MOD(AZ$77-$R$37,$R13),$S13+$U13,$U13),IF(AZ$77>($R$37-1),$U13,0))*$R$33)","v":0},null,{"$f":"IF(BB$77<$R$37,0,IF($R13>0,IF(0=MOD(BB$77-$R$37,$R13),$S13+$U13,$U13),IF(BB$77>($R$37-1),$U13,0))*$R$33)","v":0},null,{"$f":"IF(BD$77<$R$37,0,IF($R13>0,IF(0=MOD(BD$77-$R$37,$R13),$S13+$U13,$U13),IF(BD$77>($R$37-1),$U13,0))*$R$33)","v":0},null,{"$f":"IF(BF$77<$R$37,0,IF($R13>0,IF(0=MOD(BF$77-$R$37,$R13),$S13+$U13,$U13),IF(BF$77>($R$37-1),$U13,0))*$R$33)","v":0},null,{"$f":"IF(BH$77<$R$37,0,IF($R13>0,IF(0=MOD(BH$77-$R$37,$R13),$S13+$U13,$U13),IF(BH$77>($R$37-1),$U13,0))*$R$33)","v":0},null,{"$f":"IF(BJ$77<$R$37,0,IF($R13>0,IF(0=MOD(BJ$77-$R$37,$R13),$S13+$U13,$U13),IF(BJ$77>($R$37-1),$U13,0))*$R$33)","v":0},null,{"$f":"IF(BL$77<$R$37,0,IF($R13>0,IF(0=MOD(BL$77-$R$37,$R13),$S13+$U13,$U13),IF(BL$77>($R$37-1),$U13,0))*$R$33)","v":0},null,{"$f":"IF(BN$77<$R$37,0,IF($R13>0,IF(0=MOD(BN$77-$R$37,$R13),$S13+$U13,$U13),IF(BN$77>($R$37-1),$U13,0))*$R$33)","v":0},null,{"$f":"IF(BP$77<$R$37,0,IF($R13>0,IF(0=MOD(BP$77-$R$37,$R13),$S13+$U13,$U13),IF(BP$77>($R$37-1),$U13,0))*$R$33)","v":0},null,{"$f":"IF(BR$77<$R$37,0,IF($R13>0,IF(0=MOD(BR$77-$R$37,$R13),$S13+$U13,$U13),IF(BR$77>($R$37-1),$U13,0))*$R$33)","v":0},null,{"$f":"IF(BT$77<$R$37,0,IF($R13>0,IF(0=MOD(BT$77-$R$37,$R13),$S13+$U13,$U13),IF(BT$77>($R$37-1),$U13,0))*$R$33)","v":0},null,{"$f":"IF(BV$77<$R$37,0,IF($R13>0,IF(0=MOD(BV$77-$R$37,$R13),$S13+$U13,$U13),IF(BV$77>($R$37-1),$U13,0))*$R$33)","v":0},null,{"$f":"IF(BX$77<$R$37,0,IF($R13>0,IF(0=MOD(BX$77-$R$37,$R13),$S13+$U13,$U13),IF(BX$77>($R$37-1),$U13,0))*$R$33)","v":0},null,{"$f":"IF(BZ$77<$R$37,0,IF($R13>0,IF(0=MOD(BZ$77-$R$37,$R13),$S13+$U13,$U13),IF(BZ$77>($R$37-1),$U13,0))*$R$33)","v":0},null,{"$f":"IF(CB$77<$R$37,0,IF($R13>0,IF(0=MOD(CB$77-$R$37,$R13),$S13+$U13,$U13),IF(CB$77>($R$37-1),$U13,0))*$R$33)","v":0},null,{"$f":"IF(CD$77<$R$37,0,IF($R13>0,IF(0=MOD(CD$77-$R$37,$R13),$S13+$U13,$U13),IF(CD$77>($R$37-1),$U13,0))*$R$33)","v":0},null,{"$f":"IF(CF$77<$R$37,0,IF($R13>0,IF(0=MOD(CF$77-$R$37,$R13),$S13+$U13,$U13),IF(CF$77>($R$37-1),$U13,0))*$R$33)","v":0},null,{"$f":"IF(CH$77<$R$37,0,IF($R13>0,IF(0=MOD(CH$77-$R$37,$R13),$S13+$U13,$U13),IF(CH$77>($R$37-1),$U13,0))*$R$33)","v":0},null,{"$f":"IF(CJ$77<$R$37,0,IF($R13>0,IF(0=MOD(CJ$77-$R$37,$R13),$S13+$U13,$U13),IF(CJ$77>($R$37-1),$U13,0))*$R$33)","v":0},null,{"$f":"IF(CL$77<$R$37,0,IF($R13>0,IF(0=MOD(CL$77-$R$37,$R13),$S13+$U13,$U13),IF(CL$77>($R$37-1),$U13,0))*$R$33)","v":0},null,{"$f":"IF(CN$77<$R$37,0,IF($R13>0,IF(0=MOD(CN$77-$R$37,$R13),$S13+$U13,$U13),IF(CN$77>($R$37-1),$U13,0))*$R$33)","v":0},null,{"$f":"IF(CP$77<$R$37,0,IF($R13>0,IF(0=MOD(CP$77-$R$37,$R13),$S13+$U13,$U13),IF(CP$77>($R$37-1),$U13,0))*$R$33)","v":0},null,{"$f":"IF(CR$77<$R$37,0,IF($R13>0,IF(0=MOD(CR$77-$R$37,$R13),$S13+$U13,$U13),IF(CR$77>($R$37-1),$U13,0))*$R$33)","v":0},null,{"$f":"IF(CT$77<$R$37,0,IF($R13>0,IF(0=MOD(CT$77-$R$37,$R13),$S13+$U13,$U13),IF(CT$77>($R$37-1),$U13,0))*$R$33)","v":0},null,{"$f":"IF(CV$77<$R$37,0,IF($R13>0,IF(0=MOD(CV$77-$R$37,$R13),$S13+$U13,$U13),IF(CV$77>($R$37-1),$U13,0))*$R$33)","v":0},null,{"$f":"IF(CX$77<$R$37,0,IF($R13>0,IF(0=MOD(CX$77-$R$37,$R13),$S13+$U13,$U13),IF(CX$77>($R$37-1),$U13,0))*$R$33)","v":0},null,{"$f":"IF(CZ$77<$R$37,0,IF($R13>0,IF(0=MOD(CZ$77-$R$37,$R13),$S13+$U13,$U13),IF(CZ$77>($R$37-1),$U13,0))*$R$33)","v":0},null,{"$f":"IF(DB$77<$R$37,0,IF($R13>0,IF(0=MOD(DB$77-$R$37,$R13),$S13+$U13,$U13),IF(DB$77>($R$37-1),$U13,0))*$R$33)","v":0},null,{"$f":"IF(DD$77<$R$37,0,IF($R13>0,IF(0=MOD(DD$77-$R$37,$R13),$S13+$U13,$U13),IF(DD$77>($R$37-1),$U13,0))*$R$33)","v":0},null,{"$f":"IF(DF$77<$R$37,0,IF($R13>0,IF(0=MOD(DF$77-$R$37,$R13),$S13+$U13,$U13),IF(DF$77>($R$37-1),$U13,0))*$R$33)","v":0},null,{"$f":"IF(DH$77<$R$37,0,IF($R13>0,IF(0=MOD(DH$77-$R$37,$R13),$S13+$U13,$U13),IF(DH$77>($R$37-1),$U13,0))*$R$33)","v":0},null,{"$f":"IF(DJ$77<$R$37,0,IF($R13>0,IF(0=MOD(DJ$77-$R$37,$R13),$S13+$U13,$U13),IF(DJ$77>($R$37-1),$U13,0))*$R$33)","v":0},null,{"$f":"IF(DL$77<$R$37,0,IF($R13>0,IF(0=MOD(DL$77-$R$37,$R13),$S13+$U13,$U13),IF(DL$77>($R$37-1),$U13,0))*$R$33)","v":0},null,{"$f":"IF(DN$77<$R$37,0,IF($R13>0,IF(0=MOD(DN$77-$R$37,$R13),$S13+$U13,$U13),IF(DN$77>($R$37-1),$U13,0))*$R$33)","v":0},null,{"$f":"IF(DP$77<$R$37,0,IF($R13>0,IF(0=MOD(DP$77-$R$37,$R13),$S13+$U13,$U13),IF(DP$77>($R$37-1),$U13,0))*$R$33)","v":0},null,{"$f":"IF(DR$77<$R$37,0,IF($R13>0,IF(0=MOD(DR$77-$R$37,$R13),$S13+$U13,$U13),IF(DR$77>($R$37-1),$U13,0))*$R$33)","v":0},null,{"$f":"IF(DT$77<$R$37,0,IF($R13>0,IF(0=MOD(DT$77-$R$37,$R13),$S13+$U13,$U13),IF(DT$77>($R$37-1),$U13,0))*$R$33)","v":0},null,{"$f":"IF(DV$77<$R$37,0,IF($R13>0,IF(0=MOD(DV$77-$R$37,$R13),$S13+$U13,$U13),IF(DV$77>($R$37-1),$U13,0))*$R$33)","v":0},null,{"$f":"IF(DX$77<$R$37,0,IF($R13>0,IF(0=MOD(DX$77-$R$37,$R13),$S13+$U13,$U13),IF(DX$77>($R$37-1),$U13,0))*$R$33)","v":0},null,{"$f":"IF(DZ$77<$R$37,0,IF($R13>0,IF(0=MOD(DZ$77-$R$37,$R13),$S13+$U13,$U13),IF(DZ$77>($R$37-1),$U13,0))*$R$33)","v":0},null,{"$f":"IF(EB$77<$R$37,0,IF($R13>0,IF(0=MOD(EB$77-$R$37,$R13),$S13+$U13,$U13),IF(EB$77>($R$37-1),$U13,0))*$R$33)","v":0},null,{"$f":"IF(ED$77<$R$37,0,IF($R13>0,IF(0=MOD(ED$77-$R$37,$R13),$S13+$U13,$U13),IF(ED$77>($R$37-1),$U13,0))*$R$33)","v":0},null,{"$f":"IF(EF$77<$R$37,0,IF($R13>0,IF(0=MOD(EF$77-$R$37,$R13),$S13+$U13,$U13),IF(EF$77>($R$37-1),$U13,0))*$R$33)","v":0},null,{"$f":"IF(EH$77<$R$37,0,IF($R13>0,IF(0=MOD(EH$77-$R$37,$R13),$S13+$U13,$U13),IF(EH$77>($R$37-1),$U13,0))*$R$33)","v":0},null,{"$f":"IF(EJ$77<$R$37,0,IF($R13>0,IF(0=MOD(EJ$77-$R$37,$R13),$S13+$U13,$U13),IF(EJ$77>($R$37-1),$U13,0))*$R$33)","v":0},null,{"$f":"IF(EL$77<$R$37,0,IF($R13>0,IF(0=MOD(EL$77-$R$37,$R13),$S13+$U13,$U13),IF(EL$77>($R$37-1),$U13,0))*$R$33)","v":0},null,{"$f":"IF(EN$77<$R$37,0,IF($R13>0,IF(0=MOD(EN$77-$R$37,$R13),$S13+$U13,$U13),IF(EN$77>($R$37-1),$U13,0))*$R$33)","v":0},null,{"$f":"IF(EP$77<$R$37,0,IF($R13>0,IF(0=MOD(EP$77-$R$37,$R13),$S13+$U13,$U13),IF(EP$77>($R$37-1),$U13,0))*$R$33)","v":0},null,{"$f":"IF(ER$77<$R$37,0,IF($R13>0,IF(0=MOD(ER$77-$R$37,$R13),$S13+$U13,$U13),IF(ER$77>($R$37-1),$U13,0))*$R$33)","v":0},null,{"$f":"IF(ET$77<$R$37,0,IF($R13>0,IF(0=MOD(ET$77-$R$37,$R13),$S13+$U13,$U13),IF(ET$77>($R$37-1),$U13,0))*$R$33)","v":0},null,{"$f":"IF(EV$77<$R$37,0,IF($R13>0,IF(0=MOD(EV$77-$R$37,$R13),$S13+$U13,$U13),IF(EV$77>($R$37-1),$U13,0))*$R$33)","v":0},null,{"$f":"IF(EX$77<$R$37,0,IF($R13>0,IF(0=MOD(EX$77-$R$37,$R13),$S13+$U13,$U13),IF(EX$77>($R$37-1),$U13,0))*$R$33)","v":0},null,{"$f":"IF(EZ$77<$R$37,0,IF($R13>0,IF(0=MOD(EZ$77-$R$37,$R13),$S13+$U13,$U13),IF(EZ$77>($R$37-1),$U13,0))*$R$33)","v":0},null,{"$f":"IF(FB$77<$R$37,0,IF($R13>0,IF(0=MOD(FB$77-$R$37,$R13),$S13+$U13,$U13),IF(FB$77>($R$37-1),$U13,0))*$R$33)","v":0},null,{"$f":"IF(FD$77<$R$37,0,IF($R13>0,IF(0=MOD(FD$77-$R$37,$R13),$S13+$U13,$U13),IF(FD$77>($R$37-1),$U13,0))*$R$33)","v":0},null,{"$f":"IF(FF$77<$R$37,0,IF($R13>0,IF(0=MOD(FF$77-$R$37,$R13),$S13+$U13,$U13),IF(FF$77>($R$37-1),$U13,0))*$R$33)","v":0},null,{"$f":"IF(FH$77<$R$37,0,IF($R13>0,IF(0=MOD(FH$77-$R$37,$R13),$S13+$U13,$U13),IF(FH$77>($R$37-1),$U13,0))*$R$33)","v":0},null,{"$f":"IF(FJ$77<$R$37,0,IF($R13>0,IF(0=MOD(FJ$77-$R$37,$R13),$S13+$U13,$U13),IF(FJ$77>($R$37-1),$U13,0))*$R$33)","v":0},null,{"$f":"IF(FL$77<$R$37,0,IF($R13>0,IF(0=MOD(FL$77-$R$37,$R13),$S13+$U13,$U13),IF(FL$77>($R$37-1),$U13,0))*$R$33)","v":0},null,{"$f":"IF(FN$77<$R$37,0,IF($R13>0,IF(0=MOD(FN$77-$R$37,$R13),$S13+$U13,$U13),IF(FN$77>($R$37-1),$U13,0))*$R$33)","v":0},null,{"$f":"IF(FP$77<$R$37,0,IF($R13>0,IF(0=MOD(FP$77-$R$37,$R13),$S13+$U13,$U13),IF(FP$77>($R$37-1),$U13,0))*$R$33)","v":0},null,{"$f":"IF(FR$77<$R$37,0,IF($R13>0,IF(0=MOD(FR$77-$R$37,$R13),$S13+$U13,$U13),IF(FR$77>($R$37-1),$U13,0))*$R$33)","v":0},null,{"$f":"IF(FT$77<$R$37,0,IF($R13>0,IF(0=MOD(FT$77-$R$37,$R13),$S13+$U13,$U13),IF(FT$77>($R$37-1),$U13,0))*$R$33)","v":0},null,{"$f":"IF(FV$77<$R$37,0,IF($R13>0,IF(0=MOD(FV$77-$R$37,$R13),$S13+$U13,$U13),IF(FV$77>($R$37-1),$U13,0))*$R$33)","v":0},null,{"$f":"IF(FX$77<$R$37,0,IF($R13>0,IF(0=MOD(FX$77-$R$37,$R13),$S13+$U13,$U13),IF(FX$77>($R$37-1),$U13,0))*$R$33)","v":0},null,{"$f":"IF(FZ$77<$R$37,0,IF($R13>0,IF(0=MOD(FZ$77-$R$37,$R13),$S13+$U13,$U13),IF(FZ$77>($R$37-1),$U13,0))*$R$33)","v":0},null,{"$f":"IF(GB$77<$R$37,0,IF($R13>0,IF(0=MOD(GB$77-$R$37,$R13),$S13+$U13,$U13),IF(GB$77>($R$37-1),$U13,0))*$R$33)","v":0},null,{"$f":"IF(GD$77<$R$37,0,IF($R13>0,IF(0=MOD(GD$77-$R$37,$R13),$S13+$U13,$U13),IF(GD$77>($R$37-1),$U13,0))*$R$33)","v":0},null,{"$f":"IF(GF$77<$R$37,0,IF($R13>0,IF(0=MOD(GF$77-$R$37,$R13),$S13+$U13,$U13),IF(GF$77>($R$37-1),$U13,0))*$R$33)","v":0},null,{"$f":"IF(GH$77<$R$37,0,IF($R13>0,IF(0=MOD(GH$77-$R$37,$R13),$S13+$U13,$U13),IF(GH$77>($R$37-1),$U13,0))*$R$33)","v":0},null,{"$f":"IF(GJ$77<$R$37,0,IF($R13>0,IF(0=MOD(GJ$77-$R$37,$R13),$S13+$U13,$U13),IF(GJ$77>($R$37-1),$U13,0))*$R$33)","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"J14","v":"Software Module"},null,{"$f":"IF(L$77<$R$37,0,IF($R14>0,IF(0=MOD(L$77-$R$37,$R14),$S14+$U14,$U14),IF(L$77>($R$37-1),$U14,0))*$R$33)","v":0},null,{"$f":"IF(N$77<$R$37,0,IF($R14>0,IF(0=MOD(N$77-$R$37,$R14),$S14+$U14,$U14),IF(N$77>($R$37-1),$U14,0))*$R$33)","v":0},null,{"$f":"IF(P$77<$R$37,0,IF($R14>0,IF(0=MOD(P$77-$R$37,$R14),$S14+$U14,$U14),IF(P$77>($R$37-1),$U14,0))*$R$33)","v":0},null,{"$f":"IF(R$77<$R$37,0,IF($R14>0,IF(0=MOD(R$77-$R$37,$R14),$S14+$U14,$U14),IF(R$77>($R$37-1),$U14,0))*$R$33)","v":0},null,{"$f":"IF(T$77<$R$37,0,IF($R14>0,IF(0=MOD(T$77-$R$37,$R14),$S14+$U14,$U14),IF(T$77>($R$37-1),$U14,0))*$R$33)","v":0},null,{"$f":"IF(V$77<$R$37,0,IF($R14>0,IF(0=MOD(V$77-$R$37,$R14),$S14+$U14,$U14),IF(V$77>($R$37-1),$U14,0))*$R$33)","v":0},null,{"$f":"IF(X$77<$R$37,0,IF($R14>0,IF(0=MOD(X$77-$R$37,$R14),$S14+$U14,$U14),IF(X$77>($R$37-1),$U14,0))*$R$33)","v":0},null,{"$f":"IF(Z$77<$R$37,0,IF($R14>0,IF(0=MOD(Z$77-$R$37,$R14),$S14+$U14,$U14),IF(Z$77>($R$37-1),$U14,0))*$R$33)","v":0},null,{"$f":"IF(AB$77<$R$37,0,IF($R14>0,IF(0=MOD(AB$77-$R$37,$R14),$S14+$U14,$U14),IF(AB$77>($R$37-1),$U14,0))*$R$33)","v":0},null,{"$f":"IF(AD$77<$R$37,0,IF($R14>0,IF(0=MOD(AD$77-$R$37,$R14),$S14+$U14,$U14),IF(AD$77>($R$37-1),$U14,0))*$R$33)","v":0},null,{"$f":"IF(AF$77<$R$37,0,IF($R14>0,IF(0=MOD(AF$77-$R$37,$R14),$S14+$U14,$U14),IF(AF$77>($R$37-1),$U14,0))*$R$33)","v":0},null,{"$f":"IF(AH$77<$R$37,0,IF($R14>0,IF(0=MOD(AH$77-$R$37,$R14),$S14+$U14,$U14),IF(AH$77>($R$37-1),$U14,0))*$R$33)","v":0},null,{"$f":"IF(AJ$77<$R$37,0,IF($R14>0,IF(0=MOD(AJ$77-$R$37,$R14),$S14+$U14,$U14),IF(AJ$77>($R$37-1),$U14,0))*$R$33)","v":0},null,{"$f":"IF(AL$77<$R$37,0,IF($R14>0,IF(0=MOD(AL$77-$R$37,$R14),$S14+$U14,$U14),IF(AL$77>($R$37-1),$U14,0))*$R$33)","v":0},null,{"$f":"IF(AN$77<$R$37,0,IF($R14>0,IF(0=MOD(AN$77-$R$37,$R14),$S14+$U14,$U14),IF(AN$77>($R$37-1),$U14,0))*$R$33)","v":0},null,{"$f":"IF(AP$77<$R$37,0,IF($R14>0,IF(0=MOD(AP$77-$R$37,$R14),$S14+$U14,$U14),IF(AP$77>($R$37-1),$U14,0))*$R$33)","v":0},null,{"$f":"IF(AR$77<$R$37,0,IF($R14>0,IF(0=MOD(AR$77-$R$37,$R14),$S14+$U14,$U14),IF(AR$77>($R$37-1),$U14,0))*$R$33)","v":0},null,{"$f":"IF(AT$77<$R$37,0,IF($R14>0,IF(0=MOD(AT$77-$R$37,$R14),$S14+$U14,$U14),IF(AT$77>($R$37-1),$U14,0))*$R$33)","v":0},null,{"$f":"IF(AV$77<$R$37,0,IF($R14>0,IF(0=MOD(AV$77-$R$37,$R14),$S14+$U14,$U14),IF(AV$77>($R$37-1),$U14,0))*$R$33)","v":0},null,{"$f":"IF(AX$77<$R$37,0,IF($R14>0,IF(0=MOD(AX$77-$R$37,$R14),$S14+$U14,$U14),IF(AX$77>($R$37-1),$U14,0))*$R$33)","v":0},null,{"$f":"IF(AZ$77<$R$37,0,IF($R14>0,IF(0=MOD(AZ$77-$R$37,$R14),$S14+$U14,$U14),IF(AZ$77>($R$37-1),$U14,0))*$R$33)","v":0},null,{"$f":"IF(BB$77<$R$37,0,IF($R14>0,IF(0=MOD(BB$77-$R$37,$R14),$S14+$U14,$U14),IF(BB$77>($R$37-1),$U14,0))*$R$33)","v":0},null,{"$f":"IF(BD$77<$R$37,0,IF($R14>0,IF(0=MOD(BD$77-$R$37,$R14),$S14+$U14,$U14),IF(BD$77>($R$37-1),$U14,0))*$R$33)","v":0},null,{"$f":"IF(BF$77<$R$37,0,IF($R14>0,IF(0=MOD(BF$77-$R$37,$R14),$S14+$U14,$U14),IF(BF$77>($R$37-1),$U14,0))*$R$33)","v":0},null,{"$f":"IF(BH$77<$R$37,0,IF($R14>0,IF(0=MOD(BH$77-$R$37,$R14),$S14+$U14,$U14),IF(BH$77>($R$37-1),$U14,0))*$R$33)","v":0},null,{"$f":"IF(BJ$77<$R$37,0,IF($R14>0,IF(0=MOD(BJ$77-$R$37,$R14),$S14+$U14,$U14),IF(BJ$77>($R$37-1),$U14,0))*$R$33)","v":0},null,{"$f":"IF(BL$77<$R$37,0,IF($R14>0,IF(0=MOD(BL$77-$R$37,$R14),$S14+$U14,$U14),IF(BL$77>($R$37-1),$U14,0))*$R$33)","v":0},null,{"$f":"IF(BN$77<$R$37,0,IF($R14>0,IF(0=MOD(BN$77-$R$37,$R14),$S14+$U14,$U14),IF(BN$77>($R$37-1),$U14,0))*$R$33)","v":0},null,{"$f":"IF(BP$77<$R$37,0,IF($R14>0,IF(0=MOD(BP$77-$R$37,$R14),$S14+$U14,$U14),IF(BP$77>($R$37-1),$U14,0))*$R$33)","v":0},null,{"$f":"IF(BR$77<$R$37,0,IF($R14>0,IF(0=MOD(BR$77-$R$37,$R14),$S14+$U14,$U14),IF(BR$77>($R$37-1),$U14,0))*$R$33)","v":0},null,{"$f":"IF(BT$77<$R$37,0,IF($R14>0,IF(0=MOD(BT$77-$R$37,$R14),$S14+$U14,$U14),IF(BT$77>($R$37-1),$U14,0))*$R$33)","v":0},null,{"$f":"IF(BV$77<$R$37,0,IF($R14>0,IF(0=MOD(BV$77-$R$37,$R14),$S14+$U14,$U14),IF(BV$77>($R$37-1),$U14,0))*$R$33)","v":0},null,{"$f":"IF(BX$77<$R$37,0,IF($R14>0,IF(0=MOD(BX$77-$R$37,$R14),$S14+$U14,$U14),IF(BX$77>($R$37-1),$U14,0))*$R$33)","v":0},null,{"$f":"IF(BZ$77<$R$37,0,IF($R14>0,IF(0=MOD(BZ$77-$R$37,$R14),$S14+$U14,$U14),IF(BZ$77>($R$37-1),$U14,0))*$R$33)","v":0},null,{"$f":"IF(CB$77<$R$37,0,IF($R14>0,IF(0=MOD(CB$77-$R$37,$R14),$S14+$U14,$U14),IF(CB$77>($R$37-1),$U14,0))*$R$33)","v":0},null,{"$f":"IF(CD$77<$R$37,0,IF($R14>0,IF(0=MOD(CD$77-$R$37,$R14),$S14+$U14,$U14),IF(CD$77>($R$37-1),$U14,0))*$R$33)","v":0},null,{"$f":"IF(CF$77<$R$37,0,IF($R14>0,IF(0=MOD(CF$77-$R$37,$R14),$S14+$U14,$U14),IF(CF$77>($R$37-1),$U14,0))*$R$33)","v":0},null,{"$f":"IF(CH$77<$R$37,0,IF($R14>0,IF(0=MOD(CH$77-$R$37,$R14),$S14+$U14,$U14),IF(CH$77>($R$37-1),$U14,0))*$R$33)","v":0},null,{"$f":"IF(CJ$77<$R$37,0,IF($R14>0,IF(0=MOD(CJ$77-$R$37,$R14),$S14+$U14,$U14),IF(CJ$77>($R$37-1),$U14,0))*$R$33)","v":0},null,{"$f":"IF(CL$77<$R$37,0,IF($R14>0,IF(0=MOD(CL$77-$R$37,$R14),$S14+$U14,$U14),IF(CL$77>($R$37-1),$U14,0))*$R$33)","v":0},null,{"$f":"IF(CN$77<$R$37,0,IF($R14>0,IF(0=MOD(CN$77-$R$37,$R14),$S14+$U14,$U14),IF(CN$77>($R$37-1),$U14,0))*$R$33)","v":0},null,{"$f":"IF(CP$77<$R$37,0,IF($R14>0,IF(0=MOD(CP$77-$R$37,$R14),$S14+$U14,$U14),IF(CP$77>($R$37-1),$U14,0))*$R$33)","v":0},null,{"$f":"IF(CR$77<$R$37,0,IF($R14>0,IF(0=MOD(CR$77-$R$37,$R14),$S14+$U14,$U14),IF(CR$77>($R$37-1),$U14,0))*$R$33)","v":0},null,{"$f":"IF(CT$77<$R$37,0,IF($R14>0,IF(0=MOD(CT$77-$R$37,$R14),$S14+$U14,$U14),IF(CT$77>($R$37-1),$U14,0))*$R$33)","v":0},null,{"$f":"IF(CV$77<$R$37,0,IF($R14>0,IF(0=MOD(CV$77-$R$37,$R14),$S14+$U14,$U14),IF(CV$77>($R$37-1),$U14,0))*$R$33)","v":0},null,{"$f":"IF(CX$77<$R$37,0,IF($R14>0,IF(0=MOD(CX$77-$R$37,$R14),$S14+$U14,$U14),IF(CX$77>($R$37-1),$U14,0))*$R$33)","v":0},null,{"$f":"IF(CZ$77<$R$37,0,IF($R14>0,IF(0=MOD(CZ$77-$R$37,$R14),$S14+$U14,$U14),IF(CZ$77>($R$37-1),$U14,0))*$R$33)","v":0},null,{"$f":"IF(DB$77<$R$37,0,IF($R14>0,IF(0=MOD(DB$77-$R$37,$R14),$S14+$U14,$U14),IF(DB$77>($R$37-1),$U14,0))*$R$33)","v":0},null,{"$f":"IF(DD$77<$R$37,0,IF($R14>0,IF(0=MOD(DD$77-$R$37,$R14),$S14+$U14,$U14),IF(DD$77>($R$37-1),$U14,0))*$R$33)","v":0},null,{"$f":"IF(DF$77<$R$37,0,IF($R14>0,IF(0=MOD(DF$77-$R$37,$R14),$S14+$U14,$U14),IF(DF$77>($R$37-1),$U14,0))*$R$33)","v":0},null,{"$f":"IF(DH$77<$R$37,0,IF($R14>0,IF(0=MOD(DH$77-$R$37,$R14),$S14+$U14,$U14),IF(DH$77>($R$37-1),$U14,0))*$R$33)","v":0},null,{"$f":"IF(DJ$77<$R$37,0,IF($R14>0,IF(0=MOD(DJ$77-$R$37,$R14),$S14+$U14,$U14),IF(DJ$77>($R$37-1),$U14,0))*$R$33)","v":0},null,{"$f":"IF(DL$77<$R$37,0,IF($R14>0,IF(0=MOD(DL$77-$R$37,$R14),$S14+$U14,$U14),IF(DL$77>($R$37-1),$U14,0))*$R$33)","v":0},null,{"$f":"IF(DN$77<$R$37,0,IF($R14>0,IF(0=MOD(DN$77-$R$37,$R14),$S14+$U14,$U14),IF(DN$77>($R$37-1),$U14,0))*$R$33)","v":0},null,{"$f":"IF(DP$77<$R$37,0,IF($R14>0,IF(0=MOD(DP$77-$R$37,$R14),$S14+$U14,$U14),IF(DP$77>($R$37-1),$U14,0))*$R$33)","v":0},null,{"$f":"IF(DR$77<$R$37,0,IF($R14>0,IF(0=MOD(DR$77-$R$37,$R14),$S14+$U14,$U14),IF(DR$77>($R$37-1),$U14,0))*$R$33)","v":0},null,{"$f":"IF(DT$77<$R$37,0,IF($R14>0,IF(0=MOD(DT$77-$R$37,$R14),$S14+$U14,$U14),IF(DT$77>($R$37-1),$U14,0))*$R$33)","v":0},null,{"$f":"IF(DV$77<$R$37,0,IF($R14>0,IF(0=MOD(DV$77-$R$37,$R14),$S14+$U14,$U14),IF(DV$77>($R$37-1),$U14,0))*$R$33)","v":0},null,{"$f":"IF(DX$77<$R$37,0,IF($R14>0,IF(0=MOD(DX$77-$R$37,$R14),$S14+$U14,$U14),IF(DX$77>($R$37-1),$U14,0))*$R$33)","v":0},null,{"$f":"IF(DZ$77<$R$37,0,IF($R14>0,IF(0=MOD(DZ$77-$R$37,$R14),$S14+$U14,$U14),IF(DZ$77>($R$37-1),$U14,0))*$R$33)","v":0},null,{"$f":"IF(EB$77<$R$37,0,IF($R14>0,IF(0=MOD(EB$77-$R$37,$R14),$S14+$U14,$U14),IF(EB$77>($R$37-1),$U14,0))*$R$33)","v":0},null,{"$f":"IF(ED$77<$R$37,0,IF($R14>0,IF(0=MOD(ED$77-$R$37,$R14),$S14+$U14,$U14),IF(ED$77>($R$37-1),$U14,0))*$R$33)","v":0},null,{"$f":"IF(EF$77<$R$37,0,IF($R14>0,IF(0=MOD(EF$77-$R$37,$R14),$S14+$U14,$U14),IF(EF$77>($R$37-1),$U14,0))*$R$33)","v":0},null,{"$f":"IF(EH$77<$R$37,0,IF($R14>0,IF(0=MOD(EH$77-$R$37,$R14),$S14+$U14,$U14),IF(EH$77>($R$37-1),$U14,0))*$R$33)","v":0},null,{"$f":"IF(EJ$77<$R$37,0,IF($R14>0,IF(0=MOD(EJ$77-$R$37,$R14),$S14+$U14,$U14),IF(EJ$77>($R$37-1),$U14,0))*$R$33)","v":0},null,{"$f":"IF(EL$77<$R$37,0,IF($R14>0,IF(0=MOD(EL$77-$R$37,$R14),$S14+$U14,$U14),IF(EL$77>($R$37-1),$U14,0))*$R$33)","v":0},null,{"$f":"IF(EN$77<$R$37,0,IF($R14>0,IF(0=MOD(EN$77-$R$37,$R14),$S14+$U14,$U14),IF(EN$77>($R$37-1),$U14,0))*$R$33)","v":0},null,{"$f":"IF(EP$77<$R$37,0,IF($R14>0,IF(0=MOD(EP$77-$R$37,$R14),$S14+$U14,$U14),IF(EP$77>($R$37-1),$U14,0))*$R$33)","v":0},null,{"$f":"IF(ER$77<$R$37,0,IF($R14>0,IF(0=MOD(ER$77-$R$37,$R14),$S14+$U14,$U14),IF(ER$77>($R$37-1),$U14,0))*$R$33)","v":0},null,{"$f":"IF(ET$77<$R$37,0,IF($R14>0,IF(0=MOD(ET$77-$R$37,$R14),$S14+$U14,$U14),IF(ET$77>($R$37-1),$U14,0))*$R$33)","v":0},null,{"$f":"IF(EV$77<$R$37,0,IF($R14>0,IF(0=MOD(EV$77-$R$37,$R14),$S14+$U14,$U14),IF(EV$77>($R$37-1),$U14,0))*$R$33)","v":0},null,{"$f":"IF(EX$77<$R$37,0,IF($R14>0,IF(0=MOD(EX$77-$R$37,$R14),$S14+$U14,$U14),IF(EX$77>($R$37-1),$U14,0))*$R$33)","v":0},null,{"$f":"IF(EZ$77<$R$37,0,IF($R14>0,IF(0=MOD(EZ$77-$R$37,$R14),$S14+$U14,$U14),IF(EZ$77>($R$37-1),$U14,0))*$R$33)","v":0},null,{"$f":"IF(FB$77<$R$37,0,IF($R14>0,IF(0=MOD(FB$77-$R$37,$R14),$S14+$U14,$U14),IF(FB$77>($R$37-1),$U14,0))*$R$33)","v":0},null,{"$f":"IF(FD$77<$R$37,0,IF($R14>0,IF(0=MOD(FD$77-$R$37,$R14),$S14+$U14,$U14),IF(FD$77>($R$37-1),$U14,0))*$R$33)","v":0},null,{"$f":"IF(FF$77<$R$37,0,IF($R14>0,IF(0=MOD(FF$77-$R$37,$R14),$S14+$U14,$U14),IF(FF$77>($R$37-1),$U14,0))*$R$33)","v":0},null,{"$f":"IF(FH$77<$R$37,0,IF($R14>0,IF(0=MOD(FH$77-$R$37,$R14),$S14+$U14,$U14),IF(FH$77>($R$37-1),$U14,0))*$R$33)","v":0},null,{"$f":"IF(FJ$77<$R$37,0,IF($R14>0,IF(0=MOD(FJ$77-$R$37,$R14),$S14+$U14,$U14),IF(FJ$77>($R$37-1),$U14,0))*$R$33)","v":0},null,{"$f":"IF(FL$77<$R$37,0,IF($R14>0,IF(0=MOD(FL$77-$R$37,$R14),$S14+$U14,$U14),IF(FL$77>($R$37-1),$U14,0))*$R$33)","v":0},null,{"$f":"IF(FN$77<$R$37,0,IF($R14>0,IF(0=MOD(FN$77-$R$37,$R14),$S14+$U14,$U14),IF(FN$77>($R$37-1),$U14,0))*$R$33)","v":0},null,{"$f":"IF(FP$77<$R$37,0,IF($R14>0,IF(0=MOD(FP$77-$R$37,$R14),$S14+$U14,$U14),IF(FP$77>($R$37-1),$U14,0))*$R$33)","v":0},null,{"$f":"IF(FR$77<$R$37,0,IF($R14>0,IF(0=MOD(FR$77-$R$37,$R14),$S14+$U14,$U14),IF(FR$77>($R$37-1),$U14,0))*$R$33)","v":0},null,{"$f":"IF(FT$77<$R$37,0,IF($R14>0,IF(0=MOD(FT$77-$R$37,$R14),$S14+$U14,$U14),IF(FT$77>($R$37-1),$U14,0))*$R$33)","v":0},null,{"$f":"IF(FV$77<$R$37,0,IF($R14>0,IF(0=MOD(FV$77-$R$37,$R14),$S14+$U14,$U14),IF(FV$77>($R$37-1),$U14,0))*$R$33)","v":0},null,{"$f":"IF(FX$77<$R$37,0,IF($R14>0,IF(0=MOD(FX$77-$R$37,$R14),$S14+$U14,$U14),IF(FX$77>($R$37-1),$U14,0))*$R$33)","v":0},null,{"$f":"IF(FZ$77<$R$37,0,IF($R14>0,IF(0=MOD(FZ$77-$R$37,$R14),$S14+$U14,$U14),IF(FZ$77>($R$37-1),$U14,0))*$R$33)","v":0},null,{"$f":"IF(GB$77<$R$37,0,IF($R14>0,IF(0=MOD(GB$77-$R$37,$R14),$S14+$U14,$U14),IF(GB$77>($R$37-1),$U14,0))*$R$33)","v":0},null,{"$f":"IF(GD$77<$R$37,0,IF($R14>0,IF(0=MOD(GD$77-$R$37,$R14),$S14+$U14,$U14),IF(GD$77>($R$37-1),$U14,0))*$R$33)","v":0},null,{"$f":"IF(GF$77<$R$37,0,IF($R14>0,IF(0=MOD(GF$77-$R$37,$R14),$S14+$U14,$U14),IF(GF$77>($R$37-1),$U14,0))*$R$33)","v":0},null,{"$f":"IF(GH$77<$R$37,0,IF($R14>0,IF(0=MOD(GH$77-$R$37,$R14),$S14+$U14,$U14),IF(GH$77>($R$37-1),$U14,0))*$R$33)","v":0},null,{"$f":"IF(GJ$77<$R$37,0,IF($R14>0,IF(0=MOD(GJ$77-$R$37,$R14),$S14+$U14,$U14),IF(GJ$77>($R$37-1),$U14,0))*$R$33)","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"J15","v":"Traffic Engineering / Operations"},null,{"$f":"IF(L$77<$R$37,0,IF($R15>0,IF(0=MOD(L$77-$R$37,$R15),$S15+$U15,$U15),IF(L$77>($R$37-1),$U15,0))*$R$33)","v":0},null,{"$f":"IF(N$77<$R$37,0,IF($R15>0,IF(0=MOD(N$77-$R$37,$R15),$S15+$U15,$U15),IF(N$77>($R$37-1),$U15,0))*$R$33)","v":0},null,{"$f":"IF(P$77<$R$37,0,IF($R15>0,IF(0=MOD(P$77-$R$37,$R15),$S15+$U15,$U15),IF(P$77>($R$37-1),$U15,0))*$R$33)","v":0},null,{"$f":"IF(R$77<$R$37,0,IF($R15>0,IF(0=MOD(R$77-$R$37,$R15),$S15+$U15,$U15),IF(R$77>($R$37-1),$U15,0))*$R$33)","v":0},null,{"$f":"IF(T$77<$R$37,0,IF($R15>0,IF(0=MOD(T$77-$R$37,$R15),$S15+$U15,$U15),IF(T$77>($R$37-1),$U15,0))*$R$33)","v":0},null,{"$f":"IF(V$77<$R$37,0,IF($R15>0,IF(0=MOD(V$77-$R$37,$R15),$S15+$U15,$U15),IF(V$77>($R$37-1),$U15,0))*$R$33)","v":0},null,{"$f":"IF(X$77<$R$37,0,IF($R15>0,IF(0=MOD(X$77-$R$37,$R15),$S15+$U15,$U15),IF(X$77>($R$37-1),$U15,0))*$R$33)","v":0},null,{"$f":"IF(Z$77<$R$37,0,IF($R15>0,IF(0=MOD(Z$77-$R$37,$R15),$S15+$U15,$U15),IF(Z$77>($R$37-1),$U15,0))*$R$33)","v":0},null,{"$f":"IF(AB$77<$R$37,0,IF($R15>0,IF(0=MOD(AB$77-$R$37,$R15),$S15+$U15,$U15),IF(AB$77>($R$37-1),$U15,0))*$R$33)","v":0},null,{"$f":"IF(AD$77<$R$37,0,IF($R15>0,IF(0=MOD(AD$77-$R$37,$R15),$S15+$U15,$U15),IF(AD$77>($R$37-1),$U15,0))*$R$33)","v":0},null,{"$f":"IF(AF$77<$R$37,0,IF($R15>0,IF(0=MOD(AF$77-$R$37,$R15),$S15+$U15,$U15),IF(AF$77>($R$37-1),$U15,0))*$R$33)","v":0},null,{"$f":"IF(AH$77<$R$37,0,IF($R15>0,IF(0=MOD(AH$77-$R$37,$R15),$S15+$U15,$U15),IF(AH$77>($R$37-1),$U15,0))*$R$33)","v":0},null,{"$f":"IF(AJ$77<$R$37,0,IF($R15>0,IF(0=MOD(AJ$77-$R$37,$R15),$S15+$U15,$U15),IF(AJ$77>($R$37-1),$U15,0))*$R$33)","v":0},null,{"$f":"IF(AL$77<$R$37,0,IF($R15>0,IF(0=MOD(AL$77-$R$37,$R15),$S15+$U15,$U15),IF(AL$77>($R$37-1),$U15,0))*$R$33)","v":0},null,{"$f":"IF(AN$77<$R$37,0,IF($R15>0,IF(0=MOD(AN$77-$R$37,$R15),$S15+$U15,$U15),IF(AN$77>($R$37-1),$U15,0))*$R$33)","v":0},null,{"$f":"IF(AP$77<$R$37,0,IF($R15>0,IF(0=MOD(AP$77-$R$37,$R15),$S15+$U15,$U15),IF(AP$77>($R$37-1),$U15,0))*$R$33)","v":0},null,{"$f":"IF(AR$77<$R$37,0,IF($R15>0,IF(0=MOD(AR$77-$R$37,$R15),$S15+$U15,$U15),IF(AR$77>($R$37-1),$U15,0))*$R$33)","v":0},null,{"$f":"IF(AT$77<$R$37,0,IF($R15>0,IF(0=MOD(AT$77-$R$37,$R15),$S15+$U15,$U15),IF(AT$77>($R$37-1),$U15,0))*$R$33)","v":0},null,{"$f":"IF(AV$77<$R$37,0,IF($R15>0,IF(0=MOD(AV$77-$R$37,$R15),$S15+$U15,$U15),IF(AV$77>($R$37-1),$U15,0))*$R$33)","v":0},null,{"$f":"IF(AX$77<$R$37,0,IF($R15>0,IF(0=MOD(AX$77-$R$37,$R15),$S15+$U15,$U15),IF(AX$77>($R$37-1),$U15,0))*$R$33)","v":0},null,{"$f":"IF(AZ$77<$R$37,0,IF($R15>0,IF(0=MOD(AZ$77-$R$37,$R15),$S15+$U15,$U15),IF(AZ$77>($R$37-1),$U15,0))*$R$33)","v":0},null,{"$f":"IF(BB$77<$R$37,0,IF($R15>0,IF(0=MOD(BB$77-$R$37,$R15),$S15+$U15,$U15),IF(BB$77>($R$37-1),$U15,0))*$R$33)","v":0},null,{"$f":"IF(BD$77<$R$37,0,IF($R15>0,IF(0=MOD(BD$77-$R$37,$R15),$S15+$U15,$U15),IF(BD$77>($R$37-1),$U15,0))*$R$33)","v":0},null,{"$f":"IF(BF$77<$R$37,0,IF($R15>0,IF(0=MOD(BF$77-$R$37,$R15),$S15+$U15,$U15),IF(BF$77>($R$37-1),$U15,0))*$R$33)","v":0},null,{"$f":"IF(BH$77<$R$37,0,IF($R15>0,IF(0=MOD(BH$77-$R$37,$R15),$S15+$U15,$U15),IF(BH$77>($R$37-1),$U15,0))*$R$33)","v":0},null,{"$f":"IF(BJ$77<$R$37,0,IF($R15>0,IF(0=MOD(BJ$77-$R$37,$R15),$S15+$U15,$U15),IF(BJ$77>($R$37-1),$U15,0))*$R$33)","v":0},null,{"$f":"IF(BL$77<$R$37,0,IF($R15>0,IF(0=MOD(BL$77-$R$37,$R15),$S15+$U15,$U15),IF(BL$77>($R$37-1),$U15,0))*$R$33)","v":0},null,{"$f":"IF(BN$77<$R$37,0,IF($R15>0,IF(0=MOD(BN$77-$R$37,$R15),$S15+$U15,$U15),IF(BN$77>($R$37-1),$U15,0))*$R$33)","v":0},null,{"$f":"IF(BP$77<$R$37,0,IF($R15>0,IF(0=MOD(BP$77-$R$37,$R15),$S15+$U15,$U15),IF(BP$77>($R$37-1),$U15,0))*$R$33)","v":0},null,{"$f":"IF(BR$77<$R$37,0,IF($R15>0,IF(0=MOD(BR$77-$R$37,$R15),$S15+$U15,$U15),IF(BR$77>($R$37-1),$U15,0))*$R$33)","v":0},null,{"$f":"IF(BT$77<$R$37,0,IF($R15>0,IF(0=MOD(BT$77-$R$37,$R15),$S15+$U15,$U15),IF(BT$77>($R$37-1),$U15,0))*$R$33)","v":0},null,{"$f":"IF(BV$77<$R$37,0,IF($R15>0,IF(0=MOD(BV$77-$R$37,$R15),$S15+$U15,$U15),IF(BV$77>($R$37-1),$U15,0))*$R$33)","v":0},null,{"$f":"IF(BX$77<$R$37,0,IF($R15>0,IF(0=MOD(BX$77-$R$37,$R15),$S15+$U15,$U15),IF(BX$77>($R$37-1),$U15,0))*$R$33)","v":0},null,{"$f":"IF(BZ$77<$R$37,0,IF($R15>0,IF(0=MOD(BZ$77-$R$37,$R15),$S15+$U15,$U15),IF(BZ$77>($R$37-1),$U15,0))*$R$33)","v":0},null,{"$f":"IF(CB$77<$R$37,0,IF($R15>0,IF(0=MOD(CB$77-$R$37,$R15),$S15+$U15,$U15),IF(CB$77>($R$37-1),$U15,0))*$R$33)","v":0},null,{"$f":"IF(CD$77<$R$37,0,IF($R15>0,IF(0=MOD(CD$77-$R$37,$R15),$S15+$U15,$U15),IF(CD$77>($R$37-1),$U15,0))*$R$33)","v":0},null,{"$f":"IF(CF$77<$R$37,0,IF($R15>0,IF(0=MOD(CF$77-$R$37,$R15),$S15+$U15,$U15),IF(CF$77>($R$37-1),$U15,0))*$R$33)","v":0},null,{"$f":"IF(CH$77<$R$37,0,IF($R15>0,IF(0=MOD(CH$77-$R$37,$R15),$S15+$U15,$U15),IF(CH$77>($R$37-1),$U15,0))*$R$33)","v":0},null,{"$f":"IF(CJ$77<$R$37,0,IF($R15>0,IF(0=MOD(CJ$77-$R$37,$R15),$S15+$U15,$U15),IF(CJ$77>($R$37-1),$U15,0))*$R$33)","v":0},null,{"$f":"IF(CL$77<$R$37,0,IF($R15>0,IF(0=MOD(CL$77-$R$37,$R15),$S15+$U15,$U15),IF(CL$77>($R$37-1),$U15,0))*$R$33)","v":0},null,{"$f":"IF(CN$77<$R$37,0,IF($R15>0,IF(0=MOD(CN$77-$R$37,$R15),$S15+$U15,$U15),IF(CN$77>($R$37-1),$U15,0))*$R$33)","v":0},null,{"$f":"IF(CP$77<$R$37,0,IF($R15>0,IF(0=MOD(CP$77-$R$37,$R15),$S15+$U15,$U15),IF(CP$77>($R$37-1),$U15,0))*$R$33)","v":0},null,{"$f":"IF(CR$77<$R$37,0,IF($R15>0,IF(0=MOD(CR$77-$R$37,$R15),$S15+$U15,$U15),IF(CR$77>($R$37-1),$U15,0))*$R$33)","v":0},null,{"$f":"IF(CT$77<$R$37,0,IF($R15>0,IF(0=MOD(CT$77-$R$37,$R15),$S15+$U15,$U15),IF(CT$77>($R$37-1),$U15,0))*$R$33)","v":0},null,{"$f":"IF(CV$77<$R$37,0,IF($R15>0,IF(0=MOD(CV$77-$R$37,$R15),$S15+$U15,$U15),IF(CV$77>($R$37-1),$U15,0))*$R$33)","v":0},null,{"$f":"IF(CX$77<$R$37,0,IF($R15>0,IF(0=MOD(CX$77-$R$37,$R15),$S15+$U15,$U15),IF(CX$77>($R$37-1),$U15,0))*$R$33)","v":0},null,{"$f":"IF(CZ$77<$R$37,0,IF($R15>0,IF(0=MOD(CZ$77-$R$37,$R15),$S15+$U15,$U15),IF(CZ$77>($R$37-1),$U15,0))*$R$33)","v":0},null,{"$f":"IF(DB$77<$R$37,0,IF($R15>0,IF(0=MOD(DB$77-$R$37,$R15),$S15+$U15,$U15),IF(DB$77>($R$37-1),$U15,0))*$R$33)","v":0},null,{"$f":"IF(DD$77<$R$37,0,IF($R15>0,IF(0=MOD(DD$77-$R$37,$R15),$S15+$U15,$U15),IF(DD$77>($R$37-1),$U15,0))*$R$33)","v":0},null,{"$f":"IF(DF$77<$R$37,0,IF($R15>0,IF(0=MOD(DF$77-$R$37,$R15),$S15+$U15,$U15),IF(DF$77>($R$37-1),$U15,0))*$R$33)","v":0},null,{"$f":"IF(DH$77<$R$37,0,IF($R15>0,IF(0=MOD(DH$77-$R$37,$R15),$S15+$U15,$U15),IF(DH$77>($R$37-1),$U15,0))*$R$33)","v":0},null,{"$f":"IF(DJ$77<$R$37,0,IF($R15>0,IF(0=MOD(DJ$77-$R$37,$R15),$S15+$U15,$U15),IF(DJ$77>($R$37-1),$U15,0))*$R$33)","v":0},null,{"$f":"IF(DL$77<$R$37,0,IF($R15>0,IF(0=MOD(DL$77-$R$37,$R15),$S15+$U15,$U15),IF(DL$77>($R$37-1),$U15,0))*$R$33)","v":0},null,{"$f":"IF(DN$77<$R$37,0,IF($R15>0,IF(0=MOD(DN$77-$R$37,$R15),$S15+$U15,$U15),IF(DN$77>($R$37-1),$U15,0))*$R$33)","v":0},null,{"$f":"IF(DP$77<$R$37,0,IF($R15>0,IF(0=MOD(DP$77-$R$37,$R15),$S15+$U15,$U15),IF(DP$77>($R$37-1),$U15,0))*$R$33)","v":0},null,{"$f":"IF(DR$77<$R$37,0,IF($R15>0,IF(0=MOD(DR$77-$R$37,$R15),$S15+$U15,$U15),IF(DR$77>($R$37-1),$U15,0))*$R$33)","v":0},null,{"$f":"IF(DT$77<$R$37,0,IF($R15>0,IF(0=MOD(DT$77-$R$37,$R15),$S15+$U15,$U15),IF(DT$77>($R$37-1),$U15,0))*$R$33)","v":0},null,{"$f":"IF(DV$77<$R$37,0,IF($R15>0,IF(0=MOD(DV$77-$R$37,$R15),$S15+$U15,$U15),IF(DV$77>($R$37-1),$U15,0))*$R$33)","v":0},null,{"$f":"IF(DX$77<$R$37,0,IF($R15>0,IF(0=MOD(DX$77-$R$37,$R15),$S15+$U15,$U15),IF(DX$77>($R$37-1),$U15,0))*$R$33)","v":0},null,{"$f":"IF(DZ$77<$R$37,0,IF($R15>0,IF(0=MOD(DZ$77-$R$37,$R15),$S15+$U15,$U15),IF(DZ$77>($R$37-1),$U15,0))*$R$33)","v":0},null,{"$f":"IF(EB$77<$R$37,0,IF($R15>0,IF(0=MOD(EB$77-$R$37,$R15),$S15+$U15,$U15),IF(EB$77>($R$37-1),$U15,0))*$R$33)","v":0},null,{"$f":"IF(ED$77<$R$37,0,IF($R15>0,IF(0=MOD(ED$77-$R$37,$R15),$S15+$U15,$U15),IF(ED$77>($R$37-1),$U15,0))*$R$33)","v":0},null,{"$f":"IF(EF$77<$R$37,0,IF($R15>0,IF(0=MOD(EF$77-$R$37,$R15),$S15+$U15,$U15),IF(EF$77>($R$37-1),$U15,0))*$R$33)","v":0},null,{"$f":"IF(EH$77<$R$37,0,IF($R15>0,IF(0=MOD(EH$77-$R$37,$R15),$S15+$U15,$U15),IF(EH$77>($R$37-1),$U15,0))*$R$33)","v":0},null,{"$f":"IF(EJ$77<$R$37,0,IF($R15>0,IF(0=MOD(EJ$77-$R$37,$R15),$S15+$U15,$U15),IF(EJ$77>($R$37-1),$U15,0))*$R$33)","v":0},null,{"$f":"IF(EL$77<$R$37,0,IF($R15>0,IF(0=MOD(EL$77-$R$37,$R15),$S15+$U15,$U15),IF(EL$77>($R$37-1),$U15,0))*$R$33)","v":0},null,{"$f":"IF(EN$77<$R$37,0,IF($R15>0,IF(0=MOD(EN$77-$R$37,$R15),$S15+$U15,$U15),IF(EN$77>($R$37-1),$U15,0))*$R$33)","v":0},null,{"$f":"IF(EP$77<$R$37,0,IF($R15>0,IF(0=MOD(EP$77-$R$37,$R15),$S15+$U15,$U15),IF(EP$77>($R$37-1),$U15,0))*$R$33)","v":0},null,{"$f":"IF(ER$77<$R$37,0,IF($R15>0,IF(0=MOD(ER$77-$R$37,$R15),$S15+$U15,$U15),IF(ER$77>($R$37-1),$U15,0))*$R$33)","v":0},null,{"$f":"IF(ET$77<$R$37,0,IF($R15>0,IF(0=MOD(ET$77-$R$37,$R15),$S15+$U15,$U15),IF(ET$77>($R$37-1),$U15,0))*$R$33)","v":0},null,{"$f":"IF(EV$77<$R$37,0,IF($R15>0,IF(0=MOD(EV$77-$R$37,$R15),$S15+$U15,$U15),IF(EV$77>($R$37-1),$U15,0))*$R$33)","v":0},null,{"$f":"IF(EX$77<$R$37,0,IF($R15>0,IF(0=MOD(EX$77-$R$37,$R15),$S15+$U15,$U15),IF(EX$77>($R$37-1),$U15,0))*$R$33)","v":0},null,{"$f":"IF(EZ$77<$R$37,0,IF($R15>0,IF(0=MOD(EZ$77-$R$37,$R15),$S15+$U15,$U15),IF(EZ$77>($R$37-1),$U15,0))*$R$33)","v":0},null,{"$f":"IF(FB$77<$R$37,0,IF($R15>0,IF(0=MOD(FB$77-$R$37,$R15),$S15+$U15,$U15),IF(FB$77>($R$37-1),$U15,0))*$R$33)","v":0},null,{"$f":"IF(FD$77<$R$37,0,IF($R15>0,IF(0=MOD(FD$77-$R$37,$R15),$S15+$U15,$U15),IF(FD$77>($R$37-1),$U15,0))*$R$33)","v":0},null,{"$f":"IF(FF$77<$R$37,0,IF($R15>0,IF(0=MOD(FF$77-$R$37,$R15),$S15+$U15,$U15),IF(FF$77>($R$37-1),$U15,0))*$R$33)","v":0},null,{"$f":"IF(FH$77<$R$37,0,IF($R15>0,IF(0=MOD(FH$77-$R$37,$R15),$S15+$U15,$U15),IF(FH$77>($R$37-1),$U15,0))*$R$33)","v":0},null,{"$f":"IF(FJ$77<$R$37,0,IF($R15>0,IF(0=MOD(FJ$77-$R$37,$R15),$S15+$U15,$U15),IF(FJ$77>($R$37-1),$U15,0))*$R$33)","v":0},null,{"$f":"IF(FL$77<$R$37,0,IF($R15>0,IF(0=MOD(FL$77-$R$37,$R15),$S15+$U15,$U15),IF(FL$77>($R$37-1),$U15,0))*$R$33)","v":0},null,{"$f":"IF(FN$77<$R$37,0,IF($R15>0,IF(0=MOD(FN$77-$R$37,$R15),$S15+$U15,$U15),IF(FN$77>($R$37-1),$U15,0))*$R$33)","v":0},null,{"$f":"IF(FP$77<$R$37,0,IF($R15>0,IF(0=MOD(FP$77-$R$37,$R15),$S15+$U15,$U15),IF(FP$77>($R$37-1),$U15,0))*$R$33)","v":0},null,{"$f":"IF(FR$77<$R$37,0,IF($R15>0,IF(0=MOD(FR$77-$R$37,$R15),$S15+$U15,$U15),IF(FR$77>($R$37-1),$U15,0))*$R$33)","v":0},null,{"$f":"IF(FT$77<$R$37,0,IF($R15>0,IF(0=MOD(FT$77-$R$37,$R15),$S15+$U15,$U15),IF(FT$77>($R$37-1),$U15,0))*$R$33)","v":0},null,{"$f":"IF(FV$77<$R$37,0,IF($R15>0,IF(0=MOD(FV$77-$R$37,$R15),$S15+$U15,$U15),IF(FV$77>($R$37-1),$U15,0))*$R$33)","v":0},null,{"$f":"IF(FX$77<$R$37,0,IF($R15>0,IF(0=MOD(FX$77-$R$37,$R15),$S15+$U15,$U15),IF(FX$77>($R$37-1),$U15,0))*$R$33)","v":0},null,{"$f":"IF(FZ$77<$R$37,0,IF($R15>0,IF(0=MOD(FZ$77-$R$37,$R15),$S15+$U15,$U15),IF(FZ$77>($R$37-1),$U15,0))*$R$33)","v":0},null,{"$f":"IF(GB$77<$R$37,0,IF($R15>0,IF(0=MOD(GB$77-$R$37,$R15),$S15+$U15,$U15),IF(GB$77>($R$37-1),$U15,0))*$R$33)","v":0},null,{"$f":"IF(GD$77<$R$37,0,IF($R15>0,IF(0=MOD(GD$77-$R$37,$R15),$S15+$U15,$U15),IF(GD$77>($R$37-1),$U15,0))*$R$33)","v":0},null,{"$f":"IF(GF$77<$R$37,0,IF($R15>0,IF(0=MOD(GF$77-$R$37,$R15),$S15+$U15,$U15),IF(GF$77>($R$37-1),$U15,0))*$R$33)","v":0},null,{"$f":"IF(GH$77<$R$37,0,IF($R15>0,IF(0=MOD(GH$77-$R$37,$R15),$S15+$U15,$U15),IF(GH$77>($R$37-1),$U15,0))*$R$33)","v":0},null,{"$f":"IF(GJ$77<$R$37,0,IF($R15>0,IF(0=MOD(GJ$77-$R$37,$R15),$S15+$U15,$U15),IF(GJ$77>($R$37-1),$U15,0))*$R$33)","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"J16","v":"ATM TOC Hardware"},null,{"$f":"IF(L$77<$R$37,0,IF($R16>0,IF(0=MOD(L$77-$R$37,$R16),$S16+$U16,$U16),IF(L$77>($R$37-1),$U16,0))*$R$33)","v":0},null,{"$f":"IF(N$77<$R$37,0,IF($R16>0,IF(0=MOD(N$77-$R$37,$R16),$S16+$U16,$U16),IF(N$77>($R$37-1),$U16,0))*$R$33)","v":0},null,{"$f":"IF(P$77<$R$37,0,IF($R16>0,IF(0=MOD(P$77-$R$37,$R16),$S16+$U16,$U16),IF(P$77>($R$37-1),$U16,0))*$R$33)","v":0},null,{"$f":"IF(R$77<$R$37,0,IF($R16>0,IF(0=MOD(R$77-$R$37,$R16),$S16+$U16,$U16),IF(R$77>($R$37-1),$U16,0))*$R$33)","v":0},null,{"$f":"IF(T$77<$R$37,0,IF($R16>0,IF(0=MOD(T$77-$R$37,$R16),$S16+$U16,$U16),IF(T$77>($R$37-1),$U16,0))*$R$33)","v":0},null,{"$f":"IF(V$77<$R$37,0,IF($R16>0,IF(0=MOD(V$77-$R$37,$R16),$S16+$U16,$U16),IF(V$77>($R$37-1),$U16,0))*$R$33)","v":0},null,{"$f":"IF(X$77<$R$37,0,IF($R16>0,IF(0=MOD(X$77-$R$37,$R16),$S16+$U16,$U16),IF(X$77>($R$37-1),$U16,0))*$R$33)","v":0},null,{"$f":"IF(Z$77<$R$37,0,IF($R16>0,IF(0=MOD(Z$77-$R$37,$R16),$S16+$U16,$U16),IF(Z$77>($R$37-1),$U16,0))*$R$33)","v":0},null,{"$f":"IF(AB$77<$R$37,0,IF($R16>0,IF(0=MOD(AB$77-$R$37,$R16),$S16+$U16,$U16),IF(AB$77>($R$37-1),$U16,0))*$R$33)","v":0},null,{"$f":"IF(AD$77<$R$37,0,IF($R16>0,IF(0=MOD(AD$77-$R$37,$R16),$S16+$U16,$U16),IF(AD$77>($R$37-1),$U16,0))*$R$33)","v":0},null,{"$f":"IF(AF$77<$R$37,0,IF($R16>0,IF(0=MOD(AF$77-$R$37,$R16),$S16+$U16,$U16),IF(AF$77>($R$37-1),$U16,0))*$R$33)","v":0},null,{"$f":"IF(AH$77<$R$37,0,IF($R16>0,IF(0=MOD(AH$77-$R$37,$R16),$S16+$U16,$U16),IF(AH$77>($R$37-1),$U16,0))*$R$33)","v":0},null,{"$f":"IF(AJ$77<$R$37,0,IF($R16>0,IF(0=MOD(AJ$77-$R$37,$R16),$S16+$U16,$U16),IF(AJ$77>($R$37-1),$U16,0))*$R$33)","v":0},null,{"$f":"IF(AL$77<$R$37,0,IF($R16>0,IF(0=MOD(AL$77-$R$37,$R16),$S16+$U16,$U16),IF(AL$77>($R$37-1),$U16,0))*$R$33)","v":0},null,{"$f":"IF(AN$77<$R$37,0,IF($R16>0,IF(0=MOD(AN$77-$R$37,$R16),$S16+$U16,$U16),IF(AN$77>($R$37-1),$U16,0))*$R$33)","v":0},null,{"$f":"IF(AP$77<$R$37,0,IF($R16>0,IF(0=MOD(AP$77-$R$37,$R16),$S16+$U16,$U16),IF(AP$77>($R$37-1),$U16,0))*$R$33)","v":0},null,{"$f":"IF(AR$77<$R$37,0,IF($R16>0,IF(0=MOD(AR$77-$R$37,$R16),$S16+$U16,$U16),IF(AR$77>($R$37-1),$U16,0))*$R$33)","v":0},null,{"$f":"IF(AT$77<$R$37,0,IF($R16>0,IF(0=MOD(AT$77-$R$37,$R16),$S16+$U16,$U16),IF(AT$77>($R$37-1),$U16,0))*$R$33)","v":0},null,{"$f":"IF(AV$77<$R$37,0,IF($R16>0,IF(0=MOD(AV$77-$R$37,$R16),$S16+$U16,$U16),IF(AV$77>($R$37-1),$U16,0))*$R$33)","v":0},null,{"$f":"IF(AX$77<$R$37,0,IF($R16>0,IF(0=MOD(AX$77-$R$37,$R16),$S16+$U16,$U16),IF(AX$77>($R$37-1),$U16,0))*$R$33)","v":0},null,{"$f":"IF(AZ$77<$R$37,0,IF($R16>0,IF(0=MOD(AZ$77-$R$37,$R16),$S16+$U16,$U16),IF(AZ$77>($R$37-1),$U16,0))*$R$33)","v":0},null,{"$f":"IF(BB$77<$R$37,0,IF($R16>0,IF(0=MOD(BB$77-$R$37,$R16),$S16+$U16,$U16),IF(BB$77>($R$37-1),$U16,0))*$R$33)","v":0},null,{"$f":"IF(BD$77<$R$37,0,IF($R16>0,IF(0=MOD(BD$77-$R$37,$R16),$S16+$U16,$U16),IF(BD$77>($R$37-1),$U16,0))*$R$33)","v":0},null,{"$f":"IF(BF$77<$R$37,0,IF($R16>0,IF(0=MOD(BF$77-$R$37,$R16),$S16+$U16,$U16),IF(BF$77>($R$37-1),$U16,0))*$R$33)","v":0},null,{"$f":"IF(BH$77<$R$37,0,IF($R16>0,IF(0=MOD(BH$77-$R$37,$R16),$S16+$U16,$U16),IF(BH$77>($R$37-1),$U16,0))*$R$33)","v":0},null,{"$f":"IF(BJ$77<$R$37,0,IF($R16>0,IF(0=MOD(BJ$77-$R$37,$R16),$S16+$U16,$U16),IF(BJ$77>($R$37-1),$U16,0))*$R$33)","v":0},null,{"$f":"IF(BL$77<$R$37,0,IF($R16>0,IF(0=MOD(BL$77-$R$37,$R16),$S16+$U16,$U16),IF(BL$77>($R$37-1),$U16,0))*$R$33)","v":0},null,{"$f":"IF(BN$77<$R$37,0,IF($R16>0,IF(0=MOD(BN$77-$R$37,$R16),$S16+$U16,$U16),IF(BN$77>($R$37-1),$U16,0))*$R$33)","v":0},null,{"$f":"IF(BP$77<$R$37,0,IF($R16>0,IF(0=MOD(BP$77-$R$37,$R16),$S16+$U16,$U16),IF(BP$77>($R$37-1),$U16,0))*$R$33)","v":0},null,{"$f":"IF(BR$77<$R$37,0,IF($R16>0,IF(0=MOD(BR$77-$R$37,$R16),$S16+$U16,$U16),IF(BR$77>($R$37-1),$U16,0))*$R$33)","v":0},null,{"$f":"IF(BT$77<$R$37,0,IF($R16>0,IF(0=MOD(BT$77-$R$37,$R16),$S16+$U16,$U16),IF(BT$77>($R$37-1),$U16,0))*$R$33)","v":0},null,{"$f":"IF(BV$77<$R$37,0,IF($R16>0,IF(0=MOD(BV$77-$R$37,$R16),$S16+$U16,$U16),IF(BV$77>($R$37-1),$U16,0))*$R$33)","v":0},null,{"$f":"IF(BX$77<$R$37,0,IF($R16>0,IF(0=MOD(BX$77-$R$37,$R16),$S16+$U16,$U16),IF(BX$77>($R$37-1),$U16,0))*$R$33)","v":0},null,{"$f":"IF(BZ$77<$R$37,0,IF($R16>0,IF(0=MOD(BZ$77-$R$37,$R16),$S16+$U16,$U16),IF(BZ$77>($R$37-1),$U16,0))*$R$33)","v":0},null,{"$f":"IF(CB$77<$R$37,0,IF($R16>0,IF(0=MOD(CB$77-$R$37,$R16),$S16+$U16,$U16),IF(CB$77>($R$37-1),$U16,0))*$R$33)","v":0},null,{"$f":"IF(CD$77<$R$37,0,IF($R16>0,IF(0=MOD(CD$77-$R$37,$R16),$S16+$U16,$U16),IF(CD$77>($R$37-1),$U16,0))*$R$33)","v":0},null,{"$f":"IF(CF$77<$R$37,0,IF($R16>0,IF(0=MOD(CF$77-$R$37,$R16),$S16+$U16,$U16),IF(CF$77>($R$37-1),$U16,0))*$R$33)","v":0},null,{"$f":"IF(CH$77<$R$37,0,IF($R16>0,IF(0=MOD(CH$77-$R$37,$R16),$S16+$U16,$U16),IF(CH$77>($R$37-1),$U16,0))*$R$33)","v":0},null,{"$f":"IF(CJ$77<$R$37,0,IF($R16>0,IF(0=MOD(CJ$77-$R$37,$R16),$S16+$U16,$U16),IF(CJ$77>($R$37-1),$U16,0))*$R$33)","v":0},null,{"$f":"IF(CL$77<$R$37,0,IF($R16>0,IF(0=MOD(CL$77-$R$37,$R16),$S16+$U16,$U16),IF(CL$77>($R$37-1),$U16,0))*$R$33)","v":0},null,{"$f":"IF(CN$77<$R$37,0,IF($R16>0,IF(0=MOD(CN$77-$R$37,$R16),$S16+$U16,$U16),IF(CN$77>($R$37-1),$U16,0))*$R$33)","v":0},null,{"$f":"IF(CP$77<$R$37,0,IF($R16>0,IF(0=MOD(CP$77-$R$37,$R16),$S16+$U16,$U16),IF(CP$77>($R$37-1),$U16,0))*$R$33)","v":0},null,{"$f":"IF(CR$77<$R$37,0,IF($R16>0,IF(0=MOD(CR$77-$R$37,$R16),$S16+$U16,$U16),IF(CR$77>($R$37-1),$U16,0))*$R$33)","v":0},null,{"$f":"IF(CT$77<$R$37,0,IF($R16>0,IF(0=MOD(CT$77-$R$37,$R16),$S16+$U16,$U16),IF(CT$77>($R$37-1),$U16,0))*$R$33)","v":0},null,{"$f":"IF(CV$77<$R$37,0,IF($R16>0,IF(0=MOD(CV$77-$R$37,$R16),$S16+$U16,$U16),IF(CV$77>($R$37-1),$U16,0))*$R$33)","v":0},null,{"$f":"IF(CX$77<$R$37,0,IF($R16>0,IF(0=MOD(CX$77-$R$37,$R16),$S16+$U16,$U16),IF(CX$77>($R$37-1),$U16,0))*$R$33)","v":0},null,{"$f":"IF(CZ$77<$R$37,0,IF($R16>0,IF(0=MOD(CZ$77-$R$37,$R16),$S16+$U16,$U16),IF(CZ$77>($R$37-1),$U16,0))*$R$33)","v":0},null,{"$f":"IF(DB$77<$R$37,0,IF($R16>0,IF(0=MOD(DB$77-$R$37,$R16),$S16+$U16,$U16),IF(DB$77>($R$37-1),$U16,0))*$R$33)","v":0},null,{"$f":"IF(DD$77<$R$37,0,IF($R16>0,IF(0=MOD(DD$77-$R$37,$R16),$S16+$U16,$U16),IF(DD$77>($R$37-1),$U16,0))*$R$33)","v":0},null,{"$f":"IF(DF$77<$R$37,0,IF($R16>0,IF(0=MOD(DF$77-$R$37,$R16),$S16+$U16,$U16),IF(DF$77>($R$37-1),$U16,0))*$R$33)","v":0},null,{"$f":"IF(DH$77<$R$37,0,IF($R16>0,IF(0=MOD(DH$77-$R$37,$R16),$S16+$U16,$U16),IF(DH$77>($R$37-1),$U16,0))*$R$33)","v":0},null,{"$f":"IF(DJ$77<$R$37,0,IF($R16>0,IF(0=MOD(DJ$77-$R$37,$R16),$S16+$U16,$U16),IF(DJ$77>($R$37-1),$U16,0))*$R$33)","v":0},null,{"$f":"IF(DL$77<$R$37,0,IF($R16>0,IF(0=MOD(DL$77-$R$37,$R16),$S16+$U16,$U16),IF(DL$77>($R$37-1),$U16,0))*$R$33)","v":0},null,{"$f":"IF(DN$77<$R$37,0,IF($R16>0,IF(0=MOD(DN$77-$R$37,$R16),$S16+$U16,$U16),IF(DN$77>($R$37-1),$U16,0))*$R$33)","v":0},null,{"$f":"IF(DP$77<$R$37,0,IF($R16>0,IF(0=MOD(DP$77-$R$37,$R16),$S16+$U16,$U16),IF(DP$77>($R$37-1),$U16,0))*$R$33)","v":0},null,{"$f":"IF(DR$77<$R$37,0,IF($R16>0,IF(0=MOD(DR$77-$R$37,$R16),$S16+$U16,$U16),IF(DR$77>($R$37-1),$U16,0))*$R$33)","v":0},null,{"$f":"IF(DT$77<$R$37,0,IF($R16>0,IF(0=MOD(DT$77-$R$37,$R16),$S16+$U16,$U16),IF(DT$77>($R$37-1),$U16,0))*$R$33)","v":0},null,{"$f":"IF(DV$77<$R$37,0,IF($R16>0,IF(0=MOD(DV$77-$R$37,$R16),$S16+$U16,$U16),IF(DV$77>($R$37-1),$U16,0))*$R$33)","v":0},null,{"$f":"IF(DX$77<$R$37,0,IF($R16>0,IF(0=MOD(DX$77-$R$37,$R16),$S16+$U16,$U16),IF(DX$77>($R$37-1),$U16,0))*$R$33)","v":0},null,{"$f":"IF(DZ$77<$R$37,0,IF($R16>0,IF(0=MOD(DZ$77-$R$37,$R16),$S16+$U16,$U16),IF(DZ$77>($R$37-1),$U16,0))*$R$33)","v":0},null,{"$f":"IF(EB$77<$R$37,0,IF($R16>0,IF(0=MOD(EB$77-$R$37,$R16),$S16+$U16,$U16),IF(EB$77>($R$37-1),$U16,0))*$R$33)","v":0},null,{"$f":"IF(ED$77<$R$37,0,IF($R16>0,IF(0=MOD(ED$77-$R$37,$R16),$S16+$U16,$U16),IF(ED$77>($R$37-1),$U16,0))*$R$33)","v":0},null,{"$f":"IF(EF$77<$R$37,0,IF($R16>0,IF(0=MOD(EF$77-$R$37,$R16),$S16+$U16,$U16),IF(EF$77>($R$37-1),$U16,0))*$R$33)","v":0},null,{"$f":"IF(EH$77<$R$37,0,IF($R16>0,IF(0=MOD(EH$77-$R$37,$R16),$S16+$U16,$U16),IF(EH$77>($R$37-1),$U16,0))*$R$33)","v":0},null,{"$f":"IF(EJ$77<$R$37,0,IF($R16>0,IF(0=MOD(EJ$77-$R$37,$R16),$S16+$U16,$U16),IF(EJ$77>($R$37-1),$U16,0))*$R$33)","v":0},null,{"$f":"IF(EL$77<$R$37,0,IF($R16>0,IF(0=MOD(EL$77-$R$37,$R16),$S16+$U16,$U16),IF(EL$77>($R$37-1),$U16,0))*$R$33)","v":0},null,{"$f":"IF(EN$77<$R$37,0,IF($R16>0,IF(0=MOD(EN$77-$R$37,$R16),$S16+$U16,$U16),IF(EN$77>($R$37-1),$U16,0))*$R$33)","v":0},null,{"$f":"IF(EP$77<$R$37,0,IF($R16>0,IF(0=MOD(EP$77-$R$37,$R16),$S16+$U16,$U16),IF(EP$77>($R$37-1),$U16,0))*$R$33)","v":0},null,{"$f":"IF(ER$77<$R$37,0,IF($R16>0,IF(0=MOD(ER$77-$R$37,$R16),$S16+$U16,$U16),IF(ER$77>($R$37-1),$U16,0))*$R$33)","v":0},null,{"$f":"IF(ET$77<$R$37,0,IF($R16>0,IF(0=MOD(ET$77-$R$37,$R16),$S16+$U16,$U16),IF(ET$77>($R$37-1),$U16,0))*$R$33)","v":0},null,{"$f":"IF(EV$77<$R$37,0,IF($R16>0,IF(0=MOD(EV$77-$R$37,$R16),$S16+$U16,$U16),IF(EV$77>($R$37-1),$U16,0))*$R$33)","v":0},null,{"$f":"IF(EX$77<$R$37,0,IF($R16>0,IF(0=MOD(EX$77-$R$37,$R16),$S16+$U16,$U16),IF(EX$77>($R$37-1),$U16,0))*$R$33)","v":0},null,{"$f":"IF(EZ$77<$R$37,0,IF($R16>0,IF(0=MOD(EZ$77-$R$37,$R16),$S16+$U16,$U16),IF(EZ$77>($R$37-1),$U16,0))*$R$33)","v":0},null,{"$f":"IF(FB$77<$R$37,0,IF($R16>0,IF(0=MOD(FB$77-$R$37,$R16),$S16+$U16,$U16),IF(FB$77>($R$37-1),$U16,0))*$R$33)","v":0},null,{"$f":"IF(FD$77<$R$37,0,IF($R16>0,IF(0=MOD(FD$77-$R$37,$R16),$S16+$U16,$U16),IF(FD$77>($R$37-1),$U16,0))*$R$33)","v":0},null,{"$f":"IF(FF$77<$R$37,0,IF($R16>0,IF(0=MOD(FF$77-$R$37,$R16),$S16+$U16,$U16),IF(FF$77>($R$37-1),$U16,0))*$R$33)","v":0},null,{"$f":"IF(FH$77<$R$37,0,IF($R16>0,IF(0=MOD(FH$77-$R$37,$R16),$S16+$U16,$U16),IF(FH$77>($R$37-1),$U16,0))*$R$33)","v":0},null,{"$f":"IF(FJ$77<$R$37,0,IF($R16>0,IF(0=MOD(FJ$77-$R$37,$R16),$S16+$U16,$U16),IF(FJ$77>($R$37-1),$U16,0))*$R$33)","v":0},null,{"$f":"IF(FL$77<$R$37,0,IF($R16>0,IF(0=MOD(FL$77-$R$37,$R16),$S16+$U16,$U16),IF(FL$77>($R$37-1),$U16,0))*$R$33)","v":0},null,{"$f":"IF(FN$77<$R$37,0,IF($R16>0,IF(0=MOD(FN$77-$R$37,$R16),$S16+$U16,$U16),IF(FN$77>($R$37-1),$U16,0))*$R$33)","v":0},null,{"$f":"IF(FP$77<$R$37,0,IF($R16>0,IF(0=MOD(FP$77-$R$37,$R16),$S16+$U16,$U16),IF(FP$77>($R$37-1),$U16,0))*$R$33)","v":0},null,{"$f":"IF(FR$77<$R$37,0,IF($R16>0,IF(0=MOD(FR$77-$R$37,$R16),$S16+$U16,$U16),IF(FR$77>($R$37-1),$U16,0))*$R$33)","v":0},null,{"$f":"IF(FT$77<$R$37,0,IF($R16>0,IF(0=MOD(FT$77-$R$37,$R16),$S16+$U16,$U16),IF(FT$77>($R$37-1),$U16,0))*$R$33)","v":0},null,{"$f":"IF(FV$77<$R$37,0,IF($R16>0,IF(0=MOD(FV$77-$R$37,$R16),$S16+$U16,$U16),IF(FV$77>($R$37-1),$U16,0))*$R$33)","v":0},null,{"$f":"IF(FX$77<$R$37,0,IF($R16>0,IF(0=MOD(FX$77-$R$37,$R16),$S16+$U16,$U16),IF(FX$77>($R$37-1),$U16,0))*$R$33)","v":0},null,{"$f":"IF(FZ$77<$R$37,0,IF($R16>0,IF(0=MOD(FZ$77-$R$37,$R16),$S16+$U16,$U16),IF(FZ$77>($R$37-1),$U16,0))*$R$33)","v":0},null,{"$f":"IF(GB$77<$R$37,0,IF($R16>0,IF(0=MOD(GB$77-$R$37,$R16),$S16+$U16,$U16),IF(GB$77>($R$37-1),$U16,0))*$R$33)","v":0},null,{"$f":"IF(GD$77<$R$37,0,IF($R16>0,IF(0=MOD(GD$77-$R$37,$R16),$S16+$U16,$U16),IF(GD$77>($R$37-1),$U16,0))*$R$33)","v":0},null,{"$f":"IF(GF$77<$R$37,0,IF($R16>0,IF(0=MOD(GF$77-$R$37,$R16),$S16+$U16,$U16),IF(GF$77>($R$37-1),$U16,0))*$R$33)","v":0},null,{"$f":"IF(GH$77<$R$37,0,IF($R16>0,IF(0=MOD(GH$77-$R$37,$R16),$S16+$U16,$U16),IF(GH$77>($R$37-1),$U16,0))*$R$33)","v":0},null,{"$f":"IF(GJ$77<$R$37,0,IF($R16>0,IF(0=MOD(GJ$77-$R$37,$R16),$S16+$U16,$U16),IF(GJ$77>($R$37-1),$U16,0))*$R$33)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,"TOTAL Infrastructure Cost",null,{"$f":"SUM(L80:M84)","v":0},null,{"$f":"SUM(N80:O84)","v":0},null,{"$f":"SUM(P80:Q84)","v":0},null,{"$f":"SUM(R80:S84)","v":0},null,{"$f":"SUM(T80:U84)","v":0},null,{"$f":"SUM(V80:W84)","v":0},null,{"$f":"SUM(X80:Y84)","v":0},null,{"$f":"SUM(Z80:AA84)","v":0},null,{"$f":"SUM(AB80:AC84)","v":0},null,{"$f":"SUM(AD80:AE84)","v":0},null,{"$f":"SUM(AF80:AG84)","v":0},null,{"$f":"SUM(AH80:AI84)","v":0},null,{"$f":"SUM(AJ80:AK84)","v":0},null,{"$f":"SUM(AL80:AM84)","v":0},null,{"$f":"SUM(AN80:AO84)","v":0},null,{"$f":"SUM(AP80:AQ84)","v":0},null,{"$f":"SUM(AR80:AS84)","v":0},null,{"$f":"SUM(AT80:AU84)","v":0},null,{"$f":"SUM(AV80:AW84)","v":0},null,{"$f":"SUM(AX80:AY84)","v":0},null,{"$f":"SUM(AZ80:BA84)","v":0},null,{"$f":"SUM(BB80:BC84)","v":0},null,{"$f":"SUM(BD80:BE84)","v":0},null,{"$f":"SUM(BF80:BG84)","v":0},null,{"$f":"SUM(BH80:BI84)","v":0},null,{"$f":"SUM(BJ80:BK84)","v":0},null,{"$f":"SUM(BL80:BM84)","v":0},null,{"$f":"SUM(BN80:BO84)","v":0},null,{"$f":"SUM(BP80:BQ84)","v":0},null,{"$f":"SUM(BR80:BS84)","v":0},null,{"$f":"SUM(BT80:BU84)","v":0},null,{"$f":"SUM(BV80:BW84)","v":0},null,{"$f":"SUM(BX80:BY84)","v":0},null,{"$f":"SUM(BZ80:CA84)","v":0},null,{"$f":"SUM(CB80:CC84)","v":0},null,{"$f":"SUM(CD80:CE84)","v":0},null,{"$f":"SUM(CF80:CG84)","v":0},null,{"$f":"SUM(CH80:CI84)","v":0},null,{"$f":"SUM(CJ80:CK84)","v":0},null,{"$f":"SUM(CL80:CM84)","v":0},null,{"$f":"SUM(CN80:CO84)","v":0},null,{"$f":"SUM(CP80:CQ84)","v":0},null,{"$f":"SUM(CR80:CS84)","v":0},null,{"$f":"SUM(CT80:CU84)","v":0},null,{"$f":"SUM(CV80:CW84)","v":0},null,{"$f":"SUM(CX80:CY84)","v":0},null,{"$f":"SUM(CZ80:DA84)","v":0},null,{"$f":"SUM(DB80:DC84)","v":0},null,{"$f":"SUM(DD80:DE84)","v":0},null,{"$f":"SUM(DF80:DG84)","v":0},null,{"$f":"SUM(DH80:DI84)","v":0},null,{"$f":"SUM(DJ80:DK84)","v":0},null,{"$f":"SUM(DL80:DM84)","v":0},null,{"$f":"SUM(DN80:DO84)","v":0},null,{"$f":"SUM(DP80:DQ84)","v":0},null,{"$f":"SUM(DR80:DS84)","v":0},null,{"$f":"SUM(DT80:DU84)","v":0},null,{"$f":"SUM(DV80:DW84)","v":0},null,{"$f":"SUM(DX80:DY84)","v":0},null,{"$f":"SUM(DZ80:EA84)","v":0},null,{"$f":"SUM(EB80:EC84)","v":0},null,{"$f":"SUM(ED80:EE84)","v":0},null,{"$f":"SUM(EF80:EG84)","v":0},null,{"$f":"SUM(EH80:EI84)","v":0},null,{"$f":"SUM(EJ80:EK84)","v":0},null,{"$f":"SUM(EL80:EM84)","v":0},null,{"$f":"SUM(EN80:EO84)","v":0},null,{"$f":"SUM(EP80:EQ84)","v":0},null,{"$f":"SUM(ER80:ES84)","v":0},null,{"$f":"SUM(ET80:EU84)","v":0},null,{"$f":"SUM(EV80:EW84)","v":0},null,{"$f":"SUM(EX80:EY84)","v":0},null,{"$f":"SUM(EZ80:FA84)","v":0},null,{"$f":"SUM(FB80:FC84)","v":0},null,{"$f":"SUM(FD80:FE84)","v":0},null,{"$f":"SUM(FF80:FG84)","v":0},null,{"$f":"SUM(FH80:FI84)","v":0},null,{"$f":"SUM(FJ80:FK84)","v":0},null,{"$f":"SUM(FL80:FM84)","v":0},null,{"$f":"SUM(FN80:FO84)","v":0},null,{"$f":"SUM(FP80:FQ84)","v":0},null,{"$f":"SUM(FR80:FS84)","v":0},null,{"$f":"SUM(FT80:FU84)","v":0},null,{"$f":"SUM(FV80:FW84)","v":0},null,{"$f":"SUM(FX80:FY84)","v":0},null,{"$f":"SUM(FZ80:GA84)","v":0},null,{"$f":"SUM(GB80:GC84)","v":0},null,{"$f":"SUM(GD80:GE84)","v":0},null,{"$f":"SUM(GF80:GG84)","v":0},null,{"$f":"SUM(GH80:GI84)","v":0},null,{"$f":"SUM(GJ80:GK84)","v":0}]
[]
[null,null,null,null,null,null,null,null,{"$f":"costsEquipmentStart","v":"Incremental Deployment Equipment"}]
[null,null,null,null,null,null,null,null,null,{"$f":"J21","v":"Harden Shoulder"},null,{"$f":"IF(L$77<$R$37,0,IF($R21>0,IF(0=MOD(L$77-$R$37,$R21),$S21+$U21,$U21),IF(L$77>($R$37-1),$U21,0))*$R$35)","v":0},null,{"$f":"IF(N$77<$R$37,0,IF($R21>0,IF(0=MOD(N$77-$R$37,$R21),$S21+$U21,$U21),IF(N$77>($R$37-1),$U21,0))*$R$35)","v":0},null,{"$f":"IF(P$77<$R$37,0,IF($R21>0,IF(0=MOD(P$77-$R$37,$R21),$S21+$U21,$U21),IF(P$77>($R$37-1),$U21,0))*$R$35)","v":0},null,{"$f":"IF(R$77<$R$37,0,IF($R21>0,IF(0=MOD(R$77-$R$37,$R21),$S21+$U21,$U21),IF(R$77>($R$37-1),$U21,0))*$R$35)","v":0},null,{"$f":"IF(T$77<$R$37,0,IF($R21>0,IF(0=MOD(T$77-$R$37,$R21),$S21+$U21,$U21),IF(T$77>($R$37-1),$U21,0))*$R$35)","v":0},null,{"$f":"IF(V$77<$R$37,0,IF($R21>0,IF(0=MOD(V$77-$R$37,$R21),$S21+$U21,$U21),IF(V$77>($R$37-1),$U21,0))*$R$35)","v":0},null,{"$f":"IF(X$77<$R$37,0,IF($R21>0,IF(0=MOD(X$77-$R$37,$R21),$S21+$U21,$U21),IF(X$77>($R$37-1),$U21,0))*$R$35)","v":0},null,{"$f":"IF(Z$77<$R$37,0,IF($R21>0,IF(0=MOD(Z$77-$R$37,$R21),$S21+$U21,$U21),IF(Z$77>($R$37-1),$U21,0))*$R$35)","v":0},null,{"$f":"IF(AB$77<$R$37,0,IF($R21>0,IF(0=MOD(AB$77-$R$37,$R21),$S21+$U21,$U21),IF(AB$77>($R$37-1),$U21,0))*$R$35)","v":0},null,{"$f":"IF(AD$77<$R$37,0,IF($R21>0,IF(0=MOD(AD$77-$R$37,$R21),$S21+$U21,$U21),IF(AD$77>($R$37-1),$U21,0))*$R$35)","v":0},null,{"$f":"IF(AF$77<$R$37,0,IF($R21>0,IF(0=MOD(AF$77-$R$37,$R21),$S21+$U21,$U21),IF(AF$77>($R$37-1),$U21,0))*$R$35)","v":0},null,{"$f":"IF(AH$77<$R$37,0,IF($R21>0,IF(0=MOD(AH$77-$R$37,$R21),$S21+$U21,$U21),IF(AH$77>($R$37-1),$U21,0))*$R$35)","v":0},null,{"$f":"IF(AJ$77<$R$37,0,IF($R21>0,IF(0=MOD(AJ$77-$R$37,$R21),$S21+$U21,$U21),IF(AJ$77>($R$37-1),$U21,0))*$R$35)","v":0},null,{"$f":"IF(AL$77<$R$37,0,IF($R21>0,IF(0=MOD(AL$77-$R$37,$R21),$S21+$U21,$U21),IF(AL$77>($R$37-1),$U21,0))*$R$35)","v":0},null,{"$f":"IF(AN$77<$R$37,0,IF($R21>0,IF(0=MOD(AN$77-$R$37,$R21),$S21+$U21,$U21),IF(AN$77>($R$37-1),$U21,0))*$R$35)","v":0},null,{"$f":"IF(AP$77<$R$37,0,IF($R21>0,IF(0=MOD(AP$77-$R$37,$R21),$S21+$U21,$U21),IF(AP$77>($R$37-1),$U21,0))*$R$35)","v":0},null,{"$f":"IF(AR$77<$R$37,0,IF($R21>0,IF(0=MOD(AR$77-$R$37,$R21),$S21+$U21,$U21),IF(AR$77>($R$37-1),$U21,0))*$R$35)","v":0},null,{"$f":"IF(AT$77<$R$37,0,IF($R21>0,IF(0=MOD(AT$77-$R$37,$R21),$S21+$U21,$U21),IF(AT$77>($R$37-1),$U21,0))*$R$35)","v":0},null,{"$f":"IF(AV$77<$R$37,0,IF($R21>0,IF(0=MOD(AV$77-$R$37,$R21),$S21+$U21,$U21),IF(AV$77>($R$37-1),$U21,0))*$R$35)","v":0},null,{"$f":"IF(AX$77<$R$37,0,IF($R21>0,IF(0=MOD(AX$77-$R$37,$R21),$S21+$U21,$U21),IF(AX$77>($R$37-1),$U21,0))*$R$35)","v":0},null,{"$f":"IF(AZ$77<$R$37,0,IF($R21>0,IF(0=MOD(AZ$77-$R$37,$R21),$S21+$U21,$U21),IF(AZ$77>($R$37-1),$U21,0))*$R$35)","v":0},null,{"$f":"IF(BB$77<$R$37,0,IF($R21>0,IF(0=MOD(BB$77-$R$37,$R21),$S21+$U21,$U21),IF(BB$77>($R$37-1),$U21,0))*$R$35)","v":0},null,{"$f":"IF(BD$77<$R$37,0,IF($R21>0,IF(0=MOD(BD$77-$R$37,$R21),$S21+$U21,$U21),IF(BD$77>($R$37-1),$U21,0))*$R$35)","v":0},null,{"$f":"IF(BF$77<$R$37,0,IF($R21>0,IF(0=MOD(BF$77-$R$37,$R21),$S21+$U21,$U21),IF(BF$77>($R$37-1),$U21,0))*$R$35)","v":0},null,{"$f":"IF(BH$77<$R$37,0,IF($R21>0,IF(0=MOD(BH$77-$R$37,$R21),$S21+$U21,$U21),IF(BH$77>($R$37-1),$U21,0))*$R$35)","v":0},null,{"$f":"IF(BJ$77<$R$37,0,IF($R21>0,IF(0=MOD(BJ$77-$R$37,$R21),$S21+$U21,$U21),IF(BJ$77>($R$37-1),$U21,0))*$R$35)","v":0},null,{"$f":"IF(BL$77<$R$37,0,IF($R21>0,IF(0=MOD(BL$77-$R$37,$R21),$S21+$U21,$U21),IF(BL$77>($R$37-1),$U21,0))*$R$35)","v":0},null,{"$f":"IF(BN$77<$R$37,0,IF($R21>0,IF(0=MOD(BN$77-$R$37,$R21),$S21+$U21,$U21),IF(BN$77>($R$37-1),$U21,0))*$R$35)","v":0},null,{"$f":"IF(BP$77<$R$37,0,IF($R21>0,IF(0=MOD(BP$77-$R$37,$R21),$S21+$U21,$U21),IF(BP$77>($R$37-1),$U21,0))*$R$35)","v":0},null,{"$f":"IF(BR$77<$R$37,0,IF($R21>0,IF(0=MOD(BR$77-$R$37,$R21),$S21+$U21,$U21),IF(BR$77>($R$37-1),$U21,0))*$R$35)","v":0},null,{"$f":"IF(BT$77<$R$37,0,IF($R21>0,IF(0=MOD(BT$77-$R$37,$R21),$S21+$U21,$U21),IF(BT$77>($R$37-1),$U21,0))*$R$35)","v":0},null,{"$f":"IF(BV$77<$R$37,0,IF($R21>0,IF(0=MOD(BV$77-$R$37,$R21),$S21+$U21,$U21),IF(BV$77>($R$37-1),$U21,0))*$R$35)","v":0},null,{"$f":"IF(BX$77<$R$37,0,IF($R21>0,IF(0=MOD(BX$77-$R$37,$R21),$S21+$U21,$U21),IF(BX$77>($R$37-1),$U21,0))*$R$35)","v":0},null,{"$f":"IF(BZ$77<$R$37,0,IF($R21>0,IF(0=MOD(BZ$77-$R$37,$R21),$S21+$U21,$U21),IF(BZ$77>($R$37-1),$U21,0))*$R$35)","v":0},null,{"$f":"IF(CB$77<$R$37,0,IF($R21>0,IF(0=MOD(CB$77-$R$37,$R21),$S21+$U21,$U21),IF(CB$77>($R$37-1),$U21,0))*$R$35)","v":0},null,{"$f":"IF(CD$77<$R$37,0,IF($R21>0,IF(0=MOD(CD$77-$R$37,$R21),$S21+$U21,$U21),IF(CD$77>($R$37-1),$U21,0))*$R$35)","v":0},null,{"$f":"IF(CF$77<$R$37,0,IF($R21>0,IF(0=MOD(CF$77-$R$37,$R21),$S21+$U21,$U21),IF(CF$77>($R$37-1),$U21,0))*$R$35)","v":0},null,{"$f":"IF(CH$77<$R$37,0,IF($R21>0,IF(0=MOD(CH$77-$R$37,$R21),$S21+$U21,$U21),IF(CH$77>($R$37-1),$U21,0))*$R$35)","v":0},null,{"$f":"IF(CJ$77<$R$37,0,IF($R21>0,IF(0=MOD(CJ$77-$R$37,$R21),$S21+$U21,$U21),IF(CJ$77>($R$37-1),$U21,0))*$R$35)","v":0},null,{"$f":"IF(CL$77<$R$37,0,IF($R21>0,IF(0=MOD(CL$77-$R$37,$R21),$S21+$U21,$U21),IF(CL$77>($R$37-1),$U21,0))*$R$35)","v":0},null,{"$f":"IF(CN$77<$R$37,0,IF($R21>0,IF(0=MOD(CN$77-$R$37,$R21),$S21+$U21,$U21),IF(CN$77>($R$37-1),$U21,0))*$R$35)","v":0},null,{"$f":"IF(CP$77<$R$37,0,IF($R21>0,IF(0=MOD(CP$77-$R$37,$R21),$S21+$U21,$U21),IF(CP$77>($R$37-1),$U21,0))*$R$35)","v":0},null,{"$f":"IF(CR$77<$R$37,0,IF($R21>0,IF(0=MOD(CR$77-$R$37,$R21),$S21+$U21,$U21),IF(CR$77>($R$37-1),$U21,0))*$R$35)","v":0},null,{"$f":"IF(CT$77<$R$37,0,IF($R21>0,IF(0=MOD(CT$77-$R$37,$R21),$S21+$U21,$U21),IF(CT$77>($R$37-1),$U21,0))*$R$35)","v":0},null,{"$f":"IF(CV$77<$R$37,0,IF($R21>0,IF(0=MOD(CV$77-$R$37,$R21),$S21+$U21,$U21),IF(CV$77>($R$37-1),$U21,0))*$R$35)","v":0},null,{"$f":"IF(CX$77<$R$37,0,IF($R21>0,IF(0=MOD(CX$77-$R$37,$R21),$S21+$U21,$U21),IF(CX$77>($R$37-1),$U21,0))*$R$35)","v":0},null,{"$f":"IF(CZ$77<$R$37,0,IF($R21>0,IF(0=MOD(CZ$77-$R$37,$R21),$S21+$U21,$U21),IF(CZ$77>($R$37-1),$U21,0))*$R$35)","v":0},null,{"$f":"IF(DB$77<$R$37,0,IF($R21>0,IF(0=MOD(DB$77-$R$37,$R21),$S21+$U21,$U21),IF(DB$77>($R$37-1),$U21,0))*$R$35)","v":0},null,{"$f":"IF(DD$77<$R$37,0,IF($R21>0,IF(0=MOD(DD$77-$R$37,$R21),$S21+$U21,$U21),IF(DD$77>($R$37-1),$U21,0))*$R$35)","v":0},null,{"$f":"IF(DF$77<$R$37,0,IF($R21>0,IF(0=MOD(DF$77-$R$37,$R21),$S21+$U21,$U21),IF(DF$77>($R$37-1),$U21,0))*$R$35)","v":0},null,{"$f":"IF(DH$77<$R$37,0,IF($R21>0,IF(0=MOD(DH$77-$R$37,$R21),$S21+$U21,$U21),IF(DH$77>($R$37-1),$U21,0))*$R$35)","v":0},null,{"$f":"IF(DJ$77<$R$37,0,IF($R21>0,IF(0=MOD(DJ$77-$R$37,$R21),$S21+$U21,$U21),IF(DJ$77>($R$37-1),$U21,0))*$R$35)","v":0},null,{"$f":"IF(DL$77<$R$37,0,IF($R21>0,IF(0=MOD(DL$77-$R$37,$R21),$S21+$U21,$U21),IF(DL$77>($R$37-1),$U21,0))*$R$35)","v":0},null,{"$f":"IF(DN$77<$R$37,0,IF($R21>0,IF(0=MOD(DN$77-$R$37,$R21),$S21+$U21,$U21),IF(DN$77>($R$37-1),$U21,0))*$R$35)","v":0},null,{"$f":"IF(DP$77<$R$37,0,IF($R21>0,IF(0=MOD(DP$77-$R$37,$R21),$S21+$U21,$U21),IF(DP$77>($R$37-1),$U21,0))*$R$35)","v":0},null,{"$f":"IF(DR$77<$R$37,0,IF($R21>0,IF(0=MOD(DR$77-$R$37,$R21),$S21+$U21,$U21),IF(DR$77>($R$37-1),$U21,0))*$R$35)","v":0},null,{"$f":"IF(DT$77<$R$37,0,IF($R21>0,IF(0=MOD(DT$77-$R$37,$R21),$S21+$U21,$U21),IF(DT$77>($R$37-1),$U21,0))*$R$35)","v":0},null,{"$f":"IF(DV$77<$R$37,0,IF($R21>0,IF(0=MOD(DV$77-$R$37,$R21),$S21+$U21,$U21),IF(DV$77>($R$37-1),$U21,0))*$R$35)","v":0},null,{"$f":"IF(DX$77<$R$37,0,IF($R21>0,IF(0=MOD(DX$77-$R$37,$R21),$S21+$U21,$U21),IF(DX$77>($R$37-1),$U21,0))*$R$35)","v":0},null,{"$f":"IF(DZ$77<$R$37,0,IF($R21>0,IF(0=MOD(DZ$77-$R$37,$R21),$S21+$U21,$U21),IF(DZ$77>($R$37-1),$U21,0))*$R$35)","v":0},null,{"$f":"IF(EB$77<$R$37,0,IF($R21>0,IF(0=MOD(EB$77-$R$37,$R21),$S21+$U21,$U21),IF(EB$77>($R$37-1),$U21,0))*$R$35)","v":0},null,{"$f":"IF(ED$77<$R$37,0,IF($R21>0,IF(0=MOD(ED$77-$R$37,$R21),$S21+$U21,$U21),IF(ED$77>($R$37-1),$U21,0))*$R$35)","v":0},null,{"$f":"IF(EF$77<$R$37,0,IF($R21>0,IF(0=MOD(EF$77-$R$37,$R21),$S21+$U21,$U21),IF(EF$77>($R$37-1),$U21,0))*$R$35)","v":0},null,{"$f":"IF(EH$77<$R$37,0,IF($R21>0,IF(0=MOD(EH$77-$R$37,$R21),$S21+$U21,$U21),IF(EH$77>($R$37-1),$U21,0))*$R$35)","v":0},null,{"$f":"IF(EJ$77<$R$37,0,IF($R21>0,IF(0=MOD(EJ$77-$R$37,$R21),$S21+$U21,$U21),IF(EJ$77>($R$37-1),$U21,0))*$R$35)","v":0},null,{"$f":"IF(EL$77<$R$37,0,IF($R21>0,IF(0=MOD(EL$77-$R$37,$R21),$S21+$U21,$U21),IF(EL$77>($R$37-1),$U21,0))*$R$35)","v":0},null,{"$f":"IF(EN$77<$R$37,0,IF($R21>0,IF(0=MOD(EN$77-$R$37,$R21),$S21+$U21,$U21),IF(EN$77>($R$37-1),$U21,0))*$R$35)","v":0},null,{"$f":"IF(EP$77<$R$37,0,IF($R21>0,IF(0=MOD(EP$77-$R$37,$R21),$S21+$U21,$U21),IF(EP$77>($R$37-1),$U21,0))*$R$35)","v":0},null,{"$f":"IF(ER$77<$R$37,0,IF($R21>0,IF(0=MOD(ER$77-$R$37,$R21),$S21+$U21,$U21),IF(ER$77>($R$37-1),$U21,0))*$R$35)","v":0},null,{"$f":"IF(ET$77<$R$37,0,IF($R21>0,IF(0=MOD(ET$77-$R$37,$R21),$S21+$U21,$U21),IF(ET$77>($R$37-1),$U21,0))*$R$35)","v":0},null,{"$f":"IF(EV$77<$R$37,0,IF($R21>0,IF(0=MOD(EV$77-$R$37,$R21),$S21+$U21,$U21),IF(EV$77>($R$37-1),$U21,0))*$R$35)","v":0},null,{"$f":"IF(EX$77<$R$37,0,IF($R21>0,IF(0=MOD(EX$77-$R$37,$R21),$S21+$U21,$U21),IF(EX$77>($R$37-1),$U21,0))*$R$35)","v":0},null,{"$f":"IF(EZ$77<$R$37,0,IF($R21>0,IF(0=MOD(EZ$77-$R$37,$R21),$S21+$U21,$U21),IF(EZ$77>($R$37-1),$U21,0))*$R$35)","v":0},null,{"$f":"IF(FB$77<$R$37,0,IF($R21>0,IF(0=MOD(FB$77-$R$37,$R21),$S21+$U21,$U21),IF(FB$77>($R$37-1),$U21,0))*$R$35)","v":0},null,{"$f":"IF(FD$77<$R$37,0,IF($R21>0,IF(0=MOD(FD$77-$R$37,$R21),$S21+$U21,$U21),IF(FD$77>($R$37-1),$U21,0))*$R$35)","v":0},null,{"$f":"IF(FF$77<$R$37,0,IF($R21>0,IF(0=MOD(FF$77-$R$37,$R21),$S21+$U21,$U21),IF(FF$77>($R$37-1),$U21,0))*$R$35)","v":0},null,{"$f":"IF(FH$77<$R$37,0,IF($R21>0,IF(0=MOD(FH$77-$R$37,$R21),$S21+$U21,$U21),IF(FH$77>($R$37-1),$U21,0))*$R$35)","v":0},null,{"$f":"IF(FJ$77<$R$37,0,IF($R21>0,IF(0=MOD(FJ$77-$R$37,$R21),$S21+$U21,$U21),IF(FJ$77>($R$37-1),$U21,0))*$R$35)","v":0},null,{"$f":"IF(FL$77<$R$37,0,IF($R21>0,IF(0=MOD(FL$77-$R$37,$R21),$S21+$U21,$U21),IF(FL$77>($R$37-1),$U21,0))*$R$35)","v":0},null,{"$f":"IF(FN$77<$R$37,0,IF($R21>0,IF(0=MOD(FN$77-$R$37,$R21),$S21+$U21,$U21),IF(FN$77>($R$37-1),$U21,0))*$R$35)","v":0},null,{"$f":"IF(FP$77<$R$37,0,IF($R21>0,IF(0=MOD(FP$77-$R$37,$R21),$S21+$U21,$U21),IF(FP$77>($R$37-1),$U21,0))*$R$35)","v":0},null,{"$f":"IF(FR$77<$R$37,0,IF($R21>0,IF(0=MOD(FR$77-$R$37,$R21),$S21+$U21,$U21),IF(FR$77>($R$37-1),$U21,0))*$R$35)","v":0},null,{"$f":"IF(FT$77<$R$37,0,IF($R21>0,IF(0=MOD(FT$77-$R$37,$R21),$S21+$U21,$U21),IF(FT$77>($R$37-1),$U21,0))*$R$35)","v":0},null,{"$f":"IF(FV$77<$R$37,0,IF($R21>0,IF(0=MOD(FV$77-$R$37,$R21),$S21+$U21,$U21),IF(FV$77>($R$37-1),$U21,0))*$R$35)","v":0},null,{"$f":"IF(FX$77<$R$37,0,IF($R21>0,IF(0=MOD(FX$77-$R$37,$R21),$S21+$U21,$U21),IF(FX$77>($R$37-1),$U21,0))*$R$35)","v":0},null,{"$f":"IF(FZ$77<$R$37,0,IF($R21>0,IF(0=MOD(FZ$77-$R$37,$R21),$S21+$U21,$U21),IF(FZ$77>($R$37-1),$U21,0))*$R$35)","v":0},null,{"$f":"IF(GB$77<$R$37,0,IF($R21>0,IF(0=MOD(GB$77-$R$37,$R21),$S21+$U21,$U21),IF(GB$77>($R$37-1),$U21,0))*$R$35)","v":0},null,{"$f":"IF(GD$77<$R$37,0,IF($R21>0,IF(0=MOD(GD$77-$R$37,$R21),$S21+$U21,$U21),IF(GD$77>($R$37-1),$U21,0))*$R$35)","v":0},null,{"$f":"IF(GF$77<$R$37,0,IF($R21>0,IF(0=MOD(GF$77-$R$37,$R21),$S21+$U21,$U21),IF(GF$77>($R$37-1),$U21,0))*$R$35)","v":0},null,{"$f":"IF(GH$77<$R$37,0,IF($R21>0,IF(0=MOD(GH$77-$R$37,$R21),$S21+$U21,$U21),IF(GH$77>($R$37-1),$U21,0))*$R$35)","v":0},null,{"$f":"IF(GJ$77<$R$37,0,IF($R21>0,IF(0=MOD(GJ$77-$R$37,$R21),$S21+$U21,$U21),IF(GJ$77>($R$37-1),$U21,0))*$R$35)","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"J22","v":"Build Refuge Areas"},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,null,null,null,null,null,null,null,{"$f":"J23","v":"Re-striping"},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,null,null,null,null,null,null,null,{"$f":"J24","v":"Speed Limit / Lane Control Sign on Gantry"},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,null,null,null,null,null,null,null,{"$f":"J25","v":"Camera Assembly"},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,null,null,null,null,null,null,null,"Telecom/Power Duct Bank",null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,null,null,null,null,null,null,null,"Telecommunications  (trunk to device)",null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,null,null,null,null,null,null,null,"Power (trunk to device)",null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,null,null,null,null,null,null,null,"On site Backup Generator / UPS",null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[]
[null,null,null,null,null,null,null,null,null,"TOTAL Incremental Cost",null,{"$f":"SUM(L88:M97)","v":0},null,{"$f":"SUM(N88:O97)","v":0},null,{"$f":"SUM(P88:Q97)","v":0},null,{"$f":"SUM(R88:S97)","v":0},null,{"$f":"SUM(T88:U97)","v":0},null,{"$f":"SUM(V88:W97)","v":0},null,{"$f":"SUM(X88:Y97)","v":0},null,{"$f":"SUM(Z88:AA97)","v":0},null,{"$f":"SUM(AB88:AC97)","v":0},null,{"$f":"SUM(AD88:AE97)","v":0},null,{"$f":"SUM(AF88:AG97)","v":0},null,{"$f":"SUM(AH88:AI97)","v":0},null,{"$f":"SUM(AJ88:AK97)","v":0},null,{"$f":"SUM(AL88:AM97)","v":0},null,{"$f":"SUM(AN88:AO97)","v":0},null,{"$f":"SUM(AP88:AQ97)","v":0},null,{"$f":"SUM(AR88:AS97)","v":0},null,{"$f":"SUM(AT88:AU97)","v":0},null,{"$f":"SUM(AV88:AW97)","v":0},null,{"$f":"SUM(AX88:AY97)","v":0},null,{"$f":"SUM(AZ88:BA97)","v":0},null,{"$f":"SUM(BB88:BC97)","v":0},null,{"$f":"SUM(BD88:BE97)","v":0},null,{"$f":"SUM(BF88:BG97)","v":0},null,{"$f":"SUM(BH88:BI97)","v":0},null,{"$f":"SUM(BJ88:BK97)","v":0},null,{"$f":"SUM(BL88:BM97)","v":0},null,{"$f":"SUM(BN88:BO97)","v":0},null,{"$f":"SUM(BP88:BQ97)","v":0},null,{"$f":"SUM(BR88:BS97)","v":0},null,{"$f":"SUM(BT88:BU97)","v":0},null,{"$f":"SUM(BV88:BW97)","v":0},null,{"$f":"SUM(BX88:BY97)","v":0},null,{"$f":"SUM(BZ88:CA97)","v":0},null,{"$f":"SUM(CB88:CC97)","v":0},null,{"$f":"SUM(CD88:CE97)","v":0},null,{"$f":"SUM(CF88:CG97)","v":0},null,{"$f":"SUM(CH88:CI97)","v":0},null,{"$f":"SUM(CJ88:CK97)","v":0},null,{"$f":"SUM(CL88:CM97)","v":0},null,{"$f":"SUM(CN88:CO97)","v":0},null,{"$f":"SUM(CP88:CQ97)","v":0},null,{"$f":"SUM(CR88:CS97)","v":0},null,{"$f":"SUM(CT88:CU97)","v":0},null,{"$f":"SUM(CV88:CW97)","v":0},null,{"$f":"SUM(CX88:CY97)","v":0},null,{"$f":"SUM(CZ88:DA97)","v":0},null,{"$f":"SUM(DB88:DC97)","v":0},null,{"$f":"SUM(DD88:DE97)","v":0},null,{"$f":"SUM(DF88:DG97)","v":0},null,{"$f":"SUM(DH88:DI97)","v":0},null,{"$f":"SUM(DJ88:DK97)","v":0},null,{"$f":"SUM(DL88:DM97)","v":0},null,{"$f":"SUM(DN88:DO97)","v":0},null,{"$f":"SUM(DP88:DQ97)","v":0},null,{"$f":"SUM(DR88:DS97)","v":0},null,{"$f":"SUM(DT88:DU97)","v":0},null,{"$f":"SUM(DV88:DW97)","v":0},null,{"$f":"SUM(DX88:DY97)","v":0},null,{"$f":"SUM(DZ88:EA97)","v":0},null,{"$f":"SUM(EB88:EC97)","v":0},null,{"$f":"SUM(ED88:EE97)","v":0},null,{"$f":"SUM(EF88:EG97)","v":0},null,{"$f":"SUM(EH88:EI97)","v":0},null,{"$f":"SUM(EJ88:EK97)","v":0},null,{"$f":"SUM(EL88:EM97)","v":0},null,{"$f":"SUM(EN88:EO97)","v":0},null,{"$f":"SUM(EP88:EQ97)","v":0},null,{"$f":"SUM(ER88:ES97)","v":0},null,{"$f":"SUM(ET88:EU97)","v":0},null,{"$f":"SUM(EV88:EW97)","v":0},null,{"$f":"SUM(EX88:EY97)","v":0},null,{"$f":"SUM(EZ88:FA97)","v":0},null,{"$f":"SUM(FB88:FC97)","v":0},null,{"$f":"SUM(FD88:FE97)","v":0},null,{"$f":"SUM(FF88:FG97)","v":0},null,{"$f":"SUM(FH88:FI97)","v":0},null,{"$f":"SUM(FJ88:FK97)","v":0},null,{"$f":"SUM(FL88:FM97)","v":0},null,{"$f":"SUM(FN88:FO97)","v":0},null,{"$f":"SUM(FP88:FQ97)","v":0},null,{"$f":"SUM(FR88:FS97)","v":0},null,{"$f":"SUM(FT88:FU97)","v":0},null,{"$f":"SUM(FV88:FW97)","v":0},null,{"$f":"SUM(FX88:FY97)","v":0},null,{"$f":"SUM(FZ88:GA97)","v":0},null,{"$f":"SUM(GB88:GC97)","v":0},null,{"$f":"SUM(GD88:GE97)","v":0},null,{"$f":"SUM(GF88:GG97)","v":0},null,{"$f":"SUM(GH88:GI97)","v":0},null,{"$f":"SUM(GJ88:GK97)","v":0}]

{"sheet":"ATDM-Speed","index":35,"n_rows":88,"n_cols":192,"rows_kept":88,"cut":false,"hidden":true,"merged":[[55,1,55,6],[56,1,56,6],[83,97,83,98],[83,99,83,100],[83,101,83,102],[83,103,83,104],[83,105,83,106],[83,35,83,36],[83,37,83,38],[83,39,83,40],[83,41,83,42],[83,43,83,44],[83,45,83,46],[83,23,83,24],[83,25,83,26],[83,27,83,28],[83,29,83,30],[83,31,83,32],[83,33,83,34],[83,59,83,60],[83,61,83,62],[83,63,83,64],[83,87,83,88],[83,89,83,90],[83,91,83,92],[83,93,83,94],[83,71,83,72],[83,73,83,74],[83,75,83,76],[83,77,83,78],[83,79,83,80],[83,81,83,82],[83,51,83,52],[83,53,83,54],[51,1,51,6],[52,1,52,6],[53,1,53,6],[54,1,54,6],[23,1,23,6],[12,18,12,19],[13,18,13,19],[14,18,14,19],[15,18,15,19],[16,1,16,6],[17,1,17,6],[83,69,83,70],[16,18,16,19],[11,18,11,19],[10,18,10,19],[16,20,16,21],[11,20,11,21],[10,20,10,21],[16,22,16,23],[11,22,11,23],[10,22,10,23],[20,22,20,23],[19,22,19,23],[18,22,18,23],[19,20,19,21],[18,20,18,21],[19,18,19,19],[18,18,18,19],[83,65,83,66],[83,67,83,68],[83,47,83,48],[83,49,83,50],[2,1,2,6],[3,1,3,6],[4,1,4,6],[5,1,5,6],[6,1,6,6],[7,1,7,6],[8,1,8,6],[9,1,9,6],[10,1,10,6],[13,1,13,6],[14,1,14,6],[15,1,15,6],[26,1,26,6],[20,1,20,6],[21,1,21,6],[22,1,22,6],[50,27,50,28],[50,29,50,30],[50,31,50,32],[50,33,50,34],[50,11,50,12],[50,13,50,14],[50,15,50,16],[50,17,50,18],[50,19,50,20],[50,21,50,22],[50,35,50,36],[50,37,50,38],[50,39,50,40],[50,41,50,42],[83,107,83,108],[83,95,83,96],[24,1,24,6],[18,1,18,6],[25,1,25,6],[19,1,19,6],[11,1,11,6],[48,1,48,6],[49,1,49,6],[50,1,50,6],[40,1,40,6],[41,1,41,6],[42,1,42,6],[12,1,12,6],[83,83,83,84],[83,85,83,86],[83,161,83,162],[83,55,83,56],[83,57,83,58],[70,155,70,156],[70,133,70,134],[70,135,70,136],[70,137,70,138],[70,145,70,146],[70,147,70,148],[70,149,70,150],[70,151,70,152],[70,153,70,154],[70,111,70,112],[70,113,70,114],[70,115,70,116],[70,117,70,118],[83,163,83,164],[83,165,83,166],[83,143,83,144],[83,145,83,146],[83,147,83,148],[83,149,83,150],[83,151,83,152],[83,153,83,154],[83,109,83,110],[83,111,83,112],[83,113,83,114],[83,115,83,116],[83,117,83,118],[83,141,83,142],[83,119,83,120],[83,121,83,122],[83,123,83,124],[83,125,83,126],[83,127,83,128],[83,131,83,132],[83,133,83,134],[83,135,83,136],[83,137,83,138],[83,139,83,140],[83,129,83,130],[84,185,84,186],[84,187,84,188],[84,189,84,190],[84,191,84,192],[84,173,84,174],[84,175,84,176],[84,177,84,178],[84,179,84,180],[84,181,84,182],[84,183,84,184],[84,161,84,162],[84,163,84,164],[84,165,84,166],[84,167,84,168],[84,169,84,170],[84,171,84,172],[84,149,84,150],[84,151,84,152],[84,125,84,126],[84,127,84,128],[84,129,84,130],[84,131,84,132],[84,133,84,134],[84,135,84,136],[84,113,84,114],[84,115,84,116],[84,117,84,118],[84,119,84,120],[84,121,84,122],[84,123,84,124],[84,153,84,154],[84,155,84,156],[84,157,84,158],[84,159,84,160],[84,137,84,138],[84,139,84,140],[84,141,84,142],[84,143,84,144],[84,145,84,146],[84,147,84,148],[84,79,84,80],[84,81,84,82],[84,83,84,84],[84,85,84,86],[84,87,84,88],[84,65,84,66],[84,67,84,68],[84,69,84,70],[84,71,84,72],[84,73,84,74],[84,75,84,76],[84,101,84,102],[84,103,84,104],[84,105,84,106],[84,107,84,108],[84,109,84,110],[84,111,84,112],[84,89,84,90],[84,91,84,92],[84,93,84,94],[84,95,84,96],[84,97,84,98],[84,99,84,100],[84,29,84,30],[84,31,84,32],[84,33,84,34],[84,35,84,36],[84,37,84,38],[84,39,84,40],[84,11,84,12],[84,13,84,14],[84,15,84,16],[84,17,84,18],[84,19,84,20],[84,21,84,22],[84,23,84,24],[84,25,84,26],[84,27,84,28],[84,53,84,54],[84,55,84,56],[84,57,84,58],[84,59,84,60],[84,61,84,62],[84,63,84,64],[84,41,84,42],[84,43,84,44],[84,45,84,46],[84,47,84,48],[84,49,84,50],[84,51,84,52],[84,77,84,78],[70,139,70,140],[70,141,70,142],[70,143,70,144],[70,121,70,122],[70,123,70,124],[70,125,70,126],[70,127,70,128],[70,129,70,130],[70,131,70,132],[70,87,70,88],[70,89,70,90],[70,91,70,92],[70,93,70,94],[70,95,70,96],[70,73,70,74],[70,75,70,76],[70,77,70,78],[70,79,70,80],[70,81,70,82],[70,83,70,84],[70,109,70,110],[70,187,70,188],[70,189,70,190],[70,191,70,192],[70,169,70,170],[70,171,70,172],[70,173,70,174],[70,175,70,176],[70,177,70,178],[70,179,70,180],[70,181,70,182],[70,183,70,184],[70,185,70,186],[70,157,70,158],[70,159,70,160],[70,161,70,162],[70,163,70,164],[70,165,70,166],[70,167,70,168],[70,119,70,120],[70,97,70,98],[70,99,70,100],[70,101,70,102],[70,103,70,104],[70,105,70,106],[70,107,70,108],[70,29,70,30],[70,31,70,32],[70,33,70,34],[70,35,70,36],[70,61,70,62],[70,63,70,64],[70,65,70,66],[70,67,70,68],[70,69,70,70],[70,71,70,72],[70,49,70,50],[70,51,70,52],[70,53,70,54],[70,55,70,56],[70,57,70,58],[70,59,70,60],[70,85,70,86],[50,191,50,192],[59,10,59,15],[59,16,59,17],[70,11,70,12],[70,13,70,14],[70,15,70,16],[70,17,70,18],[70,19,70,20],[70,21,70,22],[70,23,70,24],[50,179,50,180],[50,181,50,182],[50,183,50,184],[50,185,50,186],[50,187,50,188],[50,189,50,190],[50,167,50,168],[50,169,50,170],[50,171,50,172],[50,173,50,174],[50,175,50,176],[50,177,50,178],[50,155,50,156],[50,157,50,158],[70,37,70,38],[70,39,70,40],[70,41,70,42],[70,43,70,44],[70,45,70,46],[70,47,70,48],[70,25,70,26],[70,27,70,28],[50,131,50,132],[50,133,50,134],[50,135,50,136],[50,137,50,138],[50,139,50,140],[50,141,50,142],[50,119,50,120],[50,121,50,122],[50,123,50,124],[50,125,50,126],[50,127,50,128],[50,129,50,130],[50,159,50,160],[50,161,50,162],[50,163,50,164],[50,165,50,166],[50,143,50,144],[50,145,50,146],[50,147,50,148],[50,149,50,150],[50,151,50,152],[50,153,50,154],[50,71,50,72],[50,73,50,74],[50,75,50,76],[50,77,50,78],[50,79,50,80],[50,81,50,82],[50,107,50,108],[50,109,50,110],[50,111,50,112],[50,113,50,114],[50,115,50,116],[50,117,50,118],[50,95,50,96],[50,97,50,98],[50,99,50,100],[50,101,50,102],[50,103,50,104],[50,105,50,106],[50,67,50,68],[50,69,50,70],[50,47,50,48],[50,49,50,50],[50,51,50,52],[50,53,50,54],[50,55,50,56],[50,57,50,58],[50,83,50,84],[49,185,49,186],[49,187,49,188],[49,189,49,190],[49,191,49,192],[49,173,49,174],[49,175,49,176],[49,177,49,178],[49,179,49,180],[49,181,49,182],[49,183,49,184],[49,161,49,162],[49,163,49,164],[49,165,49,166],[49,167,49,168],[49,169,49,170],[49,171,49,172],[49,149,49,150],[49,151,49,152],[50,85,50,86],[50,87,50,88],[50,89,50,90],[50,91,50,92],[50,93,50,94],[50,43,50,44],[50,45,50,46],[50,23,50,24],[50,25,50,26],[49,133,49,134],[49,135,49,136],[49,113,49,114],[49,115,49,116],[49,117,49,118],[49,119,49,120],[49,121,49,122],[49,123,49,124],[49,153,49,154],[49,155,49,156],[49,157,49,158],[49,159,49,160],[49,137,49,138],[49,139,49,140],[49,141,49,142],[49,143,49,144],[49,145,49,146],[49,147,49,148],[49,29,49,30],[49,31,49,32],[49,33,49,34],[49,35,49,36],[49,37,49,38],[49,39,49,40],[50,59,50,60],[50,61,50,62],[50,63,50,64],[50,65,50,66],[49,23,49,24],[49,25,49,26],[49,27,49,28],[48,179,48,180],[48,181,48,182],[48,183,48,184],[48,185,48,186],[48,187,48,188],[48,189,48,190],[48,167,48,168],[48,169,48,170],[49,53,49,54],[49,55,49,56],[49,57,49,58],[49,59,49,60],[49,61,49,62],[49,63,49,64],[49,41,49,42],[49,43,49,44],[49,45,49,46],[49,47,49,48],[49,49,49,50],[49,51,49,52],[49,77,49,78],[49,79,49,80],[49,81,49,82],[49,65,49,66],[49,67,49,68],[49,69,49,70],[49,71,49,72],[49,73,49,74],[49,75,49,76],[49,103,49,104],[49,105,49,106],[49,107,49,108],[49,109,49,110],[49,111,49,112],[49,89,49,90],[49,91,49,92],[49,93,49,94],[49,95,49,96],[49,97,49,98],[49,99,49,100],[48,141,48,142],[48,171,48,172],[48,173,48,174],[48,175,48,176],[48,177,48,178],[48,155,48,156],[48,157,48,158],[48,159,48,160],[48,161,48,162],[48,163,48,164],[48,165,48,166],[48,99,48,100],[48,101,48,102],[48,103,48,104],[48,105,48,106],[48,191,48,192],[49,83,49,84],[49,85,49,86],[49,87,49,88],[49,125,49,126],[49,127,49,128],[49,129,49,130],[49,131,49,132],[48,143,48,144],[48,145,48,146],[48,147,48,148],[48,149,48,150],[48,151,48,152],[48,153,48,154],[48,119,48,120],[48,121,48,122],[48,123,48,124],[48,125,48,126],[48,127,48,128],[48,129,48,130],[48,107,48,108],[48,109,48,110],[48,111,48,112],[48,113,48,114],[48,115,48,116],[48,117,48,118],[48,131,48,132],[48,133,48,134],[48,135,48,136],[48,137,48,138],[48,139,48,140],[49,101,49,102],[48,41,48,42],[48,43,48,44],[48,45,48,46],[48,71,48,72],[48,73,48,74],[48,75,48,76],[48,77,48,78],[48,79,48,80],[48,81,48,82],[48,59,48,60],[48,61,48,62],[48,63,48,64],[48,65,48,66],[48,67,48,68],[48,69,48,70],[48,95,48,96],[48,97,48,98],[48,83,48,84],[48,85,48,86],[48,87,48,88],[48,89,48,90],[48,91,48,92],[48,93,48,94],[48,25,48,26],[48,27,48,28],[48,29,48,30],[48,31,48,32],[48,33,48,34],[47,185,47,186],[47,187,47,188],[47,189,47,190],[47,159,47,160],[47,137,47,138],[47,139,47,140],[47,141,47,142],[47,143,47,144],[47,145,47,146],[47,147,47,148],[47,125,47,126],[47,127,47,128],[47,129,47,130],[47,131,47,132],[47,133,47,134],[47,135,47,136],[47,113,47,114],[47,115,47,116],[48,47,48,48],[48,49,48,50],[48,51,48,52],[48,53,48,54],[48,55,48,56],[48,57,48,58],[48,35,48,36],[48,37,48,38],[48,39,48,40],[47,191,47,192],[47,173,47,174],[47,175,47,176],[47,177,47,178],[47,179,47,180],[47,181,47,182],[47,183,47,184],[47,161,47,162],[47,163,47,164],[47,165,47,166],[47,167,47,168],[47,169,47,170],[47,171,47,172],[47,149,47,150],[47,151,47,152],[47,153,47,154],[47,155,47,156],[47,157,47,158],[47,91,47,92],[47,93,47,94],[47,95,47,96],[47,97,47,98],[47,99,47,100],[47,77,47,78],[47,79,47,80],[47,81,47,82],[47,83,47,84],[47,85,47,86],[47,87,47,88],[47,117,47,118],[47,119,47,120],[47,121,47,122],[47,123,47,124],[47,101,47,102],[47,103,47,104],[47,105,47,106],[47,107,47,108],[47,109,47,110],[47,111,47,112],[47,33,47,34],[47,35,47,36],[47,37,47,38],[47,39,47,40],[47,65,47,66],[47,67,47,68],[47,69,47,70],[47,71,47,72],[47,73,47,74],[47,75,47,76],[47,53,47,54],[47,55,47,56],[47,57,47,58],[47,59,47,60],[47,61,47,62],[47,63,47,64],[47,89,47,90],[45,191,45,192],[47,11,47,12],[47,13,47,14],[47,15,47,16],[47,17,47,18],[47,19,47,20],[47,21,47,22],[47,23,47,24],[47,25,47,26],[47,27,47,28],[45,179,45,180],[45,181,45,182],[45,183,45,184],[45,185,45,186],[45,187,45,188],[45,189,45,190],[45,167,45,168],[45,169,45,170],[45,171,45,172],[45,173,45,174],[45,175,45,176],[45,177,45,178],[45,155,45,156],[45,157,45,158],[47,41,47,42],[47,43,47,44],[47,45,47,46],[47,47,47,48],[47,49,47,50],[47,51,47,52],[47,29,47,30],[47,31,47,32],[45,141,45,142],[45,119,45,120],[45,121,45,122],[45,123,45,124],[45,125,45,126],[45,127,45,128],[45,129,45,130],[45,159,45,160],[45,161,45,162],[45,163,45,164],[45,165,45,166],[45,143,45,144],[45,145,45,146],[45,147,45,148],[45,149,45,150],[45,151,45,152],[45,153,45,154],[45,107,45,108],[45,109,45,110],[45,111,45,112],[45,113,45,114],[45,115,45,116],[45,117,45,118],[45,95,45,96],[45,97,45,98],[45,99,45,100],[45,101,45,102],[45,103,45,104],[45,105,45,106],[45,131,45,132],[45,133,45,134],[45,135,45,136],[45,137,45,138],[45,139,45,140],[45,69,45,70],[45,47,45,48],[45,49,45,50],[45,51,45,52],[45,53,45,54],[45,55,45,56],[45,57,45,58],[45,83,45,84],[45,85,45,86],[45,87,45,88],[45,89,45,90],[45,91,45,92],[45,93,45,94],[45,71,45,72],[45,73,45,74],[45,75,45,76],[45,77,45,78],[45,79,45,80],[45,81,45,82],[45,25,45,26],[45,27,45,28],[45,29,45,30],[45,31,45,32],[45,33,45,34],[25,20,25,21],[25,22,25,23],[26,18,26,19],[26,20,26,21],[26,22,26,23],[45,67,45,68],[45,59,45,60],[45,61,45,62],[45,63,45,64],[45,65,45,66],[45,35,45,36],[45,37,45,38],[45,39,45,40],[45,41,45,42],[45,43,45,44],[45,45,45,46],[45,23,45,24],[21,20,21,21],[21,22,21,23],[22,20,22,21],[12,20,12,21],[12,22,12,23],[13,20,13,21],[13,22,13,23],[14,20,14,21],[14,22,14,23],[15,20,15,21],[15,22,15,23],[25,18,25,19],[23,22,23,23],[17,20,17,21],[17,22,17,23],[24,20,24,21],[24,22,24,23],[17,18,17,19],[22,22,22,23],[28,1,28,6],[29,1,29,6],[30,1,30,6],[31,1,31,6],[48,11,48,12],[48,13,48,14],[48,15,48,16],[48,17,48,18],[48,19,48,20],[48,21,48,22],[7,8,9,10],[7,16,9,17],[7,18,9,19],[7,20,9,21],[7,22,9,23],[45,11,45,12],[45,13,45,14],[45,15,45,16],[45,17,45,18],[45,19,45,20],[45,21,45,22],[27,18,27,19],[27,20,27,21],[27,22,27,23],[29,22,29,23],[31,22,31,23],[21,18,21,19],[22,18,22,19],[23,18,23,19],[27,1,27,6],[23,20,23,21],[24,18,24,19],[73,45,73,46],[73,47,73,48],[73,49,73,50],[73,51,73,52],[73,53,73,54],[73,55,73,56],[73,57,73,58],[73,59,73,60],[73,61,73,62],[73,11,73,12],[73,13,73,14],[73,15,73,16],[73,17,73,18],[73,19,73,20],[73,21,73,22],[73,23,73,24],[73,25,73,26],[73,27,73,28],[73,29,73,30],[73,31,73,32],[73,33,73,34],[73,35,73,36],[73,37,73,38],[73,39,73,40],[73,41,73,42],[73,43,73,44],[73,81,73,82],[73,83,73,84],[73,85,73,86],[73,87,73,88],[73,89,73,90],[73,91,73,92],[73,93,73,94],[73,95,73,96],[73,97,73,98],[73,63,73,64],[73,65,73,66],[73,67,73,68],[73,69,73,70],[73,71,73,72],[73,73,73,74],[73,75,73,76],[73,77,73,78],[73,79,73,80],[73,117,73,118],[73,119,73,120],[73,121,73,122],[73,123,73,124],[73,125,73,126],[73,127,73,128],[73,129,73,130],[73,131,73,132],[73,133,73,134],[73,99,73,100],[73,101,73,102],[73,103,73,104],[73,105,73,106],[73,107,73,108],[73,109,73,110],[73,111,73,112],[73,113,73,114],[73,115,73,116],[73,187,73,188],[73,153,73,154],[73,155,73,156],[73,157,73,158],[73,159,73,160],[73,161,73,162],[73,163,73,164],[73,165,73,166],[73,167,73,168],[73,169,73,170],[73,135,73,136],[73,137,73,138],[73,139,73,140],[73,141,73,142],[73,143,73,144],[73,145,73,146],[73,147,73,148],[73,149,73,150],[73,151,73,152],[73,189,73,190],[73,191,73,192],[74,11,74,12],[74,13,74,14],[74,15,74,16],[74,17,74,18],[74,19,74,20],[74,21,74,22],[74,23,74,24],[74,25,74,26],[74,27,74,28],[74,29,74,30],[74,31,74,32],[74,33,74,34],[74,35,74,36],[74,37,74,38],[74,39,74,40],[74,41,74,42],[74,43,74,44],[74,45,74,46],[74,47,74,48],[74,49,74,50],[74,51,74,52],[74,53,74,54],[73,171,73,172],[73,173,73,174],[73,175,73,176],[73,177,73,178],[73,179,73,180],[73,181,73,182],[73,183,73,184],[73,185,73,186],[74,73,74,74],[74,75,74,76],[74,77,74,78],[74,79,74,80],[74,81,74,82],[74,83,74,84],[74,85,74,86],[74,87,74,88],[74,89,74,90],[74,55,74,56],[74,57,74,58],[74,59,74,60],[74,61,74,62],[74,63,74,64],[74,65,74,66],[74,67,74,68],[74,69,74,70],[74,71,74,72],[74,109,74,110],[74,111,74,112],[74,113,74,114],[74,115,74,116],[74,117,74,118],[74,119,74,120],[74,121,74,122],[74,123,74,124],[74,125,74,126],[74,91,74,92],[74,93,74,94],[74,95,74,96],[74,97,74,98],[74,99,74,100],[74,101,74,102],[74,103,74,104],[74,105,74,106],[74,107,74,108],[74,179,74,180],[74,145,74,146],[74,147,74,148],[74,149,74,150],[74,151,74,152],[74,153,74,154],[74,155,74,156],[74,157,74,158],[74,159,74,160],[74,161,74,162],[74,127,74,128],[74,129,74,130],[74,131,74,132],[74,133,74,134],[74,135,74,136],[74,137,74,138],[74,139,74,140],[74,141,74,142],[74,143,74,144],[74,181,74,182],[74,183,74,184],[74,185,74,186],[74,187,74,188],[74,189,74,190],[74,191,74,192],[75,11,75,12],[75,13,75,14],[75,15,75,16],[75,17,75,18],[75,19,75,20],[75,21,75,22],[75,23,75,24],[75,25,75,26],[75,27,75,28],[75,29,75,30],[75,31,75,32],[75,33,75,34],[75,35,75,36],[75,37,75,38],[75,39,75,40],[75,41,75,42],[75,43,75,44],[75,45,75,46],[74,163,74,164],[74,165,74,166],[74,167,74,168],[74,169,74,170],[74,171,74,172],[74,173,74,174]],"merged_total":1493,"flags":["merged_cut"]}
[]
[null,"Navigation",null,null,null,null,null,null,{"$f":"openingScreenTitle","v":"FHWA Tool for Operations Benefit/Cost (TOPS-BC):  Version 4.0"}]
[null,"Back",null,null,null,null,null,null,null,"PURPOSE:  Estimate Lifecycle Costs of TSM&O Strategies"]
[null,"OPENING SCREEN",null,null,null,null,null,null,null,null,"WORK AREA 1 - ESTIMATE AVERAGE ANNUAL COST"]
[null,"GENERAL TOOL OVERVIEW"]
[null,"LIST OF ALL WORKSHEETS",null,null,null,null,null,null,null,null,"Other Strategies: ATDM Speed Harmonization"]
[null,"1) INVESTIGATE IMPACTS"]
[null,"2) METHODS AND TOOLS",null,null,null,null,null,null,"Equipment",null,null,null,null,null,null,null,"Useful Life",null,"Capital / Replacement Costs (Total)",null,"O&M Costs (Annual)",null,"Annualized Costs"]
[null,"3) ESTIMATE COSTS"]
[null,"Traveler Information"]
[null,"DMS"]
[null,"HAR",null,null,null,null,null,null,"Basic Infrastructure Equipment"]
[null,"Pre-Trip Traveler Info",null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!L182","v":"TMC Lane Control Hardware"},null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!M182","v":5},{"$f":"'Cost Default Matrix'!N182","v":8200},null,{"$f":"'Cost Default Matrix'!O182","v":1200},null,{"$f":"IF(R13>0,S13/R13+U13,U13)","v":2840}]
[null,"Traffic Signal Coordination Systems",null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!L183","v":"TMC System Integration"},null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!M183","v":10},{"$f":"'Cost Default Matrix'!N183","v":260000},null,{"$f":"'Cost Default Matrix'!O183","v":0},null,26000]
[null,"Preset Timing",null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!L184","v":"TMC Lane Control Software"},null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!M184","v":2},{"$f":"'Cost Default Matrix'!N184","v":36000},null,{"$f":"'Cost Default Matrix'!O184","v":770},null,18770]
[null,"Traffic Actuated",null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!L185","v":"TMC Labor"},null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!M185","v":0},{"$f":"'Cost Default Matrix'!N185","v":0},null,{"$f":"'Cost Default Matrix'!O185","v":110000},null,110000]
[null,"Central Control"]
[null,"Transit Signal Priority",null,null,null,null,null,null,null,"TOTAL Infrastructure Cost",null,null,null,null,null,null,null,null,{"$f":"SUM(S11:T17)","v":304200},null,{"$f":"SUM(U11:V17)","v":111970},null,{"$f":"SUM(W11:X17)","v":157610}]
[null,"Ramp Metering Systems"]
[null,"Central Control",null,null,null,null,null,null,"Incremental Deployment Equipment"]
[null,"Traffic Actuated",null,null,null,null,null,null,null,"Empirical cost data for these types of deployments are still limited.  Sample of Equipment Includes:"]
[null,"Preset Timing",null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!L186","v":"Communication Line"},null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!M186","v":5},{"$f":"'Cost Default Matrix'!N186","v":770},null,{"$f":"'Cost Default Matrix'!O186","v":930},null,{"$f":"IF(R22>0,S22/R22+U22,U22)","v":1084}]
[null,"Freight Strategies and Systems",null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!L187","v":"Variable Message Sign"},null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!M187","v":10},{"$f":"'Cost Default Matrix'!N187","v":89000},null,{"$f":"'Cost Default Matrix'!O187","v":4200},null,13100]
[null,"Truck Only Lanes",null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!L188","v":"Variable Message Sign Tower"},null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!M188","v":25},{"$f":"'Cost Default Matrix'!N188","v":100000},null,{"$f":"'Cost Default Matrix'!O188","v":220},null,4220]
[null,"Screening and Permitting Systems",null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!L189","v":"Speed Signal Controller"},null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!M189","v":10},{"$f":"'Cost Default Matrix'!N189","v":85000},null,{"$f":"'Cost Default Matrix'!O189","v":1900},null,10400]
[null,"Truck Parking and Reservation Systems",null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!L190","v":"Loop Detectors (2)"},null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!M190","v":5},{"$f":"'Cost Default Matrix'!N190","v":10500},null,{"$f":"'Cost Default Matrix'!O190","v":480},null,2580]
[null,"Weigh-In-Motion Devices"]
[null,"Other Freeway Systems",null,null,null,null,null,null,null,"TOTAL Incremental Cost",null,null,null,null,null,null,null,null,{"$f":"SUM(S19:T27)","v":285270},null,{"$f":"SUM(U19:V27)","v":7730},null,{"$f":"SUM(W19:X27)","v":31384}]
[null,"Traffic Incident Management"]
[null,"Other Strategies",null,null,null,null,null,null,"INPUT",null,"Enter Number of Infrastructure Deployments ",null,null,null,null,null,null,null,null,null,null,null,{"$f":"W18*R30","v":0}]
[null,"ATDM General-Cost"]
[4,"ATDM Speed Harmonization",null,null,null,null,null,null,"INPUT",null,"Enter Number of Incremental Deployments",null,null,null,null,null,null,null,null,null,null,null,{"$f":"W28*R32","v":0}]
[null,"Employer Based Traveler Demand Mgmt.  "]
[null,"ATDM Hard Shoulder Running",null,null,null,null,null,null,"INPUT",null,"Enter Year of Deployment"]
[null,"ATDM High Occupancy Toll Lanes"]
[null,"Road Weather Management",null,null,null,null,null,null,null,null,"Average Annual Cost",null,null,null,null,null,null,null,null,null,null,null,{"$f":"$W$30+$W$32","v":0}]
[null,"Work Zone"]
[null,"Supporting Strategies"]
[null,"Traffic Management Center"]
[null,"Loop Detection",null,null,null,null,null,null,{"$f":"openingScreenTitle","v":"FHWA Tool for Operations Benefit/Cost (TOPS-BC):  Version 4.0"}]
[null,"CCTV",null,null,null,null,null,null,null,"PURPOSE:  Estimate Lifecycle Costs of TSM&O Strategies"]
[null,"Costs Summary",null,null,null,null,null,null,null,null,"WORK AREA 2 - PROJECT STREAM OF COSTS AND ESTIMATE NET PRESENT VALUE"]
[null,"4) ESTIMATE BENEFITS"]
[null,"Parameters",null,null,null,null,null,null,{"$f":"K6","v":"Other Strategies: ATDM Speed Harmonization"}]
[null,"Generic Link Model"]
[null,"Arterial Strategies",null,null,null,null,null,null,null,null,null,2013,null,{"$f":"L46+1","v":2014},null,{"$f":"N46+1","v":2015},null,{"$f":"P46+1","v":2016},null,{"$f":"R46+1","v":2017},null,{"$f":"T46+1","v":2018},null,{"$f":"V46+1","v":2019},null,{"$f":"X46+1","v":2020},null,{"$f":"Z46+1","v":2021},null,{"$f":"AB46+1","v":2022},null,{"$f":"AD46+1","v":2023},null,{"$f":"AF46+1","v":2024},null,{"$f":"AH46+1","v":2025},null,{"$f":"AJ46+1","v":2026},null,{"$f":"AL46+1","v":2027},null,{"$f":"AN46+1","v":2028},null,{"$f":"AP46+1","v":2029},null,{"$f":"AR46+1","v":2030},null,{"$f":"AT46+1","v":2031},null,{"$f":"AV46+1","v":2032},null,{"$f":"AX46+1","v":2033},null,{"$f":"AZ46+1","v":2034},null,{"$f":"BB46+1","v":2035},null,{"$f":"BD46+1","v":2036},null,{"$f":"BF46+1","v":2037},null,{"$f":"BH46+1","v":2038},null,{"$f":"BJ46+1","v":2039},null,{"$f":"BL46+1","v":2040},null,{"$f":"BN46+1","v":2041},null,{"$f":"BP46+1","v":2042},null,{"$f":"BR46+1","v":2043},null,{"$f":"BT46+1","v":2044},null,{"$f":"BV46+1","v":2045},null,{"$f":"BX46+1","v":2046},null,{"$f":"BZ46+1","v":2047},null,{"$f":"CB46+1","v":2048},null,{"$f":"CD46+1","v":2049},null,{"$f":"CF46+1","v":2050},null,{"$f":"CH46+1","v":2051},null,{"$f":"CJ46+1","v":2052},null,{"$f":"CL46+1","v":2053},null,{"$f":"CN46+1","v":2054},null,{"$f":"CP46+1","v":2055},null,{"$f":"CR46+1","v":2056},null,{"$f":"CT46+1","v":2057},null,{"$f":"CV46+1","v":2058},null,{"$f":"CX46+1","v":2059},null,{"$f":"CZ46+1","v":2060},null,{"$f":"DB46+1","v":2061},null,{"$f":"DD46+1","v":2062},null,{"$f":"DF46+1","v":2063},null,{"$f":"DH46+1","v":2064},null,{"$f":"DJ46+1","v":2065},null,{"$f":"DL46+1","v":2066},null,{"$f":"DN46+1","v":2067},null,{"$f":"DP46+1","v":2068},null,{"$f":"DR46+1","v":2069},null,{"$f":"DT46+1","v":2070},null,{"$f":"DV46+1","v":2071},null,{"$f":"DX46+1","v":2072},null,{"$f":"DZ46+1","v":2073},null,{"$f":"EB46+1","v":2074},null,{"$f":"ED46+1","v":2075},null,{"$f":"EF46+1","v":2076},null,{"$f":"EH46+1","v":2077},null,{"$f":"EJ46+1","v":2078},null,{"$f":"EL46+1","v":2079},null,{"$f":"EN46+1","v":2080},null,{"$f":"EP46+1","v":2081},null,{"$f":"ER46+1","v":2082},null,{"$f":"ET46+1","v":2083},null,{"$f":"EV46+1","v":2084},null,{"$f":"EX46+1","v":2085},null,{"$f":"EZ46+1","v":2086},null,{"$f":"FB46+1","v":2087},null,{"$f":"FD46+1","v":2088},null,{"$f":"FF46+1","v":2089},null,{"$f":"FH46+1","v":2090},null,{"$f":"FJ46+1","v":2091},null,{"$f":"FL46+1","v":2092},null,{"$f":"FN46+1","v":2093},null,{"$f":"FP46+1","v":2094},null,{"$f":"FR46+1","v":2095},null,{"$f":"FT46+1","v":2096},null,{"$f":"FV46+1","v":2097},null,{"$f":"FX46+1","v":2098},null,{"$f":"FZ46+1","v":2099},null,{"$f":"GB46+1","v":2100},null,{"$f":"GD46+1","v":2101},null,{"$f":"GF46+1","v":2102},null,{"$f":"GH46+1","v":2103}]
[null,"Signal Coordination",null,null,null,null,null,null,"Cost Item"]
[null,"Freeway Strategies",null,null,null,null,null,null,"Infrastructure Costs ",null,null,{"$f":"L79","v":0},null,{"$f":"N79","v":0},null,{"$f":"P79","v":0},null,{"$f":"R79","v":0},null,{"$f":"T79","v":0},null,{"$f":"V79","v":0},null,{"$f":"X79","v":0},null,{"$f":"Z79","v":0},null,{"$f":"AB79","v":0},null,{"$f":"AD79","v":0},null,{"$f":"AF79","v":0},null,{"$f":"AH79","v":0},null,{"$f":"AJ79","v":0},null,{"$f":"AL79","v":0},null,{"$f":"AN79","v":0},null,{"$f":"AP79","v":0},null,{"$f":"AR79","v":0},null,{"$f":"AT79","v":0},null,{"$f":"AV79","v":0},null,{"$f":"AX79","v":0},null,{"$f":"AZ79","v":0},null,{"$f":"BB79","v":0},null,{"$f":"BD79","v":0},null,{"$f":"BF79","v":0},null,{"$f":"BH79","v":0},null,{"$f":"BJ79","v":0},null,{"$f":"BL79","v":0},null,{"$f":"BN79","v":0},null,{"$f":"BP79","v":0},null,{"$f":"BR79","v":0},null,{"$f":"BT79","v":0},null,{"$f":"BV79","v":0},null,{"$f":"BX79","v":0},null,{"$f":"BZ79","v":0},null,{"$f":"CB79","v":0},null,{"$f":"CD79","v":0},null,{"$f":"CF79","v":0},null,{"$f":"CH79","v":0},null,{"$f":"CJ79","v":0},null,{"$f":"CL79","v":0},null,{"$f":"CN79","v":0},null,{"$f":"CP79","v":0},null,{"$f":"CR79","v":0},null,{"$f":"CT79","v":0},null,{"$f":"CV79","v":0},null,{"$f":"CX79","v":0},null,{"$f":"CZ79","v":0},null,{"$f":"DB79","v":0},null,{"$f":"DD79","v":0},null,{"$f":"DF79","v":0},null,{"$f":"DH79","v":0},null,{"$f":"DJ79","v":0},null,{"$f":"DL79","v":0},null,{"$f":"DN79","v":0},null,{"$f":"DP79","v":0},null,{"$f":"DR79","v":0},null,{"$f":"DT79","v":0},null,{"$f":"DV79","v":0},null,{"$f":"DX79","v":0},null,{"$f":"DZ79","v":0},null,{"$f":"EB79","v":0},null,{"$f":"ED79","v":0},null,{"$f":"EF79","v":0},null,{"$f":"EH79","v":0},null,{"$f":"EJ79","v":0},null,{"$f":"EL79","v":0},null,{"$f":"EN79","v":0},null,{"$f":"EP79","v":0},null,{"$f":"ER79","v":0},null,{"$f":"ET79","v":0},null,{"$f":"EV79","v":0},null,{"$f":"EX79","v":0},null,{"$f":"EZ79","v":0},null,{"$f":"FB79","v":0},null,{"$f":"FD79","v":0},null,{"$f":"FF79","v":0},null,{"$f":"FH79","v":0},null,{"$f":"FJ79","v":0},null,{"$f":"FL79","v":0},null,{"$f":"FN79","v":0},null,{"$f":"FP79","v":0},null,{"$f":"FR79","v":0},null,{"$f":"FT79","v":0},null,{"$f":"FV79","v":0},null,{"$f":"FX79","v":0},null,{"$f":"FZ79","v":0},null,{"$f":"GB79","v":0},null,{"$f":"GD79","v":0},null,{"$f":"GF79","v":0},null,{"$f":"GH79","v":0},null,{"$f":"GJ79","v":0}]
[null,"Ramp Metering",null,null,null,null,null,null,"Incremental Costs",null,null,{"$f":"L88","v":0},null,{"$f":"N88","v":0},null,{"$f":"P88","v":0},null,{"$f":"R88","v":0},null,{"$f":"T88","v":0},null,{"$f":"V88","v":0},null,{"$f":"X88","v":0},null,{"$f":"Z88","v":0},null,{"$f":"AB88","v":0},null,{"$f":"AD88","v":0},null,{"$f":"AF88","v":0},null,{"$f":"AH88","v":0},null,{"$f":"AJ88","v":0},null,{"$f":"AL88","v":0},null,{"$f":"AN88","v":0},null,{"$f":"AP88","v":0},null,{"$f":"AR88","v":0},null,{"$f":"AT88","v":0},null,{"$f":"AV88","v":0},null,{"$f":"AX88","v":0},null,{"$f":"AZ88","v":0},null,{"$f":"BB88","v":0},null,{"$f":"BD88","v":0},null,{"$f":"BF88","v":0},null,{"$f":"BH88","v":0},null,{"$f":"BJ88","v":0},null,{"$f":"BL88","v":0},null,{"$f":"BN88","v":0},null,{"$f":"BP88","v":0},null,{"$f":"BR88","v":0},null,{"$f":"BT88","v":0},null,{"$f":"BV88","v":0},null,{"$f":"BX88","v":0},null,{"$f":"BZ88","v":0},null,{"$f":"CB88","v":0},null,{"$f":"CD88","v":0},null,{"$f":"CF88","v":0},null,{"$f":"CH88","v":0},null,{"$f":"CJ88","v":0},null,{"$f":"CL88","v":0},null,{"$f":"CN88","v":0},null,{"$f":"CP88","v":0},null,{"$f":"CR88","v":0},null,{"$f":"CT88","v":0},null,{"$f":"CV88","v":0},null,{"$f":"CX88","v":0},null,{"$f":"CZ88","v":0},null,{"$f":"DB88","v":0},null,{"$f":"DD88","v":0},null,{"$f":"DF88","v":0},null,{"$f":"DH88","v":0},null,{"$f":"DJ88","v":0},null,{"$f":"DL88","v":0},null,{"$f":"DN88","v":0},null,{"$f":"DP88","v":0},null,{"$f":"DR88","v":0},null,{"$f":"DT88","v":0},null,{"$f":"DV88","v":0},null,{"$f":"DX88","v":0},null,{"$f":"DZ88","v":0},null,{"$f":"EB88","v":0},null,{"$f":"ED88","v":0},null,{"$f":"EF88","v":0},null,{"$f":"EH88","v":0},null,{"$f":"EJ88","v":0},null,{"$f":"EL88","v":0},null,{"$f":"EN88","v":0},null,{"$f":"EP88","v":0},null,{"$f":"ER88","v":0},null,{"$f":"ET88","v":0},null,{"$f":"EV88","v":0},null,{"$f":"EX88","v":0},null,{"$f":"EZ88","v":0},null,{"$f":"FB88","v":0},null,{"$f":"FD88","v":0},null,{"$f":"FF88","v":0},null,{"$f":"FH88","v":0},null,{"$f":"FJ88","v":0},null,{"$f":"FL88","v":0},null,{"$f":"FN88","v":0},null,{"$f":"FP88","v":0},null,{"$f":"FR88","v":0},null,{"$f":"FT88","v":0},null,{"$f":"FV88","v":0},null,{"$f":"FX88","v":0},null,{"$f":"FZ88","v":0},null,{"$f":"GB88","v":0},null,{"$f":"GD88","v":0},null,{"$f":"GF88","v":0},null,{"$f":"GH88","v":0},null,{"$f":"GJ88","v":0}]
[null,"Traffic Incident Management",null,null,null,null,null,null,"Total Annual Cost",null,null,{"$f":"SUM(L48:M49)","v":0},null,{"$f":"SUM(N48:O49)","v":0},null,{"$f":"SUM(P48:Q49)","v":0},null,{"$f":"SUM(R48:S49)","v":0},null,{"$f":"SUM(T48:U49)","v":0},null,{"$f":"SUM(V48:W49)","v":0},null,{"$f":"SUM(X48:Y49)","v":0},null,{"$f":"SUM(Z48:AA49)","v":0},null,{"$f":"SUM(AB48:AC49)","v":0},null,{"$f":"SUM(AD48:AE49)","v":0},null,{"$f":"SUM(AF48:AG49)","v":0},null,{"$f":"SUM(AH48:AI49)","v":0},null,{"$f":"SUM(AJ48:AK49)","v":0},null,{"$f":"SUM(AL48:AM49)","v":0},null,{"$f":"SUM(AN48:AO49)","v":0},null,{"$f":"SUM(AP48:AQ49)","v":0},null,{"$f":"SUM(AR48:AS49)","v":0},null,{"$f":"SUM(AT48:AU49)","v":0},null,{"$f":"SUM(AV48:AW49)","v":0},null,{"$f":"SUM(AX48:AY49)","v":0},null,{"$f":"SUM(AZ48:BA49)","v":0},null,{"$f":"SUM(BB48:BC49)","v":0},null,{"$f":"SUM(BD48:BE49)","v":0},null,{"$f":"SUM(BF48:BG49)","v":0},null,{"$f":"SUM(BH48:BI49)","v":0},null,{"$f":"SUM(BJ48:BK49)","v":0},null,{"$f":"SUM(BL48:BM49)","v":0},null,{"$f":"SUM(BN48:BO49)","v":0},null,{"$f":"SUM(BP48:BQ49)","v":0},null,{"$f":"SUM(BR48:BS49)","v":0},null,{"$f":"SUM(BT48:BU49)","v":0},null,{"$f":"SUM(BV48:BW49)","v":0},null,{"$f":"SUM(BX48:BY49)","v":0},null,{"$f":"SUM(BZ48:CA49)","v":0},null,{"$f":"SUM(CB48:CC49)","v":0},null,{"$f":"SUM(CD48:CE49)","v":0},null,{"$f":"SUM(CF48:CG49)","v":0},null,{"$f":"SUM(CH48:CI49)","v":0},null,{"$f":"SUM(CJ48:CK49)","v":0},null,{"$f":"SUM(CL48:CM49)","v":0},null,{"$f":"SUM(CN48:CO49)","v":0},null,{"$f":"SUM(CP48:CQ49)","v":0},null,{"$f":"SUM(CR48:CS49)","v":0},null,{"$f":"SUM(CT48:CU49)","v":0},null,{"$f":"SUM(CV48:CW49)","v":0},null,{"$f":"SUM(CX48:CY49)","v":0},null,{"$f":"SUM(CZ48:DA49)","v":0},null,{"$f":"SUM(DB48:DC49)","v":0},null,{"$f":"SUM(DD48:DE49)","v":0},null,{"$f":"SUM(DF48:DG49)","v":0},null,{"$f":"SUM(DH48:DI49)","v":0},null,{"$f":"SUM(DJ48:DK49)","v":0},null,{"$f":"SUM(DL48:DM49)","v":0},null,{"$f":"SUM(DN48:DO49)","v":0},null,{"$f":"SUM(DP48:DQ49)","v":0},null,{"$f":"SUM(DR48:DS49)","v":0},null,{"$f":"SUM(DT48:DU49)","v":0},null,{"$f":"SUM(DV48:DW49)","v":0},null,{"$f":"SUM(DX48:DY49)","v":0},null,{"$f":"SUM(DZ48:EA49)","v":0},null,{"$f":"SUM(EB48:EC49)","v":0},null,{"$f":"SUM(ED48:EE49)","v":0},null,{"$f":"SUM(EF48:EG49)","v":0},null,{"$f":"SUM(EH48:EI49)","v":0},null,{"$f":"SUM(EJ48:EK49)","v":0},null,{"$f":"SUM(EL48:EM49)","v":0},null,{"$f":"SUM(EN48:EO49)","v":0},null,{"$f":"SUM(EP48:EQ49)","v":0},null,{"$f":"SUM(ER48:ES49)","v":0},null,{"$f":"SUM(ET48:EU49)","v":0},null,{"$f":"SUM(EV48:EW49)","v":0},null,{"$f":"SUM(EX48:EY49)","v":0},null,{"$f":"SUM(EZ48:FA49)","v":0},null,{"$f":"SUM(FB48:FC49)","v":0},null,{"$f":"SUM(FD48:FE49)","v":0},null,{"$f":"SUM(FF48:FG49)","v":0},null,{"$f":"SUM(FH48:FI49)","v":0},null,{"$f":"SUM(FJ48:FK49)","v":0},null,{"$f":"SUM(FL48:FM49)","v":0},null,{"$f":"SUM(FN48:FO49)","v":0},null,{"$f":"SUM(FP48:FQ49)","v":0},null,{"$f":"SUM(FR48:FS49)","v":0},null,{"$f":"SUM(FT48:FU49)","v":0},null,{"$f":"SUM(FV48:FW49)","v":0},null,{"$f":"SUM(FX48:FY49)","v":0},null,{"$f":"SUM(FZ48:GA49)","v":0},null,{"$f":"SUM(GB48:GC49)","v":0},null,{"$f":"SUM(GD48:GE49)","v":0},null,{"$f":"SUM(GF48:GG49)","v":0},null,{"$f":"SUM(GH48:GI49)","v":0},null,{"$f":"SUM(GJ48:GK49)","v":0}]
[null,"Traveler Information",null,null,null,null,null,null,"Cumulative Cost",null,null,{"$f":"L50","v":0},null,{"$f":"L51+N50","v":0},null,{"$f":"N51+P50","v":0},null,{"$f":"P51+R50","v":0},null,{"$f":"R51+T50","v":0},null,{"$f":"T51+V50","v":0},null,{"$f":"V51+X50","v":0},null,{"$f":"X51+Z50","v":0},null,{"$f":"Z51+AB50","v":0},null,{"$f":"AB51+AD50","v":0},null,{"$f":"AD51+AF50","v":0},null,{"$f":"AF51+AH50","v":0},null,{"$f":"AH51+AJ50","v":0},null,{"$f":"AJ51+AL50","v":0},null,{"$f":"AL51+AN50","v":0},null,{"$f":"AN51+AP50","v":0},null,{"$f":"AP51+AR50","v":0},null,{"$f":"AR51+AT50","v":0},null,{"$f":"AT51+AV50","v":0},null,{"$f":"AV51+AX50","v":0},null,{"$f":"AX51+AZ50","v":0},null,{"$f":"AZ51+BB50","v":0},null,{"$f":"BB51+BD50","v":0},null,{"$f":"BD51+BF50","v":0},null,{"$f":"BF51+BH50","v":0},null,{"$f":"BH51+BJ50","v":0},null,{"$f":"BJ51+BL50","v":0},null,{"$f":"BL51+BN50","v":0},null,{"$f":"BN51+BP50","v":0},null,{"$f":"BP51+BR50","v":0},null,{"$f":"BR51+BT50","v":0},null,{"$f":"BT51+BV50","v":0},null,{"$f":"BV51+BX50","v":0},null,{"$f":"BX51+BZ50","v":0},null,{"$f":"BZ51+CB50","v":0},null,{"$f":"CB51+CD50","v":0},null,{"$f":"CD51+CF50","v":0},null,{"$f":"CF51+CH50","v":0},null,{"$f":"CH51+CJ50","v":0},null,{"$f":"CJ51+CL50","v":0},null,{"$f":"CL51+CN50","v":0},null,{"$f":"CN51+CP50","v":0},null,{"$f":"CP51+CR50","v":0},null,{"$f":"CR51+CT50","v":0},null,{"$f":"CT51+CV50","v":0},null,{"$f":"CV51+CX50","v":0},null,{"$f":"CX51+CZ50","v":0},null,{"$f":"CZ51+DB50","v":0},null,{"$f":"DB51+DD50","v":0},null,{"$f":"DD51+DF50","v":0},null,{"$f":"DF51+DH50","v":0},null,{"$f":"DH51+DJ50","v":0},null,{"$f":"DJ51+DL50","v":0},null,{"$f":"DL51+DN50","v":0},null,{"$f":"DN51+DP50","v":0},null,{"$f":"DP51+DR50","v":0},null,{"$f":"DR51+DT50","v":0},null,{"$f":"DT51+DV50","v":0},null,{"$f":"DV51+DX50","v":0},null,{"$f":"DX51+DZ50","v":0},null,{"$f":"DZ51+EB50","v":0},null,{"$f":"EB51+ED50","v":0},null,{"$f":"ED51+EF50","v":0},null,{"$f":"EF51+EH50","v":0},null,{"$f":"EH51+EJ50","v":0},null,{"$f":"EJ51+EL50","v":0},null,{"$f":"EL51+EN50","v":0},null,{"$f":"EN51+EP50","v":0},null,{"$f":"EP51+ER50","v":0},null,{"$f":"ER51+ET50","v":0},null,{"$f":"ET51+EV50","v":0},null,{"$f":"EV51+EX50","v":0},null,{"$f":"EX51+EZ50","v":0},null,{"$f":"EZ51+FB50","v":0},null,{"$f":"FB51+FD50","v":0},null,{"$f":"FD51+FF50","v":0},null,{"$f":"FF51+FH50","v":0},null,{"$f":"FH51+FJ50","v":0},null,{"$f":"FJ51+FL50","v":0},null,{"$f":"FL51+FN50","v":0},null,{"$f":"FN51+FP50","v":0},null,{"$f":"FP51+FR50","v":0},null,{"$f":"FR51+FT50","v":0},null,{"$f":"FT51+FV50","v":0},null,{"$f":"FV51+FX50","v":0},null,{"$f":"FX51+FZ50","v":0},null,{"$f":"FZ51+GB50","v":0},null,{"$f":"GB51+GD50","v":0},null,{"$f":"GD51+GF50","v":0},null,{"$f":"GF51+GH50","v":0},null,{"$f":"GH51+GJ50","v":0}]
[null,"Dynamic Message Sign"]
[null,"Highway Advisory Radio"]
[null,"Pre-Trip Traveler Information",null,null,null,null,null,null,"INPUT",null,"Enter Number of Years in the Analysis Time Horizon ",null,null,null,null,null,null,null,20,"Source:   TIGER Grant Application Recommendations"]
[null,"Freight Strategies and Systems"]
[null,"Truck Only Lanes",null,null,null,null,null,null,"INPUT",null,"Enter the Beginning Year of the Analysis",null,null,null,null,null,null,null,2016]
[null,"Screening and Permitting Systems"]
[null,"Truck Parking and Reservation Systems",null,null,null,null,null,null,"INPUT ",null,"Enter Discount Rate",null,null,null,null,null,null,null,{"$f":"Parameters!$P$27","v":7.0000000000000007E-2},"Source:  Office of Management and Budget"]
[null,"Weigh-In-Motion Devices"]
[null,"ATDM",null,null,null,null,null,null,null,null,"NET PRESENT VALUE OF COSTS",null,null,null,null,null,{"$f":"(NPV(IF($R$58>0,$R$58,$S$58),INDIRECT(ADDRESS(ROW(R50),((IF($R$56>0,$R$56,$S$56))-2012)*2+(COLUMN($L$50)))):INDIRECT(ADDRESS(ROW($L$50),((IF($R$56>0,$R$56,$S$56)+((IF($R$54>0,$R$54,$S$54))*2)-1)-IF($R$56>0,$R$56,$S$56)+COLUMN(INDIRECT(ADDRESS(ROW($L$50),((IF($R$56>0,$R$56,$S$56)-2012)*2))))+COLUMN($L$50))))))+(VALUE(INDIRECT(ADDRESS(ROW(R50),((IF($R$56>0,$R$56,$S$56))-2012)*2+(COLUMN($J$50))))))","v":0}]
[null,"ATDM General-Benefit",null,null,null,null,null,null,null,null,null,{"$f":"IF(R56>0,R56,S56)","v":2016},"TO ",{"$f":"IF(R54>0, R54+L61,S54+L61)","v":2036}]
[null,"HOT Lanes"]
[null,"Hard Shoulder Running"]
[null,"Speed Harmonization"]
[null,"Road Weather Management"]
[null,"Work Zone Systems"]
[null,"MY DEPLOYMENTS"]
[]
[null,null,null,null,null,null,null,null,"WORKING CALCULATIONS SHEET -- DO NOT MODIFY VALUES IN THIS SECTION"]
[]
[null,null,null,null,null,null,null,null,null,"Cost Item",null,2013,null,{"$f":"L71+1","v":2014},null,{"$f":"N71+1","v":2015},null,{"$f":"P71+1","v":2016},null,{"$f":"R71+1","v":2017},null,{"$f":"T71+1","v":2018},null,{"$f":"V71+1","v":2019},null,{"$f":"X71+1","v":2020},null,{"$f":"Z71+1","v":2021},null,{"$f":"AB71+1","v":2022},null,{"$f":"AD71+1","v":2023},null,{"$f":"AF71+1","v":2024},null,{"$f":"AH71+1","v":2025},null,{"$f":"AJ71+1","v":2026},null,{"$f":"AL71+1","v":2027},null,{"$f":"AN71+1","v":2028},null,{"$f":"AP71+1","v":2029},null,{"$f":"AR71+1","v":2030},null,{"$f":"AT71+1","v":2031},null,{"$f":"AV71+1","v":2032},null,{"$f":"AX71+1","v":2033},null,{"$f":"AZ71+1","v":2034},null,{"$f":"BB71+1","v":2035},null,{"$f":"BD71+1","v":2036},null,{"$f":"BF71+1","v":2037},null,{"$f":"BH71+1","v":2038},null,{"$f":"BJ71+1","v":2039},null,{"$f":"BL71+1","v":2040},null,{"$f":"BN71+1","v":2041},null,{"$f":"BP71+1","v":2042},null,{"$f":"BR71+1","v":2043},null,{"$f":"BT71+1","v":2044},null,{"$f":"BV71+1","v":2045},null,{"$f":"BX71+1","v":2046},null,{"$f":"BZ71+1","v":2047},null,{"$f":"CB71+1","v":2048},null,{"$f":"CD71+1","v":2049},null,{"$f":"CF71+1","v":2050},null,{"$f":"CH71+1","v":2051},null,{"$f":"CJ71+1","v":2052},null,{"$f":"CL71+1","v":2053},null,{"$f":"CN71+1","v":2054},null,{"$f":"CP71+1","v":2055},null,{"$f":"CR71+1","v":2056},null,{"$f":"CT71+1","v":2057},null,{"$f":"CV71+1","v":2058},null,{"$f":"CX71+1","v":2059},null,{"$f":"CZ71+1","v":2060},null,{"$f":"DB71+1","v":2061},null,{"$f":"DD71+1","v":2062},null,{"$f":"DF71+1","v":2063},null,{"$f":"DH71+1","v":2064},null,{"$f":"DJ71+1","v":2065},null,{"$f":"DL71+1","v":2066},null,{"$f":"DN71+1","v":2067},null,{"$f":"DP71+1","v":2068},null,{"$f":"DR71+1","v":2069},null,{"$f":"DT71+1","v":2070},null,{"$f":"DV71+1","v":2071},null,{"$f":"DX71+1","v":2072},null,{"$f":"DZ71+1","v":2073},null,{"$f":"EB71+1","v":2074},null,{"$f":"ED71+1","v":2075},null,{"$f":"EF71+1","v":2076},null,{"$f":"EH71+1","v":2077},null,{"$f":"EJ71+1","v":2078},null,{"$f":"EL71+1","v":2079},null,{"$f":"EN71+1","v":2080},null,{"$f":"EP71+1","v":2081},null,{"$f":"ER71+1","v":2082},null,{"$f":"ET71+1","v":2083},null,{"$f":"EV71+1","v":2084},null,{"$f":"EX71+1","v":2085},null,{"$f":"EZ71+1","v":2086},null,{"$f":"FB71+1","v":2087},null,{"$f":"FD71+1","v":2088},null,{"$f":"FF71+1","v":2089},null,{"$f":"FH71+1","v":2090},null,{"$f":"FJ71+1","v":2091},null,{"$f":"FL71+1","v":2092},null,{"$f":"FN71+1","v":2093},null,{"$f":"FP71+1","v":2094},null,{"$f":"FR71+1","v":2095},null,{"$f":"FT71+1","v":2096},null,{"$f":"FV71+1","v":2097},null,{"$f":"FX71+1","v":2098},null,{"$f":"FZ71+1","v":2099},null,{"$f":"GB71+1","v":2100},null,{"$f":"GD71+1","v":2101},null,{"$f":"GF71+1","v":2102},null,{"$f":"GH71+1","v":2103}]
[]
[null,null,null,null,null,null,null,null,"Basic Infrastructure Equipment"]
[null,null,null,null,null,null,null,null,null,{"$f":"J13","v":"TMC Lane Control Hardware"},null,{"$f":"IF(L$71<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(L$71-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(L$71>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(N$71<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(N$71-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(N$71>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(P$71<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(P$71-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(P$71>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(R$71<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(R$71-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(R$71>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(T$71<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(T$71-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(T$71>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(V$71<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(V$71-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(V$71>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(X$71<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(X$71-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(X$71>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(Z$71<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(Z$71-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(Z$71>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AB$71<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(AB$71-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(AB$71>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AD$71<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(AD$71-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(AD$71>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AF$71<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(AF$71-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(AF$71>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AH$71<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(AH$71-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(AH$71>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AJ$71<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(AJ$71-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(AJ$71>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AL$71<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(AL$71-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(AL$71>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AN$71<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(AN$71-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(AN$71>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AP$71<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(AP$71-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(AP$71>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AR$71<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(AR$71-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(AR$71>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AT$71<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(AT$71-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(AT$71>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AV$71<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(AV$71-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(AV$71>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AX$71<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(AX$71-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(AX$71>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AZ$71<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(AZ$71-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(AZ$71>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BB$71<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(BB$71-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(BB$71>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BD$71<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(BD$71-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(BD$71>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BF$71<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(BF$71-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(BF$71>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BH$71<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(BH$71-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(BH$71>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BJ$71<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(BJ$71-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(BJ$71>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BL$71<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(BL$71-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(BL$71>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BN$71<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(BN$71-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(BN$71>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BP$71<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(BP$71-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(BP$71>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BR$71<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(BR$71-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(BR$71>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BT$71<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(BT$71-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(BT$71>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BV$71<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(BV$71-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(BV$71>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BX$71<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(BX$71-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(BX$71>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BZ$71<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(BZ$71-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(BZ$71>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CB$71<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(CB$71-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(CB$71>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CD$71<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(CD$71-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(CD$71>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CF$71<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(CF$71-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(CF$71>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CH$71<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(CH$71-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(CH$71>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CJ$71<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(CJ$71-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(CJ$71>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CL$71<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(CL$71-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(CL$71>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CN$71<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(CN$71-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(CN$71>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CP$71<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(CP$71-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(CP$71>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CR$71<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(CR$71-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(CR$71>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CT$71<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(CT$71-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(CT$71>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CV$71<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(CV$71-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(CV$71>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CX$71<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(CX$71-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(CX$71>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CZ$71<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(CZ$71-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(CZ$71>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DB$71<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(DB$71-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(DB$71>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DD$71<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(DD$71-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(DD$71>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DF$71<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(DF$71-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(DF$71>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DH$71<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(DH$71-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(DH$71>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DJ$71<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(DJ$71-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(DJ$71>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DL$71<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(DL$71-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(DL$71>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DN$71<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(DN$71-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(DN$71>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DP$71<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(DP$71-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(DP$71>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DR$71<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(DR$71-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(DR$71>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DT$71<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(DT$71-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(DT$71>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DV$71<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(DV$71-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(DV$71>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DX$71<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(DX$71-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(DX$71>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DZ$71<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(DZ$71-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(DZ$71>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(EB$71<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(EB$71-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(EB$71>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(ED$71<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(ED$71-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(ED$71>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(EF$71<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(EF$71-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(EF$71>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(EH$71<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(EH$71-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(EH$71>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(EJ$71<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(EJ$71-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(EJ$71>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(EL$71<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(EL$71-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(EL$71>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(EN$71<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(EN$71-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(EN$71>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(EP$71<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(EP$71-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(EP$71>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(ER$71<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(ER$71-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(ER$71>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(ET$71<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(ET$71-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(ET$71>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(EV$71<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(EV$71-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(EV$71>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(EX$71<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(EX$71-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(EX$71>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(EZ$71<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(EZ$71-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(EZ$71>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FB$71<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(FB$71-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(FB$71>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FD$71<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(FD$71-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(FD$71>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FF$71<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(FF$71-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(FF$71>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FH$71<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(FH$71-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(FH$71>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FJ$71<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(FJ$71-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(FJ$71>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FL$71<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(FL$71-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(FL$71>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FN$71<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(FN$71-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(FN$71>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FP$71<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(FP$71-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(FP$71>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FR$71<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(FR$71-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(FR$71>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FT$71<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(FT$71-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(FT$71>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FV$71<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(FV$71-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(FV$71>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FX$71<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(FX$71-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(FX$71>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FZ$71<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(FZ$71-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(FZ$71>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(GB$71<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(GB$71-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(GB$71>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(GD$71<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(GD$71-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(GD$71>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(GF$71<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(GF$71-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(GF$71>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(GH$71<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(GH$71-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(GH$71>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(GJ$71<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(GJ$71-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(GJ$71>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"J14","v":"TMC System Integration"},null,{"$f":"IF(L$71<inputCostsYearOfDeployment,0,IF($R14>0,IF(0=MOD(L$71-inputCostsYearOfDeployment,$R14),$S14+$U14,$U14),IF(L$71>(inputCostsYearOfDeployment-1),$U14,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(N$71<inputCostsYearOfDeployment,0,IF($R14>0,IF(0=MOD(N$71-inputCostsYearOfDeployment,$R14),$S14+$U14,$U14),IF(N$71>(inputCostsYearOfDeployment-1),$U14,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(P$71<inputCostsYearOfDeployment,0,IF($R14>0,IF(0=MOD(P$71-inputCostsYearOfDeployment,$R14),$S14+$U14,$U14),IF(P$71>(inputCostsYearOfDeployment-1),$U14,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(R$71<inputCostsYearOfDeployment,0,IF($R14>0,IF(0=MOD(R$71-inputCostsYearOfDeployment,$R14),$S14+$U14,$U14),IF(R$71>(inputCostsYearOfDeployment-1),$U14,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(T$71<inputCostsYearOfDeployment,0,IF($R14>0,IF(0=MOD(T$71-inputCostsYearOfDeployment,$R14),$S14+$U14,$U14),IF(T$71>(inputCostsYearOfDeployment-1),$U14,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(V$71<inputCostsYearOfDeployment,0,IF($R14>0,IF(0=MOD(V$71-inputCostsYearOfDeployment,$R14),$S14+$U14,$U14),IF(V$71>(inputCostsYearOfDeployment-1),$U14,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(X$71<inputCostsYearOfDeployment,0,IF($R14>0,IF(0=MOD(X$71-inputCostsYearOfDeployment,$R14),$S14+$U14,$U14),IF(X$71>(inputCostsYearOfDeployment-1),$U14,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(Z$71<inputCostsYearOfDeployment,0,IF($R14>0,IF(0=MOD(Z$71-inputCostsYearOfDeployment,$R14),$S14+$U14,$U14),IF(Z$71>(inputCostsYearOfDeployment-1),$U14,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AB$71<inputCostsYearOfDeployment,0,IF($R14>0,IF(0=MOD(AB$71-inputCostsYearOfDeployment,$R14),$S14+$U14,$U14),IF(AB$71>(inputCostsYearOfDeployment-1),$U14,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AD$71<inputCostsYearOfDeployment,0,IF($R14>0,IF(0=MOD(AD$71-inputCostsYearOfDeployment,$R14),$S14+$U14,$U14),IF(AD$71>(inputCostsYearOfDeployment-1),$U14,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AF$71<inputCostsYearOfDeployment,0,IF($R14>0,IF(0=MOD(AF$71-inputCostsYearOfDeployment,$R14),$S14+$U14,$U14),IF(AF$71>(inputCostsYearOfDeployment-1),$U14,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AH$71<inputCostsYearOfDeployment,0,IF($R14>0,IF(0=MOD(AH$71-inputCostsYearOfDeployment,$R14),$S14+$U14,$U14),IF(AH$71>(inputCostsYearOfDeployment-1),$U14,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AJ$71<inputCostsYearOfDeployment,0,IF($R14>0,IF(0=MOD(AJ$71-inputCostsYearOfDeployment,$R14),$S14+$U14,$U14),IF(AJ$71>(inputCostsYearOfDeployment-1),$U14,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AL$71<inputCostsYearOfDeployment,0,IF($R14>0,IF(0=MOD(AL$71-inputCostsYearOfDeployment,$R14),$S14+$U14,$U14),IF(AL$71>(inputCostsYearOfDeployment-1),$U14,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AN$71<inputCostsYearOfDeployment,0,IF($R14>0,IF(0=MOD(AN$71-inputCostsYearOfDeployment,$R14),$S14+$U14,$U14),IF(AN$71>(inputCostsYearOfDeployment-1),$U14,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AP$71<inputCostsYearOfDeployment,0,IF($R14>0,IF(0=MOD(AP$71-inputCostsYearOfDeployment,$R14),$S14+$U14,$U14),IF(AP$71>(inputCostsYearOfDeployment-1),$U14,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AR$71<inputCostsYearOfDeployment,0,IF($R14>0,IF(0=MOD(AR$71-inputCostsYearOfDeployment,$R14),$S14+$U14,$U14),IF(AR$71>(inputCostsYearOfDeployment-1),$U14,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AT$71<inputCostsYearOfDeployment,0,IF($R14>0,IF(0=MOD(AT$71-inputCostsYearOfDeployment,$R14),$S14+$U14,$U14),IF(AT$71>(inputCostsYearOfDeployment-1),$U14,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AV$71<inputCostsYearOfDeployment,0,IF($R14>0,IF(0=MOD(AV$71-inputCostsYearOfDeployment,$R14),$S14+$U14,$U14),IF(AV$71>(inputCostsYearOfDeployment-1),$U14,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AX$71<inputCostsYearOfDeployment,0,IF($R14>0,IF(0=MOD(AX$71-inputCostsYearOfDeployment,$R14),$S14+$U14,$U14),IF(AX$71>(inputCostsYearOfDeployment-1),$U14,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AZ$71<inputCostsYearOfDeployment,0,IF($R14>0,IF(0=MOD(AZ$71-inputCostsYearOfDeployment,$R14),$S14+$U14,$U14),IF(AZ$71>(inputCostsYearOfDeployment-1),$U14,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BB$71<inputCostsYearOfDeployment,0,IF($R14>0,IF(0=MOD(BB$71-inputCostsYearOfDeployment,$R14),$S14+$U14,$U14),IF(BB$71>(inputCostsYearOfDeployment-1),$U14,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BD$71<inputCostsYearOfDeployment,0,IF($R14>0,IF(0=MOD(BD$71-inputCostsYearOfDeployment,$R14),$S14+$U14,$U14),IF(BD$71>(inputCostsYearOfDeployment-1),$U14,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BF$71<inputCostsYearOfDeployment,0,IF($R14>0,IF(0=MOD(BF$71-inputCostsYearOfDeployment,$R14),$S14+$U14,$U14),IF(BF$71>(inputCostsYearOfDeployment-1),$U14,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BH$71<inputCostsYearOfDeployment,0,IF($R14>0,IF(0=MOD(BH$71-inputCostsYearOfDeployment,$R14),$S14+$U14,$U14),IF(BH$71>(inputCostsYearOfDeployment-1),$U14,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BJ$71<inputCostsYearOfDeployment,0,IF($R14>0,IF(0=MOD(BJ$71-inputCostsYearOfDeployment,$R14),$S14+$U14,$U14),IF(BJ$71>(inputCostsYearOfDeployment-1),$U14,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BL$71<inputCostsYearOfDeployment,0,IF($R14>0,IF(0=MOD(BL$71-inputCostsYearOfDeployment,$R14),$S14+$U14,$U14),IF(BL$71>(inputCostsYearOfDeployment-1),$U14,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BN$71<inputCostsYearOfDeployment,0,IF($R14>0,IF(0=MOD(BN$71-inputCostsYearOfDeployment,$R14),$S14+$U14,$U14),IF(BN$71>(inputCostsYearOfDeployment-1),$U14,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BP$71<inputCostsYearOfDeployment,0,IF($R14>0,IF(0=MOD(BP$71-inputCostsYearOfDeployment,$R14),$S14+$U14,$U14),IF(BP$71>(inputCostsYearOfDeployment-1),$U14,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BR$71<inputCostsYearOfDeployment,0,IF($R14>0,IF(0=MOD(BR$71-inputCostsYearOfDeployment,$R14),$S14+$U14,$U14),IF(BR$71>(inputCostsYearOfDeployment-1),$U14,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BT$71<inputCostsYearOfDeployment,0,IF($R14>0,IF(0=MOD(BT$71-inputCostsYearOfDeployment,$R14),$S14+$U14,$U14),IF(BT$71>(inputCostsYearOfDeployment-1),$U14,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BV$71<inputCostsYearOfDeployment,0,IF($R14>0,IF(0=MOD(BV$71-inputCostsYearOfDeployment,$R14),$S14+$U14,$U14),IF(BV$71>(inputCostsYearOfDeployment-1),$U14,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BX$71<inputCostsYearOfDeployment,0,IF($R14>0,IF(0=MOD(BX$71-inputCostsYearOfDeployment,$R14),$S14+$U14,$U14),IF(BX$71>(inputCostsYearOfDeployment-1),$U14,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BZ$71<inputCostsYearOfDeployment,0,IF($R14>0,IF(0=MOD(BZ$71-inputCostsYearOfDeployment,$R14),$S14+$U14,$U14),IF(BZ$71>(inputCostsYearOfDeployment-1),$U14,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CB$71<inputCostsYearOfDeployment,0,IF($R14>0,IF(0=MOD(CB$71-inputCostsYearOfDeployment,$R14),$S14+$U14,$U14),IF(CB$71>(inputCostsYearOfDeployment-1),$U14,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CD$71<inputCostsYearOfDeployment,0,IF($R14>0,IF(0=MOD(CD$71-inputCostsYearOfDeployment,$R14),$S14+$U14,$U14),IF(CD$71>(inputCostsYearOfDeployment-1),$U14,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CF$71<inputCostsYearOfDeployment,0,IF($R14>0,IF(0=MOD(CF$71-inputCostsYearOfDeployment,$R14),$S14+$U14,$U14),IF(CF$71>(inputCostsYearOfDeployment-1),$U14,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CH$71<inputCostsYearOfDeployment,0,IF($R14>0,IF(0=MOD(CH$71-inputCostsYearOfDeployment,$R14),$S14+$U14,$U14),IF(CH$71>(inputCostsYearOfDeployment-1),$U14,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CJ$71<inputCostsYearOfDeployment,0,IF($R14>0,IF(0=MOD(CJ$71-inputCostsYearOfDeployment,$R14),$S14+$U14,$U14),IF(CJ$71>(inputCostsYearOfDeployment-1),$U14,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CL$71<inputCostsYearOfDeployment,0,IF($R14>0,IF(0=MOD(CL$71-inputCostsYearOfDeployment,$R14),$S14+$U14,$U14),IF(CL$71>(inputCostsYearOfDeployment-1),$U14,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CN$71<inputCostsYearOfDeployment,0,IF($R14>0,IF(0=MOD(CN$71-inputCostsYearOfDeployment,$R14),$S14+$U14,$U14),IF(CN$71>(inputCostsYearOfDeployment-1),$U14,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CP$71<inputCostsYearOfDeployment,0,IF($R14>0,IF(0=MOD(CP$71-inputCostsYearOfDeployment,$R14),$S14+$U14,$U14),IF(CP$71>(inputCostsYearOfDeployment-1),$U14,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CR$71<inputCostsYearOfDeployment,0,IF($R14>0,IF(0=MOD(CR$71-inputCostsYearOfDeployment,$R14),$S14+$U14,$U14),IF(CR$71>(inputCostsYearOfDeployment-1),$U14,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CT$71<inputCostsYearOfDeployment,0,IF($R14>0,IF(0=MOD(CT$71-inputCostsYearOfDeployment,$R14),$S14+$U14,$U14),IF(CT$71>(inputCostsYearOfDeployment-1),$U14,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CV$71<inputCostsYearOfDeployment,0,IF($R14>0,IF(0=MOD(CV$71-inputCostsYearOfDeployment,$R14),$S14+$U14,$U14),IF(CV$71>(inputCostsYearOfDeployment-1),$U14,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CX$71<inputCostsYearOfDeployment,0,IF($R14>0,IF(0=MOD(CX$71-inputCostsYearOfDeployment,$R14),$S14+$U14,$U14),IF(CX$71>(inputCostsYearOfDeployment-1),$U14,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CZ$71<inputCostsYearOfDeployment,0,IF($R14>0,IF(0=MOD(CZ$71-inputCostsYearOfDeployment,$R14),$S14+$U14,$U14),IF(CZ$71>(inputCostsYearOfDeployment-1),$U14,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DB$71<inputCostsYearOfDeployment,0,IF($R14>0,IF(0=MOD(DB$71-inputCostsYearOfDeployment,$R14),$S14+$U14,$U14),IF(DB$71>(inputCostsYearOfDeployment-1),$U14,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DD$71<inputCostsYearOfDeployment,0,IF($R14>0,IF(0=MOD(DD$71-inputCostsYearOfDeployment,$R14),$S14+$U14,$U14),IF(DD$71>(inputCostsYearOfDeployment-1),$U14,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DF$71<inputCostsYearOfDeployment,0,IF($R14>0,IF(0=MOD(DF$71-inputCostsYearOfDeployment,$R14),$S14+$U14,$U14),IF(DF$71>(inputCostsYearOfDeployment-1),$U14,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DH$71<inputCostsYearOfDeployment,0,IF($R14>0,IF(0=MOD(DH$71-inputCostsYearOfDeployment,$R14),$S14+$U14,$U14),IF(DH$71>(inputCostsYearOfDeployment-1),$U14,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DJ$71<inputCostsYearOfDeployment,0,IF($R14>0,IF(0=MOD(DJ$71-inputCostsYearOfDeployment,$R14),$S14+$U14,$U14),IF(DJ$71>(inputCostsYearOfDeployment-1),$U14,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DL$71<inputCostsYearOfDeployment,0,IF($R14>0,IF(0=MOD(DL$71-inputCostsYearOfDeployment,$R14),$S14+$U14,$U14),IF(DL$71>(inputCostsYearOfDeployment-1),$U14,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DN$71<inputCostsYearOfDeployment,0,IF($R14>0,IF(0=MOD(DN$71-inputCostsYearOfDeployment,$R14),$S14+$U14,$U14),IF(DN$71>(inputCostsYearOfDeployment-1),$U14,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DP$71<inputCostsYearOfDeployment,0,IF($R14>0,IF(0=MOD(DP$71-inputCostsYearOfDeployment,$R14),$S14+$U14,$U14),IF(DP$71>(inputCostsYearOfDeployment-1),$U14,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DR$71<inputCostsYearOfDeployment,0,IF($R14>0,IF(0=MOD(DR$71-inputCostsYearOfDeployment,$R14),$S14+$U14,$U14),IF(DR$71>(inputCostsYearOfDeployment-1),$U14,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DT$71<inputCostsYearOfDeployment,0,IF($R14>0,IF(0=MOD(DT$71-inputCostsYearOfDeployment,$R14),$S14+$U14,$U14),IF(DT$71>(inputCostsYearOfDeployment-1),$U14,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DV$71<inputCostsYearOfDeployment,0,IF($R14>0,IF(0=MOD(DV$71-inputCostsYearOfDeployment,$R14),$S14+$U14,$U14),IF(DV$71>(inputCostsYearOfDeployment-1),$U14,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DX$71<inputCostsYearOfDeployment,0,IF($R14>0,IF(0=MOD(DX$71-inputCostsYearOfDeployment,$R14),$S14+$U14,$U14),IF(DX$71>(inputCostsYearOfDeployment-1),$U14,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DZ$71<inputCostsYearOfDeployment,0,IF($R14>0,IF(0=MOD(DZ$71-inputCostsYearOfDeployment,$R14),$S14+$U14,$U14),IF(DZ$71>(inputCostsYearOfDeployment-1),$U14,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(EB$71<inputCostsYearOfDeployment,0,IF($R14>0,IF(0=MOD(EB$71-inputCostsYearOfDeployment,$R14),$S14+$U14,$U14),IF(EB$71>(inputCostsYearOfDeployment-1),$U14,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(ED$71<inputCostsYearOfDeployment,0,IF($R14>0,IF(0=MOD(ED$71-inputCostsYearOfDeployment,$R14),$S14+$U14,$U14),IF(ED$71>(inputCostsYearOfDeployment-1),$U14,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(EF$71<inputCostsYearOfDeployment,0,IF($R14>0,IF(0=MOD(EF$71-inputCostsYearOfDeployment,$R14),$S14+$U14,$U14),IF(EF$71>(inputCostsYearOfDeployment-1),$U14,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(EH$71<inputCostsYearOfDeployment,0,IF($R14>0,IF(0=MOD(EH$71-inputCostsYearOfDeployment,$R14),$S14+$U14,$U14),IF(EH$71>(inputCostsYearOfDeployment-1),$U14,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(EJ$71<inputCostsYearOfDeployment,0,IF($R14>0,IF(0=MOD(EJ$71-inputCostsYearOfDeployment,$R14),$S14+$U14,$U14),IF(EJ$71>(inputCostsYearOfDeployment-1),$U14,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(EL$71<inputCostsYearOfDeployment,0,IF($R14>0,IF(0=MOD(EL$71-inputCostsYearOfDeployment,$R14),$S14+$U14,$U14),IF(EL$71>(inputCostsYearOfDeployment-1),$U14,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(EN$71<inputCostsYearOfDeployment,0,IF($R14>0,IF(0=MOD(EN$71-inputCostsYearOfDeployment,$R14),$S14+$U14,$U14),IF(EN$71>(inputCostsYearOfDeployment-1),$U14,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(EP$71<inputCostsYearOfDeployment,0,IF($R14>0,IF(0=MOD(EP$71-inputCostsYearOfDeployment,$R14),$S14+$U14,$U14),IF(EP$71>(inputCostsYearOfDeployment-1),$U14,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(ER$71<inputCostsYearOfDeployment,0,IF($R14>0,IF(0=MOD(ER$71-inputCostsYearOfDeployment,$R14),$S14+$U14,$U14),IF(ER$71>(inputCostsYearOfDeployment-1),$U14,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(ET$71<inputCostsYearOfDeployment,0,IF($R14>0,IF(0=MOD(ET$71-inputCostsYearOfDeployment,$R14),$S14+$U14,$U14),IF(ET$71>(inputCostsYearOfDeployment-1),$U14,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(EV$71<inputCostsYearOfDeployment,0,IF($R14>0,IF(0=MOD(EV$71-inputCostsYearOfDeployment,$R14),$S14+$U14,$U14),IF(EV$71>(inputCostsYearOfDeployment-1),$U14,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(EX$71<inputCostsYearOfDeployment,0,IF($R14>0,IF(0=MOD(EX$71-inputCostsYearOfDeployment,$R14),$S14+$U14,$U14),IF(EX$71>(inputCostsYearOfDeployment-1),$U14,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(EZ$71<inputCostsYearOfDeployment,0,IF($R14>0,IF(0=MOD(EZ$71-inputCostsYearOfDeployment,$R14),$S14+$U14,$U14),IF(EZ$71>(inputCostsYearOfDeployment-1),$U14,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FB$71<inputCostsYearOfDeployment,0,IF($R14>0,IF(0=MOD(FB$71-inputCostsYearOfDeployment,$R14),$S14+$U14,$U14),IF(FB$71>(inputCostsYearOfDeployment-1),$U14,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FD$71<inputCostsYearOfDeployment,0,IF($R14>0,IF(0=MOD(FD$71-inputCostsYearOfDeployment,$R14),$S14+$U14,$U14),IF(FD$71>(inputCostsYearOfDeployment-1),$U14,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FF$71<inputCostsYearOfDeployment,0,IF($R14>0,IF(0=MOD(FF$71-inputCostsYearOfDeployment,$R14),$S14+$U14,$U14),IF(FF$71>(inputCostsYearOfDeployment-1),$U14,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FH$71<inputCostsYearOfDeployment,0,IF($R14>0,IF(0=MOD(FH$71-inputCostsYearOfDeployment,$R14),$S14+$U14,$U14),IF(FH$71>(inputCostsYearOfDeployment-1),$U14,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FJ$71<inputCostsYearOfDeployment,0,IF($R14>0,IF(0=MOD(FJ$71-inputCostsYearOfDeployment,$R14),$S14+$U14,$U14),IF(FJ$71>(inputCostsYearOfDeployment-1),$U14,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FL$71<inputCostsYearOfDeployment,0,IF($R14>0,IF(0=MOD(FL$71-inputCostsYearOfDeployment,$R14),$S14+$U14,$U14),IF(FL$71>(inputCostsYearOfDeployment-1),$U14,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FN$71<inputCostsYearOfDeployment,0,IF($R14>0,IF(0=MOD(FN$71-inputCostsYearOfDeployment,$R14),$S14+$U14,$U14),IF(FN$71>(inputCostsYearOfDeployment-1),$U14,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FP$71<inputCostsYearOfDeployment,0,IF($R14>0,IF(0=MOD(FP$71-inputCostsYearOfDeployment,$R14),$S14+$U14,$U14),IF(FP$71>(inputCostsYearOfDeployment-1),$U14,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FR$71<inputCostsYearOfDeployment,0,IF($R14>0,IF(0=MOD(FR$71-inputCostsYearOfDeployment,$R14),$S14+$U14,$U14),IF(FR$71>(inputCostsYearOfDeployment-1),$U14,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FT$71<inputCostsYearOfDeployment,0,IF($R14>0,IF(0=MOD(FT$71-inputCostsYearOfDeployment,$R14),$S14+$U14,$U14),IF(FT$71>(inputCostsYearOfDeployment-1),$U14,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FV$71<inputCostsYearOfDeployment,0,IF($R14>0,IF(0=MOD(FV$71-inputCostsYearOfDeployment,$R14),$S14+$U14,$U14),IF(FV$71>(inputCostsYearOfDeployment-1),$U14,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FX$71<inputCostsYearOfDeployment,0,IF($R14>0,IF(0=MOD(FX$71-inputCostsYearOfDeployment,$R14),$S14+$U14,$U14),IF(FX$71>(inputCostsYearOfDeployment-1),$U14,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FZ$71<inputCostsYearOfDeployment,0,IF($R14>0,IF(0=MOD(FZ$71-inputCostsYearOfDeployment,$R14),$S14+$U14,$U14),IF(FZ$71>(inputCostsYearOfDeployment-1),$U14,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(GB$71<inputCostsYearOfDeployment,0,IF($R14>0,IF(0=MOD(GB$71-inputCostsYearOfDeployment,$R14),$S14+$U14,$U14),IF(GB$71>(inputCostsYearOfDeployment-1),$U14,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(GD$71<inputCostsYearOfDeployment,0,IF($R14>0,IF(0=MOD(GD$71-inputCostsYearOfDeployment,$R14),$S14+$U14,$U14),IF(GD$71>(inputCostsYearOfDeployment-1),$U14,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(GF$71<inputCostsYearOfDeployment,0,IF($R14>0,IF(0=MOD(GF$71-inputCostsYearOfDeployment,$R14),$S14+$U14,$U14),IF(GF$71>(inputCostsYearOfDeployment-1),$U14,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(GH$71<inputCostsYearOfDeployment,0,IF($R14>0,IF(0=MOD(GH$71-inputCostsYearOfDeployment,$R14),$S14+$U14,$U14),IF(GH$71>(inputCostsYearOfDeployment-1),$U14,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(GJ$71<inputCostsYearOfDeployment,0,IF($R14>0,IF(0=MOD(GJ$71-inputCostsYearOfDeployment,$R14),$S14+$U14,$U14),IF(GJ$71>(inputCostsYearOfDeployment-1),$U14,0))*inputCostsInfrastructureCount)","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"J15","v":"TMC Lane Control Software"},null,{"$f":"IF(L$71<inputCostsYearOfDeployment,0,IF($R15>0,IF(0=MOD(L$71-inputCostsYearOfDeployment,$R15),$S15+$U15,$U15),IF(L$71>(inputCostsYearOfDeployment-1),$U15,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(N$71<inputCostsYearOfDeployment,0,IF($R15>0,IF(0=MOD(N$71-inputCostsYearOfDeployment,$R15),$S15+$U15,$U15),IF(N$71>(inputCostsYearOfDeployment-1),$U15,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(P$71<inputCostsYearOfDeployment,0,IF($R15>0,IF(0=MOD(P$71-inputCostsYearOfDeployment,$R15),$S15+$U15,$U15),IF(P$71>(inputCostsYearOfDeployment-1),$U15,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(R$71<inputCostsYearOfDeployment,0,IF($R15>0,IF(0=MOD(R$71-inputCostsYearOfDeployment,$R15),$S15+$U15,$U15),IF(R$71>(inputCostsYearOfDeployment-1),$U15,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(T$71<inputCostsYearOfDeployment,0,IF($R15>0,IF(0=MOD(T$71-inputCostsYearOfDeployment,$R15),$S15+$U15,$U15),IF(T$71>(inputCostsYearOfDeployment-1),$U15,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(V$71<inputCostsYearOfDeployment,0,IF($R15>0,IF(0=MOD(V$71-inputCostsYearOfDeployment,$R15),$S15+$U15,$U15),IF(V$71>(inputCostsYearOfDeployment-1),$U15,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(X$71<inputCostsYearOfDeployment,0,IF($R15>0,IF(0=MOD(X$71-inputCostsYearOfDeployment,$R15),$S15+$U15,$U15),IF(X$71>(inputCostsYearOfDeployment-1),$U15,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(Z$71<inputCostsYearOfDeployment,0,IF($R15>0,IF(0=MOD(Z$71-inputCostsYearOfDeployment,$R15),$S15+$U15,$U15),IF(Z$71>(inputCostsYearOfDeployment-1),$U15,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AB$71<inputCostsYearOfDeployment,0,IF($R15>0,IF(0=MOD(AB$71-inputCostsYearOfDeployment,$R15),$S15+$U15,$U15),IF(AB$71>(inputCostsYearOfDeployment-1),$U15,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AD$71<inputCostsYearOfDeployment,0,IF($R15>0,IF(0=MOD(AD$71-inputCostsYearOfDeployment,$R15),$S15+$U15,$U15),IF(AD$71>(inputCostsYearOfDeployment-1),$U15,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AF$71<inputCostsYearOfDeployment,0,IF($R15>0,IF(0=MOD(AF$71-inputCostsYearOfDeployment,$R15),$S15+$U15,$U15),IF(AF$71>(inputCostsYearOfDeployment-1),$U15,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AH$71<inputCostsYearOfDeployment,0,IF($R15>0,IF(0=MOD(AH$71-inputCostsYearOfDeployment,$R15),$S15+$U15,$U15),IF(AH$71>(inputCostsYearOfDeployment-1),$U15,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AJ$71<inputCostsYearOfDeployment,0,IF($R15>0,IF(0=MOD(AJ$71-inputCostsYearOfDeployment,$R15),$S15+$U15,$U15),IF(AJ$71>(inputCostsYearOfDeployment-1),$U15,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AL$71<inputCostsYearOfDeployment,0,IF($R15>0,IF(0=MOD(AL$71-inputCostsYearOfDeployment,$R15),$S15+$U15,$U15),IF(AL$71>(inputCostsYearOfDeployment-1),$U15,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AN$71<inputCostsYearOfDeployment,0,IF($R15>0,IF(0=MOD(AN$71-inputCostsYearOfDeployment,$R15),$S15+$U15,$U15),IF(AN$71>(inputCostsYearOfDeployment-1),$U15,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AP$71<inputCostsYearOfDeployment,0,IF($R15>0,IF(0=MOD(AP$71-inputCostsYearOfDeployment,$R15),$S15+$U15,$U15),IF(AP$71>(inputCostsYearOfDeployment-1),$U15,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AR$71<inputCostsYearOfDeployment,0,IF($R15>0,IF(0=MOD(AR$71-inputCostsYearOfDeployment,$R15),$S15+$U15,$U15),IF(AR$71>(inputCostsYearOfDeployment-1),$U15,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AT$71<inputCostsYearOfDeployment,0,IF($R15>0,IF(0=MOD(AT$71-inputCostsYearOfDeployment,$R15),$S15+$U15,$U15),IF(AT$71>(inputCostsYearOfDeployment-1),$U15,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AV$71<inputCostsYearOfDeployment,0,IF($R15>0,IF(0=MOD(AV$71-inputCostsYearOfDeployment,$R15),$S15+$U15,$U15),IF(AV$71>(inputCostsYearOfDeployment-1),$U15,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AX$71<inputCostsYearOfDeployment,0,IF($R15>0,IF(0=MOD(AX$71-inputCostsYearOfDeployment,$R15),$S15+$U15,$U15),IF(AX$71>(inputCostsYearOfDeployment-1),$U15,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AZ$71<inputCostsYearOfDeployment,0,IF($R15>0,IF(0=MOD(AZ$71-inputCostsYearOfDeployment,$R15),$S15+$U15,$U15),IF(AZ$71>(inputCostsYearOfDeployment-1),$U15,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BB$71<inputCostsYearOfDeployment,0,IF($R15>0,IF(0=MOD(BB$71-inputCostsYearOfDeployment,$R15),$S15+$U15,$U15),IF(BB$71>(inputCostsYearOfDeployment-1),$U15,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BD$71<inputCostsYearOfDeployment,0,IF($R15>0,IF(0=MOD(BD$71-inputCostsYearOfDeployment,$R15),$S15+$U15,$U15),IF(BD$71>(inputCostsYearOfDeployment-1),$U15,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BF$71<inputCostsYearOfDeployment,0,IF($R15>0,IF(0=MOD(BF$71-inputCostsYearOfDeployment,$R15),$S15+$U15,$U15),IF(BF$71>(inputCostsYearOfDeployment-1),$U15,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BH$71<inputCostsYearOfDeployment,0,IF($R15>0,IF(0=MOD(BH$71-inputCostsYearOfDeployment,$R15),$S15+$U15,$U15),IF(BH$71>(inputCostsYearOfDeployment-1),$U15,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BJ$71<inputCostsYearOfDeployment,0,IF($R15>0,IF(0=MOD(BJ$71-inputCostsYearOfDeployment,$R15),$S15+$U15,$U15),IF(BJ$71>(inputCostsYearOfDeployment-1),$U15,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BL$71<inputCostsYearOfDeployment,0,IF($R15>0,IF(0=MOD(BL$71-inputCostsYearOfDeployment,$R15),$S15+$U15,$U15),IF(BL$71>(inputCostsYearOfDeployment-1),$U15,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BN$71<inputCostsYearOfDeployment,0,IF($R15>0,IF(0=MOD(BN$71-inputCostsYearOfDeployment,$R15),$S15+$U15,$U15),IF(BN$71>(inputCostsYearOfDeployment-1),$U15,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BP$71<inputCostsYearOfDeployment,0,IF($R15>0,IF(0=MOD(BP$71-inputCostsYearOfDeployment,$R15),$S15+$U15,$U15),IF(BP$71>(inputCostsYearOfDeployment-1),$U15,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BR$71<inputCostsYearOfDeployment,0,IF($R15>0,IF(0=MOD(BR$71-inputCostsYearOfDeployment,$R15),$S15+$U15,$U15),IF(BR$71>(inputCostsYearOfDeployment-1),$U15,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BT$71<inputCostsYearOfDeployment,0,IF($R15>0,IF(0=MOD(BT$71-inputCostsYearOfDeployment,$R15),$S15+$U15,$U15),IF(BT$71>(inputCostsYearOfDeployment-1),$U15,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BV$71<inputCostsYearOfDeployment,0,IF($R15>0,IF(0=MOD(BV$71-inputCostsYearOfDeployment,$R15),$S15+$U15,$U15),IF(BV$71>(inputCostsYearOfDeployment-1),$U15,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BX$71<inputCostsYearOfDeployment,0,IF($R15>0,IF(0=MOD(BX$71-inputCostsYearOfDeployment,$R15),$S15+$U15,$U15),IF(BX$71>(inputCostsYearOfDeployment-1),$U15,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BZ$71<inputCostsYearOfDeployment,0,IF($R15>0,IF(0=MOD(BZ$71-inputCostsYearOfDeployment,$R15),$S15+$U15,$U15),IF(BZ$71>(inputCostsYearOfDeployment-1),$U15,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CB$71<inputCostsYearOfDeployment,0,IF($R15>0,IF(0=MOD(CB$71-inputCostsYearOfDeployment,$R15),$S15+$U15,$U15),IF(CB$71>(inputCostsYearOfDeployment-1),$U15,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CD$71<inputCostsYearOfDeployment,0,IF($R15>0,IF(0=MOD(CD$71-inputCostsYearOfDeployment,$R15),$S15+$U15,$U15),IF(CD$71>(inputCostsYearOfDeployment-1),$U15,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CF$71<inputCostsYearOfDeployment,0,IF($R15>0,IF(0=MOD(CF$71-inputCostsYearOfDeployment,$R15),$S15+$U15,$U15),IF(CF$71>(inputCostsYearOfDeployment-1),$U15,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CH$71<inputCostsYearOfDeployment,0,IF($R15>0,IF(0=MOD(CH$71-inputCostsYearOfDeployment,$R15),$S15+$U15,$U15),IF(CH$71>(inputCostsYearOfDeployment-1),$U15,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CJ$71<inputCostsYearOfDeployment,0,IF($R15>0,IF(0=MOD(CJ$71-inputCostsYearOfDeployment,$R15),$S15+$U15,$U15),IF(CJ$71>(inputCostsYearOfDeployment-1),$U15,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CL$71<inputCostsYearOfDeployment,0,IF($R15>0,IF(0=MOD(CL$71-inputCostsYearOfDeployment,$R15),$S15+$U15,$U15),IF(CL$71>(inputCostsYearOfDeployment-1),$U15,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CN$71<inputCostsYearOfDeployment,0,IF($R15>0,IF(0=MOD(CN$71-inputCostsYearOfDeployment,$R15),$S15+$U15,$U15),IF(CN$71>(inputCostsYearOfDeployment-1),$U15,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CP$71<inputCostsYearOfDeployment,0,IF($R15>0,IF(0=MOD(CP$71-inputCostsYearOfDeployment,$R15),$S15+$U15,$U15),IF(CP$71>(inputCostsYearOfDeployment-1),$U15,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CR$71<inputCostsYearOfDeployment,0,IF($R15>0,IF(0=MOD(CR$71-inputCostsYearOfDeployment,$R15),$S15+$U15,$U15),IF(CR$71>(inputCostsYearOfDeployment-1),$U15,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CT$71<inputCostsYearOfDeployment,0,IF($R15>0,IF(0=MOD(CT$71-inputCostsYearOfDeployment,$R15),$S15+$U15,$U15),IF(CT$71>(inputCostsYearOfDeployment-1),$U15,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CV$71<inputCostsYearOfDeployment,0,IF($R15>0,IF(0=MOD(CV$71-inputCostsYearOfDeployment,$R15),$S15+$U15,$U15),IF(CV$71>(inputCostsYearOfDeployment-1),$U15,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CX$71<inputCostsYearOfDeployment,0,IF($R15>0,IF(0=MOD(CX$71-inputCostsYearOfDeployment,$R15),$S15+$U15,$U15),IF(CX$71>(inputCostsYearOfDeployment-1),$U15,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CZ$71<inputCostsYearOfDeployment,0,IF($R15>0,IF(0=MOD(CZ$71-inputCostsYearOfDeployment,$R15),$S15+$U15,$U15),IF(CZ$71>(inputCostsYearOfDeployment-1),$U15,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DB$71<inputCostsYearOfDeployment,0,IF($R15>0,IF(0=MOD(DB$71-inputCostsYearOfDeployment,$R15),$S15+$U15,$U15),IF(DB$71>(inputCostsYearOfDeployment-1),$U15,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DD$71<inputCostsYearOfDeployment,0,IF($R15>0,IF(0=MOD(DD$71-inputCostsYearOfDeployment,$R15),$S15+$U15,$U15),IF(DD$71>(inputCostsYearOfDeployment-1),$U15,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DF$71<inputCostsYearOfDeployment,0,IF($R15>0,IF(0=MOD(DF$71-inputCostsYearOfDeployment,$R15),$S15+$U15,$U15),IF(DF$71>(inputCostsYearOfDeployment-1),$U15,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DH$71<inputCostsYearOfDeployment,0,IF($R15>0,IF(0=MOD(DH$71-inputCostsYearOfDeployment,$R15),$S15+$U15,$U15),IF(DH$71>(inputCostsYearOfDeployment-1),$U15,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DJ$71<inputCostsYearOfDeployment,0,IF($R15>0,IF(0=MOD(DJ$71-inputCostsYearOfDeployment,$R15),$S15+$U15,$U15),IF(DJ$71>(inputCostsYearOfDeployment-1),$U15,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DL$71<inputCostsYearOfDeployment,0,IF($R15>0,IF(0=MOD(DL$71-inputCostsYearOfDeployment,$R15),$S15+$U15,$U15),IF(DL$71>(inputCostsYearOfDeployment-1),$U15,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DN$71<inputCostsYearOfDeployment,0,IF($R15>0,IF(0=MOD(DN$71-inputCostsYearOfDeployment,$R15),$S15+$U15,$U15),IF(DN$71>(inputCostsYearOfDeployment-1),$U15,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DP$71<inputCostsYearOfDeployment,0,IF($R15>0,IF(0=MOD(DP$71-inputCostsYearOfDeployment,$R15),$S15+$U15,$U15),IF(DP$71>(inputCostsYearOfDeployment-1),$U15,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DR$71<inputCostsYearOfDeployment,0,IF($R15>0,IF(0=MOD(DR$71-inputCostsYearOfDeployment,$R15),$S15+$U15,$U15),IF(DR$71>(inputCostsYearOfDeployment-1),$U15,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DT$71<inputCostsYearOfDeployment,0,IF($R15>0,IF(0=MOD(DT$71-inputCostsYearOfDeployment,$R15),$S15+$U15,$U15),IF(DT$71>(inputCostsYearOfDeployment-1),$U15,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DV$71<inputCostsYearOfDeployment,0,IF($R15>0,IF(0=MOD(DV$71-inputCostsYearOfDeployment,$R15),$S15+$U15,$U15),IF(DV$71>(inputCostsYearOfDeployment-1),$U15,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DX$71<inputCostsYearOfDeployment,0,IF($R15>0,IF(0=MOD(DX$71-inputCostsYearOfDeployment,$R15),$S15+$U15,$U15),IF(DX$71>(inputCostsYearOfDeployment-1),$U15,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DZ$71<inputCostsYearOfDeployment,0,IF($R15>0,IF(0=MOD(DZ$71-inputCostsYearOfDeployment,$R15),$S15+$U15,$U15),IF(DZ$71>(inputCostsYearOfDeployment-1),$U15,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(EB$71<inputCostsYearOfDeployment,0,IF($R15>0,IF(0=MOD(EB$71-inputCostsYearOfDeployment,$R15),$S15+$U15,$U15),IF(EB$71>(inputCostsYearOfDeployment-1),$U15,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(ED$71<inputCostsYearOfDeployment,0,IF($R15>0,IF(0=MOD(ED$71-inputCostsYearOfDeployment,$R15),$S15+$U15,$U15),IF(ED$71>(inputCostsYearOfDeployment-1),$U15,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(EF$71<inputCostsYearOfDeployment,0,IF($R15>0,IF(0=MOD(EF$71-inputCostsYearOfDeployment,$R15),$S15+$U15,$U15),IF(EF$71>(inputCostsYearOfDeployment-1),$U15,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(EH$71<inputCostsYearOfDeployment,0,IF($R15>0,IF(0=MOD(EH$71-inputCostsYearOfDeployment,$R15),$S15+$U15,$U15),IF(EH$71>(inputCostsYearOfDeployment-1),$U15,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(EJ$71<inputCostsYearOfDeployment,0,IF($R15>0,IF(0=MOD(EJ$71-inputCostsYearOfDeployment,$R15),$S15+$U15,$U15),IF(EJ$71>(inputCostsYearOfDeployment-1),$U15,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(EL$71<inputCostsYearOfDeployment,0,IF($R15>0,IF(0=MOD(EL$71-inputCostsYearOfDeployment,$R15),$S15+$U15,$U15),IF(EL$71>(inputCostsYearOfDeployment-1),$U15,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(EN$71<inputCostsYearOfDeployment,0,IF($R15>0,IF(0=MOD(EN$71-inputCostsYearOfDeployment,$R15),$S15+$U15,$U15),IF(EN$71>(inputCostsYearOfDeployment-1),$U15,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(EP$71<inputCostsYearOfDeployment,0,IF($R15>0,IF(0=MOD(EP$71-inputCostsYearOfDeployment,$R15),$S15+$U15,$U15),IF(EP$71>(inputCostsYearOfDeployment-1),$U15,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(ER$71<inputCostsYearOfDeployment,0,IF($R15>0,IF(0=MOD(ER$71-inputCostsYearOfDeployment,$R15),$S15+$U15,$U15),IF(ER$71>(inputCostsYearOfDeployment-1),$U15,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(ET$71<inputCostsYearOfDeployment,0,IF($R15>0,IF(0=MOD(ET$71-inputCostsYearOfDeployment,$R15),$S15+$U15,$U15),IF(ET$71>(inputCostsYearOfDeployment-1),$U15,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(EV$71<inputCostsYearOfDeployment,0,IF($R15>0,IF(0=MOD(EV$71-inputCostsYearOfDeployment,$R15),$S15+$U15,$U15),IF(EV$71>(inputCostsYearOfDeployment-1),$U15,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(EX$71<inputCostsYearOfDeployment,0,IF($R15>0,IF(0=MOD(EX$71-inputCostsYearOfDeployment,$R15),$S15+$U15,$U15),IF(EX$71>(inputCostsYearOfDeployment-1),$U15,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(EZ$71<inputCostsYearOfDeployment,0,IF($R15>0,IF(0=MOD(EZ$71-inputCostsYearOfDeployment,$R15),$S15+$U15,$U15),IF(EZ$71>(inputCostsYearOfDeployment-1),$U15,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FB$71<inputCostsYearOfDeployment,0,IF($R15>0,IF(0=MOD(FB$71-inputCostsYearOfDeployment,$R15),$S15+$U15,$U15),IF(FB$71>(inputCostsYearOfDeployment-1),$U15,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FD$71<inputCostsYearOfDeployment,0,IF($R15>0,IF(0=MOD(FD$71-inputCostsYearOfDeployment,$R15),$S15+$U15,$U15),IF(FD$71>(inputCostsYearOfDeployment-1),$U15,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FF$71<inputCostsYearOfDeployment,0,IF($R15>0,IF(0=MOD(FF$71-inputCostsYearOfDeployment,$R15),$S15+$U15,$U15),IF(FF$71>(inputCostsYearOfDeployment-1),$U15,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FH$71<inputCostsYearOfDeployment,0,IF($R15>0,IF(0=MOD(FH$71-inputCostsYearOfDeployment,$R15),$S15+$U15,$U15),IF(FH$71>(inputCostsYearOfDeployment-1),$U15,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FJ$71<inputCostsYearOfDeployment,0,IF($R15>0,IF(0=MOD(FJ$71-inputCostsYearOfDeployment,$R15),$S15+$U15,$U15),IF(FJ$71>(inputCostsYearOfDeployment-1),$U15,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FL$71<inputCostsYearOfDeployment,0,IF($R15>0,IF(0=MOD(FL$71-inputCostsYearOfDeployment,$R15),$S15+$U15,$U15),IF(FL$71>(inputCostsYearOfDeployment-1),$U15,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FN$71<inputCostsYearOfDeployment,0,IF($R15>0,IF(0=MOD(FN$71-inputCostsYearOfDeployment,$R15),$S15+$U15,$U15),IF(FN$71>(inputCostsYearOfDeployment-1),$U15,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FP$71<inputCostsYearOfDeployment,0,IF($R15>0,IF(0=MOD(FP$71-inputCostsYearOfDeployment,$R15),$S15+$U15,$U15),IF(FP$71>(inputCostsYearOfDeployment-1),$U15,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FR$71<inputCostsYearOfDeployment,0,IF($R15>0,IF(0=MOD(FR$71-inputCostsYearOfDeployment,$R15),$S15+$U15,$U15),IF(FR$71>(inputCostsYearOfDeployment-1),$U15,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FT$71<inputCostsYearOfDeployment,0,IF($R15>0,IF(0=MOD(FT$71-inputCostsYearOfDeployment,$R15),$S15+$U15,$U15),IF(FT$71>(inputCostsYearOfDeployment-1),$U15,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FV$71<inputCostsYearOfDeployment,0,IF($R15>0,IF(0=MOD(FV$71-inputCostsYearOfDeployment,$R15),$S15+$U15,$U15),IF(FV$71>(inputCostsYearOfDeployment-1),$U15,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FX$71<inputCostsYearOfDeployment,0,IF($R15>0,IF(0=MOD(FX$71-inputCostsYearOfDeployment,$R15),$S15+$U15,$U15),IF(FX$71>(inputCostsYearOfDeployment-1),$U15,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FZ$71<inputCostsYearOfDeployment,0,IF($R15>0,IF(0=MOD(FZ$71-inputCostsYearOfDeployment,$R15),$S15+$U15,$U15),IF(FZ$71>(inputCostsYearOfDeployment-1),$U15,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(GB$71<inputCostsYearOfDeployment,0,IF($R15>0,IF(0=MOD(GB$71-inputCostsYearOfDeployment,$R15),$S15+$U15,$U15),IF(GB$71>(inputCostsYearOfDeployment-1),$U15,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(GD$71<inputCostsYearOfDeployment,0,IF($R15>0,IF(0=MOD(GD$71-inputCostsYearOfDeployment,$R15),$S15+$U15,$U15),IF(GD$71>(inputCostsYearOfDeployment-1),$U15,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(GF$71<inputCostsYearOfDeployment,0,IF($R15>0,IF(0=MOD(GF$71-inputCostsYearOfDeployment,$R15),$S15+$U15,$U15),IF(GF$71>(inputCostsYearOfDeployment-1),$U15,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(GH$71<inputCostsYearOfDeployment,0,IF($R15>0,IF(0=MOD(GH$71-inputCostsYearOfDeployment,$R15),$S15+$U15,$U15),IF(GH$71>(inputCostsYearOfDeployment-1),$U15,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(GJ$71<inputCostsYearOfDeployment,0,IF($R15>0,IF(0=MOD(GJ$71-inputCostsYearOfDeployment,$R15),$S15+$U15,$U15),IF(GJ$71>(inputCostsYearOfDeployment-1),$U15,0))*inputCostsInfrastructureCount)","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"J16","v":"TMC Labor"},null,{"$f":"IF(L$71<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(L$71-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(L$71>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(N$71<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(N$71-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(N$71>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(P$71<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(P$71-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(P$71>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(R$71<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(R$71-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(R$71>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(T$71<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(T$71-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(T$71>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(V$71<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(V$71-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(V$71>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(X$71<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(X$71-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(X$71>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(Z$71<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(Z$71-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(Z$71>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AB$71<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(AB$71-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(AB$71>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AD$71<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(AD$71-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(AD$71>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AF$71<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(AF$71-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(AF$71>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AH$71<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(AH$71-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(AH$71>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AJ$71<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(AJ$71-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(AJ$71>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AL$71<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(AL$71-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(AL$71>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AN$71<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(AN$71-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(AN$71>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AP$71<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(AP$71-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(AP$71>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AR$71<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(AR$71-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(AR$71>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AT$71<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(AT$71-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(AT$71>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AV$71<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(AV$71-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(AV$71>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AX$71<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(AX$71-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(AX$71>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AZ$71<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(AZ$71-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(AZ$71>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BB$71<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(BB$71-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(BB$71>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BD$71<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(BD$71-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(BD$71>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BF$71<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(BF$71-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(BF$71>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BH$71<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(BH$71-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(BH$71>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BJ$71<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(BJ$71-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(BJ$71>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BL$71<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(BL$71-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(BL$71>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BN$71<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(BN$71-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(BN$71>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BP$71<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(BP$71-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(BP$71>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BR$71<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(BR$71-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(BR$71>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BT$71<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(BT$71-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(BT$71>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BV$71<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(BV$71-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(BV$71>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BX$71<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(BX$71-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(BX$71>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BZ$71<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(BZ$71-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(BZ$71>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CB$71<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(CB$71-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(CB$71>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CD$71<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(CD$71-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(CD$71>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CF$71<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(CF$71-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(CF$71>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CH$71<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(CH$71-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(CH$71>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CJ$71<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(CJ$71-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(CJ$71>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CL$71<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(CL$71-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(CL$71>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CN$71<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(CN$71-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(CN$71>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CP$71<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(CP$71-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(CP$71>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CR$71<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(CR$71-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(CR$71>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CT$71<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(CT$71-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(CT$71>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CV$71<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(CV$71-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(CV$71>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CX$71<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(CX$71-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(CX$71>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CZ$71<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(CZ$71-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(CZ$71>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DB$71<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(DB$71-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(DB$71>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DD$71<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(DD$71-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(DD$71>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DF$71<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(DF$71-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(DF$71>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DH$71<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(DH$71-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(DH$71>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DJ$71<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(DJ$71-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(DJ$71>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DL$71<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(DL$71-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(DL$71>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DN$71<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(DN$71-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(DN$71>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DP$71<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(DP$71-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(DP$71>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DR$71<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(DR$71-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(DR$71>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DT$71<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(DT$71-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(DT$71>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DV$71<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(DV$71-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(DV$71>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DX$71<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(DX$71-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(DX$71>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DZ$71<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(DZ$71-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(DZ$71>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(EB$71<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(EB$71-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(EB$71>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(ED$71<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(ED$71-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(ED$71>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(EF$71<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(EF$71-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(EF$71>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(EH$71<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(EH$71-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(EH$71>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(EJ$71<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(EJ$71-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(EJ$71>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(EL$71<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(EL$71-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(EL$71>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(EN$71<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(EN$71-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(EN$71>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(EP$71<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(EP$71-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(EP$71>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(ER$71<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(ER$71-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(ER$71>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(ET$71<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(ET$71-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(ET$71>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(EV$71<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(EV$71-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(EV$71>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(EX$71<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(EX$71-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(EX$71>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(EZ$71<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(EZ$71-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(EZ$71>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FB$71<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(FB$71-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(FB$71>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FD$71<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(FD$71-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(FD$71>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FF$71<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(FF$71-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(FF$71>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FH$71<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(FH$71-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(FH$71>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FJ$71<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(FJ$71-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(FJ$71>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FL$71<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(FL$71-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(FL$71>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FN$71<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(FN$71-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(FN$71>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FP$71<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(FP$71-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(FP$71>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FR$71<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(FR$71-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(FR$71>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FT$71<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(FT$71-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(FT$71>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FV$71<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(FV$71-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(FV$71>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FX$71<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(FX$71-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(FX$71>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FZ$71<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(FZ$71-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(FZ$71>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(GB$71<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(GB$71-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(GB$71>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(GD$71<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(GD$71-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(GD$71>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(GF$71<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(GF$71-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(GF$71>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(GH$71<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(GH$71-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(GH$71>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(GJ$71<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(GJ$71-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(GJ$71>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,"TOTAL Infrastructure Cost",null,{"$f":"SUM(L74:M77)","v":0},null,{"$f":"SUM(N74:O77)","v":0},null,{"$f":"SUM(P74:Q77)","v":0},null,{"$f":"SUM(R74:S77)","v":0},null,{"$f":"SUM(T74:U77)","v":0},null,{"$f":"SUM(V74:W77)","v":0},null,{"$f":"SUM(X74:Y77)","v":0},null,{"$f":"SUM(Z74:AA77)","v":0},null,{"$f":"SUM(AB74:AC77)","v":0},null,{"$f":"SUM(AD74:AE77)","v":0},null,{"$f":"SUM(AF74:AG77)","v":0},null,{"$f":"SUM(AH74:AI77)","v":0},null,{"$f":"SUM(AJ74:AK77)","v":0},null,{"$f":"SUM(AL74:AM77)","v":0},null,{"$f":"SUM(AN74:AO77)","v":0},null,{"$f":"SUM(AP74:AQ77)","v":0},null,{"$f":"SUM(AR74:AS77)","v":0},null,{"$f":"SUM(AT74:AU77)","v":0},null,{"$f":"SUM(AV74:AW77)","v":0},null,{"$f":"SUM(AX74:AY77)","v":0},null,{"$f":"SUM(AZ74:BA77)","v":0},null,{"$f":"SUM(BB74:BC77)","v":0},null,{"$f":"SUM(BD74:BE77)","v":0},null,{"$f":"SUM(BF74:BG77)","v":0},null,{"$f":"SUM(BH74:BI77)","v":0},null,{"$f":"SUM(BJ74:BK77)","v":0},null,{"$f":"SUM(BL74:BM77)","v":0},null,{"$f":"SUM(BN74:BO77)","v":0},null,{"$f":"SUM(BP74:BQ77)","v":0},null,{"$f":"SUM(BR74:BS77)","v":0},null,{"$f":"SUM(BT74:BU77)","v":0},null,{"$f":"SUM(BV74:BW77)","v":0},null,{"$f":"SUM(BX74:BY77)","v":0},null,{"$f":"SUM(BZ74:CA77)","v":0},null,{"$f":"SUM(CB74:CC77)","v":0},null,{"$f":"SUM(CD74:CE77)","v":0},null,{"$f":"SUM(CF74:CG77)","v":0},null,{"$f":"SUM(CH74:CI77)","v":0},null,{"$f":"SUM(CJ74:CK77)","v":0},null,{"$f":"SUM(CL74:CM77)","v":0},null,{"$f":"SUM(CN74:CO77)","v":0},null,{"$f":"SUM(CP74:CQ77)","v":0},null,{"$f":"SUM(CR74:CS77)","v":0},null,{"$f":"SUM(CT74:CU77)","v":0},null,{"$f":"SUM(CV74:CW77)","v":0},null,{"$f":"SUM(CX74:CY77)","v":0},null,{"$f":"SUM(CZ74:DA77)","v":0},null,{"$f":"SUM(DB74:DC77)","v":0},null,{"$f":"SUM(DD74:DE77)","v":0},null,{"$f":"SUM(DF74:DG77)","v":0},null,{"$f":"SUM(DH74:DI77)","v":0},null,{"$f":"SUM(DJ74:DK77)","v":0},null,{"$f":"SUM(DL74:DM77)","v":0},null,{"$f":"SUM(DN74:DO77)","v":0},null,{"$f":"SUM(DP74:DQ77)","v":0},null,{"$f":"SUM(DR74:DS77)","v":0},null,{"$f":"SUM(DT74:DU77)","v":0},null,{"$f":"SUM(DV74:DW77)","v":0},null,{"$f":"SUM(DX74:DY77)","v":0},null,{"$f":"SUM(DZ74:EA77)","v":0},null,{"$f":"SUM(EB74:EC77)","v":0},null,{"$f":"SUM(ED74:EE77)","v":0},null,{"$f":"SUM(EF74:EG77)","v":0},null,{"$f":"SUM(EH74:EI77)","v":0},null,{"$f":"SUM(EJ74:EK77)","v":0},null,{"$f":"SUM(EL74:EM77)","v":0},null,{"$f":"SUM(EN74:EO77)","v":0},null,{"$f":"SUM(EP74:EQ77)","v":0},null,{"$f":"SUM(ER74:ES77)","v":0},null,{"$f":"SUM(ET74:EU77)","v":0},null,{"$f":"SUM(EV74:EW77)","v":0},null,{"$f":"SUM(EX74:EY77)","v":0},null,{"$f":"SUM(EZ74:FA77)","v":0},null,{"$f":"SUM(FB74:FC77)","v":0},null,{"$f":"SUM(FD74:FE77)","v":0},null,{"$f":"SUM(FF74:FG77)","v":0},null,{"$f":"SUM(FH74:FI77)","v":0},null,{"$f":"SUM(FJ74:FK77)","v":0},null,{"$f":"SUM(FL74:FM77)","v":0},null,{"$f":"SUM(FN74:FO77)","v":0},null,{"$f":"SUM(FP74:FQ77)","v":0},null,{"$f":"SUM(FR74:FS77)","v":0},null,{"$f":"SUM(FT74:FU77)","v":0},null,{"$f":"SUM(FV74:FW77)","v":0},null,{"$f":"SUM(FX74:FY77)","v":0},null,{"$f":"SUM(FZ74:GA77)","v":0},null,{"$f":"SUM(GB74:GC77)","v":0},null,{"$f":"SUM(GD74:GE77)","v":0},null,{"$f":"SUM(GF74:GG77)","v":0},null,{"$f":"SUM(GH74:GI77)","v":0},null,{"$f":"SUM(GJ74:GK77)","v":0}]
[]
[null,null,null,null,null,null,null,null,"Incremental Deployment Equipment (per Sign Location)"]
[null,null,null,null,null,null,null,null,null,{"$f":"J22","v":"Communication Line"},null,{"$f":"IF(L$71<inputCostsYearOfDeployment,0,IF($R22>0,IF(0=MOD(L$71-inputCostsYearOfDeployment,$R22),$S22+$U22,$U22),IF(L$71>(inputCostsYearOfDeployment-1),$U22,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(N$71<inputCostsYearOfDeployment,0,IF($R22>0,IF(0=MOD(N$71-inputCostsYearOfDeployment,$R22),$S22+$U22,$U22),IF(N$71>(inputCostsYearOfDeployment-1),$U22,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(P$71<inputCostsYearOfDeployment,0,IF($R22>0,IF(0=MOD(P$71-inputCostsYearOfDeployment,$R22),$S22+$U22,$U22),IF(P$71>(inputCostsYearOfDeployment-1),$U22,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(R$71<inputCostsYearOfDeployment,0,IF($R22>0,IF(0=MOD(R$71-inputCostsYearOfDeployment,$R22),$S22+$U22,$U22),IF(R$71>(inputCostsYearOfDeployment-1),$U22,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(T$71<inputCostsYearOfDeployment,0,IF($R22>0,IF(0=MOD(T$71-inputCostsYearOfDeployment,$R22),$S22+$U22,$U22),IF(T$71>(inputCostsYearOfDeployment-1),$U22,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(V$71<inputCostsYearOfDeployment,0,IF($R22>0,IF(0=MOD(V$71-inputCostsYearOfDeployment,$R22),$S22+$U22,$U22),IF(V$71>(inputCostsYearOfDeployment-1),$U22,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(X$71<inputCostsYearOfDeployment,0,IF($R22>0,IF(0=MOD(X$71-inputCostsYearOfDeployment,$R22),$S22+$U22,$U22),IF(X$71>(inputCostsYearOfDeployment-1),$U22,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(Z$71<inputCostsYearOfDeployment,0,IF($R22>0,IF(0=MOD(Z$71-inputCostsYearOfDeployment,$R22),$S22+$U22,$U22),IF(Z$71>(inputCostsYearOfDeployment-1),$U22,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(AB$71<inputCostsYearOfDeployment,0,IF($R22>0,IF(0=MOD(AB$71-inputCostsYearOfDeployment,$R22),$S22+$U22,$U22),IF(AB$71>(inputCostsYearOfDeployment-1),$U22,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(AD$71<inputCostsYearOfDeployment,0,IF($R22>0,IF(0=MOD(AD$71-inputCostsYearOfDeployment,$R22),$S22+$U22,$U22),IF(AD$71>(inputCostsYearOfDeployment-1),$U22,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(AF$71<inputCostsYearOfDeployment,0,IF($R22>0,IF(0=MOD(AF$71-inputCostsYearOfDeployment,$R22),$S22+$U22,$U22),IF(AF$71>(inputCostsYearOfDeployment-1),$U22,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(AH$71<inputCostsYearOfDeployment,0,IF($R22>0,IF(0=MOD(AH$71-inputCostsYearOfDeployment,$R22),$S22+$U22,$U22),IF(AH$71>(inputCostsYearOfDeployment-1),$U22,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(AJ$71<inputCostsYearOfDeployment,0,IF($R22>0,IF(0=MOD(AJ$71-inputCostsYearOfDeployment,$R22),$S22+$U22,$U22),IF(AJ$71>(inputCostsYearOfDeployment-1),$U22,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(AL$71<inputCostsYearOfDeployment,0,IF($R22>0,IF(0=MOD(AL$71-inputCostsYearOfDeployment,$R22),$S22+$U22,$U22),IF(AL$71>(inputCostsYearOfDeployment-1),$U22,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(AN$71<inputCostsYearOfDeployment,0,IF($R22>0,IF(0=MOD(AN$71-inputCostsYearOfDeployment,$R22),$S22+$U22,$U22),IF(AN$71>(inputCostsYearOfDeployment-1),$U22,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(AP$71<inputCostsYearOfDeployment,0,IF($R22>0,IF(0=MOD(AP$71-inputCostsYearOfDeployment,$R22),$S22+$U22,$U22),IF(AP$71>(inputCostsYearOfDeployment-1),$U22,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(AR$71<inputCostsYearOfDeployment,0,IF($R22>0,IF(0=MOD(AR$71-inputCostsYearOfDeployment,$R22),$S22+$U22,$U22),IF(AR$71>(inputCostsYearOfDeployment-1),$U22,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(AT$71<inputCostsYearOfDeployment,0,IF($R22>0,IF(0=MOD(AT$71-inputCostsYearOfDeployment,$R22),$S22+$U22,$U22),IF(AT$71>(inputCostsYearOfDeployment-1),$U22,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(AV$71<inputCostsYearOfDeployment,0,IF($R22>0,IF(0=MOD(AV$71-inputCostsYearOfDeployment,$R22),$S22+$U22,$U22),IF(AV$71>(inputCostsYearOfDeployment-1),$U22,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(AX$71<inputCostsYearOfDeployment,0,IF($R22>0,IF(0=MOD(AX$71-inputCostsYearOfDeployment,$R22),$S22+$U22,$U22),IF(AX$71>(inputCostsYearOfDeployment-1),$U22,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(AZ$71<inputCostsYearOfDeployment,0,IF($R22>0,IF(0=MOD(AZ$71-inputCostsYearOfDeployment,$R22),$S22+$U22,$U22),IF(AZ$71>(inputCostsYearOfDeployment-1),$U22,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(BB$71<inputCostsYearOfDeployment,0,IF($R22>0,IF(0=MOD(BB$71-inputCostsYearOfDeployment,$R22),$S22+$U22,$U22),IF(BB$71>(inputCostsYearOfDeployment-1),$U22,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(BD$71<inputCostsYearOfDeployment,0,IF($R22>0,IF(0=MOD(BD$71-inputCostsYearOfDeployment,$R22),$S22+$U22,$U22),IF(BD$71>(inputCostsYearOfDeployment-1),$U22,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(BF$71<inputCostsYearOfDeployment,0,IF($R22>0,IF(0=MOD(BF$71-inputCostsYearOfDeployment,$R22),$S22+$U22,$U22),IF(BF$71>(inputCostsYearOfDeployment-1),$U22,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(BH$71<inputCostsYearOfDeployment,0,IF($R22>0,IF(0=MOD(BH$71-inputCostsYearOfDeployment,$R22),$S22+$U22,$U22),IF(BH$71>(inputCostsYearOfDeployment-1),$U22,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(BJ$71<inputCostsYearOfDeployment,0,IF($R22>0,IF(0=MOD(BJ$71-inputCostsYearOfDeployment,$R22),$S22+$U22,$U22),IF(BJ$71>(inputCostsYearOfDeployment-1),$U22,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(BL$71<inputCostsYearOfDeployment,0,IF($R22>0,IF(0=MOD(BL$71-inputCostsYearOfDeployment,$R22),$S22+$U22,$U22),IF(BL$71>(inputCostsYearOfDeployment-1),$U22,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(BN$71<inputCostsYearOfDeployment,0,IF($R22>0,IF(0=MOD(BN$71-inputCostsYearOfDeployment,$R22),$S22+$U22,$U22),IF(BN$71>(inputCostsYearOfDeployment-1),$U22,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(BP$71<inputCostsYearOfDeployment,0,IF($R22>0,IF(0=MOD(BP$71-inputCostsYearOfDeployment,$R22),$S22+$U22,$U22),IF(BP$71>(inputCostsYearOfDeployment-1),$U22,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(BR$71<inputCostsYearOfDeployment,0,IF($R22>0,IF(0=MOD(BR$71-inputCostsYearOfDeployment,$R22),$S22+$U22,$U22),IF(BR$71>(inputCostsYearOfDeployment-1),$U22,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(BT$71<inputCostsYearOfDeployment,0,IF($R22>0,IF(0=MOD(BT$71-inputCostsYearOfDeployment,$R22),$S22+$U22,$U22),IF(BT$71>(inputCostsYearOfDeployment-1),$U22,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(BV$71<inputCostsYearOfDeployment,0,IF($R22>0,IF(0=MOD(BV$71-inputCostsYearOfDeployment,$R22),$S22+$U22,$U22),IF(BV$71>(inputCostsYearOfDeployment-1),$U22,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(BX$71<inputCostsYearOfDeployment,0,IF($R22>0,IF(0=MOD(BX$71-inputCostsYearOfDeployment,$R22),$S22+$U22,$U22),IF(BX$71>(inputCostsYearOfDeployment-1),$U22,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(BZ$71<inputCostsYearOfDeployment,0,IF($R22>0,IF(0=MOD(BZ$71-inputCostsYearOfDeployment,$R22),$S22+$U22,$U22),IF(BZ$71>(inputCostsYearOfDeployment-1),$U22,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(CB$71<inputCostsYearOfDeployment,0,IF($R22>0,IF(0=MOD(CB$71-inputCostsYearOfDeployment,$R22),$S22+$U22,$U22),IF(CB$71>(inputCostsYearOfDeployment-1),$U22,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(CD$71<inputCostsYearOfDeployment,0,IF($R22>0,IF(0=MOD(CD$71-inputCostsYearOfDeployment,$R22),$S22+$U22,$U22),IF(CD$71>(inputCostsYearOfDeployment-1),$U22,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(CF$71<inputCostsYearOfDeployment,0,IF($R22>0,IF(0=MOD(CF$71-inputCostsYearOfDeployment,$R22),$S22+$U22,$U22),IF(CF$71>(inputCostsYearOfDeployment-1),$U22,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(CH$71<inputCostsYearOfDeployment,0,IF($R22>0,IF(0=MOD(CH$71-inputCostsYearOfDeployment,$R22),$S22+$U22,$U22),IF(CH$71>(inputCostsYearOfDeployment-1),$U22,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(CJ$71<inputCostsYearOfDeployment,0,IF($R22>0,IF(0=MOD(CJ$71-inputCostsYearOfDeployment,$R22),$S22+$U22,$U22),IF(CJ$71>(inputCostsYearOfDeployment-1),$U22,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(CL$71<inputCostsYearOfDeployment,0,IF($R22>0,IF(0=MOD(CL$71-inputCostsYearOfDeployment,$R22),$S22+$U22,$U22),IF(CL$71>(inputCostsYearOfDeployment-1),$U22,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(CN$71<inputCostsYearOfDeployment,0,IF($R22>0,IF(0=MOD(CN$71-inputCostsYearOfDeployment,$R22),$S22+$U22,$U22),IF(CN$71>(inputCostsYearOfDeployment-1),$U22,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(CP$71<inputCostsYearOfDeployment,0,IF($R22>0,IF(0=MOD(CP$71-inputCostsYearOfDeployment,$R22),$S22+$U22,$U22),IF(CP$71>(inputCostsYearOfDeployment-1),$U22,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(CR$71<inputCostsYearOfDeployment,0,IF($R22>0,IF(0=MOD(CR$71-inputCostsYearOfDeployment,$R22),$S22+$U22,$U22),IF(CR$71>(inputCostsYearOfDeployment-1),$U22,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(CT$71<inputCostsYearOfDeployment,0,IF($R22>0,IF(0=MOD(CT$71-inputCostsYearOfDeployment,$R22),$S22+$U22,$U22),IF(CT$71>(inputCostsYearOfDeployment-1),$U22,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(CV$71<inputCostsYearOfDeployment,0,IF($R22>0,IF(0=MOD(CV$71-inputCostsYearOfDeployment,$R22),$S22+$U22,$U22),IF(CV$71>(inputCostsYearOfDeployment-1),$U22,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(CX$71<inputCostsYearOfDeployment,0,IF($R22>0,IF(0=MOD(CX$71-inputCostsYearOfDeployment,$R22),$S22+$U22,$U22),IF(CX$71>(inputCostsYearOfDeployment-1),$U22,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(CZ$71<inputCostsYearOfDeployment,0,IF($R22>0,IF(0=MOD(CZ$71-inputCostsYearOfDeployment,$R22),$S22+$U22,$U22),IF(CZ$71>(inputCostsYearOfDeployment-1),$U22,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(DB$71<inputCostsYearOfDeployment,0,IF($R22>0,IF(0=MOD(DB$71-inputCostsYearOfDeployment,$R22),$S22+$U22,$U22),IF(DB$71>(inputCostsYearOfDeployment-1),$U22,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(DD$71<inputCostsYearOfDeployment,0,IF($R22>0,IF(0=MOD(DD$71-inputCostsYearOfDeployment,$R22),$S22+$U22,$U22),IF(DD$71>(inputCostsYearOfDeployment-1),$U22,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(DF$71<inputCostsYearOfDeployment,0,IF($R22>0,IF(0=MOD(DF$71-inputCostsYearOfDeployment,$R22),$S22+$U22,$U22),IF(DF$71>(inputCostsYearOfDeployment-1),$U22,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(DH$71<inputCostsYearOfDeployment,0,IF($R22>0,IF(0=MOD(DH$71-inputCostsYearOfDeployment,$R22),$S22+$U22,$U22),IF(DH$71>(inputCostsYearOfDeployment-1),$U22,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(DJ$71<inputCostsYearOfDeployment,0,IF($R22>0,IF(0=MOD(DJ$71-inputCostsYearOfDeployment,$R22),$S22+$U22,$U22),IF(DJ$71>(inputCostsYearOfDeployment-1),$U22,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(DL$71<inputCostsYearOfDeployment,0,IF($R22>0,IF(0=MOD(DL$71-inputCostsYearOfDeployment,$R22),$S22+$U22,$U22),IF(DL$71>(inputCostsYearOfDeployment-1),$U22,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(DN$71<inputCostsYearOfDeployment,0,IF($R22>0,IF(0=MOD(DN$71-inputCostsYearOfDeployment,$R22),$S22+$U22,$U22),IF(DN$71>(inputCostsYearOfDeployment-1),$U22,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(DP$71<inputCostsYearOfDeployment,0,IF($R22>0,IF(0=MOD(DP$71-inputCostsYearOfDeployment,$R22),$S22+$U22,$U22),IF(DP$71>(inputCostsYearOfDeployment-1),$U22,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(DR$71<inputCostsYearOfDeployment,0,IF($R22>0,IF(0=MOD(DR$71-inputCostsYearOfDeployment,$R22),$S22+$U22,$U22),IF(DR$71>(inputCostsYearOfDeployment-1),$U22,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(DT$71<inputCostsYearOfDeployment,0,IF($R22>0,IF(0=MOD(DT$71-inputCostsYearOfDeployment,$R22),$S22+$U22,$U22),IF(DT$71>(inputCostsYearOfDeployment-1),$U22,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(DV$71<inputCostsYearOfDeployment,0,IF($R22>0,IF(0=MOD(DV$71-inputCostsYearOfDeployment,$R22),$S22+$U22,$U22),IF(DV$71>(inputCostsYearOfDeployment-1),$U22,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(DX$71<inputCostsYearOfDeployment,0,IF($R22>0,IF(0=MOD(DX$71-inputCostsYearOfDeployment,$R22),$S22+$U22,$U22),IF(DX$71>(inputCostsYearOfDeployment-1),$U22,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(DZ$71<inputCostsYearOfDeployment,0,IF($R22>0,IF(0=MOD(DZ$71-inputCostsYearOfDeployment,$R22),$S22+$U22,$U22),IF(DZ$71>(inputCostsYearOfDeployment-1),$U22,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(EB$71<inputCostsYearOfDeployment,0,IF($R22>0,IF(0=MOD(EB$71-inputCostsYearOfDeployment,$R22),$S22+$U22,$U22),IF(EB$71>(inputCostsYearOfDeployment-1),$U22,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(ED$71<inputCostsYearOfDeployment,0,IF($R22>0,IF(0=MOD(ED$71-inputCostsYearOfDeployment,$R22),$S22+$U22,$U22),IF(ED$71>(inputCostsYearOfDeployment-1),$U22,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(EF$71<inputCostsYearOfDeployment,0,IF($R22>0,IF(0=MOD(EF$71-inputCostsYearOfDeployment,$R22),$S22+$U22,$U22),IF(EF$71>(inputCostsYearOfDeployment-1),$U22,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(EH$71<inputCostsYearOfDeployment,0,IF($R22>0,IF(0=MOD(EH$71-inputCostsYearOfDeployment,$R22),$S22+$U22,$U22),IF(EH$71>(inputCostsYearOfDeployment-1),$U22,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(EJ$71<inputCostsYearOfDeployment,0,IF($R22>0,IF(0=MOD(EJ$71-inputCostsYearOfDeployment,$R22),$S22+$U22,$U22),IF(EJ$71>(inputCostsYearOfDeployment-1),$U22,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(EL$71<inputCostsYearOfDeployment,0,IF($R22>0,IF(0=MOD(EL$71-inputCostsYearOfDeployment,$R22),$S22+$U22,$U22),IF(EL$71>(inputCostsYearOfDeployment-1),$U22,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(EN$71<inputCostsYearOfDeployment,0,IF($R22>0,IF(0=MOD(EN$71-inputCostsYearOfDeployment,$R22),$S22+$U22,$U22),IF(EN$71>(inputCostsYearOfDeployment-1),$U22,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(EP$71<inputCostsYearOfDeployment,0,IF($R22>0,IF(0=MOD(EP$71-inputCostsYearOfDeployment,$R22),$S22+$U22,$U22),IF(EP$71>(inputCostsYearOfDeployment-1),$U22,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(ER$71<inputCostsYearOfDeployment,0,IF($R22>0,IF(0=MOD(ER$71-inputCostsYearOfDeployment,$R22),$S22+$U22,$U22),IF(ER$71>(inputCostsYearOfDeployment-1),$U22,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(ET$71<inputCostsYearOfDeployment,0,IF($R22>0,IF(0=MOD(ET$71-inputCostsYearOfDeployment,$R22),$S22+$U22,$U22),IF(ET$71>(inputCostsYearOfDeployment-1),$U22,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(EV$71<inputCostsYearOfDeployment,0,IF($R22>0,IF(0=MOD(EV$71-inputCostsYearOfDeployment,$R22),$S22+$U22,$U22),IF(EV$71>(inputCostsYearOfDeployment-1),$U22,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(EX$71<inputCostsYearOfDeployment,0,IF($R22>0,IF(0=MOD(EX$71-inputCostsYearOfDeployment,$R22),$S22+$U22,$U22),IF(EX$71>(inputCostsYearOfDeployment-1),$U22,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(EZ$71<inputCostsYearOfDeployment,0,IF($R22>0,IF(0=MOD(EZ$71-inputCostsYearOfDeployment,$R22),$S22+$U22,$U22),IF(EZ$71>(inputCostsYearOfDeployment-1),$U22,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(FB$71<inputCostsYearOfDeployment,0,IF($R22>0,IF(0=MOD(FB$71-inputCostsYearOfDeployment,$R22),$S22+$U22,$U22),IF(FB$71>(inputCostsYearOfDeployment-1),$U22,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(FD$71<inputCostsYearOfDeployment,0,IF($R22>0,IF(0=MOD(FD$71-inputCostsYearOfDeployment,$R22),$S22+$U22,$U22),IF(FD$71>(inputCostsYearOfDeployment-1),$U22,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(FF$71<inputCostsYearOfDeployment,0,IF($R22>0,IF(0=MOD(FF$71-inputCostsYearOfDeployment,$R22),$S22+$U22,$U22),IF(FF$71>(inputCostsYearOfDeployment-1),$U22,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(FH$71<inputCostsYearOfDeployment,0,IF($R22>0,IF(0=MOD(FH$71-inputCostsYearOfDeployment,$R22),$S22+$U22,$U22),IF(FH$71>(inputCostsYearOfDeployment-1),$U22,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(FJ$71<inputCostsYearOfDeployment,0,IF($R22>0,IF(0=MOD(FJ$71-inputCostsYearOfDeployment,$R22),$S22+$U22,$U22),IF(FJ$71>(inputCostsYearOfDeployment-1),$U22,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(FL$71<inputCostsYearOfDeployment,0,IF($R22>0,IF(0=MOD(FL$71-inputCostsYearOfDeployment,$R22),$S22+$U22,$U22),IF(FL$71>(inputCostsYearOfDeployment-1),$U22,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(FN$71<inputCostsYearOfDeployment,0,IF($R22>0,IF(0=MOD(FN$71-inputCostsYearOfDeployment,$R22),$S22+$U22,$U22),IF(FN$71>(inputCostsYearOfDeployment-1),$U22,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(FP$71<inputCostsYearOfDeployment,0,IF($R22>0,IF(0=MOD(FP$71-inputCostsYearOfDeployment,$R22),$S22+$U22,$U22),IF(FP$71>(inputCostsYearOfDeployment-1),$U22,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(FR$71<inputCostsYearOfDeployment,0,IF($R22>0,IF(0=MOD(FR$71-inputCostsYearOfDeployment,$R22),$S22+$U22,$U22),IF(FR$71>(inputCostsYearOfDeployment-1),$U22,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(FT$71<inputCostsYearOfDeployment,0,IF($R22>0,IF(0=MOD(FT$71-inputCostsYearOfDeployment,$R22),$S22+$U22,$U22),IF(FT$71>(inputCostsYearOfDeployment-1),$U22,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(FV$71<inputCostsYearOfDeployment,0,IF($R22>0,IF(0=MOD(FV$71-inputCostsYearOfDeployment,$R22),$S22+$U22,$U22),IF(FV$71>(inputCostsYearOfDeployment-1),$U22,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(FX$71<inputCostsYearOfDeployment,0,IF($R22>0,IF(0=MOD(FX$71-inputCostsYearOfDeployment,$R22),$S22+$U22,$U22),IF(FX$71>(inputCostsYearOfDeployment-1),$U22,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(FZ$71<inputCostsYearOfDeployment,0,IF($R22>0,IF(0=MOD(FZ$71-inputCostsYearOfDeployment,$R22),$S22+$U22,$U22),IF(FZ$71>(inputCostsYearOfDeployment-1),$U22,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(GB$71<inputCostsYearOfDeployment,0,IF($R22>0,IF(0=MOD(GB$71-inputCostsYearOfDeployment,$R22),$S22+$U22,$U22),IF(GB$71>(inputCostsYearOfDeployment-1),$U22,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(GD$71<inputCostsYearOfDeployment,0,IF($R22>0,IF(0=MOD(GD$71-inputCostsYearOfDeployment,$R22),$S22+$U22,$U22),IF(GD$71>(inputCostsYearOfDeployment-1),$U22,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(GF$71<inputCostsYearOfDeployment,0,IF($R22>0,IF(0=MOD(GF$71-inputCostsYearOfDeployment,$R22),$S22+$U22,$U22),IF(GF$71>(inputCostsYearOfDeployment-1),$U22,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(GH$71<inputCostsYearOfDeployment,0,IF($R22>0,IF(0=MOD(GH$71-inputCostsYearOfDeployment,$R22),$S22+$U22,$U22),IF(GH$71>(inputCostsYearOfDeployment-1),$U22,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(GJ$71<inputCostsYearOfDeployment,0,IF($R22>0,IF(0=MOD(GJ$71-inputCostsYearOfDeployment,$R22),$S22+$U22,$U22),IF(GJ$71>(inputCostsYearOfDeployment-1),$U22,0))*inputCostsEquipmentCount)","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"J23","v":"Variable Message Sign"},null,{"$f":"IF(L$71<inputCostsYearOfDeployment,0,IF($R23>0,IF(0=MOD(L$71-inputCostsYearOfDeployment,$R23),$S23+$U23,$U23),IF(L$71>(inputCostsYearOfDeployment-1),$U23,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(N$71<inputCostsYearOfDeployment,0,IF($R23>0,IF(0=MOD(N$71-inputCostsYearOfDeployment,$R23),$S23+$U23,$U23),IF(N$71>(inputCostsYearOfDeployment-1),$U23,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(P$71<inputCostsYearOfDeployment,0,IF($R23>0,IF(0=MOD(P$71-inputCostsYearOfDeployment,$R23),$S23+$U23,$U23),IF(P$71>(inputCostsYearOfDeployment-1),$U23,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(R$71<inputCostsYearOfDeployment,0,IF($R23>0,IF(0=MOD(R$71-inputCostsYearOfDeployment,$R23),$S23+$U23,$U23),IF(R$71>(inputCostsYearOfDeployment-1),$U23,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(T$71<inputCostsYearOfDeployment,0,IF($R23>0,IF(0=MOD(T$71-inputCostsYearOfDeployment,$R23),$S23+$U23,$U23),IF(T$71>(inputCostsYearOfDeployment-1),$U23,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(V$71<inputCostsYearOfDeployment,0,IF($R23>0,IF(0=MOD(V$71-inputCostsYearOfDeployment,$R23),$S23+$U23,$U23),IF(V$71>(inputCostsYearOfDeployment-1),$U23,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(X$71<inputCostsYearOfDeployment,0,IF($R23>0,IF(0=MOD(X$71-inputCostsYearOfDeployment,$R23),$S23+$U23,$U23),IF(X$71>(inputCostsYearOfDeployment-1),$U23,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(Z$71<inputCostsYearOfDeployment,0,IF($R23>0,IF(0=MOD(Z$71-inputCostsYearOfDeployment,$R23),$S23+$U23,$U23),IF(Z$71>(inputCostsYearOfDeployment-1),$U23,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(AB$71<inputCostsYearOfDeployment,0,IF($R23>0,IF(0=MOD(AB$71-inputCostsYearOfDeployment,$R23),$S23+$U23,$U23),IF(AB$71>(inputCostsYearOfDeployment-1),$U23,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(AD$71<inputCostsYearOfDeployment,0,IF($R23>0,IF(0=MOD(AD$71-inputCostsYearOfDeployment,$R23),$S23+$U23,$U23),IF(AD$71>(inputCostsYearOfDeployment-1),$U23,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(AF$71<inputCostsYearOfDeployment,0,IF($R23>0,IF(0=MOD(AF$71-inputCostsYearOfDeployment,$R23),$S23+$U23,$U23),IF(AF$71>(inputCostsYearOfDeployment-1),$U23,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(AH$71<inputCostsYearOfDeployment,0,IF($R23>0,IF(0=MOD(AH$71-inputCostsYearOfDeployment,$R23),$S23+$U23,$U23),IF(AH$71>(inputCostsYearOfDeployment-1),$U23,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(AJ$71<inputCostsYearOfDeployment,0,IF($R23>0,IF(0=MOD(AJ$71-inputCostsYearOfDeployment,$R23),$S23+$U23,$U23),IF(AJ$71>(inputCostsYearOfDeployment-1),$U23,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(AL$71<inputCostsYearOfDeployment,0,IF($R23>0,IF(0=MOD(AL$71-inputCostsYearOfDeployment,$R23),$S23+$U23,$U23),IF(AL$71>(inputCostsYearOfDeployment-1),$U23,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(AN$71<inputCostsYearOfDeployment,0,IF($R23>0,IF(0=MOD(AN$71-inputCostsYearOfDeployment,$R23),$S23+$U23,$U23),IF(AN$71>(inputCostsYearOfDeployment-1),$U23,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(AP$71<inputCostsYearOfDeployment,0,IF($R23>0,IF(0=MOD(AP$71-inputCostsYearOfDeployment,$R23),$S23+$U23,$U23),IF(AP$71>(inputCostsYearOfDeployment-1),$U23,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(AR$71<inputCostsYearOfDeployment,0,IF($R23>0,IF(0=MOD(AR$71-inputCostsYearOfDeployment,$R23),$S23+$U23,$U23),IF(AR$71>(inputCostsYearOfDeployment-1),$U23,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(AT$71<inputCostsYearOfDeployment,0,IF($R23>0,IF(0=MOD(AT$71-inputCostsYearOfDeployment,$R23),$S23+$U23,$U23),IF(AT$71>(inputCostsYearOfDeployment-1),$U23,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(AV$71<inputCostsYearOfDeployment,0,IF($R23>0,IF(0=MOD(AV$71-inputCostsYearOfDeployment,$R23),$S23+$U23,$U23),IF(AV$71>(inputCostsYearOfDeployment-1),$U23,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(AX$71<inputCostsYearOfDeployment,0,IF($R23>0,IF(0=MOD(AX$71-inputCostsYearOfDeployment,$R23),$S23+$U23,$U23),IF(AX$71>(inputCostsYearOfDeployment-1),$U23,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(AZ$71<inputCostsYearOfDeployment,0,IF($R23>0,IF(0=MOD(AZ$71-inputCostsYearOfDeployment,$R23),$S23+$U23,$U23),IF(AZ$71>(inputCostsYearOfDeployment-1),$U23,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(BB$71<inputCostsYearOfDeployment,0,IF($R23>0,IF(0=MOD(BB$71-inputCostsYearOfDeployment,$R23),$S23+$U23,$U23),IF(BB$71>(inputCostsYearOfDeployment-1),$U23,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(BD$71<inputCostsYearOfDeployment,0,IF($R23>0,IF(0=MOD(BD$71-inputCostsYearOfDeployment,$R23),$S23+$U23,$U23),IF(BD$71>(inputCostsYearOfDeployment-1),$U23,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(BF$71<inputCostsYearOfDeployment,0,IF($R23>0,IF(0=MOD(BF$71-inputCostsYearOfDeployment,$R23),$S23+$U23,$U23),IF(BF$71>(inputCostsYearOfDeployment-1),$U23,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(BH$71<inputCostsYearOfDeployment,0,IF($R23>0,IF(0=MOD(BH$71-inputCostsYearOfDeployment,$R23),$S23+$U23,$U23),IF(BH$71>(inputCostsYearOfDeployment-1),$U23,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(BJ$71<inputCostsYearOfDeployment,0,IF($R23>0,IF(0=MOD(BJ$71-inputCostsYearOfDeployment,$R23),$S23+$U23,$U23),IF(BJ$71>(inputCostsYearOfDeployment-1),$U23,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(BL$71<inputCostsYearOfDeployment,0,IF($R23>0,IF(0=MOD(BL$71-inputCostsYearOfDeployment,$R23),$S23+$U23,$U23),IF(BL$71>(inputCostsYearOfDeployment-1),$U23,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(BN$71<inputCostsYearOfDeployment,0,IF($R23>0,IF(0=MOD(BN$71-inputCostsYearOfDeployment,$R23),$S23+$U23,$U23),IF(BN$71>(inputCostsYearOfDeployment-1),$U23,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(BP$71<inputCostsYearOfDeployment,0,IF($R23>0,IF(0=MOD(BP$71-inputCostsYearOfDeployment,$R23),$S23+$U23,$U23),IF(BP$71>(inputCostsYearOfDeployment-1),$U23,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(BR$71<inputCostsYearOfDeployment,0,IF($R23>0,IF(0=MOD(BR$71-inputCostsYearOfDeployment,$R23),$S23+$U23,$U23),IF(BR$71>(inputCostsYearOfDeployment-1),$U23,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(BT$71<inputCostsYearOfDeployment,0,IF($R23>0,IF(0=MOD(BT$71-inputCostsYearOfDeployment,$R23),$S23+$U23,$U23),IF(BT$71>(inputCostsYearOfDeployment-1),$U23,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(BV$71<inputCostsYearOfDeployment,0,IF($R23>0,IF(0=MOD(BV$71-inputCostsYearOfDeployment,$R23),$S23+$U23,$U23),IF(BV$71>(inputCostsYearOfDeployment-1),$U23,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(BX$71<inputCostsYearOfDeployment,0,IF($R23>0,IF(0=MOD(BX$71-inputCostsYearOfDeployment,$R23),$S23+$U23,$U23),IF(BX$71>(inputCostsYearOfDeployment-1),$U23,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(BZ$71<inputCostsYearOfDeployment,0,IF($R23>0,IF(0=MOD(BZ$71-inputCostsYearOfDeployment,$R23),$S23+$U23,$U23),IF(BZ$71>(inputCostsYearOfDeployment-1),$U23,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(CB$71<inputCostsYearOfDeployment,0,IF($R23>0,IF(0=MOD(CB$71-inputCostsYearOfDeployment,$R23),$S23+$U23,$U23),IF(CB$71>(inputCostsYearOfDeployment-1),$U23,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(CD$71<inputCostsYearOfDeployment,0,IF($R23>0,IF(0=MOD(CD$71-inputCostsYearOfDeployment,$R23),$S23+$U23,$U23),IF(CD$71>(inputCostsYearOfDeployment-1),$U23,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(CF$71<inputCostsYearOfDeployment,0,IF($R23>0,IF(0=MOD(CF$71-inputCostsYearOfDeployment,$R23),$S23+$U23,$U23),IF(CF$71>(inputCostsYearOfDeployment-1),$U23,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(CH$71<inputCostsYearOfDeployment,0,IF($R23>0,IF(0=MOD(CH$71-inputCostsYearOfDeployment,$R23),$S23+$U23,$U23),IF(CH$71>(inputCostsYearOfDeployment-1),$U23,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(CJ$71<inputCostsYearOfDeployment,0,IF($R23>0,IF(0=MOD(CJ$71-inputCostsYearOfDeployment,$R23),$S23+$U23,$U23),IF(CJ$71>(inputCostsYearOfDeployment-1),$U23,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(CL$71<inputCostsYearOfDeployment,0,IF($R23>0,IF(0=MOD(CL$71-inputCostsYearOfDeployment,$R23),$S23+$U23,$U23),IF(CL$71>(inputCostsYearOfDeployment-1),$U23,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(CN$71<inputCostsYearOfDeployment,0,IF($R23>0,IF(0=MOD(CN$71-inputCostsYearOfDeployment,$R23),$S23+$U23,$U23),IF(CN$71>(inputCostsYearOfDeployment-1),$U23,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(CP$71<inputCostsYearOfDeployment,0,IF($R23>0,IF(0=MOD(CP$71-inputCostsYearOfDeployment,$R23),$S23+$U23,$U23),IF(CP$71>(inputCostsYearOfDeployment-1),$U23,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(CR$71<inputCostsYearOfDeployment,0,IF($R23>0,IF(0=MOD(CR$71-inputCostsYearOfDeployment,$R23),$S23+$U23,$U23),IF(CR$71>(inputCostsYearOfDeployment-1),$U23,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(CT$71<inputCostsYearOfDeployment,0,IF($R23>0,IF(0=MOD(CT$71-inputCostsYearOfDeployment,$R23),$S23+$U23,$U23),IF(CT$71>(inputCostsYearOfDeployment-1),$U23,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(CV$71<inputCostsYearOfDeployment,0,IF($R23>0,IF(0=MOD(CV$71-inputCostsYearOfDeployment,$R23),$S23+$U23,$U23),IF(CV$71>(inputCostsYearOfDeployment-1),$U23,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(CX$71<inputCostsYearOfDeployment,0,IF($R23>0,IF(0=MOD(CX$71-inputCostsYearOfDeployment,$R23),$S23+$U23,$U23),IF(CX$71>(inputCostsYearOfDeployment-1),$U23,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(CZ$71<inputCostsYearOfDeployment,0,IF($R23>0,IF(0=MOD(CZ$71-inputCostsYearOfDeployment,$R23),$S23+$U23,$U23),IF(CZ$71>(inputCostsYearOfDeployment-1),$U23,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(DB$71<inputCostsYearOfDeployment,0,IF($R23>0,IF(0=MOD(DB$71-inputCostsYearOfDeployment,$R23),$S23+$U23,$U23),IF(DB$71>(inputCostsYearOfDeployment-1),$U23,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(DD$71<inputCostsYearOfDeployment,0,IF($R23>0,IF(0=MOD(DD$71-inputCostsYearOfDeployment,$R23),$S23+$U23,$U23),IF(DD$71>(inputCostsYearOfDeployment-1),$U23,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(DF$71<inputCostsYearOfDeployment,0,IF($R23>0,IF(0=MOD(DF$71-inputCostsYearOfDeployment,$R23),$S23+$U23,$U23),IF(DF$71>(inputCostsYearOfDeployment-1),$U23,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(DH$71<inputCostsYearOfDeployment,0,IF($R23>0,IF(0=MOD(DH$71-inputCostsYearOfDeployment,$R23),$S23+$U23,$U23),IF(DH$71>(inputCostsYearOfDeployment-1),$U23,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(DJ$71<inputCostsYearOfDeployment,0,IF($R23>0,IF(0=MOD(DJ$71-inputCostsYearOfDeployment,$R23),$S23+$U23,$U23),IF(DJ$71>(inputCostsYearOfDeployment-1),$U23,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(DL$71<inputCostsYearOfDeployment,0,IF($R23>0,IF(0=MOD(DL$71-inputCostsYearOfDeployment,$R23),$S23+$U23,$U23),IF(DL$71>(inputCostsYearOfDeployment-1),$U23,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(DN$71<inputCostsYearOfDeployment,0,IF($R23>0,IF(0=MOD(DN$71-inputCostsYearOfDeployment,$R23),$S23+$U23,$U23),IF(DN$71>(inputCostsYearOfDeployment-1),$U23,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(DP$71<inputCostsYearOfDeployment,0,IF($R23>0,IF(0=MOD(DP$71-inputCostsYearOfDeployment,$R23),$S23+$U23,$U23),IF(DP$71>(inputCostsYearOfDeployment-1),$U23,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(DR$71<inputCostsYearOfDeployment,0,IF($R23>0,IF(0=MOD(DR$71-inputCostsYearOfDeployment,$R23),$S23+$U23,$U23),IF(DR$71>(inputCostsYearOfDeployment-1),$U23,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(DT$71<inputCostsYearOfDeployment,0,IF($R23>0,IF(0=MOD(DT$71-inputCostsYearOfDeployment,$R23),$S23+$U23,$U23),IF(DT$71>(inputCostsYearOfDeployment-1),$U23,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(DV$71<inputCostsYearOfDeployment,0,IF($R23>0,IF(0=MOD(DV$71-inputCostsYearOfDeployment,$R23),$S23+$U23,$U23),IF(DV$71>(inputCostsYearOfDeployment-1),$U23,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(DX$71<inputCostsYearOfDeployment,0,IF($R23>0,IF(0=MOD(DX$71-inputCostsYearOfDeployment,$R23),$S23+$U23,$U23),IF(DX$71>(inputCostsYearOfDeployment-1),$U23,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(DZ$71<inputCostsYearOfDeployment,0,IF($R23>0,IF(0=MOD(DZ$71-inputCostsYearOfDeployment,$R23),$S23+$U23,$U23),IF(DZ$71>(inputCostsYearOfDeployment-1),$U23,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(EB$71<inputCostsYearOfDeployment,0,IF($R23>0,IF(0=MOD(EB$71-inputCostsYearOfDeployment,$R23),$S23+$U23,$U23),IF(EB$71>(inputCostsYearOfDeployment-1),$U23,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(ED$71<inputCostsYearOfDeployment,0,IF($R23>0,IF(0=MOD(ED$71-inputCostsYearOfDeployment,$R23),$S23+$U23,$U23),IF(ED$71>(inputCostsYearOfDeployment-1),$U23,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(EF$71<inputCostsYearOfDeployment,0,IF($R23>0,IF(0=MOD(EF$71-inputCostsYearOfDeployment,$R23),$S23+$U23,$U23),IF(EF$71>(inputCostsYearOfDeployment-1),$U23,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(EH$71<inputCostsYearOfDeployment,0,IF($R23>0,IF(0=MOD(EH$71-inputCostsYearOfDeployment,$R23),$S23+$U23,$U23),IF(EH$71>(inputCostsYearOfDeployment-1),$U23,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(EJ$71<inputCostsYearOfDeployment,0,IF($R23>0,IF(0=MOD(EJ$71-inputCostsYearOfDeployment,$R23),$S23+$U23,$U23),IF(EJ$71>(inputCostsYearOfDeployment-1),$U23,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(EL$71<inputCostsYearOfDeployment,0,IF($R23>0,IF(0=MOD(EL$71-inputCostsYearOfDeployment,$R23),$S23+$U23,$U23),IF(EL$71>(inputCostsYearOfDeployment-1),$U23,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(EN$71<inputCostsYearOfDeployment,0,IF($R23>0,IF(0=MOD(EN$71-inputCostsYearOfDeployment,$R23),$S23+$U23,$U23),IF(EN$71>(inputCostsYearOfDeployment-1),$U23,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(EP$71<inputCostsYearOfDeployment,0,IF($R23>0,IF(0=MOD(EP$71-inputCostsYearOfDeployment,$R23),$S23+$U23,$U23),IF(EP$71>(inputCostsYearOfDeployment-1),$U23,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(ER$71<inputCostsYearOfDeployment,0,IF($R23>0,IF(0=MOD(ER$71-inputCostsYearOfDeployment,$R23),$S23+$U23,$U23),IF(ER$71>(inputCostsYearOfDeployment-1),$U23,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(ET$71<inputCostsYearOfDeployment,0,IF($R23>0,IF(0=MOD(ET$71-inputCostsYearOfDeployment,$R23),$S23+$U23,$U23),IF(ET$71>(inputCostsYearOfDeployment-1),$U23,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(EV$71<inputCostsYearOfDeployment,0,IF($R23>0,IF(0=MOD(EV$71-inputCostsYearOfDeployment,$R23),$S23+$U23,$U23),IF(EV$71>(inputCostsYearOfDeployment-1),$U23,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(EX$71<inputCostsYearOfDeployment,0,IF($R23>0,IF(0=MOD(EX$71-inputCostsYearOfDeployment,$R23),$S23+$U23,$U23),IF(EX$71>(inputCostsYearOfDeployment-1),$U23,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(EZ$71<inputCostsYearOfDeployment,0,IF($R23>0,IF(0=MOD(EZ$71-inputCostsYearOfDeployment,$R23),$S23+$U23,$U23),IF(EZ$71>(inputCostsYearOfDeployment-1),$U23,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(FB$71<inputCostsYearOfDeployment,0,IF($R23>0,IF(0=MOD(FB$71-inputCostsYearOfDeployment,$R23),$S23+$U23,$U23),IF(FB$71>(inputCostsYearOfDeployment-1),$U23,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(FD$71<inputCostsYearOfDeployment,0,IF($R23>0,IF(0=MOD(FD$71-inputCostsYearOfDeployment,$R23),$S23+$U23,$U23),IF(FD$71>(inputCostsYearOfDeployment-1),$U23,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(FF$71<inputCostsYearOfDeployment,0,IF($R23>0,IF(0=MOD(FF$71-inputCostsYearOfDeployment,$R23),$S23+$U23,$U23),IF(FF$71>(inputCostsYearOfDeployment-1),$U23,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(FH$71<inputCostsYearOfDeployment,0,IF($R23>0,IF(0=MOD(FH$71-inputCostsYearOfDeployment,$R23),$S23+$U23,$U23),IF(FH$71>(inputCostsYearOfDeployment-1),$U23,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(FJ$71<inputCostsYearOfDeployment,0,IF($R23>0,IF(0=MOD(FJ$71-inputCostsYearOfDeployment,$R23),$S23+$U23,$U23),IF(FJ$71>(inputCostsYearOfDeployment-1),$U23,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(FL$71<inputCostsYearOfDeployment,0,IF($R23>0,IF(0=MOD(FL$71-inputCostsYearOfDeployment,$R23),$S23+$U23,$U23),IF(FL$71>(inputCostsYearOfDeployment-1),$U23,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(FN$71<inputCostsYearOfDeployment,0,IF($R23>0,IF(0=MOD(FN$71-inputCostsYearOfDeployment,$R23),$S23+$U23,$U23),IF(FN$71>(inputCostsYearOfDeployment-1),$U23,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(FP$71<inputCostsYearOfDeployment,0,IF($R23>0,IF(0=MOD(FP$71-inputCostsYearOfDeployment,$R23),$S23+$U23,$U23),IF(FP$71>(inputCostsYearOfDeployment-1),$U23,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(FR$71<inputCostsYearOfDeployment,0,IF($R23>0,IF(0=MOD(FR$71-inputCostsYearOfDeployment,$R23),$S23+$U23,$U23),IF(FR$71>(inputCostsYearOfDeployment-1),$U23,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(FT$71<inputCostsYearOfDeployment,0,IF($R23>0,IF(0=MOD(FT$71-inputCostsYearOfDeployment,$R23),$S23+$U23,$U23),IF(FT$71>(inputCostsYearOfDeployment-1),$U23,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(FV$71<inputCostsYearOfDeployment,0,IF($R23>0,IF(0=MOD(FV$71-inputCostsYearOfDeployment,$R23),$S23+$U23,$U23),IF(FV$71>(inputCostsYearOfDeployment-1),$U23,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(FX$71<inputCostsYearOfDeployment,0,IF($R23>0,IF(0=MOD(FX$71-inputCostsYearOfDeployment,$R23),$S23+$U23,$U23),IF(FX$71>(inputCostsYearOfDeployment-1),$U23,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(FZ$71<inputCostsYearOfDeployment,0,IF($R23>0,IF(0=MOD(FZ$71-inputCostsYearOfDeployment,$R23),$S23+$U23,$U23),IF(FZ$71>(inputCostsYearOfDeployment-1),$U23,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(GB$71<inputCostsYearOfDeployment,0,IF($R23>0,IF(0=MOD(GB$71-inputCostsYearOfDeployment,$R23),$S23+$U23,$U23),IF(GB$71>(inputCostsYearOfDeployment-1),$U23,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(GD$71<inputCostsYearOfDeployment,0,IF($R23>0,IF(0=MOD(GD$71-inputCostsYearOfDeployment,$R23),$S23+$U23,$U23),IF(GD$71>(inputCostsYearOfDeployment-1),$U23,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(GF$71<inputCostsYearOfDeployment,0,IF($R23>0,IF(0=MOD(GF$71-inputCostsYearOfDeployment,$R23),$S23+$U23,$U23),IF(GF$71>(inputCostsYearOfDeployment-1),$U23,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(GH$71<inputCostsYearOfDeployment,0,IF($R23>0,IF(0=MOD(GH$71-inputCostsYearOfDeployment,$R23),$S23+$U23,$U23),IF(GH$71>(inputCostsYearOfDeployment-1),$U23,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(GJ$71<inputCostsYearOfDeployment,0,IF($R23>0,IF(0=MOD(GJ$71-inputCostsYearOfDeployment,$R23),$S23+$U23,$U23),IF(GJ$71>(inputCostsYearOfDeployment-1),$U23,0))*inputCostsEquipmentCount)","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"J24","v":"Variable Message Sign Tower"},null,{"$f":"IF(L$71<inputCostsYearOfDeployment,0,IF($R24>0,IF(0=MOD(L$71-inputCostsYearOfDeployment,$R24),$S24+$U24,$U24),IF(L$71>(inputCostsYearOfDeployment-1),$U24,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(N$71<inputCostsYearOfDeployment,0,IF($R24>0,IF(0=MOD(N$71-inputCostsYearOfDeployment,$R24),$S24+$U24,$U24),IF(N$71>(inputCostsYearOfDeployment-1),$U24,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(P$71<inputCostsYearOfDeployment,0,IF($R24>0,IF(0=MOD(P$71-inputCostsYearOfDeployment,$R24),$S24+$U24,$U24),IF(P$71>(inputCostsYearOfDeployment-1),$U24,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(R$71<inputCostsYearOfDeployment,0,IF($R24>0,IF(0=MOD(R$71-inputCostsYearOfDeployment,$R24),$S24+$U24,$U24),IF(R$71>(inputCostsYearOfDeployment-1),$U24,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(T$71<inputCostsYearOfDeployment,0,IF($R24>0,IF(0=MOD(T$71-inputCostsYearOfDeployment,$R24),$S24+$U24,$U24),IF(T$71>(inputCostsYearOfDeployment-1),$U24,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(V$71<inputCostsYearOfDeployment,0,IF($R24>0,IF(0=MOD(V$71-inputCostsYearOfDeployment,$R24),$S24+$U24,$U24),IF(V$71>(inputCostsYearOfDeployment-1),$U24,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(X$71<inputCostsYearOfDeployment,0,IF($R24>0,IF(0=MOD(X$71-inputCostsYearOfDeployment,$R24),$S24+$U24,$U24),IF(X$71>(inputCostsYearOfDeployment-1),$U24,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(Z$71<inputCostsYearOfDeployment,0,IF($R24>0,IF(0=MOD(Z$71-inputCostsYearOfDeployment,$R24),$S24+$U24,$U24),IF(Z$71>(inputCostsYearOfDeployment-1),$U24,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(AB$71<inputCostsYearOfDeployment,0,IF($R24>0,IF(0=MOD(AB$71-inputCostsYearOfDeployment,$R24),$S24+$U24,$U24),IF(AB$71>(inputCostsYearOfDeployment-1),$U24,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(AD$71<inputCostsYearOfDeployment,0,IF($R24>0,IF(0=MOD(AD$71-inputCostsYearOfDeployment,$R24),$S24+$U24,$U24),IF(AD$71>(inputCostsYearOfDeployment-1),$U24,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(AF$71<inputCostsYearOfDeployment,0,IF($R24>0,IF(0=MOD(AF$71-inputCostsYearOfDeployment,$R24),$S24+$U24,$U24),IF(AF$71>(inputCostsYearOfDeployment-1),$U24,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(AH$71<inputCostsYearOfDeployment,0,IF($R24>0,IF(0=MOD(AH$71-inputCostsYearOfDeployment,$R24),$S24+$U24,$U24),IF(AH$71>(inputCostsYearOfDeployment-1),$U24,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(AJ$71<inputCostsYearOfDeployment,0,IF($R24>0,IF(0=MOD(AJ$71-inputCostsYearOfDeployment,$R24),$S24+$U24,$U24),IF(AJ$71>(inputCostsYearOfDeployment-1),$U24,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(AL$71<inputCostsYearOfDeployment,0,IF($R24>0,IF(0=MOD(AL$71-inputCostsYearOfDeployment,$R24),$S24+$U24,$U24),IF(AL$71>(inputCostsYearOfDeployment-1),$U24,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(AN$71<inputCostsYearOfDeployment,0,IF($R24>0,IF(0=MOD(AN$71-inputCostsYearOfDeployment,$R24),$S24+$U24,$U24),IF(AN$71>(inputCostsYearOfDeployment-1),$U24,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(AP$71<inputCostsYearOfDeployment,0,IF($R24>0,IF(0=MOD(AP$71-inputCostsYearOfDeployment,$R24),$S24+$U24,$U24),IF(AP$71>(inputCostsYearOfDeployment-1),$U24,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(AR$71<inputCostsYearOfDeployment,0,IF($R24>0,IF(0=MOD(AR$71-inputCostsYearOfDeployment,$R24),$S24+$U24,$U24),IF(AR$71>(inputCostsYearOfDeployment-1),$U24,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(AT$71<inputCostsYearOfDeployment,0,IF($R24>0,IF(0=MOD(AT$71-inputCostsYearOfDeployment,$R24),$S24+$U24,$U24),IF(AT$71>(inputCostsYearOfDeployment-1),$U24,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(AV$71<inputCostsYearOfDeployment,0,IF($R24>0,IF(0=MOD(AV$71-inputCostsYearOfDeployment,$R24),$S24+$U24,$U24),IF(AV$71>(inputCostsYearOfDeployment-1),$U24,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(AX$71<inputCostsYearOfDeployment,0,IF($R24>0,IF(0=MOD(AX$71-inputCostsYearOfDeployment,$R24),$S24+$U24,$U24),IF(AX$71>(inputCostsYearOfDeployment-1),$U24,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(AZ$71<inputCostsYearOfDeployment,0,IF($R24>0,IF(0=MOD(AZ$71-inputCostsYearOfDeployment,$R24),$S24+$U24,$U24),IF(AZ$71>(inputCostsYearOfDeployment-1),$U24,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(BB$71<inputCostsYearOfDeployment,0,IF($R24>0,IF(0=MOD(BB$71-inputCostsYearOfDeployment,$R24),$S24+$U24,$U24),IF(BB$71>(inputCostsYearOfDeployment-1),$U24,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(BD$71<inputCostsYearOfDeployment,0,IF($R24>0,IF(0=MOD(BD$71-inputCostsYearOfDeployment,$R24),$S24+$U24,$U24),IF(BD$71>(inputCostsYearOfDeployment-1),$U24,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(BF$71<inputCostsYearOfDeployment,0,IF($R24>0,IF(0=MOD(BF$71-inputCostsYearOfDeployment,$R24),$S24+$U24,$U24),IF(BF$71>(inputCostsYearOfDeployment-1),$U24,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(BH$71<inputCostsYearOfDeployment,0,IF($R24>0,IF(0=MOD(BH$71-inputCostsYearOfDeployment,$R24),$S24+$U24,$U24),IF(BH$71>(inputCostsYearOfDeployment-1),$U24,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(BJ$71<inputCostsYearOfDeployment,0,IF($R24>0,IF(0=MOD(BJ$71-inputCostsYearOfDeployment,$R24),$S24+$U24,$U24),IF(BJ$71>(inputCostsYearOfDeployment-1),$U24,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(BL$71<inputCostsYearOfDeployment,0,IF($R24>0,IF(0=MOD(BL$71-inputCostsYearOfDeployment,$R24),$S24+$U24,$U24),IF(BL$71>(inputCostsYearOfDeployment-1),$U24,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(BN$71<inputCostsYearOfDeployment,0,IF($R24>0,IF(0=MOD(BN$71-inputCostsYearOfDeployment,$R24),$S24+$U24,$U24),IF(BN$71>(inputCostsYearOfDeployment-1),$U24,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(BP$71<inputCostsYearOfDeployment,0,IF($R24>0,IF(0=MOD(BP$71-inputCostsYearOfDeployment,$R24),$S24+$U24,$U24),IF(BP$71>(inputCostsYearOfDeployment-1),$U24,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(BR$71<inputCostsYearOfDeployment,0,IF($R24>0,IF(0=MOD(BR$71-inputCostsYearOfDeployment,$R24),$S24+$U24,$U24),IF(BR$71>(inputCostsYearOfDeployment-1),$U24,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(BT$71<inputCostsYearOfDeployment,0,IF($R24>0,IF(0=MOD(BT$71-inputCostsYearOfDeployment,$R24),$S24+$U24,$U24),IF(BT$71>(inputCostsYearOfDeployment-1),$U24,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(BV$71<inputCostsYearOfDeployment,0,IF($R24>0,IF(0=MOD(BV$71-inputCostsYearOfDeployment,$R24),$S24+$U24,$U24),IF(BV$71>(inputCostsYearOfDeployment-1),$U24,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(BX$71<inputCostsYearOfDeployment,0,IF($R24>0,IF(0=MOD(BX$71-inputCostsYearOfDeployment,$R24),$S24+$U24,$U24),IF(BX$71>(inputCostsYearOfDeployment-1),$U24,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(BZ$71<inputCostsYearOfDeployment,0,IF($R24>0,IF(0=MOD(BZ$71-inputCostsYearOfDeployment,$R24),$S24+$U24,$U24),IF(BZ$71>(inputCostsYearOfDeployment-1),$U24,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(CB$71<inputCostsYearOfDeployment,0,IF($R24>0,IF(0=MOD(CB$71-inputCostsYearOfDeployment,$R24),$S24+$U24,$U24),IF(CB$71>(inputCostsYearOfDeployment-1),$U24,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(CD$71<inputCostsYearOfDeployment,0,IF($R24>0,IF(0=MOD(CD$71-inputCostsYearOfDeployment,$R24),$S24+$U24,$U24),IF(CD$71>(inputCostsYearOfDeployment-1),$U24,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(CF$71<inputCostsYearOfDeployment,0,IF($R24>0,IF(0=MOD(CF$71-inputCostsYearOfDeployment,$R24),$S24+$U24,$U24),IF(CF$71>(inputCostsYearOfDeployment-1),$U24,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(CH$71<inputCostsYearOfDeployment,0,IF($R24>0,IF(0=MOD(CH$71-inputCostsYearOfDeployment,$R24),$S24+$U24,$U24),IF(CH$71>(inputCostsYearOfDeployment-1),$U24,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(CJ$71<inputCostsYearOfDeployment,0,IF($R24>0,IF(0=MOD(CJ$71-inputCostsYearOfDeployment,$R24),$S24+$U24,$U24),IF(CJ$71>(inputCostsYearOfDeployment-1),$U24,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(CL$71<inputCostsYearOfDeployment,0,IF($R24>0,IF(0=MOD(CL$71-inputCostsYearOfDeployment,$R24),$S24+$U24,$U24),IF(CL$71>(inputCostsYearOfDeployment-1),$U24,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(CN$71<inputCostsYearOfDeployment,0,IF($R24>0,IF(0=MOD(CN$71-inputCostsYearOfDeployment,$R24),$S24+$U24,$U24),IF(CN$71>(inputCostsYearOfDeployment-1),$U24,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(CP$71<inputCostsYearOfDeployment,0,IF($R24>0,IF(0=MOD(CP$71-inputCostsYearOfDeployment,$R24),$S24+$U24,$U24),IF(CP$71>(inputCostsYearOfDeployment-1),$U24,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(CR$71<inputCostsYearOfDeployment,0,IF($R24>0,IF(0=MOD(CR$71-inputCostsYearOfDeployment,$R24),$S24+$U24,$U24),IF(CR$71>(inputCostsYearOfDeployment-1),$U24,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(CT$71<inputCostsYearOfDeployment,0,IF($R24>0,IF(0=MOD(CT$71-inputCostsYearOfDeployment,$R24),$S24+$U24,$U24),IF(CT$71>(inputCostsYearOfDeployment-1),$U24,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(CV$71<inputCostsYearOfDeployment,0,IF($R24>0,IF(0=MOD(CV$71-inputCostsYearOfDeployment,$R24),$S24+$U24,$U24),IF(CV$71>(inputCostsYearOfDeployment-1),$U24,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(CX$71<inputCostsYearOfDeployment,0,IF($R24>0,IF(0=MOD(CX$71-inputCostsYearOfDeployment,$R24),$S24+$U24,$U24),IF(CX$71>(inputCostsYearOfDeployment-1),$U24,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(CZ$71<inputCostsYearOfDeployment,0,IF($R24>0,IF(0=MOD(CZ$71-inputCostsYearOfDeployment,$R24),$S24+$U24,$U24),IF(CZ$71>(inputCostsYearOfDeployment-1),$U24,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(DB$71<inputCostsYearOfDeployment,0,IF($R24>0,IF(0=MOD(DB$71-inputCostsYearOfDeployment,$R24),$S24+$U24,$U24),IF(DB$71>(inputCostsYearOfDeployment-1),$U24,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(DD$71<inputCostsYearOfDeployment,0,IF($R24>0,IF(0=MOD(DD$71-inputCostsYearOfDeployment,$R24),$S24+$U24,$U24),IF(DD$71>(inputCostsYearOfDeployment-1),$U24,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(DF$71<inputCostsYearOfDeployment,0,IF($R24>0,IF(0=MOD(DF$71-inputCostsYearOfDeployment,$R24),$S24+$U24,$U24),IF(DF$71>(inputCostsYearOfDeployment-1),$U24,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(DH$71<inputCostsYearOfDeployment,0,IF($R24>0,IF(0=MOD(DH$71-inputCostsYearOfDeployment,$R24),$S24+$U24,$U24),IF(DH$71>(inputCostsYearOfDeployment-1),$U24,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(DJ$71<inputCostsYearOfDeployment,0,IF($R24>0,IF(0=MOD(DJ$71-inputCostsYearOfDeployment,$R24),$S24+$U24,$U24),IF(DJ$71>(inputCostsYearOfDeployment-1),$U24,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(DL$71<inputCostsYearOfDeployment,0,IF($R24>0,IF(0=MOD(DL$71-inputCostsYearOfDeployment,$R24),$S24+$U24,$U24),IF(DL$71>(inputCostsYearOfDeployment-1),$U24,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(DN$71<inputCostsYearOfDeployment,0,IF($R24>0,IF(0=MOD(DN$71-inputCostsYearOfDeployment,$R24),$S24+$U24,$U24),IF(DN$71>(inputCostsYearOfDeployment-1),$U24,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(DP$71<inputCostsYearOfDeployment,0,IF($R24>0,IF(0=MOD(DP$71-inputCostsYearOfDeployment,$R24),$S24+$U24,$U24),IF(DP$71>(inputCostsYearOfDeployment-1),$U24,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(DR$71<inputCostsYearOfDeployment,0,IF($R24>0,IF(0=MOD(DR$71-inputCostsYearOfDeployment,$R24),$S24+$U24,$U24),IF(DR$71>(inputCostsYearOfDeployment-1),$U24,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(DT$71<inputCostsYearOfDeployment,0,IF($R24>0,IF(0=MOD(DT$71-inputCostsYearOfDeployment,$R24),$S24+$U24,$U24),IF(DT$71>(inputCostsYearOfDeployment-1),$U24,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(DV$71<inputCostsYearOfDeployment,0,IF($R24>0,IF(0=MOD(DV$71-inputCostsYearOfDeployment,$R24),$S24+$U24,$U24),IF(DV$71>(inputCostsYearOfDeployment-1),$U24,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(DX$71<inputCostsYearOfDeployment,0,IF($R24>0,IF(0=MOD(DX$71-inputCostsYearOfDeployment,$R24),$S24+$U24,$U24),IF(DX$71>(inputCostsYearOfDeployment-1),$U24,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(DZ$71<inputCostsYearOfDeployment,0,IF($R24>0,IF(0=MOD(DZ$71-inputCostsYearOfDeployment,$R24),$S24+$U24,$U24),IF(DZ$71>(inputCostsYearOfDeployment-1),$U24,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(EB$71<inputCostsYearOfDeployment,0,IF($R24>0,IF(0=MOD(EB$71-inputCostsYearOfDeployment,$R24),$S24+$U24,$U24),IF(EB$71>(inputCostsYearOfDeployment-1),$U24,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(ED$71<inputCostsYearOfDeployment,0,IF($R24>0,IF(0=MOD(ED$71-inputCostsYearOfDeployment,$R24),$S24+$U24,$U24),IF(ED$71>(inputCostsYearOfDeployment-1),$U24,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(EF$71<inputCostsYearOfDeployment,0,IF($R24>0,IF(0=MOD(EF$71-inputCostsYearOfDeployment,$R24),$S24+$U24,$U24),IF(EF$71>(inputCostsYearOfDeployment-1),$U24,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(EH$71<inputCostsYearOfDeployment,0,IF($R24>0,IF(0=MOD(EH$71-inputCostsYearOfDeployment,$R24),$S24+$U24,$U24),IF(EH$71>(inputCostsYearOfDeployment-1),$U24,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(EJ$71<inputCostsYearOfDeployment,0,IF($R24>0,IF(0=MOD(EJ$71-inputCostsYearOfDeployment,$R24),$S24+$U24,$U24),IF(EJ$71>(inputCostsYearOfDeployment-1),$U24,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(EL$71<inputCostsYearOfDeployment,0,IF($R24>0,IF(0=MOD(EL$71-inputCostsYearOfDeployment,$R24),$S24+$U24,$U24),IF(EL$71>(inputCostsYearOfDeployment-1),$U24,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(EN$71<inputCostsYearOfDeployment,0,IF($R24>0,IF(0=MOD(EN$71-inputCostsYearOfDeployment,$R24),$S24+$U24,$U24),IF(EN$71>(inputCostsYearOfDeployment-1),$U24,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(EP$71<inputCostsYearOfDeployment,0,IF($R24>0,IF(0=MOD(EP$71-inputCostsYearOfDeployment,$R24),$S24+$U24,$U24),IF(EP$71>(inputCostsYearOfDeployment-1),$U24,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(ER$71<inputCostsYearOfDeployment,0,IF($R24>0,IF(0=MOD(ER$71-inputCostsYearOfDeployment,$R24),$S24+$U24,$U24),IF(ER$71>(inputCostsYearOfDeployment-1),$U24,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(ET$71<inputCostsYearOfDeployment,0,IF($R24>0,IF(0=MOD(ET$71-inputCostsYearOfDeployment,$R24),$S24+$U24,$U24),IF(ET$71>(inputCostsYearOfDeployment-1),$U24,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(EV$71<inputCostsYearOfDeployment,0,IF($R24>0,IF(0=MOD(EV$71-inputCostsYearOfDeployment,$R24),$S24+$U24,$U24),IF(EV$71>(inputCostsYearOfDeployment-1),$U24,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(EX$71<inputCostsYearOfDeployment,0,IF($R24>0,IF(0=MOD(EX$71-inputCostsYearOfDeployment,$R24),$S24+$U24,$U24),IF(EX$71>(inputCostsYearOfDeployment-1),$U24,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(EZ$71<inputCostsYearOfDeployment,0,IF($R24>0,IF(0=MOD(EZ$71-inputCostsYearOfDeployment,$R24),$S24+$U24,$U24),IF(EZ$71>(inputCostsYearOfDeployment-1),$U24,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(FB$71<inputCostsYearOfDeployment,0,IF($R24>0,IF(0=MOD(FB$71-inputCostsYearOfDeployment,$R24),$S24+$U24,$U24),IF(FB$71>(inputCostsYearOfDeployment-1),$U24,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(FD$71<inputCostsYearOfDeployment,0,IF($R24>0,IF(0=MOD(FD$71-inputCostsYearOfDeployment,$R24),$S24+$U24,$U24),IF(FD$71>(inputCostsYearOfDeployment-1),$U24,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(FF$71<inputCostsYearOfDeployment,0,IF($R24>0,IF(0=MOD(FF$71-inputCostsYearOfDeployment,$R24),$S24+$U24,$U24),IF(FF$71>(inputCostsYearOfDeployment-1),$U24,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(FH$71<inputCostsYearOfDeployment,0,IF($R24>0,IF(0=MOD(FH$71-inputCostsYearOfDeployment,$R24),$S24+$U24,$U24),IF(FH$71>(inputCostsYearOfDeployment-1),$U24,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(FJ$71<inputCostsYearOfDeployment,0,IF($R24>0,IF(0=MOD(FJ$71-inputCostsYearOfDeployment,$R24),$S24+$U24,$U24),IF(FJ$71>(inputCostsYearOfDeployment-1),$U24,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(FL$71<inputCostsYearOfDeployment,0,IF($R24>0,IF(0=MOD(FL$71-inputCostsYearOfDeployment,$R24),$S24+$U24,$U24),IF(FL$71>(inputCostsYearOfDeployment-1),$U24,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(FN$71<inputCostsYearOfDeployment,0,IF($R24>0,IF(0=MOD(FN$71-inputCostsYearOfDeployment,$R24),$S24+$U24,$U24),IF(FN$71>(inputCostsYearOfDeployment-1),$U24,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(FP$71<inputCostsYearOfDeployment,0,IF($R24>0,IF(0=MOD(FP$71-inputCostsYearOfDeployment,$R24),$S24+$U24,$U24),IF(FP$71>(inputCostsYearOfDeployment-1),$U24,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(FR$71<inputCostsYearOfDeployment,0,IF($R24>0,IF(0=MOD(FR$71-inputCostsYearOfDeployment,$R24),$S24+$U24,$U24),IF(FR$71>(inputCostsYearOfDeployment-1),$U24,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(FT$71<inputCostsYearOfDeployment,0,IF($R24>0,IF(0=MOD(FT$71-inputCostsYearOfDeployment,$R24),$S24+$U24,$U24),IF(FT$71>(inputCostsYearOfDeployment-1),$U24,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(FV$71<inputCostsYearOfDeployment,0,IF($R24>0,IF(0=MOD(FV$71-inputCostsYearOfDeployment,$R24),$S24+$U24,$U24),IF(FV$71>(inputCostsYearOfDeployment-1),$U24,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(FX$71<inputCostsYearOfDeployment,0,IF($R24>0,IF(0=MOD(FX$71-inputCostsYearOfDeployment,$R24),$S24+$U24,$U24),IF(FX$71>(inputCostsYearOfDeployment-1),$U24,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(FZ$71<inputCostsYearOfDeployment,0,IF($R24>0,IF(0=MOD(FZ$71-inputCostsYearOfDeployment,$R24),$S24+$U24,$U24),IF(FZ$71>(inputCostsYearOfDeployment-1),$U24,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(GB$71<inputCostsYearOfDeployment,0,IF($R24>0,IF(0=MOD(GB$71-inputCostsYearOfDeployment,$R24),$S24+$U24,$U24),IF(GB$71>(inputCostsYearOfDeployment-1),$U24,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(GD$71<inputCostsYearOfDeployment,0,IF($R24>0,IF(0=MOD(GD$71-inputCostsYearOfDeployment,$R24),$S24+$U24,$U24),IF(GD$71>(inputCostsYearOfDeployment-1),$U24,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(GF$71<inputCostsYearOfDeployment,0,IF($R24>0,IF(0=MOD(GF$71-inputCostsYearOfDeployment,$R24),$S24+$U24,$U24),IF(GF$71>(inputCostsYearOfDeployment-1),$U24,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(GH$71<inputCostsYearOfDeployment,0,IF($R24>0,IF(0=MOD(GH$71-inputCostsYearOfDeployment,$R24),$S24+$U24,$U24),IF(GH$71>(inputCostsYearOfDeployment-1),$U24,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(GJ$71<inputCostsYearOfDeployment,0,IF($R24>0,IF(0=MOD(GJ$71-inputCostsYearOfDeployment,$R24),$S24+$U24,$U24),IF(GJ$71>(inputCostsYearOfDeployment-1),$U24,0))*inputCostsEquipmentCount)","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"J25","v":"Speed Signal Controller"},null,{"$f":"IF(L$71<inputCostsYearOfDeployment,0,IF($R25>0,IF(0=MOD(L$71-inputCostsYearOfDeployment,$R25),$S25+$U25,$U25),IF(L$71>(inputCostsYearOfDeployment-1),$U25,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(N$71<inputCostsYearOfDeployment,0,IF($R25>0,IF(0=MOD(N$71-inputCostsYearOfDeployment,$R25),$S25+$U25,$U25),IF(N$71>(inputCostsYearOfDeployment-1),$U25,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(P$71<inputCostsYearOfDeployment,0,IF($R25>0,IF(0=MOD(P$71-inputCostsYearOfDeployment,$R25),$S25+$U25,$U25),IF(P$71>(inputCostsYearOfDeployment-1),$U25,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(R$71<inputCostsYearOfDeployment,0,IF($R25>0,IF(0=MOD(R$71-inputCostsYearOfDeployment,$R25),$S25+$U25,$U25),IF(R$71>(inputCostsYearOfDeployment-1),$U25,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(T$71<inputCostsYearOfDeployment,0,IF($R25>0,IF(0=MOD(T$71-inputCostsYearOfDeployment,$R25),$S25+$U25,$U25),IF(T$71>(inputCostsYearOfDeployment-1),$U25,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(V$71<inputCostsYearOfDeployment,0,IF($R25>0,IF(0=MOD(V$71-inputCostsYearOfDeployment,$R25),$S25+$U25,$U25),IF(V$71>(inputCostsYearOfDeployment-1),$U25,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(X$71<inputCostsYearOfDeployment,0,IF($R25>0,IF(0=MOD(X$71-inputCostsYearOfDeployment,$R25),$S25+$U25,$U25),IF(X$71>(inputCostsYearOfDeployment-1),$U25,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(Z$71<inputCostsYearOfDeployment,0,IF($R25>0,IF(0=MOD(Z$71-inputCostsYearOfDeployment,$R25),$S25+$U25,$U25),IF(Z$71>(inputCostsYearOfDeployment-1),$U25,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(AB$71<inputCostsYearOfDeployment,0,IF($R25>0,IF(0=MOD(AB$71-inputCostsYearOfDeployment,$R25),$S25+$U25,$U25),IF(AB$71>(inputCostsYearOfDeployment-1),$U25,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(AD$71<inputCostsYearOfDeployment,0,IF($R25>0,IF(0=MOD(AD$71-inputCostsYearOfDeployment,$R25),$S25+$U25,$U25),IF(AD$71>(inputCostsYearOfDeployment-1),$U25,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(AF$71<inputCostsYearOfDeployment,0,IF($R25>0,IF(0=MOD(AF$71-inputCostsYearOfDeployment,$R25),$S25+$U25,$U25),IF(AF$71>(inputCostsYearOfDeployment-1),$U25,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(AH$71<inputCostsYearOfDeployment,0,IF($R25>0,IF(0=MOD(AH$71-inputCostsYearOfDeployment,$R25),$S25+$U25,$U25),IF(AH$71>(inputCostsYearOfDeployment-1),$U25,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(AJ$71<inputCostsYearOfDeployment,0,IF($R25>0,IF(0=MOD(AJ$71-inputCostsYearOfDeployment,$R25),$S25+$U25,$U25),IF(AJ$71>(inputCostsYearOfDeployment-1),$U25,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(AL$71<inputCostsYearOfDeployment,0,IF($R25>0,IF(0=MOD(AL$71-inputCostsYearOfDeployment,$R25),$S25+$U25,$U25),IF(AL$71>(inputCostsYearOfDeployment-1),$U25,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(AN$71<inputCostsYearOfDeployment,0,IF($R25>0,IF(0=MOD(AN$71-inputCostsYearOfDeployment,$R25),$S25+$U25,$U25),IF(AN$71>(inputCostsYearOfDeployment-1),$U25,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(AP$71<inputCostsYearOfDeployment,0,IF($R25>0,IF(0=MOD(AP$71-inputCostsYearOfDeployment,$R25),$S25+$U25,$U25),IF(AP$71>(inputCostsYearOfDeployment-1),$U25,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(AR$71<inputCostsYearOfDeployment,0,IF($R25>0,IF(0=MOD(AR$71-inputCostsYearOfDeployment,$R25),$S25+$U25,$U25),IF(AR$71>(inputCostsYearOfDeployment-1),$U25,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(AT$71<inputCostsYearOfDeployment,0,IF($R25>0,IF(0=MOD(AT$71-inputCostsYearOfDeployment,$R25),$S25+$U25,$U25),IF(AT$71>(inputCostsYearOfDeployment-1),$U25,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(AV$71<inputCostsYearOfDeployment,0,IF($R25>0,IF(0=MOD(AV$71-inputCostsYearOfDeployment,$R25),$S25+$U25,$U25),IF(AV$71>(inputCostsYearOfDeployment-1),$U25,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(AX$71<inputCostsYearOfDeployment,0,IF($R25>0,IF(0=MOD(AX$71-inputCostsYearOfDeployment,$R25),$S25+$U25,$U25),IF(AX$71>(inputCostsYearOfDeployment-1),$U25,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(AZ$71<inputCostsYearOfDeployment,0,IF($R25>0,IF(0=MOD(AZ$71-inputCostsYearOfDeployment,$R25),$S25+$U25,$U25),IF(AZ$71>(inputCostsYearOfDeployment-1),$U25,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(BB$71<inputCostsYearOfDeployment,0,IF($R25>0,IF(0=MOD(BB$71-inputCostsYearOfDeployment,$R25),$S25+$U25,$U25),IF(BB$71>(inputCostsYearOfDeployment-1),$U25,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(BD$71<inputCostsYearOfDeployment,0,IF($R25>0,IF(0=MOD(BD$71-inputCostsYearOfDeployment,$R25),$S25+$U25,$U25),IF(BD$71>(inputCostsYearOfDeployment-1),$U25,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(BF$71<inputCostsYearOfDeployment,0,IF($R25>0,IF(0=MOD(BF$71-inputCostsYearOfDeployment,$R25),$S25+$U25,$U25),IF(BF$71>(inputCostsYearOfDeployment-1),$U25,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(BH$71<inputCostsYearOfDeployment,0,IF($R25>0,IF(0=MOD(BH$71-inputCostsYearOfDeployment,$R25),$S25+$U25,$U25),IF(BH$71>(inputCostsYearOfDeployment-1),$U25,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(BJ$71<inputCostsYearOfDeployment,0,IF($R25>0,IF(0=MOD(BJ$71-inputCostsYearOfDeployment,$R25),$S25+$U25,$U25),IF(BJ$71>(inputCostsYearOfDeployment-1),$U25,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(BL$71<inputCostsYearOfDeployment,0,IF($R25>0,IF(0=MOD(BL$71-inputCostsYearOfDeployment,$R25),$S25+$U25,$U25),IF(BL$71>(inputCostsYearOfDeployment-1),$U25,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(BN$71<inputCostsYearOfDeployment,0,IF($R25>0,IF(0=MOD(BN$71-inputCostsYearOfDeployment,$R25),$S25+$U25,$U25),IF(BN$71>(inputCostsYearOfDeployment-1),$U25,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(BP$71<inputCostsYearOfDeployment,0,IF($R25>0,IF(0=MOD(BP$71-inputCostsYearOfDeployment,$R25),$S25+$U25,$U25),IF(BP$71>(inputCostsYearOfDeployment-1),$U25,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(BR$71<inputCostsYearOfDeployment,0,IF($R25>0,IF(0=MOD(BR$71-inputCostsYearOfDeployment,$R25),$S25+$U25,$U25),IF(BR$71>(inputCostsYearOfDeployment-1),$U25,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(BT$71<inputCostsYearOfDeployment,0,IF($R25>0,IF(0=MOD(BT$71-inputCostsYearOfDeployment,$R25),$S25+$U25,$U25),IF(BT$71>(inputCostsYearOfDeployment-1),$U25,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(BV$71<inputCostsYearOfDeployment,0,IF($R25>0,IF(0=MOD(BV$71-inputCostsYearOfDeployment,$R25),$S25+$U25,$U25),IF(BV$71>(inputCostsYearOfDeployment-1),$U25,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(BX$71<inputCostsYearOfDeployment,0,IF($R25>0,IF(0=MOD(BX$71-inputCostsYearOfDeployment,$R25),$S25+$U25,$U25),IF(BX$71>(inputCostsYearOfDeployment-1),$U25,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(BZ$71<inputCostsYearOfDeployment,0,IF($R25>0,IF(0=MOD(BZ$71-inputCostsYearOfDeployment,$R25),$S25+$U25,$U25),IF(BZ$71>(inputCostsYearOfDeployment-1),$U25,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(CB$71<inputCostsYearOfDeployment,0,IF($R25>0,IF(0=MOD(CB$71-inputCostsYearOfDeployment,$R25),$S25+$U25,$U25),IF(CB$71>(inputCostsYearOfDeployment-1),$U25,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(CD$71<inputCostsYearOfDeployment,0,IF($R25>0,IF(0=MOD(CD$71-inputCostsYearOfDeployment,$R25),$S25+$U25,$U25),IF(CD$71>(inputCostsYearOfDeployment-1),$U25,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(CF$71<inputCostsYearOfDeployment,0,IF($R25>0,IF(0=MOD(CF$71-inputCostsYearOfDeployment,$R25),$S25+$U25,$U25),IF(CF$71>(inputCostsYearOfDeployment-1),$U25,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(CH$71<inputCostsYearOfDeployment,0,IF($R25>0,IF(0=MOD(CH$71-inputCostsYearOfDeployment,$R25),$S25+$U25,$U25),IF(CH$71>(inputCostsYearOfDeployment-1),$U25,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(CJ$71<inputCostsYearOfDeployment,0,IF($R25>0,IF(0=MOD(CJ$71-inputCostsYearOfDeployment,$R25),$S25+$U25,$U25),IF(CJ$71>(inputCostsYearOfDeployment-1),$U25,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(CL$71<inputCostsYearOfDeployment,0,IF($R25>0,IF(0=MOD(CL$71-inputCostsYearOfDeployment,$R25),$S25+$U25,$U25),IF(CL$71>(inputCostsYearOfDeployment-1),$U25,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(CN$71<inputCostsYearOfDeployment,0,IF($R25>0,IF(0=MOD(CN$71-inputCostsYearOfDeployment,$R25),$S25+$U25,$U25),IF(CN$71>(inputCostsYearOfDeployment-1),$U25,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(CP$71<inputCostsYearOfDeployment,0,IF($R25>0,IF(0=MOD(CP$71-inputCostsYearOfDeployment,$R25),$S25+$U25,$U25),IF(CP$71>(inputCostsYearOfDeployment-1),$U25,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(CR$71<inputCostsYearOfDeployment,0,IF($R25>0,IF(0=MOD(CR$71-inputCostsYearOfDeployment,$R25),$S25+$U25,$U25),IF(CR$71>(inputCostsYearOfDeployment-1),$U25,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(CT$71<inputCostsYearOfDeployment,0,IF($R25>0,IF(0=MOD(CT$71-inputCostsYearOfDeployment,$R25),$S25+$U25,$U25),IF(CT$71>(inputCostsYearOfDeployment-1),$U25,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(CV$71<inputCostsYearOfDeployment,0,IF($R25>0,IF(0=MOD(CV$71-inputCostsYearOfDeployment,$R25),$S25+$U25,$U25),IF(CV$71>(inputCostsYearOfDeployment-1),$U25,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(CX$71<inputCostsYearOfDeployment,0,IF($R25>0,IF(0=MOD(CX$71-inputCostsYearOfDeployment,$R25),$S25+$U25,$U25),IF(CX$71>(inputCostsYearOfDeployment-1),$U25,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(CZ$71<inputCostsYearOfDeployment,0,IF($R25>0,IF(0=MOD(CZ$71-inputCostsYearOfDeployment,$R25),$S25+$U25,$U25),IF(CZ$71>(inputCostsYearOfDeployment-1),$U25,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(DB$71<inputCostsYearOfDeployment,0,IF($R25>0,IF(0=MOD(DB$71-inputCostsYearOfDeployment,$R25),$S25+$U25,$U25),IF(DB$71>(inputCostsYearOfDeployment-1),$U25,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(DD$71<inputCostsYearOfDeployment,0,IF($R25>0,IF(0=MOD(DD$71-inputCostsYearOfDeployment,$R25),$S25+$U25,$U25),IF(DD$71>(inputCostsYearOfDeployment-1),$U25,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(DF$71<inputCostsYearOfDeployment,0,IF($R25>0,IF(0=MOD(DF$71-inputCostsYearOfDeployment,$R25),$S25+$U25,$U25),IF(DF$71>(inputCostsYearOfDeployment-1),$U25,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(DH$71<inputCostsYearOfDeployment,0,IF($R25>0,IF(0=MOD(DH$71-inputCostsYearOfDeployment,$R25),$S25+$U25,$U25),IF(DH$71>(inputCostsYearOfDeployment-1),$U25,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(DJ$71<inputCostsYearOfDeployment,0,IF($R25>0,IF(0=MOD(DJ$71-inputCostsYearOfDeployment,$R25),$S25+$U25,$U25),IF(DJ$71>(inputCostsYearOfDeployment-1),$U25,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(DL$71<inputCostsYearOfDeployment,0,IF($R25>0,IF(0=MOD(DL$71-inputCostsYearOfDeployment,$R25),$S25+$U25,$U25),IF(DL$71>(inputCostsYearOfDeployment-1),$U25,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(DN$71<inputCostsYearOfDeployment,0,IF($R25>0,IF(0=MOD(DN$71-inputCostsYearOfDeployment,$R25),$S25+$U25,$U25),IF(DN$71>(inputCostsYearOfDeployment-1),$U25,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(DP$71<inputCostsYearOfDeployment,0,IF($R25>0,IF(0=MOD(DP$71-inputCostsYearOfDeployment,$R25),$S25+$U25,$U25),IF(DP$71>(inputCostsYearOfDeployment-1),$U25,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(DR$71<inputCostsYearOfDeployment,0,IF($R25>0,IF(0=MOD(DR$71-inputCostsYearOfDeployment,$R25),$S25+$U25,$U25),IF(DR$71>(inputCostsYearOfDeployment-1),$U25,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(DT$71<inputCostsYearOfDeployment,0,IF($R25>0,IF(0=MOD(DT$71-inputCostsYearOfDeployment,$R25),$S25+$U25,$U25),IF(DT$71>(inputCostsYearOfDeployment-1),$U25,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(DV$71<inputCostsYearOfDeployment,0,IF($R25>0,IF(0=MOD(DV$71-inputCostsYearOfDeployment,$R25),$S25+$U25,$U25),IF(DV$71>(inputCostsYearOfDeployment-1),$U25,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(DX$71<inputCostsYearOfDeployment,0,IF($R25>0,IF(0=MOD(DX$71-inputCostsYearOfDeployment,$R25),$S25+$U25,$U25),IF(DX$71>(inputCostsYearOfDeployment-1),$U25,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(DZ$71<inputCostsYearOfDeployment,0,IF($R25>0,IF(0=MOD(DZ$71-inputCostsYearOfDeployment,$R25),$S25+$U25,$U25),IF(DZ$71>(inputCostsYearOfDeployment-1),$U25,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(EB$71<inputCostsYearOfDeployment,0,IF($R25>0,IF(0=MOD(EB$71-inputCostsYearOfDeployment,$R25),$S25+$U25,$U25),IF(EB$71>(inputCostsYearOfDeployment-1),$U25,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(ED$71<inputCostsYearOfDeployment,0,IF($R25>0,IF(0=MOD(ED$71-inputCostsYearOfDeployment,$R25),$S25+$U25,$U25),IF(ED$71>(inputCostsYearOfDeployment-1),$U25,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(EF$71<inputCostsYearOfDeployment,0,IF($R25>0,IF(0=MOD(EF$71-inputCostsYearOfDeployment,$R25),$S25+$U25,$U25),IF(EF$71>(inputCostsYearOfDeployment-1),$U25,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(EH$71<inputCostsYearOfDeployment,0,IF($R25>0,IF(0=MOD(EH$71-inputCostsYearOfDeployment,$R25),$S25+$U25,$U25),IF(EH$71>(inputCostsYearOfDeployment-1),$U25,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(EJ$71<inputCostsYearOfDeployment,0,IF($R25>0,IF(0=MOD(EJ$71-inputCostsYearOfDeployment,$R25),$S25+$U25,$U25),IF(EJ$71>(inputCostsYearOfDeployment-1),$U25,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(EL$71<inputCostsYearOfDeployment,0,IF($R25>0,IF(0=MOD(EL$71-inputCostsYearOfDeployment,$R25),$S25+$U25,$U25),IF(EL$71>(inputCostsYearOfDeployment-1),$U25,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(EN$71<inputCostsYearOfDeployment,0,IF($R25>0,IF(0=MOD(EN$71-inputCostsYearOfDeployment,$R25),$S25+$U25,$U25),IF(EN$71>(inputCostsYearOfDeployment-1),$U25,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(EP$71<inputCostsYearOfDeployment,0,IF($R25>0,IF(0=MOD(EP$71-inputCostsYearOfDeployment,$R25),$S25+$U25,$U25),IF(EP$71>(inputCostsYearOfDeployment-1),$U25,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(ER$71<inputCostsYearOfDeployment,0,IF($R25>0,IF(0=MOD(ER$71-inputCostsYearOfDeployment,$R25),$S25+$U25,$U25),IF(ER$71>(inputCostsYearOfDeployment-1),$U25,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(ET$71<inputCostsYearOfDeployment,0,IF($R25>0,IF(0=MOD(ET$71-inputCostsYearOfDeployment,$R25),$S25+$U25,$U25),IF(ET$71>(inputCostsYearOfDeployment-1),$U25,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(EV$71<inputCostsYearOfDeployment,0,IF($R25>0,IF(0=MOD(EV$71-inputCostsYearOfDeployment,$R25),$S25+$U25,$U25),IF(EV$71>(inputCostsYearOfDeployment-1),$U25,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(EX$71<inputCostsYearOfDeployment,0,IF($R25>0,IF(0=MOD(EX$71-inputCostsYearOfDeployment,$R25),$S25+$U25,$U25),IF(EX$71>(inputCostsYearOfDeployment-1),$U25,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(EZ$71<inputCostsYearOfDeployment,0,IF($R25>0,IF(0=MOD(EZ$71-inputCostsYearOfDeployment,$R25),$S25+$U25,$U25),IF(EZ$71>(inputCostsYearOfDeployment-1),$U25,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(FB$71<inputCostsYearOfDeployment,0,IF($R25>0,IF(0=MOD(FB$71-inputCostsYearOfDeployment,$R25),$S25+$U25,$U25),IF(FB$71>(inputCostsYearOfDeployment-1),$U25,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(FD$71<inputCostsYearOfDeployment,0,IF($R25>0,IF(0=MOD(FD$71-inputCostsYearOfDeployment,$R25),$S25+$U25,$U25),IF(FD$71>(inputCostsYearOfDeployment-1),$U25,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(FF$71<inputCostsYearOfDeployment,0,IF($R25>0,IF(0=MOD(FF$71-inputCostsYearOfDeployment,$R25),$S25+$U25,$U25),IF(FF$71>(inputCostsYearOfDeployment-1),$U25,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(FH$71<inputCostsYearOfDeployment,0,IF($R25>0,IF(0=MOD(FH$71-inputCostsYearOfDeployment,$R25),$S25+$U25,$U25),IF(FH$71>(inputCostsYearOfDeployment-1),$U25,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(FJ$71<inputCostsYearOfDeployment,0,IF($R25>0,IF(0=MOD(FJ$71-inputCostsYearOfDeployment,$R25),$S25+$U25,$U25),IF(FJ$71>(inputCostsYearOfDeployment-1),$U25,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(FL$71<inputCostsYearOfDeployment,0,IF($R25>0,IF(0=MOD(FL$71-inputCostsYearOfDeployment,$R25),$S25+$U25,$U25),IF(FL$71>(inputCostsYearOfDeployment-1),$U25,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(FN$71<inputCostsYearOfDeployment,0,IF($R25>0,IF(0=MOD(FN$71-inputCostsYearOfDeployment,$R25),$S25+$U25,$U25),IF(FN$71>(inputCostsYearOfDeployment-1),$U25,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(FP$71<inputCostsYearOfDeployment,0,IF($R25>0,IF(0=MOD(FP$71-inputCostsYearOfDeployment,$R25),$S25+$U25,$U25),IF(FP$71>(inputCostsYearOfDeployment-1),$U25,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(FR$71<inputCostsYearOfDeployment,0,IF($R25>0,IF(0=MOD(FR$71-inputCostsYearOfDeployment,$R25),$S25+$U25,$U25),IF(FR$71>(inputCostsYearOfDeployment-1),$U25,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(FT$71<inputCostsYearOfDeployment,0,IF($R25>0,IF(0=MOD(FT$71-inputCostsYearOfDeployment,$R25),$S25+$U25,$U25),IF(FT$71>(inputCostsYearOfDeployment-1),$U25,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(FV$71<inputCostsYearOfDeployment,0,IF($R25>0,IF(0=MOD(FV$71-inputCostsYearOfDeployment,$R25),$S25+$U25,$U25),IF(FV$71>(inputCostsYearOfDeployment-1),$U25,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(FX$71<inputCostsYearOfDeployment,0,IF($R25>0,IF(0=MOD(FX$71-inputCostsYearOfDeployment,$R25),$S25+$U25,$U25),IF(FX$71>(inputCostsYearOfDeployment-1),$U25,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(FZ$71<inputCostsYearOfDeployment,0,IF($R25>0,IF(0=MOD(FZ$71-inputCostsYearOfDeployment,$R25),$S25+$U25,$U25),IF(FZ$71>(inputCostsYearOfDeployment-1),$U25,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(GB$71<inputCostsYearOfDeployment,0,IF($R25>0,IF(0=MOD(GB$71-inputCostsYearOfDeployment,$R25),$S25+$U25,$U25),IF(GB$71>(inputCostsYearOfDeployment-1),$U25,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(GD$71<inputCostsYearOfDeployment,0,IF($R25>0,IF(0=MOD(GD$71-inputCostsYearOfDeployment,$R25),$S25+$U25,$U25),IF(GD$71>(inputCostsYearOfDeployment-1),$U25,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(GF$71<inputCostsYearOfDeployment,0,IF($R25>0,IF(0=MOD(GF$71-inputCostsYearOfDeployment,$R25),$S25+$U25,$U25),IF(GF$71>(inputCostsYearOfDeployment-1),$U25,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(GH$71<inputCostsYearOfDeployment,0,IF($R25>0,IF(0=MOD(GH$71-inputCostsYearOfDeployment,$R25),$S25+$U25,$U25),IF(GH$71>(inputCostsYearOfDeployment-1),$U25,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(GJ$71<inputCostsYearOfDeployment,0,IF($R25>0,IF(0=MOD(GJ$71-inputCostsYearOfDeployment,$R25),$S25+$U25,$U25),IF(GJ$71>(inputCostsYearOfDeployment-1),$U25,0))*inputCostsEquipmentCount)","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"J26","v":"Loop Detectors (2)"},null,{"$f":"IF(L$71<inputCostsYearOfDeployment,0,IF($R26>0,IF(0=MOD(L$71-inputCostsYearOfDeployment,$R26),$S26+$U26,$U26),IF(L$71>(inputCostsYearOfDeployment-1),$U26,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(N$71<inputCostsYearOfDeployment,0,IF($R26>0,IF(0=MOD(N$71-inputCostsYearOfDeployment,$R26),$S26+$U26,$U26),IF(N$71>(inputCostsYearOfDeployment-1),$U26,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(P$71<inputCostsYearOfDeployment,0,IF($R26>0,IF(0=MOD(P$71-inputCostsYearOfDeployment,$R26),$S26+$U26,$U26),IF(P$71>(inputCostsYearOfDeployment-1),$U26,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(R$71<inputCostsYearOfDeployment,0,IF($R26>0,IF(0=MOD(R$71-inputCostsYearOfDeployment,$R26),$S26+$U26,$U26),IF(R$71>(inputCostsYearOfDeployment-1),$U26,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(T$71<inputCostsYearOfDeployment,0,IF($R26>0,IF(0=MOD(T$71-inputCostsYearOfDeployment,$R26),$S26+$U26,$U26),IF(T$71>(inputCostsYearOfDeployment-1),$U26,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(V$71<inputCostsYearOfDeployment,0,IF($R26>0,IF(0=MOD(V$71-inputCostsYearOfDeployment,$R26),$S26+$U26,$U26),IF(V$71>(inputCostsYearOfDeployment-1),$U26,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(X$71<inputCostsYearOfDeployment,0,IF($R26>0,IF(0=MOD(X$71-inputCostsYearOfDeployment,$R26),$S26+$U26,$U26),IF(X$71>(inputCostsYearOfDeployment-1),$U26,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(Z$71<inputCostsYearOfDeployment,0,IF($R26>0,IF(0=MOD(Z$71-inputCostsYearOfDeployment,$R26),$S26+$U26,$U26),IF(Z$71>(inputCostsYearOfDeployment-1),$U26,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(AB$71<inputCostsYearOfDeployment,0,IF($R26>0,IF(0=MOD(AB$71-inputCostsYearOfDeployment,$R26),$S26+$U26,$U26),IF(AB$71>(inputCostsYearOfDeployment-1),$U26,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(AD$71<inputCostsYearOfDeployment,0,IF($R26>0,IF(0=MOD(AD$71-inputCostsYearOfDeployment,$R26),$S26+$U26,$U26),IF(AD$71>(inputCostsYearOfDeployment-1),$U26,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(AF$71<inputCostsYearOfDeployment,0,IF($R26>0,IF(0=MOD(AF$71-inputCostsYearOfDeployment,$R26),$S26+$U26,$U26),IF(AF$71>(inputCostsYearOfDeployment-1),$U26,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(AH$71<inputCostsYearOfDeployment,0,IF($R26>0,IF(0=MOD(AH$71-inputCostsYearOfDeployment,$R26),$S26+$U26,$U26),IF(AH$71>(inputCostsYearOfDeployment-1),$U26,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(AJ$71<inputCostsYearOfDeployment,0,IF($R26>0,IF(0=MOD(AJ$71-inputCostsYearOfDeployment,$R26),$S26+$U26,$U26),IF(AJ$71>(inputCostsYearOfDeployment-1),$U26,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(AL$71<inputCostsYearOfDeployment,0,IF($R26>0,IF(0=MOD(AL$71-inputCostsYearOfDeployment,$R26),$S26+$U26,$U26),IF(AL$71>(inputCostsYearOfDeployment-1),$U26,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(AN$71<inputCostsYearOfDeployment,0,IF($R26>0,IF(0=MOD(AN$71-inputCostsYearOfDeployment,$R26),$S26+$U26,$U26),IF(AN$71>(inputCostsYearOfDeployment-1),$U26,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(AP$71<inputCostsYearOfDeployment,0,IF($R26>0,IF(0=MOD(AP$71-inputCostsYearOfDeployment,$R26),$S26+$U26,$U26),IF(AP$71>(inputCostsYearOfDeployment-1),$U26,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(AR$71<inputCostsYearOfDeployment,0,IF($R26>0,IF(0=MOD(AR$71-inputCostsYearOfDeployment,$R26),$S26+$U26,$U26),IF(AR$71>(inputCostsYearOfDeployment-1),$U26,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(AT$71<inputCostsYearOfDeployment,0,IF($R26>0,IF(0=MOD(AT$71-inputCostsYearOfDeployment,$R26),$S26+$U26,$U26),IF(AT$71>(inputCostsYearOfDeployment-1),$U26,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(AV$71<inputCostsYearOfDeployment,0,IF($R26>0,IF(0=MOD(AV$71-inputCostsYearOfDeployment,$R26),$S26+$U26,$U26),IF(AV$71>(inputCostsYearOfDeployment-1),$U26,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(AX$71<inputCostsYearOfDeployment,0,IF($R26>0,IF(0=MOD(AX$71-inputCostsYearOfDeployment,$R26),$S26+$U26,$U26),IF(AX$71>(inputCostsYearOfDeployment-1),$U26,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(AZ$71<inputCostsYearOfDeployment,0,IF($R26>0,IF(0=MOD(AZ$71-inputCostsYearOfDeployment,$R26),$S26+$U26,$U26),IF(AZ$71>(inputCostsYearOfDeployment-1),$U26,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(BB$71<inputCostsYearOfDeployment,0,IF($R26>0,IF(0=MOD(BB$71-inputCostsYearOfDeployment,$R26),$S26+$U26,$U26),IF(BB$71>(inputCostsYearOfDeployment-1),$U26,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(BD$71<inputCostsYearOfDeployment,0,IF($R26>0,IF(0=MOD(BD$71-inputCostsYearOfDeployment,$R26),$S26+$U26,$U26),IF(BD$71>(inputCostsYearOfDeployment-1),$U26,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(BF$71<inputCostsYearOfDeployment,0,IF($R26>0,IF(0=MOD(BF$71-inputCostsYearOfDeployment,$R26),$S26+$U26,$U26),IF(BF$71>(inputCostsYearOfDeployment-1),$U26,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(BH$71<inputCostsYearOfDeployment,0,IF($R26>0,IF(0=MOD(BH$71-inputCostsYearOfDeployment,$R26),$S26+$U26,$U26),IF(BH$71>(inputCostsYearOfDeployment-1),$U26,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(BJ$71<inputCostsYearOfDeployment,0,IF($R26>0,IF(0=MOD(BJ$71-inputCostsYearOfDeployment,$R26),$S26+$U26,$U26),IF(BJ$71>(inputCostsYearOfDeployment-1),$U26,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(BL$71<inputCostsYearOfDeployment,0,IF($R26>0,IF(0=MOD(BL$71-inputCostsYearOfDeployment,$R26),$S26+$U26,$U26),IF(BL$71>(inputCostsYearOfDeployment-1),$U26,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(BN$71<inputCostsYearOfDeployment,0,IF($R26>0,IF(0=MOD(BN$71-inputCostsYearOfDeployment,$R26),$S26+$U26,$U26),IF(BN$71>(inputCostsYearOfDeployment-1),$U26,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(BP$71<inputCostsYearOfDeployment,0,IF($R26>0,IF(0=MOD(BP$71-inputCostsYearOfDeployment,$R26),$S26+$U26,$U26),IF(BP$71>(inputCostsYearOfDeployment-1),$U26,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(BR$71<inputCostsYearOfDeployment,0,IF($R26>0,IF(0=MOD(BR$71-inputCostsYearOfDeployment,$R26),$S26+$U26,$U26),IF(BR$71>(inputCostsYearOfDeployment-1),$U26,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(BT$71<inputCostsYearOfDeployment,0,IF($R26>0,IF(0=MOD(BT$71-inputCostsYearOfDeployment,$R26),$S26+$U26,$U26),IF(BT$71>(inputCostsYearOfDeployment-1),$U26,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(BV$71<inputCostsYearOfDeployment,0,IF($R26>0,IF(0=MOD(BV$71-inputCostsYearOfDeployment,$R26),$S26+$U26,$U26),IF(BV$71>(inputCostsYearOfDeployment-1),$U26,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(BX$71<inputCostsYearOfDeployment,0,IF($R26>0,IF(0=MOD(BX$71-inputCostsYearOfDeployment,$R26),$S26+$U26,$U26),IF(BX$71>(inputCostsYearOfDeployment-1),$U26,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(BZ$71<inputCostsYearOfDeployment,0,IF($R26>0,IF(0=MOD(BZ$71-inputCostsYearOfDeployment,$R26),$S26+$U26,$U26),IF(BZ$71>(inputCostsYearOfDeployment-1),$U26,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(CB$71<inputCostsYearOfDeployment,0,IF($R26>0,IF(0=MOD(CB$71-inputCostsYearOfDeployment,$R26),$S26+$U26,$U26),IF(CB$71>(inputCostsYearOfDeployment-1),$U26,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(CD$71<inputCostsYearOfDeployment,0,IF($R26>0,IF(0=MOD(CD$71-inputCostsYearOfDeployment,$R26),$S26+$U26,$U26),IF(CD$71>(inputCostsYearOfDeployment-1),$U26,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(CF$71<inputCostsYearOfDeployment,0,IF($R26>0,IF(0=MOD(CF$71-inputCostsYearOfDeployment,$R26),$S26+$U26,$U26),IF(CF$71>(inputCostsYearOfDeployment-1),$U26,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(CH$71<inputCostsYearOfDeployment,0,IF($R26>0,IF(0=MOD(CH$71-inputCostsYearOfDeployment,$R26),$S26+$U26,$U26),IF(CH$71>(inputCostsYearOfDeployment-1),$U26,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(CJ$71<inputCostsYearOfDeployment,0,IF($R26>0,IF(0=MOD(CJ$71-inputCostsYearOfDeployment,$R26),$S26+$U26,$U26),IF(CJ$71>(inputCostsYearOfDeployment-1),$U26,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(CL$71<inputCostsYearOfDeployment,0,IF($R26>0,IF(0=MOD(CL$71-inputCostsYearOfDeployment,$R26),$S26+$U26,$U26),IF(CL$71>(inputCostsYearOfDeployment-1),$U26,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(CN$71<inputCostsYearOfDeployment,0,IF($R26>0,IF(0=MOD(CN$71-inputCostsYearOfDeployment,$R26),$S26+$U26,$U26),IF(CN$71>(inputCostsYearOfDeployment-1),$U26,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(CP$71<inputCostsYearOfDeployment,0,IF($R26>0,IF(0=MOD(CP$71-inputCostsYearOfDeployment,$R26),$S26+$U26,$U26),IF(CP$71>(inputCostsYearOfDeployment-1),$U26,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(CR$71<inputCostsYearOfDeployment,0,IF($R26>0,IF(0=MOD(CR$71-inputCostsYearOfDeployment,$R26),$S26+$U26,$U26),IF(CR$71>(inputCostsYearOfDeployment-1),$U26,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(CT$71<inputCostsYearOfDeployment,0,IF($R26>0,IF(0=MOD(CT$71-inputCostsYearOfDeployment,$R26),$S26+$U26,$U26),IF(CT$71>(inputCostsYearOfDeployment-1),$U26,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(CV$71<inputCostsYearOfDeployment,0,IF($R26>0,IF(0=MOD(CV$71-inputCostsYearOfDeployment,$R26),$S26+$U26,$U26),IF(CV$71>(inputCostsYearOfDeployment-1),$U26,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(CX$71<inputCostsYearOfDeployment,0,IF($R26>0,IF(0=MOD(CX$71-inputCostsYearOfDeployment,$R26),$S26+$U26,$U26),IF(CX$71>(inputCostsYearOfDeployment-1),$U26,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(CZ$71<inputCostsYearOfDeployment,0,IF($R26>0,IF(0=MOD(CZ$71-inputCostsYearOfDeployment,$R26),$S26+$U26,$U26),IF(CZ$71>(inputCostsYearOfDeployment-1),$U26,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(DB$71<inputCostsYearOfDeployment,0,IF($R26>0,IF(0=MOD(DB$71-inputCostsYearOfDeployment,$R26),$S26+$U26,$U26),IF(DB$71>(inputCostsYearOfDeployment-1),$U26,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(DD$71<inputCostsYearOfDeployment,0,IF($R26>0,IF(0=MOD(DD$71-inputCostsYearOfDeployment,$R26),$S26+$U26,$U26),IF(DD$71>(inputCostsYearOfDeployment-1),$U26,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(DF$71<inputCostsYearOfDeployment,0,IF($R26>0,IF(0=MOD(DF$71-inputCostsYearOfDeployment,$R26),$S26+$U26,$U26),IF(DF$71>(inputCostsYearOfDeployment-1),$U26,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(DH$71<inputCostsYearOfDeployment,0,IF($R26>0,IF(0=MOD(DH$71-inputCostsYearOfDeployment,$R26),$S26+$U26,$U26),IF(DH$71>(inputCostsYearOfDeployment-1),$U26,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(DJ$71<inputCostsYearOfDeployment,0,IF($R26>0,IF(0=MOD(DJ$71-inputCostsYearOfDeployment,$R26),$S26+$U26,$U26),IF(DJ$71>(inputCostsYearOfDeployment-1),$U26,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(DL$71<inputCostsYearOfDeployment,0,IF($R26>0,IF(0=MOD(DL$71-inputCostsYearOfDeployment,$R26),$S26+$U26,$U26),IF(DL$71>(inputCostsYearOfDeployment-1),$U26,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(DN$71<inputCostsYearOfDeployment,0,IF($R26>0,IF(0=MOD(DN$71-inputCostsYearOfDeployment,$R26),$S26+$U26,$U26),IF(DN$71>(inputCostsYearOfDeployment-1),$U26,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(DP$71<inputCostsYearOfDeployment,0,IF($R26>0,IF(0=MOD(DP$71-inputCostsYearOfDeployment,$R26),$S26+$U26,$U26),IF(DP$71>(inputCostsYearOfDeployment-1),$U26,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(DR$71<inputCostsYearOfDeployment,0,IF($R26>0,IF(0=MOD(DR$71-inputCostsYearOfDeployment,$R26),$S26+$U26,$U26),IF(DR$71>(inputCostsYearOfDeployment-1),$U26,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(DT$71<inputCostsYearOfDeployment,0,IF($R26>0,IF(0=MOD(DT$71-inputCostsYearOfDeployment,$R26),$S26+$U26,$U26),IF(DT$71>(inputCostsYearOfDeployment-1),$U26,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(DV$71<inputCostsYearOfDeployment,0,IF($R26>0,IF(0=MOD(DV$71-inputCostsYearOfDeployment,$R26),$S26+$U26,$U26),IF(DV$71>(inputCostsYearOfDeployment-1),$U26,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(DX$71<inputCostsYearOfDeployment,0,IF($R26>0,IF(0=MOD(DX$71-inputCostsYearOfDeployment,$R26),$S26+$U26,$U26),IF(DX$71>(inputCostsYearOfDeployment-1),$U26,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(DZ$71<inputCostsYearOfDeployment,0,IF($R26>0,IF(0=MOD(DZ$71-inputCostsYearOfDeployment,$R26),$S26+$U26,$U26),IF(DZ$71>(inputCostsYearOfDeployment-1),$U26,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(EB$71<inputCostsYearOfDeployment,0,IF($R26>0,IF(0=MOD(EB$71-inputCostsYearOfDeployment,$R26),$S26+$U26,$U26),IF(EB$71>(inputCostsYearOfDeployment-1),$U26,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(ED$71<inputCostsYearOfDeployment,0,IF($R26>0,IF(0=MOD(ED$71-inputCostsYearOfDeployment,$R26),$S26+$U26,$U26),IF(ED$71>(inputCostsYearOfDeployment-1),$U26,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(EF$71<inputCostsYearOfDeployment,0,IF($R26>0,IF(0=MOD(EF$71-inputCostsYearOfDeployment,$R26),$S26+$U26,$U26),IF(EF$71>(inputCostsYearOfDeployment-1),$U26,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(EH$71<inputCostsYearOfDeployment,0,IF($R26>0,IF(0=MOD(EH$71-inputCostsYearOfDeployment,$R26),$S26+$U26,$U26),IF(EH$71>(inputCostsYearOfDeployment-1),$U26,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(EJ$71<inputCostsYearOfDeployment,0,IF($R26>0,IF(0=MOD(EJ$71-inputCostsYearOfDeployment,$R26),$S26+$U26,$U26),IF(EJ$71>(inputCostsYearOfDeployment-1),$U26,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(EL$71<inputCostsYearOfDeployment,0,IF($R26>0,IF(0=MOD(EL$71-inputCostsYearOfDeployment,$R26),$S26+$U26,$U26),IF(EL$71>(inputCostsYearOfDeployment-1),$U26,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(EN$71<inputCostsYearOfDeployment,0,IF($R26>0,IF(0=MOD(EN$71-inputCostsYearOfDeployment,$R26),$S26+$U26,$U26),IF(EN$71>(inputCostsYearOfDeployment-1),$U26,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(EP$71<inputCostsYearOfDeployment,0,IF($R26>0,IF(0=MOD(EP$71-inputCostsYearOfDeployment,$R26),$S26+$U26,$U26),IF(EP$71>(inputCostsYearOfDeployment-1),$U26,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(ER$71<inputCostsYearOfDeployment,0,IF($R26>0,IF(0=MOD(ER$71-inputCostsYearOfDeployment,$R26),$S26+$U26,$U26),IF(ER$71>(inputCostsYearOfDeployment-1),$U26,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(ET$71<inputCostsYearOfDeployment,0,IF($R26>0,IF(0=MOD(ET$71-inputCostsYearOfDeployment,$R26),$S26+$U26,$U26),IF(ET$71>(inputCostsYearOfDeployment-1),$U26,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(EV$71<inputCostsYearOfDeployment,0,IF($R26>0,IF(0=MOD(EV$71-inputCostsYearOfDeployment,$R26),$S26+$U26,$U26),IF(EV$71>(inputCostsYearOfDeployment-1),$U26,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(EX$71<inputCostsYearOfDeployment,0,IF($R26>0,IF(0=MOD(EX$71-inputCostsYearOfDeployment,$R26),$S26+$U26,$U26),IF(EX$71>(inputCostsYearOfDeployment-1),$U26,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(EZ$71<inputCostsYearOfDeployment,0,IF($R26>0,IF(0=MOD(EZ$71-inputCostsYearOfDeployment,$R26),$S26+$U26,$U26),IF(EZ$71>(inputCostsYearOfDeployment-1),$U26,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(FB$71<inputCostsYearOfDeployment,0,IF($R26>0,IF(0=MOD(FB$71-inputCostsYearOfDeployment,$R26),$S26+$U26,$U26),IF(FB$71>(inputCostsYearOfDeployment-1),$U26,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(FD$71<inputCostsYearOfDeployment,0,IF($R26>0,IF(0=MOD(FD$71-inputCostsYearOfDeployment,$R26),$S26+$U26,$U26),IF(FD$71>(inputCostsYearOfDeployment-1),$U26,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(FF$71<inputCostsYearOfDeployment,0,IF($R26>0,IF(0=MOD(FF$71-inputCostsYearOfDeployment,$R26),$S26+$U26,$U26),IF(FF$71>(inputCostsYearOfDeployment-1),$U26,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(FH$71<inputCostsYearOfDeployment,0,IF($R26>0,IF(0=MOD(FH$71-inputCostsYearOfDeployment,$R26),$S26+$U26,$U26),IF(FH$71>(inputCostsYearOfDeployment-1),$U26,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(FJ$71<inputCostsYearOfDeployment,0,IF($R26>0,IF(0=MOD(FJ$71-inputCostsYearOfDeployment,$R26),$S26+$U26,$U26),IF(FJ$71>(inputCostsYearOfDeployment-1),$U26,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(FL$71<inputCostsYearOfDeployment,0,IF($R26>0,IF(0=MOD(FL$71-inputCostsYearOfDeployment,$R26),$S26+$U26,$U26),IF(FL$71>(inputCostsYearOfDeployment-1),$U26,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(FN$71<inputCostsYearOfDeployment,0,IF($R26>0,IF(0=MOD(FN$71-inputCostsYearOfDeployment,$R26),$S26+$U26,$U26),IF(FN$71>(inputCostsYearOfDeployment-1),$U26,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(FP$71<inputCostsYearOfDeployment,0,IF($R26>0,IF(0=MOD(FP$71-inputCostsYearOfDeployment,$R26),$S26+$U26,$U26),IF(FP$71>(inputCostsYearOfDeployment-1),$U26,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(FR$71<inputCostsYearOfDeployment,0,IF($R26>0,IF(0=MOD(FR$71-inputCostsYearOfDeployment,$R26),$S26+$U26,$U26),IF(FR$71>(inputCostsYearOfDeployment-1),$U26,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(FT$71<inputCostsYearOfDeployment,0,IF($R26>0,IF(0=MOD(FT$71-inputCostsYearOfDeployment,$R26),$S26+$U26,$U26),IF(FT$71>(inputCostsYearOfDeployment-1),$U26,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(FV$71<inputCostsYearOfDeployment,0,IF($R26>0,IF(0=MOD(FV$71-inputCostsYearOfDeployment,$R26),$S26+$U26,$U26),IF(FV$71>(inputCostsYearOfDeployment-1),$U26,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(FX$71<inputCostsYearOfDeployment,0,IF($R26>0,IF(0=MOD(FX$71-inputCostsYearOfDeployment,$R26),$S26+$U26,$U26),IF(FX$71>(inputCostsYearOfDeployment-1),$U26,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(FZ$71<inputCostsYearOfDeployment,0,IF($R26>0,IF(0=MOD(FZ$71-inputCostsYearOfDeployment,$R26),$S26+$U26,$U26),IF(FZ$71>(inputCostsYearOfDeployment-1),$U26,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(GB$71<inputCostsYearOfDeployment,0,IF($R26>0,IF(0=MOD(GB$71-inputCostsYearOfDeployment,$R26),$S26+$U26,$U26),IF(GB$71>(inputCostsYearOfDeployment-1),$U26,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(GD$71<inputCostsYearOfDeployment,0,IF($R26>0,IF(0=MOD(GD$71-inputCostsYearOfDeployment,$R26),$S26+$U26,$U26),IF(GD$71>(inputCostsYearOfDeployment-1),$U26,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(GF$71<inputCostsYearOfDeployment,0,IF($R26>0,IF(0=MOD(GF$71-inputCostsYearOfDeployment,$R26),$S26+$U26,$U26),IF(GF$71>(inputCostsYearOfDeployment-1),$U26,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(GH$71<inputCostsYearOfDeployment,0,IF($R26>0,IF(0=MOD(GH$71-inputCostsYearOfDeployment,$R26),$S26+$U26,$U26),IF(GH$71>(inputCostsYearOfDeployment-1),$U26,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(GJ$71<inputCostsYearOfDeployment,0,IF($R26>0,IF(0=MOD(GJ$71-inputCostsYearOfDeployment,$R26),$S26+$U26,$U26),IF(GJ$71>(inputCostsYearOfDeployment-1),$U26,0))*inputCostsEquipmentCount)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,"TOTAL Incremental Cost",null,{"$f":"SUM(L82:M85)","v":0},null,{"$f":"SUM(N82:O85)","v":0},null,{"$f":"SUM(P82:Q85)","v":0},null,{"$f":"SUM(R82:S85)","v":0},null,{"$f":"SUM(T82:U85)","v":0},null,{"$f":"SUM(V82:W85)","v":0},null,{"$f":"SUM(X82:Y85)","v":0},null,{"$f":"SUM(Z82:AA85)","v":0},null,{"$f":"SUM(AB82:AC85)","v":0},null,{"$f":"SUM(AD82:AE85)","v":0},null,{"$f":"SUM(AF82:AG85)","v":0},null,{"$f":"SUM(AH82:AI85)","v":0},null,{"$f":"SUM(AJ82:AK85)","v":0},null,{"$f":"SUM(AL82:AM85)","v":0},null,{"$f":"SUM(AN82:AO85)","v":0},null,{"$f":"SUM(AP82:AQ85)","v":0},null,{"$f":"SUM(AR82:AS85)","v":0},null,{"$f":"SUM(AT82:AU85)","v":0},null,{"$f":"SUM(AV82:AW85)","v":0},null,{"$f":"SUM(AX82:AY85)","v":0},null,{"$f":"SUM(AZ82:BA85)","v":0},null,{"$f":"SUM(BB82:BC85)","v":0},null,{"$f":"SUM(BD82:BE85)","v":0},null,{"$f":"SUM(BF82:BG85)","v":0},null,{"$f":"SUM(BH82:BI85)","v":0},null,{"$f":"SUM(BJ82:BK85)","v":0},null,{"$f":"SUM(BL82:BM85)","v":0},null,{"$f":"SUM(BN82:BO85)","v":0},null,{"$f":"SUM(BP82:BQ85)","v":0},null,{"$f":"SUM(BR82:BS85)","v":0},null,{"$f":"SUM(BT82:BU85)","v":0},null,{"$f":"SUM(BV82:BW85)","v":0},null,{"$f":"SUM(BX82:BY85)","v":0},null,{"$f":"SUM(BZ82:CA85)","v":0},null,{"$f":"SUM(CB82:CC85)","v":0},null,{"$f":"SUM(CD82:CE85)","v":0},null,{"$f":"SUM(CF82:CG85)","v":0},null,{"$f":"SUM(CH82:CI85)","v":0},null,{"$f":"SUM(CJ82:CK85)","v":0},null,{"$f":"SUM(CL82:CM85)","v":0},null,{"$f":"SUM(CN82:CO85)","v":0},null,{"$f":"SUM(CP82:CQ85)","v":0},null,{"$f":"SUM(CR82:CS85)","v":0},null,{"$f":"SUM(CT82:CU85)","v":0},null,{"$f":"SUM(CV82:CW85)","v":0},null,{"$f":"SUM(CX82:CY85)","v":0},null,{"$f":"SUM(CZ82:DA85)","v":0},null,{"$f":"SUM(DB82:DC85)","v":0},null,{"$f":"SUM(DD82:DE85)","v":0},null,{"$f":"SUM(DF82:DG85)","v":0},null,{"$f":"SUM(DH82:DI85)","v":0},null,{"$f":"SUM(DJ82:DK85)","v":0},null,{"$f":"SUM(DL82:DM85)","v":0},null,{"$f":"SUM(DN82:DO85)","v":0},null,{"$f":"SUM(DP82:DQ85)","v":0},null,{"$f":"SUM(DR82:DS85)","v":0},null,{"$f":"SUM(DT82:DU85)","v":0},null,{"$f":"SUM(DV82:DW85)","v":0},null,{"$f":"SUM(DX82:DY85)","v":0},null,{"$f":"SUM(DZ82:EA85)","v":0},null,{"$f":"SUM(EB82:EC85)","v":0},null,{"$f":"SUM(ED82:EE85)","v":0},null,{"$f":"SUM(EF82:EG85)","v":0},null,{"$f":"SUM(EH82:EI85)","v":0},null,{"$f":"SUM(EJ82:EK85)","v":0},null,{"$f":"SUM(EL82:EM85)","v":0},null,{"$f":"SUM(EN82:EO85)","v":0},null,{"$f":"SUM(EP82:EQ85)","v":0},null,{"$f":"SUM(ER82:ES85)","v":0},null,{"$f":"SUM(ET82:EU85)","v":0},null,{"$f":"SUM(EV82:EW85)","v":0},null,{"$f":"SUM(EX82:EY85)","v":0},null,{"$f":"SUM(EZ82:FA85)","v":0},null,{"$f":"SUM(FB82:FC85)","v":0},null,{"$f":"SUM(FD82:FE85)","v":0},null,{"$f":"SUM(FF82:FG85)","v":0},null,{"$f":"SUM(FH82:FI85)","v":0},null,{"$f":"SUM(FJ82:FK85)","v":0},null,{"$f":"SUM(FL82:FM85)","v":0},null,{"$f":"SUM(FN82:FO85)","v":0},null,{"$f":"SUM(FP82:FQ85)","v":0},null,{"$f":"SUM(FR82:FS85)","v":0},null,{"$f":"SUM(FT82:FU85)","v":0},null,{"$f":"SUM(FV82:FW85)","v":0},null,{"$f":"SUM(FX82:FY85)","v":0},null,{"$f":"SUM(FZ82:GA85)","v":0},null,{"$f":"SUM(GB82:GC85)","v":0},null,{"$f":"SUM(GD82:GE85)","v":0},null,{"$f":"SUM(GF82:GG85)","v":0},null,{"$f":"SUM(GH82:GI85)","v":0},null,{"$f":"SUM(GJ82:GK85)","v":0}]

{"sheet":"Travel Demand Management","index":36,"n_rows":119,"n_cols":192,"rows_kept":119,"cut":false,"hidden":false,"merged":[[111,175,111,176],[111,177,111,178],[111,179,111,180],[111,181,111,182],[111,183,111,184],[111,185,111,186],[111,187,111,188],[111,189,111,190],[111,191,111,192],[66,1,66,6],[67,1,67,6],[111,141,111,142],[111,143,111,144],[111,145,111,146],[111,147,111,148],[111,149,111,150],[111,151,111,152],[111,153,111,154],[111,155,111,156],[111,157,111,158],[111,159,111,160],[111,161,111,162],[111,163,111,164],[111,165,111,166],[111,167,111,168],[111,169,111,170],[111,171,111,172],[111,173,111,174],[111,107,111,108],[111,109,111,110],[111,111,111,112],[111,113,111,114],[111,115,111,116],[111,117,111,118],[111,119,111,120],[111,121,111,122],[111,123,111,124],[111,125,111,126],[111,127,111,128],[111,129,111,130],[111,131,111,132],[111,133,111,134],[111,135,111,136],[111,137,111,138],[111,139,111,140],[111,73,111,74],[111,75,111,76],[111,77,111,78],[111,79,111,80],[111,81,111,82],[111,83,111,84],[111,85,111,86],[111,87,111,88],[111,89,111,90],[111,91,111,92],[111,93,111,94],[111,95,111,96],[111,97,111,98],[111,99,111,100],[111,101,111,102],[111,103,111,104],[111,105,111,106],[111,39,111,40],[111,41,111,42],[111,43,111,44],[111,45,111,46],[111,47,111,48],[111,49,111,50],[111,51,111,52],[111,53,111,54],[111,55,111,56],[111,57,111,58],[111,59,111,60],[111,61,111,62],[111,63,111,64],[111,65,111,66],[111,67,111,68],[111,69,111,70],[111,71,111,72],[104,15,104,16],[104,13,104,14],[104,11,104,12],[111,11,111,12],[111,13,111,14],[111,15,111,16],[111,17,111,18],[111,19,111,20],[111,21,111,22],[111,23,111,24],[111,25,111,26],[111,27,111,28],[111,29,111,30],[111,31,111,32],[111,33,111,34],[111,35,111,36],[111,37,111,38],[104,49,104,50],[104,47,104,48],[104,45,104,46],[104,43,104,44],[104,41,104,42],[104,39,104,40],[104,37,104,38],[104,35,104,36],[104,33,104,34],[104,31,104,32],[104,29,104,30],[104,27,104,28],[104,25,104,26],[104,23,104,24],[104,21,104,22],[104,19,104,20],[104,17,104,18],[104,65,104,66],[104,63,104,64],[104,61,104,62],[104,59,104,60],[104,57,104,58],[104,55,104,56],[104,53,104,54],[104,51,104,52],[109,191,109,192],[109,157,109,158],[109,159,109,160],[109,161,109,162],[109,163,109,164],[109,165,109,166],[109,167,109,168],[109,169,109,170],[109,171,109,172],[109,173,109,174],[109,175,109,176],[109,177,109,178],[109,179,109,180],[109,181,109,182],[109,183,109,184],[109,185,109,186],[109,187,109,188],[109,189,109,190],[109,123,109,124],[109,125,109,126],[109,127,109,128],[109,129,109,130],[109,131,109,132],[109,133,109,134],[109,135,109,136],[109,137,109,138],[109,139,109,140],[109,141,109,142],[109,143,109,144],[109,145,109,146],[109,147,109,148],[109,149,109,150],[109,151,109,152],[109,153,109,154],[109,155,109,156],[109,89,109,90],[109,91,109,92],[109,93,109,94],[109,95,109,96],[109,97,109,98],[109,99,109,100],[109,101,109,102],[109,103,109,104],[109,105,109,106],[109,107,109,108],[109,109,109,110],[109,111,109,112],[109,113,109,114],[109,115,109,116],[109,117,109,118],[109,119,109,120],[109,121,109,122],[109,55,109,56],[109,57,109,58],[109,59,109,60],[109,61,109,62],[109,63,109,64],[109,65,109,66],[109,67,109,68],[109,69,109,70],[109,71,109,72],[109,73,109,74],[109,75,109,76],[109,77,109,78],[109,79,109,80],[109,81,109,82],[109,83,109,84],[109,85,109,86],[109,87,109,88],[108,173,108,174],[108,175,108,176],[108,177,108,178],[108,179,108,180],[108,181,108,182],[108,183,108,184],[108,185,108,186],[108,187,108,188],[108,189,108,190],[108,191,108,192],[109,11,109,12],[109,13,109,14],[109,15,109,16],[109,17,109,18],[109,19,109,20],[109,21,109,22],[109,23,109,24],[109,25,109,26],[109,27,109,28],[109,29,109,30],[109,31,109,32],[109,33,109,34],[109,35,109,36],[109,37,109,38],[109,39,109,40],[109,41,109,42],[109,43,109,44],[109,45,109,46],[109,47,109,48],[109,49,109,50],[109,51,109,52],[109,53,109,54],[108,139,108,140],[108,141,108,142],[108,143,108,144],[108,145,108,146],[108,147,108,148],[108,149,108,150],[108,151,108,152],[108,153,108,154],[108,155,108,156],[108,157,108,158],[108,159,108,160],[108,161,108,162],[108,163,108,164],[108,165,108,166],[108,167,108,168],[108,169,108,170],[108,171,108,172],[108,105,108,106],[108,107,108,108],[108,109,108,110],[108,111,108,112],[108,113,108,114],[108,115,108,116],[108,117,108,118],[108,119,108,120],[108,121,108,122],[108,123,108,124],[108,125,108,126],[108,127,108,128],[108,129,108,130],[108,131,108,132],[108,133,108,134],[108,135,108,136],[108,137,108,138],[108,71,108,72],[108,73,108,74],[108,75,108,76],[108,77,108,78],[108,79,108,80],[108,81,108,82],[108,83,108,84],[108,85,108,86],[108,87,108,88],[108,89,108,90],[108,91,108,92],[108,93,108,94],[108,95,108,96],[108,97,108,98],[108,99,108,100],[108,101,108,102],[108,103,108,104],[107,189,107,190],[107,191,107,192],[108,11,108,12],[108,13,108,14],[108,15,108,16],[108,17,108,18],[108,19,108,20],[108,21,108,22],[108,23,108,24],[108,25,108,26],[108,27,108,28],[108,29,108,30],[108,31,108,32],[108,33,108,34],[108,35,108,36],[108,37,108,38],[108,39,108,40],[108,41,108,42],[108,43,108,44],[108,45,108,46],[108,47,108,48],[108,49,108,50],[108,51,108,52],[108,53,108,54],[108,55,108,56],[108,57,108,58],[108,59,108,60],[108,61,108,62],[108,63,108,64],[108,65,108,66],[108,67,108,68],[108,69,108,70],[107,155,107,156],[107,157,107,158],[107,159,107,160],[107,161,107,162],[107,163,107,164],[107,165,107,166],[107,167,107,168],[107,169,107,170],[107,171,107,172],[107,173,107,174],[107,175,107,176],[107,177,107,178],[107,179,107,180],[107,181,107,182],[107,183,107,184],[107,185,107,186],[107,187,107,188],[107,121,107,122],[107,123,107,124],[107,125,107,126],[107,127,107,128],[107,129,107,130],[107,131,107,132],[107,133,107,134],[107,135,107,136],[107,137,107,138],[107,139,107,140],[107,141,107,142],[107,143,107,144],[107,145,107,146],[107,147,107,148],[107,149,107,150],[107,151,107,152],[107,153,107,154],[107,87,107,88],[107,89,107,90],[107,91,107,92],[107,93,107,94],[107,95,107,96],[107,97,107,98],[107,99,107,100],[107,101,107,102],[107,103,107,104],[107,105,107,106],[107,107,107,108],[107,109,107,110],[107,111,107,112],[107,113,107,114],[107,115,107,116],[107,117,107,118],[107,119,107,120],[107,53,107,54],[107,55,107,56],[107,57,107,58],[107,59,107,60],[107,61,107,62],[107,63,107,64],[107,65,107,66],[107,67,107,68],[107,69,107,70],[107,71,107,72],[107,73,107,74],[107,75,107,76],[107,77,107,78],[107,79,107,80],[107,81,107,82],[107,83,107,84],[107,85,107,86],[106,171,106,172],[106,173,106,174],[106,175,106,176],[106,177,106,178],[106,179,106,180],[106,181,106,182],[106,183,106,184],[106,185,106,186],[106,187,106,188],[106,189,106,190],[106,191,106,192],[107,11,107,12],[107,13,107,14],[107,15,107,16],[107,17,107,18],[107,19,107,20],[107,21,107,22],[107,23,107,24],[107,25,107,26],[107,27,107,28],[107,29,107,30],[107,31,107,32],[107,33,107,34],[107,35,107,36],[107,37,107,38],[107,39,107,40],[107,41,107,42],[107,43,107,44],[107,45,107,46],[107,47,107,48],[107,49,107,50],[107,51,107,52],[106,137,106,138],[106,139,106,140],[106,141,106,142],[106,143,106,144],[106,145,106,146],[106,147,106,148],[106,149,106,150],[106,151,106,152],[106,153,106,154],[106,155,106,156],[106,157,106,158],[106,159,106,160],[106,161,106,162],[106,163,106,164],[106,165,106,166],[106,167,106,168],[106,169,106,170],[106,103,106,104],[106,105,106,106],[106,107,106,108],[106,109,106,110],[106,111,106,112],[106,113,106,114],[106,115,106,116],[106,117,106,118],[106,119,106,120],[106,121,106,122],[106,123,106,124],[106,125,106,126],[106,127,106,128],[106,129,106,130],[106,131,106,132],[106,133,106,134],[106,135,106,136],[106,69,106,70],[106,71,106,72],[106,73,106,74],[106,75,106,76],[106,77,106,78],[106,79,106,80],[106,81,106,82],[106,83,106,84],[106,85,106,86],[106,87,106,88],[106,89,106,90],[106,91,106,92],[106,93,106,94],[106,95,106,96],[106,97,106,98],[106,99,106,100],[106,101,106,102],[105,187,105,188],[105,189,105,190],[105,191,105,192],[106,11,106,12],[106,13,106,14],[106,15,106,16],[106,17,106,18],[106,19,106,20],[106,21,106,22],[106,23,106,24],[106,25,106,26],[106,27,106,28],[106,29,106,30],[106,31,106,32],[106,33,106,34],[106,35,106,36],[106,37,106,38],[106,39,106,40],[106,41,106,42],[106,43,106,44],[106,45,106,46],[106,47,106,48],[106,49,106,50],[106,51,106,52],[106,53,106,54],[106,55,106,56],[106,57,106,58],[106,59,106,60],[106,61,106,62],[106,63,106,64],[106,65,106,66],[106,67,106,68],[105,153,105,154],[105,155,105,156],[105,157,105,158],[105,159,105,160],[105,161,105,162],[105,163,105,164],[105,165,105,166],[105,167,105,168],[105,169,105,170],[105,171,105,172],[105,173,105,174],[105,175,105,176],[105,177,105,178],[105,179,105,180],[105,181,105,182],[105,183,105,184],[105,185,105,186],[105,119,105,120],[105,121,105,122],[105,123,105,124],[105,125,105,126],[105,127,105,128],[105,129,105,130],[105,131,105,132],[105,133,105,134],[105,135,105,136],[105,137,105,138],[105,139,105,140],[105,141,105,142],[105,143,105,144],[105,145,105,146],[105,147,105,148],[105,149,105,150],[105,151,105,152],[105,85,105,86],[105,87,105,88],[105,89,105,90],[105,91,105,92],[105,93,105,94],[105,95,105,96],[105,97,105,98],[105,99,105,100],[105,101,105,102],[105,103,105,104],[105,105,105,106],[105,107,105,108],[105,109,105,110],[105,111,105,112],[105,113,105,114],[105,115,105,116],[105,117,105,118],[105,51,105,52],[105,53,105,54],[105,55,105,56],[105,57,105,58],[105,59,105,60],[105,61,105,62],[105,63,105,64],[105,65,105,66],[105,67,105,68],[105,69,105,70],[105,71,105,72],[105,73,105,74],[105,75,105,76],[105,77,105,78],[105,79,105,80],[105,81,105,82],[105,83,105,84],[104,169,104,170],[104,171,104,172],[104,173,104,174],[104,175,104,176],[104,177,104,178],[104,179,104,180],[104,181,104,182],[104,183,104,184],[104,185,104,186],[104,187,104,188],[104,189,104,190],[104,191,104,192],[105,11,105,12],[105,13,105,14],[105,15,105,16],[105,17,105,18],[105,19,105,20],[105,21,105,22],[105,23,105,24],[105,25,105,26],[105,27,105,28],[105,29,105,30],[105,31,105,32],[105,33,105,34],[105,35,105,36],[105,37,105,38],[105,39,105,40],[105,41,105,42],[105,43,105,44],[105,45,105,46],[105,47,105,48],[105,49,105,50],[104,135,104,136],[104,137,104,138],[104,139,104,140],[104,141,104,142],[104,143,104,144],[104,145,104,146],[104,147,104,148],[104,149,104,150],[104,151,104,152],[104,153,104,154],[104,155,104,156],[104,157,104,158],[104,159,104,160],[104,161,104,162],[104,163,104,164],[104,165,104,166],[104,167,104,168],[104,101,104,102],[104,103,104,104],[104,105,104,106],[104,107,104,108],[104,109,104,110],[104,111,104,112],[104,113,104,114],[104,115,104,116],[104,117,104,118],[104,119,104,120],[104,121,104,122],[104,123,104,124],[104,125,104,126],[104,127,104,128],[104,129,104,130],[104,131,104,132],[104,133,104,134],[104,67,104,68],[104,69,104,70],[104,71,104,72],[104,73,104,74],[104,75,104,76],[104,77,104,78],[104,79,104,80],[104,81,104,82],[104,83,104,84],[104,85,104,86],[104,87,104,88],[104,89,104,90],[104,91,104,92],[104,93,104,94],[104,95,104,96],[104,97,104,98],[104,99,104,100],[103,137,103,138],[103,139,103,140],[103,141,103,142],[103,143,103,144],[103,145,103,146],[103,147,103,148],[103,149,103,150],[103,185,103,186],[103,187,103,188],[103,189,103,190],[103,191,103,192],[103,151,103,152],[103,153,103,154],[103,155,103,156],[103,157,103,158],[103,159,103,160],[103,161,103,162],[103,163,103,164],[103,165,103,166],[103,167,103,168],[103,169,103,170],[103,171,103,172],[103,173,103,174],[103,175,103,176],[103,177,103,178],[103,179,103,180],[103,181,103,182],[103,183,103,184],[103,103,103,104],[103,105,103,106],[103,107,103,108],[103,109,103,110],[103,111,103,112],[103,113,103,114],[103,115,103,116],[103,117,103,118],[103,119,103,120],[103,121,103,122],[103,123,103,124],[103,125,103,126],[103,127,103,128],[103,129,103,130],[103,131,103,132],[103,133,103,134],[103,135,103,136],[103,69,103,70],[103,71,103,72],[103,73,103,74],[103,75,103,76],[103,77,103,78],[103,79,103,80],[103,81,103,82],[103,83,103,84],[103,85,103,86],[103,87,103,88],[103,89,103,90],[103,91,103,92],[103,93,103,94],[103,95,103,96],[103,97,103,98],[103,99,103,100],[103,101,103,102],[102,187,102,188],[102,189,102,190],[102,191,102,192],[103,11,103,12],[103,13,103,14],[103,15,103,16],[103,17,103,18],[103,19,103,20],[103,21,103,22],[103,23,103,24],[103,25,103,26],[103,27,103,28],[103,29,103,30],[103,31,103,32],[103,33,103,34],[103,35,103,36],[103,37,103,38],[103,39,103,40],[103,41,103,42],[103,43,103,44],[103,45,103,46],[103,47,103,48],[103,49,103,50],[103,51,103,52],[103,53,103,54],[103,55,103,56],[103,57,103,58],[103,59,103,60],[103,61,103,62],[103,63,103,64],[103,65,103,66],[103,67,103,68],[102,153,102,154],[102,155,102,156],[102,157,102,158],[102,159,102,160],[102,161,102,162],[102,163,102,164],[102,165,102,166],[102,167,102,168],[102,169,102,170],[102,171,102,172],[102,173,102,174],[102,175,102,176],[102,177,102,178],[102,179,102,180],[102,181,102,182],[102,183,102,184],[102,185,102,186],[102,119,102,120],[102,121,102,122],[102,123,102,124],[102,125,102,126],[102,127,102,128],[102,129,102,130],[102,131,102,132],[102,133,102,134],[102,135,102,136],[102,137,102,138],[102,139,102,140],[102,141,102,142],[102,143,102,144],[102,145,102,146],[102,147,102,148],[102,149,102,150],[102,151,102,152],[102,85,102,86],[102,87,102,88],[102,89,102,90],[102,91,102,92],[102,93,102,94],[102,95,102,96],[102,97,102,98],[102,99,102,100],[102,101,102,102],[102,103,102,104],[102,105,102,106],[102,107,102,108],[102,109,102,110],[102,111,102,112],[102,113,102,114],[102,115,102,116],[102,117,102,118],[102,51,102,52],[102,53,102,54],[102,55,102,56],[102,57,102,58],[102,59,102,60],[102,61,102,62],[102,63,102,64],[102,65,102,66],[102,67,102,68],[102,69,102,70],[102,71,102,72],[102,73,102,74],[102,75,102,76],[102,77,102,78],[102,79,102,80],[102,81,102,82],[102,83,102,84],[101,169,101,170],[101,171,101,172],[101,173,101,174],[101,175,101,176],[101,177,101,178],[101,179,101,180],[101,181,101,182],[101,183,101,184],[101,185,101,186],[101,187,101,188],[101,189,101,190],[101,191,101,192],[102,11,102,12],[102,13,102,14],[102,15,102,16],[102,17,102,18],[102,19,102,20],[102,21,102,22],[102,23,102,24],[102,25,102,26],[102,27,102,28],[102,29,102,30],[102,31,102,32],[102,33,102,34],[102,35,102,36],[102,37,102,38],[102,39,102,40],[102,41,102,42],[102,43,102,44],[102,45,102,46],[102,47,102,48],[102,49,102,50],[101,135,101,136],[101,137,101,138],[101,139,101,140],[101,141,101,142],[101,143,101,144],[101,145,101,146],[101,147,101,148],[101,149,101,150],[101,151,101,152],[101,153,101,154],[101,155,101,156],[101,157,101,158],[101,159,101,160],[101,161,101,162],[101,163,101,164],[101,165,101,166],[101,167,101,168],[101,101,101,102],[101,103,101,104],[101,105,101,106],[101,107,101,108],[101,109,101,110],[101,111,101,112],[101,113,101,114],[101,115,101,116],[101,117,101,118],[101,119,101,120],[101,121,101,122],[101,123,101,124],[101,125,101,126],[101,127,101,128],[101,129,101,130],[101,131,101,132],[101,133,101,134],[101,67,101,68],[101,69,101,70],[101,71,101,72],[101,73,101,74],[101,75,101,76],[101,77,101,78],[101,79,101,80],[101,81,101,82],[101,83,101,84],[101,85,101,86],[101,87,101,88],[101,89,101,90],[101,91,101,92],[101,93,101,94],[101,95,101,96],[101,97,101,98],[101,99,101,100],[100,185,100,186],[100,187,100,188],[100,189,100,190],[100,191,100,192],[101,11,101,12],[101,13,101,14],[101,15,101,16],[101,17,101,18],[101,19,101,20],[101,21,101,22],[101,23,101,24],[101,25,101,26],[101,27,101,28],[101,29,101,30],[101,31,101,32],[101,33,101,34],[101,35,101,36],[101,37,101,38],[101,39,101,40],[101,41,101,42],[101,43,101,44],[101,45,101,46],[101,47,101,48],[101,49,101,50],[101,51,101,52],[101,53,101,54],[101,55,101,56],[101,57,101,58],[101,59,101,60],[101,61,101,62],[101,63,101,64],[101,65,101,66],[100,151,100,152],[100,153,100,154],[100,155,100,156],[100,157,100,158],[100,159,100,160],[100,161,100,162],[100,163,100,164],[100,165,100,166],[100,167,100,168],[100,169,100,170],[100,171,100,172],[100,173,100,174],[100,175,100,176],[100,177,100,178],[100,179,100,180],[100,181,100,182],[100,183,100,184],[100,117,100,118],[100,119,100,120],[100,121,100,122],[100,123,100,124],[100,125,100,126],[100,127,100,128],[100,129,100,130],[100,131,100,132],[100,133,100,134],[100,135,100,136],[100,137,100,138],[100,139,100,140],[100,141,100,142],[100,143,100,144],[100,145,100,146],[100,147,100,148],[100,149,100,150],[100,83,100,84],[100,85,100,86],[100,87,100,88],[100,89,100,90],[100,91,100,92],[100,93,100,94],[100,95,100,96],[100,97,100,98],[100,99,100,100],[100,101,100,102],[100,103,100,104],[100,105,100,106],[100,107,100,108],[100,109,100,110],[100,111,100,112],[100,113,100,114],[100,115,100,116],[100,49,100,50],[100,51,100,52],[100,53,100,54],[100,55,100,56],[100,57,100,58],[100,59,100,60],[100,61,100,62],[100,63,100,64],[100,65,100,66],[100,67,100,68],[100,69,100,70],[100,71,100,72],[100,73,100,74],[100,75,100,76],[100,77,100,78],[100,79,100,80],[100,81,100,82],[99,167,99,168],[99,169,99,170],[99,171,99,172],[99,173,99,174],[99,175,99,176],[99,177,99,178],[99,179,99,180],[99,181,99,182],[99,183,99,184],[99,185,99,186],[99,187,99,188],[99,189,99,190],[99,191,99,192],[100,11,100,12],[100,13,100,14],[100,15,100,16]],"merged_total":2642,"flags":["merged_cut"]}
[]
[null,"Navigation",null,null,null,null,null,null,{"$f":"openingScreenTitle","v":"FHWA Tool for Operations Benefit/Cost (TOPS-BC):  Version 4.0"}]
[null,"Back",null,null,null,null,null,null,null,"PURPOSE:  Estimate Lifecycle Costs of TSM&O Strategies"]
[null,"OPENING SCREEN",null,null,null,null,null,null,null,null,"WORK AREA 1 - ESTIMATE AVERAGE ANNUAL COST"]
[null,"GENERAL TOOL OVERVIEW"]
[null,"WHAT'S NEW",null,null,null,null,null,null,null,null,"Travel Demand Management"]
[null,"LIST OF ALL WORKSHEETS"]
[null,"1) ESTIMATE COSTS",null,null,null,null,null,null,"Equipment",null,null,null,null,null,null,null,"Useful Life",null,"Capital / Replacement Costs (Total)",null,"O&M Costs (Annual)",null,"Annualized Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Iterative Model Run Overview"]
[null,"Cost Default Matrix",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Title","Factor",null,"Result"]
[null,"Cost Template"]
[null,"Traveler Information"]
[null,"En-Route Traveler Information",null,null,null,null,null,null,"Basic Infrastructure Equipment"]
[null,"Pre-Trip Traveler Information",null,null,null,null,null,null,null,"Cost for these type of systems vary widely depending on their scope and application."]
[null,"Traffic Signal Systems (TSS)",null,null,null,null,null,null,null,"Some of the cost items for these strategies may often be borne by private sector entities.   "]
[null,"Preset Timing",null,null,null,null,null,null,null,"User should enter and edit costs appropriate to their planned strategy.  Example costs include:"]
[null,"Traffic Actuated Timing",null,null,null,null,null,null,null,{"$f":"+'Cost Default Matrix'!L191","v":"Equipment"}]
[null,"Central Control ",null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!L192","v":"Information Service Center Hardware"},null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!M192","v":5},{"$f":"'Cost Default Matrix'!N192","v":50000},null,{"$f":"'Cost Default Matrix'!O192","v":1000},null,{"$f":"IF(R17>0,S17/R17+U17,U17)","v":11000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"`"]
[null,"Transit Signal Priority",null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!L193","v":"Info Center System Integration"},null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!M193","v":5},{"$f":"'Cost Default Matrix'!N193","v":82000},null,{"$f":"'Cost Default Matrix'!O193","v":0},null,16400]
[null,"Ramp Metering ",null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!L194","v":"Information Service Center Software"},null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!M194","v":10},{"$f":"'Cost Default Matrix'!N194","v":305000},null,{"$f":"'Cost Default Matrix'!O194","v":23000},null,53500]
[null,"Central Control",null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!L195","v":"Map Database Software"},null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!M195","v":2},{"$f":"'Cost Default Matrix'!N195","v":23000},null,{"$f":"'Cost Default Matrix'!O195","v":0},null,11500]
[null,"Traffic Actuated",null,null,null,null,null,null,null,{"$f":"+'Cost Default Matrix'!L197","v":"Administration"}]
[null,"Preset Timing",null,null,null,null,null,null,null,{"$f":"+'Cost Default Matrix'!L198","v":"Employer Outreach         "},null,null,null,null,null,null,null,{"$f":"+'Cost Default Matrix'!M198","v":1},{"$f":"+'Cost Default Matrix'!N198","v":0},null,{"$f":"+'Cost Default Matrix'!O198","v":64369},null,{"$f":"IF(R22>0,S22/R22+U22,U22)","v":64369}]
[null,"Freight Strategies",null,null,null,null,null,null,null,{"$f":"+'Cost Default Matrix'!L199","v":"Grassroots Marketing "},null,null,null,null,null,null,null,{"$f":"+'Cost Default Matrix'!M199","v":1},{"$f":"+'Cost Default Matrix'!N199","v":0},null,{"$f":"+'Cost Default Matrix'!O199","v":64369},null,{"$f":"IF(R23>0,S23/R23+U23,U23)","v":64369}]
[null,"Truck Only Lanes",null,null,null,null,null,null,null,{"$f":"+'Cost Default Matrix'!L200","v":"Transit Store/Call Center"},null,null,null,null,null,null,null,{"$f":"+'Cost Default Matrix'!M200","v":1},{"$f":"+'Cost Default Matrix'!N200","v":0},null,{"$f":"+'Cost Default Matrix'!O200","v":28609},null,28609]
[null,"Compliance",null,null,null,null,null,null,null,{"$f":"+'Cost Default Matrix'!L201","v":"Commute Assistance/ Subsidy "},null,null,null,null,null,null,null,{"$f":"+'Cost Default Matrix'!M201","v":1},{"$f":"+'Cost Default Matrix'!N201","v":0},null,{"$f":"+'Cost Default Matrix'!O201","v":42913},null,42913]
[null,"Truck Parking and Reservation Systems",null,null,null,null,null,null,null,{"$f":"+'Cost Default Matrix'!L202","v":"Regional Bikeshare "},null,null,null,null,null,null,null,{"$f":"+'Cost Default Matrix'!M202","v":1},{"$f":"+'Cost Default Matrix'!N202","v":0},null,{"$f":"+'Cost Default Matrix'!O202","v":14304},null,14304]
[null,"Climbing Lanes",null,null,null,null,null,null,null,{"$f":"+'Cost Default Matrix'!L203","v":" Long-range Planning "},null,null,null,null,null,null,null,{"$f":"+'Cost Default Matrix'!M203","v":1},{"$f":"+'Cost Default Matrix'!N203","v":0},null,{"$f":"+'Cost Default Matrix'!O203","v":0},null,0]
[null,"Off Hours Delivery",null,null,null,null,null,null,null,{"$f":"+'Cost Default Matrix'!L204","v":" Training, Travel, Admin "},null,null,null,null,null,null,null,{"$f":"+'Cost Default Matrix'!M204","v":1},{"$f":"+'Cost Default Matrix'!N204","v":0},null,{"$f":"+'Cost Default Matrix'!O204","v":19522},null,19522]
[null,"Active Traffic Management",null,null,null,null,null,null,null,{"$f":"+'Cost Default Matrix'!L205","v":"Programming"}]
[null,"Variable Speed Limits",null,null,null,null,null,null,null,{"$f":"+'Cost Default Matrix'!L206","v":" Programming Employer Outreach "},null,null,null,null,null,null,null,{"$f":"+'Cost Default Matrix'!M206","v":1},{"$f":"+'Cost Default Matrix'!N206","v":0},null,{"$f":"+'Cost Default Matrix'!O206","v":261579},null,{"$f":"IF(R30>0,S30/R30+U30,U30)","v":261579}]
[null,"Part-Time Shoulder Use",null,null,null,null,null,null,null,{"$f":"+'Cost Default Matrix'!L207","v":"Grassroots Marketing "},null,null,null,null,null,null,null,{"$f":"+'Cost Default Matrix'!M207","v":1},{"$f":"+'Cost Default Matrix'!N207","v":0},null,{"$f":"+'Cost Default Matrix'!O207","v":200386},null,200386]
[null,"Other Strategies",null,null,null,null,null,null,null,{"$f":"+'Cost Default Matrix'!L208","v":" Transit Store/Call Center "},null,null,null,null,null,null,null,{"$f":"+'Cost Default Matrix'!M208","v":1},{"$f":"+'Cost Default Matrix'!N208","v":0},null,{"$f":"+'Cost Default Matrix'!O208","v":396578},null,396578]
[null,"Traffic Incident Management",null,null,null,null,null,null,null,{"$f":"+'Cost Default Matrix'!L209","v":"Commute Assistance/ Subsidy "},null,null,null,null,null,null,null,{"$f":"+'Cost Default Matrix'!M209","v":1},{"$f":"+'Cost Default Matrix'!N209","v":0},null,{"$f":"+'Cost Default Matrix'!O209","v":16391},null,16391]
[4,"Travel Demand Management",null,null,null,null,null,null,null,{"$f":"+'Cost Default Matrix'!L210","v":"Regional Bikeshare "},null,null,null,null,null,null,null,{"$f":"+'Cost Default Matrix'!M210","v":1},{"$f":"+'Cost Default Matrix'!N210","v":0},null,{"$f":"+'Cost Default Matrix'!O210","v":21634},null,21634]
[null,"HOT Lanes"]
[null,"Road Weather Management",null,null,null,null,null,null,null,"TOTAL Infrastructure Cost",null,null,null,null,null,null,null,null,{"$f":"SUM(S11:T35)","v":460000},null,{"$f":"SUM(U11:V35)","v":1154654},null,{"$f":"SUM(W11:X35)","v":1223054}]
[null,"Work Zone Management"]
[null,"Shared Use Mobility",null,null,null,null,null,null,"Incremental Deployment Equipment"]
[null,"Costs Summary",null,null,null,null,null,null,null,"Cost for these type of systems vary widely depending on their scope and application."]
[null,"2) ESTIMATE BENEFITS",null,null,null,null,null,null,null,"User should enter and edit incremental costs appropriate to their planned strategy.  "]
[null,"Parameters",null,null,null,null,null,null,null,"The cost below are based on the TDM plan for a mediumsized City in a major metroploitian area."]
[null,"Strategy Default Impacts",null,null,null,null,null,null,null,{"$f":"+'Cost Default Matrix'!L211","v":"Bikeshare: Stations"},null,null,null,null,null,null,null,5,{"$f":"+'Cost Default Matrix'!N211","v":0},null,{"$f":"+'Cost Default Matrix'!O211","v":0},null,{"$f":"IF(R42>0,S42/R42+U42)","v":0}]
[null,"Benefit Template",null,null,null,null,null,null,null,{"$f":"+'Cost Default Matrix'!L212","v":"Bikeshare: Docs"},null,null,null,null,null,null,null,5,{"$f":"+'Cost Default Matrix'!N212","v":0},null,{"$f":"+'Cost Default Matrix'!O212","v":0},null,0]
[null,"Arterial Strategies",null,null,null,null,null,null,null,{"$f":"+'Cost Default Matrix'!L213","v":"Bikeshare: Bikes (per 100 bike system)"},null,null,null,null,null,null,null,{"$f":"+'Cost Default Matrix'!M213","v":5},{"$f":"+'Cost Default Matrix'!N213","v":4500},null,{"$f":"+'Cost Default Matrix'!O213","v":450},null,{"$f":"IF(R44>0,S44/R44+U44)","v":1350}]
[null,"Traffic Signal Control"]
[null,"Freeway Strategies",null,null,null,null,null,null,null,"TOTAL Incremental Cost",null,null,null,null,null,null,null,null,{"$f":"SUM(S37:T45)","v":4500},null,{"$f":"SUM(U37:V45)","v":450},null,{"$f":"SUM(W37:X45)","v":1350}]
[null,"Ramp Metering"]
[null,"Traffic Incident Management",null,null,null,null,null,null,"INPUT",null,"Enter Number of Infrastructure Deployments ",null,null,null,null,null,null,null,null,null,null,null,{"$f":"inputCostsInfrastructureCount*calculatedTotalInfrastructureCost","v":0}]
[null,"Traveler Information"]
[null,"En-Route Traveler Information",null,null,null,null,null,null,"INPUT",null,"Enter Number of Incremental Deployments",null,null,null,null,null,null,null,null,null,null,null,{"$f":"inputCostsEquipmentCount*calculatedTotalEquipmentCost","v":0}]
[null,"Pre-Trip Traveler Information"]
[null,"Freight Strategies and Systems",null,null,null,null,null,null,"INPUT",null,"Enter Year of Deployment"]
[null,"Truck Only Lanes"]
[null,"Compliance",null,null,null,null,null,null,null,null,"Average Annual Cost",null,null,null,null,null,null,null,null,null,null,null,{"$f":"W48+W50","v":0}]
[null,"Truck Parking and Reservation Systems"]
[null,"Climbing Lanes",null,null,null,null,null,null,null,null,"Levelized Costs (Used for Benefit Cost Ratio Calculation)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Q79*(IF($R$77>0,$R$77,$S$77))*(1+(IF($R$77>0,$R$77,$S$77)))^(IF($R$73>0,$R$73,$S$73)))/((1+(IF($R$77>0,$R$77,$S$77)))^(IF($R$73>0,$R$73,$S$73))-1)","v":0}]
[null,"Off Hours Delivery"]
[null,"Active Traffic Management"]
[null,"Variable Speed Limits",null,null,null,null,null,null,{"$f":"openingScreenTitle","v":"FHWA Tool for Operations Benefit/Cost (TOPS-BC):  Version 4.0"}]
[null,"Part-Time Shoulder Use",null,null,null,null,null,null,null,"PURPOSE:  Estimate Lifecycle Costs of TSM&O Strategies"]
[null,"Other Strategies",null,null,null,null,null,null,null,null,"WORK AREA 2 - PROJECT STREAM OF COSTS AND ESTIMATE NET PRESENT VALUE"]
[null,"HOT Lanes"]
[null,"Travel Demand Management",null,null,null,null,null,null,{"$f":"K6","v":"Travel Demand Management"}]
[null,"Road Weather Management"]
[null,"Work Zone Management",null,null,null,null,null,null,null,null,null,2013,null,{"$f":"L65+1","v":2014},null,{"$f":"N65+1","v":2015},null,{"$f":"P65+1","v":2016},null,{"$f":"R65+1","v":2017},null,{"$f":"T65+1","v":2018},null,{"$f":"V65+1","v":2019},null,{"$f":"X65+1","v":2020},null,{"$f":"Z65+1","v":2021},null,{"$f":"AB65+1","v":2022},null,{"$f":"AD65+1","v":2023},null,{"$f":"AF65+1","v":2024},null,{"$f":"AH65+1","v":2025},null,{"$f":"AJ65+1","v":2026},null,{"$f":"AL65+1","v":2027},null,{"$f":"AN65+1","v":2028},null,{"$f":"AP65+1","v":2029},null,{"$f":"AR65+1","v":2030},null,{"$f":"AT65+1","v":2031},null,{"$f":"AV65+1","v":2032},null,{"$f":"AX65+1","v":2033},null,{"$f":"AZ65+1","v":2034},null,{"$f":"BB65+1","v":2035},null,{"$f":"BD65+1","v":2036},null,{"$f":"BF65+1","v":2037},null,{"$f":"BH65+1","v":2038},null,{"$f":"BJ65+1","v":2039},null,{"$f":"BL65+1","v":2040},null,{"$f":"BN65+1","v":2041},null,{"$f":"BP65+1","v":2042},null,{"$f":"BR65+1","v":2043},null,{"$f":"BT65+1","v":2044},null,{"$f":"BV65+1","v":2045},null,{"$f":"BX65+1","v":2046},null,{"$f":"BZ65+1","v":2047},null,{"$f":"CB65+1","v":2048},null,{"$f":"CD65+1","v":2049},null,{"$f":"CF65+1","v":2050},null,{"$f":"CH65+1","v":2051},null,{"$f":"CJ65+1","v":2052},null,{"$f":"CL65+1","v":2053},null,{"$f":"CN65+1","v":2054},null,{"$f":"CP65+1","v":2055},null,{"$f":"CR65+1","v":2056},null,{"$f":"CT65+1","v":2057},null,{"$f":"CV65+1","v":2058},null,{"$f":"CX65+1","v":2059},null,{"$f":"CZ65+1","v":2060},null,{"$f":"DB65+1","v":2061},null,{"$f":"DD65+1","v":2062},null,{"$f":"DF65+1","v":2063},null,{"$f":"DH65+1","v":2064},null,{"$f":"DJ65+1","v":2065},null,{"$f":"DL65+1","v":2066},null,{"$f":"DN65+1","v":2067},null,{"$f":"DP65+1","v":2068},null,{"$f":"DR65+1","v":2069},null,{"$f":"DT65+1","v":2070},null,{"$f":"DV65+1","v":2071},null,{"$f":"DX65+1","v":2072},null,{"$f":"DZ65+1","v":2073},null,{"$f":"EB65+1","v":2074},null,{"$f":"ED65+1","v":2075},null,{"$f":"EF65+1","v":2076},null,{"$f":"EH65+1","v":2077},null,{"$f":"EJ65+1","v":2078},null,{"$f":"EL65+1","v":2079},null,{"$f":"EN65+1","v":2080},null,{"$f":"EP65+1","v":2081},null,{"$f":"ER65+1","v":2082},null,{"$f":"ET65+1","v":2083},null,{"$f":"EV65+1","v":2084},null,{"$f":"EX65+1","v":2085},null,{"$f":"EZ65+1","v":2086},null,{"$f":"FB65+1","v":2087},null,{"$f":"FD65+1","v":2088},null,{"$f":"FF65+1","v":2089},null,{"$f":"FH65+1","v":2090},null,{"$f":"FJ65+1","v":2091},null,{"$f":"FL65+1","v":2092},null,{"$f":"FN65+1","v":2093},null,{"$f":"FP65+1","v":2094},null,{"$f":"FR65+1","v":2095},null,{"$f":"FT65+1","v":2096},null,{"$f":"FV65+1","v":2097},null,{"$f":"FX65+1","v":2098},null,{"$f":"FZ65+1","v":2099},null,{"$f":"GB65+1","v":2100},null,{"$f":"GD65+1","v":2101},null,{"$f":"GF65+1","v":2102},null,{"$f":"GH65+1","v":2103}]
[null,"Shared Use Mobility",null,null,null,null,null,null,"Cost Item"]
[null,"3) MY DEPLOYMENTS",null,null,null,null,null,null,"Infrastructure Costs ",null,null,{"$f":"L112","v":0},null,{"$f":"N112","v":0},null,{"$f":"P112","v":0},null,{"$f":"R112","v":0},null,{"$f":"T112","v":0},null,{"$f":"V112","v":0},null,{"$f":"X112","v":0},null,{"$f":"Z112","v":0},null,{"$f":"AB112","v":0},null,{"$f":"AD112","v":0},null,{"$f":"AF112","v":0},null,{"$f":"AH112","v":0},null,{"$f":"AJ112","v":0},null,{"$f":"AL112","v":0},null,{"$f":"AN112","v":0},null,{"$f":"AP112","v":0},null,{"$f":"AR112","v":0},null,{"$f":"AT112","v":0},null,{"$f":"AV112","v":0},null,{"$f":"AX112","v":0},null,{"$f":"AZ112","v":0},null,{"$f":"BB112","v":0},null,{"$f":"BD112","v":0},null,{"$f":"BF112","v":0},null,{"$f":"BH112","v":0},null,{"$f":"BJ112","v":0},null,{"$f":"BL112","v":0},null,{"$f":"BN112","v":0},null,{"$f":"BP112","v":0},null,{"$f":"BR112","v":0},null,{"$f":"BT112","v":0},null,{"$f":"BV112","v":0},null,{"$f":"BX112","v":0},null,{"$f":"BZ112","v":0},null,{"$f":"CB112","v":0},null,{"$f":"CD112","v":0},null,{"$f":"CF112","v":0},null,{"$f":"CH112","v":0},null,{"$f":"CJ112","v":0},null,{"$f":"CL112","v":0},null,{"$f":"CN112","v":0},null,{"$f":"CP112","v":0},null,{"$f":"CR112","v":0},null,{"$f":"CT112","v":0},null,{"$f":"CV112","v":0},null,{"$f":"CX112","v":0},null,{"$f":"CZ112","v":0},null,{"$f":"DB112","v":0},null,{"$f":"DD112","v":0},null,{"$f":"DF112","v":0},null,{"$f":"DH112","v":0},null,{"$f":"DJ112","v":0},null,{"$f":"DL112","v":0},null,{"$f":"DN112","v":0},null,{"$f":"DP112","v":0},null,{"$f":"DR112","v":0},null,{"$f":"DT112","v":0},null,{"$f":"DV112","v":0},null,{"$f":"DX112","v":0},null,{"$f":"DZ112","v":0},null,{"$f":"EB112","v":0},null,{"$f":"ED112","v":0},null,{"$f":"EF112","v":0},null,{"$f":"EH112","v":0},null,{"$f":"EJ112","v":0},null,{"$f":"EL112","v":0},null,{"$f":"EN112","v":0},null,{"$f":"EP112","v":0},null,{"$f":"ER112","v":0},null,{"$f":"ET112","v":0},null,{"$f":"EV112","v":0},null,{"$f":"EX112","v":0},null,{"$f":"EZ112","v":0},null,{"$f":"FB112","v":0},null,{"$f":"FD112","v":0},null,{"$f":"FF112","v":0},null,{"$f":"FH112","v":0},null,{"$f":"FJ112","v":0},null,{"$f":"FL112","v":0},null,{"$f":"FN112","v":0},null,{"$f":"FP112","v":0},null,{"$f":"FR112","v":0},null,{"$f":"FT112","v":0},null,{"$f":"FV112","v":0},null,{"$f":"FX112","v":0},null,{"$f":"FZ112","v":0},null,{"$f":"GB112","v":0},null,{"$f":"GD112","v":0},null,{"$f":"GF112","v":0},null,{"$f":"GH112","v":0},null,{"$f":"GJ112","v":0}]
[null,"4) RESULTS TEMPLATE",null,null,null,null,null,null,"Incremental Costs",null,null,{"$f":"L119","v":0},null,{"$f":"N119","v":0},null,{"$f":"P119","v":0},null,{"$f":"R119","v":0},null,{"$f":"T119","v":0},null,{"$f":"V119","v":0},null,{"$f":"X119","v":0},null,{"$f":"Z119","v":0},null,{"$f":"AB119","v":0},null,{"$f":"AD119","v":0},null,{"$f":"AF119","v":0},null,{"$f":"AH119","v":0},null,{"$f":"AJ119","v":0},null,{"$f":"AL119","v":0},null,{"$f":"AN119","v":0},null,{"$f":"AP119","v":0},null,{"$f":"AR119","v":0},null,{"$f":"AT119","v":0},null,{"$f":"AV119","v":0},null,{"$f":"AX119","v":0},null,{"$f":"AZ119","v":0},null,{"$f":"BB119","v":0},null,{"$f":"BD119","v":0},null,{"$f":"BF119","v":0},null,{"$f":"BH119","v":0},null,{"$f":"BJ119","v":0},null,{"$f":"BL119","v":0},null,{"$f":"BN119","v":0},null,{"$f":"BP119","v":0},null,{"$f":"BR119","v":0},null,{"$f":"BT119","v":0},null,{"$f":"BV119","v":0},null,{"$f":"BX119","v":0},null,{"$f":"BZ119","v":0},null,{"$f":"CB119","v":0},null,{"$f":"CD119","v":0},null,{"$f":"CF119","v":0},null,{"$f":"CH119","v":0},null,{"$f":"CJ119","v":0},null,{"$f":"CL119","v":0},null,{"$f":"CN119","v":0},null,{"$f":"CP119","v":0},null,{"$f":"CR119","v":0},null,{"$f":"CT119","v":0},null,{"$f":"CV119","v":0},null,{"$f":"CX119","v":0},null,{"$f":"CZ119","v":0},null,{"$f":"DB119","v":0},null,{"$f":"DD119","v":0},null,{"$f":"DF119","v":0},null,{"$f":"DH119","v":0},null,{"$f":"DJ119","v":0},null,{"$f":"DL119","v":0},null,{"$f":"DN119","v":0},null,{"$f":"DP119","v":0},null,{"$f":"DR119","v":0},null,{"$f":"DT119","v":0},null,{"$f":"DV119","v":0},null,{"$f":"DX119","v":0},null,{"$f":"DZ119","v":0},null,{"$f":"EB119","v":0},null,{"$f":"ED119","v":0},null,{"$f":"EF119","v":0},null,{"$f":"EH119","v":0},null,{"$f":"EJ119","v":0},null,{"$f":"EL119","v":0},null,{"$f":"EN119","v":0},null,{"$f":"EP119","v":0},null,{"$f":"ER119","v":0},null,{"$f":"ET119","v":0},null,{"$f":"EV119","v":0},null,{"$f":"EX119","v":0},null,{"$f":"EZ119","v":0},null,{"$f":"FB119","v":0},null,{"$f":"FD119","v":0},null,{"$f":"FF119","v":0},null,{"$f":"FH119","v":0},null,{"$f":"FJ119","v":0},null,{"$f":"FL119","v":0},null,{"$f":"FN119","v":0},null,{"$f":"FP119","v":0},null,{"$f":"FR119","v":0},null,{"$f":"FT119","v":0},null,{"$f":"FV119","v":0},null,{"$f":"FX119","v":0},null,{"$f":"FZ119","v":0},null,{"$f":"GB119","v":0},null,{"$f":"GD119","v":0},null,{"$f":"GF119","v":0},null,{"$f":"GH119","v":0},null,{"$f":"GJ119","v":0}]
[null,null,null,null,null,null,null,null,"Total Annual Cost",null,null,{"$f":"SUM(L67:M68)","v":0},null,{"$f":"SUM(N67:O68)","v":0},null,{"$f":"SUM(P67:Q68)","v":0},null,{"$f":"SUM(R67:S68)","v":0},null,{"$f":"SUM(T67:U68)","v":0},null,{"$f":"SUM(V67:W68)","v":0},null,{"$f":"SUM(X67:Y68)","v":0},null,{"$f":"SUM(Z67:AA68)","v":0},null,{"$f":"SUM(AB67:AC68)","v":0},null,{"$f":"SUM(AD67:AE68)","v":0},null,{"$f":"SUM(AF67:AG68)","v":0},null,{"$f":"SUM(AH67:AI68)","v":0},null,{"$f":"SUM(AJ67:AK68)","v":0},null,{"$f":"SUM(AL67:AM68)","v":0},null,{"$f":"SUM(AN67:AO68)","v":0},null,{"$f":"SUM(AP67:AQ68)","v":0},null,{"$f":"SUM(AR67:AS68)","v":0},null,{"$f":"SUM(AT67:AU68)","v":0},null,{"$f":"SUM(AV67:AW68)","v":0},null,{"$f":"SUM(AX67:AY68)","v":0},null,{"$f":"SUM(AZ67:BA68)","v":0},null,{"$f":"SUM(BB67:BC68)","v":0},null,{"$f":"SUM(BD67:BE68)","v":0},null,{"$f":"SUM(BF67:BG68)","v":0},null,{"$f":"SUM(BH67:BI68)","v":0},null,{"$f":"SUM(BJ67:BK68)","v":0},null,{"$f":"SUM(BL67:BM68)","v":0},null,{"$f":"SUM(BN67:BO68)","v":0},null,{"$f":"SUM(BP67:BQ68)","v":0},null,{"$f":"SUM(BR67:BS68)","v":0},null,{"$f":"SUM(BT67:BU68)","v":0},null,{"$f":"SUM(BV67:BW68)","v":0},null,{"$f":"SUM(BX67:BY68)","v":0},null,{"$f":"SUM(BZ67:CA68)","v":0},null,{"$f":"SUM(CB67:CC68)","v":0},null,{"$f":"SUM(CD67:CE68)","v":0},null,{"$f":"SUM(CF67:CG68)","v":0},null,{"$f":"SUM(CH67:CI68)","v":0},null,{"$f":"SUM(CJ67:CK68)","v":0},null,{"$f":"SUM(CL67:CM68)","v":0},null,{"$f":"SUM(CN67:CO68)","v":0},null,{"$f":"SUM(CP67:CQ68)","v":0},null,{"$f":"SUM(CR67:CS68)","v":0},null,{"$f":"SUM(CT67:CU68)","v":0},null,{"$f":"SUM(CV67:CW68)","v":0},null,{"$f":"SUM(CX67:CY68)","v":0},null,{"$f":"SUM(CZ67:DA68)","v":0},null,{"$f":"SUM(DB67:DC68)","v":0},null,{"$f":"SUM(DD67:DE68)","v":0},null,{"$f":"SUM(DF67:DG68)","v":0},null,{"$f":"SUM(DH67:DI68)","v":0},null,{"$f":"SUM(DJ67:DK68)","v":0},null,{"$f":"SUM(DL67:DM68)","v":0},null,{"$f":"SUM(DN67:DO68)","v":0},null,{"$f":"SUM(DP67:DQ68)","v":0},null,{"$f":"SUM(DR67:DS68)","v":0},null,{"$f":"SUM(DT67:DU68)","v":0},null,{"$f":"SUM(DV67:DW68)","v":0},null,{"$f":"SUM(DX67:DY68)","v":0},null,{"$f":"SUM(DZ67:EA68)","v":0},null,{"$f":"SUM(EB67:EC68)","v":0},null,{"$f":"SUM(ED67:EE68)","v":0},null,{"$f":"SUM(EF67:EG68)","v":0},null,{"$f":"SUM(EH67:EI68)","v":0},null,{"$f":"SUM(EJ67:EK68)","v":0},null,{"$f":"SUM(EL67:EM68)","v":0},null,{"$f":"SUM(EN67:EO68)","v":0},null,{"$f":"SUM(EP67:EQ68)","v":0},null,{"$f":"SUM(ER67:ES68)","v":0},null,{"$f":"SUM(ET67:EU68)","v":0},null,{"$f":"SUM(EV67:EW68)","v":0},null,{"$f":"SUM(EX67:EY68)","v":0},null,{"$f":"SUM(EZ67:FA68)","v":0},null,{"$f":"SUM(FB67:FC68)","v":0},null,{"$f":"SUM(FD67:FE68)","v":0},null,{"$f":"SUM(FF67:FG68)","v":0},null,{"$f":"SUM(FH67:FI68)","v":0},null,{"$f":"SUM(FJ67:FK68)","v":0},null,{"$f":"SUM(FL67:FM68)","v":0},null,{"$f":"SUM(FN67:FO68)","v":0},null,{"$f":"SUM(FP67:FQ68)","v":0},null,{"$f":"SUM(FR67:FS68)","v":0},null,{"$f":"SUM(FT67:FU68)","v":0},null,{"$f":"SUM(FV67:FW68)","v":0},null,{"$f":"SUM(FX67:FY68)","v":0},null,{"$f":"SUM(FZ67:GA68)","v":0},null,{"$f":"SUM(GB67:GC68)","v":0},null,{"$f":"SUM(GD67:GE68)","v":0},null,{"$f":"SUM(GF67:GG68)","v":0},null,{"$f":"SUM(GH67:GI68)","v":0},null,{"$f":"SUM(GJ67:GK68)","v":0}]
[null,null,null,null,null,null,null,null,"Cumulative Cost",null,null,{"$f":"L69","v":0},null,{"$f":"L70+N69","v":0},null,{"$f":"N70+P69","v":0},null,{"$f":"P70+R69","v":0},null,{"$f":"R70+T69","v":0},null,{"$f":"T70+V69","v":0},null,{"$f":"V70+X69","v":0},null,{"$f":"X70+Z69","v":0},null,{"$f":"Z70+AB69","v":0},null,{"$f":"AB70+AD69","v":0},null,{"$f":"AD70+AF69","v":0},null,{"$f":"AF70+AH69","v":0},null,{"$f":"AH70+AJ69","v":0},null,{"$f":"AJ70+AL69","v":0},null,{"$f":"AL70+AN69","v":0},null,{"$f":"AN70+AP69","v":0},null,{"$f":"AP70+AR69","v":0},null,{"$f":"AR70+AT69","v":0},null,{"$f":"AT70+AV69","v":0},null,{"$f":"AV70+AX69","v":0},null,{"$f":"AX70+AZ69","v":0},null,{"$f":"AZ70+BB69","v":0},null,{"$f":"BB70+BD69","v":0},null,{"$f":"BD70+BF69","v":0},null,{"$f":"BF70+BH69","v":0},null,{"$f":"BH70+BJ69","v":0},null,{"$f":"BJ70+BL69","v":0},null,{"$f":"BL70+BN69","v":0},null,{"$f":"BN70+BP69","v":0},null,{"$f":"BP70+BR69","v":0},null,{"$f":"BR70+BT69","v":0},null,{"$f":"BT70+BV69","v":0},null,{"$f":"BV70+BX69","v":0},null,{"$f":"BX70+BZ69","v":0},null,{"$f":"BZ70+CB69","v":0},null,{"$f":"CB70+CD69","v":0},null,{"$f":"CD70+CF69","v":0},null,{"$f":"CF70+CH69","v":0},null,{"$f":"CH70+CJ69","v":0},null,{"$f":"CJ70+CL69","v":0},null,{"$f":"CL70+CN69","v":0},null,{"$f":"CN70+CP69","v":0},null,{"$f":"CP70+CR69","v":0},null,{"$f":"CR70+CT69","v":0},null,{"$f":"CT70+CV69","v":0},null,{"$f":"CV70+CX69","v":0},null,{"$f":"CX70+CZ69","v":0},null,{"$f":"CZ70+DB69","v":0},null,{"$f":"DB70+DD69","v":0},null,{"$f":"DD70+DF69","v":0},null,{"$f":"DF70+DH69","v":0},null,{"$f":"DH70+DJ69","v":0},null,{"$f":"DJ70+DL69","v":0},null,{"$f":"DL70+DN69","v":0},null,{"$f":"DN70+DP69","v":0},null,{"$f":"DP70+DR69","v":0},null,{"$f":"DR70+DT69","v":0},null,{"$f":"DT70+DV69","v":0},null,{"$f":"DV70+DX69","v":0},null,{"$f":"DX70+DZ69","v":0},null,{"$f":"DZ70+EB69","v":0},null,{"$f":"EB70+ED69","v":0},null,{"$f":"ED70+EF69","v":0},null,{"$f":"EF70+EH69","v":0},null,{"$f":"EH70+EJ69","v":0},null,{"$f":"EJ70+EL69","v":0},null,{"$f":"EL70+EN69","v":0},null,{"$f":"EN70+EP69","v":0},null,{"$f":"EP70+ER69","v":0},null,{"$f":"ER70+ET69","v":0},null,{"$f":"ET70+EV69","v":0},null,{"$f":"EV70+EX69","v":0},null,{"$f":"EX70+EZ69","v":0},null,{"$f":"EZ70+FB69","v":0},null,{"$f":"FB70+FD69","v":0},null,{"$f":"FD70+FF69","v":0},null,{"$f":"FF70+FH69","v":0},null,{"$f":"FH70+FJ69","v":0},null,{"$f":"FJ70+FL69","v":0},null,{"$f":"FL70+FN69","v":0},null,{"$f":"FN70+FP69","v":0},null,{"$f":"FP70+FR69","v":0},null,{"$f":"FR70+FT69","v":0},null,{"$f":"FT70+FV69","v":0},null,{"$f":"FV70+FX69","v":0},null,{"$f":"FX70+FZ69","v":0},null,{"$f":"FZ70+GB69","v":0},null,{"$f":"GB70+GD69","v":0},null,{"$f":"GD70+GF69","v":0},null,{"$f":"GF70+GH69","v":0},null,{"$f":"GH70+GJ69","v":0}]
[]
[]
[null,null,null,null,null,null,null,null,"INPUT",null,"Enter Number of Years in the Analysis Time Horizon ",null,null,null,null,null,null,null,20,"Source:   TIGER Grant Application Recommendations"]
[]
[null,null,null,null,null,null,null,null,"INPUT",null,"Enter the Beginning Year of the Analysis",null,null,null,null,null,null,null,2019]
[]
[null,null,null,null,null,null,null,null,"INPUT ",null,"Enter Discount Rate",null,null,null,null,null,null,null,{"$f":"Parameters!$P$27","v":7.0000000000000007E-2},"Source:  Office of Management and Budget"]
[]
[null,null,null,null,null,null,null,null,null,null,"NET PRESENT VALUE OF COSTS",null,null,null,null,null,{"$f":"(NPV(IF($R$77>0,$R$77,$S$77),INDIRECT(ADDRESS(ROW(R69),((IF($R$75>0,$R$75,$S$75))-2012)*2+(COLUMN($L$69)))):INDIRECT(ADDRESS(ROW($L$69),((IF($R$75>0,$R$75,$S$75)+((IF($R$73>0,$R$73,$S$73))*2)-1)-IF($R$75>0,$R$75,$S$75)+COLUMN(INDIRECT(ADDRESS(ROW($L$69),((IF($R$75>0,$R$75,$S$75)-2012)*2))))+COLUMN($L$69))))))+(VALUE(INDIRECT(ADDRESS(ROW(R69),((IF($R$75>0,$R$75,$S$75))-2012)*2+(COLUMN($J$69))))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(R75>0,R75,S75)","v":2019},"TO ",{"$f":"IF(R73>0, R73+L80,S73+L80)","v":2039}]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,"WORKING CALCULATIONS SHEET -- DO NOT MODIFY VALUES IN THIS SECTION"]
[]
[null,null,null,null,null,null,null,null,null,"Cost Item",null,2013,null,{"$f":"L90+1","v":2014},null,{"$f":"N90+1","v":2015},null,{"$f":"P90+1","v":2016},null,{"$f":"R90+1","v":2017},null,{"$f":"T90+1","v":2018},null,{"$f":"V90+1","v":2019},null,{"$f":"X90+1","v":2020},null,{"$f":"Z90+1","v":2021},null,{"$f":"AB90+1","v":2022},null,{"$f":"AD90+1","v":2023},null,{"$f":"AF90+1","v":2024},null,{"$f":"AH90+1","v":2025},null,{"$f":"AJ90+1","v":2026},null,{"$f":"AL90+1","v":2027},null,{"$f":"AN90+1","v":2028},null,{"$f":"AP90+1","v":2029},null,{"$f":"AR90+1","v":2030},null,{"$f":"AT90+1","v":2031},null,{"$f":"AV90+1","v":2032},null,{"$f":"AX90+1","v":2033},null,{"$f":"AZ90+1","v":2034},null,{"$f":"BB90+1","v":2035},null,{"$f":"BD90+1","v":2036},null,{"$f":"BF90+1","v":2037},null,{"$f":"BH90+1","v":2038},null,{"$f":"BJ90+1","v":2039},null,{"$f":"BL90+1","v":2040},null,{"$f":"BN90+1","v":2041},null,{"$f":"BP90+1","v":2042},null,{"$f":"BR90+1","v":2043},null,{"$f":"BT90+1","v":2044},null,{"$f":"BV90+1","v":2045},null,{"$f":"BX90+1","v":2046},null,{"$f":"BZ90+1","v":2047},null,{"$f":"CB90+1","v":2048},null,{"$f":"CD90+1","v":2049},null,{"$f":"CF90+1","v":2050},null,{"$f":"CH90+1","v":2051},null,{"$f":"CJ90+1","v":2052},null,{"$f":"CL90+1","v":2053},null,{"$f":"CN90+1","v":2054},null,{"$f":"CP90+1","v":2055},null,{"$f":"CR90+1","v":2056},null,{"$f":"CT90+1","v":2057},null,{"$f":"CV90+1","v":2058},null,{"$f":"CX90+1","v":2059},null,{"$f":"CZ90+1","v":2060},null,{"$f":"DB90+1","v":2061},null,{"$f":"DD90+1","v":2062},null,{"$f":"DF90+1","v":2063},null,{"$f":"DH90+1","v":2064},null,{"$f":"DJ90+1","v":2065},null,{"$f":"DL90+1","v":2066},null,{"$f":"DN90+1","v":2067},null,{"$f":"DP90+1","v":2068},null,{"$f":"DR90+1","v":2069},null,{"$f":"DT90+1","v":2070},null,{"$f":"DV90+1","v":2071},null,{"$f":"DX90+1","v":2072},null,{"$f":"DZ90+1","v":2073},null,{"$f":"EB90+1","v":2074},null,{"$f":"ED90+1","v":2075},null,{"$f":"EF90+1","v":2076},null,{"$f":"EH90+1","v":2077},null,{"$f":"EJ90+1","v":2078},null,{"$f":"EL90+1","v":2079},null,{"$f":"EN90+1","v":2080},null,{"$f":"EP90+1","v":2081},null,{"$f":"ER90+1","v":2082},null,{"$f":"ET90+1","v":2083},null,{"$f":"EV90+1","v":2084},null,{"$f":"EX90+1","v":2085},null,{"$f":"EZ90+1","v":2086},null,{"$f":"FB90+1","v":2087},null,{"$f":"FD90+1","v":2088},null,{"$f":"FF90+1","v":2089},null,{"$f":"FH90+1","v":2090},null,{"$f":"FJ90+1","v":2091},null,{"$f":"FL90+1","v":2092},null,{"$f":"FN90+1","v":2093},null,{"$f":"FP90+1","v":2094},null,{"$f":"FR90+1","v":2095},null,{"$f":"FT90+1","v":2096},null,{"$f":"FV90+1","v":2097},null,{"$f":"FX90+1","v":2098},null,{"$f":"FZ90+1","v":2099},null,{"$f":"GB90+1","v":2100},null,{"$f":"GD90+1","v":2101},null,{"$f":"GF90+1","v":2102},null,{"$f":"GH90+1","v":2103}]
[]
[null,null,null,null,null,null,null,null,"Basic Infrastructure Equipment"]
[null,null,null,null,null,null,null,null,null,{"$f":"J17","v":"Information Service Center Hardware"},null,{"$f":"IF(L$90<inputCostsYearOfDeployment,0,IF($R17>0,IF(0=MOD(L$90-inputCostsYearOfDeployment,$R17),$S17+$U17,$U17),IF(L$90>(inputCostsYearOfDeployment-1),$U17,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(N$90<inputCostsYearOfDeployment,0,IF($R17>0,IF(0=MOD(N$90-inputCostsYearOfDeployment,$R17),$S17+$U17,$U17),IF(N$90>(inputCostsYearOfDeployment-1),$U17,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(P$90<inputCostsYearOfDeployment,0,IF($R17>0,IF(0=MOD(P$90-inputCostsYearOfDeployment,$R17),$S17+$U17,$U17),IF(P$90>(inputCostsYearOfDeployment-1),$U17,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(R$90<inputCostsYearOfDeployment,0,IF($R17>0,IF(0=MOD(R$90-inputCostsYearOfDeployment,$R17),$S17+$U17,$U17),IF(R$90>(inputCostsYearOfDeployment-1),$U17,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(T$90<inputCostsYearOfDeployment,0,IF($R17>0,IF(0=MOD(T$90-inputCostsYearOfDeployment,$R17),$S17+$U17,$U17),IF(T$90>(inputCostsYearOfDeployment-1),$U17,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(V$90<inputCostsYearOfDeployment,0,IF($R17>0,IF(0=MOD(V$90-inputCostsYearOfDeployment,$R17),$S17+$U17,$U17),IF(V$90>(inputCostsYearOfDeployment-1),$U17,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(X$90<inputCostsYearOfDeployment,0,IF($R17>0,IF(0=MOD(X$90-inputCostsYearOfDeployment,$R17),$S17+$U17,$U17),IF(X$90>(inputCostsYearOfDeployment-1),$U17,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(Z$90<inputCostsYearOfDeployment,0,IF($R17>0,IF(0=MOD(Z$90-inputCostsYearOfDeployment,$R17),$S17+$U17,$U17),IF(Z$90>(inputCostsYearOfDeployment-1),$U17,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AB$90<inputCostsYearOfDeployment,0,IF($R17>0,IF(0=MOD(AB$90-inputCostsYearOfDeployment,$R17),$S17+$U17,$U17),IF(AB$90>(inputCostsYearOfDeployment-1),$U17,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AD$90<inputCostsYearOfDeployment,0,IF($R17>0,IF(0=MOD(AD$90-inputCostsYearOfDeployment,$R17),$S17+$U17,$U17),IF(AD$90>(inputCostsYearOfDeployment-1),$U17,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AF$90<inputCostsYearOfDeployment,0,IF($R17>0,IF(0=MOD(AF$90-inputCostsYearOfDeployment,$R17),$S17+$U17,$U17),IF(AF$90>(inputCostsYearOfDeployment-1),$U17,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AH$90<inputCostsYearOfDeployment,0,IF($R17>0,IF(0=MOD(AH$90-inputCostsYearOfDeployment,$R17),$S17+$U17,$U17),IF(AH$90>(inputCostsYearOfDeployment-1),$U17,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AJ$90<inputCostsYearOfDeployment,0,IF($R17>0,IF(0=MOD(AJ$90-inputCostsYearOfDeployment,$R17),$S17+$U17,$U17),IF(AJ$90>(inputCostsYearOfDeployment-1),$U17,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AL$90<inputCostsYearOfDeployment,0,IF($R17>0,IF(0=MOD(AL$90-inputCostsYearOfDeployment,$R17),$S17+$U17,$U17),IF(AL$90>(inputCostsYearOfDeployment-1),$U17,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AN$90<inputCostsYearOfDeployment,0,IF($R17>0,IF(0=MOD(AN$90-inputCostsYearOfDeployment,$R17),$S17+$U17,$U17),IF(AN$90>(inputCostsYearOfDeployment-1),$U17,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AP$90<inputCostsYearOfDeployment,0,IF($R17>0,IF(0=MOD(AP$90-inputCostsYearOfDeployment,$R17),$S17+$U17,$U17),IF(AP$90>(inputCostsYearOfDeployment-1),$U17,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AR$90<inputCostsYearOfDeployment,0,IF($R17>0,IF(0=MOD(AR$90-inputCostsYearOfDeployment,$R17),$S17+$U17,$U17),IF(AR$90>(inputCostsYearOfDeployment-1),$U17,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AT$90<inputCostsYearOfDeployment,0,IF($R17>0,IF(0=MOD(AT$90-inputCostsYearOfDeployment,$R17),$S17+$U17,$U17),IF(AT$90>(inputCostsYearOfDeployment-1),$U17,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AV$90<inputCostsYearOfDeployment,0,IF($R17>0,IF(0=MOD(AV$90-inputCostsYearOfDeployment,$R17),$S17+$U17,$U17),IF(AV$90>(inputCostsYearOfDeployment-1),$U17,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AX$90<inputCostsYearOfDeployment,0,IF($R17>0,IF(0=MOD(AX$90-inputCostsYearOfDeployment,$R17),$S17+$U17,$U17),IF(AX$90>(inputCostsYearOfDeployment-1),$U17,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AZ$90<inputCostsYearOfDeployment,0,IF($R17>0,IF(0=MOD(AZ$90-inputCostsYearOfDeployment,$R17),$S17+$U17,$U17),IF(AZ$90>(inputCostsYearOfDeployment-1),$U17,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BB$90<inputCostsYearOfDeployment,0,IF($R17>0,IF(0=MOD(BB$90-inputCostsYearOfDeployment,$R17),$S17+$U17,$U17),IF(BB$90>(inputCostsYearOfDeployment-1),$U17,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BD$90<inputCostsYearOfDeployment,0,IF($R17>0,IF(0=MOD(BD$90-inputCostsYearOfDeployment,$R17),$S17+$U17,$U17),IF(BD$90>(inputCostsYearOfDeployment-1),$U17,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BF$90<inputCostsYearOfDeployment,0,IF($R17>0,IF(0=MOD(BF$90-inputCostsYearOfDeployment,$R17),$S17+$U17,$U17),IF(BF$90>(inputCostsYearOfDeployment-1),$U17,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BH$90<inputCostsYearOfDeployment,0,IF($R17>0,IF(0=MOD(BH$90-inputCostsYearOfDeployment,$R17),$S17+$U17,$U17),IF(BH$90>(inputCostsYearOfDeployment-1),$U17,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BJ$90<inputCostsYearOfDeployment,0,IF($R17>0,IF(0=MOD(BJ$90-inputCostsYearOfDeployment,$R17),$S17+$U17,$U17),IF(BJ$90>(inputCostsYearOfDeployment-1),$U17,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BL$90<inputCostsYearOfDeployment,0,IF($R17>0,IF(0=MOD(BL$90-inputCostsYearOfDeployment,$R17),$S17+$U17,$U17),IF(BL$90>(inputCostsYearOfDeployment-1),$U17,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BN$90<inputCostsYearOfDeployment,0,IF($R17>0,IF(0=MOD(BN$90-inputCostsYearOfDeployment,$R17),$S17+$U17,$U17),IF(BN$90>(inputCostsYearOfDeployment-1),$U17,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BP$90<inputCostsYearOfDeployment,0,IF($R17>0,IF(0=MOD(BP$90-inputCostsYearOfDeployment,$R17),$S17+$U17,$U17),IF(BP$90>(inputCostsYearOfDeployment-1),$U17,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BR$90<inputCostsYearOfDeployment,0,IF($R17>0,IF(0=MOD(BR$90-inputCostsYearOfDeployment,$R17),$S17+$U17,$U17),IF(BR$90>(inputCostsYearOfDeployment-1),$U17,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BT$90<inputCostsYearOfDeployment,0,IF($R17>0,IF(0=MOD(BT$90-inputCostsYearOfDeployment,$R17),$S17+$U17,$U17),IF(BT$90>(inputCostsYearOfDeployment-1),$U17,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BV$90<inputCostsYearOfDeployment,0,IF($R17>0,IF(0=MOD(BV$90-inputCostsYearOfDeployment,$R17),$S17+$U17,$U17),IF(BV$90>(inputCostsYearOfDeployment-1),$U17,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BX$90<inputCostsYearOfDeployment,0,IF($R17>0,IF(0=MOD(BX$90-inputCostsYearOfDeployment,$R17),$S17+$U17,$U17),IF(BX$90>(inputCostsYearOfDeployment-1),$U17,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BZ$90<inputCostsYearOfDeployment,0,IF($R17>0,IF(0=MOD(BZ$90-inputCostsYearOfDeployment,$R17),$S17+$U17,$U17),IF(BZ$90>(inputCostsYearOfDeployment-1),$U17,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CB$90<inputCostsYearOfDeployment,0,IF($R17>0,IF(0=MOD(CB$90-inputCostsYearOfDeployment,$R17),$S17+$U17,$U17),IF(CB$90>(inputCostsYearOfDeployment-1),$U17,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CD$90<inputCostsYearOfDeployment,0,IF($R17>0,IF(0=MOD(CD$90-inputCostsYearOfDeployment,$R17),$S17+$U17,$U17),IF(CD$90>(inputCostsYearOfDeployment-1),$U17,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CF$90<inputCostsYearOfDeployment,0,IF($R17>0,IF(0=MOD(CF$90-inputCostsYearOfDeployment,$R17),$S17+$U17,$U17),IF(CF$90>(inputCostsYearOfDeployment-1),$U17,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CH$90<inputCostsYearOfDeployment,0,IF($R17>0,IF(0=MOD(CH$90-inputCostsYearOfDeployment,$R17),$S17+$U17,$U17),IF(CH$90>(inputCostsYearOfDeployment-1),$U17,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CJ$90<inputCostsYearOfDeployment,0,IF($R17>0,IF(0=MOD(CJ$90-inputCostsYearOfDeployment,$R17),$S17+$U17,$U17),IF(CJ$90>(inputCostsYearOfDeployment-1),$U17,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CL$90<inputCostsYearOfDeployment,0,IF($R17>0,IF(0=MOD(CL$90-inputCostsYearOfDeployment,$R17),$S17+$U17,$U17),IF(CL$90>(inputCostsYearOfDeployment-1),$U17,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CN$90<inputCostsYearOfDeployment,0,IF($R17>0,IF(0=MOD(CN$90-inputCostsYearOfDeployment,$R17),$S17+$U17,$U17),IF(CN$90>(inputCostsYearOfDeployment-1),$U17,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CP$90<inputCostsYearOfDeployment,0,IF($R17>0,IF(0=MOD(CP$90-inputCostsYearOfDeployment,$R17),$S17+$U17,$U17),IF(CP$90>(inputCostsYearOfDeployment-1),$U17,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CR$90<inputCostsYearOfDeployment,0,IF($R17>0,IF(0=MOD(CR$90-inputCostsYearOfDeployment,$R17),$S17+$U17,$U17),IF(CR$90>(inputCostsYearOfDeployment-1),$U17,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CT$90<inputCostsYearOfDeployment,0,IF($R17>0,IF(0=MOD(CT$90-inputCostsYearOfDeployment,$R17),$S17+$U17,$U17),IF(CT$90>(inputCostsYearOfDeployment-1),$U17,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CV$90<inputCostsYearOfDeployment,0,IF($R17>0,IF(0=MOD(CV$90-inputCostsYearOfDeployment,$R17),$S17+$U17,$U17),IF(CV$90>(inputCostsYearOfDeployment-1),$U17,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CX$90<inputCostsYearOfDeployment,0,IF($R17>0,IF(0=MOD(CX$90-inputCostsYearOfDeployment,$R17),$S17+$U17,$U17),IF(CX$90>(inputCostsYearOfDeployment-1),$U17,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CZ$90<inputCostsYearOfDeployment,0,IF($R17>0,IF(0=MOD(CZ$90-inputCostsYearOfDeployment,$R17),$S17+$U17,$U17),IF(CZ$90>(inputCostsYearOfDeployment-1),$U17,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DB$90<inputCostsYearOfDeployment,0,IF($R17>0,IF(0=MOD(DB$90-inputCostsYearOfDeployment,$R17),$S17+$U17,$U17),IF(DB$90>(inputCostsYearOfDeployment-1),$U17,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DD$90<inputCostsYearOfDeployment,0,IF($R17>0,IF(0=MOD(DD$90-inputCostsYearOfDeployment,$R17),$S17+$U17,$U17),IF(DD$90>(inputCostsYearOfDeployment-1),$U17,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DF$90<inputCostsYearOfDeployment,0,IF($R17>0,IF(0=MOD(DF$90-inputCostsYearOfDeployment,$R17),$S17+$U17,$U17),IF(DF$90>(inputCostsYearOfDeployment-1),$U17,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DH$90<inputCostsYearOfDeployment,0,IF($R17>0,IF(0=MOD(DH$90-inputCostsYearOfDeployment,$R17),$S17+$U17,$U17),IF(DH$90>(inputCostsYearOfDeployment-1),$U17,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DJ$90<inputCostsYearOfDeployment,0,IF($R17>0,IF(0=MOD(DJ$90-inputCostsYearOfDeployment,$R17),$S17+$U17,$U17),IF(DJ$90>(inputCostsYearOfDeployment-1),$U17,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DL$90<inputCostsYearOfDeployment,0,IF($R17>0,IF(0=MOD(DL$90-inputCostsYearOfDeployment,$R17),$S17+$U17,$U17),IF(DL$90>(inputCostsYearOfDeployment-1),$U17,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DN$90<inputCostsYearOfDeployment,0,IF($R17>0,IF(0=MOD(DN$90-inputCostsYearOfDeployment,$R17),$S17+$U17,$U17),IF(DN$90>(inputCostsYearOfDeployment-1),$U17,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DP$90<inputCostsYearOfDeployment,0,IF($R17>0,IF(0=MOD(DP$90-inputCostsYearOfDeployment,$R17),$S17+$U17,$U17),IF(DP$90>(inputCostsYearOfDeployment-1),$U17,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DR$90<inputCostsYearOfDeployment,0,IF($R17>0,IF(0=MOD(DR$90-inputCostsYearOfDeployment,$R17),$S17+$U17,$U17),IF(DR$90>(inputCostsYearOfDeployment-1),$U17,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DT$90<inputCostsYearOfDeployment,0,IF($R17>0,IF(0=MOD(DT$90-inputCostsYearOfDeployment,$R17),$S17+$U17,$U17),IF(DT$90>(inputCostsYearOfDeployment-1),$U17,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DV$90<inputCostsYearOfDeployment,0,IF($R17>0,IF(0=MOD(DV$90-inputCostsYearOfDeployment,$R17),$S17+$U17,$U17),IF(DV$90>(inputCostsYearOfDeployment-1),$U17,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DX$90<inputCostsYearOfDeployment,0,IF($R17>0,IF(0=MOD(DX$90-inputCostsYearOfDeployment,$R17),$S17+$U17,$U17),IF(DX$90>(inputCostsYearOfDeployment-1),$U17,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DZ$90<inputCostsYearOfDeployment,0,IF($R17>0,IF(0=MOD(DZ$90-inputCostsYearOfDeployment,$R17),$S17+$U17,$U17),IF(DZ$90>(inputCostsYearOfDeployment-1),$U17,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(EB$90<inputCostsYearOfDeployment,0,IF($R17>0,IF(0=MOD(EB$90-inputCostsYearOfDeployment,$R17),$S17+$U17,$U17),IF(EB$90>(inputCostsYearOfDeployment-1),$U17,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(ED$90<inputCostsYearOfDeployment,0,IF($R17>0,IF(0=MOD(ED$90-inputCostsYearOfDeployment,$R17),$S17+$U17,$U17),IF(ED$90>(inputCostsYearOfDeployment-1),$U17,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(EF$90<inputCostsYearOfDeployment,0,IF($R17>0,IF(0=MOD(EF$90-inputCostsYearOfDeployment,$R17),$S17+$U17,$U17),IF(EF$90>(inputCostsYearOfDeployment-1),$U17,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(EH$90<inputCostsYearOfDeployment,0,IF($R17>0,IF(0=MOD(EH$90-inputCostsYearOfDeployment,$R17),$S17+$U17,$U17),IF(EH$90>(inputCostsYearOfDeployment-1),$U17,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(EJ$90<inputCostsYearOfDeployment,0,IF($R17>0,IF(0=MOD(EJ$90-inputCostsYearOfDeployment,$R17),$S17+$U17,$U17),IF(EJ$90>(inputCostsYearOfDeployment-1),$U17,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(EL$90<inputCostsYearOfDeployment,0,IF($R17>0,IF(0=MOD(EL$90-inputCostsYearOfDeployment,$R17),$S17+$U17,$U17),IF(EL$90>(inputCostsYearOfDeployment-1),$U17,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(EN$90<inputCostsYearOfDeployment,0,IF($R17>0,IF(0=MOD(EN$90-inputCostsYearOfDeployment,$R17),$S17+$U17,$U17),IF(EN$90>(inputCostsYearOfDeployment-1),$U17,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(EP$90<inputCostsYearOfDeployment,0,IF($R17>0,IF(0=MOD(EP$90-inputCostsYearOfDeployment,$R17),$S17+$U17,$U17),IF(EP$90>(inputCostsYearOfDeployment-1),$U17,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(ER$90<inputCostsYearOfDeployment,0,IF($R17>0,IF(0=MOD(ER$90-inputCostsYearOfDeployment,$R17),$S17+$U17,$U17),IF(ER$90>(inputCostsYearOfDeployment-1),$U17,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(ET$90<inputCostsYearOfDeployment,0,IF($R17>0,IF(0=MOD(ET$90-inputCostsYearOfDeployment,$R17),$S17+$U17,$U17),IF(ET$90>(inputCostsYearOfDeployment-1),$U17,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(EV$90<inputCostsYearOfDeployment,0,IF($R17>0,IF(0=MOD(EV$90-inputCostsYearOfDeployment,$R17),$S17+$U17,$U17),IF(EV$90>(inputCostsYearOfDeployment-1),$U17,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(EX$90<inputCostsYearOfDeployment,0,IF($R17>0,IF(0=MOD(EX$90-inputCostsYearOfDeployment,$R17),$S17+$U17,$U17),IF(EX$90>(inputCostsYearOfDeployment-1),$U17,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(EZ$90<inputCostsYearOfDeployment,0,IF($R17>0,IF(0=MOD(EZ$90-inputCostsYearOfDeployment,$R17),$S17+$U17,$U17),IF(EZ$90>(inputCostsYearOfDeployment-1),$U17,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FB$90<inputCostsYearOfDeployment,0,IF($R17>0,IF(0=MOD(FB$90-inputCostsYearOfDeployment,$R17),$S17+$U17,$U17),IF(FB$90>(inputCostsYearOfDeployment-1),$U17,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FD$90<inputCostsYearOfDeployment,0,IF($R17>0,IF(0=MOD(FD$90-inputCostsYearOfDeployment,$R17),$S17+$U17,$U17),IF(FD$90>(inputCostsYearOfDeployment-1),$U17,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FF$90<inputCostsYearOfDeployment,0,IF($R17>0,IF(0=MOD(FF$90-inputCostsYearOfDeployment,$R17),$S17+$U17,$U17),IF(FF$90>(inputCostsYearOfDeployment-1),$U17,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FH$90<inputCostsYearOfDeployment,0,IF($R17>0,IF(0=MOD(FH$90-inputCostsYearOfDeployment,$R17),$S17+$U17,$U17),IF(FH$90>(inputCostsYearOfDeployment-1),$U17,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FJ$90<inputCostsYearOfDeployment,0,IF($R17>0,IF(0=MOD(FJ$90-inputCostsYearOfDeployment,$R17),$S17+$U17,$U17),IF(FJ$90>(inputCostsYearOfDeployment-1),$U17,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FL$90<inputCostsYearOfDeployment,0,IF($R17>0,IF(0=MOD(FL$90-inputCostsYearOfDeployment,$R17),$S17+$U17,$U17),IF(FL$90>(inputCostsYearOfDeployment-1),$U17,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FN$90<inputCostsYearOfDeployment,0,IF($R17>0,IF(0=MOD(FN$90-inputCostsYearOfDeployment,$R17),$S17+$U17,$U17),IF(FN$90>(inputCostsYearOfDeployment-1),$U17,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FP$90<inputCostsYearOfDeployment,0,IF($R17>0,IF(0=MOD(FP$90-inputCostsYearOfDeployment,$R17),$S17+$U17,$U17),IF(FP$90>(inputCostsYearOfDeployment-1),$U17,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FR$90<inputCostsYearOfDeployment,0,IF($R17>0,IF(0=MOD(FR$90-inputCostsYearOfDeployment,$R17),$S17+$U17,$U17),IF(FR$90>(inputCostsYearOfDeployment-1),$U17,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FT$90<inputCostsYearOfDeployment,0,IF($R17>0,IF(0=MOD(FT$90-inputCostsYearOfDeployment,$R17),$S17+$U17,$U17),IF(FT$90>(inputCostsYearOfDeployment-1),$U17,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FV$90<inputCostsYearOfDeployment,0,IF($R17>0,IF(0=MOD(FV$90-inputCostsYearOfDeployment,$R17),$S17+$U17,$U17),IF(FV$90>(inputCostsYearOfDeployment-1),$U17,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FX$90<inputCostsYearOfDeployment,0,IF($R17>0,IF(0=MOD(FX$90-inputCostsYearOfDeployment,$R17),$S17+$U17,$U17),IF(FX$90>(inputCostsYearOfDeployment-1),$U17,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FZ$90<inputCostsYearOfDeployment,0,IF($R17>0,IF(0=MOD(FZ$90-inputCostsYearOfDeployment,$R17),$S17+$U17,$U17),IF(FZ$90>(inputCostsYearOfDeployment-1),$U17,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(GB$90<inputCostsYearOfDeployment,0,IF($R17>0,IF(0=MOD(GB$90-inputCostsYearOfDeployment,$R17),$S17+$U17,$U17),IF(GB$90>(inputCostsYearOfDeployment-1),$U17,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(GD$90<inputCostsYearOfDeployment,0,IF($R17>0,IF(0=MOD(GD$90-inputCostsYearOfDeployment,$R17),$S17+$U17,$U17),IF(GD$90>(inputCostsYearOfDeployment-1),$U17,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(GF$90<inputCostsYearOfDeployment,0,IF($R17>0,IF(0=MOD(GF$90-inputCostsYearOfDeployment,$R17),$S17+$U17,$U17),IF(GF$90>(inputCostsYearOfDeployment-1),$U17,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(GH$90<inputCostsYearOfDeployment,0,IF($R17>0,IF(0=MOD(GH$90-inputCostsYearOfDeployment,$R17),$S17+$U17,$U17),IF(GH$90>(inputCostsYearOfDeployment-1),$U17,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(GJ$90<inputCostsYearOfDeployment,0,IF($R17>0,IF(0=MOD(GJ$90-inputCostsYearOfDeployment,$R17),$S17+$U17,$U17),IF(GJ$90>(inputCostsYearOfDeployment-1),$U17,0))*inputCostsInfrastructureCount)","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"J18","v":"Info Center System Integration"},null,{"$f":"IF(L$90<inputCostsYearOfDeployment,0,IF($R18>0,IF(0=MOD(L$90-inputCostsYearOfDeployment,$R18),$S18+$U18,$U18),IF(L$90>(inputCostsYearOfDeployment-1),$U18,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(N$90<inputCostsYearOfDeployment,0,IF($R18>0,IF(0=MOD(N$90-inputCostsYearOfDeployment,$R18),$S18+$U18,$U18),IF(N$90>(inputCostsYearOfDeployment-1),$U18,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(P$90<inputCostsYearOfDeployment,0,IF($R18>0,IF(0=MOD(P$90-inputCostsYearOfDeployment,$R18),$S18+$U18,$U18),IF(P$90>(inputCostsYearOfDeployment-1),$U18,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(R$90<inputCostsYearOfDeployment,0,IF($R18>0,IF(0=MOD(R$90-inputCostsYearOfDeployment,$R18),$S18+$U18,$U18),IF(R$90>(inputCostsYearOfDeployment-1),$U18,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(T$90<inputCostsYearOfDeployment,0,IF($R18>0,IF(0=MOD(T$90-inputCostsYearOfDeployment,$R18),$S18+$U18,$U18),IF(T$90>(inputCostsYearOfDeployment-1),$U18,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(V$90<inputCostsYearOfDeployment,0,IF($R18>0,IF(0=MOD(V$90-inputCostsYearOfDeployment,$R18),$S18+$U18,$U18),IF(V$90>(inputCostsYearOfDeployment-1),$U18,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(X$90<inputCostsYearOfDeployment,0,IF($R18>0,IF(0=MOD(X$90-inputCostsYearOfDeployment,$R18),$S18+$U18,$U18),IF(X$90>(inputCostsYearOfDeployment-1),$U18,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(Z$90<inputCostsYearOfDeployment,0,IF($R18>0,IF(0=MOD(Z$90-inputCostsYearOfDeployment,$R18),$S18+$U18,$U18),IF(Z$90>(inputCostsYearOfDeployment-1),$U18,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AB$90<inputCostsYearOfDeployment,0,IF($R18>0,IF(0=MOD(AB$90-inputCostsYearOfDeployment,$R18),$S18+$U18,$U18),IF(AB$90>(inputCostsYearOfDeployment-1),$U18,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AD$90<inputCostsYearOfDeployment,0,IF($R18>0,IF(0=MOD(AD$90-inputCostsYearOfDeployment,$R18),$S18+$U18,$U18),IF(AD$90>(inputCostsYearOfDeployment-1),$U18,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AF$90<inputCostsYearOfDeployment,0,IF($R18>0,IF(0=MOD(AF$90-inputCostsYearOfDeployment,$R18),$S18+$U18,$U18),IF(AF$90>(inputCostsYearOfDeployment-1),$U18,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AH$90<inputCostsYearOfDeployment,0,IF($R18>0,IF(0=MOD(AH$90-inputCostsYearOfDeployment,$R18),$S18+$U18,$U18),IF(AH$90>(inputCostsYearOfDeployment-1),$U18,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AJ$90<inputCostsYearOfDeployment,0,IF($R18>0,IF(0=MOD(AJ$90-inputCostsYearOfDeployment,$R18),$S18+$U18,$U18),IF(AJ$90>(inputCostsYearOfDeployment-1),$U18,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AL$90<inputCostsYearOfDeployment,0,IF($R18>0,IF(0=MOD(AL$90-inputCostsYearOfDeployment,$R18),$S18+$U18,$U18),IF(AL$90>(inputCostsYearOfDeployment-1),$U18,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AN$90<inputCostsYearOfDeployment,0,IF($R18>0,IF(0=MOD(AN$90-inputCostsYearOfDeployment,$R18),$S18+$U18,$U18),IF(AN$90>(inputCostsYearOfDeployment-1),$U18,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AP$90<inputCostsYearOfDeployment,0,IF($R18>0,IF(0=MOD(AP$90-inputCostsYearOfDeployment,$R18),$S18+$U18,$U18),IF(AP$90>(inputCostsYearOfDeployment-1),$U18,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AR$90<inputCostsYearOfDeployment,0,IF($R18>0,IF(0=MOD(AR$90-inputCostsYearOfDeployment,$R18),$S18+$U18,$U18),IF(AR$90>(inputCostsYearOfDeployment-1),$U18,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AT$90<inputCostsYearOfDeployment,0,IF($R18>0,IF(0=MOD(AT$90-inputCostsYearOfDeployment,$R18),$S18+$U18,$U18),IF(AT$90>(inputCostsYearOfDeployment-1),$U18,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AV$90<inputCostsYearOfDeployment,0,IF($R18>0,IF(0=MOD(AV$90-inputCostsYearOfDeployment,$R18),$S18+$U18,$U18),IF(AV$90>(inputCostsYearOfDeployment-1),$U18,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AX$90<inputCostsYearOfDeployment,0,IF($R18>0,IF(0=MOD(AX$90-inputCostsYearOfDeployment,$R18),$S18+$U18,$U18),IF(AX$90>(inputCostsYearOfDeployment-1),$U18,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AZ$90<inputCostsYearOfDeployment,0,IF($R18>0,IF(0=MOD(AZ$90-inputCostsYearOfDeployment,$R18),$S18+$U18,$U18),IF(AZ$90>(inputCostsYearOfDeployment-1),$U18,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BB$90<inputCostsYearOfDeployment,0,IF($R18>0,IF(0=MOD(BB$90-inputCostsYearOfDeployment,$R18),$S18+$U18,$U18),IF(BB$90>(inputCostsYearOfDeployment-1),$U18,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BD$90<inputCostsYearOfDeployment,0,IF($R18>0,IF(0=MOD(BD$90-inputCostsYearOfDeployment,$R18),$S18+$U18,$U18),IF(BD$90>(inputCostsYearOfDeployment-1),$U18,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BF$90<inputCostsYearOfDeployment,0,IF($R18>0,IF(0=MOD(BF$90-inputCostsYearOfDeployment,$R18),$S18+$U18,$U18),IF(BF$90>(inputCostsYearOfDeployment-1),$U18,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BH$90<inputCostsYearOfDeployment,0,IF($R18>0,IF(0=MOD(BH$90-inputCostsYearOfDeployment,$R18),$S18+$U18,$U18),IF(BH$90>(inputCostsYearOfDeployment-1),$U18,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BJ$90<inputCostsYearOfDeployment,0,IF($R18>0,IF(0=MOD(BJ$90-inputCostsYearOfDeployment,$R18),$S18+$U18,$U18),IF(BJ$90>(inputCostsYearOfDeployment-1),$U18,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BL$90<inputCostsYearOfDeployment,0,IF($R18>0,IF(0=MOD(BL$90-inputCostsYearOfDeployment,$R18),$S18+$U18,$U18),IF(BL$90>(inputCostsYearOfDeployment-1),$U18,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BN$90<inputCostsYearOfDeployment,0,IF($R18>0,IF(0=MOD(BN$90-inputCostsYearOfDeployment,$R18),$S18+$U18,$U18),IF(BN$90>(inputCostsYearOfDeployment-1),$U18,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BP$90<inputCostsYearOfDeployment,0,IF($R18>0,IF(0=MOD(BP$90-inputCostsYearOfDeployment,$R18),$S18+$U18,$U18),IF(BP$90>(inputCostsYearOfDeployment-1),$U18,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BR$90<inputCostsYearOfDeployment,0,IF($R18>0,IF(0=MOD(BR$90-inputCostsYearOfDeployment,$R18),$S18+$U18,$U18),IF(BR$90>(inputCostsYearOfDeployment-1),$U18,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BT$90<inputCostsYearOfDeployment,0,IF($R18>0,IF(0=MOD(BT$90-inputCostsYearOfDeployment,$R18),$S18+$U18,$U18),IF(BT$90>(inputCostsYearOfDeployment-1),$U18,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BV$90<inputCostsYearOfDeployment,0,IF($R18>0,IF(0=MOD(BV$90-inputCostsYearOfDeployment,$R18),$S18+$U18,$U18),IF(BV$90>(inputCostsYearOfDeployment-1),$U18,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BX$90<inputCostsYearOfDeployment,0,IF($R18>0,IF(0=MOD(BX$90-inputCostsYearOfDeployment,$R18),$S18+$U18,$U18),IF(BX$90>(inputCostsYearOfDeployment-1),$U18,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BZ$90<inputCostsYearOfDeployment,0,IF($R18>0,IF(0=MOD(BZ$90-inputCostsYearOfDeployment,$R18),$S18+$U18,$U18),IF(BZ$90>(inputCostsYearOfDeployment-1),$U18,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CB$90<inputCostsYearOfDeployment,0,IF($R18>0,IF(0=MOD(CB$90-inputCostsYearOfDeployment,$R18),$S18+$U18,$U18),IF(CB$90>(inputCostsYearOfDeployment-1),$U18,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CD$90<inputCostsYearOfDeployment,0,IF($R18>0,IF(0=MOD(CD$90-inputCostsYearOfDeployment,$R18),$S18+$U18,$U18),IF(CD$90>(inputCostsYearOfDeployment-1),$U18,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CF$90<inputCostsYearOfDeployment,0,IF($R18>0,IF(0=MOD(CF$90-inputCostsYearOfDeployment,$R18),$S18+$U18,$U18),IF(CF$90>(inputCostsYearOfDeployment-1),$U18,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CH$90<inputCostsYearOfDeployment,0,IF($R18>0,IF(0=MOD(CH$90-inputCostsYearOfDeployment,$R18),$S18+$U18,$U18),IF(CH$90>(inputCostsYearOfDeployment-1),$U18,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CJ$90<inputCostsYearOfDeployment,0,IF($R18>0,IF(0=MOD(CJ$90-inputCostsYearOfDeployment,$R18),$S18+$U18,$U18),IF(CJ$90>(inputCostsYearOfDeployment-1),$U18,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CL$90<inputCostsYearOfDeployment,0,IF($R18>0,IF(0=MOD(CL$90-inputCostsYearOfDeployment,$R18),$S18+$U18,$U18),IF(CL$90>(inputCostsYearOfDeployment-1),$U18,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CN$90<inputCostsYearOfDeployment,0,IF($R18>0,IF(0=MOD(CN$90-inputCostsYearOfDeployment,$R18),$S18+$U18,$U18),IF(CN$90>(inputCostsYearOfDeployment-1),$U18,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CP$90<inputCostsYearOfDeployment,0,IF($R18>0,IF(0=MOD(CP$90-inputCostsYearOfDeployment,$R18),$S18+$U18,$U18),IF(CP$90>(inputCostsYearOfDeployment-1),$U18,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CR$90<inputCostsYearOfDeployment,0,IF($R18>0,IF(0=MOD(CR$90-inputCostsYearOfDeployment,$R18),$S18+$U18,$U18),IF(CR$90>(inputCostsYearOfDeployment-1),$U18,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CT$90<inputCostsYearOfDeployment,0,IF($R18>0,IF(0=MOD(CT$90-inputCostsYearOfDeployment,$R18),$S18+$U18,$U18),IF(CT$90>(inputCostsYearOfDeployment-1),$U18,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CV$90<inputCostsYearOfDeployment,0,IF($R18>0,IF(0=MOD(CV$90-inputCostsYearOfDeployment,$R18),$S18+$U18,$U18),IF(CV$90>(inputCostsYearOfDeployment-1),$U18,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CX$90<inputCostsYearOfDeployment,0,IF($R18>0,IF(0=MOD(CX$90-inputCostsYearOfDeployment,$R18),$S18+$U18,$U18),IF(CX$90>(inputCostsYearOfDeployment-1),$U18,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CZ$90<inputCostsYearOfDeployment,0,IF($R18>0,IF(0=MOD(CZ$90-inputCostsYearOfDeployment,$R18),$S18+$U18,$U18),IF(CZ$90>(inputCostsYearOfDeployment-1),$U18,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DB$90<inputCostsYearOfDeployment,0,IF($R18>0,IF(0=MOD(DB$90-inputCostsYearOfDeployment,$R18),$S18+$U18,$U18),IF(DB$90>(inputCostsYearOfDeployment-1),$U18,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DD$90<inputCostsYearOfDeployment,0,IF($R18>0,IF(0=MOD(DD$90-inputCostsYearOfDeployment,$R18),$S18+$U18,$U18),IF(DD$90>(inputCostsYearOfDeployment-1),$U18,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DF$90<inputCostsYearOfDeployment,0,IF($R18>0,IF(0=MOD(DF$90-inputCostsYearOfDeployment,$R18),$S18+$U18,$U18),IF(DF$90>(inputCostsYearOfDeployment-1),$U18,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DH$90<inputCostsYearOfDeployment,0,IF($R18>0,IF(0=MOD(DH$90-inputCostsYearOfDeployment,$R18),$S18+$U18,$U18),IF(DH$90>(inputCostsYearOfDeployment-1),$U18,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DJ$90<inputCostsYearOfDeployment,0,IF($R18>0,IF(0=MOD(DJ$90-inputCostsYearOfDeployment,$R18),$S18+$U18,$U18),IF(DJ$90>(inputCostsYearOfDeployment-1),$U18,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DL$90<inputCostsYearOfDeployment,0,IF($R18>0,IF(0=MOD(DL$90-inputCostsYearOfDeployment,$R18),$S18+$U18,$U18),IF(DL$90>(inputCostsYearOfDeployment-1),$U18,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DN$90<inputCostsYearOfDeployment,0,IF($R18>0,IF(0=MOD(DN$90-inputCostsYearOfDeployment,$R18),$S18+$U18,$U18),IF(DN$90>(inputCostsYearOfDeployment-1),$U18,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DP$90<inputCostsYearOfDeployment,0,IF($R18>0,IF(0=MOD(DP$90-inputCostsYearOfDeployment,$R18),$S18+$U18,$U18),IF(DP$90>(inputCostsYearOfDeployment-1),$U18,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DR$90<inputCostsYearOfDeployment,0,IF($R18>0,IF(0=MOD(DR$90-inputCostsYearOfDeployment,$R18),$S18+$U18,$U18),IF(DR$90>(inputCostsYearOfDeployment-1),$U18,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DT$90<inputCostsYearOfDeployment,0,IF($R18>0,IF(0=MOD(DT$90-inputCostsYearOfDeployment,$R18),$S18+$U18,$U18),IF(DT$90>(inputCostsYearOfDeployment-1),$U18,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DV$90<inputCostsYearOfDeployment,0,IF($R18>0,IF(0=MOD(DV$90-inputCostsYearOfDeployment,$R18),$S18+$U18,$U18),IF(DV$90>(inputCostsYearOfDeployment-1),$U18,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DX$90<inputCostsYearOfDeployment,0,IF($R18>0,IF(0=MOD(DX$90-inputCostsYearOfDeployment,$R18),$S18+$U18,$U18),IF(DX$90>(inputCostsYearOfDeployment-1),$U18,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DZ$90<inputCostsYearOfDeployment,0,IF($R18>0,IF(0=MOD(DZ$90-inputCostsYearOfDeployment,$R18),$S18+$U18,$U18),IF(DZ$90>(inputCostsYearOfDeployment-1),$U18,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(EB$90<inputCostsYearOfDeployment,0,IF($R18>0,IF(0=MOD(EB$90-inputCostsYearOfDeployment,$R18),$S18+$U18,$U18),IF(EB$90>(inputCostsYearOfDeployment-1),$U18,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(ED$90<inputCostsYearOfDeployment,0,IF($R18>0,IF(0=MOD(ED$90-inputCostsYearOfDeployment,$R18),$S18+$U18,$U18),IF(ED$90>(inputCostsYearOfDeployment-1),$U18,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(EF$90<inputCostsYearOfDeployment,0,IF($R18>0,IF(0=MOD(EF$90-inputCostsYearOfDeployment,$R18),$S18+$U18,$U18),IF(EF$90>(inputCostsYearOfDeployment-1),$U18,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(EH$90<inputCostsYearOfDeployment,0,IF($R18>0,IF(0=MOD(EH$90-inputCostsYearOfDeployment,$R18),$S18+$U18,$U18),IF(EH$90>(inputCostsYearOfDeployment-1),$U18,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(EJ$90<inputCostsYearOfDeployment,0,IF($R18>0,IF(0=MOD(EJ$90-inputCostsYearOfDeployment,$R18),$S18+$U18,$U18),IF(EJ$90>(inputCostsYearOfDeployment-1),$U18,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(EL$90<inputCostsYearOfDeployment,0,IF($R18>0,IF(0=MOD(EL$90-inputCostsYearOfDeployment,$R18),$S18+$U18,$U18),IF(EL$90>(inputCostsYearOfDeployment-1),$U18,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(EN$90<inputCostsYearOfDeployment,0,IF($R18>0,IF(0=MOD(EN$90-inputCostsYearOfDeployment,$R18),$S18+$U18,$U18),IF(EN$90>(inputCostsYearOfDeployment-1),$U18,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(EP$90<inputCostsYearOfDeployment,0,IF($R18>0,IF(0=MOD(EP$90-inputCostsYearOfDeployment,$R18),$S18+$U18,$U18),IF(EP$90>(inputCostsYearOfDeployment-1),$U18,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(ER$90<inputCostsYearOfDeployment,0,IF($R18>0,IF(0=MOD(ER$90-inputCostsYearOfDeployment,$R18),$S18+$U18,$U18),IF(ER$90>(inputCostsYearOfDeployment-1),$U18,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(ET$90<inputCostsYearOfDeployment,0,IF($R18>0,IF(0=MOD(ET$90-inputCostsYearOfDeployment,$R18),$S18+$U18,$U18),IF(ET$90>(inputCostsYearOfDeployment-1),$U18,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(EV$90<inputCostsYearOfDeployment,0,IF($R18>0,IF(0=MOD(EV$90-inputCostsYearOfDeployment,$R18),$S18+$U18,$U18),IF(EV$90>(inputCostsYearOfDeployment-1),$U18,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(EX$90<inputCostsYearOfDeployment,0,IF($R18>0,IF(0=MOD(EX$90-inputCostsYearOfDeployment,$R18),$S18+$U18,$U18),IF(EX$90>(inputCostsYearOfDeployment-1),$U18,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(EZ$90<inputCostsYearOfDeployment,0,IF($R18>0,IF(0=MOD(EZ$90-inputCostsYearOfDeployment,$R18),$S18+$U18,$U18),IF(EZ$90>(inputCostsYearOfDeployment-1),$U18,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FB$90<inputCostsYearOfDeployment,0,IF($R18>0,IF(0=MOD(FB$90-inputCostsYearOfDeployment,$R18),$S18+$U18,$U18),IF(FB$90>(inputCostsYearOfDeployment-1),$U18,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FD$90<inputCostsYearOfDeployment,0,IF($R18>0,IF(0=MOD(FD$90-inputCostsYearOfDeployment,$R18),$S18+$U18,$U18),IF(FD$90>(inputCostsYearOfDeployment-1),$U18,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FF$90<inputCostsYearOfDeployment,0,IF($R18>0,IF(0=MOD(FF$90-inputCostsYearOfDeployment,$R18),$S18+$U18,$U18),IF(FF$90>(inputCostsYearOfDeployment-1),$U18,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FH$90<inputCostsYearOfDeployment,0,IF($R18>0,IF(0=MOD(FH$90-inputCostsYearOfDeployment,$R18),$S18+$U18,$U18),IF(FH$90>(inputCostsYearOfDeployment-1),$U18,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FJ$90<inputCostsYearOfDeployment,0,IF($R18>0,IF(0=MOD(FJ$90-inputCostsYearOfDeployment,$R18),$S18+$U18,$U18),IF(FJ$90>(inputCostsYearOfDeployment-1),$U18,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FL$90<inputCostsYearOfDeployment,0,IF($R18>0,IF(0=MOD(FL$90-inputCostsYearOfDeployment,$R18),$S18+$U18,$U18),IF(FL$90>(inputCostsYearOfDeployment-1),$U18,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FN$90<inputCostsYearOfDeployment,0,IF($R18>0,IF(0=MOD(FN$90-inputCostsYearOfDeployment,$R18),$S18+$U18,$U18),IF(FN$90>(inputCostsYearOfDeployment-1),$U18,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FP$90<inputCostsYearOfDeployment,0,IF($R18>0,IF(0=MOD(FP$90-inputCostsYearOfDeployment,$R18),$S18+$U18,$U18),IF(FP$90>(inputCostsYearOfDeployment-1),$U18,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FR$90<inputCostsYearOfDeployment,0,IF($R18>0,IF(0=MOD(FR$90-inputCostsYearOfDeployment,$R18),$S18+$U18,$U18),IF(FR$90>(inputCostsYearOfDeployment-1),$U18,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FT$90<inputCostsYearOfDeployment,0,IF($R18>0,IF(0=MOD(FT$90-inputCostsYearOfDeployment,$R18),$S18+$U18,$U18),IF(FT$90>(inputCostsYearOfDeployment-1),$U18,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FV$90<inputCostsYearOfDeployment,0,IF($R18>0,IF(0=MOD(FV$90-inputCostsYearOfDeployment,$R18),$S18+$U18,$U18),IF(FV$90>(inputCostsYearOfDeployment-1),$U18,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FX$90<inputCostsYearOfDeployment,0,IF($R18>0,IF(0=MOD(FX$90-inputCostsYearOfDeployment,$R18),$S18+$U18,$U18),IF(FX$90>(inputCostsYearOfDeployment-1),$U18,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FZ$90<inputCostsYearOfDeployment,0,IF($R18>0,IF(0=MOD(FZ$90-inputCostsYearOfDeployment,$R18),$S18+$U18,$U18),IF(FZ$90>(inputCostsYearOfDeployment-1),$U18,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(GB$90<inputCostsYearOfDeployment,0,IF($R18>0,IF(0=MOD(GB$90-inputCostsYearOfDeployment,$R18),$S18+$U18,$U18),IF(GB$90>(inputCostsYearOfDeployment-1),$U18,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(GD$90<inputCostsYearOfDeployment,0,IF($R18>0,IF(0=MOD(GD$90-inputCostsYearOfDeployment,$R18),$S18+$U18,$U18),IF(GD$90>(inputCostsYearOfDeployment-1),$U18,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(GF$90<inputCostsYearOfDeployment,0,IF($R18>0,IF(0=MOD(GF$90-inputCostsYearOfDeployment,$R18),$S18+$U18,$U18),IF(GF$90>(inputCostsYearOfDeployment-1),$U18,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(GH$90<inputCostsYearOfDeployment,0,IF($R18>0,IF(0=MOD(GH$90-inputCostsYearOfDeployment,$R18),$S18+$U18,$U18),IF(GH$90>(inputCostsYearOfDeployment-1),$U18,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(GJ$90<inputCostsYearOfDeployment,0,IF($R18>0,IF(0=MOD(GJ$90-inputCostsYearOfDeployment,$R18),$S18+$U18,$U18),IF(GJ$90>(inputCostsYearOfDeployment-1),$U18,0))*inputCostsInfrastructureCount)","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"J19","v":"Information Service Center Software"},null,{"$f":"IF(L$90<inputCostsYearOfDeployment,0,IF($R19>0,IF(0=MOD(L$90-inputCostsYearOfDeployment,$R19),$S19+$U19,$U19),IF(L$90>(inputCostsYearOfDeployment-1),$U19,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(N$90<inputCostsYearOfDeployment,0,IF($R19>0,IF(0=MOD(N$90-inputCostsYearOfDeployment,$R19),$S19+$U19,$U19),IF(N$90>(inputCostsYearOfDeployment-1),$U19,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(P$90<inputCostsYearOfDeployment,0,IF($R19>0,IF(0=MOD(P$90-inputCostsYearOfDeployment,$R19),$S19+$U19,$U19),IF(P$90>(inputCostsYearOfDeployment-1),$U19,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(R$90<inputCostsYearOfDeployment,0,IF($R19>0,IF(0=MOD(R$90-inputCostsYearOfDeployment,$R19),$S19+$U19,$U19),IF(R$90>(inputCostsYearOfDeployment-1),$U19,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(T$90<inputCostsYearOfDeployment,0,IF($R19>0,IF(0=MOD(T$90-inputCostsYearOfDeployment,$R19),$S19+$U19,$U19),IF(T$90>(inputCostsYearOfDeployment-1),$U19,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(V$90<inputCostsYearOfDeployment,0,IF($R19>0,IF(0=MOD(V$90-inputCostsYearOfDeployment,$R19),$S19+$U19,$U19),IF(V$90>(inputCostsYearOfDeployment-1),$U19,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(X$90<inputCostsYearOfDeployment,0,IF($R19>0,IF(0=MOD(X$90-inputCostsYearOfDeployment,$R19),$S19+$U19,$U19),IF(X$90>(inputCostsYearOfDeployment-1),$U19,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(Z$90<inputCostsYearOfDeployment,0,IF($R19>0,IF(0=MOD(Z$90-inputCostsYearOfDeployment,$R19),$S19+$U19,$U19),IF(Z$90>(inputCostsYearOfDeployment-1),$U19,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AB$90<inputCostsYearOfDeployment,0,IF($R19>0,IF(0=MOD(AB$90-inputCostsYearOfDeployment,$R19),$S19+$U19,$U19),IF(AB$90>(inputCostsYearOfDeployment-1),$U19,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AD$90<inputCostsYearOfDeployment,0,IF($R19>0,IF(0=MOD(AD$90-inputCostsYearOfDeployment,$R19),$S19+$U19,$U19),IF(AD$90>(inputCostsYearOfDeployment-1),$U19,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AF$90<inputCostsYearOfDeployment,0,IF($R19>0,IF(0=MOD(AF$90-inputCostsYearOfDeployment,$R19),$S19+$U19,$U19),IF(AF$90>(inputCostsYearOfDeployment-1),$U19,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AH$90<inputCostsYearOfDeployment,0,IF($R19>0,IF(0=MOD(AH$90-inputCostsYearOfDeployment,$R19),$S19+$U19,$U19),IF(AH$90>(inputCostsYearOfDeployment-1),$U19,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AJ$90<inputCostsYearOfDeployment,0,IF($R19>0,IF(0=MOD(AJ$90-inputCostsYearOfDeployment,$R19),$S19+$U19,$U19),IF(AJ$90>(inputCostsYearOfDeployment-1),$U19,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AL$90<inputCostsYearOfDeployment,0,IF($R19>0,IF(0=MOD(AL$90-inputCostsYearOfDeployment,$R19),$S19+$U19,$U19),IF(AL$90>(inputCostsYearOfDeployment-1),$U19,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AN$90<inputCostsYearOfDeployment,0,IF($R19>0,IF(0=MOD(AN$90-inputCostsYearOfDeployment,$R19),$S19+$U19,$U19),IF(AN$90>(inputCostsYearOfDeployment-1),$U19,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AP$90<inputCostsYearOfDeployment,0,IF($R19>0,IF(0=MOD(AP$90-inputCostsYearOfDeployment,$R19),$S19+$U19,$U19),IF(AP$90>(inputCostsYearOfDeployment-1),$U19,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AR$90<inputCostsYearOfDeployment,0,IF($R19>0,IF(0=MOD(AR$90-inputCostsYearOfDeployment,$R19),$S19+$U19,$U19),IF(AR$90>(inputCostsYearOfDeployment-1),$U19,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AT$90<inputCostsYearOfDeployment,0,IF($R19>0,IF(0=MOD(AT$90-inputCostsYearOfDeployment,$R19),$S19+$U19,$U19),IF(AT$90>(inputCostsYearOfDeployment-1),$U19,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AV$90<inputCostsYearOfDeployment,0,IF($R19>0,IF(0=MOD(AV$90-inputCostsYearOfDeployment,$R19),$S19+$U19,$U19),IF(AV$90>(inputCostsYearOfDeployment-1),$U19,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AX$90<inputCostsYearOfDeployment,0,IF($R19>0,IF(0=MOD(AX$90-inputCostsYearOfDeployment,$R19),$S19+$U19,$U19),IF(AX$90>(inputCostsYearOfDeployment-1),$U19,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AZ$90<inputCostsYearOfDeployment,0,IF($R19>0,IF(0=MOD(AZ$90-inputCostsYearOfDeployment,$R19),$S19+$U19,$U19),IF(AZ$90>(inputCostsYearOfDeployment-1),$U19,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BB$90<inputCostsYearOfDeployment,0,IF($R19>0,IF(0=MOD(BB$90-inputCostsYearOfDeployment,$R19),$S19+$U19,$U19),IF(BB$90>(inputCostsYearOfDeployment-1),$U19,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BD$90<inputCostsYearOfDeployment,0,IF($R19>0,IF(0=MOD(BD$90-inputCostsYearOfDeployment,$R19),$S19+$U19,$U19),IF(BD$90>(inputCostsYearOfDeployment-1),$U19,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BF$90<inputCostsYearOfDeployment,0,IF($R19>0,IF(0=MOD(BF$90-inputCostsYearOfDeployment,$R19),$S19+$U19,$U19),IF(BF$90>(inputCostsYearOfDeployment-1),$U19,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BH$90<inputCostsYearOfDeployment,0,IF($R19>0,IF(0=MOD(BH$90-inputCostsYearOfDeployment,$R19),$S19+$U19,$U19),IF(BH$90>(inputCostsYearOfDeployment-1),$U19,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BJ$90<inputCostsYearOfDeployment,0,IF($R19>0,IF(0=MOD(BJ$90-inputCostsYearOfDeployment,$R19),$S19+$U19,$U19),IF(BJ$90>(inputCostsYearOfDeployment-1),$U19,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BL$90<inputCostsYearOfDeployment,0,IF($R19>0,IF(0=MOD(BL$90-inputCostsYearOfDeployment,$R19),$S19+$U19,$U19),IF(BL$90>(inputCostsYearOfDeployment-1),$U19,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BN$90<inputCostsYearOfDeployment,0,IF($R19>0,IF(0=MOD(BN$90-inputCostsYearOfDeployment,$R19),$S19+$U19,$U19),IF(BN$90>(inputCostsYearOfDeployment-1),$U19,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BP$90<inputCostsYearOfDeployment,0,IF($R19>0,IF(0=MOD(BP$90-inputCostsYearOfDeployment,$R19),$S19+$U19,$U19),IF(BP$90>(inputCostsYearOfDeployment-1),$U19,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BR$90<inputCostsYearOfDeployment,0,IF($R19>0,IF(0=MOD(BR$90-inputCostsYearOfDeployment,$R19),$S19+$U19,$U19),IF(BR$90>(inputCostsYearOfDeployment-1),$U19,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BT$90<inputCostsYearOfDeployment,0,IF($R19>0,IF(0=MOD(BT$90-inputCostsYearOfDeployment,$R19),$S19+$U19,$U19),IF(BT$90>(inputCostsYearOfDeployment-1),$U19,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BV$90<inputCostsYearOfDeployment,0,IF($R19>0,IF(0=MOD(BV$90-inputCostsYearOfDeployment,$R19),$S19+$U19,$U19),IF(BV$90>(inputCostsYearOfDeployment-1),$U19,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BX$90<inputCostsYearOfDeployment,0,IF($R19>0,IF(0=MOD(BX$90-inputCostsYearOfDeployment,$R19),$S19+$U19,$U19),IF(BX$90>(inputCostsYearOfDeployment-1),$U19,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BZ$90<inputCostsYearOfDeployment,0,IF($R19>0,IF(0=MOD(BZ$90-inputCostsYearOfDeployment,$R19),$S19+$U19,$U19),IF(BZ$90>(inputCostsYearOfDeployment-1),$U19,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CB$90<inputCostsYearOfDeployment,0,IF($R19>0,IF(0=MOD(CB$90-inputCostsYearOfDeployment,$R19),$S19+$U19,$U19),IF(CB$90>(inputCostsYearOfDeployment-1),$U19,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CD$90<inputCostsYearOfDeployment,0,IF($R19>0,IF(0=MOD(CD$90-inputCostsYearOfDeployment,$R19),$S19+$U19,$U19),IF(CD$90>(inputCostsYearOfDeployment-1),$U19,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CF$90<inputCostsYearOfDeployment,0,IF($R19>0,IF(0=MOD(CF$90-inputCostsYearOfDeployment,$R19),$S19+$U19,$U19),IF(CF$90>(inputCostsYearOfDeployment-1),$U19,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CH$90<inputCostsYearOfDeployment,0,IF($R19>0,IF(0=MOD(CH$90-inputCostsYearOfDeployment,$R19),$S19+$U19,$U19),IF(CH$90>(inputCostsYearOfDeployment-1),$U19,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CJ$90<inputCostsYearOfDeployment,0,IF($R19>0,IF(0=MOD(CJ$90-inputCostsYearOfDeployment,$R19),$S19+$U19,$U19),IF(CJ$90>(inputCostsYearOfDeployment-1),$U19,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CL$90<inputCostsYearOfDeployment,0,IF($R19>0,IF(0=MOD(CL$90-inputCostsYearOfDeployment,$R19),$S19+$U19,$U19),IF(CL$90>(inputCostsYearOfDeployment-1),$U19,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CN$90<inputCostsYearOfDeployment,0,IF($R19>0,IF(0=MOD(CN$90-inputCostsYearOfDeployment,$R19),$S19+$U19,$U19),IF(CN$90>(inputCostsYearOfDeployment-1),$U19,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CP$90<inputCostsYearOfDeployment,0,IF($R19>0,IF(0=MOD(CP$90-inputCostsYearOfDeployment,$R19),$S19+$U19,$U19),IF(CP$90>(inputCostsYearOfDeployment-1),$U19,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CR$90<inputCostsYearOfDeployment,0,IF($R19>0,IF(0=MOD(CR$90-inputCostsYearOfDeployment,$R19),$S19+$U19,$U19),IF(CR$90>(inputCostsYearOfDeployment-1),$U19,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CT$90<inputCostsYearOfDeployment,0,IF($R19>0,IF(0=MOD(CT$90-inputCostsYearOfDeployment,$R19),$S19+$U19,$U19),IF(CT$90>(inputCostsYearOfDeployment-1),$U19,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CV$90<inputCostsYearOfDeployment,0,IF($R19>0,IF(0=MOD(CV$90-inputCostsYearOfDeployment,$R19),$S19+$U19,$U19),IF(CV$90>(inputCostsYearOfDeployment-1),$U19,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CX$90<inputCostsYearOfDeployment,0,IF($R19>0,IF(0=MOD(CX$90-inputCostsYearOfDeployment,$R19),$S19+$U19,$U19),IF(CX$90>(inputCostsYearOfDeployment-1),$U19,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CZ$90<inputCostsYearOfDeployment,0,IF($R19>0,IF(0=MOD(CZ$90-inputCostsYearOfDeployment,$R19),$S19+$U19,$U19),IF(CZ$90>(inputCostsYearOfDeployment-1),$U19,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DB$90<inputCostsYearOfDeployment,0,IF($R19>0,IF(0=MOD(DB$90-inputCostsYearOfDeployment,$R19),$S19+$U19,$U19),IF(DB$90>(inputCostsYearOfDeployment-1),$U19,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DD$90<inputCostsYearOfDeployment,0,IF($R19>0,IF(0=MOD(DD$90-inputCostsYearOfDeployment,$R19),$S19+$U19,$U19),IF(DD$90>(inputCostsYearOfDeployment-1),$U19,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DF$90<inputCostsYearOfDeployment,0,IF($R19>0,IF(0=MOD(DF$90-inputCostsYearOfDeployment,$R19),$S19+$U19,$U19),IF(DF$90>(inputCostsYearOfDeployment-1),$U19,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DH$90<inputCostsYearOfDeployment,0,IF($R19>0,IF(0=MOD(DH$90-inputCostsYearOfDeployment,$R19),$S19+$U19,$U19),IF(DH$90>(inputCostsYearOfDeployment-1),$U19,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DJ$90<inputCostsYearOfDeployment,0,IF($R19>0,IF(0=MOD(DJ$90-inputCostsYearOfDeployment,$R19),$S19+$U19,$U19),IF(DJ$90>(inputCostsYearOfDeployment-1),$U19,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DL$90<inputCostsYearOfDeployment,0,IF($R19>0,IF(0=MOD(DL$90-inputCostsYearOfDeployment,$R19),$S19+$U19,$U19),IF(DL$90>(inputCostsYearOfDeployment-1),$U19,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DN$90<inputCostsYearOfDeployment,0,IF($R19>0,IF(0=MOD(DN$90-inputCostsYearOfDeployment,$R19),$S19+$U19,$U19),IF(DN$90>(inputCostsYearOfDeployment-1),$U19,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DP$90<inputCostsYearOfDeployment,0,IF($R19>0,IF(0=MOD(DP$90-inputCostsYearOfDeployment,$R19),$S19+$U19,$U19),IF(DP$90>(inputCostsYearOfDeployment-1),$U19,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DR$90<inputCostsYearOfDeployment,0,IF($R19>0,IF(0=MOD(DR$90-inputCostsYearOfDeployment,$R19),$S19+$U19,$U19),IF(DR$90>(inputCostsYearOfDeployment-1),$U19,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DT$90<inputCostsYearOfDeployment,0,IF($R19>0,IF(0=MOD(DT$90-inputCostsYearOfDeployment,$R19),$S19+$U19,$U19),IF(DT$90>(inputCostsYearOfDeployment-1),$U19,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DV$90<inputCostsYearOfDeployment,0,IF($R19>0,IF(0=MOD(DV$90-inputCostsYearOfDeployment,$R19),$S19+$U19,$U19),IF(DV$90>(inputCostsYearOfDeployment-1),$U19,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DX$90<inputCostsYearOfDeployment,0,IF($R19>0,IF(0=MOD(DX$90-inputCostsYearOfDeployment,$R19),$S19+$U19,$U19),IF(DX$90>(inputCostsYearOfDeployment-1),$U19,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DZ$90<inputCostsYearOfDeployment,0,IF($R19>0,IF(0=MOD(DZ$90-inputCostsYearOfDeployment,$R19),$S19+$U19,$U19),IF(DZ$90>(inputCostsYearOfDeployment-1),$U19,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(EB$90<inputCostsYearOfDeployment,0,IF($R19>0,IF(0=MOD(EB$90-inputCostsYearOfDeployment,$R19),$S19+$U19,$U19),IF(EB$90>(inputCostsYearOfDeployment-1),$U19,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(ED$90<inputCostsYearOfDeployment,0,IF($R19>0,IF(0=MOD(ED$90-inputCostsYearOfDeployment,$R19),$S19+$U19,$U19),IF(ED$90>(inputCostsYearOfDeployment-1),$U19,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(EF$90<inputCostsYearOfDeployment,0,IF($R19>0,IF(0=MOD(EF$90-inputCostsYearOfDeployment,$R19),$S19+$U19,$U19),IF(EF$90>(inputCostsYearOfDeployment-1),$U19,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(EH$90<inputCostsYearOfDeployment,0,IF($R19>0,IF(0=MOD(EH$90-inputCostsYearOfDeployment,$R19),$S19+$U19,$U19),IF(EH$90>(inputCostsYearOfDeployment-1),$U19,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(EJ$90<inputCostsYearOfDeployment,0,IF($R19>0,IF(0=MOD(EJ$90-inputCostsYearOfDeployment,$R19),$S19+$U19,$U19),IF(EJ$90>(inputCostsYearOfDeployment-1),$U19,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(EL$90<inputCostsYearOfDeployment,0,IF($R19>0,IF(0=MOD(EL$90-inputCostsYearOfDeployment,$R19),$S19+$U19,$U19),IF(EL$90>(inputCostsYearOfDeployment-1),$U19,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(EN$90<inputCostsYearOfDeployment,0,IF($R19>0,IF(0=MOD(EN$90-inputCostsYearOfDeployment,$R19),$S19+$U19,$U19),IF(EN$90>(inputCostsYearOfDeployment-1),$U19,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(EP$90<inputCostsYearOfDeployment,0,IF($R19>0,IF(0=MOD(EP$90-inputCostsYearOfDeployment,$R19),$S19+$U19,$U19),IF(EP$90>(inputCostsYearOfDeployment-1),$U19,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(ER$90<inputCostsYearOfDeployment,0,IF($R19>0,IF(0=MOD(ER$90-inputCostsYearOfDeployment,$R19),$S19+$U19,$U19),IF(ER$90>(inputCostsYearOfDeployment-1),$U19,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(ET$90<inputCostsYearOfDeployment,0,IF($R19>0,IF(0=MOD(ET$90-inputCostsYearOfDeployment,$R19),$S19+$U19,$U19),IF(ET$90>(inputCostsYearOfDeployment-1),$U19,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(EV$90<inputCostsYearOfDeployment,0,IF($R19>0,IF(0=MOD(EV$90-inputCostsYearOfDeployment,$R19),$S19+$U19,$U19),IF(EV$90>(inputCostsYearOfDeployment-1),$U19,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(EX$90<inputCostsYearOfDeployment,0,IF($R19>0,IF(0=MOD(EX$90-inputCostsYearOfDeployment,$R19),$S19+$U19,$U19),IF(EX$90>(inputCostsYearOfDeployment-1),$U19,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(EZ$90<inputCostsYearOfDeployment,0,IF($R19>0,IF(0=MOD(EZ$90-inputCostsYearOfDeployment,$R19),$S19+$U19,$U19),IF(EZ$90>(inputCostsYearOfDeployment-1),$U19,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FB$90<inputCostsYearOfDeployment,0,IF($R19>0,IF(0=MOD(FB$90-inputCostsYearOfDeployment,$R19),$S19+$U19,$U19),IF(FB$90>(inputCostsYearOfDeployment-1),$U19,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FD$90<inputCostsYearOfDeployment,0,IF($R19>0,IF(0=MOD(FD$90-inputCostsYearOfDeployment,$R19),$S19+$U19,$U19),IF(FD$90>(inputCostsYearOfDeployment-1),$U19,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FF$90<inputCostsYearOfDeployment,0,IF($R19>0,IF(0=MOD(FF$90-inputCostsYearOfDeployment,$R19),$S19+$U19,$U19),IF(FF$90>(inputCostsYearOfDeployment-1),$U19,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FH$90<inputCostsYearOfDeployment,0,IF($R19>0,IF(0=MOD(FH$90-inputCostsYearOfDeployment,$R19),$S19+$U19,$U19),IF(FH$90>(inputCostsYearOfDeployment-1),$U19,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FJ$90<inputCostsYearOfDeployment,0,IF($R19>0,IF(0=MOD(FJ$90-inputCostsYearOfDeployment,$R19),$S19+$U19,$U19),IF(FJ$90>(inputCostsYearOfDeployment-1),$U19,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FL$90<inputCostsYearOfDeployment,0,IF($R19>0,IF(0=MOD(FL$90-inputCostsYearOfDeployment,$R19),$S19+$U19,$U19),IF(FL$90>(inputCostsYearOfDeployment-1),$U19,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FN$90<inputCostsYearOfDeployment,0,IF($R19>0,IF(0=MOD(FN$90-inputCostsYearOfDeployment,$R19),$S19+$U19,$U19),IF(FN$90>(inputCostsYearOfDeployment-1),$U19,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FP$90<inputCostsYearOfDeployment,0,IF($R19>0,IF(0=MOD(FP$90-inputCostsYearOfDeployment,$R19),$S19+$U19,$U19),IF(FP$90>(inputCostsYearOfDeployment-1),$U19,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FR$90<inputCostsYearOfDeployment,0,IF($R19>0,IF(0=MOD(FR$90-inputCostsYearOfDeployment,$R19),$S19+$U19,$U19),IF(FR$90>(inputCostsYearOfDeployment-1),$U19,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FT$90<inputCostsYearOfDeployment,0,IF($R19>0,IF(0=MOD(FT$90-inputCostsYearOfDeployment,$R19),$S19+$U19,$U19),IF(FT$90>(inputCostsYearOfDeployment-1),$U19,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FV$90<inputCostsYearOfDeployment,0,IF($R19>0,IF(0=MOD(FV$90-inputCostsYearOfDeployment,$R19),$S19+$U19,$U19),IF(FV$90>(inputCostsYearOfDeployment-1),$U19,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FX$90<inputCostsYearOfDeployment,0,IF($R19>0,IF(0=MOD(FX$90-inputCostsYearOfDeployment,$R19),$S19+$U19,$U19),IF(FX$90>(inputCostsYearOfDeployment-1),$U19,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FZ$90<inputCostsYearOfDeployment,0,IF($R19>0,IF(0=MOD(FZ$90-inputCostsYearOfDeployment,$R19),$S19+$U19,$U19),IF(FZ$90>(inputCostsYearOfDeployment-1),$U19,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(GB$90<inputCostsYearOfDeployment,0,IF($R19>0,IF(0=MOD(GB$90-inputCostsYearOfDeployment,$R19),$S19+$U19,$U19),IF(GB$90>(inputCostsYearOfDeployment-1),$U19,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(GD$90<inputCostsYearOfDeployment,0,IF($R19>0,IF(0=MOD(GD$90-inputCostsYearOfDeployment,$R19),$S19+$U19,$U19),IF(GD$90>(inputCostsYearOfDeployment-1),$U19,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(GF$90<inputCostsYearOfDeployment,0,IF($R19>0,IF(0=MOD(GF$90-inputCostsYearOfDeployment,$R19),$S19+$U19,$U19),IF(GF$90>(inputCostsYearOfDeployment-1),$U19,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(GH$90<inputCostsYearOfDeployment,0,IF($R19>0,IF(0=MOD(GH$90-inputCostsYearOfDeployment,$R19),$S19+$U19,$U19),IF(GH$90>(inputCostsYearOfDeployment-1),$U19,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(GJ$90<inputCostsYearOfDeployment,0,IF($R19>0,IF(0=MOD(GJ$90-inputCostsYearOfDeployment,$R19),$S19+$U19,$U19),IF(GJ$90>(inputCostsYearOfDeployment-1),$U19,0))*inputCostsInfrastructureCount)","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"J20","v":"Map Database Software"},null,{"$f":"IF(L$90<inputCostsYearOfDeployment,0,IF($R20>0,IF(0=MOD(L$90-inputCostsYearOfDeployment,$R20),$S20+$U20,$U20),IF(L$90>(inputCostsYearOfDeployment-1),$U20,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(N$90<inputCostsYearOfDeployment,0,IF($R20>0,IF(0=MOD(N$90-inputCostsYearOfDeployment,$R20),$S20+$U20,$U20),IF(N$90>(inputCostsYearOfDeployment-1),$U20,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(P$90<inputCostsYearOfDeployment,0,IF($R20>0,IF(0=MOD(P$90-inputCostsYearOfDeployment,$R20),$S20+$U20,$U20),IF(P$90>(inputCostsYearOfDeployment-1),$U20,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(R$90<inputCostsYearOfDeployment,0,IF($R20>0,IF(0=MOD(R$90-inputCostsYearOfDeployment,$R20),$S20+$U20,$U20),IF(R$90>(inputCostsYearOfDeployment-1),$U20,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(T$90<inputCostsYearOfDeployment,0,IF($R20>0,IF(0=MOD(T$90-inputCostsYearOfDeployment,$R20),$S20+$U20,$U20),IF(T$90>(inputCostsYearOfDeployment-1),$U20,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(V$90<inputCostsYearOfDeployment,0,IF($R20>0,IF(0=MOD(V$90-inputCostsYearOfDeployment,$R20),$S20+$U20,$U20),IF(V$90>(inputCostsYearOfDeployment-1),$U20,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(X$90<inputCostsYearOfDeployment,0,IF($R20>0,IF(0=MOD(X$90-inputCostsYearOfDeployment,$R20),$S20+$U20,$U20),IF(X$90>(inputCostsYearOfDeployment-1),$U20,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(Z$90<inputCostsYearOfDeployment,0,IF($R20>0,IF(0=MOD(Z$90-inputCostsYearOfDeployment,$R20),$S20+$U20,$U20),IF(Z$90>(inputCostsYearOfDeployment-1),$U20,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AB$90<inputCostsYearOfDeployment,0,IF($R20>0,IF(0=MOD(AB$90-inputCostsYearOfDeployment,$R20),$S20+$U20,$U20),IF(AB$90>(inputCostsYearOfDeployment-1),$U20,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AD$90<inputCostsYearOfDeployment,0,IF($R20>0,IF(0=MOD(AD$90-inputCostsYearOfDeployment,$R20),$S20+$U20,$U20),IF(AD$90>(inputCostsYearOfDeployment-1),$U20,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AF$90<inputCostsYearOfDeployment,0,IF($R20>0,IF(0=MOD(AF$90-inputCostsYearOfDeployment,$R20),$S20+$U20,$U20),IF(AF$90>(inputCostsYearOfDeployment-1),$U20,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AH$90<inputCostsYearOfDeployment,0,IF($R20>0,IF(0=MOD(AH$90-inputCostsYearOfDeployment,$R20),$S20+$U20,$U20),IF(AH$90>(inputCostsYearOfDeployment-1),$U20,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AJ$90<inputCostsYearOfDeployment,0,IF($R20>0,IF(0=MOD(AJ$90-inputCostsYearOfDeployment,$R20),$S20+$U20,$U20),IF(AJ$90>(inputCostsYearOfDeployment-1),$U20,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AL$90<inputCostsYearOfDeployment,0,IF($R20>0,IF(0=MOD(AL$90-inputCostsYearOfDeployment,$R20),$S20+$U20,$U20),IF(AL$90>(inputCostsYearOfDeployment-1),$U20,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AN$90<inputCostsYearOfDeployment,0,IF($R20>0,IF(0=MOD(AN$90-inputCostsYearOfDeployment,$R20),$S20+$U20,$U20),IF(AN$90>(inputCostsYearOfDeployment-1),$U20,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AP$90<inputCostsYearOfDeployment,0,IF($R20>0,IF(0=MOD(AP$90-inputCostsYearOfDeployment,$R20),$S20+$U20,$U20),IF(AP$90>(inputCostsYearOfDeployment-1),$U20,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AR$90<inputCostsYearOfDeployment,0,IF($R20>0,IF(0=MOD(AR$90-inputCostsYearOfDeployment,$R20),$S20+$U20,$U20),IF(AR$90>(inputCostsYearOfDeployment-1),$U20,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AT$90<inputCostsYearOfDeployment,0,IF($R20>0,IF(0=MOD(AT$90-inputCostsYearOfDeployment,$R20),$S20+$U20,$U20),IF(AT$90>(inputCostsYearOfDeployment-1),$U20,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AV$90<inputCostsYearOfDeployment,0,IF($R20>0,IF(0=MOD(AV$90-inputCostsYearOfDeployment,$R20),$S20+$U20,$U20),IF(AV$90>(inputCostsYearOfDeployment-1),$U20,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AX$90<inputCostsYearOfDeployment,0,IF($R20>0,IF(0=MOD(AX$90-inputCostsYearOfDeployment,$R20),$S20+$U20,$U20),IF(AX$90>(inputCostsYearOfDeployment-1),$U20,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AZ$90<inputCostsYearOfDeployment,0,IF($R20>0,IF(0=MOD(AZ$90-inputCostsYearOfDeployment,$R20),$S20+$U20,$U20),IF(AZ$90>(inputCostsYearOfDeployment-1),$U20,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BB$90<inputCostsYearOfDeployment,0,IF($R20>0,IF(0=MOD(BB$90-inputCostsYearOfDeployment,$R20),$S20+$U20,$U20),IF(BB$90>(inputCostsYearOfDeployment-1),$U20,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BD$90<inputCostsYearOfDeployment,0,IF($R20>0,IF(0=MOD(BD$90-inputCostsYearOfDeployment,$R20),$S20+$U20,$U20),IF(BD$90>(inputCostsYearOfDeployment-1),$U20,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BF$90<inputCostsYearOfDeployment,0,IF($R20>0,IF(0=MOD(BF$90-inputCostsYearOfDeployment,$R20),$S20+$U20,$U20),IF(BF$90>(inputCostsYearOfDeployment-1),$U20,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BH$90<inputCostsYearOfDeployment,0,IF($R20>0,IF(0=MOD(BH$90-inputCostsYearOfDeployment,$R20),$S20+$U20,$U20),IF(BH$90>(inputCostsYearOfDeployment-1),$U20,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BJ$90<inputCostsYearOfDeployment,0,IF($R20>0,IF(0=MOD(BJ$90-inputCostsYearOfDeployment,$R20),$S20+$U20,$U20),IF(BJ$90>(inputCostsYearOfDeployment-1),$U20,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BL$90<inputCostsYearOfDeployment,0,IF($R20>0,IF(0=MOD(BL$90-inputCostsYearOfDeployment,$R20),$S20+$U20,$U20),IF(BL$90>(inputCostsYearOfDeployment-1),$U20,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BN$90<inputCostsYearOfDeployment,0,IF($R20>0,IF(0=MOD(BN$90-inputCostsYearOfDeployment,$R20),$S20+$U20,$U20),IF(BN$90>(inputCostsYearOfDeployment-1),$U20,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BP$90<inputCostsYearOfDeployment,0,IF($R20>0,IF(0=MOD(BP$90-inputCostsYearOfDeployment,$R20),$S20+$U20,$U20),IF(BP$90>(inputCostsYearOfDeployment-1),$U20,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BR$90<inputCostsYearOfDeployment,0,IF($R20>0,IF(0=MOD(BR$90-inputCostsYearOfDeployment,$R20),$S20+$U20,$U20),IF(BR$90>(inputCostsYearOfDeployment-1),$U20,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BT$90<inputCostsYearOfDeployment,0,IF($R20>0,IF(0=MOD(BT$90-inputCostsYearOfDeployment,$R20),$S20+$U20,$U20),IF(BT$90>(inputCostsYearOfDeployment-1),$U20,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BV$90<inputCostsYearOfDeployment,0,IF($R20>0,IF(0=MOD(BV$90-inputCostsYearOfDeployment,$R20),$S20+$U20,$U20),IF(BV$90>(inputCostsYearOfDeployment-1),$U20,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BX$90<inputCostsYearOfDeployment,0,IF($R20>0,IF(0=MOD(BX$90-inputCostsYearOfDeployment,$R20),$S20+$U20,$U20),IF(BX$90>(inputCostsYearOfDeployment-1),$U20,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BZ$90<inputCostsYearOfDeployment,0,IF($R20>0,IF(0=MOD(BZ$90-inputCostsYearOfDeployment,$R20),$S20+$U20,$U20),IF(BZ$90>(inputCostsYearOfDeployment-1),$U20,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CB$90<inputCostsYearOfDeployment,0,IF($R20>0,IF(0=MOD(CB$90-inputCostsYearOfDeployment,$R20),$S20+$U20,$U20),IF(CB$90>(inputCostsYearOfDeployment-1),$U20,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CD$90<inputCostsYearOfDeployment,0,IF($R20>0,IF(0=MOD(CD$90-inputCostsYearOfDeployment,$R20),$S20+$U20,$U20),IF(CD$90>(inputCostsYearOfDeployment-1),$U20,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CF$90<inputCostsYearOfDeployment,0,IF($R20>0,IF(0=MOD(CF$90-inputCostsYearOfDeployment,$R20),$S20+$U20,$U20),IF(CF$90>(inputCostsYearOfDeployment-1),$U20,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CH$90<inputCostsYearOfDeployment,0,IF($R20>0,IF(0=MOD(CH$90-inputCostsYearOfDeployment,$R20),$S20+$U20,$U20),IF(CH$90>(inputCostsYearOfDeployment-1),$U20,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CJ$90<inputCostsYearOfDeployment,0,IF($R20>0,IF(0=MOD(CJ$90-inputCostsYearOfDeployment,$R20),$S20+$U20,$U20),IF(CJ$90>(inputCostsYearOfDeployment-1),$U20,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CL$90<inputCostsYearOfDeployment,0,IF($R20>0,IF(0=MOD(CL$90-inputCostsYearOfDeployment,$R20),$S20+$U20,$U20),IF(CL$90>(inputCostsYearOfDeployment-1),$U20,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CN$90<inputCostsYearOfDeployment,0,IF($R20>0,IF(0=MOD(CN$90-inputCostsYearOfDeployment,$R20),$S20+$U20,$U20),IF(CN$90>(inputCostsYearOfDeployment-1),$U20,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CP$90<inputCostsYearOfDeployment,0,IF($R20>0,IF(0=MOD(CP$90-inputCostsYearOfDeployment,$R20),$S20+$U20,$U20),IF(CP$90>(inputCostsYearOfDeployment-1),$U20,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CR$90<inputCostsYearOfDeployment,0,IF($R20>0,IF(0=MOD(CR$90-inputCostsYearOfDeployment,$R20),$S20+$U20,$U20),IF(CR$90>(inputCostsYearOfDeployment-1),$U20,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CT$90<inputCostsYearOfDeployment,0,IF($R20>0,IF(0=MOD(CT$90-inputCostsYearOfDeployment,$R20),$S20+$U20,$U20),IF(CT$90>(inputCostsYearOfDeployment-1),$U20,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CV$90<inputCostsYearOfDeployment,0,IF($R20>0,IF(0=MOD(CV$90-inputCostsYearOfDeployment,$R20),$S20+$U20,$U20),IF(CV$90>(inputCostsYearOfDeployment-1),$U20,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CX$90<inputCostsYearOfDeployment,0,IF($R20>0,IF(0=MOD(CX$90-inputCostsYearOfDeployment,$R20),$S20+$U20,$U20),IF(CX$90>(inputCostsYearOfDeployment-1),$U20,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CZ$90<inputCostsYearOfDeployment,0,IF($R20>0,IF(0=MOD(CZ$90-inputCostsYearOfDeployment,$R20),$S20+$U20,$U20),IF(CZ$90>(inputCostsYearOfDeployment-1),$U20,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DB$90<inputCostsYearOfDeployment,0,IF($R20>0,IF(0=MOD(DB$90-inputCostsYearOfDeployment,$R20),$S20+$U20,$U20),IF(DB$90>(inputCostsYearOfDeployment-1),$U20,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DD$90<inputCostsYearOfDeployment,0,IF($R20>0,IF(0=MOD(DD$90-inputCostsYearOfDeployment,$R20),$S20+$U20,$U20),IF(DD$90>(inputCostsYearOfDeployment-1),$U20,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DF$90<inputCostsYearOfDeployment,0,IF($R20>0,IF(0=MOD(DF$90-inputCostsYearOfDeployment,$R20),$S20+$U20,$U20),IF(DF$90>(inputCostsYearOfDeployment-1),$U20,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DH$90<inputCostsYearOfDeployment,0,IF($R20>0,IF(0=MOD(DH$90-inputCostsYearOfDeployment,$R20),$S20+$U20,$U20),IF(DH$90>(inputCostsYearOfDeployment-1),$U20,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DJ$90<inputCostsYearOfDeployment,0,IF($R20>0,IF(0=MOD(DJ$90-inputCostsYearOfDeployment,$R20),$S20+$U20,$U20),IF(DJ$90>(inputCostsYearOfDeployment-1),$U20,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DL$90<inputCostsYearOfDeployment,0,IF($R20>0,IF(0=MOD(DL$90-inputCostsYearOfDeployment,$R20),$S20+$U20,$U20),IF(DL$90>(inputCostsYearOfDeployment-1),$U20,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DN$90<inputCostsYearOfDeployment,0,IF($R20>0,IF(0=MOD(DN$90-inputCostsYearOfDeployment,$R20),$S20+$U20,$U20),IF(DN$90>(inputCostsYearOfDeployment-1),$U20,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DP$90<inputCostsYearOfDeployment,0,IF($R20>0,IF(0=MOD(DP$90-inputCostsYearOfDeployment,$R20),$S20+$U20,$U20),IF(DP$90>(inputCostsYearOfDeployment-1),$U20,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DR$90<inputCostsYearOfDeployment,0,IF($R20>0,IF(0=MOD(DR$90-inputCostsYearOfDeployment,$R20),$S20+$U20,$U20),IF(DR$90>(inputCostsYearOfDeployment-1),$U20,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DT$90<inputCostsYearOfDeployment,0,IF($R20>0,IF(0=MOD(DT$90-inputCostsYearOfDeployment,$R20),$S20+$U20,$U20),IF(DT$90>(inputCostsYearOfDeployment-1),$U20,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DV$90<inputCostsYearOfDeployment,0,IF($R20>0,IF(0=MOD(DV$90-inputCostsYearOfDeployment,$R20),$S20+$U20,$U20),IF(DV$90>(inputCostsYearOfDeployment-1),$U20,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DX$90<inputCostsYearOfDeployment,0,IF($R20>0,IF(0=MOD(DX$90-inputCostsYearOfDeployment,$R20),$S20+$U20,$U20),IF(DX$90>(inputCostsYearOfDeployment-1),$U20,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DZ$90<inputCostsYearOfDeployment,0,IF($R20>0,IF(0=MOD(DZ$90-inputCostsYearOfDeployment,$R20),$S20+$U20,$U20),IF(DZ$90>(inputCostsYearOfDeployment-1),$U20,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(EB$90<inputCostsYearOfDeployment,0,IF($R20>0,IF(0=MOD(EB$90-inputCostsYearOfDeployment,$R20),$S20+$U20,$U20),IF(EB$90>(inputCostsYearOfDeployment-1),$U20,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(ED$90<inputCostsYearOfDeployment,0,IF($R20>0,IF(0=MOD(ED$90-inputCostsYearOfDeployment,$R20),$S20+$U20,$U20),IF(ED$90>(inputCostsYearOfDeployment-1),$U20,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(EF$90<inputCostsYearOfDeployment,0,IF($R20>0,IF(0=MOD(EF$90-inputCostsYearOfDeployment,$R20),$S20+$U20,$U20),IF(EF$90>(inputCostsYearOfDeployment-1),$U20,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(EH$90<inputCostsYearOfDeployment,0,IF($R20>0,IF(0=MOD(EH$90-inputCostsYearOfDeployment,$R20),$S20+$U20,$U20),IF(EH$90>(inputCostsYearOfDeployment-1),$U20,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(EJ$90<inputCostsYearOfDeployment,0,IF($R20>0,IF(0=MOD(EJ$90-inputCostsYearOfDeployment,$R20),$S20+$U20,$U20),IF(EJ$90>(inputCostsYearOfDeployment-1),$U20,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(EL$90<inputCostsYearOfDeployment,0,IF($R20>0,IF(0=MOD(EL$90-inputCostsYearOfDeployment,$R20),$S20+$U20,$U20),IF(EL$90>(inputCostsYearOfDeployment-1),$U20,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(EN$90<inputCostsYearOfDeployment,0,IF($R20>0,IF(0=MOD(EN$90-inputCostsYearOfDeployment,$R20),$S20+$U20,$U20),IF(EN$90>(inputCostsYearOfDeployment-1),$U20,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(EP$90<inputCostsYearOfDeployment,0,IF($R20>0,IF(0=MOD(EP$90-inputCostsYearOfDeployment,$R20),$S20+$U20,$U20),IF(EP$90>(inputCostsYearOfDeployment-1),$U20,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(ER$90<inputCostsYearOfDeployment,0,IF($R20>0,IF(0=MOD(ER$90-inputCostsYearOfDeployment,$R20),$S20+$U20,$U20),IF(ER$90>(inputCostsYearOfDeployment-1),$U20,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(ET$90<inputCostsYearOfDeployment,0,IF($R20>0,IF(0=MOD(ET$90-inputCostsYearOfDeployment,$R20),$S20+$U20,$U20),IF(ET$90>(inputCostsYearOfDeployment-1),$U20,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(EV$90<inputCostsYearOfDeployment,0,IF($R20>0,IF(0=MOD(EV$90-inputCostsYearOfDeployment,$R20),$S20+$U20,$U20),IF(EV$90>(inputCostsYearOfDeployment-1),$U20,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(EX$90<inputCostsYearOfDeployment,0,IF($R20>0,IF(0=MOD(EX$90-inputCostsYearOfDeployment,$R20),$S20+$U20,$U20),IF(EX$90>(inputCostsYearOfDeployment-1),$U20,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(EZ$90<inputCostsYearOfDeployment,0,IF($R20>0,IF(0=MOD(EZ$90-inputCostsYearOfDeployment,$R20),$S20+$U20,$U20),IF(EZ$90>(inputCostsYearOfDeployment-1),$U20,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FB$90<inputCostsYearOfDeployment,0,IF($R20>0,IF(0=MOD(FB$90-inputCostsYearOfDeployment,$R20),$S20+$U20,$U20),IF(FB$90>(inputCostsYearOfDeployment-1),$U20,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FD$90<inputCostsYearOfDeployment,0,IF($R20>0,IF(0=MOD(FD$90-inputCostsYearOfDeployment,$R20),$S20+$U20,$U20),IF(FD$90>(inputCostsYearOfDeployment-1),$U20,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FF$90<inputCostsYearOfDeployment,0,IF($R20>0,IF(0=MOD(FF$90-inputCostsYearOfDeployment,$R20),$S20+$U20,$U20),IF(FF$90>(inputCostsYearOfDeployment-1),$U20,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FH$90<inputCostsYearOfDeployment,0,IF($R20>0,IF(0=MOD(FH$90-inputCostsYearOfDeployment,$R20),$S20+$U20,$U20),IF(FH$90>(inputCostsYearOfDeployment-1),$U20,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FJ$90<inputCostsYearOfDeployment,0,IF($R20>0,IF(0=MOD(FJ$90-inputCostsYearOfDeployment,$R20),$S20+$U20,$U20),IF(FJ$90>(inputCostsYearOfDeployment-1),$U20,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FL$90<inputCostsYearOfDeployment,0,IF($R20>0,IF(0=MOD(FL$90-inputCostsYearOfDeployment,$R20),$S20+$U20,$U20),IF(FL$90>(inputCostsYearOfDeployment-1),$U20,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FN$90<inputCostsYearOfDeployment,0,IF($R20>0,IF(0=MOD(FN$90-inputCostsYearOfDeployment,$R20),$S20+$U20,$U20),IF(FN$90>(inputCostsYearOfDeployment-1),$U20,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FP$90<inputCostsYearOfDeployment,0,IF($R20>0,IF(0=MOD(FP$90-inputCostsYearOfDeployment,$R20),$S20+$U20,$U20),IF(FP$90>(inputCostsYearOfDeployment-1),$U20,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FR$90<inputCostsYearOfDeployment,0,IF($R20>0,IF(0=MOD(FR$90-inputCostsYearOfDeployment,$R20),$S20+$U20,$U20),IF(FR$90>(inputCostsYearOfDeployment-1),$U20,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FT$90<inputCostsYearOfDeployment,0,IF($R20>0,IF(0=MOD(FT$90-inputCostsYearOfDeployment,$R20),$S20+$U20,$U20),IF(FT$90>(inputCostsYearOfDeployment-1),$U20,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FV$90<inputCostsYearOfDeployment,0,IF($R20>0,IF(0=MOD(FV$90-inputCostsYearOfDeployment,$R20),$S20+$U20,$U20),IF(FV$90>(inputCostsYearOfDeployment-1),$U20,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FX$90<inputCostsYearOfDeployment,0,IF($R20>0,IF(0=MOD(FX$90-inputCostsYearOfDeployment,$R20),$S20+$U20,$U20),IF(FX$90>(inputCostsYearOfDeployment-1),$U20,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FZ$90<inputCostsYearOfDeployment,0,IF($R20>0,IF(0=MOD(FZ$90-inputCostsYearOfDeployment,$R20),$S20+$U20,$U20),IF(FZ$90>(inputCostsYearOfDeployment-1),$U20,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(GB$90<inputCostsYearOfDeployment,0,IF($R20>0,IF(0=MOD(GB$90-inputCostsYearOfDeployment,$R20),$S20+$U20,$U20),IF(GB$90>(inputCostsYearOfDeployment-1),$U20,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(GD$90<inputCostsYearOfDeployment,0,IF($R20>0,IF(0=MOD(GD$90-inputCostsYearOfDeployment,$R20),$S20+$U20,$U20),IF(GD$90>(inputCostsYearOfDeployment-1),$U20,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(GF$90<inputCostsYearOfDeployment,0,IF($R20>0,IF(0=MOD(GF$90-inputCostsYearOfDeployment,$R20),$S20+$U20,$U20),IF(GF$90>(inputCostsYearOfDeployment-1),$U20,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(GH$90<inputCostsYearOfDeployment,0,IF($R20>0,IF(0=MOD(GH$90-inputCostsYearOfDeployment,$R20),$S20+$U20,$U20),IF(GH$90>(inputCostsYearOfDeployment-1),$U20,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(GJ$90<inputCostsYearOfDeployment,0,IF($R20>0,IF(0=MOD(GJ$90-inputCostsYearOfDeployment,$R20),$S20+$U20,$U20),IF(GJ$90>(inputCostsYearOfDeployment-1),$U20,0))*inputCostsInfrastructureCount)","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"J21","v":"Administration"}]
[null,null,null,null,null,null,null,null,null,{"$f":"J22","v":"Employer Outreach         "},null,{"$f":"IF(L$90<inputCostsYearOfDeployment,0,IF($R22>0,IF(0=MOD(L$90-inputCostsYearOfDeployment,$R22),$S22+$U22,$U22),IF(L$90>(inputCostsYearOfDeployment-1),$U22,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(N$90<inputCostsYearOfDeployment,0,IF($R22>0,IF(0=MOD(N$90-inputCostsYearOfDeployment,$R22),$S22+$U22,$U22),IF(N$90>(inputCostsYearOfDeployment-1),$U22,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(P$90<inputCostsYearOfDeployment,0,IF($R22>0,IF(0=MOD(P$90-inputCostsYearOfDeployment,$R22),$S22+$U22,$U22),IF(P$90>(inputCostsYearOfDeployment-1),$U22,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(R$90<inputCostsYearOfDeployment,0,IF($R22>0,IF(0=MOD(R$90-inputCostsYearOfDeployment,$R22),$S22+$U22,$U22),IF(R$90>(inputCostsYearOfDeployment-1),$U22,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(T$90<inputCostsYearOfDeployment,0,IF($R22>0,IF(0=MOD(T$90-inputCostsYearOfDeployment,$R22),$S22+$U22,$U22),IF(T$90>(inputCostsYearOfDeployment-1),$U22,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(V$90<inputCostsYearOfDeployment,0,IF($R22>0,IF(0=MOD(V$90-inputCostsYearOfDeployment,$R22),$S22+$U22,$U22),IF(V$90>(inputCostsYearOfDeployment-1),$U22,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(X$90<inputCostsYearOfDeployment,0,IF($R22>0,IF(0=MOD(X$90-inputCostsYearOfDeployment,$R22),$S22+$U22,$U22),IF(X$90>(inputCostsYearOfDeployment-1),$U22,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(Z$90<inputCostsYearOfDeployment,0,IF($R22>0,IF(0=MOD(Z$90-inputCostsYearOfDeployment,$R22),$S22+$U22,$U22),IF(Z$90>(inputCostsYearOfDeployment-1),$U22,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AB$90<inputCostsYearOfDeployment,0,IF($R22>0,IF(0=MOD(AB$90-inputCostsYearOfDeployment,$R22),$S22+$U22,$U22),IF(AB$90>(inputCostsYearOfDeployment-1),$U22,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AD$90<inputCostsYearOfDeployment,0,IF($R22>0,IF(0=MOD(AD$90-inputCostsYearOfDeployment,$R22),$S22+$U22,$U22),IF(AD$90>(inputCostsYearOfDeployment-1),$U22,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AF$90<inputCostsYearOfDeployment,0,IF($R22>0,IF(0=MOD(AF$90-inputCostsYearOfDeployment,$R22),$S22+$U22,$U22),IF(AF$90>(inputCostsYearOfDeployment-1),$U22,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AH$90<inputCostsYearOfDeployment,0,IF($R22>0,IF(0=MOD(AH$90-inputCostsYearOfDeployment,$R22),$S22+$U22,$U22),IF(AH$90>(inputCostsYearOfDeployment-1),$U22,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AJ$90<inputCostsYearOfDeployment,0,IF($R22>0,IF(0=MOD(AJ$90-inputCostsYearOfDeployment,$R22),$S22+$U22,$U22),IF(AJ$90>(inputCostsYearOfDeployment-1),$U22,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AL$90<inputCostsYearOfDeployment,0,IF($R22>0,IF(0=MOD(AL$90-inputCostsYearOfDeployment,$R22),$S22+$U22,$U22),IF(AL$90>(inputCostsYearOfDeployment-1),$U22,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AN$90<inputCostsYearOfDeployment,0,IF($R22>0,IF(0=MOD(AN$90-inputCostsYearOfDeployment,$R22),$S22+$U22,$U22),IF(AN$90>(inputCostsYearOfDeployment-1),$U22,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AP$90<inputCostsYearOfDeployment,0,IF($R22>0,IF(0=MOD(AP$90-inputCostsYearOfDeployment,$R22),$S22+$U22,$U22),IF(AP$90>(inputCostsYearOfDeployment-1),$U22,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AR$90<inputCostsYearOfDeployment,0,IF($R22>0,IF(0=MOD(AR$90-inputCostsYearOfDeployment,$R22),$S22+$U22,$U22),IF(AR$90>(inputCostsYearOfDeployment-1),$U22,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AT$90<inputCostsYearOfDeployment,0,IF($R22>0,IF(0=MOD(AT$90-inputCostsYearOfDeployment,$R22),$S22+$U22,$U22),IF(AT$90>(inputCostsYearOfDeployment-1),$U22,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AV$90<inputCostsYearOfDeployment,0,IF($R22>0,IF(0=MOD(AV$90-inputCostsYearOfDeployment,$R22),$S22+$U22,$U22),IF(AV$90>(inputCostsYearOfDeployment-1),$U22,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AX$90<inputCostsYearOfDeployment,0,IF($R22>0,IF(0=MOD(AX$90-inputCostsYearOfDeployment,$R22),$S22+$U22,$U22),IF(AX$90>(inputCostsYearOfDeployment-1),$U22,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AZ$90<inputCostsYearOfDeployment,0,IF($R22>0,IF(0=MOD(AZ$90-inputCostsYearOfDeployment,$R22),$S22+$U22,$U22),IF(AZ$90>(inputCostsYearOfDeployment-1),$U22,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BB$90<inputCostsYearOfDeployment,0,IF($R22>0,IF(0=MOD(BB$90-inputCostsYearOfDeployment,$R22),$S22+$U22,$U22),IF(BB$90>(inputCostsYearOfDeployment-1),$U22,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BD$90<inputCostsYearOfDeployment,0,IF($R22>0,IF(0=MOD(BD$90-inputCostsYearOfDeployment,$R22),$S22+$U22,$U22),IF(BD$90>(inputCostsYearOfDeployment-1),$U22,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BF$90<inputCostsYearOfDeployment,0,IF($R22>0,IF(0=MOD(BF$90-inputCostsYearOfDeployment,$R22),$S22+$U22,$U22),IF(BF$90>(inputCostsYearOfDeployment-1),$U22,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BH$90<inputCostsYearOfDeployment,0,IF($R22>0,IF(0=MOD(BH$90-inputCostsYearOfDeployment,$R22),$S22+$U22,$U22),IF(BH$90>(inputCostsYearOfDeployment-1),$U22,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BJ$90<inputCostsYearOfDeployment,0,IF($R22>0,IF(0=MOD(BJ$90-inputCostsYearOfDeployment,$R22),$S22+$U22,$U22),IF(BJ$90>(inputCostsYearOfDeployment-1),$U22,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BL$90<inputCostsYearOfDeployment,0,IF($R22>0,IF(0=MOD(BL$90-inputCostsYearOfDeployment,$R22),$S22+$U22,$U22),IF(BL$90>(inputCostsYearOfDeployment-1),$U22,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BN$90<inputCostsYearOfDeployment,0,IF($R22>0,IF(0=MOD(BN$90-inputCostsYearOfDeployment,$R22),$S22+$U22,$U22),IF(BN$90>(inputCostsYearOfDeployment-1),$U22,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BP$90<inputCostsYearOfDeployment,0,IF($R22>0,IF(0=MOD(BP$90-inputCostsYearOfDeployment,$R22),$S22+$U22,$U22),IF(BP$90>(inputCostsYearOfDeployment-1),$U22,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BR$90<inputCostsYearOfDeployment,0,IF($R22>0,IF(0=MOD(BR$90-inputCostsYearOfDeployment,$R22),$S22+$U22,$U22),IF(BR$90>(inputCostsYearOfDeployment-1),$U22,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BT$90<inputCostsYearOfDeployment,0,IF($R22>0,IF(0=MOD(BT$90-inputCostsYearOfDeployment,$R22),$S22+$U22,$U22),IF(BT$90>(inputCostsYearOfDeployment-1),$U22,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BV$90<inputCostsYearOfDeployment,0,IF($R22>0,IF(0=MOD(BV$90-inputCostsYearOfDeployment,$R22),$S22+$U22,$U22),IF(BV$90>(inputCostsYearOfDeployment-1),$U22,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BX$90<inputCostsYearOfDeployment,0,IF($R22>0,IF(0=MOD(BX$90-inputCostsYearOfDeployment,$R22),$S22+$U22,$U22),IF(BX$90>(inputCostsYearOfDeployment-1),$U22,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BZ$90<inputCostsYearOfDeployment,0,IF($R22>0,IF(0=MOD(BZ$90-inputCostsYearOfDeployment,$R22),$S22+$U22,$U22),IF(BZ$90>(inputCostsYearOfDeployment-1),$U22,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CB$90<inputCostsYearOfDeployment,0,IF($R22>0,IF(0=MOD(CB$90-inputCostsYearOfDeployment,$R22),$S22+$U22,$U22),IF(CB$90>(inputCostsYearOfDeployment-1),$U22,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CD$90<inputCostsYearOfDeployment,0,IF($R22>0,IF(0=MOD(CD$90-inputCostsYearOfDeployment,$R22),$S22+$U22,$U22),IF(CD$90>(inputCostsYearOfDeployment-1),$U22,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CF$90<inputCostsYearOfDeployment,0,IF($R22>0,IF(0=MOD(CF$90-inputCostsYearOfDeployment,$R22),$S22+$U22,$U22),IF(CF$90>(inputCostsYearOfDeployment-1),$U22,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CH$90<inputCostsYearOfDeployment,0,IF($R22>0,IF(0=MOD(CH$90-inputCostsYearOfDeployment,$R22),$S22+$U22,$U22),IF(CH$90>(inputCostsYearOfDeployment-1),$U22,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CJ$90<inputCostsYearOfDeployment,0,IF($R22>0,IF(0=MOD(CJ$90-inputCostsYearOfDeployment,$R22),$S22+$U22,$U22),IF(CJ$90>(inputCostsYearOfDeployment-1),$U22,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CL$90<inputCostsYearOfDeployment,0,IF($R22>0,IF(0=MOD(CL$90-inputCostsYearOfDeployment,$R22),$S22+$U22,$U22),IF(CL$90>(inputCostsYearOfDeployment-1),$U22,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CN$90<inputCostsYearOfDeployment,0,IF($R22>0,IF(0=MOD(CN$90-inputCostsYearOfDeployment,$R22),$S22+$U22,$U22),IF(CN$90>(inputCostsYearOfDeployment-1),$U22,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CP$90<inputCostsYearOfDeployment,0,IF($R22>0,IF(0=MOD(CP$90-inputCostsYearOfDeployment,$R22),$S22+$U22,$U22),IF(CP$90>(inputCostsYearOfDeployment-1),$U22,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CR$90<inputCostsYearOfDeployment,0,IF($R22>0,IF(0=MOD(CR$90-inputCostsYearOfDeployment,$R22),$S22+$U22,$U22),IF(CR$90>(inputCostsYearOfDeployment-1),$U22,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CT$90<inputCostsYearOfDeployment,0,IF($R22>0,IF(0=MOD(CT$90-inputCostsYearOfDeployment,$R22),$S22+$U22,$U22),IF(CT$90>(inputCostsYearOfDeployment-1),$U22,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CV$90<inputCostsYearOfDeployment,0,IF($R22>0,IF(0=MOD(CV$90-inputCostsYearOfDeployment,$R22),$S22+$U22,$U22),IF(CV$90>(inputCostsYearOfDeployment-1),$U22,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CX$90<inputCostsYearOfDeployment,0,IF($R22>0,IF(0=MOD(CX$90-inputCostsYearOfDeployment,$R22),$S22+$U22,$U22),IF(CX$90>(inputCostsYearOfDeployment-1),$U22,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CZ$90<inputCostsYearOfDeployment,0,IF($R22>0,IF(0=MOD(CZ$90-inputCostsYearOfDeployment,$R22),$S22+$U22,$U22),IF(CZ$90>(inputCostsYearOfDeployment-1),$U22,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DB$90<inputCostsYearOfDeployment,0,IF($R22>0,IF(0=MOD(DB$90-inputCostsYearOfDeployment,$R22),$S22+$U22,$U22),IF(DB$90>(inputCostsYearOfDeployment-1),$U22,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DD$90<inputCostsYearOfDeployment,0,IF($R22>0,IF(0=MOD(DD$90-inputCostsYearOfDeployment,$R22),$S22+$U22,$U22),IF(DD$90>(inputCostsYearOfDeployment-1),$U22,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DF$90<inputCostsYearOfDeployment,0,IF($R22>0,IF(0=MOD(DF$90-inputCostsYearOfDeployment,$R22),$S22+$U22,$U22),IF(DF$90>(inputCostsYearOfDeployment-1),$U22,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DH$90<inputCostsYearOfDeployment,0,IF($R22>0,IF(0=MOD(DH$90-inputCostsYearOfDeployment,$R22),$S22+$U22,$U22),IF(DH$90>(inputCostsYearOfDeployment-1),$U22,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DJ$90<inputCostsYearOfDeployment,0,IF($R22>0,IF(0=MOD(DJ$90-inputCostsYearOfDeployment,$R22),$S22+$U22,$U22),IF(DJ$90>(inputCostsYearOfDeployment-1),$U22,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DL$90<inputCostsYearOfDeployment,0,IF($R22>0,IF(0=MOD(DL$90-inputCostsYearOfDeployment,$R22),$S22+$U22,$U22),IF(DL$90>(inputCostsYearOfDeployment-1),$U22,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DN$90<inputCostsYearOfDeployment,0,IF($R22>0,IF(0=MOD(DN$90-inputCostsYearOfDeployment,$R22),$S22+$U22,$U22),IF(DN$90>(inputCostsYearOfDeployment-1),$U22,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DP$90<inputCostsYearOfDeployment,0,IF($R22>0,IF(0=MOD(DP$90-inputCostsYearOfDeployment,$R22),$S22+$U22,$U22),IF(DP$90>(inputCostsYearOfDeployment-1),$U22,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DR$90<inputCostsYearOfDeployment,0,IF($R22>0,IF(0=MOD(DR$90-inputCostsYearOfDeployment,$R22),$S22+$U22,$U22),IF(DR$90>(inputCostsYearOfDeployment-1),$U22,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DT$90<inputCostsYearOfDeployment,0,IF($R22>0,IF(0=MOD(DT$90-inputCostsYearOfDeployment,$R22),$S22+$U22,$U22),IF(DT$90>(inputCostsYearOfDeployment-1),$U22,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DV$90<inputCostsYearOfDeployment,0,IF($R22>0,IF(0=MOD(DV$90-inputCostsYearOfDeployment,$R22),$S22+$U22,$U22),IF(DV$90>(inputCostsYearOfDeployment-1),$U22,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DX$90<inputCostsYearOfDeployment,0,IF($R22>0,IF(0=MOD(DX$90-inputCostsYearOfDeployment,$R22),$S22+$U22,$U22),IF(DX$90>(inputCostsYearOfDeployment-1),$U22,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DZ$90<inputCostsYearOfDeployment,0,IF($R22>0,IF(0=MOD(DZ$90-inputCostsYearOfDeployment,$R22),$S22+$U22,$U22),IF(DZ$90>(inputCostsYearOfDeployment-1),$U22,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(EB$90<inputCostsYearOfDeployment,0,IF($R22>0,IF(0=MOD(EB$90-inputCostsYearOfDeployment,$R22),$S22+$U22,$U22),IF(EB$90>(inputCostsYearOfDeployment-1),$U22,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(ED$90<inputCostsYearOfDeployment,0,IF($R22>0,IF(0=MOD(ED$90-inputCostsYearOfDeployment,$R22),$S22+$U22,$U22),IF(ED$90>(inputCostsYearOfDeployment-1),$U22,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(EF$90<inputCostsYearOfDeployment,0,IF($R22>0,IF(0=MOD(EF$90-inputCostsYearOfDeployment,$R22),$S22+$U22,$U22),IF(EF$90>(inputCostsYearOfDeployment-1),$U22,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(EH$90<inputCostsYearOfDeployment,0,IF($R22>0,IF(0=MOD(EH$90-inputCostsYearOfDeployment,$R22),$S22+$U22,$U22),IF(EH$90>(inputCostsYearOfDeployment-1),$U22,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(EJ$90<inputCostsYearOfDeployment,0,IF($R22>0,IF(0=MOD(EJ$90-inputCostsYearOfDeployment,$R22),$S22+$U22,$U22),IF(EJ$90>(inputCostsYearOfDeployment-1),$U22,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(EL$90<inputCostsYearOfDeployment,0,IF($R22>0,IF(0=MOD(EL$90-inputCostsYearOfDeployment,$R22),$S22+$U22,$U22),IF(EL$90>(inputCostsYearOfDeployment-1),$U22,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(EN$90<inputCostsYearOfDeployment,0,IF($R22>0,IF(0=MOD(EN$90-inputCostsYearOfDeployment,$R22),$S22+$U22,$U22),IF(EN$90>(inputCostsYearOfDeployment-1),$U22,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(EP$90<inputCostsYearOfDeployment,0,IF($R22>0,IF(0=MOD(EP$90-inputCostsYearOfDeployment,$R22),$S22+$U22,$U22),IF(EP$90>(inputCostsYearOfDeployment-1),$U22,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(ER$90<inputCostsYearOfDeployment,0,IF($R22>0,IF(0=MOD(ER$90-inputCostsYearOfDeployment,$R22),$S22+$U22,$U22),IF(ER$90>(inputCostsYearOfDeployment-1),$U22,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(ET$90<inputCostsYearOfDeployment,0,IF($R22>0,IF(0=MOD(ET$90-inputCostsYearOfDeployment,$R22),$S22+$U22,$U22),IF(ET$90>(inputCostsYearOfDeployment-1),$U22,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(EV$90<inputCostsYearOfDeployment,0,IF($R22>0,IF(0=MOD(EV$90-inputCostsYearOfDeployment,$R22),$S22+$U22,$U22),IF(EV$90>(inputCostsYearOfDeployment-1),$U22,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(EX$90<inputCostsYearOfDeployment,0,IF($R22>0,IF(0=MOD(EX$90-inputCostsYearOfDeployment,$R22),$S22+$U22,$U22),IF(EX$90>(inputCostsYearOfDeployment-1),$U22,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(EZ$90<inputCostsYearOfDeployment,0,IF($R22>0,IF(0=MOD(EZ$90-inputCostsYearOfDeployment,$R22),$S22+$U22,$U22),IF(EZ$90>(inputCostsYearOfDeployment-1),$U22,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FB$90<inputCostsYearOfDeployment,0,IF($R22>0,IF(0=MOD(FB$90-inputCostsYearOfDeployment,$R22),$S22+$U22,$U22),IF(FB$90>(inputCostsYearOfDeployment-1),$U22,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FD$90<inputCostsYearOfDeployment,0,IF($R22>0,IF(0=MOD(FD$90-inputCostsYearOfDeployment,$R22),$S22+$U22,$U22),IF(FD$90>(inputCostsYearOfDeployment-1),$U22,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FF$90<inputCostsYearOfDeployment,0,IF($R22>0,IF(0=MOD(FF$90-inputCostsYearOfDeployment,$R22),$S22+$U22,$U22),IF(FF$90>(inputCostsYearOfDeployment-1),$U22,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FH$90<inputCostsYearOfDeployment,0,IF($R22>0,IF(0=MOD(FH$90-inputCostsYearOfDeployment,$R22),$S22+$U22,$U22),IF(FH$90>(inputCostsYearOfDeployment-1),$U22,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FJ$90<inputCostsYearOfDeployment,0,IF($R22>0,IF(0=MOD(FJ$90-inputCostsYearOfDeployment,$R22),$S22+$U22,$U22),IF(FJ$90>(inputCostsYearOfDeployment-1),$U22,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FL$90<inputCostsYearOfDeployment,0,IF($R22>0,IF(0=MOD(FL$90-inputCostsYearOfDeployment,$R22),$S22+$U22,$U22),IF(FL$90>(inputCostsYearOfDeployment-1),$U22,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FN$90<inputCostsYearOfDeployment,0,IF($R22>0,IF(0=MOD(FN$90-inputCostsYearOfDeployment,$R22),$S22+$U22,$U22),IF(FN$90>(inputCostsYearOfDeployment-1),$U22,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FP$90<inputCostsYearOfDeployment,0,IF($R22>0,IF(0=MOD(FP$90-inputCostsYearOfDeployment,$R22),$S22+$U22,$U22),IF(FP$90>(inputCostsYearOfDeployment-1),$U22,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FR$90<inputCostsYearOfDeployment,0,IF($R22>0,IF(0=MOD(FR$90-inputCostsYearOfDeployment,$R22),$S22+$U22,$U22),IF(FR$90>(inputCostsYearOfDeployment-1),$U22,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FT$90<inputCostsYearOfDeployment,0,IF($R22>0,IF(0=MOD(FT$90-inputCostsYearOfDeployment,$R22),$S22+$U22,$U22),IF(FT$90>(inputCostsYearOfDeployment-1),$U22,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FV$90<inputCostsYearOfDeployment,0,IF($R22>0,IF(0=MOD(FV$90-inputCostsYearOfDeployment,$R22),$S22+$U22,$U22),IF(FV$90>(inputCostsYearOfDeployment-1),$U22,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FX$90<inputCostsYearOfDeployment,0,IF($R22>0,IF(0=MOD(FX$90-inputCostsYearOfDeployment,$R22),$S22+$U22,$U22),IF(FX$90>(inputCostsYearOfDeployment-1),$U22,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FZ$90<inputCostsYearOfDeployment,0,IF($R22>0,IF(0=MOD(FZ$90-inputCostsYearOfDeployment,$R22),$S22+$U22,$U22),IF(FZ$90>(inputCostsYearOfDeployment-1),$U22,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(GB$90<inputCostsYearOfDeployment,0,IF($R22>0,IF(0=MOD(GB$90-inputCostsYearOfDeployment,$R22),$S22+$U22,$U22),IF(GB$90>(inputCostsYearOfDeployment-1),$U22,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(GD$90<inputCostsYearOfDeployment,0,IF($R22>0,IF(0=MOD(GD$90-inputCostsYearOfDeployment,$R22),$S22+$U22,$U22),IF(GD$90>(inputCostsYearOfDeployment-1),$U22,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(GF$90<inputCostsYearOfDeployment,0,IF($R22>0,IF(0=MOD(GF$90-inputCostsYearOfDeployment,$R22),$S22+$U22,$U22),IF(GF$90>(inputCostsYearOfDeployment-1),$U22,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(GH$90<inputCostsYearOfDeployment,0,IF($R22>0,IF(0=MOD(GH$90-inputCostsYearOfDeployment,$R22),$S22+$U22,$U22),IF(GH$90>(inputCostsYearOfDeployment-1),$U22,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(GJ$90<inputCostsYearOfDeployment,0,IF($R22>0,IF(0=MOD(GJ$90-inputCostsYearOfDeployment,$R22),$S22+$U22,$U22),IF(GJ$90>(inputCostsYearOfDeployment-1),$U22,0))*inputCostsInfrastructureCount)","v":0}]
[null,null,null,null,null,null,null,null,null,"Grassroots Marketing ",null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,null,null,null,null,null,null,null,"Transit Store/Call Center",null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,null,null,null,null,null,null,null,"Commute Assistance/ Subsidy ",null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,null,null,null,null,null,null,null,"Regional Bikeshare ",null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,null,null,null,null,null,null,null," Long-range Planning ",null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,null,null,null,null,null,null,null," Training, Travel, Admin ",null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,null,null,null,null,null,null,null,"Programming"]
[null,null,null,null,null,null,null,null,null,{"$f":"J30","v":" Programming Employer Outreach "},null,{"$f":"IF(L$90<inputCostsYearOfDeployment,0,IF($R30>0,IF(0=MOD(L$90-inputCostsYearOfDeployment,$R30),$S30+$U30,$U30),IF(L$90>(inputCostsYearOfDeployment-1),$U30,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(N$90<inputCostsYearOfDeployment,0,IF($R30>0,IF(0=MOD(N$90-inputCostsYearOfDeployment,$R30),$S30+$U30,$U30),IF(N$90>(inputCostsYearOfDeployment-1),$U30,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(P$90<inputCostsYearOfDeployment,0,IF($R30>0,IF(0=MOD(P$90-inputCostsYearOfDeployment,$R30),$S30+$U30,$U30),IF(P$90>(inputCostsYearOfDeployment-1),$U30,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(R$90<inputCostsYearOfDeployment,0,IF($R30>0,IF(0=MOD(R$90-inputCostsYearOfDeployment,$R30),$S30+$U30,$U30),IF(R$90>(inputCostsYearOfDeployment-1),$U30,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(T$90<inputCostsYearOfDeployment,0,IF($R30>0,IF(0=MOD(T$90-inputCostsYearOfDeployment,$R30),$S30+$U30,$U30),IF(T$90>(inputCostsYearOfDeployment-1),$U30,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(V$90<inputCostsYearOfDeployment,0,IF($R30>0,IF(0=MOD(V$90-inputCostsYearOfDeployment,$R30),$S30+$U30,$U30),IF(V$90>(inputCostsYearOfDeployment-1),$U30,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(X$90<inputCostsYearOfDeployment,0,IF($R30>0,IF(0=MOD(X$90-inputCostsYearOfDeployment,$R30),$S30+$U30,$U30),IF(X$90>(inputCostsYearOfDeployment-1),$U30,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(Z$90<inputCostsYearOfDeployment,0,IF($R30>0,IF(0=MOD(Z$90-inputCostsYearOfDeployment,$R30),$S30+$U30,$U30),IF(Z$90>(inputCostsYearOfDeployment-1),$U30,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AB$90<inputCostsYearOfDeployment,0,IF($R30>0,IF(0=MOD(AB$90-inputCostsYearOfDeployment,$R30),$S30+$U30,$U30),IF(AB$90>(inputCostsYearOfDeployment-1),$U30,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AD$90<inputCostsYearOfDeployment,0,IF($R30>0,IF(0=MOD(AD$90-inputCostsYearOfDeployment,$R30),$S30+$U30,$U30),IF(AD$90>(inputCostsYearOfDeployment-1),$U30,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AF$90<inputCostsYearOfDeployment,0,IF($R30>0,IF(0=MOD(AF$90-inputCostsYearOfDeployment,$R30),$S30+$U30,$U30),IF(AF$90>(inputCostsYearOfDeployment-1),$U30,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AH$90<inputCostsYearOfDeployment,0,IF($R30>0,IF(0=MOD(AH$90-inputCostsYearOfDeployment,$R30),$S30+$U30,$U30),IF(AH$90>(inputCostsYearOfDeployment-1),$U30,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AJ$90<inputCostsYearOfDeployment,0,IF($R30>0,IF(0=MOD(AJ$90-inputCostsYearOfDeployment,$R30),$S30+$U30,$U30),IF(AJ$90>(inputCostsYearOfDeployment-1),$U30,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AL$90<inputCostsYearOfDeployment,0,IF($R30>0,IF(0=MOD(AL$90-inputCostsYearOfDeployment,$R30),$S30+$U30,$U30),IF(AL$90>(inputCostsYearOfDeployment-1),$U30,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AN$90<inputCostsYearOfDeployment,0,IF($R30>0,IF(0=MOD(AN$90-inputCostsYearOfDeployment,$R30),$S30+$U30,$U30),IF(AN$90>(inputCostsYearOfDeployment-1),$U30,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AP$90<inputCostsYearOfDeployment,0,IF($R30>0,IF(0=MOD(AP$90-inputCostsYearOfDeployment,$R30),$S30+$U30,$U30),IF(AP$90>(inputCostsYearOfDeployment-1),$U30,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AR$90<inputCostsYearOfDeployment,0,IF($R30>0,IF(0=MOD(AR$90-inputCostsYearOfDeployment,$R30),$S30+$U30,$U30),IF(AR$90>(inputCostsYearOfDeployment-1),$U30,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AT$90<inputCostsYearOfDeployment,0,IF($R30>0,IF(0=MOD(AT$90-inputCostsYearOfDeployment,$R30),$S30+$U30,$U30),IF(AT$90>(inputCostsYearOfDeployment-1),$U30,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AV$90<inputCostsYearOfDeployment,0,IF($R30>0,IF(0=MOD(AV$90-inputCostsYearOfDeployment,$R30),$S30+$U30,$U30),IF(AV$90>(inputCostsYearOfDeployment-1),$U30,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AX$90<inputCostsYearOfDeployment,0,IF($R30>0,IF(0=MOD(AX$90-inputCostsYearOfDeployment,$R30),$S30+$U30,$U30),IF(AX$90>(inputCostsYearOfDeployment-1),$U30,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AZ$90<inputCostsYearOfDeployment,0,IF($R30>0,IF(0=MOD(AZ$90-inputCostsYearOfDeployment,$R30),$S30+$U30,$U30),IF(AZ$90>(inputCostsYearOfDeployment-1),$U30,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BB$90<inputCostsYearOfDeployment,0,IF($R30>0,IF(0=MOD(BB$90-inputCostsYearOfDeployment,$R30),$S30+$U30,$U30),IF(BB$90>(inputCostsYearOfDeployment-1),$U30,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BD$90<inputCostsYearOfDeployment,0,IF($R30>0,IF(0=MOD(BD$90-inputCostsYearOfDeployment,$R30),$S30+$U30,$U30),IF(BD$90>(inputCostsYearOfDeployment-1),$U30,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BF$90<inputCostsYearOfDeployment,0,IF($R30>0,IF(0=MOD(BF$90-inputCostsYearOfDeployment,$R30),$S30+$U30,$U30),IF(BF$90>(inputCostsYearOfDeployment-1),$U30,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BH$90<inputCostsYearOfDeployment,0,IF($R30>0,IF(0=MOD(BH$90-inputCostsYearOfDeployment,$R30),$S30+$U30,$U30),IF(BH$90>(inputCostsYearOfDeployment-1),$U30,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BJ$90<inputCostsYearOfDeployment,0,IF($R30>0,IF(0=MOD(BJ$90-inputCostsYearOfDeployment,$R30),$S30+$U30,$U30),IF(BJ$90>(inputCostsYearOfDeployment-1),$U30,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BL$90<inputCostsYearOfDeployment,0,IF($R30>0,IF(0=MOD(BL$90-inputCostsYearOfDeployment,$R30),$S30+$U30,$U30),IF(BL$90>(inputCostsYearOfDeployment-1),$U30,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BN$90<inputCostsYearOfDeployment,0,IF($R30>0,IF(0=MOD(BN$90-inputCostsYearOfDeployment,$R30),$S30+$U30,$U30),IF(BN$90>(inputCostsYearOfDeployment-1),$U30,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BP$90<inputCostsYearOfDeployment,0,IF($R30>0,IF(0=MOD(BP$90-inputCostsYearOfDeployment,$R30),$S30+$U30,$U30),IF(BP$90>(inputCostsYearOfDeployment-1),$U30,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BR$90<inputCostsYearOfDeployment,0,IF($R30>0,IF(0=MOD(BR$90-inputCostsYearOfDeployment,$R30),$S30+$U30,$U30),IF(BR$90>(inputCostsYearOfDeployment-1),$U30,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BT$90<inputCostsYearOfDeployment,0,IF($R30>0,IF(0=MOD(BT$90-inputCostsYearOfDeployment,$R30),$S30+$U30,$U30),IF(BT$90>(inputCostsYearOfDeployment-1),$U30,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BV$90<inputCostsYearOfDeployment,0,IF($R30>0,IF(0=MOD(BV$90-inputCostsYearOfDeployment,$R30),$S30+$U30,$U30),IF(BV$90>(inputCostsYearOfDeployment-1),$U30,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BX$90<inputCostsYearOfDeployment,0,IF($R30>0,IF(0=MOD(BX$90-inputCostsYearOfDeployment,$R30),$S30+$U30,$U30),IF(BX$90>(inputCostsYearOfDeployment-1),$U30,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BZ$90<inputCostsYearOfDeployment,0,IF($R30>0,IF(0=MOD(BZ$90-inputCostsYearOfDeployment,$R30),$S30+$U30,$U30),IF(BZ$90>(inputCostsYearOfDeployment-1),$U30,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CB$90<inputCostsYearOfDeployment,0,IF($R30>0,IF(0=MOD(CB$90-inputCostsYearOfDeployment,$R30),$S30+$U30,$U30),IF(CB$90>(inputCostsYearOfDeployment-1),$U30,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CD$90<inputCostsYearOfDeployment,0,IF($R30>0,IF(0=MOD(CD$90-inputCostsYearOfDeployment,$R30),$S30+$U30,$U30),IF(CD$90>(inputCostsYearOfDeployment-1),$U30,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CF$90<inputCostsYearOfDeployment,0,IF($R30>0,IF(0=MOD(CF$90-inputCostsYearOfDeployment,$R30),$S30+$U30,$U30),IF(CF$90>(inputCostsYearOfDeployment-1),$U30,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CH$90<inputCostsYearOfDeployment,0,IF($R30>0,IF(0=MOD(CH$90-inputCostsYearOfDeployment,$R30),$S30+$U30,$U30),IF(CH$90>(inputCostsYearOfDeployment-1),$U30,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CJ$90<inputCostsYearOfDeployment,0,IF($R30>0,IF(0=MOD(CJ$90-inputCostsYearOfDeployment,$R30),$S30+$U30,$U30),IF(CJ$90>(inputCostsYearOfDeployment-1),$U30,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CL$90<inputCostsYearOfDeployment,0,IF($R30>0,IF(0=MOD(CL$90-inputCostsYearOfDeployment,$R30),$S30+$U30,$U30),IF(CL$90>(inputCostsYearOfDeployment-1),$U30,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CN$90<inputCostsYearOfDeployment,0,IF($R30>0,IF(0=MOD(CN$90-inputCostsYearOfDeployment,$R30),$S30+$U30,$U30),IF(CN$90>(inputCostsYearOfDeployment-1),$U30,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CP$90<inputCostsYearOfDeployment,0,IF($R30>0,IF(0=MOD(CP$90-inputCostsYearOfDeployment,$R30),$S30+$U30,$U30),IF(CP$90>(inputCostsYearOfDeployment-1),$U30,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CR$90<inputCostsYearOfDeployment,0,IF($R30>0,IF(0=MOD(CR$90-inputCostsYearOfDeployment,$R30),$S30+$U30,$U30),IF(CR$90>(inputCostsYearOfDeployment-1),$U30,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CT$90<inputCostsYearOfDeployment,0,IF($R30>0,IF(0=MOD(CT$90-inputCostsYearOfDeployment,$R30),$S30+$U30,$U30),IF(CT$90>(inputCostsYearOfDeployment-1),$U30,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CV$90<inputCostsYearOfDeployment,0,IF($R30>0,IF(0=MOD(CV$90-inputCostsYearOfDeployment,$R30),$S30+$U30,$U30),IF(CV$90>(inputCostsYearOfDeployment-1),$U30,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CX$90<inputCostsYearOfDeployment,0,IF($R30>0,IF(0=MOD(CX$90-inputCostsYearOfDeployment,$R30),$S30+$U30,$U30),IF(CX$90>(inputCostsYearOfDeployment-1),$U30,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CZ$90<inputCostsYearOfDeployment,0,IF($R30>0,IF(0=MOD(CZ$90-inputCostsYearOfDeployment,$R30),$S30+$U30,$U30),IF(CZ$90>(inputCostsYearOfDeployment-1),$U30,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DB$90<inputCostsYearOfDeployment,0,IF($R30>0,IF(0=MOD(DB$90-inputCostsYearOfDeployment,$R30),$S30+$U30,$U30),IF(DB$90>(inputCostsYearOfDeployment-1),$U30,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DD$90<inputCostsYearOfDeployment,0,IF($R30>0,IF(0=MOD(DD$90-inputCostsYearOfDeployment,$R30),$S30+$U30,$U30),IF(DD$90>(inputCostsYearOfDeployment-1),$U30,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DF$90<inputCostsYearOfDeployment,0,IF($R30>0,IF(0=MOD(DF$90-inputCostsYearOfDeployment,$R30),$S30+$U30,$U30),IF(DF$90>(inputCostsYearOfDeployment-1),$U30,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DH$90<inputCostsYearOfDeployment,0,IF($R30>0,IF(0=MOD(DH$90-inputCostsYearOfDeployment,$R30),$S30+$U30,$U30),IF(DH$90>(inputCostsYearOfDeployment-1),$U30,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DJ$90<inputCostsYearOfDeployment,0,IF($R30>0,IF(0=MOD(DJ$90-inputCostsYearOfDeployment,$R30),$S30+$U30,$U30),IF(DJ$90>(inputCostsYearOfDeployment-1),$U30,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DL$90<inputCostsYearOfDeployment,0,IF($R30>0,IF(0=MOD(DL$90-inputCostsYearOfDeployment,$R30),$S30+$U30,$U30),IF(DL$90>(inputCostsYearOfDeployment-1),$U30,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DN$90<inputCostsYearOfDeployment,0,IF($R30>0,IF(0=MOD(DN$90-inputCostsYearOfDeployment,$R30),$S30+$U30,$U30),IF(DN$90>(inputCostsYearOfDeployment-1),$U30,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DP$90<inputCostsYearOfDeployment,0,IF($R30>0,IF(0=MOD(DP$90-inputCostsYearOfDeployment,$R30),$S30+$U30,$U30),IF(DP$90>(inputCostsYearOfDeployment-1),$U30,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DR$90<inputCostsYearOfDeployment,0,IF($R30>0,IF(0=MOD(DR$90-inputCostsYearOfDeployment,$R30),$S30+$U30,$U30),IF(DR$90>(inputCostsYearOfDeployment-1),$U30,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DT$90<inputCostsYearOfDeployment,0,IF($R30>0,IF(0=MOD(DT$90-inputCostsYearOfDeployment,$R30),$S30+$U30,$U30),IF(DT$90>(inputCostsYearOfDeployment-1),$U30,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DV$90<inputCostsYearOfDeployment,0,IF($R30>0,IF(0=MOD(DV$90-inputCostsYearOfDeployment,$R30),$S30+$U30,$U30),IF(DV$90>(inputCostsYearOfDeployment-1),$U30,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DX$90<inputCostsYearOfDeployment,0,IF($R30>0,IF(0=MOD(DX$90-inputCostsYearOfDeployment,$R30),$S30+$U30,$U30),IF(DX$90>(inputCostsYearOfDeployment-1),$U30,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DZ$90<inputCostsYearOfDeployment,0,IF($R30>0,IF(0=MOD(DZ$90-inputCostsYearOfDeployment,$R30),$S30+$U30,$U30),IF(DZ$90>(inputCostsYearOfDeployment-1),$U30,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(EB$90<inputCostsYearOfDeployment,0,IF($R30>0,IF(0=MOD(EB$90-inputCostsYearOfDeployment,$R30),$S30+$U30,$U30),IF(EB$90>(inputCostsYearOfDeployment-1),$U30,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(ED$90<inputCostsYearOfDeployment,0,IF($R30>0,IF(0=MOD(ED$90-inputCostsYearOfDeployment,$R30),$S30+$U30,$U30),IF(ED$90>(inputCostsYearOfDeployment-1),$U30,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(EF$90<inputCostsYearOfDeployment,0,IF($R30>0,IF(0=MOD(EF$90-inputCostsYearOfDeployment,$R30),$S30+$U30,$U30),IF(EF$90>(inputCostsYearOfDeployment-1),$U30,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(EH$90<inputCostsYearOfDeployment,0,IF($R30>0,IF(0=MOD(EH$90-inputCostsYearOfDeployment,$R30),$S30+$U30,$U30),IF(EH$90>(inputCostsYearOfDeployment-1),$U30,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(EJ$90<inputCostsYearOfDeployment,0,IF($R30>0,IF(0=MOD(EJ$90-inputCostsYearOfDeployment,$R30),$S30+$U30,$U30),IF(EJ$90>(inputCostsYearOfDeployment-1),$U30,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(EL$90<inputCostsYearOfDeployment,0,IF($R30>0,IF(0=MOD(EL$90-inputCostsYearOfDeployment,$R30),$S30+$U30,$U30),IF(EL$90>(inputCostsYearOfDeployment-1),$U30,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(EN$90<inputCostsYearOfDeployment,0,IF($R30>0,IF(0=MOD(EN$90-inputCostsYearOfDeployment,$R30),$S30+$U30,$U30),IF(EN$90>(inputCostsYearOfDeployment-1),$U30,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(EP$90<inputCostsYearOfDeployment,0,IF($R30>0,IF(0=MOD(EP$90-inputCostsYearOfDeployment,$R30),$S30+$U30,$U30),IF(EP$90>(inputCostsYearOfDeployment-1),$U30,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(ER$90<inputCostsYearOfDeployment,0,IF($R30>0,IF(0=MOD(ER$90-inputCostsYearOfDeployment,$R30),$S30+$U30,$U30),IF(ER$90>(inputCostsYearOfDeployment-1),$U30,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(ET$90<inputCostsYearOfDeployment,0,IF($R30>0,IF(0=MOD(ET$90-inputCostsYearOfDeployment,$R30),$S30+$U30,$U30),IF(ET$90>(inputCostsYearOfDeployment-1),$U30,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(EV$90<inputCostsYearOfDeployment,0,IF($R30>0,IF(0=MOD(EV$90-inputCostsYearOfDeployment,$R30),$S30+$U30,$U30),IF(EV$90>(inputCostsYearOfDeployment-1),$U30,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(EX$90<inputCostsYearOfDeployment,0,IF($R30>0,IF(0=MOD(EX$90-inputCostsYearOfDeployment,$R30),$S30+$U30,$U30),IF(EX$90>(inputCostsYearOfDeployment-1),$U30,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(EZ$90<inputCostsYearOfDeployment,0,IF($R30>0,IF(0=MOD(EZ$90-inputCostsYearOfDeployment,$R30),$S30+$U30,$U30),IF(EZ$90>(inputCostsYearOfDeployment-1),$U30,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FB$90<inputCostsYearOfDeployment,0,IF($R30>0,IF(0=MOD(FB$90-inputCostsYearOfDeployment,$R30),$S30+$U30,$U30),IF(FB$90>(inputCostsYearOfDeployment-1),$U30,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FD$90<inputCostsYearOfDeployment,0,IF($R30>0,IF(0=MOD(FD$90-inputCostsYearOfDeployment,$R30),$S30+$U30,$U30),IF(FD$90>(inputCostsYearOfDeployment-1),$U30,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FF$90<inputCostsYearOfDeployment,0,IF($R30>0,IF(0=MOD(FF$90-inputCostsYearOfDeployment,$R30),$S30+$U30,$U30),IF(FF$90>(inputCostsYearOfDeployment-1),$U30,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FH$90<inputCostsYearOfDeployment,0,IF($R30>0,IF(0=MOD(FH$90-inputCostsYearOfDeployment,$R30),$S30+$U30,$U30),IF(FH$90>(inputCostsYearOfDeployment-1),$U30,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FJ$90<inputCostsYearOfDeployment,0,IF($R30>0,IF(0=MOD(FJ$90-inputCostsYearOfDeployment,$R30),$S30+$U30,$U30),IF(FJ$90>(inputCostsYearOfDeployment-1),$U30,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FL$90<inputCostsYearOfDeployment,0,IF($R30>0,IF(0=MOD(FL$90-inputCostsYearOfDeployment,$R30),$S30+$U30,$U30),IF(FL$90>(inputCostsYearOfDeployment-1),$U30,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FN$90<inputCostsYearOfDeployment,0,IF($R30>0,IF(0=MOD(FN$90-inputCostsYearOfDeployment,$R30),$S30+$U30,$U30),IF(FN$90>(inputCostsYearOfDeployment-1),$U30,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FP$90<inputCostsYearOfDeployment,0,IF($R30>0,IF(0=MOD(FP$90-inputCostsYearOfDeployment,$R30),$S30+$U30,$U30),IF(FP$90>(inputCostsYearOfDeployment-1),$U30,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FR$90<inputCostsYearOfDeployment,0,IF($R30>0,IF(0=MOD(FR$90-inputCostsYearOfDeployment,$R30),$S30+$U30,$U30),IF(FR$90>(inputCostsYearOfDeployment-1),$U30,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FT$90<inputCostsYearOfDeployment,0,IF($R30>0,IF(0=MOD(FT$90-inputCostsYearOfDeployment,$R30),$S30+$U30,$U30),IF(FT$90>(inputCostsYearOfDeployment-1),$U30,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FV$90<inputCostsYearOfDeployment,0,IF($R30>0,IF(0=MOD(FV$90-inputCostsYearOfDeployment,$R30),$S30+$U30,$U30),IF(FV$90>(inputCostsYearOfDeployment-1),$U30,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FX$90<inputCostsYearOfDeployment,0,IF($R30>0,IF(0=MOD(FX$90-inputCostsYearOfDeployment,$R30),$S30+$U30,$U30),IF(FX$90>(inputCostsYearOfDeployment-1),$U30,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FZ$90<inputCostsYearOfDeployment,0,IF($R30>0,IF(0=MOD(FZ$90-inputCostsYearOfDeployment,$R30),$S30+$U30,$U30),IF(FZ$90>(inputCostsYearOfDeployment-1),$U30,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(GB$90<inputCostsYearOfDeployment,0,IF($R30>0,IF(0=MOD(GB$90-inputCostsYearOfDeployment,$R30),$S30+$U30,$U30),IF(GB$90>(inputCostsYearOfDeployment-1),$U30,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(GD$90<inputCostsYearOfDeployment,0,IF($R30>0,IF(0=MOD(GD$90-inputCostsYearOfDeployment,$R30),$S30+$U30,$U30),IF(GD$90>(inputCostsYearOfDeployment-1),$U30,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(GF$90<inputCostsYearOfDeployment,0,IF($R30>0,IF(0=MOD(GF$90-inputCostsYearOfDeployment,$R30),$S30+$U30,$U30),IF(GF$90>(inputCostsYearOfDeployment-1),$U30,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(GH$90<inputCostsYearOfDeployment,0,IF($R30>0,IF(0=MOD(GH$90-inputCostsYearOfDeployment,$R30),$S30+$U30,$U30),IF(GH$90>(inputCostsYearOfDeployment-1),$U30,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(GJ$90<inputCostsYearOfDeployment,0,IF($R30>0,IF(0=MOD(GJ$90-inputCostsYearOfDeployment,$R30),$S30+$U30,$U30),IF(GJ$90>(inputCostsYearOfDeployment-1),$U30,0))*inputCostsInfrastructureCount)","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"J31","v":"Grassroots Marketing "},null,{"$f":"IF(L$90<inputCostsYearOfDeployment,0,IF($R31>0,IF(0=MOD(L$90-inputCostsYearOfDeployment,$R31),$S31+$U31,$U31),IF(L$90>(inputCostsYearOfDeployment-1),$U31,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(N$90<inputCostsYearOfDeployment,0,IF($R31>0,IF(0=MOD(N$90-inputCostsYearOfDeployment,$R31),$S31+$U31,$U31),IF(N$90>(inputCostsYearOfDeployment-1),$U31,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(P$90<inputCostsYearOfDeployment,0,IF($R31>0,IF(0=MOD(P$90-inputCostsYearOfDeployment,$R31),$S31+$U31,$U31),IF(P$90>(inputCostsYearOfDeployment-1),$U31,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(R$90<inputCostsYearOfDeployment,0,IF($R31>0,IF(0=MOD(R$90-inputCostsYearOfDeployment,$R31),$S31+$U31,$U31),IF(R$90>(inputCostsYearOfDeployment-1),$U31,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(T$90<inputCostsYearOfDeployment,0,IF($R31>0,IF(0=MOD(T$90-inputCostsYearOfDeployment,$R31),$S31+$U31,$U31),IF(T$90>(inputCostsYearOfDeployment-1),$U31,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(V$90<inputCostsYearOfDeployment,0,IF($R31>0,IF(0=MOD(V$90-inputCostsYearOfDeployment,$R31),$S31+$U31,$U31),IF(V$90>(inputCostsYearOfDeployment-1),$U31,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(X$90<inputCostsYearOfDeployment,0,IF($R31>0,IF(0=MOD(X$90-inputCostsYearOfDeployment,$R31),$S31+$U31,$U31),IF(X$90>(inputCostsYearOfDeployment-1),$U31,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(Z$90<inputCostsYearOfDeployment,0,IF($R31>0,IF(0=MOD(Z$90-inputCostsYearOfDeployment,$R31),$S31+$U31,$U31),IF(Z$90>(inputCostsYearOfDeployment-1),$U31,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AB$90<inputCostsYearOfDeployment,0,IF($R31>0,IF(0=MOD(AB$90-inputCostsYearOfDeployment,$R31),$S31+$U31,$U31),IF(AB$90>(inputCostsYearOfDeployment-1),$U31,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AD$90<inputCostsYearOfDeployment,0,IF($R31>0,IF(0=MOD(AD$90-inputCostsYearOfDeployment,$R31),$S31+$U31,$U31),IF(AD$90>(inputCostsYearOfDeployment-1),$U31,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AF$90<inputCostsYearOfDeployment,0,IF($R31>0,IF(0=MOD(AF$90-inputCostsYearOfDeployment,$R31),$S31+$U31,$U31),IF(AF$90>(inputCostsYearOfDeployment-1),$U31,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AH$90<inputCostsYearOfDeployment,0,IF($R31>0,IF(0=MOD(AH$90-inputCostsYearOfDeployment,$R31),$S31+$U31,$U31),IF(AH$90>(inputCostsYearOfDeployment-1),$U31,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AJ$90<inputCostsYearOfDeployment,0,IF($R31>0,IF(0=MOD(AJ$90-inputCostsYearOfDeployment,$R31),$S31+$U31,$U31),IF(AJ$90>(inputCostsYearOfDeployment-1),$U31,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AL$90<inputCostsYearOfDeployment,0,IF($R31>0,IF(0=MOD(AL$90-inputCostsYearOfDeployment,$R31),$S31+$U31,$U31),IF(AL$90>(inputCostsYearOfDeployment-1),$U31,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AN$90<inputCostsYearOfDeployment,0,IF($R31>0,IF(0=MOD(AN$90-inputCostsYearOfDeployment,$R31),$S31+$U31,$U31),IF(AN$90>(inputCostsYearOfDeployment-1),$U31,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AP$90<inputCostsYearOfDeployment,0,IF($R31>0,IF(0=MOD(AP$90-inputCostsYearOfDeployment,$R31),$S31+$U31,$U31),IF(AP$90>(inputCostsYearOfDeployment-1),$U31,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AR$90<inputCostsYearOfDeployment,0,IF($R31>0,IF(0=MOD(AR$90-inputCostsYearOfDeployment,$R31),$S31+$U31,$U31),IF(AR$90>(inputCostsYearOfDeployment-1),$U31,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AT$90<inputCostsYearOfDeployment,0,IF($R31>0,IF(0=MOD(AT$90-inputCostsYearOfDeployment,$R31),$S31+$U31,$U31),IF(AT$90>(inputCostsYearOfDeployment-1),$U31,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AV$90<inputCostsYearOfDeployment,0,IF($R31>0,IF(0=MOD(AV$90-inputCostsYearOfDeployment,$R31),$S31+$U31,$U31),IF(AV$90>(inputCostsYearOfDeployment-1),$U31,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AX$90<inputCostsYearOfDeployment,0,IF($R31>0,IF(0=MOD(AX$90-inputCostsYearOfDeployment,$R31),$S31+$U31,$U31),IF(AX$90>(inputCostsYearOfDeployment-1),$U31,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AZ$90<inputCostsYearOfDeployment,0,IF($R31>0,IF(0=MOD(AZ$90-inputCostsYearOfDeployment,$R31),$S31+$U31,$U31),IF(AZ$90>(inputCostsYearOfDeployment-1),$U31,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BB$90<inputCostsYearOfDeployment,0,IF($R31>0,IF(0=MOD(BB$90-inputCostsYearOfDeployment,$R31),$S31+$U31,$U31),IF(BB$90>(inputCostsYearOfDeployment-1),$U31,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BD$90<inputCostsYearOfDeployment,0,IF($R31>0,IF(0=MOD(BD$90-inputCostsYearOfDeployment,$R31),$S31+$U31,$U31),IF(BD$90>(inputCostsYearOfDeployment-1),$U31,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BF$90<inputCostsYearOfDeployment,0,IF($R31>0,IF(0=MOD(BF$90-inputCostsYearOfDeployment,$R31),$S31+$U31,$U31),IF(BF$90>(inputCostsYearOfDeployment-1),$U31,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BH$90<inputCostsYearOfDeployment,0,IF($R31>0,IF(0=MOD(BH$90-inputCostsYearOfDeployment,$R31),$S31+$U31,$U31),IF(BH$90>(inputCostsYearOfDeployment-1),$U31,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BJ$90<inputCostsYearOfDeployment,0,IF($R31>0,IF(0=MOD(BJ$90-inputCostsYearOfDeployment,$R31),$S31+$U31,$U31),IF(BJ$90>(inputCostsYearOfDeployment-1),$U31,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BL$90<inputCostsYearOfDeployment,0,IF($R31>0,IF(0=MOD(BL$90-inputCostsYearOfDeployment,$R31),$S31+$U31,$U31),IF(BL$90>(inputCostsYearOfDeployment-1),$U31,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BN$90<inputCostsYearOfDeployment,0,IF($R31>0,IF(0=MOD(BN$90-inputCostsYearOfDeployment,$R31),$S31+$U31,$U31),IF(BN$90>(inputCostsYearOfDeployment-1),$U31,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BP$90<inputCostsYearOfDeployment,0,IF($R31>0,IF(0=MOD(BP$90-inputCostsYearOfDeployment,$R31),$S31+$U31,$U31),IF(BP$90>(inputCostsYearOfDeployment-1),$U31,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BR$90<inputCostsYearOfDeployment,0,IF($R31>0,IF(0=MOD(BR$90-inputCostsYearOfDeployment,$R31),$S31+$U31,$U31),IF(BR$90>(inputCostsYearOfDeployment-1),$U31,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BT$90<inputCostsYearOfDeployment,0,IF($R31>0,IF(0=MOD(BT$90-inputCostsYearOfDeployment,$R31),$S31+$U31,$U31),IF(BT$90>(inputCostsYearOfDeployment-1),$U31,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BV$90<inputCostsYearOfDeployment,0,IF($R31>0,IF(0=MOD(BV$90-inputCostsYearOfDeployment,$R31),$S31+$U31,$U31),IF(BV$90>(inputCostsYearOfDeployment-1),$U31,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BX$90<inputCostsYearOfDeployment,0,IF($R31>0,IF(0=MOD(BX$90-inputCostsYearOfDeployment,$R31),$S31+$U31,$U31),IF(BX$90>(inputCostsYearOfDeployment-1),$U31,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BZ$90<inputCostsYearOfDeployment,0,IF($R31>0,IF(0=MOD(BZ$90-inputCostsYearOfDeployment,$R31),$S31+$U31,$U31),IF(BZ$90>(inputCostsYearOfDeployment-1),$U31,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CB$90<inputCostsYearOfDeployment,0,IF($R31>0,IF(0=MOD(CB$90-inputCostsYearOfDeployment,$R31),$S31+$U31,$U31),IF(CB$90>(inputCostsYearOfDeployment-1),$U31,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CD$90<inputCostsYearOfDeployment,0,IF($R31>0,IF(0=MOD(CD$90-inputCostsYearOfDeployment,$R31),$S31+$U31,$U31),IF(CD$90>(inputCostsYearOfDeployment-1),$U31,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CF$90<inputCostsYearOfDeployment,0,IF($R31>0,IF(0=MOD(CF$90-inputCostsYearOfDeployment,$R31),$S31+$U31,$U31),IF(CF$90>(inputCostsYearOfDeployment-1),$U31,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CH$90<inputCostsYearOfDeployment,0,IF($R31>0,IF(0=MOD(CH$90-inputCostsYearOfDeployment,$R31),$S31+$U31,$U31),IF(CH$90>(inputCostsYearOfDeployment-1),$U31,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CJ$90<inputCostsYearOfDeployment,0,IF($R31>0,IF(0=MOD(CJ$90-inputCostsYearOfDeployment,$R31),$S31+$U31,$U31),IF(CJ$90>(inputCostsYearOfDeployment-1),$U31,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CL$90<inputCostsYearOfDeployment,0,IF($R31>0,IF(0=MOD(CL$90-inputCostsYearOfDeployment,$R31),$S31+$U31,$U31),IF(CL$90>(inputCostsYearOfDeployment-1),$U31,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CN$90<inputCostsYearOfDeployment,0,IF($R31>0,IF(0=MOD(CN$90-inputCostsYearOfDeployment,$R31),$S31+$U31,$U31),IF(CN$90>(inputCostsYearOfDeployment-1),$U31,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CP$90<inputCostsYearOfDeployment,0,IF($R31>0,IF(0=MOD(CP$90-inputCostsYearOfDeployment,$R31),$S31+$U31,$U31),IF(CP$90>(inputCostsYearOfDeployment-1),$U31,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CR$90<inputCostsYearOfDeployment,0,IF($R31>0,IF(0=MOD(CR$90-inputCostsYearOfDeployment,$R31),$S31+$U31,$U31),IF(CR$90>(inputCostsYearOfDeployment-1),$U31,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CT$90<inputCostsYearOfDeployment,0,IF($R31>0,IF(0=MOD(CT$90-inputCostsYearOfDeployment,$R31),$S31+$U31,$U31),IF(CT$90>(inputCostsYearOfDeployment-1),$U31,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CV$90<inputCostsYearOfDeployment,0,IF($R31>0,IF(0=MOD(CV$90-inputCostsYearOfDeployment,$R31),$S31+$U31,$U31),IF(CV$90>(inputCostsYearOfDeployment-1),$U31,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CX$90<inputCostsYearOfDeployment,0,IF($R31>0,IF(0=MOD(CX$90-inputCostsYearOfDeployment,$R31),$S31+$U31,$U31),IF(CX$90>(inputCostsYearOfDeployment-1),$U31,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CZ$90<inputCostsYearOfDeployment,0,IF($R31>0,IF(0=MOD(CZ$90-inputCostsYearOfDeployment,$R31),$S31+$U31,$U31),IF(CZ$90>(inputCostsYearOfDeployment-1),$U31,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DB$90<inputCostsYearOfDeployment,0,IF($R31>0,IF(0=MOD(DB$90-inputCostsYearOfDeployment,$R31),$S31+$U31,$U31),IF(DB$90>(inputCostsYearOfDeployment-1),$U31,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DD$90<inputCostsYearOfDeployment,0,IF($R31>0,IF(0=MOD(DD$90-inputCostsYearOfDeployment,$R31),$S31+$U31,$U31),IF(DD$90>(inputCostsYearOfDeployment-1),$U31,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DF$90<inputCostsYearOfDeployment,0,IF($R31>0,IF(0=MOD(DF$90-inputCostsYearOfDeployment,$R31),$S31+$U31,$U31),IF(DF$90>(inputCostsYearOfDeployment-1),$U31,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DH$90<inputCostsYearOfDeployment,0,IF($R31>0,IF(0=MOD(DH$90-inputCostsYearOfDeployment,$R31),$S31+$U31,$U31),IF(DH$90>(inputCostsYearOfDeployment-1),$U31,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DJ$90<inputCostsYearOfDeployment,0,IF($R31>0,IF(0=MOD(DJ$90-inputCostsYearOfDeployment,$R31),$S31+$U31,$U31),IF(DJ$90>(inputCostsYearOfDeployment-1),$U31,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DL$90<inputCostsYearOfDeployment,0,IF($R31>0,IF(0=MOD(DL$90-inputCostsYearOfDeployment,$R31),$S31+$U31,$U31),IF(DL$90>(inputCostsYearOfDeployment-1),$U31,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DN$90<inputCostsYearOfDeployment,0,IF($R31>0,IF(0=MOD(DN$90-inputCostsYearOfDeployment,$R31),$S31+$U31,$U31),IF(DN$90>(inputCostsYearOfDeployment-1),$U31,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DP$90<inputCostsYearOfDeployment,0,IF($R31>0,IF(0=MOD(DP$90-inputCostsYearOfDeployment,$R31),$S31+$U31,$U31),IF(DP$90>(inputCostsYearOfDeployment-1),$U31,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DR$90<inputCostsYearOfDeployment,0,IF($R31>0,IF(0=MOD(DR$90-inputCostsYearOfDeployment,$R31),$S31+$U31,$U31),IF(DR$90>(inputCostsYearOfDeployment-1),$U31,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DT$90<inputCostsYearOfDeployment,0,IF($R31>0,IF(0=MOD(DT$90-inputCostsYearOfDeployment,$R31),$S31+$U31,$U31),IF(DT$90>(inputCostsYearOfDeployment-1),$U31,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DV$90<inputCostsYearOfDeployment,0,IF($R31>0,IF(0=MOD(DV$90-inputCostsYearOfDeployment,$R31),$S31+$U31,$U31),IF(DV$90>(inputCostsYearOfDeployment-1),$U31,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DX$90<inputCostsYearOfDeployment,0,IF($R31>0,IF(0=MOD(DX$90-inputCostsYearOfDeployment,$R31),$S31+$U31,$U31),IF(DX$90>(inputCostsYearOfDeployment-1),$U31,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DZ$90<inputCostsYearOfDeployment,0,IF($R31>0,IF(0=MOD(DZ$90-inputCostsYearOfDeployment,$R31),$S31+$U31,$U31),IF(DZ$90>(inputCostsYearOfDeployment-1),$U31,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(EB$90<inputCostsYearOfDeployment,0,IF($R31>0,IF(0=MOD(EB$90-inputCostsYearOfDeployment,$R31),$S31+$U31,$U31),IF(EB$90>(inputCostsYearOfDeployment-1),$U31,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(ED$90<inputCostsYearOfDeployment,0,IF($R31>0,IF(0=MOD(ED$90-inputCostsYearOfDeployment,$R31),$S31+$U31,$U31),IF(ED$90>(inputCostsYearOfDeployment-1),$U31,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(EF$90<inputCostsYearOfDeployment,0,IF($R31>0,IF(0=MOD(EF$90-inputCostsYearOfDeployment,$R31),$S31+$U31,$U31),IF(EF$90>(inputCostsYearOfDeployment-1),$U31,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(EH$90<inputCostsYearOfDeployment,0,IF($R31>0,IF(0=MOD(EH$90-inputCostsYearOfDeployment,$R31),$S31+$U31,$U31),IF(EH$90>(inputCostsYearOfDeployment-1),$U31,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(EJ$90<inputCostsYearOfDeployment,0,IF($R31>0,IF(0=MOD(EJ$90-inputCostsYearOfDeployment,$R31),$S31+$U31,$U31),IF(EJ$90>(inputCostsYearOfDeployment-1),$U31,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(EL$90<inputCostsYearOfDeployment,0,IF($R31>0,IF(0=MOD(EL$90-inputCostsYearOfDeployment,$R31),$S31+$U31,$U31),IF(EL$90>(inputCostsYearOfDeployment-1),$U31,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(EN$90<inputCostsYearOfDeployment,0,IF($R31>0,IF(0=MOD(EN$90-inputCostsYearOfDeployment,$R31),$S31+$U31,$U31),IF(EN$90>(inputCostsYearOfDeployment-1),$U31,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(EP$90<inputCostsYearOfDeployment,0,IF($R31>0,IF(0=MOD(EP$90-inputCostsYearOfDeployment,$R31),$S31+$U31,$U31),IF(EP$90>(inputCostsYearOfDeployment-1),$U31,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(ER$90<inputCostsYearOfDeployment,0,IF($R31>0,IF(0=MOD(ER$90-inputCostsYearOfDeployment,$R31),$S31+$U31,$U31),IF(ER$90>(inputCostsYearOfDeployment-1),$U31,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(ET$90<inputCostsYearOfDeployment,0,IF($R31>0,IF(0=MOD(ET$90-inputCostsYearOfDeployment,$R31),$S31+$U31,$U31),IF(ET$90>(inputCostsYearOfDeployment-1),$U31,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(EV$90<inputCostsYearOfDeployment,0,IF($R31>0,IF(0=MOD(EV$90-inputCostsYearOfDeployment,$R31),$S31+$U31,$U31),IF(EV$90>(inputCostsYearOfDeployment-1),$U31,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(EX$90<inputCostsYearOfDeployment,0,IF($R31>0,IF(0=MOD(EX$90-inputCostsYearOfDeployment,$R31),$S31+$U31,$U31),IF(EX$90>(inputCostsYearOfDeployment-1),$U31,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(EZ$90<inputCostsYearOfDeployment,0,IF($R31>0,IF(0=MOD(EZ$90-inputCostsYearOfDeployment,$R31),$S31+$U31,$U31),IF(EZ$90>(inputCostsYearOfDeployment-1),$U31,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FB$90<inputCostsYearOfDeployment,0,IF($R31>0,IF(0=MOD(FB$90-inputCostsYearOfDeployment,$R31),$S31+$U31,$U31),IF(FB$90>(inputCostsYearOfDeployment-1),$U31,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FD$90<inputCostsYearOfDeployment,0,IF($R31>0,IF(0=MOD(FD$90-inputCostsYearOfDeployment,$R31),$S31+$U31,$U31),IF(FD$90>(inputCostsYearOfDeployment-1),$U31,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FF$90<inputCostsYearOfDeployment,0,IF($R31>0,IF(0=MOD(FF$90-inputCostsYearOfDeployment,$R31),$S31+$U31,$U31),IF(FF$90>(inputCostsYearOfDeployment-1),$U31,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FH$90<inputCostsYearOfDeployment,0,IF($R31>0,IF(0=MOD(FH$90-inputCostsYearOfDeployment,$R31),$S31+$U31,$U31),IF(FH$90>(inputCostsYearOfDeployment-1),$U31,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FJ$90<inputCostsYearOfDeployment,0,IF($R31>0,IF(0=MOD(FJ$90-inputCostsYearOfDeployment,$R31),$S31+$U31,$U31),IF(FJ$90>(inputCostsYearOfDeployment-1),$U31,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FL$90<inputCostsYearOfDeployment,0,IF($R31>0,IF(0=MOD(FL$90-inputCostsYearOfDeployment,$R31),$S31+$U31,$U31),IF(FL$90>(inputCostsYearOfDeployment-1),$U31,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FN$90<inputCostsYearOfDeployment,0,IF($R31>0,IF(0=MOD(FN$90-inputCostsYearOfDeployment,$R31),$S31+$U31,$U31),IF(FN$90>(inputCostsYearOfDeployment-1),$U31,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FP$90<inputCostsYearOfDeployment,0,IF($R31>0,IF(0=MOD(FP$90-inputCostsYearOfDeployment,$R31),$S31+$U31,$U31),IF(FP$90>(inputCostsYearOfDeployment-1),$U31,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FR$90<inputCostsYearOfDeployment,0,IF($R31>0,IF(0=MOD(FR$90-inputCostsYearOfDeployment,$R31),$S31+$U31,$U31),IF(FR$90>(inputCostsYearOfDeployment-1),$U31,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FT$90<inputCostsYearOfDeployment,0,IF($R31>0,IF(0=MOD(FT$90-inputCostsYearOfDeployment,$R31),$S31+$U31,$U31),IF(FT$90>(inputCostsYearOfDeployment-1),$U31,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FV$90<inputCostsYearOfDeployment,0,IF($R31>0,IF(0=MOD(FV$90-inputCostsYearOfDeployment,$R31),$S31+$U31,$U31),IF(FV$90>(inputCostsYearOfDeployment-1),$U31,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FX$90<inputCostsYearOfDeployment,0,IF($R31>0,IF(0=MOD(FX$90-inputCostsYearOfDeployment,$R31),$S31+$U31,$U31),IF(FX$90>(inputCostsYearOfDeployment-1),$U31,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FZ$90<inputCostsYearOfDeployment,0,IF($R31>0,IF(0=MOD(FZ$90-inputCostsYearOfDeployment,$R31),$S31+$U31,$U31),IF(FZ$90>(inputCostsYearOfDeployment-1),$U31,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(GB$90<inputCostsYearOfDeployment,0,IF($R31>0,IF(0=MOD(GB$90-inputCostsYearOfDeployment,$R31),$S31+$U31,$U31),IF(GB$90>(inputCostsYearOfDeployment-1),$U31,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(GD$90<inputCostsYearOfDeployment,0,IF($R31>0,IF(0=MOD(GD$90-inputCostsYearOfDeployment,$R31),$S31+$U31,$U31),IF(GD$90>(inputCostsYearOfDeployment-1),$U31,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(GF$90<inputCostsYearOfDeployment,0,IF($R31>0,IF(0=MOD(GF$90-inputCostsYearOfDeployment,$R31),$S31+$U31,$U31),IF(GF$90>(inputCostsYearOfDeployment-1),$U31,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(GH$90<inputCostsYearOfDeployment,0,IF($R31>0,IF(0=MOD(GH$90-inputCostsYearOfDeployment,$R31),$S31+$U31,$U31),IF(GH$90>(inputCostsYearOfDeployment-1),$U31,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(GJ$90<inputCostsYearOfDeployment,0,IF($R31>0,IF(0=MOD(GJ$90-inputCostsYearOfDeployment,$R31),$S31+$U31,$U31),IF(GJ$90>(inputCostsYearOfDeployment-1),$U31,0))*inputCostsInfrastructureCount)","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"J32","v":" Transit Store/Call Center "},null,{"$f":"IF(L$90<inputCostsYearOfDeployment,0,IF($R32>0,IF(0=MOD(L$90-inputCostsYearOfDeployment,$R32),$S32+$U32,$U32),IF(L$90>(inputCostsYearOfDeployment-1),$U32,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(N$90<inputCostsYearOfDeployment,0,IF($R32>0,IF(0=MOD(N$90-inputCostsYearOfDeployment,$R32),$S32+$U32,$U32),IF(N$90>(inputCostsYearOfDeployment-1),$U32,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(P$90<inputCostsYearOfDeployment,0,IF($R32>0,IF(0=MOD(P$90-inputCostsYearOfDeployment,$R32),$S32+$U32,$U32),IF(P$90>(inputCostsYearOfDeployment-1),$U32,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(R$90<inputCostsYearOfDeployment,0,IF($R32>0,IF(0=MOD(R$90-inputCostsYearOfDeployment,$R32),$S32+$U32,$U32),IF(R$90>(inputCostsYearOfDeployment-1),$U32,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(T$90<inputCostsYearOfDeployment,0,IF($R32>0,IF(0=MOD(T$90-inputCostsYearOfDeployment,$R32),$S32+$U32,$U32),IF(T$90>(inputCostsYearOfDeployment-1),$U32,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(V$90<inputCostsYearOfDeployment,0,IF($R32>0,IF(0=MOD(V$90-inputCostsYearOfDeployment,$R32),$S32+$U32,$U32),IF(V$90>(inputCostsYearOfDeployment-1),$U32,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(X$90<inputCostsYearOfDeployment,0,IF($R32>0,IF(0=MOD(X$90-inputCostsYearOfDeployment,$R32),$S32+$U32,$U32),IF(X$90>(inputCostsYearOfDeployment-1),$U32,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(Z$90<inputCostsYearOfDeployment,0,IF($R32>0,IF(0=MOD(Z$90-inputCostsYearOfDeployment,$R32),$S32+$U32,$U32),IF(Z$90>(inputCostsYearOfDeployment-1),$U32,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AB$90<inputCostsYearOfDeployment,0,IF($R32>0,IF(0=MOD(AB$90-inputCostsYearOfDeployment,$R32),$S32+$U32,$U32),IF(AB$90>(inputCostsYearOfDeployment-1),$U32,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AD$90<inputCostsYearOfDeployment,0,IF($R32>0,IF(0=MOD(AD$90-inputCostsYearOfDeployment,$R32),$S32+$U32,$U32),IF(AD$90>(inputCostsYearOfDeployment-1),$U32,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AF$90<inputCostsYearOfDeployment,0,IF($R32>0,IF(0=MOD(AF$90-inputCostsYearOfDeployment,$R32),$S32+$U32,$U32),IF(AF$90>(inputCostsYearOfDeployment-1),$U32,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AH$90<inputCostsYearOfDeployment,0,IF($R32>0,IF(0=MOD(AH$90-inputCostsYearOfDeployment,$R32),$S32+$U32,$U32),IF(AH$90>(inputCostsYearOfDeployment-1),$U32,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AJ$90<inputCostsYearOfDeployment,0,IF($R32>0,IF(0=MOD(AJ$90-inputCostsYearOfDeployment,$R32),$S32+$U32,$U32),IF(AJ$90>(inputCostsYearOfDeployment-1),$U32,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AL$90<inputCostsYearOfDeployment,0,IF($R32>0,IF(0=MOD(AL$90-inputCostsYearOfDeployment,$R32),$S32+$U32,$U32),IF(AL$90>(inputCostsYearOfDeployment-1),$U32,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AN$90<inputCostsYearOfDeployment,0,IF($R32>0,IF(0=MOD(AN$90-inputCostsYearOfDeployment,$R32),$S32+$U32,$U32),IF(AN$90>(inputCostsYearOfDeployment-1),$U32,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AP$90<inputCostsYearOfDeployment,0,IF($R32>0,IF(0=MOD(AP$90-inputCostsYearOfDeployment,$R32),$S32+$U32,$U32),IF(AP$90>(inputCostsYearOfDeployment-1),$U32,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AR$90<inputCostsYearOfDeployment,0,IF($R32>0,IF(0=MOD(AR$90-inputCostsYearOfDeployment,$R32),$S32+$U32,$U32),IF(AR$90>(inputCostsYearOfDeployment-1),$U32,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AT$90<inputCostsYearOfDeployment,0,IF($R32>0,IF(0=MOD(AT$90-inputCostsYearOfDeployment,$R32),$S32+$U32,$U32),IF(AT$90>(inputCostsYearOfDeployment-1),$U32,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AV$90<inputCostsYearOfDeployment,0,IF($R32>0,IF(0=MOD(AV$90-inputCostsYearOfDeployment,$R32),$S32+$U32,$U32),IF(AV$90>(inputCostsYearOfDeployment-1),$U32,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AX$90<inputCostsYearOfDeployment,0,IF($R32>0,IF(0=MOD(AX$90-inputCostsYearOfDeployment,$R32),$S32+$U32,$U32),IF(AX$90>(inputCostsYearOfDeployment-1),$U32,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AZ$90<inputCostsYearOfDeployment,0,IF($R32>0,IF(0=MOD(AZ$90-inputCostsYearOfDeployment,$R32),$S32+$U32,$U32),IF(AZ$90>(inputCostsYearOfDeployment-1),$U32,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BB$90<inputCostsYearOfDeployment,0,IF($R32>0,IF(0=MOD(BB$90-inputCostsYearOfDeployment,$R32),$S32+$U32,$U32),IF(BB$90>(inputCostsYearOfDeployment-1),$U32,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BD$90<inputCostsYearOfDeployment,0,IF($R32>0,IF(0=MOD(BD$90-inputCostsYearOfDeployment,$R32),$S32+$U32,$U32),IF(BD$90>(inputCostsYearOfDeployment-1),$U32,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BF$90<inputCostsYearOfDeployment,0,IF($R32>0,IF(0=MOD(BF$90-inputCostsYearOfDeployment,$R32),$S32+$U32,$U32),IF(BF$90>(inputCostsYearOfDeployment-1),$U32,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BH$90<inputCostsYearOfDeployment,0,IF($R32>0,IF(0=MOD(BH$90-inputCostsYearOfDeployment,$R32),$S32+$U32,$U32),IF(BH$90>(inputCostsYearOfDeployment-1),$U32,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BJ$90<inputCostsYearOfDeployment,0,IF($R32>0,IF(0=MOD(BJ$90-inputCostsYearOfDeployment,$R32),$S32+$U32,$U32),IF(BJ$90>(inputCostsYearOfDeployment-1),$U32,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BL$90<inputCostsYearOfDeployment,0,IF($R32>0,IF(0=MOD(BL$90-inputCostsYearOfDeployment,$R32),$S32+$U32,$U32),IF(BL$90>(inputCostsYearOfDeployment-1),$U32,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BN$90<inputCostsYearOfDeployment,0,IF($R32>0,IF(0=MOD(BN$90-inputCostsYearOfDeployment,$R32),$S32+$U32,$U32),IF(BN$90>(inputCostsYearOfDeployment-1),$U32,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BP$90<inputCostsYearOfDeployment,0,IF($R32>0,IF(0=MOD(BP$90-inputCostsYearOfDeployment,$R32),$S32+$U32,$U32),IF(BP$90>(inputCostsYearOfDeployment-1),$U32,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BR$90<inputCostsYearOfDeployment,0,IF($R32>0,IF(0=MOD(BR$90-inputCostsYearOfDeployment,$R32),$S32+$U32,$U32),IF(BR$90>(inputCostsYearOfDeployment-1),$U32,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BT$90<inputCostsYearOfDeployment,0,IF($R32>0,IF(0=MOD(BT$90-inputCostsYearOfDeployment,$R32),$S32+$U32,$U32),IF(BT$90>(inputCostsYearOfDeployment-1),$U32,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BV$90<inputCostsYearOfDeployment,0,IF($R32>0,IF(0=MOD(BV$90-inputCostsYearOfDeployment,$R32),$S32+$U32,$U32),IF(BV$90>(inputCostsYearOfDeployment-1),$U32,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BX$90<inputCostsYearOfDeployment,0,IF($R32>0,IF(0=MOD(BX$90-inputCostsYearOfDeployment,$R32),$S32+$U32,$U32),IF(BX$90>(inputCostsYearOfDeployment-1),$U32,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BZ$90<inputCostsYearOfDeployment,0,IF($R32>0,IF(0=MOD(BZ$90-inputCostsYearOfDeployment,$R32),$S32+$U32,$U32),IF(BZ$90>(inputCostsYearOfDeployment-1),$U32,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CB$90<inputCostsYearOfDeployment,0,IF($R32>0,IF(0=MOD(CB$90-inputCostsYearOfDeployment,$R32),$S32+$U32,$U32),IF(CB$90>(inputCostsYearOfDeployment-1),$U32,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CD$90<inputCostsYearOfDeployment,0,IF($R32>0,IF(0=MOD(CD$90-inputCostsYearOfDeployment,$R32),$S32+$U32,$U32),IF(CD$90>(inputCostsYearOfDeployment-1),$U32,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CF$90<inputCostsYearOfDeployment,0,IF($R32>0,IF(0=MOD(CF$90-inputCostsYearOfDeployment,$R32),$S32+$U32,$U32),IF(CF$90>(inputCostsYearOfDeployment-1),$U32,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CH$90<inputCostsYearOfDeployment,0,IF($R32>0,IF(0=MOD(CH$90-inputCostsYearOfDeployment,$R32),$S32+$U32,$U32),IF(CH$90>(inputCostsYearOfDeployment-1),$U32,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CJ$90<inputCostsYearOfDeployment,0,IF($R32>0,IF(0=MOD(CJ$90-inputCostsYearOfDeployment,$R32),$S32+$U32,$U32),IF(CJ$90>(inputCostsYearOfDeployment-1),$U32,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CL$90<inputCostsYearOfDeployment,0,IF($R32>0,IF(0=MOD(CL$90-inputCostsYearOfDeployment,$R32),$S32+$U32,$U32),IF(CL$90>(inputCostsYearOfDeployment-1),$U32,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CN$90<inputCostsYearOfDeployment,0,IF($R32>0,IF(0=MOD(CN$90-inputCostsYearOfDeployment,$R32),$S32+$U32,$U32),IF(CN$90>(inputCostsYearOfDeployment-1),$U32,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CP$90<inputCostsYearOfDeployment,0,IF($R32>0,IF(0=MOD(CP$90-inputCostsYearOfDeployment,$R32),$S32+$U32,$U32),IF(CP$90>(inputCostsYearOfDeployment-1),$U32,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CR$90<inputCostsYearOfDeployment,0,IF($R32>0,IF(0=MOD(CR$90-inputCostsYearOfDeployment,$R32),$S32+$U32,$U32),IF(CR$90>(inputCostsYearOfDeployment-1),$U32,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CT$90<inputCostsYearOfDeployment,0,IF($R32>0,IF(0=MOD(CT$90-inputCostsYearOfDeployment,$R32),$S32+$U32,$U32),IF(CT$90>(inputCostsYearOfDeployment-1),$U32,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CV$90<inputCostsYearOfDeployment,0,IF($R32>0,IF(0=MOD(CV$90-inputCostsYearOfDeployment,$R32),$S32+$U32,$U32),IF(CV$90>(inputCostsYearOfDeployment-1),$U32,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CX$90<inputCostsYearOfDeployment,0,IF($R32>0,IF(0=MOD(CX$90-inputCostsYearOfDeployment,$R32),$S32+$U32,$U32),IF(CX$90>(inputCostsYearOfDeployment-1),$U32,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CZ$90<inputCostsYearOfDeployment,0,IF($R32>0,IF(0=MOD(CZ$90-inputCostsYearOfDeployment,$R32),$S32+$U32,$U32),IF(CZ$90>(inputCostsYearOfDeployment-1),$U32,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DB$90<inputCostsYearOfDeployment,0,IF($R32>0,IF(0=MOD(DB$90-inputCostsYearOfDeployment,$R32),$S32+$U32,$U32),IF(DB$90>(inputCostsYearOfDeployment-1),$U32,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DD$90<inputCostsYearOfDeployment,0,IF($R32>0,IF(0=MOD(DD$90-inputCostsYearOfDeployment,$R32),$S32+$U32,$U32),IF(DD$90>(inputCostsYearOfDeployment-1),$U32,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DF$90<inputCostsYearOfDeployment,0,IF($R32>0,IF(0=MOD(DF$90-inputCostsYearOfDeployment,$R32),$S32+$U32,$U32),IF(DF$90>(inputCostsYearOfDeployment-1),$U32,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DH$90<inputCostsYearOfDeployment,0,IF($R32>0,IF(0=MOD(DH$90-inputCostsYearOfDeployment,$R32),$S32+$U32,$U32),IF(DH$90>(inputCostsYearOfDeployment-1),$U32,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DJ$90<inputCostsYearOfDeployment,0,IF($R32>0,IF(0=MOD(DJ$90-inputCostsYearOfDeployment,$R32),$S32+$U32,$U32),IF(DJ$90>(inputCostsYearOfDeployment-1),$U32,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DL$90<inputCostsYearOfDeployment,0,IF($R32>0,IF(0=MOD(DL$90-inputCostsYearOfDeployment,$R32),$S32+$U32,$U32),IF(DL$90>(inputCostsYearOfDeployment-1),$U32,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DN$90<inputCostsYearOfDeployment,0,IF($R32>0,IF(0=MOD(DN$90-inputCostsYearOfDeployment,$R32),$S32+$U32,$U32),IF(DN$90>(inputCostsYearOfDeployment-1),$U32,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DP$90<inputCostsYearOfDeployment,0,IF($R32>0,IF(0=MOD(DP$90-inputCostsYearOfDeployment,$R32),$S32+$U32,$U32),IF(DP$90>(inputCostsYearOfDeployment-1),$U32,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DR$90<inputCostsYearOfDeployment,0,IF($R32>0,IF(0=MOD(DR$90-inputCostsYearOfDeployment,$R32),$S32+$U32,$U32),IF(DR$90>(inputCostsYearOfDeployment-1),$U32,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DT$90<inputCostsYearOfDeployment,0,IF($R32>0,IF(0=MOD(DT$90-inputCostsYearOfDeployment,$R32),$S32+$U32,$U32),IF(DT$90>(inputCostsYearOfDeployment-1),$U32,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DV$90<inputCostsYearOfDeployment,0,IF($R32>0,IF(0=MOD(DV$90-inputCostsYearOfDeployment,$R32),$S32+$U32,$U32),IF(DV$90>(inputCostsYearOfDeployment-1),$U32,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DX$90<inputCostsYearOfDeployment,0,IF($R32>0,IF(0=MOD(DX$90-inputCostsYearOfDeployment,$R32),$S32+$U32,$U32),IF(DX$90>(inputCostsYearOfDeployment-1),$U32,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DZ$90<inputCostsYearOfDeployment,0,IF($R32>0,IF(0=MOD(DZ$90-inputCostsYearOfDeployment,$R32),$S32+$U32,$U32),IF(DZ$90>(inputCostsYearOfDeployment-1),$U32,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(EB$90<inputCostsYearOfDeployment,0,IF($R32>0,IF(0=MOD(EB$90-inputCostsYearOfDeployment,$R32),$S32+$U32,$U32),IF(EB$90>(inputCostsYearOfDeployment-1),$U32,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(ED$90<inputCostsYearOfDeployment,0,IF($R32>0,IF(0=MOD(ED$90-inputCostsYearOfDeployment,$R32),$S32+$U32,$U32),IF(ED$90>(inputCostsYearOfDeployment-1),$U32,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(EF$90<inputCostsYearOfDeployment,0,IF($R32>0,IF(0=MOD(EF$90-inputCostsYearOfDeployment,$R32),$S32+$U32,$U32),IF(EF$90>(inputCostsYearOfDeployment-1),$U32,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(EH$90<inputCostsYearOfDeployment,0,IF($R32>0,IF(0=MOD(EH$90-inputCostsYearOfDeployment,$R32),$S32+$U32,$U32),IF(EH$90>(inputCostsYearOfDeployment-1),$U32,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(EJ$90<inputCostsYearOfDeployment,0,IF($R32>0,IF(0=MOD(EJ$90-inputCostsYearOfDeployment,$R32),$S32+$U32,$U32),IF(EJ$90>(inputCostsYearOfDeployment-1),$U32,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(EL$90<inputCostsYearOfDeployment,0,IF($R32>0,IF(0=MOD(EL$90-inputCostsYearOfDeployment,$R32),$S32+$U32,$U32),IF(EL$90>(inputCostsYearOfDeployment-1),$U32,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(EN$90<inputCostsYearOfDeployment,0,IF($R32>0,IF(0=MOD(EN$90-inputCostsYearOfDeployment,$R32),$S32+$U32,$U32),IF(EN$90>(inputCostsYearOfDeployment-1),$U32,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(EP$90<inputCostsYearOfDeployment,0,IF($R32>0,IF(0=MOD(EP$90-inputCostsYearOfDeployment,$R32),$S32+$U32,$U32),IF(EP$90>(inputCostsYearOfDeployment-1),$U32,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(ER$90<inputCostsYearOfDeployment,0,IF($R32>0,IF(0=MOD(ER$90-inputCostsYearOfDeployment,$R32),$S32+$U32,$U32),IF(ER$90>(inputCostsYearOfDeployment-1),$U32,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(ET$90<inputCostsYearOfDeployment,0,IF($R32>0,IF(0=MOD(ET$90-inputCostsYearOfDeployment,$R32),$S32+$U32,$U32),IF(ET$90>(inputCostsYearOfDeployment-1),$U32,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(EV$90<inputCostsYearOfDeployment,0,IF($R32>0,IF(0=MOD(EV$90-inputCostsYearOfDeployment,$R32),$S32+$U32,$U32),IF(EV$90>(inputCostsYearOfDeployment-1),$U32,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(EX$90<inputCostsYearOfDeployment,0,IF($R32>0,IF(0=MOD(EX$90-inputCostsYearOfDeployment,$R32),$S32+$U32,$U32),IF(EX$90>(inputCostsYearOfDeployment-1),$U32,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(EZ$90<inputCostsYearOfDeployment,0,IF($R32>0,IF(0=MOD(EZ$90-inputCostsYearOfDeployment,$R32),$S32+$U32,$U32),IF(EZ$90>(inputCostsYearOfDeployment-1),$U32,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FB$90<inputCostsYearOfDeployment,0,IF($R32>0,IF(0=MOD(FB$90-inputCostsYearOfDeployment,$R32),$S32+$U32,$U32),IF(FB$90>(inputCostsYearOfDeployment-1),$U32,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FD$90<inputCostsYearOfDeployment,0,IF($R32>0,IF(0=MOD(FD$90-inputCostsYearOfDeployment,$R32),$S32+$U32,$U32),IF(FD$90>(inputCostsYearOfDeployment-1),$U32,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FF$90<inputCostsYearOfDeployment,0,IF($R32>0,IF(0=MOD(FF$90-inputCostsYearOfDeployment,$R32),$S32+$U32,$U32),IF(FF$90>(inputCostsYearOfDeployment-1),$U32,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FH$90<inputCostsYearOfDeployment,0,IF($R32>0,IF(0=MOD(FH$90-inputCostsYearOfDeployment,$R32),$S32+$U32,$U32),IF(FH$90>(inputCostsYearOfDeployment-1),$U32,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FJ$90<inputCostsYearOfDeployment,0,IF($R32>0,IF(0=MOD(FJ$90-inputCostsYearOfDeployment,$R32),$S32+$U32,$U32),IF(FJ$90>(inputCostsYearOfDeployment-1),$U32,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FL$90<inputCostsYearOfDeployment,0,IF($R32>0,IF(0=MOD(FL$90-inputCostsYearOfDeployment,$R32),$S32+$U32,$U32),IF(FL$90>(inputCostsYearOfDeployment-1),$U32,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FN$90<inputCostsYearOfDeployment,0,IF($R32>0,IF(0=MOD(FN$90-inputCostsYearOfDeployment,$R32),$S32+$U32,$U32),IF(FN$90>(inputCostsYearOfDeployment-1),$U32,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FP$90<inputCostsYearOfDeployment,0,IF($R32>0,IF(0=MOD(FP$90-inputCostsYearOfDeployment,$R32),$S32+$U32,$U32),IF(FP$90>(inputCostsYearOfDeployment-1),$U32,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FR$90<inputCostsYearOfDeployment,0,IF($R32>0,IF(0=MOD(FR$90-inputCostsYearOfDeployment,$R32),$S32+$U32,$U32),IF(FR$90>(inputCostsYearOfDeployment-1),$U32,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FT$90<inputCostsYearOfDeployment,0,IF($R32>0,IF(0=MOD(FT$90-inputCostsYearOfDeployment,$R32),$S32+$U32,$U32),IF(FT$90>(inputCostsYearOfDeployment-1),$U32,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FV$90<inputCostsYearOfDeployment,0,IF($R32>0,IF(0=MOD(FV$90-inputCostsYearOfDeployment,$R32),$S32+$U32,$U32),IF(FV$90>(inputCostsYearOfDeployment-1),$U32,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FX$90<inputCostsYearOfDeployment,0,IF($R32>0,IF(0=MOD(FX$90-inputCostsYearOfDeployment,$R32),$S32+$U32,$U32),IF(FX$90>(inputCostsYearOfDeployment-1),$U32,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FZ$90<inputCostsYearOfDeployment,0,IF($R32>0,IF(0=MOD(FZ$90-inputCostsYearOfDeployment,$R32),$S32+$U32,$U32),IF(FZ$90>(inputCostsYearOfDeployment-1),$U32,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(GB$90<inputCostsYearOfDeployment,0,IF($R32>0,IF(0=MOD(GB$90-inputCostsYearOfDeployment,$R32),$S32+$U32,$U32),IF(GB$90>(inputCostsYearOfDeployment-1),$U32,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(GD$90<inputCostsYearOfDeployment,0,IF($R32>0,IF(0=MOD(GD$90-inputCostsYearOfDeployment,$R32),$S32+$U32,$U32),IF(GD$90>(inputCostsYearOfDeployment-1),$U32,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(GF$90<inputCostsYearOfDeployment,0,IF($R32>0,IF(0=MOD(GF$90-inputCostsYearOfDeployment,$R32),$S32+$U32,$U32),IF(GF$90>(inputCostsYearOfDeployment-1),$U32,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(GH$90<inputCostsYearOfDeployment,0,IF($R32>0,IF(0=MOD(GH$90-inputCostsYearOfDeployment,$R32),$S32+$U32,$U32),IF(GH$90>(inputCostsYearOfDeployment-1),$U32,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(GJ$90<inputCostsYearOfDeployment,0,IF($R32>0,IF(0=MOD(GJ$90-inputCostsYearOfDeployment,$R32),$S32+$U32,$U32),IF(GJ$90>(inputCostsYearOfDeployment-1),$U32,0))*inputCostsInfrastructureCount)","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"J33","v":"Commute Assistance/ Subsidy "},null,{"$f":"IF(L$90<inputCostsYearOfDeployment,0,IF($R33>0,IF(0=MOD(L$90-inputCostsYearOfDeployment,$R33),$S33+$U33,$U33),IF(L$90>(inputCostsYearOfDeployment-1),$U33,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(N$90<inputCostsYearOfDeployment,0,IF($R33>0,IF(0=MOD(N$90-inputCostsYearOfDeployment,$R33),$S33+$U33,$U33),IF(N$90>(inputCostsYearOfDeployment-1),$U33,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(P$90<inputCostsYearOfDeployment,0,IF($R33>0,IF(0=MOD(P$90-inputCostsYearOfDeployment,$R33),$S33+$U33,$U33),IF(P$90>(inputCostsYearOfDeployment-1),$U33,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(R$90<inputCostsYearOfDeployment,0,IF($R33>0,IF(0=MOD(R$90-inputCostsYearOfDeployment,$R33),$S33+$U33,$U33),IF(R$90>(inputCostsYearOfDeployment-1),$U33,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(T$90<inputCostsYearOfDeployment,0,IF($R33>0,IF(0=MOD(T$90-inputCostsYearOfDeployment,$R33),$S33+$U33,$U33),IF(T$90>(inputCostsYearOfDeployment-1),$U33,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(V$90<inputCostsYearOfDeployment,0,IF($R33>0,IF(0=MOD(V$90-inputCostsYearOfDeployment,$R33),$S33+$U33,$U33),IF(V$90>(inputCostsYearOfDeployment-1),$U33,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(X$90<inputCostsYearOfDeployment,0,IF($R33>0,IF(0=MOD(X$90-inputCostsYearOfDeployment,$R33),$S33+$U33,$U33),IF(X$90>(inputCostsYearOfDeployment-1),$U33,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(Z$90<inputCostsYearOfDeployment,0,IF($R33>0,IF(0=MOD(Z$90-inputCostsYearOfDeployment,$R33),$S33+$U33,$U33),IF(Z$90>(inputCostsYearOfDeployment-1),$U33,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AB$90<inputCostsYearOfDeployment,0,IF($R33>0,IF(0=MOD(AB$90-inputCostsYearOfDeployment,$R33),$S33+$U33,$U33),IF(AB$90>(inputCostsYearOfDeployment-1),$U33,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AD$90<inputCostsYearOfDeployment,0,IF($R33>0,IF(0=MOD(AD$90-inputCostsYearOfDeployment,$R33),$S33+$U33,$U33),IF(AD$90>(inputCostsYearOfDeployment-1),$U33,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AF$90<inputCostsYearOfDeployment,0,IF($R33>0,IF(0=MOD(AF$90-inputCostsYearOfDeployment,$R33),$S33+$U33,$U33),IF(AF$90>(inputCostsYearOfDeployment-1),$U33,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AH$90<inputCostsYearOfDeployment,0,IF($R33>0,IF(0=MOD(AH$90-inputCostsYearOfDeployment,$R33),$S33+$U33,$U33),IF(AH$90>(inputCostsYearOfDeployment-1),$U33,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AJ$90<inputCostsYearOfDeployment,0,IF($R33>0,IF(0=MOD(AJ$90-inputCostsYearOfDeployment,$R33),$S33+$U33,$U33),IF(AJ$90>(inputCostsYearOfDeployment-1),$U33,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AL$90<inputCostsYearOfDeployment,0,IF($R33>0,IF(0=MOD(AL$90-inputCostsYearOfDeployment,$R33),$S33+$U33,$U33),IF(AL$90>(inputCostsYearOfDeployment-1),$U33,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AN$90<inputCostsYearOfDeployment,0,IF($R33>0,IF(0=MOD(AN$90-inputCostsYearOfDeployment,$R33),$S33+$U33,$U33),IF(AN$90>(inputCostsYearOfDeployment-1),$U33,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AP$90<inputCostsYearOfDeployment,0,IF($R33>0,IF(0=MOD(AP$90-inputCostsYearOfDeployment,$R33),$S33+$U33,$U33),IF(AP$90>(inputCostsYearOfDeployment-1),$U33,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AR$90<inputCostsYearOfDeployment,0,IF($R33>0,IF(0=MOD(AR$90-inputCostsYearOfDeployment,$R33),$S33+$U33,$U33),IF(AR$90>(inputCostsYearOfDeployment-1),$U33,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AT$90<inputCostsYearOfDeployment,0,IF($R33>0,IF(0=MOD(AT$90-inputCostsYearOfDeployment,$R33),$S33+$U33,$U33),IF(AT$90>(inputCostsYearOfDeployment-1),$U33,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AV$90<inputCostsYearOfDeployment,0,IF($R33>0,IF(0=MOD(AV$90-inputCostsYearOfDeployment,$R33),$S33+$U33,$U33),IF(AV$90>(inputCostsYearOfDeployment-1),$U33,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AX$90<inputCostsYearOfDeployment,0,IF($R33>0,IF(0=MOD(AX$90-inputCostsYearOfDeployment,$R33),$S33+$U33,$U33),IF(AX$90>(inputCostsYearOfDeployment-1),$U33,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AZ$90<inputCostsYearOfDeployment,0,IF($R33>0,IF(0=MOD(AZ$90-inputCostsYearOfDeployment,$R33),$S33+$U33,$U33),IF(AZ$90>(inputCostsYearOfDeployment-1),$U33,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BB$90<inputCostsYearOfDeployment,0,IF($R33>0,IF(0=MOD(BB$90-inputCostsYearOfDeployment,$R33),$S33+$U33,$U33),IF(BB$90>(inputCostsYearOfDeployment-1),$U33,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BD$90<inputCostsYearOfDeployment,0,IF($R33>0,IF(0=MOD(BD$90-inputCostsYearOfDeployment,$R33),$S33+$U33,$U33),IF(BD$90>(inputCostsYearOfDeployment-1),$U33,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BF$90<inputCostsYearOfDeployment,0,IF($R33>0,IF(0=MOD(BF$90-inputCostsYearOfDeployment,$R33),$S33+$U33,$U33),IF(BF$90>(inputCostsYearOfDeployment-1),$U33,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BH$90<inputCostsYearOfDeployment,0,IF($R33>0,IF(0=MOD(BH$90-inputCostsYearOfDeployment,$R33),$S33+$U33,$U33),IF(BH$90>(inputCostsYearOfDeployment-1),$U33,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BJ$90<inputCostsYearOfDeployment,0,IF($R33>0,IF(0=MOD(BJ$90-inputCostsYearOfDeployment,$R33),$S33+$U33,$U33),IF(BJ$90>(inputCostsYearOfDeployment-1),$U33,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BL$90<inputCostsYearOfDeployment,0,IF($R33>0,IF(0=MOD(BL$90-inputCostsYearOfDeployment,$R33),$S33+$U33,$U33),IF(BL$90>(inputCostsYearOfDeployment-1),$U33,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BN$90<inputCostsYearOfDeployment,0,IF($R33>0,IF(0=MOD(BN$90-inputCostsYearOfDeployment,$R33),$S33+$U33,$U33),IF(BN$90>(inputCostsYearOfDeployment-1),$U33,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BP$90<inputCostsYearOfDeployment,0,IF($R33>0,IF(0=MOD(BP$90-inputCostsYearOfDeployment,$R33),$S33+$U33,$U33),IF(BP$90>(inputCostsYearOfDeployment-1),$U33,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BR$90<inputCostsYearOfDeployment,0,IF($R33>0,IF(0=MOD(BR$90-inputCostsYearOfDeployment,$R33),$S33+$U33,$U33),IF(BR$90>(inputCostsYearOfDeployment-1),$U33,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BT$90<inputCostsYearOfDeployment,0,IF($R33>0,IF(0=MOD(BT$90-inputCostsYearOfDeployment,$R33),$S33+$U33,$U33),IF(BT$90>(inputCostsYearOfDeployment-1),$U33,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BV$90<inputCostsYearOfDeployment,0,IF($R33>0,IF(0=MOD(BV$90-inputCostsYearOfDeployment,$R33),$S33+$U33,$U33),IF(BV$90>(inputCostsYearOfDeployment-1),$U33,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BX$90<inputCostsYearOfDeployment,0,IF($R33>0,IF(0=MOD(BX$90-inputCostsYearOfDeployment,$R33),$S33+$U33,$U33),IF(BX$90>(inputCostsYearOfDeployment-1),$U33,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BZ$90<inputCostsYearOfDeployment,0,IF($R33>0,IF(0=MOD(BZ$90-inputCostsYearOfDeployment,$R33),$S33+$U33,$U33),IF(BZ$90>(inputCostsYearOfDeployment-1),$U33,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CB$90<inputCostsYearOfDeployment,0,IF($R33>0,IF(0=MOD(CB$90-inputCostsYearOfDeployment,$R33),$S33+$U33,$U33),IF(CB$90>(inputCostsYearOfDeployment-1),$U33,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CD$90<inputCostsYearOfDeployment,0,IF($R33>0,IF(0=MOD(CD$90-inputCostsYearOfDeployment,$R33),$S33+$U33,$U33),IF(CD$90>(inputCostsYearOfDeployment-1),$U33,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CF$90<inputCostsYearOfDeployment,0,IF($R33>0,IF(0=MOD(CF$90-inputCostsYearOfDeployment,$R33),$S33+$U33,$U33),IF(CF$90>(inputCostsYearOfDeployment-1),$U33,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CH$90<inputCostsYearOfDeployment,0,IF($R33>0,IF(0=MOD(CH$90-inputCostsYearOfDeployment,$R33),$S33+$U33,$U33),IF(CH$90>(inputCostsYearOfDeployment-1),$U33,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CJ$90<inputCostsYearOfDeployment,0,IF($R33>0,IF(0=MOD(CJ$90-inputCostsYearOfDeployment,$R33),$S33+$U33,$U33),IF(CJ$90>(inputCostsYearOfDeployment-1),$U33,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CL$90<inputCostsYearOfDeployment,0,IF($R33>0,IF(0=MOD(CL$90-inputCostsYearOfDeployment,$R33),$S33+$U33,$U33),IF(CL$90>(inputCostsYearOfDeployment-1),$U33,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CN$90<inputCostsYearOfDeployment,0,IF($R33>0,IF(0=MOD(CN$90-inputCostsYearOfDeployment,$R33),$S33+$U33,$U33),IF(CN$90>(inputCostsYearOfDeployment-1),$U33,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CP$90<inputCostsYearOfDeployment,0,IF($R33>0,IF(0=MOD(CP$90-inputCostsYearOfDeployment,$R33),$S33+$U33,$U33),IF(CP$90>(inputCostsYearOfDeployment-1),$U33,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CR$90<inputCostsYearOfDeployment,0,IF($R33>0,IF(0=MOD(CR$90-inputCostsYearOfDeployment,$R33),$S33+$U33,$U33),IF(CR$90>(inputCostsYearOfDeployment-1),$U33,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CT$90<inputCostsYearOfDeployment,0,IF($R33>0,IF(0=MOD(CT$90-inputCostsYearOfDeployment,$R33),$S33+$U33,$U33),IF(CT$90>(inputCostsYearOfDeployment-1),$U33,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CV$90<inputCostsYearOfDeployment,0,IF($R33>0,IF(0=MOD(CV$90-inputCostsYearOfDeployment,$R33),$S33+$U33,$U33),IF(CV$90>(inputCostsYearOfDeployment-1),$U33,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CX$90<inputCostsYearOfDeployment,0,IF($R33>0,IF(0=MOD(CX$90-inputCostsYearOfDeployment,$R33),$S33+$U33,$U33),IF(CX$90>(inputCostsYearOfDeployment-1),$U33,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CZ$90<inputCostsYearOfDeployment,0,IF($R33>0,IF(0=MOD(CZ$90-inputCostsYearOfDeployment,$R33),$S33+$U33,$U33),IF(CZ$90>(inputCostsYearOfDeployment-1),$U33,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DB$90<inputCostsYearOfDeployment,0,IF($R33>0,IF(0=MOD(DB$90-inputCostsYearOfDeployment,$R33),$S33+$U33,$U33),IF(DB$90>(inputCostsYearOfDeployment-1),$U33,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DD$90<inputCostsYearOfDeployment,0,IF($R33>0,IF(0=MOD(DD$90-inputCostsYearOfDeployment,$R33),$S33+$U33,$U33),IF(DD$90>(inputCostsYearOfDeployment-1),$U33,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DF$90<inputCostsYearOfDeployment,0,IF($R33>0,IF(0=MOD(DF$90-inputCostsYearOfDeployment,$R33),$S33+$U33,$U33),IF(DF$90>(inputCostsYearOfDeployment-1),$U33,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DH$90<inputCostsYearOfDeployment,0,IF($R33>0,IF(0=MOD(DH$90-inputCostsYearOfDeployment,$R33),$S33+$U33,$U33),IF(DH$90>(inputCostsYearOfDeployment-1),$U33,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DJ$90<inputCostsYearOfDeployment,0,IF($R33>0,IF(0=MOD(DJ$90-inputCostsYearOfDeployment,$R33),$S33+$U33,$U33),IF(DJ$90>(inputCostsYearOfDeployment-1),$U33,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DL$90<inputCostsYearOfDeployment,0,IF($R33>0,IF(0=MOD(DL$90-inputCostsYearOfDeployment,$R33),$S33+$U33,$U33),IF(DL$90>(inputCostsYearOfDeployment-1),$U33,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DN$90<inputCostsYearOfDeployment,0,IF($R33>0,IF(0=MOD(DN$90-inputCostsYearOfDeployment,$R33),$S33+$U33,$U33),IF(DN$90>(inputCostsYearOfDeployment-1),$U33,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DP$90<inputCostsYearOfDeployment,0,IF($R33>0,IF(0=MOD(DP$90-inputCostsYearOfDeployment,$R33),$S33+$U33,$U33),IF(DP$90>(inputCostsYearOfDeployment-1),$U33,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DR$90<inputCostsYearOfDeployment,0,IF($R33>0,IF(0=MOD(DR$90-inputCostsYearOfDeployment,$R33),$S33+$U33,$U33),IF(DR$90>(inputCostsYearOfDeployment-1),$U33,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DT$90<inputCostsYearOfDeployment,0,IF($R33>0,IF(0=MOD(DT$90-inputCostsYearOfDeployment,$R33),$S33+$U33,$U33),IF(DT$90>(inputCostsYearOfDeployment-1),$U33,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DV$90<inputCostsYearOfDeployment,0,IF($R33>0,IF(0=MOD(DV$90-inputCostsYearOfDeployment,$R33),$S33+$U33,$U33),IF(DV$90>(inputCostsYearOfDeployment-1),$U33,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DX$90<inputCostsYearOfDeployment,0,IF($R33>0,IF(0=MOD(DX$90-inputCostsYearOfDeployment,$R33),$S33+$U33,$U33),IF(DX$90>(inputCostsYearOfDeployment-1),$U33,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DZ$90<inputCostsYearOfDeployment,0,IF($R33>0,IF(0=MOD(DZ$90-inputCostsYearOfDeployment,$R33),$S33+$U33,$U33),IF(DZ$90>(inputCostsYearOfDeployment-1),$U33,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(EB$90<inputCostsYearOfDeployment,0,IF($R33>0,IF(0=MOD(EB$90-inputCostsYearOfDeployment,$R33),$S33+$U33,$U33),IF(EB$90>(inputCostsYearOfDeployment-1),$U33,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(ED$90<inputCostsYearOfDeployment,0,IF($R33>0,IF(0=MOD(ED$90-inputCostsYearOfDeployment,$R33),$S33+$U33,$U33),IF(ED$90>(inputCostsYearOfDeployment-1),$U33,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(EF$90<inputCostsYearOfDeployment,0,IF($R33>0,IF(0=MOD(EF$90-inputCostsYearOfDeployment,$R33),$S33+$U33,$U33),IF(EF$90>(inputCostsYearOfDeployment-1),$U33,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(EH$90<inputCostsYearOfDeployment,0,IF($R33>0,IF(0=MOD(EH$90-inputCostsYearOfDeployment,$R33),$S33+$U33,$U33),IF(EH$90>(inputCostsYearOfDeployment-1),$U33,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(EJ$90<inputCostsYearOfDeployment,0,IF($R33>0,IF(0=MOD(EJ$90-inputCostsYearOfDeployment,$R33),$S33+$U33,$U33),IF(EJ$90>(inputCostsYearOfDeployment-1),$U33,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(EL$90<inputCostsYearOfDeployment,0,IF($R33>0,IF(0=MOD(EL$90-inputCostsYearOfDeployment,$R33),$S33+$U33,$U33),IF(EL$90>(inputCostsYearOfDeployment-1),$U33,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(EN$90<inputCostsYearOfDeployment,0,IF($R33>0,IF(0=MOD(EN$90-inputCostsYearOfDeployment,$R33),$S33+$U33,$U33),IF(EN$90>(inputCostsYearOfDeployment-1),$U33,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(EP$90<inputCostsYearOfDeployment,0,IF($R33>0,IF(0=MOD(EP$90-inputCostsYearOfDeployment,$R33),$S33+$U33,$U33),IF(EP$90>(inputCostsYearOfDeployment-1),$U33,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(ER$90<inputCostsYearOfDeployment,0,IF($R33>0,IF(0=MOD(ER$90-inputCostsYearOfDeployment,$R33),$S33+$U33,$U33),IF(ER$90>(inputCostsYearOfDeployment-1),$U33,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(ET$90<inputCostsYearOfDeployment,0,IF($R33>0,IF(0=MOD(ET$90-inputCostsYearOfDeployment,$R33),$S33+$U33,$U33),IF(ET$90>(inputCostsYearOfDeployment-1),$U33,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(EV$90<inputCostsYearOfDeployment,0,IF($R33>0,IF(0=MOD(EV$90-inputCostsYearOfDeployment,$R33),$S33+$U33,$U33),IF(EV$90>(inputCostsYearOfDeployment-1),$U33,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(EX$90<inputCostsYearOfDeployment,0,IF($R33>0,IF(0=MOD(EX$90-inputCostsYearOfDeployment,$R33),$S33+$U33,$U33),IF(EX$90>(inputCostsYearOfDeployment-1),$U33,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(EZ$90<inputCostsYearOfDeployment,0,IF($R33>0,IF(0=MOD(EZ$90-inputCostsYearOfDeployment,$R33),$S33+$U33,$U33),IF(EZ$90>(inputCostsYearOfDeployment-1),$U33,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FB$90<inputCostsYearOfDeployment,0,IF($R33>0,IF(0=MOD(FB$90-inputCostsYearOfDeployment,$R33),$S33+$U33,$U33),IF(FB$90>(inputCostsYearOfDeployment-1),$U33,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FD$90<inputCostsYearOfDeployment,0,IF($R33>0,IF(0=MOD(FD$90-inputCostsYearOfDeployment,$R33),$S33+$U33,$U33),IF(FD$90>(inputCostsYearOfDeployment-1),$U33,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FF$90<inputCostsYearOfDeployment,0,IF($R33>0,IF(0=MOD(FF$90-inputCostsYearOfDeployment,$R33),$S33+$U33,$U33),IF(FF$90>(inputCostsYearOfDeployment-1),$U33,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FH$90<inputCostsYearOfDeployment,0,IF($R33>0,IF(0=MOD(FH$90-inputCostsYearOfDeployment,$R33),$S33+$U33,$U33),IF(FH$90>(inputCostsYearOfDeployment-1),$U33,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FJ$90<inputCostsYearOfDeployment,0,IF($R33>0,IF(0=MOD(FJ$90-inputCostsYearOfDeployment,$R33),$S33+$U33,$U33),IF(FJ$90>(inputCostsYearOfDeployment-1),$U33,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FL$90<inputCostsYearOfDeployment,0,IF($R33>0,IF(0=MOD(FL$90-inputCostsYearOfDeployment,$R33),$S33+$U33,$U33),IF(FL$90>(inputCostsYearOfDeployment-1),$U33,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FN$90<inputCostsYearOfDeployment,0,IF($R33>0,IF(0=MOD(FN$90-inputCostsYearOfDeployment,$R33),$S33+$U33,$U33),IF(FN$90>(inputCostsYearOfDeployment-1),$U33,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FP$90<inputCostsYearOfDeployment,0,IF($R33>0,IF(0=MOD(FP$90-inputCostsYearOfDeployment,$R33),$S33+$U33,$U33),IF(FP$90>(inputCostsYearOfDeployment-1),$U33,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FR$90<inputCostsYearOfDeployment,0,IF($R33>0,IF(0=MOD(FR$90-inputCostsYearOfDeployment,$R33),$S33+$U33,$U33),IF(FR$90>(inputCostsYearOfDeployment-1),$U33,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FT$90<inputCostsYearOfDeployment,0,IF($R33>0,IF(0=MOD(FT$90-inputCostsYearOfDeployment,$R33),$S33+$U33,$U33),IF(FT$90>(inputCostsYearOfDeployment-1),$U33,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FV$90<inputCostsYearOfDeployment,0,IF($R33>0,IF(0=MOD(FV$90-inputCostsYearOfDeployment,$R33),$S33+$U33,$U33),IF(FV$90>(inputCostsYearOfDeployment-1),$U33,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FX$90<inputCostsYearOfDeployment,0,IF($R33>0,IF(0=MOD(FX$90-inputCostsYearOfDeployment,$R33),$S33+$U33,$U33),IF(FX$90>(inputCostsYearOfDeployment-1),$U33,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FZ$90<inputCostsYearOfDeployment,0,IF($R33>0,IF(0=MOD(FZ$90-inputCostsYearOfDeployment,$R33),$S33+$U33,$U33),IF(FZ$90>(inputCostsYearOfDeployment-1),$U33,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(GB$90<inputCostsYearOfDeployment,0,IF($R33>0,IF(0=MOD(GB$90-inputCostsYearOfDeployment,$R33),$S33+$U33,$U33),IF(GB$90>(inputCostsYearOfDeployment-1),$U33,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(GD$90<inputCostsYearOfDeployment,0,IF($R33>0,IF(0=MOD(GD$90-inputCostsYearOfDeployment,$R33),$S33+$U33,$U33),IF(GD$90>(inputCostsYearOfDeployment-1),$U33,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(GF$90<inputCostsYearOfDeployment,0,IF($R33>0,IF(0=MOD(GF$90-inputCostsYearOfDeployment,$R33),$S33+$U33,$U33),IF(GF$90>(inputCostsYearOfDeployment-1),$U33,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(GH$90<inputCostsYearOfDeployment,0,IF($R33>0,IF(0=MOD(GH$90-inputCostsYearOfDeployment,$R33),$S33+$U33,$U33),IF(GH$90>(inputCostsYearOfDeployment-1),$U33,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(GJ$90<inputCostsYearOfDeployment,0,IF($R33>0,IF(0=MOD(GJ$90-inputCostsYearOfDeployment,$R33),$S33+$U33,$U33),IF(GJ$90>(inputCostsYearOfDeployment-1),$U33,0))*inputCostsInfrastructureCount)","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"J34","v":"Regional Bikeshare "},null,{"$f":"IF(L$90<inputCostsYearOfDeployment,0,IF($R34>0,IF(0=MOD(L$90-inputCostsYearOfDeployment,$R34),$S34+$U34,$U34),IF(L$90>(inputCostsYearOfDeployment-1),$U34,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(N$90<inputCostsYearOfDeployment,0,IF($R34>0,IF(0=MOD(N$90-inputCostsYearOfDeployment,$R34),$S34+$U34,$U34),IF(N$90>(inputCostsYearOfDeployment-1),$U34,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(P$90<inputCostsYearOfDeployment,0,IF($R34>0,IF(0=MOD(P$90-inputCostsYearOfDeployment,$R34),$S34+$U34,$U34),IF(P$90>(inputCostsYearOfDeployment-1),$U34,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(R$90<inputCostsYearOfDeployment,0,IF($R34>0,IF(0=MOD(R$90-inputCostsYearOfDeployment,$R34),$S34+$U34,$U34),IF(R$90>(inputCostsYearOfDeployment-1),$U34,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(T$90<inputCostsYearOfDeployment,0,IF($R34>0,IF(0=MOD(T$90-inputCostsYearOfDeployment,$R34),$S34+$U34,$U34),IF(T$90>(inputCostsYearOfDeployment-1),$U34,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(V$90<inputCostsYearOfDeployment,0,IF($R34>0,IF(0=MOD(V$90-inputCostsYearOfDeployment,$R34),$S34+$U34,$U34),IF(V$90>(inputCostsYearOfDeployment-1),$U34,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(X$90<inputCostsYearOfDeployment,0,IF($R34>0,IF(0=MOD(X$90-inputCostsYearOfDeployment,$R34),$S34+$U34,$U34),IF(X$90>(inputCostsYearOfDeployment-1),$U34,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(Z$90<inputCostsYearOfDeployment,0,IF($R34>0,IF(0=MOD(Z$90-inputCostsYearOfDeployment,$R34),$S34+$U34,$U34),IF(Z$90>(inputCostsYearOfDeployment-1),$U34,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AB$90<inputCostsYearOfDeployment,0,IF($R34>0,IF(0=MOD(AB$90-inputCostsYearOfDeployment,$R34),$S34+$U34,$U34),IF(AB$90>(inputCostsYearOfDeployment-1),$U34,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AD$90<inputCostsYearOfDeployment,0,IF($R34>0,IF(0=MOD(AD$90-inputCostsYearOfDeployment,$R34),$S34+$U34,$U34),IF(AD$90>(inputCostsYearOfDeployment-1),$U34,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AF$90<inputCostsYearOfDeployment,0,IF($R34>0,IF(0=MOD(AF$90-inputCostsYearOfDeployment,$R34),$S34+$U34,$U34),IF(AF$90>(inputCostsYearOfDeployment-1),$U34,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AH$90<inputCostsYearOfDeployment,0,IF($R34>0,IF(0=MOD(AH$90-inputCostsYearOfDeployment,$R34),$S34+$U34,$U34),IF(AH$90>(inputCostsYearOfDeployment-1),$U34,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AJ$90<inputCostsYearOfDeployment,0,IF($R34>0,IF(0=MOD(AJ$90-inputCostsYearOfDeployment,$R34),$S34+$U34,$U34),IF(AJ$90>(inputCostsYearOfDeployment-1),$U34,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AL$90<inputCostsYearOfDeployment,0,IF($R34>0,IF(0=MOD(AL$90-inputCostsYearOfDeployment,$R34),$S34+$U34,$U34),IF(AL$90>(inputCostsYearOfDeployment-1),$U34,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AN$90<inputCostsYearOfDeployment,0,IF($R34>0,IF(0=MOD(AN$90-inputCostsYearOfDeployment,$R34),$S34+$U34,$U34),IF(AN$90>(inputCostsYearOfDeployment-1),$U34,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AP$90<inputCostsYearOfDeployment,0,IF($R34>0,IF(0=MOD(AP$90-inputCostsYearOfDeployment,$R34),$S34+$U34,$U34),IF(AP$90>(inputCostsYearOfDeployment-1),$U34,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AR$90<inputCostsYearOfDeployment,0,IF($R34>0,IF(0=MOD(AR$90-inputCostsYearOfDeployment,$R34),$S34+$U34,$U34),IF(AR$90>(inputCostsYearOfDeployment-1),$U34,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AT$90<inputCostsYearOfDeployment,0,IF($R34>0,IF(0=MOD(AT$90-inputCostsYearOfDeployment,$R34),$S34+$U34,$U34),IF(AT$90>(inputCostsYearOfDeployment-1),$U34,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AV$90<inputCostsYearOfDeployment,0,IF($R34>0,IF(0=MOD(AV$90-inputCostsYearOfDeployment,$R34),$S34+$U34,$U34),IF(AV$90>(inputCostsYearOfDeployment-1),$U34,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AX$90<inputCostsYearOfDeployment,0,IF($R34>0,IF(0=MOD(AX$90-inputCostsYearOfDeployment,$R34),$S34+$U34,$U34),IF(AX$90>(inputCostsYearOfDeployment-1),$U34,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AZ$90<inputCostsYearOfDeployment,0,IF($R34>0,IF(0=MOD(AZ$90-inputCostsYearOfDeployment,$R34),$S34+$U34,$U34),IF(AZ$90>(inputCostsYearOfDeployment-1),$U34,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BB$90<inputCostsYearOfDeployment,0,IF($R34>0,IF(0=MOD(BB$90-inputCostsYearOfDeployment,$R34),$S34+$U34,$U34),IF(BB$90>(inputCostsYearOfDeployment-1),$U34,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BD$90<inputCostsYearOfDeployment,0,IF($R34>0,IF(0=MOD(BD$90-inputCostsYearOfDeployment,$R34),$S34+$U34,$U34),IF(BD$90>(inputCostsYearOfDeployment-1),$U34,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BF$90<inputCostsYearOfDeployment,0,IF($R34>0,IF(0=MOD(BF$90-inputCostsYearOfDeployment,$R34),$S34+$U34,$U34),IF(BF$90>(inputCostsYearOfDeployment-1),$U34,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BH$90<inputCostsYearOfDeployment,0,IF($R34>0,IF(0=MOD(BH$90-inputCostsYearOfDeployment,$R34),$S34+$U34,$U34),IF(BH$90>(inputCostsYearOfDeployment-1),$U34,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BJ$90<inputCostsYearOfDeployment,0,IF($R34>0,IF(0=MOD(BJ$90-inputCostsYearOfDeployment,$R34),$S34+$U34,$U34),IF(BJ$90>(inputCostsYearOfDeployment-1),$U34,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BL$90<inputCostsYearOfDeployment,0,IF($R34>0,IF(0=MOD(BL$90-inputCostsYearOfDeployment,$R34),$S34+$U34,$U34),IF(BL$90>(inputCostsYearOfDeployment-1),$U34,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BN$90<inputCostsYearOfDeployment,0,IF($R34>0,IF(0=MOD(BN$90-inputCostsYearOfDeployment,$R34),$S34+$U34,$U34),IF(BN$90>(inputCostsYearOfDeployment-1),$U34,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BP$90<inputCostsYearOfDeployment,0,IF($R34>0,IF(0=MOD(BP$90-inputCostsYearOfDeployment,$R34),$S34+$U34,$U34),IF(BP$90>(inputCostsYearOfDeployment-1),$U34,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BR$90<inputCostsYearOfDeployment,0,IF($R34>0,IF(0=MOD(BR$90-inputCostsYearOfDeployment,$R34),$S34+$U34,$U34),IF(BR$90>(inputCostsYearOfDeployment-1),$U34,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BT$90<inputCostsYearOfDeployment,0,IF($R34>0,IF(0=MOD(BT$90-inputCostsYearOfDeployment,$R34),$S34+$U34,$U34),IF(BT$90>(inputCostsYearOfDeployment-1),$U34,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BV$90<inputCostsYearOfDeployment,0,IF($R34>0,IF(0=MOD(BV$90-inputCostsYearOfDeployment,$R34),$S34+$U34,$U34),IF(BV$90>(inputCostsYearOfDeployment-1),$U34,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BX$90<inputCostsYearOfDeployment,0,IF($R34>0,IF(0=MOD(BX$90-inputCostsYearOfDeployment,$R34),$S34+$U34,$U34),IF(BX$90>(inputCostsYearOfDeployment-1),$U34,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BZ$90<inputCostsYearOfDeployment,0,IF($R34>0,IF(0=MOD(BZ$90-inputCostsYearOfDeployment,$R34),$S34+$U34,$U34),IF(BZ$90>(inputCostsYearOfDeployment-1),$U34,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CB$90<inputCostsYearOfDeployment,0,IF($R34>0,IF(0=MOD(CB$90-inputCostsYearOfDeployment,$R34),$S34+$U34,$U34),IF(CB$90>(inputCostsYearOfDeployment-1),$U34,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CD$90<inputCostsYearOfDeployment,0,IF($R34>0,IF(0=MOD(CD$90-inputCostsYearOfDeployment,$R34),$S34+$U34,$U34),IF(CD$90>(inputCostsYearOfDeployment-1),$U34,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CF$90<inputCostsYearOfDeployment,0,IF($R34>0,IF(0=MOD(CF$90-inputCostsYearOfDeployment,$R34),$S34+$U34,$U34),IF(CF$90>(inputCostsYearOfDeployment-1),$U34,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CH$90<inputCostsYearOfDeployment,0,IF($R34>0,IF(0=MOD(CH$90-inputCostsYearOfDeployment,$R34),$S34+$U34,$U34),IF(CH$90>(inputCostsYearOfDeployment-1),$U34,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CJ$90<inputCostsYearOfDeployment,0,IF($R34>0,IF(0=MOD(CJ$90-inputCostsYearOfDeployment,$R34),$S34+$U34,$U34),IF(CJ$90>(inputCostsYearOfDeployment-1),$U34,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CL$90<inputCostsYearOfDeployment,0,IF($R34>0,IF(0=MOD(CL$90-inputCostsYearOfDeployment,$R34),$S34+$U34,$U34),IF(CL$90>(inputCostsYearOfDeployment-1),$U34,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CN$90<inputCostsYearOfDeployment,0,IF($R34>0,IF(0=MOD(CN$90-inputCostsYearOfDeployment,$R34),$S34+$U34,$U34),IF(CN$90>(inputCostsYearOfDeployment-1),$U34,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CP$90<inputCostsYearOfDeployment,0,IF($R34>0,IF(0=MOD(CP$90-inputCostsYearOfDeployment,$R34),$S34+$U34,$U34),IF(CP$90>(inputCostsYearOfDeployment-1),$U34,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CR$90<inputCostsYearOfDeployment,0,IF($R34>0,IF(0=MOD(CR$90-inputCostsYearOfDeployment,$R34),$S34+$U34,$U34),IF(CR$90>(inputCostsYearOfDeployment-1),$U34,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CT$90<inputCostsYearOfDeployment,0,IF($R34>0,IF(0=MOD(CT$90-inputCostsYearOfDeployment,$R34),$S34+$U34,$U34),IF(CT$90>(inputCostsYearOfDeployment-1),$U34,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CV$90<inputCostsYearOfDeployment,0,IF($R34>0,IF(0=MOD(CV$90-inputCostsYearOfDeployment,$R34),$S34+$U34,$U34),IF(CV$90>(inputCostsYearOfDeployment-1),$U34,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CX$90<inputCostsYearOfDeployment,0,IF($R34>0,IF(0=MOD(CX$90-inputCostsYearOfDeployment,$R34),$S34+$U34,$U34),IF(CX$90>(inputCostsYearOfDeployment-1),$U34,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CZ$90<inputCostsYearOfDeployment,0,IF($R34>0,IF(0=MOD(CZ$90-inputCostsYearOfDeployment,$R34),$S34+$U34,$U34),IF(CZ$90>(inputCostsYearOfDeployment-1),$U34,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DB$90<inputCostsYearOfDeployment,0,IF($R34>0,IF(0=MOD(DB$90-inputCostsYearOfDeployment,$R34),$S34+$U34,$U34),IF(DB$90>(inputCostsYearOfDeployment-1),$U34,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DD$90<inputCostsYearOfDeployment,0,IF($R34>0,IF(0=MOD(DD$90-inputCostsYearOfDeployment,$R34),$S34+$U34,$U34),IF(DD$90>(inputCostsYearOfDeployment-1),$U34,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DF$90<inputCostsYearOfDeployment,0,IF($R34>0,IF(0=MOD(DF$90-inputCostsYearOfDeployment,$R34),$S34+$U34,$U34),IF(DF$90>(inputCostsYearOfDeployment-1),$U34,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DH$90<inputCostsYearOfDeployment,0,IF($R34>0,IF(0=MOD(DH$90-inputCostsYearOfDeployment,$R34),$S34+$U34,$U34),IF(DH$90>(inputCostsYearOfDeployment-1),$U34,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DJ$90<inputCostsYearOfDeployment,0,IF($R34>0,IF(0=MOD(DJ$90-inputCostsYearOfDeployment,$R34),$S34+$U34,$U34),IF(DJ$90>(inputCostsYearOfDeployment-1),$U34,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DL$90<inputCostsYearOfDeployment,0,IF($R34>0,IF(0=MOD(DL$90-inputCostsYearOfDeployment,$R34),$S34+$U34,$U34),IF(DL$90>(inputCostsYearOfDeployment-1),$U34,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DN$90<inputCostsYearOfDeployment,0,IF($R34>0,IF(0=MOD(DN$90-inputCostsYearOfDeployment,$R34),$S34+$U34,$U34),IF(DN$90>(inputCostsYearOfDeployment-1),$U34,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DP$90<inputCostsYearOfDeployment,0,IF($R34>0,IF(0=MOD(DP$90-inputCostsYearOfDeployment,$R34),$S34+$U34,$U34),IF(DP$90>(inputCostsYearOfDeployment-1),$U34,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DR$90<inputCostsYearOfDeployment,0,IF($R34>0,IF(0=MOD(DR$90-inputCostsYearOfDeployment,$R34),$S34+$U34,$U34),IF(DR$90>(inputCostsYearOfDeployment-1),$U34,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DT$90<inputCostsYearOfDeployment,0,IF($R34>0,IF(0=MOD(DT$90-inputCostsYearOfDeployment,$R34),$S34+$U34,$U34),IF(DT$90>(inputCostsYearOfDeployment-1),$U34,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DV$90<inputCostsYearOfDeployment,0,IF($R34>0,IF(0=MOD(DV$90-inputCostsYearOfDeployment,$R34),$S34+$U34,$U34),IF(DV$90>(inputCostsYearOfDeployment-1),$U34,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DX$90<inputCostsYearOfDeployment,0,IF($R34>0,IF(0=MOD(DX$90-inputCostsYearOfDeployment,$R34),$S34+$U34,$U34),IF(DX$90>(inputCostsYearOfDeployment-1),$U34,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DZ$90<inputCostsYearOfDeployment,0,IF($R34>0,IF(0=MOD(DZ$90-inputCostsYearOfDeployment,$R34),$S34+$U34,$U34),IF(DZ$90>(inputCostsYearOfDeployment-1),$U34,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(EB$90<inputCostsYearOfDeployment,0,IF($R34>0,IF(0=MOD(EB$90-inputCostsYearOfDeployment,$R34),$S34+$U34,$U34),IF(EB$90>(inputCostsYearOfDeployment-1),$U34,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(ED$90<inputCostsYearOfDeployment,0,IF($R34>0,IF(0=MOD(ED$90-inputCostsYearOfDeployment,$R34),$S34+$U34,$U34),IF(ED$90>(inputCostsYearOfDeployment-1),$U34,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(EF$90<inputCostsYearOfDeployment,0,IF($R34>0,IF(0=MOD(EF$90-inputCostsYearOfDeployment,$R34),$S34+$U34,$U34),IF(EF$90>(inputCostsYearOfDeployment-1),$U34,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(EH$90<inputCostsYearOfDeployment,0,IF($R34>0,IF(0=MOD(EH$90-inputCostsYearOfDeployment,$R34),$S34+$U34,$U34),IF(EH$90>(inputCostsYearOfDeployment-1),$U34,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(EJ$90<inputCostsYearOfDeployment,0,IF($R34>0,IF(0=MOD(EJ$90-inputCostsYearOfDeployment,$R34),$S34+$U34,$U34),IF(EJ$90>(inputCostsYearOfDeployment-1),$U34,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(EL$90<inputCostsYearOfDeployment,0,IF($R34>0,IF(0=MOD(EL$90-inputCostsYearOfDeployment,$R34),$S34+$U34,$U34),IF(EL$90>(inputCostsYearOfDeployment-1),$U34,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(EN$90<inputCostsYearOfDeployment,0,IF($R34>0,IF(0=MOD(EN$90-inputCostsYearOfDeployment,$R34),$S34+$U34,$U34),IF(EN$90>(inputCostsYearOfDeployment-1),$U34,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(EP$90<inputCostsYearOfDeployment,0,IF($R34>0,IF(0=MOD(EP$90-inputCostsYearOfDeployment,$R34),$S34+$U34,$U34),IF(EP$90>(inputCostsYearOfDeployment-1),$U34,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(ER$90<inputCostsYearOfDeployment,0,IF($R34>0,IF(0=MOD(ER$90-inputCostsYearOfDeployment,$R34),$S34+$U34,$U34),IF(ER$90>(inputCostsYearOfDeployment-1),$U34,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(ET$90<inputCostsYearOfDeployment,0,IF($R34>0,IF(0=MOD(ET$90-inputCostsYearOfDeployment,$R34),$S34+$U34,$U34),IF(ET$90>(inputCostsYearOfDeployment-1),$U34,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(EV$90<inputCostsYearOfDeployment,0,IF($R34>0,IF(0=MOD(EV$90-inputCostsYearOfDeployment,$R34),$S34+$U34,$U34),IF(EV$90>(inputCostsYearOfDeployment-1),$U34,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(EX$90<inputCostsYearOfDeployment,0,IF($R34>0,IF(0=MOD(EX$90-inputCostsYearOfDeployment,$R34),$S34+$U34,$U34),IF(EX$90>(inputCostsYearOfDeployment-1),$U34,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(EZ$90<inputCostsYearOfDeployment,0,IF($R34>0,IF(0=MOD(EZ$90-inputCostsYearOfDeployment,$R34),$S34+$U34,$U34),IF(EZ$90>(inputCostsYearOfDeployment-1),$U34,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FB$90<inputCostsYearOfDeployment,0,IF($R34>0,IF(0=MOD(FB$90-inputCostsYearOfDeployment,$R34),$S34+$U34,$U34),IF(FB$90>(inputCostsYearOfDeployment-1),$U34,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FD$90<inputCostsYearOfDeployment,0,IF($R34>0,IF(0=MOD(FD$90-inputCostsYearOfDeployment,$R34),$S34+$U34,$U34),IF(FD$90>(inputCostsYearOfDeployment-1),$U34,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FF$90<inputCostsYearOfDeployment,0,IF($R34>0,IF(0=MOD(FF$90-inputCostsYearOfDeployment,$R34),$S34+$U34,$U34),IF(FF$90>(inputCostsYearOfDeployment-1),$U34,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FH$90<inputCostsYearOfDeployment,0,IF($R34>0,IF(0=MOD(FH$90-inputCostsYearOfDeployment,$R34),$S34+$U34,$U34),IF(FH$90>(inputCostsYearOfDeployment-1),$U34,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FJ$90<inputCostsYearOfDeployment,0,IF($R34>0,IF(0=MOD(FJ$90-inputCostsYearOfDeployment,$R34),$S34+$U34,$U34),IF(FJ$90>(inputCostsYearOfDeployment-1),$U34,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FL$90<inputCostsYearOfDeployment,0,IF($R34>0,IF(0=MOD(FL$90-inputCostsYearOfDeployment,$R34),$S34+$U34,$U34),IF(FL$90>(inputCostsYearOfDeployment-1),$U34,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FN$90<inputCostsYearOfDeployment,0,IF($R34>0,IF(0=MOD(FN$90-inputCostsYearOfDeployment,$R34),$S34+$U34,$U34),IF(FN$90>(inputCostsYearOfDeployment-1),$U34,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FP$90<inputCostsYearOfDeployment,0,IF($R34>0,IF(0=MOD(FP$90-inputCostsYearOfDeployment,$R34),$S34+$U34,$U34),IF(FP$90>(inputCostsYearOfDeployment-1),$U34,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FR$90<inputCostsYearOfDeployment,0,IF($R34>0,IF(0=MOD(FR$90-inputCostsYearOfDeployment,$R34),$S34+$U34,$U34),IF(FR$90>(inputCostsYearOfDeployment-1),$U34,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FT$90<inputCostsYearOfDeployment,0,IF($R34>0,IF(0=MOD(FT$90-inputCostsYearOfDeployment,$R34),$S34+$U34,$U34),IF(FT$90>(inputCostsYearOfDeployment-1),$U34,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FV$90<inputCostsYearOfDeployment,0,IF($R34>0,IF(0=MOD(FV$90-inputCostsYearOfDeployment,$R34),$S34+$U34,$U34),IF(FV$90>(inputCostsYearOfDeployment-1),$U34,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FX$90<inputCostsYearOfDeployment,0,IF($R34>0,IF(0=MOD(FX$90-inputCostsYearOfDeployment,$R34),$S34+$U34,$U34),IF(FX$90>(inputCostsYearOfDeployment-1),$U34,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FZ$90<inputCostsYearOfDeployment,0,IF($R34>0,IF(0=MOD(FZ$90-inputCostsYearOfDeployment,$R34),$S34+$U34,$U34),IF(FZ$90>(inputCostsYearOfDeployment-1),$U34,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(GB$90<inputCostsYearOfDeployment,0,IF($R34>0,IF(0=MOD(GB$90-inputCostsYearOfDeployment,$R34),$S34+$U34,$U34),IF(GB$90>(inputCostsYearOfDeployment-1),$U34,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(GD$90<inputCostsYearOfDeployment,0,IF($R34>0,IF(0=MOD(GD$90-inputCostsYearOfDeployment,$R34),$S34+$U34,$U34),IF(GD$90>(inputCostsYearOfDeployment-1),$U34,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(GF$90<inputCostsYearOfDeployment,0,IF($R34>0,IF(0=MOD(GF$90-inputCostsYearOfDeployment,$R34),$S34+$U34,$U34),IF(GF$90>(inputCostsYearOfDeployment-1),$U34,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(GH$90<inputCostsYearOfDeployment,0,IF($R34>0,IF(0=MOD(GH$90-inputCostsYearOfDeployment,$R34),$S34+$U34,$U34),IF(GH$90>(inputCostsYearOfDeployment-1),$U34,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(GJ$90<inputCostsYearOfDeployment,0,IF($R34>0,IF(0=MOD(GJ$90-inputCostsYearOfDeployment,$R34),$S34+$U34,$U34),IF(GJ$90>(inputCostsYearOfDeployment-1),$U34,0))*inputCostsInfrastructureCount)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,"TOTAL Infrastructure Cost",null,{"$f":"SUM(L93:M110)","v":0},null,{"$f":"SUM(N93:O110)","v":0},null,{"$f":"SUM(P93:Q110)","v":0},null,{"$f":"SUM(R93:S110)","v":0},null,{"$f":"SUM(T93:U110)","v":0},null,{"$f":"SUM(V93:W110)","v":0},null,{"$f":"SUM(X93:Y110)","v":0},null,{"$f":"SUM(Z93:AA110)","v":0},null,{"$f":"SUM(AB93:AC110)","v":0},null,{"$f":"SUM(AD93:AE110)","v":0},null,{"$f":"SUM(AF93:AG110)","v":0},null,{"$f":"SUM(AH93:AI110)","v":0},null,{"$f":"SUM(AJ93:AK110)","v":0},null,{"$f":"SUM(AL93:AM110)","v":0},null,{"$f":"SUM(AN93:AO110)","v":0},null,{"$f":"SUM(AP93:AQ110)","v":0},null,{"$f":"SUM(AR93:AS110)","v":0},null,{"$f":"SUM(AT93:AU110)","v":0},null,{"$f":"SUM(AV93:AW110)","v":0},null,{"$f":"SUM(AX93:AY110)","v":0},null,{"$f":"SUM(AZ93:BA110)","v":0},null,{"$f":"SUM(BB93:BC110)","v":0},null,{"$f":"SUM(BD93:BE110)","v":0},null,{"$f":"SUM(BF93:BG110)","v":0},null,{"$f":"SUM(BH93:BI110)","v":0},null,{"$f":"SUM(BJ93:BK110)","v":0},null,{"$f":"SUM(BL93:BM110)","v":0},null,{"$f":"SUM(BN93:BO110)","v":0},null,{"$f":"SUM(BP93:BQ110)","v":0},null,{"$f":"SUM(BR93:BS110)","v":0},null,{"$f":"SUM(BT93:BU110)","v":0},null,{"$f":"SUM(BV93:BW110)","v":0},null,{"$f":"SUM(BX93:BY110)","v":0},null,{"$f":"SUM(BZ93:CA110)","v":0},null,{"$f":"SUM(CB93:CC110)","v":0},null,{"$f":"SUM(CD93:CE110)","v":0},null,{"$f":"SUM(CF93:CG110)","v":0},null,{"$f":"SUM(CH93:CI110)","v":0},null,{"$f":"SUM(CJ93:CK110)","v":0},null,{"$f":"SUM(CL93:CM110)","v":0},null,{"$f":"SUM(CN93:CO110)","v":0},null,{"$f":"SUM(CP93:CQ110)","v":0},null,{"$f":"SUM(CR93:CS110)","v":0},null,{"$f":"SUM(CT93:CU110)","v":0},null,{"$f":"SUM(CV93:CW110)","v":0},null,{"$f":"SUM(CX93:CY110)","v":0},null,{"$f":"SUM(CZ93:DA110)","v":0},null,{"$f":"SUM(DB93:DC110)","v":0},null,{"$f":"SUM(DD93:DE110)","v":0},null,{"$f":"SUM(DF93:DG110)","v":0},null,{"$f":"SUM(DH93:DI110)","v":0},null,{"$f":"SUM(DJ93:DK110)","v":0},null,{"$f":"SUM(DL93:DM110)","v":0},null,{"$f":"SUM(DN93:DO110)","v":0},null,{"$f":"SUM(DP93:DQ110)","v":0},null,{"$f":"SUM(DR93:DS110)","v":0},null,{"$f":"SUM(DT93:DU110)","v":0},null,{"$f":"SUM(DV93:DW110)","v":0},null,{"$f":"SUM(DX93:DY110)","v":0},null,{"$f":"SUM(DZ93:EA110)","v":0},null,{"$f":"SUM(EB93:EC110)","v":0},null,{"$f":"SUM(ED93:EE110)","v":0},null,{"$f":"SUM(EF93:EG110)","v":0},null,{"$f":"SUM(EH93:EI110)","v":0},null,{"$f":"SUM(EJ93:EK110)","v":0},null,{"$f":"SUM(EL93:EM110)","v":0},null,{"$f":"SUM(EN93:EO110)","v":0},null,{"$f":"SUM(EP93:EQ110)","v":0},null,{"$f":"SUM(ER93:ES110)","v":0},null,{"$f":"SUM(ET93:EU110)","v":0},null,{"$f":"SUM(EV93:EW110)","v":0},null,{"$f":"SUM(EX93:EY110)","v":0},null,{"$f":"SUM(EZ93:FA110)","v":0},null,{"$f":"SUM(FB93:FC110)","v":0},null,{"$f":"SUM(FD93:FE110)","v":0},null,{"$f":"SUM(FF93:FG110)","v":0},null,{"$f":"SUM(FH93:FI110)","v":0},null,{"$f":"SUM(FJ93:FK110)","v":0},null,{"$f":"SUM(FL93:FM110)","v":0},null,{"$f":"SUM(FN93:FO110)","v":0},null,{"$f":"SUM(FP93:FQ110)","v":0},null,{"$f":"SUM(FR93:FS110)","v":0},null,{"$f":"SUM(FT93:FU110)","v":0},null,{"$f":"SUM(FV93:FW110)","v":0},null,{"$f":"SUM(FX93:FY110)","v":0},null,{"$f":"SUM(FZ93:GA110)","v":0},null,{"$f":"SUM(GB93:GC110)","v":0},null,{"$f":"SUM(GD93:GE110)","v":0},null,{"$f":"SUM(GF93:GG110)","v":0},null,{"$f":"SUM(GH93:GI110)","v":0},null,{"$f":"SUM(GJ93:GK110)","v":0}]
[]
[null,null,null,null,null,null,null,null,"Incremental Deployment Equipment"]
[null,null,null,null,null,null,null,null,null,{"$f":"+J42","v":"Bikeshare: Stations"}]
[null,null,null,null,null,null,null,null,null,{"$f":"+J43","v":"Bikeshare: Docs"}]
[null,null,null,null,null,null,null,null,null,"Bikeshare: Bikes (per 100 bike system)",null,{"$f":"IF(L$90<inputCostsYearOfDeployment,0,IF($R44>0,IF(0=MOD(L$90-inputCostsYearOfDeployment,$R44),$S44+$U44,$U44),IF(L$90>(inputCostsYearOfDeployment-1),$U44,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(N$90<inputCostsYearOfDeployment,0,IF($R44>0,IF(0=MOD(N$90-inputCostsYearOfDeployment,$R44),$S44+$U44,$U44),IF(N$90>(inputCostsYearOfDeployment-1),$U44,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(P$90<inputCostsYearOfDeployment,0,IF($R44>0,IF(0=MOD(P$90-inputCostsYearOfDeployment,$R44),$S44+$U44,$U44),IF(P$90>(inputCostsYearOfDeployment-1),$U44,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(R$90<inputCostsYearOfDeployment,0,IF($R44>0,IF(0=MOD(R$90-inputCostsYearOfDeployment,$R44),$S44+$U44,$U44),IF(R$90>(inputCostsYearOfDeployment-1),$U44,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(T$90<inputCostsYearOfDeployment,0,IF($R44>0,IF(0=MOD(T$90-inputCostsYearOfDeployment,$R44),$S44+$U44,$U44),IF(T$90>(inputCostsYearOfDeployment-1),$U44,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(V$90<inputCostsYearOfDeployment,0,IF($R44>0,IF(0=MOD(V$90-inputCostsYearOfDeployment,$R44),$S44+$U44,$U44),IF(V$90>(inputCostsYearOfDeployment-1),$U44,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(X$90<inputCostsYearOfDeployment,0,IF($R44>0,IF(0=MOD(X$90-inputCostsYearOfDeployment,$R44),$S44+$U44,$U44),IF(X$90>(inputCostsYearOfDeployment-1),$U44,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(Z$90<inputCostsYearOfDeployment,0,IF($R44>0,IF(0=MOD(Z$90-inputCostsYearOfDeployment,$R44),$S44+$U44,$U44),IF(Z$90>(inputCostsYearOfDeployment-1),$U44,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(AB$90<inputCostsYearOfDeployment,0,IF($R44>0,IF(0=MOD(AB$90-inputCostsYearOfDeployment,$R44),$S44+$U44,$U44),IF(AB$90>(inputCostsYearOfDeployment-1),$U44,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(AD$90<inputCostsYearOfDeployment,0,IF($R44>0,IF(0=MOD(AD$90-inputCostsYearOfDeployment,$R44),$S44+$U44,$U44),IF(AD$90>(inputCostsYearOfDeployment-1),$U44,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(AF$90<inputCostsYearOfDeployment,0,IF($R44>0,IF(0=MOD(AF$90-inputCostsYearOfDeployment,$R44),$S44+$U44,$U44),IF(AF$90>(inputCostsYearOfDeployment-1),$U44,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(AH$90<inputCostsYearOfDeployment,0,IF($R44>0,IF(0=MOD(AH$90-inputCostsYearOfDeployment,$R44),$S44+$U44,$U44),IF(AH$90>(inputCostsYearOfDeployment-1),$U44,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(AJ$90<inputCostsYearOfDeployment,0,IF($R44>0,IF(0=MOD(AJ$90-inputCostsYearOfDeployment,$R44),$S44+$U44,$U44),IF(AJ$90>(inputCostsYearOfDeployment-1),$U44,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(AL$90<inputCostsYearOfDeployment,0,IF($R44>0,IF(0=MOD(AL$90-inputCostsYearOfDeployment,$R44),$S44+$U44,$U44),IF(AL$90>(inputCostsYearOfDeployment-1),$U44,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(AN$90<inputCostsYearOfDeployment,0,IF($R44>0,IF(0=MOD(AN$90-inputCostsYearOfDeployment,$R44),$S44+$U44,$U44),IF(AN$90>(inputCostsYearOfDeployment-1),$U44,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(AP$90<inputCostsYearOfDeployment,0,IF($R44>0,IF(0=MOD(AP$90-inputCostsYearOfDeployment,$R44),$S44+$U44,$U44),IF(AP$90>(inputCostsYearOfDeployment-1),$U44,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(AR$90<inputCostsYearOfDeployment,0,IF($R44>0,IF(0=MOD(AR$90-inputCostsYearOfDeployment,$R44),$S44+$U44,$U44),IF(AR$90>(inputCostsYearOfDeployment-1),$U44,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(AT$90<inputCostsYearOfDeployment,0,IF($R44>0,IF(0=MOD(AT$90-inputCostsYearOfDeployment,$R44),$S44+$U44,$U44),IF(AT$90>(inputCostsYearOfDeployment-1),$U44,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(AV$90<inputCostsYearOfDeployment,0,IF($R44>0,IF(0=MOD(AV$90-inputCostsYearOfDeployment,$R44),$S44+$U44,$U44),IF(AV$90>(inputCostsYearOfDeployment-1),$U44,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(AX$90<inputCostsYearOfDeployment,0,IF($R44>0,IF(0=MOD(AX$90-inputCostsYearOfDeployment,$R44),$S44+$U44,$U44),IF(AX$90>(inputCostsYearOfDeployment-1),$U44,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(AZ$90<inputCostsYearOfDeployment,0,IF($R44>0,IF(0=MOD(AZ$90-inputCostsYearOfDeployment,$R44),$S44+$U44,$U44),IF(AZ$90>(inputCostsYearOfDeployment-1),$U44,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(BB$90<inputCostsYearOfDeployment,0,IF($R44>0,IF(0=MOD(BB$90-inputCostsYearOfDeployment,$R44),$S44+$U44,$U44),IF(BB$90>(inputCostsYearOfDeployment-1),$U44,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(BD$90<inputCostsYearOfDeployment,0,IF($R44>0,IF(0=MOD(BD$90-inputCostsYearOfDeployment,$R44),$S44+$U44,$U44),IF(BD$90>(inputCostsYearOfDeployment-1),$U44,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(BF$90<inputCostsYearOfDeployment,0,IF($R44>0,IF(0=MOD(BF$90-inputCostsYearOfDeployment,$R44),$S44+$U44,$U44),IF(BF$90>(inputCostsYearOfDeployment-1),$U44,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(BH$90<inputCostsYearOfDeployment,0,IF($R44>0,IF(0=MOD(BH$90-inputCostsYearOfDeployment,$R44),$S44+$U44,$U44),IF(BH$90>(inputCostsYearOfDeployment-1),$U44,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(BJ$90<inputCostsYearOfDeployment,0,IF($R44>0,IF(0=MOD(BJ$90-inputCostsYearOfDeployment,$R44),$S44+$U44,$U44),IF(BJ$90>(inputCostsYearOfDeployment-1),$U44,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(BL$90<inputCostsYearOfDeployment,0,IF($R44>0,IF(0=MOD(BL$90-inputCostsYearOfDeployment,$R44),$S44+$U44,$U44),IF(BL$90>(inputCostsYearOfDeployment-1),$U44,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(BN$90<inputCostsYearOfDeployment,0,IF($R44>0,IF(0=MOD(BN$90-inputCostsYearOfDeployment,$R44),$S44+$U44,$U44),IF(BN$90>(inputCostsYearOfDeployment-1),$U44,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(BP$90<inputCostsYearOfDeployment,0,IF($R44>0,IF(0=MOD(BP$90-inputCostsYearOfDeployment,$R44),$S44+$U44,$U44),IF(BP$90>(inputCostsYearOfDeployment-1),$U44,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(BR$90<inputCostsYearOfDeployment,0,IF($R44>0,IF(0=MOD(BR$90-inputCostsYearOfDeployment,$R44),$S44+$U44,$U44),IF(BR$90>(inputCostsYearOfDeployment-1),$U44,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(BT$90<inputCostsYearOfDeployment,0,IF($R44>0,IF(0=MOD(BT$90-inputCostsYearOfDeployment,$R44),$S44+$U44,$U44),IF(BT$90>(inputCostsYearOfDeployment-1),$U44,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(BV$90<inputCostsYearOfDeployment,0,IF($R44>0,IF(0=MOD(BV$90-inputCostsYearOfDeployment,$R44),$S44+$U44,$U44),IF(BV$90>(inputCostsYearOfDeployment-1),$U44,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(BX$90<inputCostsYearOfDeployment,0,IF($R44>0,IF(0=MOD(BX$90-inputCostsYearOfDeployment,$R44),$S44+$U44,$U44),IF(BX$90>(inputCostsYearOfDeployment-1),$U44,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(BZ$90<inputCostsYearOfDeployment,0,IF($R44>0,IF(0=MOD(BZ$90-inputCostsYearOfDeployment,$R44),$S44+$U44,$U44),IF(BZ$90>(inputCostsYearOfDeployment-1),$U44,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(CB$90<inputCostsYearOfDeployment,0,IF($R44>0,IF(0=MOD(CB$90-inputCostsYearOfDeployment,$R44),$S44+$U44,$U44),IF(CB$90>(inputCostsYearOfDeployment-1),$U44,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(CD$90<inputCostsYearOfDeployment,0,IF($R44>0,IF(0=MOD(CD$90-inputCostsYearOfDeployment,$R44),$S44+$U44,$U44),IF(CD$90>(inputCostsYearOfDeployment-1),$U44,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(CF$90<inputCostsYearOfDeployment,0,IF($R44>0,IF(0=MOD(CF$90-inputCostsYearOfDeployment,$R44),$S44+$U44,$U44),IF(CF$90>(inputCostsYearOfDeployment-1),$U44,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(CH$90<inputCostsYearOfDeployment,0,IF($R44>0,IF(0=MOD(CH$90-inputCostsYearOfDeployment,$R44),$S44+$U44,$U44),IF(CH$90>(inputCostsYearOfDeployment-1),$U44,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(CJ$90<inputCostsYearOfDeployment,0,IF($R44>0,IF(0=MOD(CJ$90-inputCostsYearOfDeployment,$R44),$S44+$U44,$U44),IF(CJ$90>(inputCostsYearOfDeployment-1),$U44,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(CL$90<inputCostsYearOfDeployment,0,IF($R44>0,IF(0=MOD(CL$90-inputCostsYearOfDeployment,$R44),$S44+$U44,$U44),IF(CL$90>(inputCostsYearOfDeployment-1),$U44,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(CN$90<inputCostsYearOfDeployment,0,IF($R44>0,IF(0=MOD(CN$90-inputCostsYearOfDeployment,$R44),$S44+$U44,$U44),IF(CN$90>(inputCostsYearOfDeployment-1),$U44,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(CP$90<inputCostsYearOfDeployment,0,IF($R44>0,IF(0=MOD(CP$90-inputCostsYearOfDeployment,$R44),$S44+$U44,$U44),IF(CP$90>(inputCostsYearOfDeployment-1),$U44,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(CR$90<inputCostsYearOfDeployment,0,IF($R44>0,IF(0=MOD(CR$90-inputCostsYearOfDeployment,$R44),$S44+$U44,$U44),IF(CR$90>(inputCostsYearOfDeployment-1),$U44,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(CT$90<inputCostsYearOfDeployment,0,IF($R44>0,IF(0=MOD(CT$90-inputCostsYearOfDeployment,$R44),$S44+$U44,$U44),IF(CT$90>(inputCostsYearOfDeployment-1),$U44,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(CV$90<inputCostsYearOfDeployment,0,IF($R44>0,IF(0=MOD(CV$90-inputCostsYearOfDeployment,$R44),$S44+$U44,$U44),IF(CV$90>(inputCostsYearOfDeployment-1),$U44,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(CX$90<inputCostsYearOfDeployment,0,IF($R44>0,IF(0=MOD(CX$90-inputCostsYearOfDeployment,$R44),$S44+$U44,$U44),IF(CX$90>(inputCostsYearOfDeployment-1),$U44,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(CZ$90<inputCostsYearOfDeployment,0,IF($R44>0,IF(0=MOD(CZ$90-inputCostsYearOfDeployment,$R44),$S44+$U44,$U44),IF(CZ$90>(inputCostsYearOfDeployment-1),$U44,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(DB$90<inputCostsYearOfDeployment,0,IF($R44>0,IF(0=MOD(DB$90-inputCostsYearOfDeployment,$R44),$S44+$U44,$U44),IF(DB$90>(inputCostsYearOfDeployment-1),$U44,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(DD$90<inputCostsYearOfDeployment,0,IF($R44>0,IF(0=MOD(DD$90-inputCostsYearOfDeployment,$R44),$S44+$U44,$U44),IF(DD$90>(inputCostsYearOfDeployment-1),$U44,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(DF$90<inputCostsYearOfDeployment,0,IF($R44>0,IF(0=MOD(DF$90-inputCostsYearOfDeployment,$R44),$S44+$U44,$U44),IF(DF$90>(inputCostsYearOfDeployment-1),$U44,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(DH$90<inputCostsYearOfDeployment,0,IF($R44>0,IF(0=MOD(DH$90-inputCostsYearOfDeployment,$R44),$S44+$U44,$U44),IF(DH$90>(inputCostsYearOfDeployment-1),$U44,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(DJ$90<inputCostsYearOfDeployment,0,IF($R44>0,IF(0=MOD(DJ$90-inputCostsYearOfDeployment,$R44),$S44+$U44,$U44),IF(DJ$90>(inputCostsYearOfDeployment-1),$U44,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(DL$90<inputCostsYearOfDeployment,0,IF($R44>0,IF(0=MOD(DL$90-inputCostsYearOfDeployment,$R44),$S44+$U44,$U44),IF(DL$90>(inputCostsYearOfDeployment-1),$U44,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(DN$90<inputCostsYearOfDeployment,0,IF($R44>0,IF(0=MOD(DN$90-inputCostsYearOfDeployment,$R44),$S44+$U44,$U44),IF(DN$90>(inputCostsYearOfDeployment-1),$U44,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(DP$90<inputCostsYearOfDeployment,0,IF($R44>0,IF(0=MOD(DP$90-inputCostsYearOfDeployment,$R44),$S44+$U44,$U44),IF(DP$90>(inputCostsYearOfDeployment-1),$U44,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(DR$90<inputCostsYearOfDeployment,0,IF($R44>0,IF(0=MOD(DR$90-inputCostsYearOfDeployment,$R44),$S44+$U44,$U44),IF(DR$90>(inputCostsYearOfDeployment-1),$U44,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(DT$90<inputCostsYearOfDeployment,0,IF($R44>0,IF(0=MOD(DT$90-inputCostsYearOfDeployment,$R44),$S44+$U44,$U44),IF(DT$90>(inputCostsYearOfDeployment-1),$U44,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(DV$90<inputCostsYearOfDeployment,0,IF($R44>0,IF(0=MOD(DV$90-inputCostsYearOfDeployment,$R44),$S44+$U44,$U44),IF(DV$90>(inputCostsYearOfDeployment-1),$U44,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(DX$90<inputCostsYearOfDeployment,0,IF($R44>0,IF(0=MOD(DX$90-inputCostsYearOfDeployment,$R44),$S44+$U44,$U44),IF(DX$90>(inputCostsYearOfDeployment-1),$U44,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(DZ$90<inputCostsYearOfDeployment,0,IF($R44>0,IF(0=MOD(DZ$90-inputCostsYearOfDeployment,$R44),$S44+$U44,$U44),IF(DZ$90>(inputCostsYearOfDeployment-1),$U44,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(EB$90<inputCostsYearOfDeployment,0,IF($R44>0,IF(0=MOD(EB$90-inputCostsYearOfDeployment,$R44),$S44+$U44,$U44),IF(EB$90>(inputCostsYearOfDeployment-1),$U44,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(ED$90<inputCostsYearOfDeployment,0,IF($R44>0,IF(0=MOD(ED$90-inputCostsYearOfDeployment,$R44),$S44+$U44,$U44),IF(ED$90>(inputCostsYearOfDeployment-1),$U44,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(EF$90<inputCostsYearOfDeployment,0,IF($R44>0,IF(0=MOD(EF$90-inputCostsYearOfDeployment,$R44),$S44+$U44,$U44),IF(EF$90>(inputCostsYearOfDeployment-1),$U44,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(EH$90<inputCostsYearOfDeployment,0,IF($R44>0,IF(0=MOD(EH$90-inputCostsYearOfDeployment,$R44),$S44+$U44,$U44),IF(EH$90>(inputCostsYearOfDeployment-1),$U44,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(EJ$90<inputCostsYearOfDeployment,0,IF($R44>0,IF(0=MOD(EJ$90-inputCostsYearOfDeployment,$R44),$S44+$U44,$U44),IF(EJ$90>(inputCostsYearOfDeployment-1),$U44,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(EL$90<inputCostsYearOfDeployment,0,IF($R44>0,IF(0=MOD(EL$90-inputCostsYearOfDeployment,$R44),$S44+$U44,$U44),IF(EL$90>(inputCostsYearOfDeployment-1),$U44,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(EN$90<inputCostsYearOfDeployment,0,IF($R44>0,IF(0=MOD(EN$90-inputCostsYearOfDeployment,$R44),$S44+$U44,$U44),IF(EN$90>(inputCostsYearOfDeployment-1),$U44,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(EP$90<inputCostsYearOfDeployment,0,IF($R44>0,IF(0=MOD(EP$90-inputCostsYearOfDeployment,$R44),$S44+$U44,$U44),IF(EP$90>(inputCostsYearOfDeployment-1),$U44,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(ER$90<inputCostsYearOfDeployment,0,IF($R44>0,IF(0=MOD(ER$90-inputCostsYearOfDeployment,$R44),$S44+$U44,$U44),IF(ER$90>(inputCostsYearOfDeployment-1),$U44,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(ET$90<inputCostsYearOfDeployment,0,IF($R44>0,IF(0=MOD(ET$90-inputCostsYearOfDeployment,$R44),$S44+$U44,$U44),IF(ET$90>(inputCostsYearOfDeployment-1),$U44,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(EV$90<inputCostsYearOfDeployment,0,IF($R44>0,IF(0=MOD(EV$90-inputCostsYearOfDeployment,$R44),$S44+$U44,$U44),IF(EV$90>(inputCostsYearOfDeployment-1),$U44,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(EX$90<inputCostsYearOfDeployment,0,IF($R44>0,IF(0=MOD(EX$90-inputCostsYearOfDeployment,$R44),$S44+$U44,$U44),IF(EX$90>(inputCostsYearOfDeployment-1),$U44,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(EZ$90<inputCostsYearOfDeployment,0,IF($R44>0,IF(0=MOD(EZ$90-inputCostsYearOfDeployment,$R44),$S44+$U44,$U44),IF(EZ$90>(inputCostsYearOfDeployment-1),$U44,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(FB$90<inputCostsYearOfDeployment,0,IF($R44>0,IF(0=MOD(FB$90-inputCostsYearOfDeployment,$R44),$S44+$U44,$U44),IF(FB$90>(inputCostsYearOfDeployment-1),$U44,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(FD$90<inputCostsYearOfDeployment,0,IF($R44>0,IF(0=MOD(FD$90-inputCostsYearOfDeployment,$R44),$S44+$U44,$U44),IF(FD$90>(inputCostsYearOfDeployment-1),$U44,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(FF$90<inputCostsYearOfDeployment,0,IF($R44>0,IF(0=MOD(FF$90-inputCostsYearOfDeployment,$R44),$S44+$U44,$U44),IF(FF$90>(inputCostsYearOfDeployment-1),$U44,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(FH$90<inputCostsYearOfDeployment,0,IF($R44>0,IF(0=MOD(FH$90-inputCostsYearOfDeployment,$R44),$S44+$U44,$U44),IF(FH$90>(inputCostsYearOfDeployment-1),$U44,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(FJ$90<inputCostsYearOfDeployment,0,IF($R44>0,IF(0=MOD(FJ$90-inputCostsYearOfDeployment,$R44),$S44+$U44,$U44),IF(FJ$90>(inputCostsYearOfDeployment-1),$U44,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(FL$90<inputCostsYearOfDeployment,0,IF($R44>0,IF(0=MOD(FL$90-inputCostsYearOfDeployment,$R44),$S44+$U44,$U44),IF(FL$90>(inputCostsYearOfDeployment-1),$U44,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(FN$90<inputCostsYearOfDeployment,0,IF($R44>0,IF(0=MOD(FN$90-inputCostsYearOfDeployment,$R44),$S44+$U44,$U44),IF(FN$90>(inputCostsYearOfDeployment-1),$U44,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(FP$90<inputCostsYearOfDeployment,0,IF($R44>0,IF(0=MOD(FP$90-inputCostsYearOfDeployment,$R44),$S44+$U44,$U44),IF(FP$90>(inputCostsYearOfDeployment-1),$U44,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(FR$90<inputCostsYearOfDeployment,0,IF($R44>0,IF(0=MOD(FR$90-inputCostsYearOfDeployment,$R44),$S44+$U44,$U44),IF(FR$90>(inputCostsYearOfDeployment-1),$U44,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(FT$90<inputCostsYearOfDeployment,0,IF($R44>0,IF(0=MOD(FT$90-inputCostsYearOfDeployment,$R44),$S44+$U44,$U44),IF(FT$90>(inputCostsYearOfDeployment-1),$U44,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(FV$90<inputCostsYearOfDeployment,0,IF($R44>0,IF(0=MOD(FV$90-inputCostsYearOfDeployment,$R44),$S44+$U44,$U44),IF(FV$90>(inputCostsYearOfDeployment-1),$U44,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(FX$90<inputCostsYearOfDeployment,0,IF($R44>0,IF(0=MOD(FX$90-inputCostsYearOfDeployment,$R44),$S44+$U44,$U44),IF(FX$90>(inputCostsYearOfDeployment-1),$U44,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(FZ$90<inputCostsYearOfDeployment,0,IF($R44>0,IF(0=MOD(FZ$90-inputCostsYearOfDeployment,$R44),$S44+$U44,$U44),IF(FZ$90>(inputCostsYearOfDeployment-1),$U44,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(GB$90<inputCostsYearOfDeployment,0,IF($R44>0,IF(0=MOD(GB$90-inputCostsYearOfDeployment,$R44),$S44+$U44,$U44),IF(GB$90>(inputCostsYearOfDeployment-1),$U44,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(GD$90<inputCostsYearOfDeployment,0,IF($R44>0,IF(0=MOD(GD$90-inputCostsYearOfDeployment,$R44),$S44+$U44,$U44),IF(GD$90>(inputCostsYearOfDeployment-1),$U44,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(GF$90<inputCostsYearOfDeployment,0,IF($R44>0,IF(0=MOD(GF$90-inputCostsYearOfDeployment,$R44),$S44+$U44,$U44),IF(GF$90>(inputCostsYearOfDeployment-1),$U44,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(GH$90<inputCostsYearOfDeployment,0,IF($R44>0,IF(0=MOD(GH$90-inputCostsYearOfDeployment,$R44),$S44+$U44,$U44),IF(GH$90>(inputCostsYearOfDeployment-1),$U44,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(GJ$90<inputCostsYearOfDeployment,0,IF($R44>0,IF(0=MOD(GJ$90-inputCostsYearOfDeployment,$R44),$S44+$U44,$U44),IF(GJ$90>(inputCostsYearOfDeployment-1),$U44,0))*inputCostsEquipmentCount)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,"TOTAL Incremental Cost",null,{"$f":"SUM(L117:M117)","v":0},null,{"$f":"SUM(N117:O117)","v":0},null,{"$f":"SUM(P117:Q117)","v":0},null,{"$f":"SUM(R117:S117)","v":0},null,{"$f":"SUM(T117:U117)","v":0},null,{"$f":"SUM(V117:W117)","v":0},null,{"$f":"SUM(X117:Y117)","v":0},null,{"$f":"SUM(Z117:AA117)","v":0},null,{"$f":"SUM(AB117:AC117)","v":0},null,{"$f":"SUM(AD117:AE117)","v":0},null,{"$f":"SUM(AF117:AG117)","v":0},null,{"$f":"SUM(AH117:AI117)","v":0},null,{"$f":"SUM(AJ117:AK117)","v":0},null,{"$f":"SUM(AL117:AM117)","v":0},null,{"$f":"SUM(AN117:AO117)","v":0},null,{"$f":"SUM(AP117:AQ117)","v":0},null,{"$f":"SUM(AR117:AS117)","v":0},null,{"$f":"SUM(AT117:AU117)","v":0},null,{"$f":"SUM(AV117:AW117)","v":0},null,{"$f":"SUM(AX117:AY117)","v":0},null,{"$f":"SUM(AZ117:BA117)","v":0},null,{"$f":"SUM(BB117:BC117)","v":0},null,{"$f":"SUM(BD117:BE117)","v":0},null,{"$f":"SUM(BF117:BG117)","v":0},null,{"$f":"SUM(BH117:BI117)","v":0},null,{"$f":"SUM(BJ117:BK117)","v":0},null,{"$f":"SUM(BL117:BM117)","v":0},null,{"$f":"SUM(BN117:BO117)","v":0},null,{"$f":"SUM(BP117:BQ117)","v":0},null,{"$f":"SUM(BR117:BS117)","v":0},null,{"$f":"SUM(BT117:BU117)","v":0},null,{"$f":"SUM(BV117:BW117)","v":0},null,{"$f":"SUM(BX117:BY117)","v":0},null,{"$f":"SUM(BZ117:CA117)","v":0},null,{"$f":"SUM(CB117:CC117)","v":0},null,{"$f":"SUM(CD117:CE117)","v":0},null,{"$f":"SUM(CF117:CG117)","v":0},null,{"$f":"SUM(CH117:CI117)","v":0},null,{"$f":"SUM(CJ117:CK117)","v":0},null,{"$f":"SUM(CL117:CM117)","v":0},null,{"$f":"SUM(CN117:CO117)","v":0},null,{"$f":"SUM(CP117:CQ117)","v":0},null,{"$f":"SUM(CR117:CS117)","v":0},null,{"$f":"SUM(CT117:CU117)","v":0},null,{"$f":"SUM(CV117:CW117)","v":0},null,{"$f":"SUM(CX117:CY117)","v":0},null,{"$f":"SUM(CZ117:DA117)","v":0},null,{"$f":"SUM(DB117:DC117)","v":0},null,{"$f":"SUM(DD117:DE117)","v":0},null,{"$f":"SUM(DF117:DG117)","v":0},null,{"$f":"SUM(DH117:DI117)","v":0},null,{"$f":"SUM(DJ117:DK117)","v":0},null,{"$f":"SUM(DL117:DM117)","v":0},null,{"$f":"SUM(DN117:DO117)","v":0},null,{"$f":"SUM(DP117:DQ117)","v":0},null,{"$f":"SUM(DR117:DS117)","v":0},null,{"$f":"SUM(DT117:DU117)","v":0},null,{"$f":"SUM(DV117:DW117)","v":0},null,{"$f":"SUM(DX117:DY117)","v":0},null,{"$f":"SUM(DZ117:EA117)","v":0},null,{"$f":"SUM(EB117:EC117)","v":0},null,{"$f":"SUM(ED117:EE117)","v":0},null,{"$f":"SUM(EF117:EG117)","v":0},null,{"$f":"SUM(EH117:EI117)","v":0},null,{"$f":"SUM(EJ117:EK117)","v":0},null,{"$f":"SUM(EL117:EM117)","v":0},null,{"$f":"SUM(EN117:EO117)","v":0},null,{"$f":"SUM(EP117:EQ117)","v":0},null,{"$f":"SUM(ER117:ES117)","v":0},null,{"$f":"SUM(ET117:EU117)","v":0},null,{"$f":"SUM(EV117:EW117)","v":0},null,{"$f":"SUM(EX117:EY117)","v":0},null,{"$f":"SUM(EZ117:FA117)","v":0},null,{"$f":"SUM(FB117:FC117)","v":0},null,{"$f":"SUM(FD117:FE117)","v":0},null,{"$f":"SUM(FF117:FG117)","v":0},null,{"$f":"SUM(FH117:FI117)","v":0},null,{"$f":"SUM(FJ117:FK117)","v":0},null,{"$f":"SUM(FL117:FM117)","v":0},null,{"$f":"SUM(FN117:FO117)","v":0},null,{"$f":"SUM(FP117:FQ117)","v":0},null,{"$f":"SUM(FR117:FS117)","v":0},null,{"$f":"SUM(FT117:FU117)","v":0},null,{"$f":"SUM(FV117:FW117)","v":0},null,{"$f":"SUM(FX117:FY117)","v":0},null,{"$f":"SUM(FZ117:GA117)","v":0},null,{"$f":"SUM(GB117:GC117)","v":0},null,{"$f":"SUM(GD117:GE117)","v":0},null,{"$f":"SUM(GF117:GG117)","v":0},null,{"$f":"SUM(GH117:GI117)","v":0},null,{"$f":"SUM(GJ117:GK117)","v":0}]

{"sheet":"ATDM-Shoulder","index":37,"n_rows":91,"n_cols":192,"rows_kept":91,"cut":false,"hidden":true,"merged":[[51,1,51,6],[52,1,52,6],[53,1,53,6],[54,1,54,6],[28,18,28,19],[20,18,20,19],[19,18,19,19],[28,20,28,21],[20,20,20,21],[19,20,19,21],[28,22,28,23],[20,22,20,23],[19,22,19,23],[7,8,9,10],[7,16,9,17],[7,18,9,19],[7,20,9,21],[7,22,9,23],[23,20,23,21],[23,22,23,23],[8,1,8,6],[9,1,9,6],[24,1,24,6],[24,18,24,19],[24,20,24,21],[24,22,24,23],[19,1,19,6],[20,1,20,6],[21,1,21,6],[22,1,22,6],[23,1,23,6],[23,18,23,19],[2,1,2,6],[3,1,3,6],[4,1,4,6],[5,1,5,6],[6,1,6,6],[7,1,7,6],[15,1,15,6],[15,18,15,19],[15,20,15,21],[15,22,15,23],[13,1,13,6],[13,18,13,19],[13,20,13,21],[13,22,13,23],[14,1,14,6],[14,18,14,19],[14,20,14,21],[14,22,14,23],[10,1,10,6],[11,1,11,6],[12,1,12,6],[12,18,12,19],[12,20,12,21],[12,22,12,23],[11,18,11,19],[10,18,10,19],[11,20,11,21],[10,20,10,21],[11,22,11,23],[10,22,10,23],[16,1,16,6],[16,18,16,19],[16,20,16,21],[16,22,16,23],[17,1,17,6],[18,1,18,6],[18,18,18,19],[18,20,18,21],[18,22,18,23],[17,18,17,19],[17,20,17,21],[17,22,17,23],[37,22,37,23],[30,1,30,6],[31,1,31,6],[31,22,31,23],[32,1,32,6],[33,1,33,6],[33,22,33,23],[27,1,27,6],[27,18,27,19],[27,20,27,21],[27,22,27,23],[28,1,28,6],[29,1,29,6],[29,18,29,19],[29,20,29,21],[29,22,29,23],[25,1,25,6],[25,18,25,19],[25,20,25,21],[25,22,25,23],[26,1,26,6],[26,18,26,19],[26,20,26,21],[26,22,26,23],[44,1,44,6],[45,1,45,6],[46,1,46,6],[47,1,47,6],[47,11,47,12],[47,13,47,14],[38,1,38,6],[39,1,39,6],[40,1,40,6],[41,1,41,6],[42,1,42,6],[43,1,43,6],[34,1,34,6],[35,1,35,6],[36,1,36,6],[37,1,37,6],[37,14,37,15],[47,39,47,40],[47,41,47,42],[47,43,47,44],[47,45,47,46],[47,47,47,48],[47,49,47,50],[47,27,47,28],[47,29,47,30],[47,31,47,32],[47,33,47,34],[47,35,47,36],[47,37,47,38],[47,15,47,16],[47,17,47,18],[47,19,47,20],[47,21,47,22],[47,23,47,24],[47,25,47,26],[47,95,47,96],[47,97,47,98],[47,75,47,76],[47,77,47,78],[47,79,47,80],[47,81,47,82],[47,83,47,84],[47,85,47,86],[47,63,47,64],[47,65,47,66],[47,67,47,68],[47,69,47,70],[47,71,47,72],[47,73,47,74],[47,51,47,52],[47,53,47,54],[47,55,47,56],[47,57,47,58],[47,59,47,60],[47,61,47,62],[47,189,47,190],[47,191,47,192],[48,1,48,6],[47,171,47,172],[47,173,47,174],[47,175,47,176],[47,177,47,178],[47,179,47,180],[47,181,47,182],[47,159,47,160],[47,161,47,162],[47,163,47,164],[47,165,47,166],[47,167,47,168],[47,169,47,170],[47,147,47,148],[47,149,47,150],[47,151,47,152],[47,153,47,154],[47,155,47,156],[47,157,47,158],[47,135,47,136],[47,137,47,138],[47,139,47,140],[47,99,47,100],[47,101,47,102],[47,103,47,104],[47,105,47,106],[47,107,47,108],[47,109,47,110],[47,87,47,88],[47,89,47,90],[49,21,49,22],[49,23,49,24],[49,25,49,26],[49,27,49,28],[49,29,49,30],[49,31,49,32],[49,1,49,6],[49,11,49,12],[49,13,49,14],[49,15,49,16],[49,17,49,18],[49,19,49,20],[47,183,47,184],[47,185,47,186],[47,187,47,188],[47,141,47,142],[47,143,47,144],[47,145,47,146],[47,123,47,124],[47,125,47,126],[47,127,47,128],[47,129,47,130],[47,131,47,132],[47,133,47,134],[47,111,47,112],[47,113,47,114],[47,115,47,116],[47,117,47,118],[47,119,47,120],[47,121,47,122],[47,91,47,92],[47,93,47,94],[49,57,49,58],[49,59,49,60],[49,61,49,62],[49,63,49,64],[49,65,49,66],[49,67,49,68],[49,45,49,46],[49,47,49,48],[49,49,49,50],[49,51,49,52],[49,53,49,54],[49,55,49,56],[49,33,49,34],[49,35,49,36],[49,37,49,38],[49,39,49,40],[49,41,49,42],[49,43,49,44],[49,93,49,94],[49,95,49,96],[49,97,49,98],[49,99,49,100],[49,101,49,102],[49,103,49,104],[49,81,49,82],[49,83,49,84],[49,85,49,86],[49,87,49,88],[49,89,49,90],[49,91,49,92],[49,69,49,70],[49,71,49,72],[49,73,49,74],[49,75,49,76],[49,77,49,78],[49,79,49,80],[49,149,49,150],[49,151,49,152],[49,129,49,130],[49,131,49,132],[49,133,49,134],[49,135,49,136],[49,137,49,138],[49,139,49,140],[49,117,49,118],[49,119,49,120],[49,121,49,122],[49,123,49,124],[49,125,49,126],[49,127,49,128],[49,105,49,106],[49,107,49,108],[49,109,49,110],[49,111,49,112],[49,113,49,114],[49,115,49,116],[49,189,49,190],[49,191,49,192],[50,1,50,6],[50,11,50,12],[50,13,50,14],[50,15,50,16],[50,17,50,18],[50,19,50,20],[50,21,50,22],[50,23,50,24],[49,177,49,178],[49,179,49,180],[49,181,49,182],[49,183,49,184],[49,185,49,186],[49,187,49,188],[49,165,49,166],[49,167,49,168],[49,169,49,170],[49,171,49,172],[49,173,49,174],[49,175,49,176],[49,153,49,154],[49,155,49,156],[49,157,49,158],[49,159,49,160],[49,161,49,162],[49,163,49,164],[49,141,49,142],[49,143,49,144],[49,145,49,146],[49,147,49,148],[50,49,50,50],[50,51,50,52],[50,53,50,54],[50,55,50,56],[50,57,50,58],[50,59,50,60],[50,37,50,38],[50,39,50,40],[50,41,50,42],[50,43,50,44],[50,45,50,46],[50,47,50,48],[50,25,50,26],[50,27,50,28],[50,29,50,30],[50,31,50,32],[50,33,50,34],[50,35,50,36],[50,101,50,102],[50,103,50,104],[50,105,50,106],[50,107,50,108],[50,85,50,86],[50,87,50,88],[50,89,50,90],[50,91,50,92],[50,93,50,94],[50,95,50,96],[50,73,50,74],[50,75,50,76],[50,77,50,78],[50,79,50,80],[50,81,50,82],[50,83,50,84],[50,61,50,62],[50,63,50,64],[50,65,50,66],[50,67,50,68],[50,69,50,70],[50,71,50,72],[50,187,50,188],[50,189,50,190],[50,191,50,192],[50,169,50,170],[50,171,50,172],[50,173,50,174],[50,175,50,176],[50,177,50,178],[50,179,50,180],[50,139,50,140],[50,141,50,142],[50,143,50,144],[50,121,50,122],[50,123,50,124],[50,125,50,126],[50,127,50,128],[50,129,50,130],[50,131,50,132],[51,11,51,12],[51,13,51,14],[51,15,51,16],[51,17,51,18],[51,19,51,20],[51,21,51,22],[50,181,50,182],[50,183,50,184],[50,185,50,186],[50,157,50,158],[50,159,50,160],[50,161,50,162],[50,163,50,164],[50,165,50,166],[50,167,50,168],[50,145,50,146],[50,147,50,148],[50,149,50,150],[50,151,50,152],[50,153,50,154],[50,155,50,156],[50,133,50,134],[50,135,50,136],[50,137,50,138],[50,109,50,110],[50,111,50,112],[50,113,50,114],[50,115,50,116],[50,117,50,118],[50,119,50,120],[50,97,50,98],[50,99,50,100],[51,47,51,48],[51,49,51,50],[51,51,51,52],[51,53,51,54],[51,55,51,56],[51,57,51,58],[51,35,51,36],[51,37,51,38],[51,39,51,40],[51,41,51,42],[51,43,51,44],[51,45,51,46],[51,23,51,24],[51,25,51,26],[51,27,51,28],[51,29,51,30],[51,31,51,32],[51,33,51,34],[51,83,51,84],[51,85,51,86],[51,87,51,88],[51,89,51,90],[51,91,51,92],[51,93,51,94],[51,71,51,72],[51,73,51,74],[51,75,51,76],[51,77,51,78],[51,79,51,80],[51,81,51,82],[51,59,51,60],[51,61,51,62],[51,63,51,64],[51,65,51,66],[51,67,51,68],[51,69,51,70],[51,119,51,120],[51,121,51,122],[51,123,51,124],[51,125,51,126],[51,127,51,128],[51,129,51,130],[51,107,51,108],[51,109,51,110],[51,111,51,112],[51,113,51,114],[51,115,51,116],[51,117,51,118],[51,95,51,96],[51,97,51,98],[51,99,51,100],[51,101,51,102],[51,103,51,104],[51,105,51,106],[51,175,51,176],[51,177,51,178],[51,155,51,156],[51,157,51,158],[51,159,51,160],[51,161,51,162],[51,163,51,164],[51,165,51,166],[51,143,51,144],[51,145,51,146],[51,147,51,148],[51,149,51,150],[51,151,51,152],[51,153,51,154],[51,131,51,132],[51,133,51,134],[51,135,51,136],[51,137,51,138],[51,139,51,140],[51,141,51,142],[52,41,52,42],[52,43,52,44],[52,45,52,46],[52,47,52,48],[52,49,52,50],[52,51,52,52],[52,29,52,30],[52,31,52,32],[52,33,52,34],[52,35,52,36],[52,37,52,38],[52,39,52,40],[51,191,51,192],[52,11,52,12],[52,13,52,14],[52,15,52,16],[52,17,52,18],[52,19,52,20],[52,21,52,22],[52,23,52,24],[52,25,52,26],[52,27,52,28],[51,179,51,180],[51,181,51,182],[51,183,51,184],[51,185,51,186],[51,187,51,188],[51,189,51,190],[51,167,51,168],[51,169,51,170],[51,171,51,172],[51,173,51,174],[52,77,52,78],[52,79,52,80],[52,81,52,82],[52,83,52,84],[52,85,52,86],[52,87,52,88],[52,65,52,66],[52,67,52,68],[52,69,52,70],[52,71,52,72],[52,73,52,74],[52,75,52,76],[52,53,52,54],[52,55,52,56],[52,57,52,58],[52,59,52,60],[52,61,52,62],[52,63,52,64],[52,129,52,130],[52,131,52,132],[52,133,52,134],[52,135,52,136],[52,113,52,114],[52,115,52,116],[52,117,52,118],[52,119,52,120],[52,121,52,122],[52,123,52,124],[52,101,52,102],[52,103,52,104],[52,105,52,106],[52,107,52,108],[52,109,52,110],[52,111,52,112],[52,89,52,90],[52,91,52,92],[52,93,52,94],[52,95,52,96],[52,97,52,98],[52,99,52,100],[52,185,52,186],[52,187,52,188],[52,189,52,190],[52,191,52,192],[61,10,61,15],[61,16,61,17],[52,173,52,174],[52,175,52,176],[52,177,52,178],[52,179,52,180],[52,181,52,182],[52,183,52,184],[52,161,52,162],[52,163,52,164],[52,165,52,166],[52,167,52,168],[52,169,52,170],[52,171,52,172],[52,149,52,150],[52,151,52,152],[52,153,52,154],[52,155,52,156],[52,157,52,158],[52,159,52,160],[52,137,52,138],[52,139,52,140],[52,141,52,142],[52,143,52,144],[52,145,52,146],[52,147,52,148],[52,125,52,126],[52,127,52,128],[72,35,72,36],[72,37,72,38],[72,39,72,40],[72,41,72,42],[72,43,72,44],[72,45,72,46],[72,23,72,24],[72,25,72,26],[72,27,72,28],[72,29,72,30],[72,31,72,32],[72,33,72,34],[72,11,72,12],[72,13,72,14],[72,15,72,16],[72,17,72,18],[72,19,72,20],[72,21,72,22],[72,71,72,72],[72,73,72,74],[72,75,72,76],[72,77,72,78],[72,79,72,80],[72,81,72,82],[72,59,72,60],[72,61,72,62],[72,63,72,64],[72,65,72,66],[72,67,72,68],[72,69,72,70],[72,47,72,48],[72,49,72,50],[72,51,72,52],[72,53,72,54],[72,55,72,56],[72,57,72,58],[72,107,72,108],[72,109,72,110],[72,111,72,112],[72,113,72,114],[72,115,72,116],[72,117,72,118],[72,95,72,96],[72,97,72,98],[72,99,72,100],[72,101,72,102],[72,103,72,104],[72,105,72,106],[72,83,72,84],[72,85,72,86],[72,87,72,88],[72,89,72,90],[72,91,72,92],[72,93,72,94],[72,145,72,146],[72,147,72,148],[72,149,72,150],[72,151,72,152],[72,153,72,154],[72,131,72,132],[72,133,72,134],[72,135,72,136],[72,137,72,138],[72,139,72,140],[72,141,72,142],[72,119,72,120],[72,121,72,122],[72,123,72,124],[72,125,72,126],[72,127,72,128],[72,129,72,130],[88,23,88,24],[88,25,88,26],[88,27,88,28],[88,29,88,30],[88,31,88,32],[88,33,88,34],[88,11,88,12],[88,13,88,14],[88,15,88,16],[88,17,88,18],[88,19,88,20],[88,21,88,22],[72,191,72,192],[72,179,72,180],[72,181,72,182],[72,183,72,184],[72,185,72,186],[72,187,72,188],[72,189,72,190],[72,167,72,168],[72,169,72,170],[72,171,72,172],[72,173,72,174],[72,175,72,176],[72,177,72,178],[72,155,72,156],[72,157,72,158],[72,159,72,160],[72,161,72,162],[72,163,72,164],[72,165,72,166],[72,143,72,144],[88,59,88,60],[88,61,88,62],[88,63,88,64],[88,65,88,66],[88,67,88,68],[88,69,88,70],[88,47,88,48],[88,49,88,50],[88,51,88,52],[88,53,88,54],[88,55,88,56],[88,57,88,58],[88,35,88,36],[88,37,88,38],[88,39,88,40],[88,41,88,42],[88,43,88,44],[88,45,88,46],[88,95,88,96],[88,97,88,98],[88,99,88,100],[88,101,88,102],[88,103,88,104],[88,105,88,106],[88,83,88,84],[88,85,88,86],[88,87,88,88],[88,89,88,90],[88,91,88,92],[88,93,88,94],[88,71,88,72],[88,73,88,74],[88,75,88,76],[88,77,88,78],[88,79,88,80],[88,81,88,82],[88,151,88,152],[88,153,88,154],[88,131,88,132],[88,133,88,134],[88,135,88,136],[88,137,88,138],[88,139,88,140],[88,141,88,142],[88,119,88,120],[88,121,88,122],[88,123,88,124],[88,125,88,126],[88,127,88,128],[88,129,88,130],[88,107,88,108],[88,109,88,110],[88,111,88,112],[88,113,88,114],[88,115,88,116],[88,117,88,118],[75,11,75,12],[75,13,75,14],[75,15,75,16],[75,17,75,18],[75,19,75,20],[75,21,75,22],[75,23,75,24],[75,25,75,26],[75,27,75,28],[88,191,88,192],[88,179,88,180],[88,181,88,182],[88,183,88,184],[88,185,88,186],[88,187,88,188],[88,189,88,190],[88,167,88,168],[88,169,88,170],[88,171,88,172],[88,173,88,174],[88,175,88,176],[88,177,88,178],[88,155,88,156],[88,157,88,158],[88,159,88,160],[88,161,88,162],[88,163,88,164],[88,165,88,166],[88,143,88,144],[88,145,88,146],[88,147,88,148],[88,149,88,150],[75,47,75,48],[75,49,75,50],[75,51,75,52],[75,53,75,54],[75,55,75,56],[75,57,75,58],[75,59,75,60],[75,61,75,62],[75,63,75,64],[75,29,75,30],[75,31,75,32],[75,33,75,34],[75,35,75,36],[75,37,75,38],[75,39,75,40],[75,41,75,42],[75,43,75,44],[75,45,75,46],[75,83,75,84],[75,85,75,86],[75,87,75,88],[75,89,75,90],[75,91,75,92],[75,93,75,94],[75,95,75,96],[75,97,75,98],[75,99,75,100],[75,65,75,66],[75,67,75,68],[75,69,75,70],[75,71,75,72],[75,73,75,74],[75,75,75,76],[75,77,75,78],[75,79,75,80],[75,81,75,82],[75,119,75,120],[75,121,75,122],[75,123,75,124],[75,125,75,126],[75,127,75,128],[75,129,75,130],[75,131,75,132],[75,133,75,134],[75,135,75,136],[75,101,75,102],[75,103,75,104],[75,105,75,106],[75,107,75,108],[75,109,75,110],[75,111,75,112],[75,113,75,114],[75,115,75,116],[75,117,75,118],[75,189,75,190],[75,155,75,156],[75,157,75,158],[75,159,75,160],[75,161,75,162],[75,163,75,164],[75,165,75,166],[75,167,75,168],[75,169,75,170],[75,171,75,172],[75,137,75,138],[75,139,75,140],[75,141,75,142],[75,143,75,144],[75,145,75,146],[75,147,75,148],[75,149,75,150],[75,151,75,152],[75,153,75,154],[75,191,75,192],[76,11,76,12],[76,13,76,14],[76,15,76,16],[76,17,76,18],[76,19,76,20],[76,21,76,22],[76,23,76,24],[76,25,76,26],[76,27,76,28],[76,29,76,30],[76,31,76,32],[76,33,76,34],[76,35,76,36],[76,37,76,38],[76,39,76,40],[76,41,76,42],[76,43,76,44],[76,45,76,46],[76,47,76,48],[76,49,76,50],[76,51,76,52],[76,53,76,54],[76,55,76,56],[75,173,75,174],[75,175,75,176],[75,177,75,178],[75,179,75,180],[75,181,75,182],[75,183,75,184],[75,185,75,186],[75,187,75,188],[76,75,76,76],[76,77,76,78],[76,79,76,80],[76,81,76,82],[76,83,76,84],[76,85,76,86],[76,87,76,88],[76,89,76,90],[76,91,76,92],[76,57,76,58],[76,59,76,60],[76,61,76,62],[76,63,76,64],[76,65,76,66],[76,67,76,68],[76,69,76,70],[76,71,76,72],[76,73,76,74],[76,111,76,112],[76,113,76,114],[76,115,76,116],[76,117,76,118],[76,119,76,120],[76,121,76,122],[76,123,76,124],[76,125,76,126],[76,127,76,128],[76,93,76,94],[76,95,76,96],[76,97,76,98],[76,99,76,100],[76,101,76,102],[76,103,76,104],[76,105,76,106],[76,107,76,108],[76,109,76,110],[76,181,76,182],[76,147,76,148],[76,149,76,150],[76,151,76,152],[76,153,76,154],[76,155,76,156],[76,157,76,158],[76,159,76,160],[76,161,76,162],[76,163,76,164],[76,129,76,130],[76,131,76,132],[76,133,76,134],[76,135,76,136],[76,137,76,138],[76,139,76,140],[76,141,76,142],[76,143,76,144],[76,145,76,146],[76,183,76,184],[76,185,76,186],[76,187,76,188],[76,189,76,190],[76,191,76,192],[77,11,77,12],[77,13,77,14],[77,15,77,16],[77,17,77,18],[77,19,77,20],[77,21,77,22],[77,23,77,24],[77,25,77,26],[77,27,77,28],[77,29,77,30],[77,31,77,32],[77,33,77,34],[77,35,77,36],[77,37,77,38],[77,39,77,40],[77,41,77,42],[77,43,77,44],[77,45,77,46],[77,47,77,48],[76,165,76,166],[76,167,76,168],[76,169,76,170],[76,171,76,172],[76,173,76,174],[76,175,76,176],[76,177,76,178],[76,179,76,180],[77,67,77,68],[77,69,77,70],[77,71,77,72],[77,73,77,74],[77,75,77,76],[77,77,77,78],[77,79,77,80],[77,81,77,82],[77,83,77,84],[77,49,77,50],[77,51,77,52],[77,53,77,54],[77,55,77,56],[77,57,77,58],[77,59,77,60],[77,61,77,62],[77,63,77,64],[77,65,77,66],[77,103,77,104],[77,105,77,106],[77,107,77,108],[77,109,77,110],[77,111,77,112],[77,113,77,114],[77,115,77,116],[77,117,77,118],[77,119,77,120],[77,85,77,86],[77,87,77,88],[77,89,77,90],[77,91,77,92],[77,93,77,94],[77,95,77,96],[77,97,77,98],[77,99,77,100],[77,101,77,102],[77,139,77,140],[77,141,77,142],[77,143,77,144],[77,145,77,146],[77,147,77,148],[77,149,77,150],[77,151,77,152],[77,153,77,154]],"merged_total":1587,"flags":["merged_cut"]}
[]
[null,"Navigation",null,null,null,null,null,null,{"$f":"openingScreenTitle","v":"FHWA Tool for Operations Benefit/Cost (TOPS-BC):  Version 4.0"}]
[null,"Back",null,null,null,null,null,null,null,"PURPOSE:  Estimate Lifecycle Costs of TSM&O Strategies"]
[null,"OPENING SCREEN",null,null,null,null,null,null,null,null,"WORK AREA 1 - ESTIMATE AVERAGE ANNUAL COST"]
[null,"GENERAL TOOL OVERVIEW"]
[null,"LIST OF ALL WORKSHEETS",null,null,null,null,null,null,null,null,"Other Strategies: ATDM Part-Time Shoulder Use"]
[null,"1) INVESTIGATE IMPACTS"]
[null,"2) METHODS AND TOOLS",null,null,null,null,null,null,"Equipment",null,null,null,null,null,null,null,"Useful Life",null,"Capital / Replacement Costs (Total)",null,"O&M Costs (Annual)",null,"Annualized Costs"]
[null,"3) ESTIMATE COSTS"]
[null,"Traveler Information"]
[null,"DMS"]
[null,"HAR",null,null,null,null,null,null,"Basic Infrastructure Equipment"]
[null,"Pre-Trip Traveler Info",null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!L214","v":"TMC Lane Control Hardware"},null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!M214","v":5},{"$f":"'Cost Default Matrix'!N214","v":8200},null,{"$f":"'Cost Default Matrix'!O214","v":1200},null,{"$f":"IF(R13>0,S13/R13+U13,U13)","v":2840}]
[null,"Traffic Signal Coordination Systems",null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!L215","v":"TMC System Integration"},null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!M215","v":10},{"$f":"'Cost Default Matrix'!N215","v":260000},null,{"$f":"'Cost Default Matrix'!O215","v":0},null,26000]
[null,"Preset Timing",null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!L216","v":"TMC Lane Control Software"},null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!M216","v":2},{"$f":"'Cost Default Matrix'!N216","v":36000},null,{"$f":"'Cost Default Matrix'!O216","v":770},null,18770]
[null,"Traffic Actuated",null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!L217","v":"TMC Labor"},null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!M217","v":0},{"$f":"'Cost Default Matrix'!N217","v":0},null,{"$f":"'Cost Default Matrix'!O217","v":110000},null,110000]
[null,"Central Control",null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!L218","v":"Communications"},null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!M218","v":5},{"$f":"'Cost Default Matrix'!N218","v":2050},null,{"$f":"'Cost Default Matrix'!O218","v":2050},null,2460]
[null,"Transit Signal Priority"]
[null,"Ramp Metering Systems",null,null,null,null,null,null,null,"TOTAL Infrastructure Cost",null,null,null,null,null,null,null,null,{"$f":"SUM(S11:T18)","v":306250},null,{"$f":"SUM(U11:V18)","v":114020},null,{"$f":"SUM(W11:X18)","v":160070}]
[null,"Central Control"]
[null,"Traffic Actuated",null,null,null,null,null,null,"Incremental Deployment Equipment"]
[null,"Preset Timing",null,null,null,null,null,null,null,"Incremental costs for shoulder running deployments are extremely variable depending on the type of deployment."]
[null,"Freight Strategies and Systems",null,null,null,null,null,null,null,"User should enter and edit costs appropriate to their planned strategy.  Example costs include:"]
[null,"Truck Only Lanes",null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!L219","v":"Communication Line"},null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!M219","v":5},{"$f":"'Cost Default Matrix'!N219","v":770},null,{"$f":"'Cost Default Matrix'!O219","v":930},null,{"$f":"IF(R24>0,S24/R24+U24,U24)","v":1084}]
[null,"Screening and Permitting Systems",null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!L220","v":"Variable Message Sign"},null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!M220","v":10},{"$f":"'Cost Default Matrix'!N220","v":89000},null,{"$f":"'Cost Default Matrix'!O220","v":4200},null,13100]
[null,"Truck Parking and Reservation Systems",null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!L221","v":"Variable Message Sign Tower"},null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!M221","v":25},{"$f":"'Cost Default Matrix'!N221","v":100000},null,{"$f":"'Cost Default Matrix'!O221","v":220},null,4220]
[null,"Weigh-In-Motion Devices",null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!L222","v":"Lane Signal Controller"},null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!M222","v":10},{"$f":"'Cost Default Matrix'!N222","v":85000},null,{"$f":"'Cost Default Matrix'!O222","v":1900},null,10400]
[null,"Other Freeway Systems",null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!L223","v":"Loop Detectors (2)"},null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!M223","v":5},{"$f":"'Cost Default Matrix'!N223","v":10500},null,{"$f":"'Cost Default Matrix'!O223","v":480},null,2580]
[null,"Traffic Incident Management",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[null,"Other Strategies",null,null,null,null,null,null,null,"TOTAL Incremental Cost",null,null,null,null,null,null,null,null,{"$f":"SUM(S20:T29)","v":285270},null,{"$f":"SUM(U20:V29)","v":7730},null,{"$f":"SUM(W20:X29)","v":31384}]
[null,"ATDM General-Cost"]
[null,"ATDM Speed Harmonization",null,null,null,null,null,null,"INPUT",null,"Enter Number of Infrastructure Deployments ",null,null,null,null,null,null,null,null,null,null,null,{"$f":"W19*R32","v":0}]
[null,"Employer Based Traveler Demand Mgmt.  "]
[4,"ATDM Hard Shoulder Running",null,null,null,null,null,null,"INPUT",null,"Enter Number of Incremental Deployments",null,null,null,null,null,null,null,null,null,null,null,{"$f":"R34*W30","v":0}]
[null,"ATDM High Occupancy Toll Lanes"]
[null,"Road Weather Management",null,null,null,null,null,null,"INPUT",null,"Enter Year of Deployment"]
[null,"Work Zone"]
[null,"Supporting Strategies",null,null,null,null,null,null,null,null,"Average Annual Cost",null,null,null,null,null,null,null,null,null,null,null,{"$f":"$W$32+$W$34","v":0}]
[null,"Traffic Management Center"]
[null,"Loop Detection"]
[null,"CCTV"]
[null,"Costs Summary",null,null,null,null,null,null,{"$f":"openingScreenTitle","v":"FHWA Tool for Operations Benefit/Cost (TOPS-BC):  Version 4.0"}]
[null,"4) ESTIMATE BENEFITS",null,null,null,null,null,null,null,"PURPOSE:  Estimate Lifecycle Costs of TSM&O Strategies"]
[null,"Parameters",null,null,null,null,null,null,null,null,"WORK AREA 2 - PROJECT STREAM OF COSTS AND ESTIMATE NET PRESENT VALUE"]
[null,"Generic Link Model"]
[null,"Arterial Strategies",null,null,null,null,null,null,{"$f":"K6","v":"Other Strategies: ATDM Part-Time Shoulder Use"}]
[null,"Signal Coordination"]
[null,"Freeway Strategies",null,null,null,null,null,null,null,null,null,2013,null,{"$f":"L48+1","v":2014},null,{"$f":"N48+1","v":2015},null,{"$f":"P48+1","v":2016},null,{"$f":"R48+1","v":2017},null,{"$f":"T48+1","v":2018},null,{"$f":"V48+1","v":2019},null,{"$f":"X48+1","v":2020},null,{"$f":"Z48+1","v":2021},null,{"$f":"AB48+1","v":2022},null,{"$f":"AD48+1","v":2023},null,{"$f":"AF48+1","v":2024},null,{"$f":"AH48+1","v":2025},null,{"$f":"AJ48+1","v":2026},null,{"$f":"AL48+1","v":2027},null,{"$f":"AN48+1","v":2028},null,{"$f":"AP48+1","v":2029},null,{"$f":"AR48+1","v":2030},null,{"$f":"AT48+1","v":2031},null,{"$f":"AV48+1","v":2032},null,{"$f":"AX48+1","v":2033},null,{"$f":"AZ48+1","v":2034},null,{"$f":"BB48+1","v":2035},null,{"$f":"BD48+1","v":2036},null,{"$f":"BF48+1","v":2037},null,{"$f":"BH48+1","v":2038},null,{"$f":"BJ48+1","v":2039},null,{"$f":"BL48+1","v":2040},null,{"$f":"BN48+1","v":2041},null,{"$f":"BP48+1","v":2042},null,{"$f":"BR48+1","v":2043},null,{"$f":"BT48+1","v":2044},null,{"$f":"BV48+1","v":2045},null,{"$f":"BX48+1","v":2046},null,{"$f":"BZ48+1","v":2047},null,{"$f":"CB48+1","v":2048},null,{"$f":"CD48+1","v":2049},null,{"$f":"CF48+1","v":2050},null,{"$f":"CH48+1","v":2051},null,{"$f":"CJ48+1","v":2052},null,{"$f":"CL48+1","v":2053},null,{"$f":"CN48+1","v":2054},null,{"$f":"CP48+1","v":2055},null,{"$f":"CR48+1","v":2056},null,{"$f":"CT48+1","v":2057},null,{"$f":"CV48+1","v":2058},null,{"$f":"CX48+1","v":2059},null,{"$f":"CZ48+1","v":2060},null,{"$f":"DB48+1","v":2061},null,{"$f":"DD48+1","v":2062},null,{"$f":"DF48+1","v":2063},null,{"$f":"DH48+1","v":2064},null,{"$f":"DJ48+1","v":2065},null,{"$f":"DL48+1","v":2066},null,{"$f":"DN48+1","v":2067},null,{"$f":"DP48+1","v":2068},null,{"$f":"DR48+1","v":2069},null,{"$f":"DT48+1","v":2070},null,{"$f":"DV48+1","v":2071},null,{"$f":"DX48+1","v":2072},null,{"$f":"DZ48+1","v":2073},null,{"$f":"EB48+1","v":2074},null,{"$f":"ED48+1","v":2075},null,{"$f":"EF48+1","v":2076},null,{"$f":"EH48+1","v":2077},null,{"$f":"EJ48+1","v":2078},null,{"$f":"EL48+1","v":2079},null,{"$f":"EN48+1","v":2080},null,{"$f":"EP48+1","v":2081},null,{"$f":"ER48+1","v":2082},null,{"$f":"ET48+1","v":2083},null,{"$f":"EV48+1","v":2084},null,{"$f":"EX48+1","v":2085},null,{"$f":"EZ48+1","v":2086},null,{"$f":"FB48+1","v":2087},null,{"$f":"FD48+1","v":2088},null,{"$f":"FF48+1","v":2089},null,{"$f":"FH48+1","v":2090},null,{"$f":"FJ48+1","v":2091},null,{"$f":"FL48+1","v":2092},null,{"$f":"FN48+1","v":2093},null,{"$f":"FP48+1","v":2094},null,{"$f":"FR48+1","v":2095},null,{"$f":"FT48+1","v":2096},null,{"$f":"FV48+1","v":2097},null,{"$f":"FX48+1","v":2098},null,{"$f":"FZ48+1","v":2099},null,{"$f":"GB48+1","v":2100},null,{"$f":"GD48+1","v":2101},null,{"$f":"GF48+1","v":2102},null,{"$f":"GH48+1","v":2103}]
[null,"Ramp Metering",null,null,null,null,null,null,"Cost Item"]
[null,"Traffic Incident Management",null,null,null,null,null,null,"Infrastructure Costs ",null,null,{"$f":"L82","v":0},null,{"$f":"N82","v":0},null,{"$f":"P82","v":0},null,{"$f":"R82","v":0},null,{"$f":"T82","v":0},null,{"$f":"V82","v":0},null,{"$f":"X82","v":0},null,{"$f":"Z82","v":0},null,{"$f":"AB82","v":0},null,{"$f":"AD82","v":0},null,{"$f":"AF82","v":0},null,{"$f":"AH82","v":0},null,{"$f":"AJ82","v":0},null,{"$f":"AL82","v":0},null,{"$f":"AN82","v":0},null,{"$f":"AP82","v":0},null,{"$f":"AR82","v":0},null,{"$f":"AT82","v":0},null,{"$f":"AV82","v":0},null,{"$f":"AX82","v":0},null,{"$f":"AZ82","v":0},null,{"$f":"BB82","v":0},null,{"$f":"BD82","v":0},null,{"$f":"BF82","v":0},null,{"$f":"BH82","v":0},null,{"$f":"BJ82","v":0},null,{"$f":"BL82","v":0},null,{"$f":"BN82","v":0},null,{"$f":"BP82","v":0},null,{"$f":"BR82","v":0},null,{"$f":"BT82","v":0},null,{"$f":"BV82","v":0},null,{"$f":"BX82","v":0},null,{"$f":"BZ82","v":0},null,{"$f":"CB82","v":0},null,{"$f":"CD82","v":0},null,{"$f":"CF82","v":0},null,{"$f":"CH82","v":0},null,{"$f":"CJ82","v":0},null,{"$f":"CL82","v":0},null,{"$f":"CN82","v":0},null,{"$f":"CP82","v":0},null,{"$f":"CR82","v":0},null,{"$f":"CT82","v":0},null,{"$f":"CV82","v":0},null,{"$f":"CX82","v":0},null,{"$f":"CZ82","v":0},null,{"$f":"DB82","v":0},null,{"$f":"DD82","v":0},null,{"$f":"DF82","v":0},null,{"$f":"DH82","v":0},null,{"$f":"DJ82","v":0},null,{"$f":"DL82","v":0},null,{"$f":"DN82","v":0},null,{"$f":"DP82","v":0},null,{"$f":"DR82","v":0},null,{"$f":"DT82","v":0},null,{"$f":"DV82","v":0},null,{"$f":"DX82","v":0},null,{"$f":"DZ82","v":0},null,{"$f":"EB82","v":0},null,{"$f":"ED82","v":0},null,{"$f":"EF82","v":0},null,{"$f":"EH82","v":0},null,{"$f":"EJ82","v":0},null,{"$f":"EL82","v":0},null,{"$f":"EN82","v":0},null,{"$f":"EP82","v":0},null,{"$f":"ER82","v":0},null,{"$f":"ET82","v":0},null,{"$f":"EV82","v":0},null,{"$f":"EX82","v":0},null,{"$f":"EZ82","v":0},null,{"$f":"FB82","v":0},null,{"$f":"FD82","v":0},null,{"$f":"FF82","v":0},null,{"$f":"FH82","v":0},null,{"$f":"FJ82","v":0},null,{"$f":"FL82","v":0},null,{"$f":"FN82","v":0},null,{"$f":"FP82","v":0},null,{"$f":"FR82","v":0},null,{"$f":"FT82","v":0},null,{"$f":"FV82","v":0},null,{"$f":"FX82","v":0},null,{"$f":"FZ82","v":0},null,{"$f":"GB82","v":0},null,{"$f":"GD82","v":0},null,{"$f":"GF82","v":0},null,{"$f":"GH82","v":0},null,{"$f":"GJ82","v":0}]
[null,"Traveler Information",null,null,null,null,null,null,"Incremental Costs",null,null,{"$f":"L91","v":0},null,{"$f":"N91","v":0},null,{"$f":"P91","v":0},null,{"$f":"R91","v":0},null,{"$f":"T91","v":0},null,{"$f":"V91","v":0},null,{"$f":"X91","v":0},null,{"$f":"Z91","v":0},null,{"$f":"AB91","v":0},null,{"$f":"AD91","v":0},null,{"$f":"AF91","v":0},null,{"$f":"AH91","v":0},null,{"$f":"AJ91","v":0},null,{"$f":"AL91","v":0},null,{"$f":"AN91","v":0},null,{"$f":"AP91","v":0},null,{"$f":"AR91","v":0},null,{"$f":"AT91","v":0},null,{"$f":"AV91","v":0},null,{"$f":"AX91","v":0},null,{"$f":"AZ91","v":0},null,{"$f":"BB91","v":0},null,{"$f":"BD91","v":0},null,{"$f":"BF91","v":0},null,{"$f":"BH91","v":0},null,{"$f":"BJ91","v":0},null,{"$f":"BL91","v":0},null,{"$f":"BN91","v":0},null,{"$f":"BP91","v":0},null,{"$f":"BR91","v":0},null,{"$f":"BT91","v":0},null,{"$f":"BV91","v":0},null,{"$f":"BX91","v":0},null,{"$f":"BZ91","v":0},null,{"$f":"CB91","v":0},null,{"$f":"CD91","v":0},null,{"$f":"CF91","v":0},null,{"$f":"CH91","v":0},null,{"$f":"CJ91","v":0},null,{"$f":"CL91","v":0},null,{"$f":"CN91","v":0},null,{"$f":"CP91","v":0},null,{"$f":"CR91","v":0},null,{"$f":"CT91","v":0},null,{"$f":"CV91","v":0},null,{"$f":"CX91","v":0},null,{"$f":"CZ91","v":0},null,{"$f":"DB91","v":0},null,{"$f":"DD91","v":0},null,{"$f":"DF91","v":0},null,{"$f":"DH91","v":0},null,{"$f":"DJ91","v":0},null,{"$f":"DL91","v":0},null,{"$f":"DN91","v":0},null,{"$f":"DP91","v":0},null,{"$f":"DR91","v":0},null,{"$f":"DT91","v":0},null,{"$f":"DV91","v":0},null,{"$f":"DX91","v":0},null,{"$f":"DZ91","v":0},null,{"$f":"EB91","v":0},null,{"$f":"ED91","v":0},null,{"$f":"EF91","v":0},null,{"$f":"EH91","v":0},null,{"$f":"EJ91","v":0},null,{"$f":"EL91","v":0},null,{"$f":"EN91","v":0},null,{"$f":"EP91","v":0},null,{"$f":"ER91","v":0},null,{"$f":"ET91","v":0},null,{"$f":"EV91","v":0},null,{"$f":"EX91","v":0},null,{"$f":"EZ91","v":0},null,{"$f":"FB91","v":0},null,{"$f":"FD91","v":0},null,{"$f":"FF91","v":0},null,{"$f":"FH91","v":0},null,{"$f":"FJ91","v":0},null,{"$f":"FL91","v":0},null,{"$f":"FN91","v":0},null,{"$f":"FP91","v":0},null,{"$f":"FR91","v":0},null,{"$f":"FT91","v":0},null,{"$f":"FV91","v":0},null,{"$f":"FX91","v":0},null,{"$f":"FZ91","v":0},null,{"$f":"GB91","v":0},null,{"$f":"GD91","v":0},null,{"$f":"GF91","v":0},null,{"$f":"GH91","v":0},null,{"$f":"GJ91","v":0}]
[null,"Dynamic Message Sign",null,null,null,null,null,null,"Total Annual Cost",null,null,{"$f":"SUM(L50:M51)","v":0},null,{"$f":"SUM(N50:O51)","v":0},null,{"$f":"SUM(P50:Q51)","v":0},null,{"$f":"SUM(R50:S51)","v":0},null,{"$f":"SUM(T50:U51)","v":0},null,{"$f":"SUM(V50:W51)","v":0},null,{"$f":"SUM(X50:Y51)","v":0},null,{"$f":"SUM(Z50:AA51)","v":0},null,{"$f":"SUM(AB50:AC51)","v":0},null,{"$f":"SUM(AD50:AE51)","v":0},null,{"$f":"SUM(AF50:AG51)","v":0},null,{"$f":"SUM(AH50:AI51)","v":0},null,{"$f":"SUM(AJ50:AK51)","v":0},null,{"$f":"SUM(AL50:AM51)","v":0},null,{"$f":"SUM(AN50:AO51)","v":0},null,{"$f":"SUM(AP50:AQ51)","v":0},null,{"$f":"SUM(AR50:AS51)","v":0},null,{"$f":"SUM(AT50:AU51)","v":0},null,{"$f":"SUM(AV50:AW51)","v":0},null,{"$f":"SUM(AX50:AY51)","v":0},null,{"$f":"SUM(AZ50:BA51)","v":0},null,{"$f":"SUM(BB50:BC51)","v":0},null,{"$f":"SUM(BD50:BE51)","v":0},null,{"$f":"SUM(BF50:BG51)","v":0},null,{"$f":"SUM(BH50:BI51)","v":0},null,{"$f":"SUM(BJ50:BK51)","v":0},null,{"$f":"SUM(BL50:BM51)","v":0},null,{"$f":"SUM(BN50:BO51)","v":0},null,{"$f":"SUM(BP50:BQ51)","v":0},null,{"$f":"SUM(BR50:BS51)","v":0},null,{"$f":"SUM(BT50:BU51)","v":0},null,{"$f":"SUM(BV50:BW51)","v":0},null,{"$f":"SUM(BX50:BY51)","v":0},null,{"$f":"SUM(BZ50:CA51)","v":0},null,{"$f":"SUM(CB50:CC51)","v":0},null,{"$f":"SUM(CD50:CE51)","v":0},null,{"$f":"SUM(CF50:CG51)","v":0},null,{"$f":"SUM(CH50:CI51)","v":0},null,{"$f":"SUM(CJ50:CK51)","v":0},null,{"$f":"SUM(CL50:CM51)","v":0},null,{"$f":"SUM(CN50:CO51)","v":0},null,{"$f":"SUM(CP50:CQ51)","v":0},null,{"$f":"SUM(CR50:CS51)","v":0},null,{"$f":"SUM(CT50:CU51)","v":0},null,{"$f":"SUM(CV50:CW51)","v":0},null,{"$f":"SUM(CX50:CY51)","v":0},null,{"$f":"SUM(CZ50:DA51)","v":0},null,{"$f":"SUM(DB50:DC51)","v":0},null,{"$f":"SUM(DD50:DE51)","v":0},null,{"$f":"SUM(DF50:DG51)","v":0},null,{"$f":"SUM(DH50:DI51)","v":0},null,{"$f":"SUM(DJ50:DK51)","v":0},null,{"$f":"SUM(DL50:DM51)","v":0},null,{"$f":"SUM(DN50:DO51)","v":0},null,{"$f":"SUM(DP50:DQ51)","v":0},null,{"$f":"SUM(DR50:DS51)","v":0},null,{"$f":"SUM(DT50:DU51)","v":0},null,{"$f":"SUM(DV50:DW51)","v":0},null,{"$f":"SUM(DX50:DY51)","v":0},null,{"$f":"SUM(DZ50:EA51)","v":0},null,{"$f":"SUM(EB50:EC51)","v":0},null,{"$f":"SUM(ED50:EE51)","v":0},null,{"$f":"SUM(EF50:EG51)","v":0},null,{"$f":"SUM(EH50:EI51)","v":0},null,{"$f":"SUM(EJ50:EK51)","v":0},null,{"$f":"SUM(EL50:EM51)","v":0},null,{"$f":"SUM(EN50:EO51)","v":0},null,{"$f":"SUM(EP50:EQ51)","v":0},null,{"$f":"SUM(ER50:ES51)","v":0},null,{"$f":"SUM(ET50:EU51)","v":0},null,{"$f":"SUM(EV50:EW51)","v":0},null,{"$f":"SUM(EX50:EY51)","v":0},null,{"$f":"SUM(EZ50:FA51)","v":0},null,{"$f":"SUM(FB50:FC51)","v":0},null,{"$f":"SUM(FD50:FE51)","v":0},null,{"$f":"SUM(FF50:FG51)","v":0},null,{"$f":"SUM(FH50:FI51)","v":0},null,{"$f":"SUM(FJ50:FK51)","v":0},null,{"$f":"SUM(FL50:FM51)","v":0},null,{"$f":"SUM(FN50:FO51)","v":0},null,{"$f":"SUM(FP50:FQ51)","v":0},null,{"$f":"SUM(FR50:FS51)","v":0},null,{"$f":"SUM(FT50:FU51)","v":0},null,{"$f":"SUM(FV50:FW51)","v":0},null,{"$f":"SUM(FX50:FY51)","v":0},null,{"$f":"SUM(FZ50:GA51)","v":0},null,{"$f":"SUM(GB50:GC51)","v":0},null,{"$f":"SUM(GD50:GE51)","v":0},null,{"$f":"SUM(GF50:GG51)","v":0},null,{"$f":"SUM(GH50:GI51)","v":0},null,{"$f":"SUM(GJ50:GK51)","v":0}]
[null,"Highway Advisory Radio",null,null,null,null,null,null,"Cumulative Cost",null,null,{"$f":"L52","v":0},null,{"$f":"L53+N52","v":0},null,{"$f":"N53+P52","v":0},null,{"$f":"P53+R52","v":0},null,{"$f":"R53+T52","v":0},null,{"$f":"T53+V52","v":0},null,{"$f":"V53+X52","v":0},null,{"$f":"X53+Z52","v":0},null,{"$f":"Z53+AB52","v":0},null,{"$f":"AB53+AD52","v":0},null,{"$f":"AD53+AF52","v":0},null,{"$f":"AF53+AH52","v":0},null,{"$f":"AH53+AJ52","v":0},null,{"$f":"AJ53+AL52","v":0},null,{"$f":"AL53+AN52","v":0},null,{"$f":"AN53+AP52","v":0},null,{"$f":"AP53+AR52","v":0},null,{"$f":"AR53+AT52","v":0},null,{"$f":"AT53+AV52","v":0},null,{"$f":"AV53+AX52","v":0},null,{"$f":"AX53+AZ52","v":0},null,{"$f":"AZ53+BB52","v":0},null,{"$f":"BB53+BD52","v":0},null,{"$f":"BD53+BF52","v":0},null,{"$f":"BF53+BH52","v":0},null,{"$f":"BH53+BJ52","v":0},null,{"$f":"BJ53+BL52","v":0},null,{"$f":"BL53+BN52","v":0},null,{"$f":"BN53+BP52","v":0},null,{"$f":"BP53+BR52","v":0},null,{"$f":"BR53+BT52","v":0},null,{"$f":"BT53+BV52","v":0},null,{"$f":"BV53+BX52","v":0},null,{"$f":"BX53+BZ52","v":0},null,{"$f":"BZ53+CB52","v":0},null,{"$f":"CB53+CD52","v":0},null,{"$f":"CD53+CF52","v":0},null,{"$f":"CF53+CH52","v":0},null,{"$f":"CH53+CJ52","v":0},null,{"$f":"CJ53+CL52","v":0},null,{"$f":"CL53+CN52","v":0},null,{"$f":"CN53+CP52","v":0},null,{"$f":"CP53+CR52","v":0},null,{"$f":"CR53+CT52","v":0},null,{"$f":"CT53+CV52","v":0},null,{"$f":"CV53+CX52","v":0},null,{"$f":"CX53+CZ52","v":0},null,{"$f":"CZ53+DB52","v":0},null,{"$f":"DB53+DD52","v":0},null,{"$f":"DD53+DF52","v":0},null,{"$f":"DF53+DH52","v":0},null,{"$f":"DH53+DJ52","v":0},null,{"$f":"DJ53+DL52","v":0},null,{"$f":"DL53+DN52","v":0},null,{"$f":"DN53+DP52","v":0},null,{"$f":"DP53+DR52","v":0},null,{"$f":"DR53+DT52","v":0},null,{"$f":"DT53+DV52","v":0},null,{"$f":"DV53+DX52","v":0},null,{"$f":"DX53+DZ52","v":0},null,{"$f":"DZ53+EB52","v":0},null,{"$f":"EB53+ED52","v":0},null,{"$f":"ED53+EF52","v":0},null,{"$f":"EF53+EH52","v":0},null,{"$f":"EH53+EJ52","v":0},null,{"$f":"EJ53+EL52","v":0},null,{"$f":"EL53+EN52","v":0},null,{"$f":"EN53+EP52","v":0},null,{"$f":"EP53+ER52","v":0},null,{"$f":"ER53+ET52","v":0},null,{"$f":"ET53+EV52","v":0},null,{"$f":"EV53+EX52","v":0},null,{"$f":"EX53+EZ52","v":0},null,{"$f":"EZ53+FB52","v":0},null,{"$f":"FB53+FD52","v":0},null,{"$f":"FD53+FF52","v":0},null,{"$f":"FF53+FH52","v":0},null,{"$f":"FH53+FJ52","v":0},null,{"$f":"FJ53+FL52","v":0},null,{"$f":"FL53+FN52","v":0},null,{"$f":"FN53+FP52","v":0},null,{"$f":"FP53+FR52","v":0},null,{"$f":"FR53+FT52","v":0},null,{"$f":"FT53+FV52","v":0},null,{"$f":"FV53+FX52","v":0},null,{"$f":"FX53+FZ52","v":0},null,{"$f":"FZ53+GB52","v":0},null,{"$f":"GB53+GD52","v":0},null,{"$f":"GD53+GF52","v":0},null,{"$f":"GF53+GH52","v":0},null,{"$f":"GH53+GJ52","v":0}]
[null,"Pre-Trip Traveler Information"]
[null,"Freight Strategies and Systems"]
[null,"Truck Only Lanes",null,null,null,null,null,null,"INPUT",null,"Enter Number of Years in the Analysis Time Horizon ",null,null,null,null,null,null,null,20,"Source:   TIGER Grant Application Recommendations"]
[null,"Screening and Permitting Systems"]
[null,"Truck Parking and Reservation Systems",null,null,null,null,null,null,"INPUT",null,"Enter the Beginning Year of the Analysis",null,null,null,null,null,null,null,2016]
[null,"Weigh-In-Motion Devices"]
[null,"ATDM",null,null,null,null,null,null,"INPUT ",null,"Enter Discount Rate",null,null,null,null,null,null,null,{"$f":"Parameters!$P$27","v":7.0000000000000007E-2},"Source:  Office of Management and Budget"]
[null,"ATDM General-Benefit"]
[null,"HOT Lanes",null,null,null,null,null,null,null,null,"NET PRESENT VALUE OF COSTS",null,null,null,null,null,{"$f":"(NPV(IF($R$60>0,$R$60,$S$60),INDIRECT(ADDRESS(ROW(R52),((IF($R$58>0,$R$58,$S$58))-2012)*2+(COLUMN($L$52)))):INDIRECT(ADDRESS(ROW($L$52),((IF($R$58>0,$R$58,$S$58)+((IF($R$56>0,$R$56,$S$56))*2)-1)-IF($R$58>0,$R$58,$S$58)+COLUMN(INDIRECT(ADDRESS(ROW($L$52),((IF($R$58>0,$R$58,$S$58)-2012)*2))))+COLUMN($L$52))))))+(VALUE(INDIRECT(ADDRESS(ROW(R52),((IF($R$58>0,$R$58,$S$58))-2012)*2+(COLUMN($J$52))))))","v":0}]
[null,"Hard Shoulder Running",null,null,null,null,null,null,null,null,null,{"$f":"IF(R58>0,R58,S58)","v":2016},"TO ",{"$f":"IF(R56>0, R56+L63,S56+L63)","v":2036}]
[null,"Speed Harmonization"]
[null,"Road Weather Management"]
[null,"Work Zone Systems"]
[null,"MY DEPLOYMENTS"]
[]
[]
[]
[null,null,null,null,null,null,null,null,"WORKING CALCULATIONS SHEET -- DO NOT MODIFY VALUES IN THIS SECTION"]
[]
[null,null,null,null,null,null,null,null,null,"Cost Item",null,2013,null,{"$f":"L73+1","v":2014},null,{"$f":"N73+1","v":2015},null,{"$f":"P73+1","v":2016},null,{"$f":"R73+1","v":2017},null,{"$f":"T73+1","v":2018},null,{"$f":"V73+1","v":2019},null,{"$f":"X73+1","v":2020},null,{"$f":"Z73+1","v":2021},null,{"$f":"AB73+1","v":2022},null,{"$f":"AD73+1","v":2023},null,{"$f":"AF73+1","v":2024},null,{"$f":"AH73+1","v":2025},null,{"$f":"AJ73+1","v":2026},null,{"$f":"AL73+1","v":2027},null,{"$f":"AN73+1","v":2028},null,{"$f":"AP73+1","v":2029},null,{"$f":"AR73+1","v":2030},null,{"$f":"AT73+1","v":2031},null,{"$f":"AV73+1","v":2032},null,{"$f":"AX73+1","v":2033},null,{"$f":"AZ73+1","v":2034},null,{"$f":"BB73+1","v":2035},null,{"$f":"BD73+1","v":2036},null,{"$f":"BF73+1","v":2037},null,{"$f":"BH73+1","v":2038},null,{"$f":"BJ73+1","v":2039},null,{"$f":"BL73+1","v":2040},null,{"$f":"BN73+1","v":2041},null,{"$f":"BP73+1","v":2042},null,{"$f":"BR73+1","v":2043},null,{"$f":"BT73+1","v":2044},null,{"$f":"BV73+1","v":2045},null,{"$f":"BX73+1","v":2046},null,{"$f":"BZ73+1","v":2047},null,{"$f":"CB73+1","v":2048},null,{"$f":"CD73+1","v":2049},null,{"$f":"CF73+1","v":2050},null,{"$f":"CH73+1","v":2051},null,{"$f":"CJ73+1","v":2052},null,{"$f":"CL73+1","v":2053},null,{"$f":"CN73+1","v":2054},null,{"$f":"CP73+1","v":2055},null,{"$f":"CR73+1","v":2056},null,{"$f":"CT73+1","v":2057},null,{"$f":"CV73+1","v":2058},null,{"$f":"CX73+1","v":2059},null,{"$f":"CZ73+1","v":2060},null,{"$f":"DB73+1","v":2061},null,{"$f":"DD73+1","v":2062},null,{"$f":"DF73+1","v":2063},null,{"$f":"DH73+1","v":2064},null,{"$f":"DJ73+1","v":2065},null,{"$f":"DL73+1","v":2066},null,{"$f":"DN73+1","v":2067},null,{"$f":"DP73+1","v":2068},null,{"$f":"DR73+1","v":2069},null,{"$f":"DT73+1","v":2070},null,{"$f":"DV73+1","v":2071},null,{"$f":"DX73+1","v":2072},null,{"$f":"DZ73+1","v":2073},null,{"$f":"EB73+1","v":2074},null,{"$f":"ED73+1","v":2075},null,{"$f":"EF73+1","v":2076},null,{"$f":"EH73+1","v":2077},null,{"$f":"EJ73+1","v":2078},null,{"$f":"EL73+1","v":2079},null,{"$f":"EN73+1","v":2080},null,{"$f":"EP73+1","v":2081},null,{"$f":"ER73+1","v":2082},null,{"$f":"ET73+1","v":2083},null,{"$f":"EV73+1","v":2084},null,{"$f":"EX73+1","v":2085},null,{"$f":"EZ73+1","v":2086},null,{"$f":"FB73+1","v":2087},null,{"$f":"FD73+1","v":2088},null,{"$f":"FF73+1","v":2089},null,{"$f":"FH73+1","v":2090},null,{"$f":"FJ73+1","v":2091},null,{"$f":"FL73+1","v":2092},null,{"$f":"FN73+1","v":2093},null,{"$f":"FP73+1","v":2094},null,{"$f":"FR73+1","v":2095},null,{"$f":"FT73+1","v":2096},null,{"$f":"FV73+1","v":2097},null,{"$f":"FX73+1","v":2098},null,{"$f":"FZ73+1","v":2099},null,{"$f":"GB73+1","v":2100},null,{"$f":"GD73+1","v":2101},null,{"$f":"GF73+1","v":2102},null,{"$f":"GH73+1","v":2103}]
[]
[null,null,null,null,null,null,null,null,"Basic Infrastructure Equipment"]
[null,null,null,null,null,null,null,null,null,{"$f":"J13","v":"TMC Lane Control Hardware"},null,{"$f":"IF(L$73<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(L$73-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(L$73>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(N$73<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(N$73-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(N$73>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(P$73<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(P$73-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(P$73>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(R$73<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(R$73-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(R$73>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(T$73<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(T$73-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(T$73>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(V$73<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(V$73-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(V$73>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(X$73<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(X$73-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(X$73>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(Z$73<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(Z$73-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(Z$73>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AB$73<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(AB$73-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(AB$73>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AD$73<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(AD$73-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(AD$73>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AF$73<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(AF$73-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(AF$73>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AH$73<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(AH$73-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(AH$73>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AJ$73<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(AJ$73-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(AJ$73>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AL$73<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(AL$73-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(AL$73>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AN$73<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(AN$73-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(AN$73>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AP$73<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(AP$73-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(AP$73>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AR$73<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(AR$73-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(AR$73>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AT$73<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(AT$73-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(AT$73>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AV$73<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(AV$73-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(AV$73>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AX$73<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(AX$73-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(AX$73>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AZ$73<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(AZ$73-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(AZ$73>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BB$73<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(BB$73-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(BB$73>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BD$73<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(BD$73-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(BD$73>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BF$73<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(BF$73-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(BF$73>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BH$73<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(BH$73-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(BH$73>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BJ$73<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(BJ$73-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(BJ$73>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BL$73<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(BL$73-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(BL$73>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BN$73<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(BN$73-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(BN$73>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BP$73<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(BP$73-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(BP$73>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BR$73<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(BR$73-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(BR$73>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BT$73<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(BT$73-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(BT$73>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BV$73<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(BV$73-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(BV$73>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BX$73<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(BX$73-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(BX$73>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BZ$73<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(BZ$73-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(BZ$73>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CB$73<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(CB$73-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(CB$73>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CD$73<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(CD$73-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(CD$73>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CF$73<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(CF$73-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(CF$73>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CH$73<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(CH$73-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(CH$73>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CJ$73<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(CJ$73-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(CJ$73>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CL$73<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(CL$73-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(CL$73>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CN$73<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(CN$73-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(CN$73>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CP$73<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(CP$73-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(CP$73>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CR$73<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(CR$73-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(CR$73>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CT$73<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(CT$73-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(CT$73>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CV$73<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(CV$73-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(CV$73>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CX$73<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(CX$73-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(CX$73>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CZ$73<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(CZ$73-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(CZ$73>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DB$73<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(DB$73-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(DB$73>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DD$73<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(DD$73-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(DD$73>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DF$73<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(DF$73-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(DF$73>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DH$73<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(DH$73-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(DH$73>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DJ$73<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(DJ$73-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(DJ$73>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DL$73<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(DL$73-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(DL$73>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DN$73<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(DN$73-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(DN$73>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DP$73<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(DP$73-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(DP$73>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DR$73<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(DR$73-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(DR$73>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DT$73<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(DT$73-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(DT$73>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DV$73<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(DV$73-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(DV$73>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DX$73<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(DX$73-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(DX$73>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DZ$73<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(DZ$73-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(DZ$73>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(EB$73<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(EB$73-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(EB$73>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(ED$73<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(ED$73-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(ED$73>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(EF$73<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(EF$73-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(EF$73>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(EH$73<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(EH$73-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(EH$73>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(EJ$73<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(EJ$73-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(EJ$73>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(EL$73<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(EL$73-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(EL$73>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(EN$73<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(EN$73-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(EN$73>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(EP$73<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(EP$73-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(EP$73>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(ER$73<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(ER$73-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(ER$73>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(ET$73<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(ET$73-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(ET$73>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(EV$73<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(EV$73-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(EV$73>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(EX$73<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(EX$73-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(EX$73>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(EZ$73<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(EZ$73-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(EZ$73>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FB$73<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(FB$73-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(FB$73>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FD$73<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(FD$73-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(FD$73>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FF$73<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(FF$73-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(FF$73>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FH$73<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(FH$73-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(FH$73>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FJ$73<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(FJ$73-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(FJ$73>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FL$73<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(FL$73-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(FL$73>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FN$73<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(FN$73-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(FN$73>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FP$73<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(FP$73-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(FP$73>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FR$73<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(FR$73-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(FR$73>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FT$73<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(FT$73-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(FT$73>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FV$73<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(FV$73-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(FV$73>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FX$73<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(FX$73-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(FX$73>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FZ$73<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(FZ$73-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(FZ$73>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(GB$73<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(GB$73-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(GB$73>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(GD$73<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(GD$73-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(GD$73>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(GF$73<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(GF$73-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(GF$73>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(GH$73<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(GH$73-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(GH$73>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(GJ$73<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(GJ$73-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(GJ$73>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"J14","v":"TMC System Integration"},null,{"$f":"IF(L$73<inputCostsYearOfDeployment,0,IF($R14>0,IF(0=MOD(L$73-inputCostsYearOfDeployment,$R14),$S14+$U14,$U14),IF(L$73>(inputCostsYearOfDeployment-1),$U14,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(N$73<inputCostsYearOfDeployment,0,IF($R14>0,IF(0=MOD(N$73-inputCostsYearOfDeployment,$R14),$S14+$U14,$U14),IF(N$73>(inputCostsYearOfDeployment-1),$U14,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(P$73<inputCostsYearOfDeployment,0,IF($R14>0,IF(0=MOD(P$73-inputCostsYearOfDeployment,$R14),$S14+$U14,$U14),IF(P$73>(inputCostsYearOfDeployment-1),$U14,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(R$73<inputCostsYearOfDeployment,0,IF($R14>0,IF(0=MOD(R$73-inputCostsYearOfDeployment,$R14),$S14+$U14,$U14),IF(R$73>(inputCostsYearOfDeployment-1),$U14,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(T$73<inputCostsYearOfDeployment,0,IF($R14>0,IF(0=MOD(T$73-inputCostsYearOfDeployment,$R14),$S14+$U14,$U14),IF(T$73>(inputCostsYearOfDeployment-1),$U14,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(V$73<inputCostsYearOfDeployment,0,IF($R14>0,IF(0=MOD(V$73-inputCostsYearOfDeployment,$R14),$S14+$U14,$U14),IF(V$73>(inputCostsYearOfDeployment-1),$U14,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(X$73<inputCostsYearOfDeployment,0,IF($R14>0,IF(0=MOD(X$73-inputCostsYearOfDeployment,$R14),$S14+$U14,$U14),IF(X$73>(inputCostsYearOfDeployment-1),$U14,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(Z$73<inputCostsYearOfDeployment,0,IF($R14>0,IF(0=MOD(Z$73-inputCostsYearOfDeployment,$R14),$S14+$U14,$U14),IF(Z$73>(inputCostsYearOfDeployment-1),$U14,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AB$73<inputCostsYearOfDeployment,0,IF($R14>0,IF(0=MOD(AB$73-inputCostsYearOfDeployment,$R14),$S14+$U14,$U14),IF(AB$73>(inputCostsYearOfDeployment-1),$U14,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AD$73<inputCostsYearOfDeployment,0,IF($R14>0,IF(0=MOD(AD$73-inputCostsYearOfDeployment,$R14),$S14+$U14,$U14),IF(AD$73>(inputCostsYearOfDeployment-1),$U14,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AF$73<inputCostsYearOfDeployment,0,IF($R14>0,IF(0=MOD(AF$73-inputCostsYearOfDeployment,$R14),$S14+$U14,$U14),IF(AF$73>(inputCostsYearOfDeployment-1),$U14,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AH$73<inputCostsYearOfDeployment,0,IF($R14>0,IF(0=MOD(AH$73-inputCostsYearOfDeployment,$R14),$S14+$U14,$U14),IF(AH$73>(inputCostsYearOfDeployment-1),$U14,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AJ$73<inputCostsYearOfDeployment,0,IF($R14>0,IF(0=MOD(AJ$73-inputCostsYearOfDeployment,$R14),$S14+$U14,$U14),IF(AJ$73>(inputCostsYearOfDeployment-1),$U14,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AL$73<inputCostsYearOfDeployment,0,IF($R14>0,IF(0=MOD(AL$73-inputCostsYearOfDeployment,$R14),$S14+$U14,$U14),IF(AL$73>(inputCostsYearOfDeployment-1),$U14,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AN$73<inputCostsYearOfDeployment,0,IF($R14>0,IF(0=MOD(AN$73-inputCostsYearOfDeployment,$R14),$S14+$U14,$U14),IF(AN$73>(inputCostsYearOfDeployment-1),$U14,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AP$73<inputCostsYearOfDeployment,0,IF($R14>0,IF(0=MOD(AP$73-inputCostsYearOfDeployment,$R14),$S14+$U14,$U14),IF(AP$73>(inputCostsYearOfDeployment-1),$U14,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AR$73<inputCostsYearOfDeployment,0,IF($R14>0,IF(0=MOD(AR$73-inputCostsYearOfDeployment,$R14),$S14+$U14,$U14),IF(AR$73>(inputCostsYearOfDeployment-1),$U14,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AT$73<inputCostsYearOfDeployment,0,IF($R14>0,IF(0=MOD(AT$73-inputCostsYearOfDeployment,$R14),$S14+$U14,$U14),IF(AT$73>(inputCostsYearOfDeployment-1),$U14,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AV$73<inputCostsYearOfDeployment,0,IF($R14>0,IF(0=MOD(AV$73-inputCostsYearOfDeployment,$R14),$S14+$U14,$U14),IF(AV$73>(inputCostsYearOfDeployment-1),$U14,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AX$73<inputCostsYearOfDeployment,0,IF($R14>0,IF(0=MOD(AX$73-inputCostsYearOfDeployment,$R14),$S14+$U14,$U14),IF(AX$73>(inputCostsYearOfDeployment-1),$U14,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AZ$73<inputCostsYearOfDeployment,0,IF($R14>0,IF(0=MOD(AZ$73-inputCostsYearOfDeployment,$R14),$S14+$U14,$U14),IF(AZ$73>(inputCostsYearOfDeployment-1),$U14,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BB$73<inputCostsYearOfDeployment,0,IF($R14>0,IF(0=MOD(BB$73-inputCostsYearOfDeployment,$R14),$S14+$U14,$U14),IF(BB$73>(inputCostsYearOfDeployment-1),$U14,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BD$73<inputCostsYearOfDeployment,0,IF($R14>0,IF(0=MOD(BD$73-inputCostsYearOfDeployment,$R14),$S14+$U14,$U14),IF(BD$73>(inputCostsYearOfDeployment-1),$U14,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BF$73<inputCostsYearOfDeployment,0,IF($R14>0,IF(0=MOD(BF$73-inputCostsYearOfDeployment,$R14),$S14+$U14,$U14),IF(BF$73>(inputCostsYearOfDeployment-1),$U14,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BH$73<inputCostsYearOfDeployment,0,IF($R14>0,IF(0=MOD(BH$73-inputCostsYearOfDeployment,$R14),$S14+$U14,$U14),IF(BH$73>(inputCostsYearOfDeployment-1),$U14,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BJ$73<inputCostsYearOfDeployment,0,IF($R14>0,IF(0=MOD(BJ$73-inputCostsYearOfDeployment,$R14),$S14+$U14,$U14),IF(BJ$73>(inputCostsYearOfDeployment-1),$U14,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BL$73<inputCostsYearOfDeployment,0,IF($R14>0,IF(0=MOD(BL$73-inputCostsYearOfDeployment,$R14),$S14+$U14,$U14),IF(BL$73>(inputCostsYearOfDeployment-1),$U14,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BN$73<inputCostsYearOfDeployment,0,IF($R14>0,IF(0=MOD(BN$73-inputCostsYearOfDeployment,$R14),$S14+$U14,$U14),IF(BN$73>(inputCostsYearOfDeployment-1),$U14,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BP$73<inputCostsYearOfDeployment,0,IF($R14>0,IF(0=MOD(BP$73-inputCostsYearOfDeployment,$R14),$S14+$U14,$U14),IF(BP$73>(inputCostsYearOfDeployment-1),$U14,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BR$73<inputCostsYearOfDeployment,0,IF($R14>0,IF(0=MOD(BR$73-inputCostsYearOfDeployment,$R14),$S14+$U14,$U14),IF(BR$73>(inputCostsYearOfDeployment-1),$U14,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BT$73<inputCostsYearOfDeployment,0,IF($R14>0,IF(0=MOD(BT$73-inputCostsYearOfDeployment,$R14),$S14+$U14,$U14),IF(BT$73>(inputCostsYearOfDeployment-1),$U14,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BV$73<inputCostsYearOfDeployment,0,IF($R14>0,IF(0=MOD(BV$73-inputCostsYearOfDeployment,$R14),$S14+$U14,$U14),IF(BV$73>(inputCostsYearOfDeployment-1),$U14,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BX$73<inputCostsYearOfDeployment,0,IF($R14>0,IF(0=MOD(BX$73-inputCostsYearOfDeployment,$R14),$S14+$U14,$U14),IF(BX$73>(inputCostsYearOfDeployment-1),$U14,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BZ$73<inputCostsYearOfDeployment,0,IF($R14>0,IF(0=MOD(BZ$73-inputCostsYearOfDeployment,$R14),$S14+$U14,$U14),IF(BZ$73>(inputCostsYearOfDeployment-1),$U14,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CB$73<inputCostsYearOfDeployment,0,IF($R14>0,IF(0=MOD(CB$73-inputCostsYearOfDeployment,$R14),$S14+$U14,$U14),IF(CB$73>(inputCostsYearOfDeployment-1),$U14,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CD$73<inputCostsYearOfDeployment,0,IF($R14>0,IF(0=MOD(CD$73-inputCostsYearOfDeployment,$R14),$S14+$U14,$U14),IF(CD$73>(inputCostsYearOfDeployment-1),$U14,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CF$73<inputCostsYearOfDeployment,0,IF($R14>0,IF(0=MOD(CF$73-inputCostsYearOfDeployment,$R14),$S14+$U14,$U14),IF(CF$73>(inputCostsYearOfDeployment-1),$U14,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CH$73<inputCostsYearOfDeployment,0,IF($R14>0,IF(0=MOD(CH$73-inputCostsYearOfDeployment,$R14),$S14+$U14,$U14),IF(CH$73>(inputCostsYearOfDeployment-1),$U14,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CJ$73<inputCostsYearOfDeployment,0,IF($R14>0,IF(0=MOD(CJ$73-inputCostsYearOfDeployment,$R14),$S14+$U14,$U14),IF(CJ$73>(inputCostsYearOfDeployment-1),$U14,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CL$73<inputCostsYearOfDeployment,0,IF($R14>0,IF(0=MOD(CL$73-inputCostsYearOfDeployment,$R14),$S14+$U14,$U14),IF(CL$73>(inputCostsYearOfDeployment-1),$U14,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CN$73<inputCostsYearOfDeployment,0,IF($R14>0,IF(0=MOD(CN$73-inputCostsYearOfDeployment,$R14),$S14+$U14,$U14),IF(CN$73>(inputCostsYearOfDeployment-1),$U14,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CP$73<inputCostsYearOfDeployment,0,IF($R14>0,IF(0=MOD(CP$73-inputCostsYearOfDeployment,$R14),$S14+$U14,$U14),IF(CP$73>(inputCostsYearOfDeployment-1),$U14,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CR$73<inputCostsYearOfDeployment,0,IF($R14>0,IF(0=MOD(CR$73-inputCostsYearOfDeployment,$R14),$S14+$U14,$U14),IF(CR$73>(inputCostsYearOfDeployment-1),$U14,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CT$73<inputCostsYearOfDeployment,0,IF($R14>0,IF(0=MOD(CT$73-inputCostsYearOfDeployment,$R14),$S14+$U14,$U14),IF(CT$73>(inputCostsYearOfDeployment-1),$U14,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CV$73<inputCostsYearOfDeployment,0,IF($R14>0,IF(0=MOD(CV$73-inputCostsYearOfDeployment,$R14),$S14+$U14,$U14),IF(CV$73>(inputCostsYearOfDeployment-1),$U14,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CX$73<inputCostsYearOfDeployment,0,IF($R14>0,IF(0=MOD(CX$73-inputCostsYearOfDeployment,$R14),$S14+$U14,$U14),IF(CX$73>(inputCostsYearOfDeployment-1),$U14,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CZ$73<inputCostsYearOfDeployment,0,IF($R14>0,IF(0=MOD(CZ$73-inputCostsYearOfDeployment,$R14),$S14+$U14,$U14),IF(CZ$73>(inputCostsYearOfDeployment-1),$U14,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DB$73<inputCostsYearOfDeployment,0,IF($R14>0,IF(0=MOD(DB$73-inputCostsYearOfDeployment,$R14),$S14+$U14,$U14),IF(DB$73>(inputCostsYearOfDeployment-1),$U14,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DD$73<inputCostsYearOfDeployment,0,IF($R14>0,IF(0=MOD(DD$73-inputCostsYearOfDeployment,$R14),$S14+$U14,$U14),IF(DD$73>(inputCostsYearOfDeployment-1),$U14,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DF$73<inputCostsYearOfDeployment,0,IF($R14>0,IF(0=MOD(DF$73-inputCostsYearOfDeployment,$R14),$S14+$U14,$U14),IF(DF$73>(inputCostsYearOfDeployment-1),$U14,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DH$73<inputCostsYearOfDeployment,0,IF($R14>0,IF(0=MOD(DH$73-inputCostsYearOfDeployment,$R14),$S14+$U14,$U14),IF(DH$73>(inputCostsYearOfDeployment-1),$U14,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DJ$73<inputCostsYearOfDeployment,0,IF($R14>0,IF(0=MOD(DJ$73-inputCostsYearOfDeployment,$R14),$S14+$U14,$U14),IF(DJ$73>(inputCostsYearOfDeployment-1),$U14,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DL$73<inputCostsYearOfDeployment,0,IF($R14>0,IF(0=MOD(DL$73-inputCostsYearOfDeployment,$R14),$S14+$U14,$U14),IF(DL$73>(inputCostsYearOfDeployment-1),$U14,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DN$73<inputCostsYearOfDeployment,0,IF($R14>0,IF(0=MOD(DN$73-inputCostsYearOfDeployment,$R14),$S14+$U14,$U14),IF(DN$73>(inputCostsYearOfDeployment-1),$U14,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DP$73<inputCostsYearOfDeployment,0,IF($R14>0,IF(0=MOD(DP$73-inputCostsYearOfDeployment,$R14),$S14+$U14,$U14),IF(DP$73>(inputCostsYearOfDeployment-1),$U14,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DR$73<inputCostsYearOfDeployment,0,IF($R14>0,IF(0=MOD(DR$73-inputCostsYearOfDeployment,$R14),$S14+$U14,$U14),IF(DR$73>(inputCostsYearOfDeployment-1),$U14,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DT$73<inputCostsYearOfDeployment,0,IF($R14>0,IF(0=MOD(DT$73-inputCostsYearOfDeployment,$R14),$S14+$U14,$U14),IF(DT$73>(inputCostsYearOfDeployment-1),$U14,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DV$73<inputCostsYearOfDeployment,0,IF($R14>0,IF(0=MOD(DV$73-inputCostsYearOfDeployment,$R14),$S14+$U14,$U14),IF(DV$73>(inputCostsYearOfDeployment-1),$U14,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DX$73<inputCostsYearOfDeployment,0,IF($R14>0,IF(0=MOD(DX$73-inputCostsYearOfDeployment,$R14),$S14+$U14,$U14),IF(DX$73>(inputCostsYearOfDeployment-1),$U14,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DZ$73<inputCostsYearOfDeployment,0,IF($R14>0,IF(0=MOD(DZ$73-inputCostsYearOfDeployment,$R14),$S14+$U14,$U14),IF(DZ$73>(inputCostsYearOfDeployment-1),$U14,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(EB$73<inputCostsYearOfDeployment,0,IF($R14>0,IF(0=MOD(EB$73-inputCostsYearOfDeployment,$R14),$S14+$U14,$U14),IF(EB$73>(inputCostsYearOfDeployment-1),$U14,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(ED$73<inputCostsYearOfDeployment,0,IF($R14>0,IF(0=MOD(ED$73-inputCostsYearOfDeployment,$R14),$S14+$U14,$U14),IF(ED$73>(inputCostsYearOfDeployment-1),$U14,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(EF$73<inputCostsYearOfDeployment,0,IF($R14>0,IF(0=MOD(EF$73-inputCostsYearOfDeployment,$R14),$S14+$U14,$U14),IF(EF$73>(inputCostsYearOfDeployment-1),$U14,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(EH$73<inputCostsYearOfDeployment,0,IF($R14>0,IF(0=MOD(EH$73-inputCostsYearOfDeployment,$R14),$S14+$U14,$U14),IF(EH$73>(inputCostsYearOfDeployment-1),$U14,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(EJ$73<inputCostsYearOfDeployment,0,IF($R14>0,IF(0=MOD(EJ$73-inputCostsYearOfDeployment,$R14),$S14+$U14,$U14),IF(EJ$73>(inputCostsYearOfDeployment-1),$U14,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(EL$73<inputCostsYearOfDeployment,0,IF($R14>0,IF(0=MOD(EL$73-inputCostsYearOfDeployment,$R14),$S14+$U14,$U14),IF(EL$73>(inputCostsYearOfDeployment-1),$U14,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(EN$73<inputCostsYearOfDeployment,0,IF($R14>0,IF(0=MOD(EN$73-inputCostsYearOfDeployment,$R14),$S14+$U14,$U14),IF(EN$73>(inputCostsYearOfDeployment-1),$U14,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(EP$73<inputCostsYearOfDeployment,0,IF($R14>0,IF(0=MOD(EP$73-inputCostsYearOfDeployment,$R14),$S14+$U14,$U14),IF(EP$73>(inputCostsYearOfDeployment-1),$U14,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(ER$73<inputCostsYearOfDeployment,0,IF($R14>0,IF(0=MOD(ER$73-inputCostsYearOfDeployment,$R14),$S14+$U14,$U14),IF(ER$73>(inputCostsYearOfDeployment-1),$U14,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(ET$73<inputCostsYearOfDeployment,0,IF($R14>0,IF(0=MOD(ET$73-inputCostsYearOfDeployment,$R14),$S14+$U14,$U14),IF(ET$73>(inputCostsYearOfDeployment-1),$U14,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(EV$73<inputCostsYearOfDeployment,0,IF($R14>0,IF(0=MOD(EV$73-inputCostsYearOfDeployment,$R14),$S14+$U14,$U14),IF(EV$73>(inputCostsYearOfDeployment-1),$U14,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(EX$73<inputCostsYearOfDeployment,0,IF($R14>0,IF(0=MOD(EX$73-inputCostsYearOfDeployment,$R14),$S14+$U14,$U14),IF(EX$73>(inputCostsYearOfDeployment-1),$U14,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(EZ$73<inputCostsYearOfDeployment,0,IF($R14>0,IF(0=MOD(EZ$73-inputCostsYearOfDeployment,$R14),$S14+$U14,$U14),IF(EZ$73>(inputCostsYearOfDeployment-1),$U14,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FB$73<inputCostsYearOfDeployment,0,IF($R14>0,IF(0=MOD(FB$73-inputCostsYearOfDeployment,$R14),$S14+$U14,$U14),IF(FB$73>(inputCostsYearOfDeployment-1),$U14,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FD$73<inputCostsYearOfDeployment,0,IF($R14>0,IF(0=MOD(FD$73-inputCostsYearOfDeployment,$R14),$S14+$U14,$U14),IF(FD$73>(inputCostsYearOfDeployment-1),$U14,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FF$73<inputCostsYearOfDeployment,0,IF($R14>0,IF(0=MOD(FF$73-inputCostsYearOfDeployment,$R14),$S14+$U14,$U14),IF(FF$73>(inputCostsYearOfDeployment-1),$U14,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FH$73<inputCostsYearOfDeployment,0,IF($R14>0,IF(0=MOD(FH$73-inputCostsYearOfDeployment,$R14),$S14+$U14,$U14),IF(FH$73>(inputCostsYearOfDeployment-1),$U14,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FJ$73<inputCostsYearOfDeployment,0,IF($R14>0,IF(0=MOD(FJ$73-inputCostsYearOfDeployment,$R14),$S14+$U14,$U14),IF(FJ$73>(inputCostsYearOfDeployment-1),$U14,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FL$73<inputCostsYearOfDeployment,0,IF($R14>0,IF(0=MOD(FL$73-inputCostsYearOfDeployment,$R14),$S14+$U14,$U14),IF(FL$73>(inputCostsYearOfDeployment-1),$U14,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FN$73<inputCostsYearOfDeployment,0,IF($R14>0,IF(0=MOD(FN$73-inputCostsYearOfDeployment,$R14),$S14+$U14,$U14),IF(FN$73>(inputCostsYearOfDeployment-1),$U14,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FP$73<inputCostsYearOfDeployment,0,IF($R14>0,IF(0=MOD(FP$73-inputCostsYearOfDeployment,$R14),$S14+$U14,$U14),IF(FP$73>(inputCostsYearOfDeployment-1),$U14,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FR$73<inputCostsYearOfDeployment,0,IF($R14>0,IF(0=MOD(FR$73-inputCostsYearOfDeployment,$R14),$S14+$U14,$U14),IF(FR$73>(inputCostsYearOfDeployment-1),$U14,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FT$73<inputCostsYearOfDeployment,0,IF($R14>0,IF(0=MOD(FT$73-inputCostsYearOfDeployment,$R14),$S14+$U14,$U14),IF(FT$73>(inputCostsYearOfDeployment-1),$U14,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FV$73<inputCostsYearOfDeployment,0,IF($R14>0,IF(0=MOD(FV$73-inputCostsYearOfDeployment,$R14),$S14+$U14,$U14),IF(FV$73>(inputCostsYearOfDeployment-1),$U14,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FX$73<inputCostsYearOfDeployment,0,IF($R14>0,IF(0=MOD(FX$73-inputCostsYearOfDeployment,$R14),$S14+$U14,$U14),IF(FX$73>(inputCostsYearOfDeployment-1),$U14,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FZ$73<inputCostsYearOfDeployment,0,IF($R14>0,IF(0=MOD(FZ$73-inputCostsYearOfDeployment,$R14),$S14+$U14,$U14),IF(FZ$73>(inputCostsYearOfDeployment-1),$U14,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(GB$73<inputCostsYearOfDeployment,0,IF($R14>0,IF(0=MOD(GB$73-inputCostsYearOfDeployment,$R14),$S14+$U14,$U14),IF(GB$73>(inputCostsYearOfDeployment-1),$U14,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(GD$73<inputCostsYearOfDeployment,0,IF($R14>0,IF(0=MOD(GD$73-inputCostsYearOfDeployment,$R14),$S14+$U14,$U14),IF(GD$73>(inputCostsYearOfDeployment-1),$U14,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(GF$73<inputCostsYearOfDeployment,0,IF($R14>0,IF(0=MOD(GF$73-inputCostsYearOfDeployment,$R14),$S14+$U14,$U14),IF(GF$73>(inputCostsYearOfDeployment-1),$U14,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(GH$73<inputCostsYearOfDeployment,0,IF($R14>0,IF(0=MOD(GH$73-inputCostsYearOfDeployment,$R14),$S14+$U14,$U14),IF(GH$73>(inputCostsYearOfDeployment-1),$U14,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(GJ$73<inputCostsYearOfDeployment,0,IF($R14>0,IF(0=MOD(GJ$73-inputCostsYearOfDeployment,$R14),$S14+$U14,$U14),IF(GJ$73>(inputCostsYearOfDeployment-1),$U14,0))*inputCostsInfrastructureCount)","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"J15","v":"TMC Lane Control Software"},null,{"$f":"IF(L$73<inputCostsYearOfDeployment,0,IF($R15>0,IF(0=MOD(L$73-inputCostsYearOfDeployment,$R15),$S15+$U15,$U15),IF(L$73>(inputCostsYearOfDeployment-1),$U15,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(N$73<inputCostsYearOfDeployment,0,IF($R15>0,IF(0=MOD(N$73-inputCostsYearOfDeployment,$R15),$S15+$U15,$U15),IF(N$73>(inputCostsYearOfDeployment-1),$U15,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(P$73<inputCostsYearOfDeployment,0,IF($R15>0,IF(0=MOD(P$73-inputCostsYearOfDeployment,$R15),$S15+$U15,$U15),IF(P$73>(inputCostsYearOfDeployment-1),$U15,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(R$73<inputCostsYearOfDeployment,0,IF($R15>0,IF(0=MOD(R$73-inputCostsYearOfDeployment,$R15),$S15+$U15,$U15),IF(R$73>(inputCostsYearOfDeployment-1),$U15,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(T$73<inputCostsYearOfDeployment,0,IF($R15>0,IF(0=MOD(T$73-inputCostsYearOfDeployment,$R15),$S15+$U15,$U15),IF(T$73>(inputCostsYearOfDeployment-1),$U15,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(V$73<inputCostsYearOfDeployment,0,IF($R15>0,IF(0=MOD(V$73-inputCostsYearOfDeployment,$R15),$S15+$U15,$U15),IF(V$73>(inputCostsYearOfDeployment-1),$U15,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(X$73<inputCostsYearOfDeployment,0,IF($R15>0,IF(0=MOD(X$73-inputCostsYearOfDeployment,$R15),$S15+$U15,$U15),IF(X$73>(inputCostsYearOfDeployment-1),$U15,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(Z$73<inputCostsYearOfDeployment,0,IF($R15>0,IF(0=MOD(Z$73-inputCostsYearOfDeployment,$R15),$S15+$U15,$U15),IF(Z$73>(inputCostsYearOfDeployment-1),$U15,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AB$73<inputCostsYearOfDeployment,0,IF($R15>0,IF(0=MOD(AB$73-inputCostsYearOfDeployment,$R15),$S15+$U15,$U15),IF(AB$73>(inputCostsYearOfDeployment-1),$U15,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AD$73<inputCostsYearOfDeployment,0,IF($R15>0,IF(0=MOD(AD$73-inputCostsYearOfDeployment,$R15),$S15+$U15,$U15),IF(AD$73>(inputCostsYearOfDeployment-1),$U15,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AF$73<inputCostsYearOfDeployment,0,IF($R15>0,IF(0=MOD(AF$73-inputCostsYearOfDeployment,$R15),$S15+$U15,$U15),IF(AF$73>(inputCostsYearOfDeployment-1),$U15,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AH$73<inputCostsYearOfDeployment,0,IF($R15>0,IF(0=MOD(AH$73-inputCostsYearOfDeployment,$R15),$S15+$U15,$U15),IF(AH$73>(inputCostsYearOfDeployment-1),$U15,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AJ$73<inputCostsYearOfDeployment,0,IF($R15>0,IF(0=MOD(AJ$73-inputCostsYearOfDeployment,$R15),$S15+$U15,$U15),IF(AJ$73>(inputCostsYearOfDeployment-1),$U15,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AL$73<inputCostsYearOfDeployment,0,IF($R15>0,IF(0=MOD(AL$73-inputCostsYearOfDeployment,$R15),$S15+$U15,$U15),IF(AL$73>(inputCostsYearOfDeployment-1),$U15,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AN$73<inputCostsYearOfDeployment,0,IF($R15>0,IF(0=MOD(AN$73-inputCostsYearOfDeployment,$R15),$S15+$U15,$U15),IF(AN$73>(inputCostsYearOfDeployment-1),$U15,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AP$73<inputCostsYearOfDeployment,0,IF($R15>0,IF(0=MOD(AP$73-inputCostsYearOfDeployment,$R15),$S15+$U15,$U15),IF(AP$73>(inputCostsYearOfDeployment-1),$U15,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AR$73<inputCostsYearOfDeployment,0,IF($R15>0,IF(0=MOD(AR$73-inputCostsYearOfDeployment,$R15),$S15+$U15,$U15),IF(AR$73>(inputCostsYearOfDeployment-1),$U15,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AT$73<inputCostsYearOfDeployment,0,IF($R15>0,IF(0=MOD(AT$73-inputCostsYearOfDeployment,$R15),$S15+$U15,$U15),IF(AT$73>(inputCostsYearOfDeployment-1),$U15,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AV$73<inputCostsYearOfDeployment,0,IF($R15>0,IF(0=MOD(AV$73-inputCostsYearOfDeployment,$R15),$S15+$U15,$U15),IF(AV$73>(inputCostsYearOfDeployment-1),$U15,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AX$73<inputCostsYearOfDeployment,0,IF($R15>0,IF(0=MOD(AX$73-inputCostsYearOfDeployment,$R15),$S15+$U15,$U15),IF(AX$73>(inputCostsYearOfDeployment-1),$U15,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AZ$73<inputCostsYearOfDeployment,0,IF($R15>0,IF(0=MOD(AZ$73-inputCostsYearOfDeployment,$R15),$S15+$U15,$U15),IF(AZ$73>(inputCostsYearOfDeployment-1),$U15,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BB$73<inputCostsYearOfDeployment,0,IF($R15>0,IF(0=MOD(BB$73-inputCostsYearOfDeployment,$R15),$S15+$U15,$U15),IF(BB$73>(inputCostsYearOfDeployment-1),$U15,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BD$73<inputCostsYearOfDeployment,0,IF($R15>0,IF(0=MOD(BD$73-inputCostsYearOfDeployment,$R15),$S15+$U15,$U15),IF(BD$73>(inputCostsYearOfDeployment-1),$U15,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BF$73<inputCostsYearOfDeployment,0,IF($R15>0,IF(0=MOD(BF$73-inputCostsYearOfDeployment,$R15),$S15+$U15,$U15),IF(BF$73>(inputCostsYearOfDeployment-1),$U15,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BH$73<inputCostsYearOfDeployment,0,IF($R15>0,IF(0=MOD(BH$73-inputCostsYearOfDeployment,$R15),$S15+$U15,$U15),IF(BH$73>(inputCostsYearOfDeployment-1),$U15,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BJ$73<inputCostsYearOfDeployment,0,IF($R15>0,IF(0=MOD(BJ$73-inputCostsYearOfDeployment,$R15),$S15+$U15,$U15),IF(BJ$73>(inputCostsYearOfDeployment-1),$U15,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BL$73<inputCostsYearOfDeployment,0,IF($R15>0,IF(0=MOD(BL$73-inputCostsYearOfDeployment,$R15),$S15+$U15,$U15),IF(BL$73>(inputCostsYearOfDeployment-1),$U15,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BN$73<inputCostsYearOfDeployment,0,IF($R15>0,IF(0=MOD(BN$73-inputCostsYearOfDeployment,$R15),$S15+$U15,$U15),IF(BN$73>(inputCostsYearOfDeployment-1),$U15,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BP$73<inputCostsYearOfDeployment,0,IF($R15>0,IF(0=MOD(BP$73-inputCostsYearOfDeployment,$R15),$S15+$U15,$U15),IF(BP$73>(inputCostsYearOfDeployment-1),$U15,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BR$73<inputCostsYearOfDeployment,0,IF($R15>0,IF(0=MOD(BR$73-inputCostsYearOfDeployment,$R15),$S15+$U15,$U15),IF(BR$73>(inputCostsYearOfDeployment-1),$U15,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BT$73<inputCostsYearOfDeployment,0,IF($R15>0,IF(0=MOD(BT$73-inputCostsYearOfDeployment,$R15),$S15+$U15,$U15),IF(BT$73>(inputCostsYearOfDeployment-1),$U15,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BV$73<inputCostsYearOfDeployment,0,IF($R15>0,IF(0=MOD(BV$73-inputCostsYearOfDeployment,$R15),$S15+$U15,$U15),IF(BV$73>(inputCostsYearOfDeployment-1),$U15,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BX$73<inputCostsYearOfDeployment,0,IF($R15>0,IF(0=MOD(BX$73-inputCostsYearOfDeployment,$R15),$S15+$U15,$U15),IF(BX$73>(inputCostsYearOfDeployment-1),$U15,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BZ$73<inputCostsYearOfDeployment,0,IF($R15>0,IF(0=MOD(BZ$73-inputCostsYearOfDeployment,$R15),$S15+$U15,$U15),IF(BZ$73>(inputCostsYearOfDeployment-1),$U15,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CB$73<inputCostsYearOfDeployment,0,IF($R15>0,IF(0=MOD(CB$73-inputCostsYearOfDeployment,$R15),$S15+$U15,$U15),IF(CB$73>(inputCostsYearOfDeployment-1),$U15,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CD$73<inputCostsYearOfDeployment,0,IF($R15>0,IF(0=MOD(CD$73-inputCostsYearOfDeployment,$R15),$S15+$U15,$U15),IF(CD$73>(inputCostsYearOfDeployment-1),$U15,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CF$73<inputCostsYearOfDeployment,0,IF($R15>0,IF(0=MOD(CF$73-inputCostsYearOfDeployment,$R15),$S15+$U15,$U15),IF(CF$73>(inputCostsYearOfDeployment-1),$U15,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CH$73<inputCostsYearOfDeployment,0,IF($R15>0,IF(0=MOD(CH$73-inputCostsYearOfDeployment,$R15),$S15+$U15,$U15),IF(CH$73>(inputCostsYearOfDeployment-1),$U15,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CJ$73<inputCostsYearOfDeployment,0,IF($R15>0,IF(0=MOD(CJ$73-inputCostsYearOfDeployment,$R15),$S15+$U15,$U15),IF(CJ$73>(inputCostsYearOfDeployment-1),$U15,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CL$73<inputCostsYearOfDeployment,0,IF($R15>0,IF(0=MOD(CL$73-inputCostsYearOfDeployment,$R15),$S15+$U15,$U15),IF(CL$73>(inputCostsYearOfDeployment-1),$U15,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CN$73<inputCostsYearOfDeployment,0,IF($R15>0,IF(0=MOD(CN$73-inputCostsYearOfDeployment,$R15),$S15+$U15,$U15),IF(CN$73>(inputCostsYearOfDeployment-1),$U15,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CP$73<inputCostsYearOfDeployment,0,IF($R15>0,IF(0=MOD(CP$73-inputCostsYearOfDeployment,$R15),$S15+$U15,$U15),IF(CP$73>(inputCostsYearOfDeployment-1),$U15,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CR$73<inputCostsYearOfDeployment,0,IF($R15>0,IF(0=MOD(CR$73-inputCostsYearOfDeployment,$R15),$S15+$U15,$U15),IF(CR$73>(inputCostsYearOfDeployment-1),$U15,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CT$73<inputCostsYearOfDeployment,0,IF($R15>0,IF(0=MOD(CT$73-inputCostsYearOfDeployment,$R15),$S15+$U15,$U15),IF(CT$73>(inputCostsYearOfDeployment-1),$U15,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CV$73<inputCostsYearOfDeployment,0,IF($R15>0,IF(0=MOD(CV$73-inputCostsYearOfDeployment,$R15),$S15+$U15,$U15),IF(CV$73>(inputCostsYearOfDeployment-1),$U15,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CX$73<inputCostsYearOfDeployment,0,IF($R15>0,IF(0=MOD(CX$73-inputCostsYearOfDeployment,$R15),$S15+$U15,$U15),IF(CX$73>(inputCostsYearOfDeployment-1),$U15,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CZ$73<inputCostsYearOfDeployment,0,IF($R15>0,IF(0=MOD(CZ$73-inputCostsYearOfDeployment,$R15),$S15+$U15,$U15),IF(CZ$73>(inputCostsYearOfDeployment-1),$U15,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DB$73<inputCostsYearOfDeployment,0,IF($R15>0,IF(0=MOD(DB$73-inputCostsYearOfDeployment,$R15),$S15+$U15,$U15),IF(DB$73>(inputCostsYearOfDeployment-1),$U15,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DD$73<inputCostsYearOfDeployment,0,IF($R15>0,IF(0=MOD(DD$73-inputCostsYearOfDeployment,$R15),$S15+$U15,$U15),IF(DD$73>(inputCostsYearOfDeployment-1),$U15,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DF$73<inputCostsYearOfDeployment,0,IF($R15>0,IF(0=MOD(DF$73-inputCostsYearOfDeployment,$R15),$S15+$U15,$U15),IF(DF$73>(inputCostsYearOfDeployment-1),$U15,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DH$73<inputCostsYearOfDeployment,0,IF($R15>0,IF(0=MOD(DH$73-inputCostsYearOfDeployment,$R15),$S15+$U15,$U15),IF(DH$73>(inputCostsYearOfDeployment-1),$U15,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DJ$73<inputCostsYearOfDeployment,0,IF($R15>0,IF(0=MOD(DJ$73-inputCostsYearOfDeployment,$R15),$S15+$U15,$U15),IF(DJ$73>(inputCostsYearOfDeployment-1),$U15,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DL$73<inputCostsYearOfDeployment,0,IF($R15>0,IF(0=MOD(DL$73-inputCostsYearOfDeployment,$R15),$S15+$U15,$U15),IF(DL$73>(inputCostsYearOfDeployment-1),$U15,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DN$73<inputCostsYearOfDeployment,0,IF($R15>0,IF(0=MOD(DN$73-inputCostsYearOfDeployment,$R15),$S15+$U15,$U15),IF(DN$73>(inputCostsYearOfDeployment-1),$U15,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DP$73<inputCostsYearOfDeployment,0,IF($R15>0,IF(0=MOD(DP$73-inputCostsYearOfDeployment,$R15),$S15+$U15,$U15),IF(DP$73>(inputCostsYearOfDeployment-1),$U15,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DR$73<inputCostsYearOfDeployment,0,IF($R15>0,IF(0=MOD(DR$73-inputCostsYearOfDeployment,$R15),$S15+$U15,$U15),IF(DR$73>(inputCostsYearOfDeployment-1),$U15,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DT$73<inputCostsYearOfDeployment,0,IF($R15>0,IF(0=MOD(DT$73-inputCostsYearOfDeployment,$R15),$S15+$U15,$U15),IF(DT$73>(inputCostsYearOfDeployment-1),$U15,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DV$73<inputCostsYearOfDeployment,0,IF($R15>0,IF(0=MOD(DV$73-inputCostsYearOfDeployment,$R15),$S15+$U15,$U15),IF(DV$73>(inputCostsYearOfDeployment-1),$U15,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DX$73<inputCostsYearOfDeployment,0,IF($R15>0,IF(0=MOD(DX$73-inputCostsYearOfDeployment,$R15),$S15+$U15,$U15),IF(DX$73>(inputCostsYearOfDeployment-1),$U15,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DZ$73<inputCostsYearOfDeployment,0,IF($R15>0,IF(0=MOD(DZ$73-inputCostsYearOfDeployment,$R15),$S15+$U15,$U15),IF(DZ$73>(inputCostsYearOfDeployment-1),$U15,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(EB$73<inputCostsYearOfDeployment,0,IF($R15>0,IF(0=MOD(EB$73-inputCostsYearOfDeployment,$R15),$S15+$U15,$U15),IF(EB$73>(inputCostsYearOfDeployment-1),$U15,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(ED$73<inputCostsYearOfDeployment,0,IF($R15>0,IF(0=MOD(ED$73-inputCostsYearOfDeployment,$R15),$S15+$U15,$U15),IF(ED$73>(inputCostsYearOfDeployment-1),$U15,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(EF$73<inputCostsYearOfDeployment,0,IF($R15>0,IF(0=MOD(EF$73-inputCostsYearOfDeployment,$R15),$S15+$U15,$U15),IF(EF$73>(inputCostsYearOfDeployment-1),$U15,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(EH$73<inputCostsYearOfDeployment,0,IF($R15>0,IF(0=MOD(EH$73-inputCostsYearOfDeployment,$R15),$S15+$U15,$U15),IF(EH$73>(inputCostsYearOfDeployment-1),$U15,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(EJ$73<inputCostsYearOfDeployment,0,IF($R15>0,IF(0=MOD(EJ$73-inputCostsYearOfDeployment,$R15),$S15+$U15,$U15),IF(EJ$73>(inputCostsYearOfDeployment-1),$U15,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(EL$73<inputCostsYearOfDeployment,0,IF($R15>0,IF(0=MOD(EL$73-inputCostsYearOfDeployment,$R15),$S15+$U15,$U15),IF(EL$73>(inputCostsYearOfDeployment-1),$U15,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(EN$73<inputCostsYearOfDeployment,0,IF($R15>0,IF(0=MOD(EN$73-inputCostsYearOfDeployment,$R15),$S15+$U15,$U15),IF(EN$73>(inputCostsYearOfDeployment-1),$U15,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(EP$73<inputCostsYearOfDeployment,0,IF($R15>0,IF(0=MOD(EP$73-inputCostsYearOfDeployment,$R15),$S15+$U15,$U15),IF(EP$73>(inputCostsYearOfDeployment-1),$U15,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(ER$73<inputCostsYearOfDeployment,0,IF($R15>0,IF(0=MOD(ER$73-inputCostsYearOfDeployment,$R15),$S15+$U15,$U15),IF(ER$73>(inputCostsYearOfDeployment-1),$U15,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(ET$73<inputCostsYearOfDeployment,0,IF($R15>0,IF(0=MOD(ET$73-inputCostsYearOfDeployment,$R15),$S15+$U15,$U15),IF(ET$73>(inputCostsYearOfDeployment-1),$U15,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(EV$73<inputCostsYearOfDeployment,0,IF($R15>0,IF(0=MOD(EV$73-inputCostsYearOfDeployment,$R15),$S15+$U15,$U15),IF(EV$73>(inputCostsYearOfDeployment-1),$U15,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(EX$73<inputCostsYearOfDeployment,0,IF($R15>0,IF(0=MOD(EX$73-inputCostsYearOfDeployment,$R15),$S15+$U15,$U15),IF(EX$73>(inputCostsYearOfDeployment-1),$U15,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(EZ$73<inputCostsYearOfDeployment,0,IF($R15>0,IF(0=MOD(EZ$73-inputCostsYearOfDeployment,$R15),$S15+$U15,$U15),IF(EZ$73>(inputCostsYearOfDeployment-1),$U15,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FB$73<inputCostsYearOfDeployment,0,IF($R15>0,IF(0=MOD(FB$73-inputCostsYearOfDeployment,$R15),$S15+$U15,$U15),IF(FB$73>(inputCostsYearOfDeployment-1),$U15,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FD$73<inputCostsYearOfDeployment,0,IF($R15>0,IF(0=MOD(FD$73-inputCostsYearOfDeployment,$R15),$S15+$U15,$U15),IF(FD$73>(inputCostsYearOfDeployment-1),$U15,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FF$73<inputCostsYearOfDeployment,0,IF($R15>0,IF(0=MOD(FF$73-inputCostsYearOfDeployment,$R15),$S15+$U15,$U15),IF(FF$73>(inputCostsYearOfDeployment-1),$U15,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FH$73<inputCostsYearOfDeployment,0,IF($R15>0,IF(0=MOD(FH$73-inputCostsYearOfDeployment,$R15),$S15+$U15,$U15),IF(FH$73>(inputCostsYearOfDeployment-1),$U15,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FJ$73<inputCostsYearOfDeployment,0,IF($R15>0,IF(0=MOD(FJ$73-inputCostsYearOfDeployment,$R15),$S15+$U15,$U15),IF(FJ$73>(inputCostsYearOfDeployment-1),$U15,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FL$73<inputCostsYearOfDeployment,0,IF($R15>0,IF(0=MOD(FL$73-inputCostsYearOfDeployment,$R15),$S15+$U15,$U15),IF(FL$73>(inputCostsYearOfDeployment-1),$U15,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FN$73<inputCostsYearOfDeployment,0,IF($R15>0,IF(0=MOD(FN$73-inputCostsYearOfDeployment,$R15),$S15+$U15,$U15),IF(FN$73>(inputCostsYearOfDeployment-1),$U15,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FP$73<inputCostsYearOfDeployment,0,IF($R15>0,IF(0=MOD(FP$73-inputCostsYearOfDeployment,$R15),$S15+$U15,$U15),IF(FP$73>(inputCostsYearOfDeployment-1),$U15,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FR$73<inputCostsYearOfDeployment,0,IF($R15>0,IF(0=MOD(FR$73-inputCostsYearOfDeployment,$R15),$S15+$U15,$U15),IF(FR$73>(inputCostsYearOfDeployment-1),$U15,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FT$73<inputCostsYearOfDeployment,0,IF($R15>0,IF(0=MOD(FT$73-inputCostsYearOfDeployment,$R15),$S15+$U15,$U15),IF(FT$73>(inputCostsYearOfDeployment-1),$U15,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FV$73<inputCostsYearOfDeployment,0,IF($R15>0,IF(0=MOD(FV$73-inputCostsYearOfDeployment,$R15),$S15+$U15,$U15),IF(FV$73>(inputCostsYearOfDeployment-1),$U15,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FX$73<inputCostsYearOfDeployment,0,IF($R15>0,IF(0=MOD(FX$73-inputCostsYearOfDeployment,$R15),$S15+$U15,$U15),IF(FX$73>(inputCostsYearOfDeployment-1),$U15,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FZ$73<inputCostsYearOfDeployment,0,IF($R15>0,IF(0=MOD(FZ$73-inputCostsYearOfDeployment,$R15),$S15+$U15,$U15),IF(FZ$73>(inputCostsYearOfDeployment-1),$U15,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(GB$73<inputCostsYearOfDeployment,0,IF($R15>0,IF(0=MOD(GB$73-inputCostsYearOfDeployment,$R15),$S15+$U15,$U15),IF(GB$73>(inputCostsYearOfDeployment-1),$U15,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(GD$73<inputCostsYearOfDeployment,0,IF($R15>0,IF(0=MOD(GD$73-inputCostsYearOfDeployment,$R15),$S15+$U15,$U15),IF(GD$73>(inputCostsYearOfDeployment-1),$U15,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(GF$73<inputCostsYearOfDeployment,0,IF($R15>0,IF(0=MOD(GF$73-inputCostsYearOfDeployment,$R15),$S15+$U15,$U15),IF(GF$73>(inputCostsYearOfDeployment-1),$U15,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(GH$73<inputCostsYearOfDeployment,0,IF($R15>0,IF(0=MOD(GH$73-inputCostsYearOfDeployment,$R15),$S15+$U15,$U15),IF(GH$73>(inputCostsYearOfDeployment-1),$U15,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(GJ$73<inputCostsYearOfDeployment,0,IF($R15>0,IF(0=MOD(GJ$73-inputCostsYearOfDeployment,$R15),$S15+$U15,$U15),IF(GJ$73>(inputCostsYearOfDeployment-1),$U15,0))*inputCostsInfrastructureCount)","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"J16","v":"TMC Labor"},null,{"$f":"IF(L$73<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(L$73-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(L$73>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(N$73<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(N$73-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(N$73>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(P$73<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(P$73-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(P$73>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(R$73<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(R$73-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(R$73>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(T$73<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(T$73-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(T$73>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(V$73<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(V$73-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(V$73>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(X$73<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(X$73-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(X$73>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(Z$73<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(Z$73-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(Z$73>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AB$73<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(AB$73-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(AB$73>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AD$73<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(AD$73-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(AD$73>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AF$73<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(AF$73-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(AF$73>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AH$73<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(AH$73-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(AH$73>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AJ$73<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(AJ$73-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(AJ$73>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AL$73<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(AL$73-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(AL$73>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AN$73<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(AN$73-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(AN$73>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AP$73<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(AP$73-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(AP$73>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AR$73<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(AR$73-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(AR$73>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AT$73<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(AT$73-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(AT$73>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AV$73<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(AV$73-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(AV$73>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AX$73<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(AX$73-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(AX$73>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AZ$73<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(AZ$73-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(AZ$73>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BB$73<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(BB$73-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(BB$73>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BD$73<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(BD$73-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(BD$73>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BF$73<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(BF$73-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(BF$73>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BH$73<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(BH$73-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(BH$73>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BJ$73<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(BJ$73-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(BJ$73>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BL$73<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(BL$73-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(BL$73>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BN$73<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(BN$73-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(BN$73>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BP$73<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(BP$73-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(BP$73>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BR$73<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(BR$73-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(BR$73>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BT$73<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(BT$73-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(BT$73>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BV$73<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(BV$73-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(BV$73>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BX$73<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(BX$73-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(BX$73>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BZ$73<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(BZ$73-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(BZ$73>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CB$73<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(CB$73-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(CB$73>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CD$73<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(CD$73-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(CD$73>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CF$73<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(CF$73-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(CF$73>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CH$73<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(CH$73-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(CH$73>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CJ$73<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(CJ$73-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(CJ$73>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CL$73<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(CL$73-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(CL$73>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CN$73<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(CN$73-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(CN$73>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CP$73<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(CP$73-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(CP$73>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CR$73<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(CR$73-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(CR$73>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CT$73<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(CT$73-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(CT$73>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CV$73<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(CV$73-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(CV$73>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CX$73<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(CX$73-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(CX$73>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CZ$73<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(CZ$73-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(CZ$73>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DB$73<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(DB$73-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(DB$73>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DD$73<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(DD$73-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(DD$73>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DF$73<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(DF$73-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(DF$73>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DH$73<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(DH$73-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(DH$73>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DJ$73<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(DJ$73-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(DJ$73>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DL$73<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(DL$73-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(DL$73>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DN$73<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(DN$73-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(DN$73>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DP$73<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(DP$73-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(DP$73>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DR$73<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(DR$73-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(DR$73>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DT$73<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(DT$73-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(DT$73>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DV$73<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(DV$73-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(DV$73>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DX$73<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(DX$73-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(DX$73>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DZ$73<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(DZ$73-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(DZ$73>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(EB$73<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(EB$73-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(EB$73>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(ED$73<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(ED$73-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(ED$73>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(EF$73<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(EF$73-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(EF$73>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(EH$73<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(EH$73-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(EH$73>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(EJ$73<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(EJ$73-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(EJ$73>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(EL$73<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(EL$73-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(EL$73>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(EN$73<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(EN$73-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(EN$73>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(EP$73<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(EP$73-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(EP$73>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(ER$73<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(ER$73-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(ER$73>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(ET$73<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(ET$73-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(ET$73>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(EV$73<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(EV$73-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(EV$73>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(EX$73<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(EX$73-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(EX$73>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(EZ$73<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(EZ$73-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(EZ$73>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FB$73<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(FB$73-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(FB$73>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FD$73<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(FD$73-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(FD$73>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FF$73<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(FF$73-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(FF$73>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FH$73<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(FH$73-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(FH$73>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FJ$73<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(FJ$73-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(FJ$73>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FL$73<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(FL$73-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(FL$73>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FN$73<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(FN$73-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(FN$73>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FP$73<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(FP$73-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(FP$73>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FR$73<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(FR$73-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(FR$73>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FT$73<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(FT$73-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(FT$73>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FV$73<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(FV$73-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(FV$73>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FX$73<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(FX$73-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(FX$73>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FZ$73<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(FZ$73-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(FZ$73>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(GB$73<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(GB$73-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(GB$73>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(GD$73<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(GD$73-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(GD$73>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(GF$73<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(GF$73-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(GF$73>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(GH$73<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(GH$73-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(GH$73>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(GJ$73<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(GJ$73-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(GJ$73>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"J17","v":"Communications"},null,{"$f":"IF(L$73<inputCostsYearOfDeployment,0,IF($R17>0,IF(0=MOD(L$73-inputCostsYearOfDeployment,$R17),$S17+$U17,$U17),IF(L$73>(inputCostsYearOfDeployment-1),$U17,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(N$73<inputCostsYearOfDeployment,0,IF($R17>0,IF(0=MOD(N$73-inputCostsYearOfDeployment,$R17),$S17+$U17,$U17),IF(N$73>(inputCostsYearOfDeployment-1),$U17,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(P$73<inputCostsYearOfDeployment,0,IF($R17>0,IF(0=MOD(P$73-inputCostsYearOfDeployment,$R17),$S17+$U17,$U17),IF(P$73>(inputCostsYearOfDeployment-1),$U17,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(R$73<inputCostsYearOfDeployment,0,IF($R17>0,IF(0=MOD(R$73-inputCostsYearOfDeployment,$R17),$S17+$U17,$U17),IF(R$73>(inputCostsYearOfDeployment-1),$U17,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(T$73<inputCostsYearOfDeployment,0,IF($R17>0,IF(0=MOD(T$73-inputCostsYearOfDeployment,$R17),$S17+$U17,$U17),IF(T$73>(inputCostsYearOfDeployment-1),$U17,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(V$73<inputCostsYearOfDeployment,0,IF($R17>0,IF(0=MOD(V$73-inputCostsYearOfDeployment,$R17),$S17+$U17,$U17),IF(V$73>(inputCostsYearOfDeployment-1),$U17,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(X$73<inputCostsYearOfDeployment,0,IF($R17>0,IF(0=MOD(X$73-inputCostsYearOfDeployment,$R17),$S17+$U17,$U17),IF(X$73>(inputCostsYearOfDeployment-1),$U17,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(Z$73<inputCostsYearOfDeployment,0,IF($R17>0,IF(0=MOD(Z$73-inputCostsYearOfDeployment,$R17),$S17+$U17,$U17),IF(Z$73>(inputCostsYearOfDeployment-1),$U17,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AB$73<inputCostsYearOfDeployment,0,IF($R17>0,IF(0=MOD(AB$73-inputCostsYearOfDeployment,$R17),$S17+$U17,$U17),IF(AB$73>(inputCostsYearOfDeployment-1),$U17,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AD$73<inputCostsYearOfDeployment,0,IF($R17>0,IF(0=MOD(AD$73-inputCostsYearOfDeployment,$R17),$S17+$U17,$U17),IF(AD$73>(inputCostsYearOfDeployment-1),$U17,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AF$73<inputCostsYearOfDeployment,0,IF($R17>0,IF(0=MOD(AF$73-inputCostsYearOfDeployment,$R17),$S17+$U17,$U17),IF(AF$73>(inputCostsYearOfDeployment-1),$U17,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AH$73<inputCostsYearOfDeployment,0,IF($R17>0,IF(0=MOD(AH$73-inputCostsYearOfDeployment,$R17),$S17+$U17,$U17),IF(AH$73>(inputCostsYearOfDeployment-1),$U17,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AJ$73<inputCostsYearOfDeployment,0,IF($R17>0,IF(0=MOD(AJ$73-inputCostsYearOfDeployment,$R17),$S17+$U17,$U17),IF(AJ$73>(inputCostsYearOfDeployment-1),$U17,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AL$73<inputCostsYearOfDeployment,0,IF($R17>0,IF(0=MOD(AL$73-inputCostsYearOfDeployment,$R17),$S17+$U17,$U17),IF(AL$73>(inputCostsYearOfDeployment-1),$U17,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AN$73<inputCostsYearOfDeployment,0,IF($R17>0,IF(0=MOD(AN$73-inputCostsYearOfDeployment,$R17),$S17+$U17,$U17),IF(AN$73>(inputCostsYearOfDeployment-1),$U17,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AP$73<inputCostsYearOfDeployment,0,IF($R17>0,IF(0=MOD(AP$73-inputCostsYearOfDeployment,$R17),$S17+$U17,$U17),IF(AP$73>(inputCostsYearOfDeployment-1),$U17,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AR$73<inputCostsYearOfDeployment,0,IF($R17>0,IF(0=MOD(AR$73-inputCostsYearOfDeployment,$R17),$S17+$U17,$U17),IF(AR$73>(inputCostsYearOfDeployment-1),$U17,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AT$73<inputCostsYearOfDeployment,0,IF($R17>0,IF(0=MOD(AT$73-inputCostsYearOfDeployment,$R17),$S17+$U17,$U17),IF(AT$73>(inputCostsYearOfDeployment-1),$U17,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AV$73<inputCostsYearOfDeployment,0,IF($R17>0,IF(0=MOD(AV$73-inputCostsYearOfDeployment,$R17),$S17+$U17,$U17),IF(AV$73>(inputCostsYearOfDeployment-1),$U17,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AX$73<inputCostsYearOfDeployment,0,IF($R17>0,IF(0=MOD(AX$73-inputCostsYearOfDeployment,$R17),$S17+$U17,$U17),IF(AX$73>(inputCostsYearOfDeployment-1),$U17,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AZ$73<inputCostsYearOfDeployment,0,IF($R17>0,IF(0=MOD(AZ$73-inputCostsYearOfDeployment,$R17),$S17+$U17,$U17),IF(AZ$73>(inputCostsYearOfDeployment-1),$U17,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BB$73<inputCostsYearOfDeployment,0,IF($R17>0,IF(0=MOD(BB$73-inputCostsYearOfDeployment,$R17),$S17+$U17,$U17),IF(BB$73>(inputCostsYearOfDeployment-1),$U17,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BD$73<inputCostsYearOfDeployment,0,IF($R17>0,IF(0=MOD(BD$73-inputCostsYearOfDeployment,$R17),$S17+$U17,$U17),IF(BD$73>(inputCostsYearOfDeployment-1),$U17,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BF$73<inputCostsYearOfDeployment,0,IF($R17>0,IF(0=MOD(BF$73-inputCostsYearOfDeployment,$R17),$S17+$U17,$U17),IF(BF$73>(inputCostsYearOfDeployment-1),$U17,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BH$73<inputCostsYearOfDeployment,0,IF($R17>0,IF(0=MOD(BH$73-inputCostsYearOfDeployment,$R17),$S17+$U17,$U17),IF(BH$73>(inputCostsYearOfDeployment-1),$U17,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BJ$73<inputCostsYearOfDeployment,0,IF($R17>0,IF(0=MOD(BJ$73-inputCostsYearOfDeployment,$R17),$S17+$U17,$U17),IF(BJ$73>(inputCostsYearOfDeployment-1),$U17,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BL$73<inputCostsYearOfDeployment,0,IF($R17>0,IF(0=MOD(BL$73-inputCostsYearOfDeployment,$R17),$S17+$U17,$U17),IF(BL$73>(inputCostsYearOfDeployment-1),$U17,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BN$73<inputCostsYearOfDeployment,0,IF($R17>0,IF(0=MOD(BN$73-inputCostsYearOfDeployment,$R17),$S17+$U17,$U17),IF(BN$73>(inputCostsYearOfDeployment-1),$U17,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BP$73<inputCostsYearOfDeployment,0,IF($R17>0,IF(0=MOD(BP$73-inputCostsYearOfDeployment,$R17),$S17+$U17,$U17),IF(BP$73>(inputCostsYearOfDeployment-1),$U17,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BR$73<inputCostsYearOfDeployment,0,IF($R17>0,IF(0=MOD(BR$73-inputCostsYearOfDeployment,$R17),$S17+$U17,$U17),IF(BR$73>(inputCostsYearOfDeployment-1),$U17,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BT$73<inputCostsYearOfDeployment,0,IF($R17>0,IF(0=MOD(BT$73-inputCostsYearOfDeployment,$R17),$S17+$U17,$U17),IF(BT$73>(inputCostsYearOfDeployment-1),$U17,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BV$73<inputCostsYearOfDeployment,0,IF($R17>0,IF(0=MOD(BV$73-inputCostsYearOfDeployment,$R17),$S17+$U17,$U17),IF(BV$73>(inputCostsYearOfDeployment-1),$U17,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BX$73<inputCostsYearOfDeployment,0,IF($R17>0,IF(0=MOD(BX$73-inputCostsYearOfDeployment,$R17),$S17+$U17,$U17),IF(BX$73>(inputCostsYearOfDeployment-1),$U17,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BZ$73<inputCostsYearOfDeployment,0,IF($R17>0,IF(0=MOD(BZ$73-inputCostsYearOfDeployment,$R17),$S17+$U17,$U17),IF(BZ$73>(inputCostsYearOfDeployment-1),$U17,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CB$73<inputCostsYearOfDeployment,0,IF($R17>0,IF(0=MOD(CB$73-inputCostsYearOfDeployment,$R17),$S17+$U17,$U17),IF(CB$73>(inputCostsYearOfDeployment-1),$U17,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CD$73<inputCostsYearOfDeployment,0,IF($R17>0,IF(0=MOD(CD$73-inputCostsYearOfDeployment,$R17),$S17+$U17,$U17),IF(CD$73>(inputCostsYearOfDeployment-1),$U17,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CF$73<inputCostsYearOfDeployment,0,IF($R17>0,IF(0=MOD(CF$73-inputCostsYearOfDeployment,$R17),$S17+$U17,$U17),IF(CF$73>(inputCostsYearOfDeployment-1),$U17,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CH$73<inputCostsYearOfDeployment,0,IF($R17>0,IF(0=MOD(CH$73-inputCostsYearOfDeployment,$R17),$S17+$U17,$U17),IF(CH$73>(inputCostsYearOfDeployment-1),$U17,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CJ$73<inputCostsYearOfDeployment,0,IF($R17>0,IF(0=MOD(CJ$73-inputCostsYearOfDeployment,$R17),$S17+$U17,$U17),IF(CJ$73>(inputCostsYearOfDeployment-1),$U17,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CL$73<inputCostsYearOfDeployment,0,IF($R17>0,IF(0=MOD(CL$73-inputCostsYearOfDeployment,$R17),$S17+$U17,$U17),IF(CL$73>(inputCostsYearOfDeployment-1),$U17,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CN$73<inputCostsYearOfDeployment,0,IF($R17>0,IF(0=MOD(CN$73-inputCostsYearOfDeployment,$R17),$S17+$U17,$U17),IF(CN$73>(inputCostsYearOfDeployment-1),$U17,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CP$73<inputCostsYearOfDeployment,0,IF($R17>0,IF(0=MOD(CP$73-inputCostsYearOfDeployment,$R17),$S17+$U17,$U17),IF(CP$73>(inputCostsYearOfDeployment-1),$U17,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CR$73<inputCostsYearOfDeployment,0,IF($R17>0,IF(0=MOD(CR$73-inputCostsYearOfDeployment,$R17),$S17+$U17,$U17),IF(CR$73>(inputCostsYearOfDeployment-1),$U17,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CT$73<inputCostsYearOfDeployment,0,IF($R17>0,IF(0=MOD(CT$73-inputCostsYearOfDeployment,$R17),$S17+$U17,$U17),IF(CT$73>(inputCostsYearOfDeployment-1),$U17,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CV$73<inputCostsYearOfDeployment,0,IF($R17>0,IF(0=MOD(CV$73-inputCostsYearOfDeployment,$R17),$S17+$U17,$U17),IF(CV$73>(inputCostsYearOfDeployment-1),$U17,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CX$73<inputCostsYearOfDeployment,0,IF($R17>0,IF(0=MOD(CX$73-inputCostsYearOfDeployment,$R17),$S17+$U17,$U17),IF(CX$73>(inputCostsYearOfDeployment-1),$U17,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CZ$73<inputCostsYearOfDeployment,0,IF($R17>0,IF(0=MOD(CZ$73-inputCostsYearOfDeployment,$R17),$S17+$U17,$U17),IF(CZ$73>(inputCostsYearOfDeployment-1),$U17,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DB$73<inputCostsYearOfDeployment,0,IF($R17>0,IF(0=MOD(DB$73-inputCostsYearOfDeployment,$R17),$S17+$U17,$U17),IF(DB$73>(inputCostsYearOfDeployment-1),$U17,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DD$73<inputCostsYearOfDeployment,0,IF($R17>0,IF(0=MOD(DD$73-inputCostsYearOfDeployment,$R17),$S17+$U17,$U17),IF(DD$73>(inputCostsYearOfDeployment-1),$U17,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DF$73<inputCostsYearOfDeployment,0,IF($R17>0,IF(0=MOD(DF$73-inputCostsYearOfDeployment,$R17),$S17+$U17,$U17),IF(DF$73>(inputCostsYearOfDeployment-1),$U17,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DH$73<inputCostsYearOfDeployment,0,IF($R17>0,IF(0=MOD(DH$73-inputCostsYearOfDeployment,$R17),$S17+$U17,$U17),IF(DH$73>(inputCostsYearOfDeployment-1),$U17,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DJ$73<inputCostsYearOfDeployment,0,IF($R17>0,IF(0=MOD(DJ$73-inputCostsYearOfDeployment,$R17),$S17+$U17,$U17),IF(DJ$73>(inputCostsYearOfDeployment-1),$U17,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DL$73<inputCostsYearOfDeployment,0,IF($R17>0,IF(0=MOD(DL$73-inputCostsYearOfDeployment,$R17),$S17+$U17,$U17),IF(DL$73>(inputCostsYearOfDeployment-1),$U17,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DN$73<inputCostsYearOfDeployment,0,IF($R17>0,IF(0=MOD(DN$73-inputCostsYearOfDeployment,$R17),$S17+$U17,$U17),IF(DN$73>(inputCostsYearOfDeployment-1),$U17,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DP$73<inputCostsYearOfDeployment,0,IF($R17>0,IF(0=MOD(DP$73-inputCostsYearOfDeployment,$R17),$S17+$U17,$U17),IF(DP$73>(inputCostsYearOfDeployment-1),$U17,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DR$73<inputCostsYearOfDeployment,0,IF($R17>0,IF(0=MOD(DR$73-inputCostsYearOfDeployment,$R17),$S17+$U17,$U17),IF(DR$73>(inputCostsYearOfDeployment-1),$U17,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DT$73<inputCostsYearOfDeployment,0,IF($R17>0,IF(0=MOD(DT$73-inputCostsYearOfDeployment,$R17),$S17+$U17,$U17),IF(DT$73>(inputCostsYearOfDeployment-1),$U17,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DV$73<inputCostsYearOfDeployment,0,IF($R17>0,IF(0=MOD(DV$73-inputCostsYearOfDeployment,$R17),$S17+$U17,$U17),IF(DV$73>(inputCostsYearOfDeployment-1),$U17,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DX$73<inputCostsYearOfDeployment,0,IF($R17>0,IF(0=MOD(DX$73-inputCostsYearOfDeployment,$R17),$S17+$U17,$U17),IF(DX$73>(inputCostsYearOfDeployment-1),$U17,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DZ$73<inputCostsYearOfDeployment,0,IF($R17>0,IF(0=MOD(DZ$73-inputCostsYearOfDeployment,$R17),$S17+$U17,$U17),IF(DZ$73>(inputCostsYearOfDeployment-1),$U17,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(EB$73<inputCostsYearOfDeployment,0,IF($R17>0,IF(0=MOD(EB$73-inputCostsYearOfDeployment,$R17),$S17+$U17,$U17),IF(EB$73>(inputCostsYearOfDeployment-1),$U17,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(ED$73<inputCostsYearOfDeployment,0,IF($R17>0,IF(0=MOD(ED$73-inputCostsYearOfDeployment,$R17),$S17+$U17,$U17),IF(ED$73>(inputCostsYearOfDeployment-1),$U17,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(EF$73<inputCostsYearOfDeployment,0,IF($R17>0,IF(0=MOD(EF$73-inputCostsYearOfDeployment,$R17),$S17+$U17,$U17),IF(EF$73>(inputCostsYearOfDeployment-1),$U17,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(EH$73<inputCostsYearOfDeployment,0,IF($R17>0,IF(0=MOD(EH$73-inputCostsYearOfDeployment,$R17),$S17+$U17,$U17),IF(EH$73>(inputCostsYearOfDeployment-1),$U17,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(EJ$73<inputCostsYearOfDeployment,0,IF($R17>0,IF(0=MOD(EJ$73-inputCostsYearOfDeployment,$R17),$S17+$U17,$U17),IF(EJ$73>(inputCostsYearOfDeployment-1),$U17,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(EL$73<inputCostsYearOfDeployment,0,IF($R17>0,IF(0=MOD(EL$73-inputCostsYearOfDeployment,$R17),$S17+$U17,$U17),IF(EL$73>(inputCostsYearOfDeployment-1),$U17,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(EN$73<inputCostsYearOfDeployment,0,IF($R17>0,IF(0=MOD(EN$73-inputCostsYearOfDeployment,$R17),$S17+$U17,$U17),IF(EN$73>(inputCostsYearOfDeployment-1),$U17,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(EP$73<inputCostsYearOfDeployment,0,IF($R17>0,IF(0=MOD(EP$73-inputCostsYearOfDeployment,$R17),$S17+$U17,$U17),IF(EP$73>(inputCostsYearOfDeployment-1),$U17,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(ER$73<inputCostsYearOfDeployment,0,IF($R17>0,IF(0=MOD(ER$73-inputCostsYearOfDeployment,$R17),$S17+$U17,$U17),IF(ER$73>(inputCostsYearOfDeployment-1),$U17,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(ET$73<inputCostsYearOfDeployment,0,IF($R17>0,IF(0=MOD(ET$73-inputCostsYearOfDeployment,$R17),$S17+$U17,$U17),IF(ET$73>(inputCostsYearOfDeployment-1),$U17,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(EV$73<inputCostsYearOfDeployment,0,IF($R17>0,IF(0=MOD(EV$73-inputCostsYearOfDeployment,$R17),$S17+$U17,$U17),IF(EV$73>(inputCostsYearOfDeployment-1),$U17,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(EX$73<inputCostsYearOfDeployment,0,IF($R17>0,IF(0=MOD(EX$73-inputCostsYearOfDeployment,$R17),$S17+$U17,$U17),IF(EX$73>(inputCostsYearOfDeployment-1),$U17,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(EZ$73<inputCostsYearOfDeployment,0,IF($R17>0,IF(0=MOD(EZ$73-inputCostsYearOfDeployment,$R17),$S17+$U17,$U17),IF(EZ$73>(inputCostsYearOfDeployment-1),$U17,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FB$73<inputCostsYearOfDeployment,0,IF($R17>0,IF(0=MOD(FB$73-inputCostsYearOfDeployment,$R17),$S17+$U17,$U17),IF(FB$73>(inputCostsYearOfDeployment-1),$U17,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FD$73<inputCostsYearOfDeployment,0,IF($R17>0,IF(0=MOD(FD$73-inputCostsYearOfDeployment,$R17),$S17+$U17,$U17),IF(FD$73>(inputCostsYearOfDeployment-1),$U17,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FF$73<inputCostsYearOfDeployment,0,IF($R17>0,IF(0=MOD(FF$73-inputCostsYearOfDeployment,$R17),$S17+$U17,$U17),IF(FF$73>(inputCostsYearOfDeployment-1),$U17,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FH$73<inputCostsYearOfDeployment,0,IF($R17>0,IF(0=MOD(FH$73-inputCostsYearOfDeployment,$R17),$S17+$U17,$U17),IF(FH$73>(inputCostsYearOfDeployment-1),$U17,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FJ$73<inputCostsYearOfDeployment,0,IF($R17>0,IF(0=MOD(FJ$73-inputCostsYearOfDeployment,$R17),$S17+$U17,$U17),IF(FJ$73>(inputCostsYearOfDeployment-1),$U17,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FL$73<inputCostsYearOfDeployment,0,IF($R17>0,IF(0=MOD(FL$73-inputCostsYearOfDeployment,$R17),$S17+$U17,$U17),IF(FL$73>(inputCostsYearOfDeployment-1),$U17,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FN$73<inputCostsYearOfDeployment,0,IF($R17>0,IF(0=MOD(FN$73-inputCostsYearOfDeployment,$R17),$S17+$U17,$U17),IF(FN$73>(inputCostsYearOfDeployment-1),$U17,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FP$73<inputCostsYearOfDeployment,0,IF($R17>0,IF(0=MOD(FP$73-inputCostsYearOfDeployment,$R17),$S17+$U17,$U17),IF(FP$73>(inputCostsYearOfDeployment-1),$U17,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FR$73<inputCostsYearOfDeployment,0,IF($R17>0,IF(0=MOD(FR$73-inputCostsYearOfDeployment,$R17),$S17+$U17,$U17),IF(FR$73>(inputCostsYearOfDeployment-1),$U17,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FT$73<inputCostsYearOfDeployment,0,IF($R17>0,IF(0=MOD(FT$73-inputCostsYearOfDeployment,$R17),$S17+$U17,$U17),IF(FT$73>(inputCostsYearOfDeployment-1),$U17,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FV$73<inputCostsYearOfDeployment,0,IF($R17>0,IF(0=MOD(FV$73-inputCostsYearOfDeployment,$R17),$S17+$U17,$U17),IF(FV$73>(inputCostsYearOfDeployment-1),$U17,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FX$73<inputCostsYearOfDeployment,0,IF($R17>0,IF(0=MOD(FX$73-inputCostsYearOfDeployment,$R17),$S17+$U17,$U17),IF(FX$73>(inputCostsYearOfDeployment-1),$U17,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FZ$73<inputCostsYearOfDeployment,0,IF($R17>0,IF(0=MOD(FZ$73-inputCostsYearOfDeployment,$R17),$S17+$U17,$U17),IF(FZ$73>(inputCostsYearOfDeployment-1),$U17,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(GB$73<inputCostsYearOfDeployment,0,IF($R17>0,IF(0=MOD(GB$73-inputCostsYearOfDeployment,$R17),$S17+$U17,$U17),IF(GB$73>(inputCostsYearOfDeployment-1),$U17,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(GD$73<inputCostsYearOfDeployment,0,IF($R17>0,IF(0=MOD(GD$73-inputCostsYearOfDeployment,$R17),$S17+$U17,$U17),IF(GD$73>(inputCostsYearOfDeployment-1),$U17,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(GF$73<inputCostsYearOfDeployment,0,IF($R17>0,IF(0=MOD(GF$73-inputCostsYearOfDeployment,$R17),$S17+$U17,$U17),IF(GF$73>(inputCostsYearOfDeployment-1),$U17,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(GH$73<inputCostsYearOfDeployment,0,IF($R17>0,IF(0=MOD(GH$73-inputCostsYearOfDeployment,$R17),$S17+$U17,$U17),IF(GH$73>(inputCostsYearOfDeployment-1),$U17,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(GJ$73<inputCostsYearOfDeployment,0,IF($R17>0,IF(0=MOD(GJ$73-inputCostsYearOfDeployment,$R17),$S17+$U17,$U17),IF(GJ$73>(inputCostsYearOfDeployment-1),$U17,0))*inputCostsInfrastructureCount)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,"TOTAL Infrastructure Cost",null,{"$f":"SUM(L76:M81)","v":0},null,{"$f":"SUM(N76:O81)","v":0},null,{"$f":"SUM(P76:Q81)","v":0},null,{"$f":"SUM(R76:S81)","v":0},null,{"$f":"SUM(T76:U81)","v":0},null,{"$f":"SUM(V76:W81)","v":0},null,{"$f":"SUM(X76:Y81)","v":0},null,{"$f":"SUM(Z76:AA81)","v":0},null,{"$f":"SUM(AB76:AC81)","v":0},null,{"$f":"SUM(AD76:AE81)","v":0},null,{"$f":"SUM(AF76:AG81)","v":0},null,{"$f":"SUM(AH76:AI81)","v":0},null,{"$f":"SUM(AJ76:AK81)","v":0},null,{"$f":"SUM(AL76:AM81)","v":0},null,{"$f":"SUM(AN76:AO81)","v":0},null,{"$f":"SUM(AP76:AQ81)","v":0},null,{"$f":"SUM(AR76:AS81)","v":0},null,{"$f":"SUM(AT76:AU81)","v":0},null,{"$f":"SUM(AV76:AW81)","v":0},null,{"$f":"SUM(AX76:AY81)","v":0},null,{"$f":"SUM(AZ76:BA81)","v":0},null,{"$f":"SUM(BB76:BC81)","v":0},null,{"$f":"SUM(BD76:BE81)","v":0},null,{"$f":"SUM(BF76:BG81)","v":0},null,{"$f":"SUM(BH76:BI81)","v":0},null,{"$f":"SUM(BJ76:BK81)","v":0},null,{"$f":"SUM(BL76:BM81)","v":0},null,{"$f":"SUM(BN76:BO81)","v":0},null,{"$f":"SUM(BP76:BQ81)","v":0},null,{"$f":"SUM(BR76:BS81)","v":0},null,{"$f":"SUM(BT76:BU81)","v":0},null,{"$f":"SUM(BV76:BW81)","v":0},null,{"$f":"SUM(BX76:BY81)","v":0},null,{"$f":"SUM(BZ76:CA81)","v":0},null,{"$f":"SUM(CB76:CC81)","v":0},null,{"$f":"SUM(CD76:CE81)","v":0},null,{"$f":"SUM(CF76:CG81)","v":0},null,{"$f":"SUM(CH76:CI81)","v":0},null,{"$f":"SUM(CJ76:CK81)","v":0},null,{"$f":"SUM(CL76:CM81)","v":0},null,{"$f":"SUM(CN76:CO81)","v":0},null,{"$f":"SUM(CP76:CQ81)","v":0},null,{"$f":"SUM(CR76:CS81)","v":0},null,{"$f":"SUM(CT76:CU81)","v":0},null,{"$f":"SUM(CV76:CW81)","v":0},null,{"$f":"SUM(CX76:CY81)","v":0},null,{"$f":"SUM(CZ76:DA81)","v":0},null,{"$f":"SUM(DB76:DC81)","v":0},null,{"$f":"SUM(DD76:DE81)","v":0},null,{"$f":"SUM(DF76:DG81)","v":0},null,{"$f":"SUM(DH76:DI81)","v":0},null,{"$f":"SUM(DJ76:DK81)","v":0},null,{"$f":"SUM(DL76:DM81)","v":0},null,{"$f":"SUM(DN76:DO81)","v":0},null,{"$f":"SUM(DP76:DQ81)","v":0},null,{"$f":"SUM(DR76:DS81)","v":0},null,{"$f":"SUM(DT76:DU81)","v":0},null,{"$f":"SUM(DV76:DW81)","v":0},null,{"$f":"SUM(DX76:DY81)","v":0},null,{"$f":"SUM(DZ76:EA81)","v":0},null,{"$f":"SUM(EB76:EC81)","v":0},null,{"$f":"SUM(ED76:EE81)","v":0},null,{"$f":"SUM(EF76:EG81)","v":0},null,{"$f":"SUM(EH76:EI81)","v":0},null,{"$f":"SUM(EJ76:EK81)","v":0},null,{"$f":"SUM(EL76:EM81)","v":0},null,{"$f":"SUM(EN76:EO81)","v":0},null,{"$f":"SUM(EP76:EQ81)","v":0},null,{"$f":"SUM(ER76:ES81)","v":0},null,{"$f":"SUM(ET76:EU81)","v":0},null,{"$f":"SUM(EV76:EW81)","v":0},null,{"$f":"SUM(EX76:EY81)","v":0},null,{"$f":"SUM(EZ76:FA81)","v":0},null,{"$f":"SUM(FB76:FC81)","v":0},null,{"$f":"SUM(FD76:FE81)","v":0},null,{"$f":"SUM(FF76:FG81)","v":0},null,{"$f":"SUM(FH76:FI81)","v":0},null,{"$f":"SUM(FJ76:FK81)","v":0},null,{"$f":"SUM(FL76:FM81)","v":0},null,{"$f":"SUM(FN76:FO81)","v":0},null,{"$f":"SUM(FP76:FQ81)","v":0},null,{"$f":"SUM(FR76:FS81)","v":0},null,{"$f":"SUM(FT76:FU81)","v":0},null,{"$f":"SUM(FV76:FW81)","v":0},null,{"$f":"SUM(FX76:FY81)","v":0},null,{"$f":"SUM(FZ76:GA81)","v":0},null,{"$f":"SUM(GB76:GC81)","v":0},null,{"$f":"SUM(GD76:GE81)","v":0},null,{"$f":"SUM(GF76:GG81)","v":0},null,{"$f":"SUM(GH76:GI81)","v":0},null,{"$f":"SUM(GJ76:GK81)","v":0}]
[]
[null,null,null,null,null,null,null,null,"Incremental Deployment Equipment"]
[null,null,null,null,null,null,null,null,null,{"$f":"J24","v":"Communication Line"},null,{"$f":"IF(L$73<inputCostsYearOfDeployment,0,IF($R24>0,IF(0=MOD(L$73-inputCostsYearOfDeployment,$R24),$S24+$U24,$U24),IF(L$73>(inputCostsYearOfDeployment-1),$U24,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(N$73<inputCostsYearOfDeployment,0,IF($R24>0,IF(0=MOD(N$73-inputCostsYearOfDeployment,$R24),$S24+$U24,$U24),IF(N$73>(inputCostsYearOfDeployment-1),$U24,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(P$73<inputCostsYearOfDeployment,0,IF($R24>0,IF(0=MOD(P$73-inputCostsYearOfDeployment,$R24),$S24+$U24,$U24),IF(P$73>(inputCostsYearOfDeployment-1),$U24,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(R$73<inputCostsYearOfDeployment,0,IF($R24>0,IF(0=MOD(R$73-inputCostsYearOfDeployment,$R24),$S24+$U24,$U24),IF(R$73>(inputCostsYearOfDeployment-1),$U24,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(T$73<inputCostsYearOfDeployment,0,IF($R24>0,IF(0=MOD(T$73-inputCostsYearOfDeployment,$R24),$S24+$U24,$U24),IF(T$73>(inputCostsYearOfDeployment-1),$U24,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(V$73<inputCostsYearOfDeployment,0,IF($R24>0,IF(0=MOD(V$73-inputCostsYearOfDeployment,$R24),$S24+$U24,$U24),IF(V$73>(inputCostsYearOfDeployment-1),$U24,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(X$73<inputCostsYearOfDeployment,0,IF($R24>0,IF(0=MOD(X$73-inputCostsYearOfDeployment,$R24),$S24+$U24,$U24),IF(X$73>(inputCostsYearOfDeployment-1),$U24,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(Z$73<inputCostsYearOfDeployment,0,IF($R24>0,IF(0=MOD(Z$73-inputCostsYearOfDeployment,$R24),$S24+$U24,$U24),IF(Z$73>(inputCostsYearOfDeployment-1),$U24,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(AB$73<inputCostsYearOfDeployment,0,IF($R24>0,IF(0=MOD(AB$73-inputCostsYearOfDeployment,$R24),$S24+$U24,$U24),IF(AB$73>(inputCostsYearOfDeployment-1),$U24,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(AD$73<inputCostsYearOfDeployment,0,IF($R24>0,IF(0=MOD(AD$73-inputCostsYearOfDeployment,$R24),$S24+$U24,$U24),IF(AD$73>(inputCostsYearOfDeployment-1),$U24,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(AF$73<inputCostsYearOfDeployment,0,IF($R24>0,IF(0=MOD(AF$73-inputCostsYearOfDeployment,$R24),$S24+$U24,$U24),IF(AF$73>(inputCostsYearOfDeployment-1),$U24,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(AH$73<inputCostsYearOfDeployment,0,IF($R24>0,IF(0=MOD(AH$73-inputCostsYearOfDeployment,$R24),$S24+$U24,$U24),IF(AH$73>(inputCostsYearOfDeployment-1),$U24,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(AJ$73<inputCostsYearOfDeployment,0,IF($R24>0,IF(0=MOD(AJ$73-inputCostsYearOfDeployment,$R24),$S24+$U24,$U24),IF(AJ$73>(inputCostsYearOfDeployment-1),$U24,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(AL$73<inputCostsYearOfDeployment,0,IF($R24>0,IF(0=MOD(AL$73-inputCostsYearOfDeployment,$R24),$S24+$U24,$U24),IF(AL$73>(inputCostsYearOfDeployment-1),$U24,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(AN$73<inputCostsYearOfDeployment,0,IF($R24>0,IF(0=MOD(AN$73-inputCostsYearOfDeployment,$R24),$S24+$U24,$U24),IF(AN$73>(inputCostsYearOfDeployment-1),$U24,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(AP$73<inputCostsYearOfDeployment,0,IF($R24>0,IF(0=MOD(AP$73-inputCostsYearOfDeployment,$R24),$S24+$U24,$U24),IF(AP$73>(inputCostsYearOfDeployment-1),$U24,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(AR$73<inputCostsYearOfDeployment,0,IF($R24>0,IF(0=MOD(AR$73-inputCostsYearOfDeployment,$R24),$S24+$U24,$U24),IF(AR$73>(inputCostsYearOfDeployment-1),$U24,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(AT$73<inputCostsYearOfDeployment,0,IF($R24>0,IF(0=MOD(AT$73-inputCostsYearOfDeployment,$R24),$S24+$U24,$U24),IF(AT$73>(inputCostsYearOfDeployment-1),$U24,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(AV$73<inputCostsYearOfDeployment,0,IF($R24>0,IF(0=MOD(AV$73-inputCostsYearOfDeployment,$R24),$S24+$U24,$U24),IF(AV$73>(inputCostsYearOfDeployment-1),$U24,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(AX$73<inputCostsYearOfDeployment,0,IF($R24>0,IF(0=MOD(AX$73-inputCostsYearOfDeployment,$R24),$S24+$U24,$U24),IF(AX$73>(inputCostsYearOfDeployment-1),$U24,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(AZ$73<inputCostsYearOfDeployment,0,IF($R24>0,IF(0=MOD(AZ$73-inputCostsYearOfDeployment,$R24),$S24+$U24,$U24),IF(AZ$73>(inputCostsYearOfDeployment-1),$U24,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(BB$73<inputCostsYearOfDeployment,0,IF($R24>0,IF(0=MOD(BB$73-inputCostsYearOfDeployment,$R24),$S24+$U24,$U24),IF(BB$73>(inputCostsYearOfDeployment-1),$U24,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(BD$73<inputCostsYearOfDeployment,0,IF($R24>0,IF(0=MOD(BD$73-inputCostsYearOfDeployment,$R24),$S24+$U24,$U24),IF(BD$73>(inputCostsYearOfDeployment-1),$U24,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(BF$73<inputCostsYearOfDeployment,0,IF($R24>0,IF(0=MOD(BF$73-inputCostsYearOfDeployment,$R24),$S24+$U24,$U24),IF(BF$73>(inputCostsYearOfDeployment-1),$U24,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(BH$73<inputCostsYearOfDeployment,0,IF($R24>0,IF(0=MOD(BH$73-inputCostsYearOfDeployment,$R24),$S24+$U24,$U24),IF(BH$73>(inputCostsYearOfDeployment-1),$U24,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(BJ$73<inputCostsYearOfDeployment,0,IF($R24>0,IF(0=MOD(BJ$73-inputCostsYearOfDeployment,$R24),$S24+$U24,$U24),IF(BJ$73>(inputCostsYearOfDeployment-1),$U24,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(BL$73<inputCostsYearOfDeployment,0,IF($R24>0,IF(0=MOD(BL$73-inputCostsYearOfDeployment,$R24),$S24+$U24,$U24),IF(BL$73>(inputCostsYearOfDeployment-1),$U24,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(BN$73<inputCostsYearOfDeployment,0,IF($R24>0,IF(0=MOD(BN$73-inputCostsYearOfDeployment,$R24),$S24+$U24,$U24),IF(BN$73>(inputCostsYearOfDeployment-1),$U24,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(BP$73<inputCostsYearOfDeployment,0,IF($R24>0,IF(0=MOD(BP$73-inputCostsYearOfDeployment,$R24),$S24+$U24,$U24),IF(BP$73>(inputCostsYearOfDeployment-1),$U24,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(BR$73<inputCostsYearOfDeployment,0,IF($R24>0,IF(0=MOD(BR$73-inputCostsYearOfDeployment,$R24),$S24+$U24,$U24),IF(BR$73>(inputCostsYearOfDeployment-1),$U24,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(BT$73<inputCostsYearOfDeployment,0,IF($R24>0,IF(0=MOD(BT$73-inputCostsYearOfDeployment,$R24),$S24+$U24,$U24),IF(BT$73>(inputCostsYearOfDeployment-1),$U24,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(BV$73<inputCostsYearOfDeployment,0,IF($R24>0,IF(0=MOD(BV$73-inputCostsYearOfDeployment,$R24),$S24+$U24,$U24),IF(BV$73>(inputCostsYearOfDeployment-1),$U24,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(BX$73<inputCostsYearOfDeployment,0,IF($R24>0,IF(0=MOD(BX$73-inputCostsYearOfDeployment,$R24),$S24+$U24,$U24),IF(BX$73>(inputCostsYearOfDeployment-1),$U24,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(BZ$73<inputCostsYearOfDeployment,0,IF($R24>0,IF(0=MOD(BZ$73-inputCostsYearOfDeployment,$R24),$S24+$U24,$U24),IF(BZ$73>(inputCostsYearOfDeployment-1),$U24,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(CB$73<inputCostsYearOfDeployment,0,IF($R24>0,IF(0=MOD(CB$73-inputCostsYearOfDeployment,$R24),$S24+$U24,$U24),IF(CB$73>(inputCostsYearOfDeployment-1),$U24,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(CD$73<inputCostsYearOfDeployment,0,IF($R24>0,IF(0=MOD(CD$73-inputCostsYearOfDeployment,$R24),$S24+$U24,$U24),IF(CD$73>(inputCostsYearOfDeployment-1),$U24,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(CF$73<inputCostsYearOfDeployment,0,IF($R24>0,IF(0=MOD(CF$73-inputCostsYearOfDeployment,$R24),$S24+$U24,$U24),IF(CF$73>(inputCostsYearOfDeployment-1),$U24,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(CH$73<inputCostsYearOfDeployment,0,IF($R24>0,IF(0=MOD(CH$73-inputCostsYearOfDeployment,$R24),$S24+$U24,$U24),IF(CH$73>(inputCostsYearOfDeployment-1),$U24,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(CJ$73<inputCostsYearOfDeployment,0,IF($R24>0,IF(0=MOD(CJ$73-inputCostsYearOfDeployment,$R24),$S24+$U24,$U24),IF(CJ$73>(inputCostsYearOfDeployment-1),$U24,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(CL$73<inputCostsYearOfDeployment,0,IF($R24>0,IF(0=MOD(CL$73-inputCostsYearOfDeployment,$R24),$S24+$U24,$U24),IF(CL$73>(inputCostsYearOfDeployment-1),$U24,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(CN$73<inputCostsYearOfDeployment,0,IF($R24>0,IF(0=MOD(CN$73-inputCostsYearOfDeployment,$R24),$S24+$U24,$U24),IF(CN$73>(inputCostsYearOfDeployment-1),$U24,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(CP$73<inputCostsYearOfDeployment,0,IF($R24>0,IF(0=MOD(CP$73-inputCostsYearOfDeployment,$R24),$S24+$U24,$U24),IF(CP$73>(inputCostsYearOfDeployment-1),$U24,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(CR$73<inputCostsYearOfDeployment,0,IF($R24>0,IF(0=MOD(CR$73-inputCostsYearOfDeployment,$R24),$S24+$U24,$U24),IF(CR$73>(inputCostsYearOfDeployment-1),$U24,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(CT$73<inputCostsYearOfDeployment,0,IF($R24>0,IF(0=MOD(CT$73-inputCostsYearOfDeployment,$R24),$S24+$U24,$U24),IF(CT$73>(inputCostsYearOfDeployment-1),$U24,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(CV$73<inputCostsYearOfDeployment,0,IF($R24>0,IF(0=MOD(CV$73-inputCostsYearOfDeployment,$R24),$S24+$U24,$U24),IF(CV$73>(inputCostsYearOfDeployment-1),$U24,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(CX$73<inputCostsYearOfDeployment,0,IF($R24>0,IF(0=MOD(CX$73-inputCostsYearOfDeployment,$R24),$S24+$U24,$U24),IF(CX$73>(inputCostsYearOfDeployment-1),$U24,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(CZ$73<inputCostsYearOfDeployment,0,IF($R24>0,IF(0=MOD(CZ$73-inputCostsYearOfDeployment,$R24),$S24+$U24,$U24),IF(CZ$73>(inputCostsYearOfDeployment-1),$U24,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(DB$73<inputCostsYearOfDeployment,0,IF($R24>0,IF(0=MOD(DB$73-inputCostsYearOfDeployment,$R24),$S24+$U24,$U24),IF(DB$73>(inputCostsYearOfDeployment-1),$U24,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(DD$73<inputCostsYearOfDeployment,0,IF($R24>0,IF(0=MOD(DD$73-inputCostsYearOfDeployment,$R24),$S24+$U24,$U24),IF(DD$73>(inputCostsYearOfDeployment-1),$U24,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(DF$73<inputCostsYearOfDeployment,0,IF($R24>0,IF(0=MOD(DF$73-inputCostsYearOfDeployment,$R24),$S24+$U24,$U24),IF(DF$73>(inputCostsYearOfDeployment-1),$U24,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(DH$73<inputCostsYearOfDeployment,0,IF($R24>0,IF(0=MOD(DH$73-inputCostsYearOfDeployment,$R24),$S24+$U24,$U24),IF(DH$73>(inputCostsYearOfDeployment-1),$U24,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(DJ$73<inputCostsYearOfDeployment,0,IF($R24>0,IF(0=MOD(DJ$73-inputCostsYearOfDeployment,$R24),$S24+$U24,$U24),IF(DJ$73>(inputCostsYearOfDeployment-1),$U24,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(DL$73<inputCostsYearOfDeployment,0,IF($R24>0,IF(0=MOD(DL$73-inputCostsYearOfDeployment,$R24),$S24+$U24,$U24),IF(DL$73>(inputCostsYearOfDeployment-1),$U24,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(DN$73<inputCostsYearOfDeployment,0,IF($R24>0,IF(0=MOD(DN$73-inputCostsYearOfDeployment,$R24),$S24+$U24,$U24),IF(DN$73>(inputCostsYearOfDeployment-1),$U24,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(DP$73<inputCostsYearOfDeployment,0,IF($R24>0,IF(0=MOD(DP$73-inputCostsYearOfDeployment,$R24),$S24+$U24,$U24),IF(DP$73>(inputCostsYearOfDeployment-1),$U24,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(DR$73<inputCostsYearOfDeployment,0,IF($R24>0,IF(0=MOD(DR$73-inputCostsYearOfDeployment,$R24),$S24+$U24,$U24),IF(DR$73>(inputCostsYearOfDeployment-1),$U24,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(DT$73<inputCostsYearOfDeployment,0,IF($R24>0,IF(0=MOD(DT$73-inputCostsYearOfDeployment,$R24),$S24+$U24,$U24),IF(DT$73>(inputCostsYearOfDeployment-1),$U24,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(DV$73<inputCostsYearOfDeployment,0,IF($R24>0,IF(0=MOD(DV$73-inputCostsYearOfDeployment,$R24),$S24+$U24,$U24),IF(DV$73>(inputCostsYearOfDeployment-1),$U24,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(DX$73<inputCostsYearOfDeployment,0,IF($R24>0,IF(0=MOD(DX$73-inputCostsYearOfDeployment,$R24),$S24+$U24,$U24),IF(DX$73>(inputCostsYearOfDeployment-1),$U24,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(DZ$73<inputCostsYearOfDeployment,0,IF($R24>0,IF(0=MOD(DZ$73-inputCostsYearOfDeployment,$R24),$S24+$U24,$U24),IF(DZ$73>(inputCostsYearOfDeployment-1),$U24,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(EB$73<inputCostsYearOfDeployment,0,IF($R24>0,IF(0=MOD(EB$73-inputCostsYearOfDeployment,$R24),$S24+$U24,$U24),IF(EB$73>(inputCostsYearOfDeployment-1),$U24,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(ED$73<inputCostsYearOfDeployment,0,IF($R24>0,IF(0=MOD(ED$73-inputCostsYearOfDeployment,$R24),$S24+$U24,$U24),IF(ED$73>(inputCostsYearOfDeployment-1),$U24,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(EF$73<inputCostsYearOfDeployment,0,IF($R24>0,IF(0=MOD(EF$73-inputCostsYearOfDeployment,$R24),$S24+$U24,$U24),IF(EF$73>(inputCostsYearOfDeployment-1),$U24,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(EH$73<inputCostsYearOfDeployment,0,IF($R24>0,IF(0=MOD(EH$73-inputCostsYearOfDeployment,$R24),$S24+$U24,$U24),IF(EH$73>(inputCostsYearOfDeployment-1),$U24,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(EJ$73<inputCostsYearOfDeployment,0,IF($R24>0,IF(0=MOD(EJ$73-inputCostsYearOfDeployment,$R24),$S24+$U24,$U24),IF(EJ$73>(inputCostsYearOfDeployment-1),$U24,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(EL$73<inputCostsYearOfDeployment,0,IF($R24>0,IF(0=MOD(EL$73-inputCostsYearOfDeployment,$R24),$S24+$U24,$U24),IF(EL$73>(inputCostsYearOfDeployment-1),$U24,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(EN$73<inputCostsYearOfDeployment,0,IF($R24>0,IF(0=MOD(EN$73-inputCostsYearOfDeployment,$R24),$S24+$U24,$U24),IF(EN$73>(inputCostsYearOfDeployment-1),$U24,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(EP$73<inputCostsYearOfDeployment,0,IF($R24>0,IF(0=MOD(EP$73-inputCostsYearOfDeployment,$R24),$S24+$U24,$U24),IF(EP$73>(inputCostsYearOfDeployment-1),$U24,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(ER$73<inputCostsYearOfDeployment,0,IF($R24>0,IF(0=MOD(ER$73-inputCostsYearOfDeployment,$R24),$S24+$U24,$U24),IF(ER$73>(inputCostsYearOfDeployment-1),$U24,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(ET$73<inputCostsYearOfDeployment,0,IF($R24>0,IF(0=MOD(ET$73-inputCostsYearOfDeployment,$R24),$S24+$U24,$U24),IF(ET$73>(inputCostsYearOfDeployment-1),$U24,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(EV$73<inputCostsYearOfDeployment,0,IF($R24>0,IF(0=MOD(EV$73-inputCostsYearOfDeployment,$R24),$S24+$U24,$U24),IF(EV$73>(inputCostsYearOfDeployment-1),$U24,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(EX$73<inputCostsYearOfDeployment,0,IF($R24>0,IF(0=MOD(EX$73-inputCostsYearOfDeployment,$R24),$S24+$U24,$U24),IF(EX$73>(inputCostsYearOfDeployment-1),$U24,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(EZ$73<inputCostsYearOfDeployment,0,IF($R24>0,IF(0=MOD(EZ$73-inputCostsYearOfDeployment,$R24),$S24+$U24,$U24),IF(EZ$73>(inputCostsYearOfDeployment-1),$U24,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(FB$73<inputCostsYearOfDeployment,0,IF($R24>0,IF(0=MOD(FB$73-inputCostsYearOfDeployment,$R24),$S24+$U24,$U24),IF(FB$73>(inputCostsYearOfDeployment-1),$U24,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(FD$73<inputCostsYearOfDeployment,0,IF($R24>0,IF(0=MOD(FD$73-inputCostsYearOfDeployment,$R24),$S24+$U24,$U24),IF(FD$73>(inputCostsYearOfDeployment-1),$U24,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(FF$73<inputCostsYearOfDeployment,0,IF($R24>0,IF(0=MOD(FF$73-inputCostsYearOfDeployment,$R24),$S24+$U24,$U24),IF(FF$73>(inputCostsYearOfDeployment-1),$U24,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(FH$73<inputCostsYearOfDeployment,0,IF($R24>0,IF(0=MOD(FH$73-inputCostsYearOfDeployment,$R24),$S24+$U24,$U24),IF(FH$73>(inputCostsYearOfDeployment-1),$U24,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(FJ$73<inputCostsYearOfDeployment,0,IF($R24>0,IF(0=MOD(FJ$73-inputCostsYearOfDeployment,$R24),$S24+$U24,$U24),IF(FJ$73>(inputCostsYearOfDeployment-1),$U24,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(FL$73<inputCostsYearOfDeployment,0,IF($R24>0,IF(0=MOD(FL$73-inputCostsYearOfDeployment,$R24),$S24+$U24,$U24),IF(FL$73>(inputCostsYearOfDeployment-1),$U24,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(FN$73<inputCostsYearOfDeployment,0,IF($R24>0,IF(0=MOD(FN$73-inputCostsYearOfDeployment,$R24),$S24+$U24,$U24),IF(FN$73>(inputCostsYearOfDeployment-1),$U24,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(FP$73<inputCostsYearOfDeployment,0,IF($R24>0,IF(0=MOD(FP$73-inputCostsYearOfDeployment,$R24),$S24+$U24,$U24),IF(FP$73>(inputCostsYearOfDeployment-1),$U24,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(FR$73<inputCostsYearOfDeployment,0,IF($R24>0,IF(0=MOD(FR$73-inputCostsYearOfDeployment,$R24),$S24+$U24,$U24),IF(FR$73>(inputCostsYearOfDeployment-1),$U24,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(FT$73<inputCostsYearOfDeployment,0,IF($R24>0,IF(0=MOD(FT$73-inputCostsYearOfDeployment,$R24),$S24+$U24,$U24),IF(FT$73>(inputCostsYearOfDeployment-1),$U24,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(FV$73<inputCostsYearOfDeployment,0,IF($R24>0,IF(0=MOD(FV$73-inputCostsYearOfDeployment,$R24),$S24+$U24,$U24),IF(FV$73>(inputCostsYearOfDeployment-1),$U24,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(FX$73<inputCostsYearOfDeployment,0,IF($R24>0,IF(0=MOD(FX$73-inputCostsYearOfDeployment,$R24),$S24+$U24,$U24),IF(FX$73>(inputCostsYearOfDeployment-1),$U24,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(FZ$73<inputCostsYearOfDeployment,0,IF($R24>0,IF(0=MOD(FZ$73-inputCostsYearOfDeployment,$R24),$S24+$U24,$U24),IF(FZ$73>(inputCostsYearOfDeployment-1),$U24,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(GB$73<inputCostsYearOfDeployment,0,IF($R24>0,IF(0=MOD(GB$73-inputCostsYearOfDeployment,$R24),$S24+$U24,$U24),IF(GB$73>(inputCostsYearOfDeployment-1),$U24,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(GD$73<inputCostsYearOfDeployment,0,IF($R24>0,IF(0=MOD(GD$73-inputCostsYearOfDeployment,$R24),$S24+$U24,$U24),IF(GD$73>(inputCostsYearOfDeployment-1),$U24,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(GF$73<inputCostsYearOfDeployment,0,IF($R24>0,IF(0=MOD(GF$73-inputCostsYearOfDeployment,$R24),$S24+$U24,$U24),IF(GF$73>(inputCostsYearOfDeployment-1),$U24,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(GH$73<inputCostsYearOfDeployment,0,IF($R24>0,IF(0=MOD(GH$73-inputCostsYearOfDeployment,$R24),$S24+$U24,$U24),IF(GH$73>(inputCostsYearOfDeployment-1),$U24,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(GJ$73<inputCostsYearOfDeployment,0,IF($R24>0,IF(0=MOD(GJ$73-inputCostsYearOfDeployment,$R24),$S24+$U24,$U24),IF(GJ$73>(inputCostsYearOfDeployment-1),$U24,0))*inputCostsEquipmentCount)","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"J25","v":"Variable Message Sign"},null,{"$f":"IF(L$73<inputCostsYearOfDeployment,0,IF($R25>0,IF(0=MOD(L$73-inputCostsYearOfDeployment,$R25),$S25+$U25,$U25),IF(L$73>(inputCostsYearOfDeployment-1),$U25,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(N$73<inputCostsYearOfDeployment,0,IF($R25>0,IF(0=MOD(N$73-inputCostsYearOfDeployment,$R25),$S25+$U25,$U25),IF(N$73>(inputCostsYearOfDeployment-1),$U25,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(P$73<inputCostsYearOfDeployment,0,IF($R25>0,IF(0=MOD(P$73-inputCostsYearOfDeployment,$R25),$S25+$U25,$U25),IF(P$73>(inputCostsYearOfDeployment-1),$U25,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(R$73<inputCostsYearOfDeployment,0,IF($R25>0,IF(0=MOD(R$73-inputCostsYearOfDeployment,$R25),$S25+$U25,$U25),IF(R$73>(inputCostsYearOfDeployment-1),$U25,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(T$73<inputCostsYearOfDeployment,0,IF($R25>0,IF(0=MOD(T$73-inputCostsYearOfDeployment,$R25),$S25+$U25,$U25),IF(T$73>(inputCostsYearOfDeployment-1),$U25,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(V$73<inputCostsYearOfDeployment,0,IF($R25>0,IF(0=MOD(V$73-inputCostsYearOfDeployment,$R25),$S25+$U25,$U25),IF(V$73>(inputCostsYearOfDeployment-1),$U25,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(X$73<inputCostsYearOfDeployment,0,IF($R25>0,IF(0=MOD(X$73-inputCostsYearOfDeployment,$R25),$S25+$U25,$U25),IF(X$73>(inputCostsYearOfDeployment-1),$U25,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(Z$73<inputCostsYearOfDeployment,0,IF($R25>0,IF(0=MOD(Z$73-inputCostsYearOfDeployment,$R25),$S25+$U25,$U25),IF(Z$73>(inputCostsYearOfDeployment-1),$U25,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(AB$73<inputCostsYearOfDeployment,0,IF($R25>0,IF(0=MOD(AB$73-inputCostsYearOfDeployment,$R25),$S25+$U25,$U25),IF(AB$73>(inputCostsYearOfDeployment-1),$U25,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(AD$73<inputCostsYearOfDeployment,0,IF($R25>0,IF(0=MOD(AD$73-inputCostsYearOfDeployment,$R25),$S25+$U25,$U25),IF(AD$73>(inputCostsYearOfDeployment-1),$U25,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(AF$73<inputCostsYearOfDeployment,0,IF($R25>0,IF(0=MOD(AF$73-inputCostsYearOfDeployment,$R25),$S25+$U25,$U25),IF(AF$73>(inputCostsYearOfDeployment-1),$U25,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(AH$73<inputCostsYearOfDeployment,0,IF($R25>0,IF(0=MOD(AH$73-inputCostsYearOfDeployment,$R25),$S25+$U25,$U25),IF(AH$73>(inputCostsYearOfDeployment-1),$U25,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(AJ$73<inputCostsYearOfDeployment,0,IF($R25>0,IF(0=MOD(AJ$73-inputCostsYearOfDeployment,$R25),$S25+$U25,$U25),IF(AJ$73>(inputCostsYearOfDeployment-1),$U25,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(AL$73<inputCostsYearOfDeployment,0,IF($R25>0,IF(0=MOD(AL$73-inputCostsYearOfDeployment,$R25),$S25+$U25,$U25),IF(AL$73>(inputCostsYearOfDeployment-1),$U25,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(AN$73<inputCostsYearOfDeployment,0,IF($R25>0,IF(0=MOD(AN$73-inputCostsYearOfDeployment,$R25),$S25+$U25,$U25),IF(AN$73>(inputCostsYearOfDeployment-1),$U25,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(AP$73<inputCostsYearOfDeployment,0,IF($R25>0,IF(0=MOD(AP$73-inputCostsYearOfDeployment,$R25),$S25+$U25,$U25),IF(AP$73>(inputCostsYearOfDeployment-1),$U25,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(AR$73<inputCostsYearOfDeployment,0,IF($R25>0,IF(0=MOD(AR$73-inputCostsYearOfDeployment,$R25),$S25+$U25,$U25),IF(AR$73>(inputCostsYearOfDeployment-1),$U25,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(AT$73<inputCostsYearOfDeployment,0,IF($R25>0,IF(0=MOD(AT$73-inputCostsYearOfDeployment,$R25),$S25+$U25,$U25),IF(AT$73>(inputCostsYearOfDeployment-1),$U25,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(AV$73<inputCostsYearOfDeployment,0,IF($R25>0,IF(0=MOD(AV$73-inputCostsYearOfDeployment,$R25),$S25+$U25,$U25),IF(AV$73>(inputCostsYearOfDeployment-1),$U25,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(AX$73<inputCostsYearOfDeployment,0,IF($R25>0,IF(0=MOD(AX$73-inputCostsYearOfDeployment,$R25),$S25+$U25,$U25),IF(AX$73>(inputCostsYearOfDeployment-1),$U25,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(AZ$73<inputCostsYearOfDeployment,0,IF($R25>0,IF(0=MOD(AZ$73-inputCostsYearOfDeployment,$R25),$S25+$U25,$U25),IF(AZ$73>(inputCostsYearOfDeployment-1),$U25,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(BB$73<inputCostsYearOfDeployment,0,IF($R25>0,IF(0=MOD(BB$73-inputCostsYearOfDeployment,$R25),$S25+$U25,$U25),IF(BB$73>(inputCostsYearOfDeployment-1),$U25,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(BD$73<inputCostsYearOfDeployment,0,IF($R25>0,IF(0=MOD(BD$73-inputCostsYearOfDeployment,$R25),$S25+$U25,$U25),IF(BD$73>(inputCostsYearOfDeployment-1),$U25,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(BF$73<inputCostsYearOfDeployment,0,IF($R25>0,IF(0=MOD(BF$73-inputCostsYearOfDeployment,$R25),$S25+$U25,$U25),IF(BF$73>(inputCostsYearOfDeployment-1),$U25,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(BH$73<inputCostsYearOfDeployment,0,IF($R25>0,IF(0=MOD(BH$73-inputCostsYearOfDeployment,$R25),$S25+$U25,$U25),IF(BH$73>(inputCostsYearOfDeployment-1),$U25,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(BJ$73<inputCostsYearOfDeployment,0,IF($R25>0,IF(0=MOD(BJ$73-inputCostsYearOfDeployment,$R25),$S25+$U25,$U25),IF(BJ$73>(inputCostsYearOfDeployment-1),$U25,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(BL$73<inputCostsYearOfDeployment,0,IF($R25>0,IF(0=MOD(BL$73-inputCostsYearOfDeployment,$R25),$S25+$U25,$U25),IF(BL$73>(inputCostsYearOfDeployment-1),$U25,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(BN$73<inputCostsYearOfDeployment,0,IF($R25>0,IF(0=MOD(BN$73-inputCostsYearOfDeployment,$R25),$S25+$U25,$U25),IF(BN$73>(inputCostsYearOfDeployment-1),$U25,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(BP$73<inputCostsYearOfDeployment,0,IF($R25>0,IF(0=MOD(BP$73-inputCostsYearOfDeployment,$R25),$S25+$U25,$U25),IF(BP$73>(inputCostsYearOfDeployment-1),$U25,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(BR$73<inputCostsYearOfDeployment,0,IF($R25>0,IF(0=MOD(BR$73-inputCostsYearOfDeployment,$R25),$S25+$U25,$U25),IF(BR$73>(inputCostsYearOfDeployment-1),$U25,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(BT$73<inputCostsYearOfDeployment,0,IF($R25>0,IF(0=MOD(BT$73-inputCostsYearOfDeployment,$R25),$S25+$U25,$U25),IF(BT$73>(inputCostsYearOfDeployment-1),$U25,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(BV$73<inputCostsYearOfDeployment,0,IF($R25>0,IF(0=MOD(BV$73-inputCostsYearOfDeployment,$R25),$S25+$U25,$U25),IF(BV$73>(inputCostsYearOfDeployment-1),$U25,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(BX$73<inputCostsYearOfDeployment,0,IF($R25>0,IF(0=MOD(BX$73-inputCostsYearOfDeployment,$R25),$S25+$U25,$U25),IF(BX$73>(inputCostsYearOfDeployment-1),$U25,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(BZ$73<inputCostsYearOfDeployment,0,IF($R25>0,IF(0=MOD(BZ$73-inputCostsYearOfDeployment,$R25),$S25+$U25,$U25),IF(BZ$73>(inputCostsYearOfDeployment-1),$U25,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(CB$73<inputCostsYearOfDeployment,0,IF($R25>0,IF(0=MOD(CB$73-inputCostsYearOfDeployment,$R25),$S25+$U25,$U25),IF(CB$73>(inputCostsYearOfDeployment-1),$U25,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(CD$73<inputCostsYearOfDeployment,0,IF($R25>0,IF(0=MOD(CD$73-inputCostsYearOfDeployment,$R25),$S25+$U25,$U25),IF(CD$73>(inputCostsYearOfDeployment-1),$U25,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(CF$73<inputCostsYearOfDeployment,0,IF($R25>0,IF(0=MOD(CF$73-inputCostsYearOfDeployment,$R25),$S25+$U25,$U25),IF(CF$73>(inputCostsYearOfDeployment-1),$U25,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(CH$73<inputCostsYearOfDeployment,0,IF($R25>0,IF(0=MOD(CH$73-inputCostsYearOfDeployment,$R25),$S25+$U25,$U25),IF(CH$73>(inputCostsYearOfDeployment-1),$U25,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(CJ$73<inputCostsYearOfDeployment,0,IF($R25>0,IF(0=MOD(CJ$73-inputCostsYearOfDeployment,$R25),$S25+$U25,$U25),IF(CJ$73>(inputCostsYearOfDeployment-1),$U25,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(CL$73<inputCostsYearOfDeployment,0,IF($R25>0,IF(0=MOD(CL$73-inputCostsYearOfDeployment,$R25),$S25+$U25,$U25),IF(CL$73>(inputCostsYearOfDeployment-1),$U25,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(CN$73<inputCostsYearOfDeployment,0,IF($R25>0,IF(0=MOD(CN$73-inputCostsYearOfDeployment,$R25),$S25+$U25,$U25),IF(CN$73>(inputCostsYearOfDeployment-1),$U25,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(CP$73<inputCostsYearOfDeployment,0,IF($R25>0,IF(0=MOD(CP$73-inputCostsYearOfDeployment,$R25),$S25+$U25,$U25),IF(CP$73>(inputCostsYearOfDeployment-1),$U25,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(CR$73<inputCostsYearOfDeployment,0,IF($R25>0,IF(0=MOD(CR$73-inputCostsYearOfDeployment,$R25),$S25+$U25,$U25),IF(CR$73>(inputCostsYearOfDeployment-1),$U25,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(CT$73<inputCostsYearOfDeployment,0,IF($R25>0,IF(0=MOD(CT$73-inputCostsYearOfDeployment,$R25),$S25+$U25,$U25),IF(CT$73>(inputCostsYearOfDeployment-1),$U25,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(CV$73<inputCostsYearOfDeployment,0,IF($R25>0,IF(0=MOD(CV$73-inputCostsYearOfDeployment,$R25),$S25+$U25,$U25),IF(CV$73>(inputCostsYearOfDeployment-1),$U25,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(CX$73<inputCostsYearOfDeployment,0,IF($R25>0,IF(0=MOD(CX$73-inputCostsYearOfDeployment,$R25),$S25+$U25,$U25),IF(CX$73>(inputCostsYearOfDeployment-1),$U25,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(CZ$73<inputCostsYearOfDeployment,0,IF($R25>0,IF(0=MOD(CZ$73-inputCostsYearOfDeployment,$R25),$S25+$U25,$U25),IF(CZ$73>(inputCostsYearOfDeployment-1),$U25,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(DB$73<inputCostsYearOfDeployment,0,IF($R25>0,IF(0=MOD(DB$73-inputCostsYearOfDeployment,$R25),$S25+$U25,$U25),IF(DB$73>(inputCostsYearOfDeployment-1),$U25,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(DD$73<inputCostsYearOfDeployment,0,IF($R25>0,IF(0=MOD(DD$73-inputCostsYearOfDeployment,$R25),$S25+$U25,$U25),IF(DD$73>(inputCostsYearOfDeployment-1),$U25,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(DF$73<inputCostsYearOfDeployment,0,IF($R25>0,IF(0=MOD(DF$73-inputCostsYearOfDeployment,$R25),$S25+$U25,$U25),IF(DF$73>(inputCostsYearOfDeployment-1),$U25,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(DH$73<inputCostsYearOfDeployment,0,IF($R25>0,IF(0=MOD(DH$73-inputCostsYearOfDeployment,$R25),$S25+$U25,$U25),IF(DH$73>(inputCostsYearOfDeployment-1),$U25,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(DJ$73<inputCostsYearOfDeployment,0,IF($R25>0,IF(0=MOD(DJ$73-inputCostsYearOfDeployment,$R25),$S25+$U25,$U25),IF(DJ$73>(inputCostsYearOfDeployment-1),$U25,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(DL$73<inputCostsYearOfDeployment,0,IF($R25>0,IF(0=MOD(DL$73-inputCostsYearOfDeployment,$R25),$S25+$U25,$U25),IF(DL$73>(inputCostsYearOfDeployment-1),$U25,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(DN$73<inputCostsYearOfDeployment,0,IF($R25>0,IF(0=MOD(DN$73-inputCostsYearOfDeployment,$R25),$S25+$U25,$U25),IF(DN$73>(inputCostsYearOfDeployment-1),$U25,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(DP$73<inputCostsYearOfDeployment,0,IF($R25>0,IF(0=MOD(DP$73-inputCostsYearOfDeployment,$R25),$S25+$U25,$U25),IF(DP$73>(inputCostsYearOfDeployment-1),$U25,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(DR$73<inputCostsYearOfDeployment,0,IF($R25>0,IF(0=MOD(DR$73-inputCostsYearOfDeployment,$R25),$S25+$U25,$U25),IF(DR$73>(inputCostsYearOfDeployment-1),$U25,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(DT$73<inputCostsYearOfDeployment,0,IF($R25>0,IF(0=MOD(DT$73-inputCostsYearOfDeployment,$R25),$S25+$U25,$U25),IF(DT$73>(inputCostsYearOfDeployment-1),$U25,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(DV$73<inputCostsYearOfDeployment,0,IF($R25>0,IF(0=MOD(DV$73-inputCostsYearOfDeployment,$R25),$S25+$U25,$U25),IF(DV$73>(inputCostsYearOfDeployment-1),$U25,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(DX$73<inputCostsYearOfDeployment,0,IF($R25>0,IF(0=MOD(DX$73-inputCostsYearOfDeployment,$R25),$S25+$U25,$U25),IF(DX$73>(inputCostsYearOfDeployment-1),$U25,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(DZ$73<inputCostsYearOfDeployment,0,IF($R25>0,IF(0=MOD(DZ$73-inputCostsYearOfDeployment,$R25),$S25+$U25,$U25),IF(DZ$73>(inputCostsYearOfDeployment-1),$U25,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(EB$73<inputCostsYearOfDeployment,0,IF($R25>0,IF(0=MOD(EB$73-inputCostsYearOfDeployment,$R25),$S25+$U25,$U25),IF(EB$73>(inputCostsYearOfDeployment-1),$U25,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(ED$73<inputCostsYearOfDeployment,0,IF($R25>0,IF(0=MOD(ED$73-inputCostsYearOfDeployment,$R25),$S25+$U25,$U25),IF(ED$73>(inputCostsYearOfDeployment-1),$U25,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(EF$73<inputCostsYearOfDeployment,0,IF($R25>0,IF(0=MOD(EF$73-inputCostsYearOfDeployment,$R25),$S25+$U25,$U25),IF(EF$73>(inputCostsYearOfDeployment-1),$U25,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(EH$73<inputCostsYearOfDeployment,0,IF($R25>0,IF(0=MOD(EH$73-inputCostsYearOfDeployment,$R25),$S25+$U25,$U25),IF(EH$73>(inputCostsYearOfDeployment-1),$U25,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(EJ$73<inputCostsYearOfDeployment,0,IF($R25>0,IF(0=MOD(EJ$73-inputCostsYearOfDeployment,$R25),$S25+$U25,$U25),IF(EJ$73>(inputCostsYearOfDeployment-1),$U25,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(EL$73<inputCostsYearOfDeployment,0,IF($R25>0,IF(0=MOD(EL$73-inputCostsYearOfDeployment,$R25),$S25+$U25,$U25),IF(EL$73>(inputCostsYearOfDeployment-1),$U25,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(EN$73<inputCostsYearOfDeployment,0,IF($R25>0,IF(0=MOD(EN$73-inputCostsYearOfDeployment,$R25),$S25+$U25,$U25),IF(EN$73>(inputCostsYearOfDeployment-1),$U25,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(EP$73<inputCostsYearOfDeployment,0,IF($R25>0,IF(0=MOD(EP$73-inputCostsYearOfDeployment,$R25),$S25+$U25,$U25),IF(EP$73>(inputCostsYearOfDeployment-1),$U25,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(ER$73<inputCostsYearOfDeployment,0,IF($R25>0,IF(0=MOD(ER$73-inputCostsYearOfDeployment,$R25),$S25+$U25,$U25),IF(ER$73>(inputCostsYearOfDeployment-1),$U25,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(ET$73<inputCostsYearOfDeployment,0,IF($R25>0,IF(0=MOD(ET$73-inputCostsYearOfDeployment,$R25),$S25+$U25,$U25),IF(ET$73>(inputCostsYearOfDeployment-1),$U25,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(EV$73<inputCostsYearOfDeployment,0,IF($R25>0,IF(0=MOD(EV$73-inputCostsYearOfDeployment,$R25),$S25+$U25,$U25),IF(EV$73>(inputCostsYearOfDeployment-1),$U25,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(EX$73<inputCostsYearOfDeployment,0,IF($R25>0,IF(0=MOD(EX$73-inputCostsYearOfDeployment,$R25),$S25+$U25,$U25),IF(EX$73>(inputCostsYearOfDeployment-1),$U25,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(EZ$73<inputCostsYearOfDeployment,0,IF($R25>0,IF(0=MOD(EZ$73-inputCostsYearOfDeployment,$R25),$S25+$U25,$U25),IF(EZ$73>(inputCostsYearOfDeployment-1),$U25,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(FB$73<inputCostsYearOfDeployment,0,IF($R25>0,IF(0=MOD(FB$73-inputCostsYearOfDeployment,$R25),$S25+$U25,$U25),IF(FB$73>(inputCostsYearOfDeployment-1),$U25,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(FD$73<inputCostsYearOfDeployment,0,IF($R25>0,IF(0=MOD(FD$73-inputCostsYearOfDeployment,$R25),$S25+$U25,$U25),IF(FD$73>(inputCostsYearOfDeployment-1),$U25,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(FF$73<inputCostsYearOfDeployment,0,IF($R25>0,IF(0=MOD(FF$73-inputCostsYearOfDeployment,$R25),$S25+$U25,$U25),IF(FF$73>(inputCostsYearOfDeployment-1),$U25,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(FH$73<inputCostsYearOfDeployment,0,IF($R25>0,IF(0=MOD(FH$73-inputCostsYearOfDeployment,$R25),$S25+$U25,$U25),IF(FH$73>(inputCostsYearOfDeployment-1),$U25,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(FJ$73<inputCostsYearOfDeployment,0,IF($R25>0,IF(0=MOD(FJ$73-inputCostsYearOfDeployment,$R25),$S25+$U25,$U25),IF(FJ$73>(inputCostsYearOfDeployment-1),$U25,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(FL$73<inputCostsYearOfDeployment,0,IF($R25>0,IF(0=MOD(FL$73-inputCostsYearOfDeployment,$R25),$S25+$U25,$U25),IF(FL$73>(inputCostsYearOfDeployment-1),$U25,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(FN$73<inputCostsYearOfDeployment,0,IF($R25>0,IF(0=MOD(FN$73-inputCostsYearOfDeployment,$R25),$S25+$U25,$U25),IF(FN$73>(inputCostsYearOfDeployment-1),$U25,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(FP$73<inputCostsYearOfDeployment,0,IF($R25>0,IF(0=MOD(FP$73-inputCostsYearOfDeployment,$R25),$S25+$U25,$U25),IF(FP$73>(inputCostsYearOfDeployment-1),$U25,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(FR$73<inputCostsYearOfDeployment,0,IF($R25>0,IF(0=MOD(FR$73-inputCostsYearOfDeployment,$R25),$S25+$U25,$U25),IF(FR$73>(inputCostsYearOfDeployment-1),$U25,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(FT$73<inputCostsYearOfDeployment,0,IF($R25>0,IF(0=MOD(FT$73-inputCostsYearOfDeployment,$R25),$S25+$U25,$U25),IF(FT$73>(inputCostsYearOfDeployment-1),$U25,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(FV$73<inputCostsYearOfDeployment,0,IF($R25>0,IF(0=MOD(FV$73-inputCostsYearOfDeployment,$R25),$S25+$U25,$U25),IF(FV$73>(inputCostsYearOfDeployment-1),$U25,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(FX$73<inputCostsYearOfDeployment,0,IF($R25>0,IF(0=MOD(FX$73-inputCostsYearOfDeployment,$R25),$S25+$U25,$U25),IF(FX$73>(inputCostsYearOfDeployment-1),$U25,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(FZ$73<inputCostsYearOfDeployment,0,IF($R25>0,IF(0=MOD(FZ$73-inputCostsYearOfDeployment,$R25),$S25+$U25,$U25),IF(FZ$73>(inputCostsYearOfDeployment-1),$U25,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(GB$73<inputCostsYearOfDeployment,0,IF($R25>0,IF(0=MOD(GB$73-inputCostsYearOfDeployment,$R25),$S25+$U25,$U25),IF(GB$73>(inputCostsYearOfDeployment-1),$U25,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(GD$73<inputCostsYearOfDeployment,0,IF($R25>0,IF(0=MOD(GD$73-inputCostsYearOfDeployment,$R25),$S25+$U25,$U25),IF(GD$73>(inputCostsYearOfDeployment-1),$U25,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(GF$73<inputCostsYearOfDeployment,0,IF($R25>0,IF(0=MOD(GF$73-inputCostsYearOfDeployment,$R25),$S25+$U25,$U25),IF(GF$73>(inputCostsYearOfDeployment-1),$U25,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(GH$73<inputCostsYearOfDeployment,0,IF($R25>0,IF(0=MOD(GH$73-inputCostsYearOfDeployment,$R25),$S25+$U25,$U25),IF(GH$73>(inputCostsYearOfDeployment-1),$U25,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(GJ$73<inputCostsYearOfDeployment,0,IF($R25>0,IF(0=MOD(GJ$73-inputCostsYearOfDeployment,$R25),$S25+$U25,$U25),IF(GJ$73>(inputCostsYearOfDeployment-1),$U25,0))*inputCostsEquipmentCount)","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"J26","v":"Variable Message Sign Tower"},null,{"$f":"IF(L$73<inputCostsYearOfDeployment,0,IF($R26>0,IF(0=MOD(L$73-inputCostsYearOfDeployment,$R26),$S26+$U26,$U26),IF(L$73>(inputCostsYearOfDeployment-1),$U26,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(N$73<inputCostsYearOfDeployment,0,IF($R26>0,IF(0=MOD(N$73-inputCostsYearOfDeployment,$R26),$S26+$U26,$U26),IF(N$73>(inputCostsYearOfDeployment-1),$U26,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(P$73<inputCostsYearOfDeployment,0,IF($R26>0,IF(0=MOD(P$73-inputCostsYearOfDeployment,$R26),$S26+$U26,$U26),IF(P$73>(inputCostsYearOfDeployment-1),$U26,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(R$73<inputCostsYearOfDeployment,0,IF($R26>0,IF(0=MOD(R$73-inputCostsYearOfDeployment,$R26),$S26+$U26,$U26),IF(R$73>(inputCostsYearOfDeployment-1),$U26,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(T$73<inputCostsYearOfDeployment,0,IF($R26>0,IF(0=MOD(T$73-inputCostsYearOfDeployment,$R26),$S26+$U26,$U26),IF(T$73>(inputCostsYearOfDeployment-1),$U26,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(V$73<inputCostsYearOfDeployment,0,IF($R26>0,IF(0=MOD(V$73-inputCostsYearOfDeployment,$R26),$S26+$U26,$U26),IF(V$73>(inputCostsYearOfDeployment-1),$U26,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(X$73<inputCostsYearOfDeployment,0,IF($R26>0,IF(0=MOD(X$73-inputCostsYearOfDeployment,$R26),$S26+$U26,$U26),IF(X$73>(inputCostsYearOfDeployment-1),$U26,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(Z$73<inputCostsYearOfDeployment,0,IF($R26>0,IF(0=MOD(Z$73-inputCostsYearOfDeployment,$R26),$S26+$U26,$U26),IF(Z$73>(inputCostsYearOfDeployment-1),$U26,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(AB$73<inputCostsYearOfDeployment,0,IF($R26>0,IF(0=MOD(AB$73-inputCostsYearOfDeployment,$R26),$S26+$U26,$U26),IF(AB$73>(inputCostsYearOfDeployment-1),$U26,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(AD$73<inputCostsYearOfDeployment,0,IF($R26>0,IF(0=MOD(AD$73-inputCostsYearOfDeployment,$R26),$S26+$U26,$U26),IF(AD$73>(inputCostsYearOfDeployment-1),$U26,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(AF$73<inputCostsYearOfDeployment,0,IF($R26>0,IF(0=MOD(AF$73-inputCostsYearOfDeployment,$R26),$S26+$U26,$U26),IF(AF$73>(inputCostsYearOfDeployment-1),$U26,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(AH$73<inputCostsYearOfDeployment,0,IF($R26>0,IF(0=MOD(AH$73-inputCostsYearOfDeployment,$R26),$S26+$U26,$U26),IF(AH$73>(inputCostsYearOfDeployment-1),$U26,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(AJ$73<inputCostsYearOfDeployment,0,IF($R26>0,IF(0=MOD(AJ$73-inputCostsYearOfDeployment,$R26),$S26+$U26,$U26),IF(AJ$73>(inputCostsYearOfDeployment-1),$U26,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(AL$73<inputCostsYearOfDeployment,0,IF($R26>0,IF(0=MOD(AL$73-inputCostsYearOfDeployment,$R26),$S26+$U26,$U26),IF(AL$73>(inputCostsYearOfDeployment-1),$U26,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(AN$73<inputCostsYearOfDeployment,0,IF($R26>0,IF(0=MOD(AN$73-inputCostsYearOfDeployment,$R26),$S26+$U26,$U26),IF(AN$73>(inputCostsYearOfDeployment-1),$U26,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(AP$73<inputCostsYearOfDeployment,0,IF($R26>0,IF(0=MOD(AP$73-inputCostsYearOfDeployment,$R26),$S26+$U26,$U26),IF(AP$73>(inputCostsYearOfDeployment-1),$U26,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(AR$73<inputCostsYearOfDeployment,0,IF($R26>0,IF(0=MOD(AR$73-inputCostsYearOfDeployment,$R26),$S26+$U26,$U26),IF(AR$73>(inputCostsYearOfDeployment-1),$U26,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(AT$73<inputCostsYearOfDeployment,0,IF($R26>0,IF(0=MOD(AT$73-inputCostsYearOfDeployment,$R26),$S26+$U26,$U26),IF(AT$73>(inputCostsYearOfDeployment-1),$U26,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(AV$73<inputCostsYearOfDeployment,0,IF($R26>0,IF(0=MOD(AV$73-inputCostsYearOfDeployment,$R26),$S26+$U26,$U26),IF(AV$73>(inputCostsYearOfDeployment-1),$U26,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(AX$73<inputCostsYearOfDeployment,0,IF($R26>0,IF(0=MOD(AX$73-inputCostsYearOfDeployment,$R26),$S26+$U26,$U26),IF(AX$73>(inputCostsYearOfDeployment-1),$U26,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(AZ$73<inputCostsYearOfDeployment,0,IF($R26>0,IF(0=MOD(AZ$73-inputCostsYearOfDeployment,$R26),$S26+$U26,$U26),IF(AZ$73>(inputCostsYearOfDeployment-1),$U26,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(BB$73<inputCostsYearOfDeployment,0,IF($R26>0,IF(0=MOD(BB$73-inputCostsYearOfDeployment,$R26),$S26+$U26,$U26),IF(BB$73>(inputCostsYearOfDeployment-1),$U26,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(BD$73<inputCostsYearOfDeployment,0,IF($R26>0,IF(0=MOD(BD$73-inputCostsYearOfDeployment,$R26),$S26+$U26,$U26),IF(BD$73>(inputCostsYearOfDeployment-1),$U26,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(BF$73<inputCostsYearOfDeployment,0,IF($R26>0,IF(0=MOD(BF$73-inputCostsYearOfDeployment,$R26),$S26+$U26,$U26),IF(BF$73>(inputCostsYearOfDeployment-1),$U26,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(BH$73<inputCostsYearOfDeployment,0,IF($R26>0,IF(0=MOD(BH$73-inputCostsYearOfDeployment,$R26),$S26+$U26,$U26),IF(BH$73>(inputCostsYearOfDeployment-1),$U26,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(BJ$73<inputCostsYearOfDeployment,0,IF($R26>0,IF(0=MOD(BJ$73-inputCostsYearOfDeployment,$R26),$S26+$U26,$U26),IF(BJ$73>(inputCostsYearOfDeployment-1),$U26,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(BL$73<inputCostsYearOfDeployment,0,IF($R26>0,IF(0=MOD(BL$73-inputCostsYearOfDeployment,$R26),$S26+$U26,$U26),IF(BL$73>(inputCostsYearOfDeployment-1),$U26,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(BN$73<inputCostsYearOfDeployment,0,IF($R26>0,IF(0=MOD(BN$73-inputCostsYearOfDeployment,$R26),$S26+$U26,$U26),IF(BN$73>(inputCostsYearOfDeployment-1),$U26,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(BP$73<inputCostsYearOfDeployment,0,IF($R26>0,IF(0=MOD(BP$73-inputCostsYearOfDeployment,$R26),$S26+$U26,$U26),IF(BP$73>(inputCostsYearOfDeployment-1),$U26,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(BR$73<inputCostsYearOfDeployment,0,IF($R26>0,IF(0=MOD(BR$73-inputCostsYearOfDeployment,$R26),$S26+$U26,$U26),IF(BR$73>(inputCostsYearOfDeployment-1),$U26,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(BT$73<inputCostsYearOfDeployment,0,IF($R26>0,IF(0=MOD(BT$73-inputCostsYearOfDeployment,$R26),$S26+$U26,$U26),IF(BT$73>(inputCostsYearOfDeployment-1),$U26,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(BV$73<inputCostsYearOfDeployment,0,IF($R26>0,IF(0=MOD(BV$73-inputCostsYearOfDeployment,$R26),$S26+$U26,$U26),IF(BV$73>(inputCostsYearOfDeployment-1),$U26,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(BX$73<inputCostsYearOfDeployment,0,IF($R26>0,IF(0=MOD(BX$73-inputCostsYearOfDeployment,$R26),$S26+$U26,$U26),IF(BX$73>(inputCostsYearOfDeployment-1),$U26,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(BZ$73<inputCostsYearOfDeployment,0,IF($R26>0,IF(0=MOD(BZ$73-inputCostsYearOfDeployment,$R26),$S26+$U26,$U26),IF(BZ$73>(inputCostsYearOfDeployment-1),$U26,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(CB$73<inputCostsYearOfDeployment,0,IF($R26>0,IF(0=MOD(CB$73-inputCostsYearOfDeployment,$R26),$S26+$U26,$U26),IF(CB$73>(inputCostsYearOfDeployment-1),$U26,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(CD$73<inputCostsYearOfDeployment,0,IF($R26>0,IF(0=MOD(CD$73-inputCostsYearOfDeployment,$R26),$S26+$U26,$U26),IF(CD$73>(inputCostsYearOfDeployment-1),$U26,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(CF$73<inputCostsYearOfDeployment,0,IF($R26>0,IF(0=MOD(CF$73-inputCostsYearOfDeployment,$R26),$S26+$U26,$U26),IF(CF$73>(inputCostsYearOfDeployment-1),$U26,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(CH$73<inputCostsYearOfDeployment,0,IF($R26>0,IF(0=MOD(CH$73-inputCostsYearOfDeployment,$R26),$S26+$U26,$U26),IF(CH$73>(inputCostsYearOfDeployment-1),$U26,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(CJ$73<inputCostsYearOfDeployment,0,IF($R26>0,IF(0=MOD(CJ$73-inputCostsYearOfDeployment,$R26),$S26+$U26,$U26),IF(CJ$73>(inputCostsYearOfDeployment-1),$U26,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(CL$73<inputCostsYearOfDeployment,0,IF($R26>0,IF(0=MOD(CL$73-inputCostsYearOfDeployment,$R26),$S26+$U26,$U26),IF(CL$73>(inputCostsYearOfDeployment-1),$U26,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(CN$73<inputCostsYearOfDeployment,0,IF($R26>0,IF(0=MOD(CN$73-inputCostsYearOfDeployment,$R26),$S26+$U26,$U26),IF(CN$73>(inputCostsYearOfDeployment-1),$U26,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(CP$73<inputCostsYearOfDeployment,0,IF($R26>0,IF(0=MOD(CP$73-inputCostsYearOfDeployment,$R26),$S26+$U26,$U26),IF(CP$73>(inputCostsYearOfDeployment-1),$U26,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(CR$73<inputCostsYearOfDeployment,0,IF($R26>0,IF(0=MOD(CR$73-inputCostsYearOfDeployment,$R26),$S26+$U26,$U26),IF(CR$73>(inputCostsYearOfDeployment-1),$U26,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(CT$73<inputCostsYearOfDeployment,0,IF($R26>0,IF(0=MOD(CT$73-inputCostsYearOfDeployment,$R26),$S26+$U26,$U26),IF(CT$73>(inputCostsYearOfDeployment-1),$U26,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(CV$73<inputCostsYearOfDeployment,0,IF($R26>0,IF(0=MOD(CV$73-inputCostsYearOfDeployment,$R26),$S26+$U26,$U26),IF(CV$73>(inputCostsYearOfDeployment-1),$U26,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(CX$73<inputCostsYearOfDeployment,0,IF($R26>0,IF(0=MOD(CX$73-inputCostsYearOfDeployment,$R26),$S26+$U26,$U26),IF(CX$73>(inputCostsYearOfDeployment-1),$U26,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(CZ$73<inputCostsYearOfDeployment,0,IF($R26>0,IF(0=MOD(CZ$73-inputCostsYearOfDeployment,$R26),$S26+$U26,$U26),IF(CZ$73>(inputCostsYearOfDeployment-1),$U26,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(DB$73<inputCostsYearOfDeployment,0,IF($R26>0,IF(0=MOD(DB$73-inputCostsYearOfDeployment,$R26),$S26+$U26,$U26),IF(DB$73>(inputCostsYearOfDeployment-1),$U26,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(DD$73<inputCostsYearOfDeployment,0,IF($R26>0,IF(0=MOD(DD$73-inputCostsYearOfDeployment,$R26),$S26+$U26,$U26),IF(DD$73>(inputCostsYearOfDeployment-1),$U26,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(DF$73<inputCostsYearOfDeployment,0,IF($R26>0,IF(0=MOD(DF$73-inputCostsYearOfDeployment,$R26),$S26+$U26,$U26),IF(DF$73>(inputCostsYearOfDeployment-1),$U26,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(DH$73<inputCostsYearOfDeployment,0,IF($R26>0,IF(0=MOD(DH$73-inputCostsYearOfDeployment,$R26),$S26+$U26,$U26),IF(DH$73>(inputCostsYearOfDeployment-1),$U26,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(DJ$73<inputCostsYearOfDeployment,0,IF($R26>0,IF(0=MOD(DJ$73-inputCostsYearOfDeployment,$R26),$S26+$U26,$U26),IF(DJ$73>(inputCostsYearOfDeployment-1),$U26,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(DL$73<inputCostsYearOfDeployment,0,IF($R26>0,IF(0=MOD(DL$73-inputCostsYearOfDeployment,$R26),$S26+$U26,$U26),IF(DL$73>(inputCostsYearOfDeployment-1),$U26,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(DN$73<inputCostsYearOfDeployment,0,IF($R26>0,IF(0=MOD(DN$73-inputCostsYearOfDeployment,$R26),$S26+$U26,$U26),IF(DN$73>(inputCostsYearOfDeployment-1),$U26,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(DP$73<inputCostsYearOfDeployment,0,IF($R26>0,IF(0=MOD(DP$73-inputCostsYearOfDeployment,$R26),$S26+$U26,$U26),IF(DP$73>(inputCostsYearOfDeployment-1),$U26,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(DR$73<inputCostsYearOfDeployment,0,IF($R26>0,IF(0=MOD(DR$73-inputCostsYearOfDeployment,$R26),$S26+$U26,$U26),IF(DR$73>(inputCostsYearOfDeployment-1),$U26,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(DT$73<inputCostsYearOfDeployment,0,IF($R26>0,IF(0=MOD(DT$73-inputCostsYearOfDeployment,$R26),$S26+$U26,$U26),IF(DT$73>(inputCostsYearOfDeployment-1),$U26,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(DV$73<inputCostsYearOfDeployment,0,IF($R26>0,IF(0=MOD(DV$73-inputCostsYearOfDeployment,$R26),$S26+$U26,$U26),IF(DV$73>(inputCostsYearOfDeployment-1),$U26,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(DX$73<inputCostsYearOfDeployment,0,IF($R26>0,IF(0=MOD(DX$73-inputCostsYearOfDeployment,$R26),$S26+$U26,$U26),IF(DX$73>(inputCostsYearOfDeployment-1),$U26,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(DZ$73<inputCostsYearOfDeployment,0,IF($R26>0,IF(0=MOD(DZ$73-inputCostsYearOfDeployment,$R26),$S26+$U26,$U26),IF(DZ$73>(inputCostsYearOfDeployment-1),$U26,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(EB$73<inputCostsYearOfDeployment,0,IF($R26>0,IF(0=MOD(EB$73-inputCostsYearOfDeployment,$R26),$S26+$U26,$U26),IF(EB$73>(inputCostsYearOfDeployment-1),$U26,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(ED$73<inputCostsYearOfDeployment,0,IF($R26>0,IF(0=MOD(ED$73-inputCostsYearOfDeployment,$R26),$S26+$U26,$U26),IF(ED$73>(inputCostsYearOfDeployment-1),$U26,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(EF$73<inputCostsYearOfDeployment,0,IF($R26>0,IF(0=MOD(EF$73-inputCostsYearOfDeployment,$R26),$S26+$U26,$U26),IF(EF$73>(inputCostsYearOfDeployment-1),$U26,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(EH$73<inputCostsYearOfDeployment,0,IF($R26>0,IF(0=MOD(EH$73-inputCostsYearOfDeployment,$R26),$S26+$U26,$U26),IF(EH$73>(inputCostsYearOfDeployment-1),$U26,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(EJ$73<inputCostsYearOfDeployment,0,IF($R26>0,IF(0=MOD(EJ$73-inputCostsYearOfDeployment,$R26),$S26+$U26,$U26),IF(EJ$73>(inputCostsYearOfDeployment-1),$U26,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(EL$73<inputCostsYearOfDeployment,0,IF($R26>0,IF(0=MOD(EL$73-inputCostsYearOfDeployment,$R26),$S26+$U26,$U26),IF(EL$73>(inputCostsYearOfDeployment-1),$U26,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(EN$73<inputCostsYearOfDeployment,0,IF($R26>0,IF(0=MOD(EN$73-inputCostsYearOfDeployment,$R26),$S26+$U26,$U26),IF(EN$73>(inputCostsYearOfDeployment-1),$U26,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(EP$73<inputCostsYearOfDeployment,0,IF($R26>0,IF(0=MOD(EP$73-inputCostsYearOfDeployment,$R26),$S26+$U26,$U26),IF(EP$73>(inputCostsYearOfDeployment-1),$U26,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(ER$73<inputCostsYearOfDeployment,0,IF($R26>0,IF(0=MOD(ER$73-inputCostsYearOfDeployment,$R26),$S26+$U26,$U26),IF(ER$73>(inputCostsYearOfDeployment-1),$U26,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(ET$73<inputCostsYearOfDeployment,0,IF($R26>0,IF(0=MOD(ET$73-inputCostsYearOfDeployment,$R26),$S26+$U26,$U26),IF(ET$73>(inputCostsYearOfDeployment-1),$U26,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(EV$73<inputCostsYearOfDeployment,0,IF($R26>0,IF(0=MOD(EV$73-inputCostsYearOfDeployment,$R26),$S26+$U26,$U26),IF(EV$73>(inputCostsYearOfDeployment-1),$U26,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(EX$73<inputCostsYearOfDeployment,0,IF($R26>0,IF(0=MOD(EX$73-inputCostsYearOfDeployment,$R26),$S26+$U26,$U26),IF(EX$73>(inputCostsYearOfDeployment-1),$U26,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(EZ$73<inputCostsYearOfDeployment,0,IF($R26>0,IF(0=MOD(EZ$73-inputCostsYearOfDeployment,$R26),$S26+$U26,$U26),IF(EZ$73>(inputCostsYearOfDeployment-1),$U26,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(FB$73<inputCostsYearOfDeployment,0,IF($R26>0,IF(0=MOD(FB$73-inputCostsYearOfDeployment,$R26),$S26+$U26,$U26),IF(FB$73>(inputCostsYearOfDeployment-1),$U26,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(FD$73<inputCostsYearOfDeployment,0,IF($R26>0,IF(0=MOD(FD$73-inputCostsYearOfDeployment,$R26),$S26+$U26,$U26),IF(FD$73>(inputCostsYearOfDeployment-1),$U26,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(FF$73<inputCostsYearOfDeployment,0,IF($R26>0,IF(0=MOD(FF$73-inputCostsYearOfDeployment,$R26),$S26+$U26,$U26),IF(FF$73>(inputCostsYearOfDeployment-1),$U26,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(FH$73<inputCostsYearOfDeployment,0,IF($R26>0,IF(0=MOD(FH$73-inputCostsYearOfDeployment,$R26),$S26+$U26,$U26),IF(FH$73>(inputCostsYearOfDeployment-1),$U26,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(FJ$73<inputCostsYearOfDeployment,0,IF($R26>0,IF(0=MOD(FJ$73-inputCostsYearOfDeployment,$R26),$S26+$U26,$U26),IF(FJ$73>(inputCostsYearOfDeployment-1),$U26,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(FL$73<inputCostsYearOfDeployment,0,IF($R26>0,IF(0=MOD(FL$73-inputCostsYearOfDeployment,$R26),$S26+$U26,$U26),IF(FL$73>(inputCostsYearOfDeployment-1),$U26,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(FN$73<inputCostsYearOfDeployment,0,IF($R26>0,IF(0=MOD(FN$73-inputCostsYearOfDeployment,$R26),$S26+$U26,$U26),IF(FN$73>(inputCostsYearOfDeployment-1),$U26,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(FP$73<inputCostsYearOfDeployment,0,IF($R26>0,IF(0=MOD(FP$73-inputCostsYearOfDeployment,$R26),$S26+$U26,$U26),IF(FP$73>(inputCostsYearOfDeployment-1),$U26,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(FR$73<inputCostsYearOfDeployment,0,IF($R26>0,IF(0=MOD(FR$73-inputCostsYearOfDeployment,$R26),$S26+$U26,$U26),IF(FR$73>(inputCostsYearOfDeployment-1),$U26,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(FT$73<inputCostsYearOfDeployment,0,IF($R26>0,IF(0=MOD(FT$73-inputCostsYearOfDeployment,$R26),$S26+$U26,$U26),IF(FT$73>(inputCostsYearOfDeployment-1),$U26,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(FV$73<inputCostsYearOfDeployment,0,IF($R26>0,IF(0=MOD(FV$73-inputCostsYearOfDeployment,$R26),$S26+$U26,$U26),IF(FV$73>(inputCostsYearOfDeployment-1),$U26,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(FX$73<inputCostsYearOfDeployment,0,IF($R26>0,IF(0=MOD(FX$73-inputCostsYearOfDeployment,$R26),$S26+$U26,$U26),IF(FX$73>(inputCostsYearOfDeployment-1),$U26,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(FZ$73<inputCostsYearOfDeployment,0,IF($R26>0,IF(0=MOD(FZ$73-inputCostsYearOfDeployment,$R26),$S26+$U26,$U26),IF(FZ$73>(inputCostsYearOfDeployment-1),$U26,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(GB$73<inputCostsYearOfDeployment,0,IF($R26>0,IF(0=MOD(GB$73-inputCostsYearOfDeployment,$R26),$S26+$U26,$U26),IF(GB$73>(inputCostsYearOfDeployment-1),$U26,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(GD$73<inputCostsYearOfDeployment,0,IF($R26>0,IF(0=MOD(GD$73-inputCostsYearOfDeployment,$R26),$S26+$U26,$U26),IF(GD$73>(inputCostsYearOfDeployment-1),$U26,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(GF$73<inputCostsYearOfDeployment,0,IF($R26>0,IF(0=MOD(GF$73-inputCostsYearOfDeployment,$R26),$S26+$U26,$U26),IF(GF$73>(inputCostsYearOfDeployment-1),$U26,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(GH$73<inputCostsYearOfDeployment,0,IF($R26>0,IF(0=MOD(GH$73-inputCostsYearOfDeployment,$R26),$S26+$U26,$U26),IF(GH$73>(inputCostsYearOfDeployment-1),$U26,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(GJ$73<inputCostsYearOfDeployment,0,IF($R26>0,IF(0=MOD(GJ$73-inputCostsYearOfDeployment,$R26),$S26+$U26,$U26),IF(GJ$73>(inputCostsYearOfDeployment-1),$U26,0))*inputCostsEquipmentCount)","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"J27","v":"Lane Signal Controller"},null,{"$f":"IF(L$73<inputCostsYearOfDeployment,0,IF($R27>0,IF(0=MOD(L$73-inputCostsYearOfDeployment,$R27),$S27+$U27,$U27),IF(L$73>(inputCostsYearOfDeployment-1),$U27,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(N$73<inputCostsYearOfDeployment,0,IF($R27>0,IF(0=MOD(N$73-inputCostsYearOfDeployment,$R27),$S27+$U27,$U27),IF(N$73>(inputCostsYearOfDeployment-1),$U27,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(P$73<inputCostsYearOfDeployment,0,IF($R27>0,IF(0=MOD(P$73-inputCostsYearOfDeployment,$R27),$S27+$U27,$U27),IF(P$73>(inputCostsYearOfDeployment-1),$U27,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(R$73<inputCostsYearOfDeployment,0,IF($R27>0,IF(0=MOD(R$73-inputCostsYearOfDeployment,$R27),$S27+$U27,$U27),IF(R$73>(inputCostsYearOfDeployment-1),$U27,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(T$73<inputCostsYearOfDeployment,0,IF($R27>0,IF(0=MOD(T$73-inputCostsYearOfDeployment,$R27),$S27+$U27,$U27),IF(T$73>(inputCostsYearOfDeployment-1),$U27,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(V$73<inputCostsYearOfDeployment,0,IF($R27>0,IF(0=MOD(V$73-inputCostsYearOfDeployment,$R27),$S27+$U27,$U27),IF(V$73>(inputCostsYearOfDeployment-1),$U27,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(X$73<inputCostsYearOfDeployment,0,IF($R27>0,IF(0=MOD(X$73-inputCostsYearOfDeployment,$R27),$S27+$U27,$U27),IF(X$73>(inputCostsYearOfDeployment-1),$U27,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(Z$73<inputCostsYearOfDeployment,0,IF($R27>0,IF(0=MOD(Z$73-inputCostsYearOfDeployment,$R27),$S27+$U27,$U27),IF(Z$73>(inputCostsYearOfDeployment-1),$U27,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(AB$73<inputCostsYearOfDeployment,0,IF($R27>0,IF(0=MOD(AB$73-inputCostsYearOfDeployment,$R27),$S27+$U27,$U27),IF(AB$73>(inputCostsYearOfDeployment-1),$U27,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(AD$73<inputCostsYearOfDeployment,0,IF($R27>0,IF(0=MOD(AD$73-inputCostsYearOfDeployment,$R27),$S27+$U27,$U27),IF(AD$73>(inputCostsYearOfDeployment-1),$U27,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(AF$73<inputCostsYearOfDeployment,0,IF($R27>0,IF(0=MOD(AF$73-inputCostsYearOfDeployment,$R27),$S27+$U27,$U27),IF(AF$73>(inputCostsYearOfDeployment-1),$U27,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(AH$73<inputCostsYearOfDeployment,0,IF($R27>0,IF(0=MOD(AH$73-inputCostsYearOfDeployment,$R27),$S27+$U27,$U27),IF(AH$73>(inputCostsYearOfDeployment-1),$U27,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(AJ$73<inputCostsYearOfDeployment,0,IF($R27>0,IF(0=MOD(AJ$73-inputCostsYearOfDeployment,$R27),$S27+$U27,$U27),IF(AJ$73>(inputCostsYearOfDeployment-1),$U27,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(AL$73<inputCostsYearOfDeployment,0,IF($R27>0,IF(0=MOD(AL$73-inputCostsYearOfDeployment,$R27),$S27+$U27,$U27),IF(AL$73>(inputCostsYearOfDeployment-1),$U27,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(AN$73<inputCostsYearOfDeployment,0,IF($R27>0,IF(0=MOD(AN$73-inputCostsYearOfDeployment,$R27),$S27+$U27,$U27),IF(AN$73>(inputCostsYearOfDeployment-1),$U27,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(AP$73<inputCostsYearOfDeployment,0,IF($R27>0,IF(0=MOD(AP$73-inputCostsYearOfDeployment,$R27),$S27+$U27,$U27),IF(AP$73>(inputCostsYearOfDeployment-1),$U27,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(AR$73<inputCostsYearOfDeployment,0,IF($R27>0,IF(0=MOD(AR$73-inputCostsYearOfDeployment,$R27),$S27+$U27,$U27),IF(AR$73>(inputCostsYearOfDeployment-1),$U27,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(AT$73<inputCostsYearOfDeployment,0,IF($R27>0,IF(0=MOD(AT$73-inputCostsYearOfDeployment,$R27),$S27+$U27,$U27),IF(AT$73>(inputCostsYearOfDeployment-1),$U27,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(AV$73<inputCostsYearOfDeployment,0,IF($R27>0,IF(0=MOD(AV$73-inputCostsYearOfDeployment,$R27),$S27+$U27,$U27),IF(AV$73>(inputCostsYearOfDeployment-1),$U27,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(AX$73<inputCostsYearOfDeployment,0,IF($R27>0,IF(0=MOD(AX$73-inputCostsYearOfDeployment,$R27),$S27+$U27,$U27),IF(AX$73>(inputCostsYearOfDeployment-1),$U27,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(AZ$73<inputCostsYearOfDeployment,0,IF($R27>0,IF(0=MOD(AZ$73-inputCostsYearOfDeployment,$R27),$S27+$U27,$U27),IF(AZ$73>(inputCostsYearOfDeployment-1),$U27,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(BB$73<inputCostsYearOfDeployment,0,IF($R27>0,IF(0=MOD(BB$73-inputCostsYearOfDeployment,$R27),$S27+$U27,$U27),IF(BB$73>(inputCostsYearOfDeployment-1),$U27,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(BD$73<inputCostsYearOfDeployment,0,IF($R27>0,IF(0=MOD(BD$73-inputCostsYearOfDeployment,$R27),$S27+$U27,$U27),IF(BD$73>(inputCostsYearOfDeployment-1),$U27,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(BF$73<inputCostsYearOfDeployment,0,IF($R27>0,IF(0=MOD(BF$73-inputCostsYearOfDeployment,$R27),$S27+$U27,$U27),IF(BF$73>(inputCostsYearOfDeployment-1),$U27,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(BH$73<inputCostsYearOfDeployment,0,IF($R27>0,IF(0=MOD(BH$73-inputCostsYearOfDeployment,$R27),$S27+$U27,$U27),IF(BH$73>(inputCostsYearOfDeployment-1),$U27,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(BJ$73<inputCostsYearOfDeployment,0,IF($R27>0,IF(0=MOD(BJ$73-inputCostsYearOfDeployment,$R27),$S27+$U27,$U27),IF(BJ$73>(inputCostsYearOfDeployment-1),$U27,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(BL$73<inputCostsYearOfDeployment,0,IF($R27>0,IF(0=MOD(BL$73-inputCostsYearOfDeployment,$R27),$S27+$U27,$U27),IF(BL$73>(inputCostsYearOfDeployment-1),$U27,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(BN$73<inputCostsYearOfDeployment,0,IF($R27>0,IF(0=MOD(BN$73-inputCostsYearOfDeployment,$R27),$S27+$U27,$U27),IF(BN$73>(inputCostsYearOfDeployment-1),$U27,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(BP$73<inputCostsYearOfDeployment,0,IF($R27>0,IF(0=MOD(BP$73-inputCostsYearOfDeployment,$R27),$S27+$U27,$U27),IF(BP$73>(inputCostsYearOfDeployment-1),$U27,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(BR$73<inputCostsYearOfDeployment,0,IF($R27>0,IF(0=MOD(BR$73-inputCostsYearOfDeployment,$R27),$S27+$U27,$U27),IF(BR$73>(inputCostsYearOfDeployment-1),$U27,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(BT$73<inputCostsYearOfDeployment,0,IF($R27>0,IF(0=MOD(BT$73-inputCostsYearOfDeployment,$R27),$S27+$U27,$U27),IF(BT$73>(inputCostsYearOfDeployment-1),$U27,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(BV$73<inputCostsYearOfDeployment,0,IF($R27>0,IF(0=MOD(BV$73-inputCostsYearOfDeployment,$R27),$S27+$U27,$U27),IF(BV$73>(inputCostsYearOfDeployment-1),$U27,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(BX$73<inputCostsYearOfDeployment,0,IF($R27>0,IF(0=MOD(BX$73-inputCostsYearOfDeployment,$R27),$S27+$U27,$U27),IF(BX$73>(inputCostsYearOfDeployment-1),$U27,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(BZ$73<inputCostsYearOfDeployment,0,IF($R27>0,IF(0=MOD(BZ$73-inputCostsYearOfDeployment,$R27),$S27+$U27,$U27),IF(BZ$73>(inputCostsYearOfDeployment-1),$U27,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(CB$73<inputCostsYearOfDeployment,0,IF($R27>0,IF(0=MOD(CB$73-inputCostsYearOfDeployment,$R27),$S27+$U27,$U27),IF(CB$73>(inputCostsYearOfDeployment-1),$U27,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(CD$73<inputCostsYearOfDeployment,0,IF($R27>0,IF(0=MOD(CD$73-inputCostsYearOfDeployment,$R27),$S27+$U27,$U27),IF(CD$73>(inputCostsYearOfDeployment-1),$U27,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(CF$73<inputCostsYearOfDeployment,0,IF($R27>0,IF(0=MOD(CF$73-inputCostsYearOfDeployment,$R27),$S27+$U27,$U27),IF(CF$73>(inputCostsYearOfDeployment-1),$U27,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(CH$73<inputCostsYearOfDeployment,0,IF($R27>0,IF(0=MOD(CH$73-inputCostsYearOfDeployment,$R27),$S27+$U27,$U27),IF(CH$73>(inputCostsYearOfDeployment-1),$U27,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(CJ$73<inputCostsYearOfDeployment,0,IF($R27>0,IF(0=MOD(CJ$73-inputCostsYearOfDeployment,$R27),$S27+$U27,$U27),IF(CJ$73>(inputCostsYearOfDeployment-1),$U27,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(CL$73<inputCostsYearOfDeployment,0,IF($R27>0,IF(0=MOD(CL$73-inputCostsYearOfDeployment,$R27),$S27+$U27,$U27),IF(CL$73>(inputCostsYearOfDeployment-1),$U27,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(CN$73<inputCostsYearOfDeployment,0,IF($R27>0,IF(0=MOD(CN$73-inputCostsYearOfDeployment,$R27),$S27+$U27,$U27),IF(CN$73>(inputCostsYearOfDeployment-1),$U27,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(CP$73<inputCostsYearOfDeployment,0,IF($R27>0,IF(0=MOD(CP$73-inputCostsYearOfDeployment,$R27),$S27+$U27,$U27),IF(CP$73>(inputCostsYearOfDeployment-1),$U27,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(CR$73<inputCostsYearOfDeployment,0,IF($R27>0,IF(0=MOD(CR$73-inputCostsYearOfDeployment,$R27),$S27+$U27,$U27),IF(CR$73>(inputCostsYearOfDeployment-1),$U27,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(CT$73<inputCostsYearOfDeployment,0,IF($R27>0,IF(0=MOD(CT$73-inputCostsYearOfDeployment,$R27),$S27+$U27,$U27),IF(CT$73>(inputCostsYearOfDeployment-1),$U27,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(CV$73<inputCostsYearOfDeployment,0,IF($R27>0,IF(0=MOD(CV$73-inputCostsYearOfDeployment,$R27),$S27+$U27,$U27),IF(CV$73>(inputCostsYearOfDeployment-1),$U27,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(CX$73<inputCostsYearOfDeployment,0,IF($R27>0,IF(0=MOD(CX$73-inputCostsYearOfDeployment,$R27),$S27+$U27,$U27),IF(CX$73>(inputCostsYearOfDeployment-1),$U27,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(CZ$73<inputCostsYearOfDeployment,0,IF($R27>0,IF(0=MOD(CZ$73-inputCostsYearOfDeployment,$R27),$S27+$U27,$U27),IF(CZ$73>(inputCostsYearOfDeployment-1),$U27,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(DB$73<inputCostsYearOfDeployment,0,IF($R27>0,IF(0=MOD(DB$73-inputCostsYearOfDeployment,$R27),$S27+$U27,$U27),IF(DB$73>(inputCostsYearOfDeployment-1),$U27,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(DD$73<inputCostsYearOfDeployment,0,IF($R27>0,IF(0=MOD(DD$73-inputCostsYearOfDeployment,$R27),$S27+$U27,$U27),IF(DD$73>(inputCostsYearOfDeployment-1),$U27,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(DF$73<inputCostsYearOfDeployment,0,IF($R27>0,IF(0=MOD(DF$73-inputCostsYearOfDeployment,$R27),$S27+$U27,$U27),IF(DF$73>(inputCostsYearOfDeployment-1),$U27,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(DH$73<inputCostsYearOfDeployment,0,IF($R27>0,IF(0=MOD(DH$73-inputCostsYearOfDeployment,$R27),$S27+$U27,$U27),IF(DH$73>(inputCostsYearOfDeployment-1),$U27,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(DJ$73<inputCostsYearOfDeployment,0,IF($R27>0,IF(0=MOD(DJ$73-inputCostsYearOfDeployment,$R27),$S27+$U27,$U27),IF(DJ$73>(inputCostsYearOfDeployment-1),$U27,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(DL$73<inputCostsYearOfDeployment,0,IF($R27>0,IF(0=MOD(DL$73-inputCostsYearOfDeployment,$R27),$S27+$U27,$U27),IF(DL$73>(inputCostsYearOfDeployment-1),$U27,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(DN$73<inputCostsYearOfDeployment,0,IF($R27>0,IF(0=MOD(DN$73-inputCostsYearOfDeployment,$R27),$S27+$U27,$U27),IF(DN$73>(inputCostsYearOfDeployment-1),$U27,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(DP$73<inputCostsYearOfDeployment,0,IF($R27>0,IF(0=MOD(DP$73-inputCostsYearOfDeployment,$R27),$S27+$U27,$U27),IF(DP$73>(inputCostsYearOfDeployment-1),$U27,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(DR$73<inputCostsYearOfDeployment,0,IF($R27>0,IF(0=MOD(DR$73-inputCostsYearOfDeployment,$R27),$S27+$U27,$U27),IF(DR$73>(inputCostsYearOfDeployment-1),$U27,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(DT$73<inputCostsYearOfDeployment,0,IF($R27>0,IF(0=MOD(DT$73-inputCostsYearOfDeployment,$R27),$S27+$U27,$U27),IF(DT$73>(inputCostsYearOfDeployment-1),$U27,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(DV$73<inputCostsYearOfDeployment,0,IF($R27>0,IF(0=MOD(DV$73-inputCostsYearOfDeployment,$R27),$S27+$U27,$U27),IF(DV$73>(inputCostsYearOfDeployment-1),$U27,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(DX$73<inputCostsYearOfDeployment,0,IF($R27>0,IF(0=MOD(DX$73-inputCostsYearOfDeployment,$R27),$S27+$U27,$U27),IF(DX$73>(inputCostsYearOfDeployment-1),$U27,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(DZ$73<inputCostsYearOfDeployment,0,IF($R27>0,IF(0=MOD(DZ$73-inputCostsYearOfDeployment,$R27),$S27+$U27,$U27),IF(DZ$73>(inputCostsYearOfDeployment-1),$U27,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(EB$73<inputCostsYearOfDeployment,0,IF($R27>0,IF(0=MOD(EB$73-inputCostsYearOfDeployment,$R27),$S27+$U27,$U27),IF(EB$73>(inputCostsYearOfDeployment-1),$U27,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(ED$73<inputCostsYearOfDeployment,0,IF($R27>0,IF(0=MOD(ED$73-inputCostsYearOfDeployment,$R27),$S27+$U27,$U27),IF(ED$73>(inputCostsYearOfDeployment-1),$U27,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(EF$73<inputCostsYearOfDeployment,0,IF($R27>0,IF(0=MOD(EF$73-inputCostsYearOfDeployment,$R27),$S27+$U27,$U27),IF(EF$73>(inputCostsYearOfDeployment-1),$U27,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(EH$73<inputCostsYearOfDeployment,0,IF($R27>0,IF(0=MOD(EH$73-inputCostsYearOfDeployment,$R27),$S27+$U27,$U27),IF(EH$73>(inputCostsYearOfDeployment-1),$U27,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(EJ$73<inputCostsYearOfDeployment,0,IF($R27>0,IF(0=MOD(EJ$73-inputCostsYearOfDeployment,$R27),$S27+$U27,$U27),IF(EJ$73>(inputCostsYearOfDeployment-1),$U27,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(EL$73<inputCostsYearOfDeployment,0,IF($R27>0,IF(0=MOD(EL$73-inputCostsYearOfDeployment,$R27),$S27+$U27,$U27),IF(EL$73>(inputCostsYearOfDeployment-1),$U27,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(EN$73<inputCostsYearOfDeployment,0,IF($R27>0,IF(0=MOD(EN$73-inputCostsYearOfDeployment,$R27),$S27+$U27,$U27),IF(EN$73>(inputCostsYearOfDeployment-1),$U27,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(EP$73<inputCostsYearOfDeployment,0,IF($R27>0,IF(0=MOD(EP$73-inputCostsYearOfDeployment,$R27),$S27+$U27,$U27),IF(EP$73>(inputCostsYearOfDeployment-1),$U27,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(ER$73<inputCostsYearOfDeployment,0,IF($R27>0,IF(0=MOD(ER$73-inputCostsYearOfDeployment,$R27),$S27+$U27,$U27),IF(ER$73>(inputCostsYearOfDeployment-1),$U27,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(ET$73<inputCostsYearOfDeployment,0,IF($R27>0,IF(0=MOD(ET$73-inputCostsYearOfDeployment,$R27),$S27+$U27,$U27),IF(ET$73>(inputCostsYearOfDeployment-1),$U27,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(EV$73<inputCostsYearOfDeployment,0,IF($R27>0,IF(0=MOD(EV$73-inputCostsYearOfDeployment,$R27),$S27+$U27,$U27),IF(EV$73>(inputCostsYearOfDeployment-1),$U27,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(EX$73<inputCostsYearOfDeployment,0,IF($R27>0,IF(0=MOD(EX$73-inputCostsYearOfDeployment,$R27),$S27+$U27,$U27),IF(EX$73>(inputCostsYearOfDeployment-1),$U27,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(EZ$73<inputCostsYearOfDeployment,0,IF($R27>0,IF(0=MOD(EZ$73-inputCostsYearOfDeployment,$R27),$S27+$U27,$U27),IF(EZ$73>(inputCostsYearOfDeployment-1),$U27,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(FB$73<inputCostsYearOfDeployment,0,IF($R27>0,IF(0=MOD(FB$73-inputCostsYearOfDeployment,$R27),$S27+$U27,$U27),IF(FB$73>(inputCostsYearOfDeployment-1),$U27,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(FD$73<inputCostsYearOfDeployment,0,IF($R27>0,IF(0=MOD(FD$73-inputCostsYearOfDeployment,$R27),$S27+$U27,$U27),IF(FD$73>(inputCostsYearOfDeployment-1),$U27,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(FF$73<inputCostsYearOfDeployment,0,IF($R27>0,IF(0=MOD(FF$73-inputCostsYearOfDeployment,$R27),$S27+$U27,$U27),IF(FF$73>(inputCostsYearOfDeployment-1),$U27,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(FH$73<inputCostsYearOfDeployment,0,IF($R27>0,IF(0=MOD(FH$73-inputCostsYearOfDeployment,$R27),$S27+$U27,$U27),IF(FH$73>(inputCostsYearOfDeployment-1),$U27,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(FJ$73<inputCostsYearOfDeployment,0,IF($R27>0,IF(0=MOD(FJ$73-inputCostsYearOfDeployment,$R27),$S27+$U27,$U27),IF(FJ$73>(inputCostsYearOfDeployment-1),$U27,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(FL$73<inputCostsYearOfDeployment,0,IF($R27>0,IF(0=MOD(FL$73-inputCostsYearOfDeployment,$R27),$S27+$U27,$U27),IF(FL$73>(inputCostsYearOfDeployment-1),$U27,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(FN$73<inputCostsYearOfDeployment,0,IF($R27>0,IF(0=MOD(FN$73-inputCostsYearOfDeployment,$R27),$S27+$U27,$U27),IF(FN$73>(inputCostsYearOfDeployment-1),$U27,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(FP$73<inputCostsYearOfDeployment,0,IF($R27>0,IF(0=MOD(FP$73-inputCostsYearOfDeployment,$R27),$S27+$U27,$U27),IF(FP$73>(inputCostsYearOfDeployment-1),$U27,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(FR$73<inputCostsYearOfDeployment,0,IF($R27>0,IF(0=MOD(FR$73-inputCostsYearOfDeployment,$R27),$S27+$U27,$U27),IF(FR$73>(inputCostsYearOfDeployment-1),$U27,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(FT$73<inputCostsYearOfDeployment,0,IF($R27>0,IF(0=MOD(FT$73-inputCostsYearOfDeployment,$R27),$S27+$U27,$U27),IF(FT$73>(inputCostsYearOfDeployment-1),$U27,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(FV$73<inputCostsYearOfDeployment,0,IF($R27>0,IF(0=MOD(FV$73-inputCostsYearOfDeployment,$R27),$S27+$U27,$U27),IF(FV$73>(inputCostsYearOfDeployment-1),$U27,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(FX$73<inputCostsYearOfDeployment,0,IF($R27>0,IF(0=MOD(FX$73-inputCostsYearOfDeployment,$R27),$S27+$U27,$U27),IF(FX$73>(inputCostsYearOfDeployment-1),$U27,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(FZ$73<inputCostsYearOfDeployment,0,IF($R27>0,IF(0=MOD(FZ$73-inputCostsYearOfDeployment,$R27),$S27+$U27,$U27),IF(FZ$73>(inputCostsYearOfDeployment-1),$U27,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(GB$73<inputCostsYearOfDeployment,0,IF($R27>0,IF(0=MOD(GB$73-inputCostsYearOfDeployment,$R27),$S27+$U27,$U27),IF(GB$73>(inputCostsYearOfDeployment-1),$U27,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(GD$73<inputCostsYearOfDeployment,0,IF($R27>0,IF(0=MOD(GD$73-inputCostsYearOfDeployment,$R27),$S27+$U27,$U27),IF(GD$73>(inputCostsYearOfDeployment-1),$U27,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(GF$73<inputCostsYearOfDeployment,0,IF($R27>0,IF(0=MOD(GF$73-inputCostsYearOfDeployment,$R27),$S27+$U27,$U27),IF(GF$73>(inputCostsYearOfDeployment-1),$U27,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(GH$73<inputCostsYearOfDeployment,0,IF($R27>0,IF(0=MOD(GH$73-inputCostsYearOfDeployment,$R27),$S27+$U27,$U27),IF(GH$73>(inputCostsYearOfDeployment-1),$U27,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(GJ$73<inputCostsYearOfDeployment,0,IF($R27>0,IF(0=MOD(GJ$73-inputCostsYearOfDeployment,$R27),$S27+$U27,$U27),IF(GJ$73>(inputCostsYearOfDeployment-1),$U27,0))*inputCostsEquipmentCount)","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"J28","v":"Loop Detectors (2)"},null,{"$f":"IF(L$73<inputCostsYearOfDeployment,0,IF($R28>0,IF(0=MOD(L$73-inputCostsYearOfDeployment,$R28),$S28+$U28,$U28),IF(L$73>(inputCostsYearOfDeployment-1),$U28,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(N$73<inputCostsYearOfDeployment,0,IF($R28>0,IF(0=MOD(N$73-inputCostsYearOfDeployment,$R28),$S28+$U28,$U28),IF(N$73>(inputCostsYearOfDeployment-1),$U28,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(P$73<inputCostsYearOfDeployment,0,IF($R28>0,IF(0=MOD(P$73-inputCostsYearOfDeployment,$R28),$S28+$U28,$U28),IF(P$73>(inputCostsYearOfDeployment-1),$U28,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(R$73<inputCostsYearOfDeployment,0,IF($R28>0,IF(0=MOD(R$73-inputCostsYearOfDeployment,$R28),$S28+$U28,$U28),IF(R$73>(inputCostsYearOfDeployment-1),$U28,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(T$73<inputCostsYearOfDeployment,0,IF($R28>0,IF(0=MOD(T$73-inputCostsYearOfDeployment,$R28),$S28+$U28,$U28),IF(T$73>(inputCostsYearOfDeployment-1),$U28,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(V$73<inputCostsYearOfDeployment,0,IF($R28>0,IF(0=MOD(V$73-inputCostsYearOfDeployment,$R28),$S28+$U28,$U28),IF(V$73>(inputCostsYearOfDeployment-1),$U28,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(X$73<inputCostsYearOfDeployment,0,IF($R28>0,IF(0=MOD(X$73-inputCostsYearOfDeployment,$R28),$S28+$U28,$U28),IF(X$73>(inputCostsYearOfDeployment-1),$U28,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(Z$73<inputCostsYearOfDeployment,0,IF($R28>0,IF(0=MOD(Z$73-inputCostsYearOfDeployment,$R28),$S28+$U28,$U28),IF(Z$73>(inputCostsYearOfDeployment-1),$U28,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(AB$73<inputCostsYearOfDeployment,0,IF($R28>0,IF(0=MOD(AB$73-inputCostsYearOfDeployment,$R28),$S28+$U28,$U28),IF(AB$73>(inputCostsYearOfDeployment-1),$U28,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(AD$73<inputCostsYearOfDeployment,0,IF($R28>0,IF(0=MOD(AD$73-inputCostsYearOfDeployment,$R28),$S28+$U28,$U28),IF(AD$73>(inputCostsYearOfDeployment-1),$U28,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(AF$73<inputCostsYearOfDeployment,0,IF($R28>0,IF(0=MOD(AF$73-inputCostsYearOfDeployment,$R28),$S28+$U28,$U28),IF(AF$73>(inputCostsYearOfDeployment-1),$U28,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(AH$73<inputCostsYearOfDeployment,0,IF($R28>0,IF(0=MOD(AH$73-inputCostsYearOfDeployment,$R28),$S28+$U28,$U28),IF(AH$73>(inputCostsYearOfDeployment-1),$U28,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(AJ$73<inputCostsYearOfDeployment,0,IF($R28>0,IF(0=MOD(AJ$73-inputCostsYearOfDeployment,$R28),$S28+$U28,$U28),IF(AJ$73>(inputCostsYearOfDeployment-1),$U28,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(AL$73<inputCostsYearOfDeployment,0,IF($R28>0,IF(0=MOD(AL$73-inputCostsYearOfDeployment,$R28),$S28+$U28,$U28),IF(AL$73>(inputCostsYearOfDeployment-1),$U28,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(AN$73<inputCostsYearOfDeployment,0,IF($R28>0,IF(0=MOD(AN$73-inputCostsYearOfDeployment,$R28),$S28+$U28,$U28),IF(AN$73>(inputCostsYearOfDeployment-1),$U28,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(AP$73<inputCostsYearOfDeployment,0,IF($R28>0,IF(0=MOD(AP$73-inputCostsYearOfDeployment,$R28),$S28+$U28,$U28),IF(AP$73>(inputCostsYearOfDeployment-1),$U28,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(AR$73<inputCostsYearOfDeployment,0,IF($R28>0,IF(0=MOD(AR$73-inputCostsYearOfDeployment,$R28),$S28+$U28,$U28),IF(AR$73>(inputCostsYearOfDeployment-1),$U28,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(AT$73<inputCostsYearOfDeployment,0,IF($R28>0,IF(0=MOD(AT$73-inputCostsYearOfDeployment,$R28),$S28+$U28,$U28),IF(AT$73>(inputCostsYearOfDeployment-1),$U28,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(AV$73<inputCostsYearOfDeployment,0,IF($R28>0,IF(0=MOD(AV$73-inputCostsYearOfDeployment,$R28),$S28+$U28,$U28),IF(AV$73>(inputCostsYearOfDeployment-1),$U28,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(AX$73<inputCostsYearOfDeployment,0,IF($R28>0,IF(0=MOD(AX$73-inputCostsYearOfDeployment,$R28),$S28+$U28,$U28),IF(AX$73>(inputCostsYearOfDeployment-1),$U28,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(AZ$73<inputCostsYearOfDeployment,0,IF($R28>0,IF(0=MOD(AZ$73-inputCostsYearOfDeployment,$R28),$S28+$U28,$U28),IF(AZ$73>(inputCostsYearOfDeployment-1),$U28,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(BB$73<inputCostsYearOfDeployment,0,IF($R28>0,IF(0=MOD(BB$73-inputCostsYearOfDeployment,$R28),$S28+$U28,$U28),IF(BB$73>(inputCostsYearOfDeployment-1),$U28,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(BD$73<inputCostsYearOfDeployment,0,IF($R28>0,IF(0=MOD(BD$73-inputCostsYearOfDeployment,$R28),$S28+$U28,$U28),IF(BD$73>(inputCostsYearOfDeployment-1),$U28,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(BF$73<inputCostsYearOfDeployment,0,IF($R28>0,IF(0=MOD(BF$73-inputCostsYearOfDeployment,$R28),$S28+$U28,$U28),IF(BF$73>(inputCostsYearOfDeployment-1),$U28,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(BH$73<inputCostsYearOfDeployment,0,IF($R28>0,IF(0=MOD(BH$73-inputCostsYearOfDeployment,$R28),$S28+$U28,$U28),IF(BH$73>(inputCostsYearOfDeployment-1),$U28,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(BJ$73<inputCostsYearOfDeployment,0,IF($R28>0,IF(0=MOD(BJ$73-inputCostsYearOfDeployment,$R28),$S28+$U28,$U28),IF(BJ$73>(inputCostsYearOfDeployment-1),$U28,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(BL$73<inputCostsYearOfDeployment,0,IF($R28>0,IF(0=MOD(BL$73-inputCostsYearOfDeployment,$R28),$S28+$U28,$U28),IF(BL$73>(inputCostsYearOfDeployment-1),$U28,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(BN$73<inputCostsYearOfDeployment,0,IF($R28>0,IF(0=MOD(BN$73-inputCostsYearOfDeployment,$R28),$S28+$U28,$U28),IF(BN$73>(inputCostsYearOfDeployment-1),$U28,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(BP$73<inputCostsYearOfDeployment,0,IF($R28>0,IF(0=MOD(BP$73-inputCostsYearOfDeployment,$R28),$S28+$U28,$U28),IF(BP$73>(inputCostsYearOfDeployment-1),$U28,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(BR$73<inputCostsYearOfDeployment,0,IF($R28>0,IF(0=MOD(BR$73-inputCostsYearOfDeployment,$R28),$S28+$U28,$U28),IF(BR$73>(inputCostsYearOfDeployment-1),$U28,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(BT$73<inputCostsYearOfDeployment,0,IF($R28>0,IF(0=MOD(BT$73-inputCostsYearOfDeployment,$R28),$S28+$U28,$U28),IF(BT$73>(inputCostsYearOfDeployment-1),$U28,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(BV$73<inputCostsYearOfDeployment,0,IF($R28>0,IF(0=MOD(BV$73-inputCostsYearOfDeployment,$R28),$S28+$U28,$U28),IF(BV$73>(inputCostsYearOfDeployment-1),$U28,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(BX$73<inputCostsYearOfDeployment,0,IF($R28>0,IF(0=MOD(BX$73-inputCostsYearOfDeployment,$R28),$S28+$U28,$U28),IF(BX$73>(inputCostsYearOfDeployment-1),$U28,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(BZ$73<inputCostsYearOfDeployment,0,IF($R28>0,IF(0=MOD(BZ$73-inputCostsYearOfDeployment,$R28),$S28+$U28,$U28),IF(BZ$73>(inputCostsYearOfDeployment-1),$U28,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(CB$73<inputCostsYearOfDeployment,0,IF($R28>0,IF(0=MOD(CB$73-inputCostsYearOfDeployment,$R28),$S28+$U28,$U28),IF(CB$73>(inputCostsYearOfDeployment-1),$U28,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(CD$73<inputCostsYearOfDeployment,0,IF($R28>0,IF(0=MOD(CD$73-inputCostsYearOfDeployment,$R28),$S28+$U28,$U28),IF(CD$73>(inputCostsYearOfDeployment-1),$U28,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(CF$73<inputCostsYearOfDeployment,0,IF($R28>0,IF(0=MOD(CF$73-inputCostsYearOfDeployment,$R28),$S28+$U28,$U28),IF(CF$73>(inputCostsYearOfDeployment-1),$U28,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(CH$73<inputCostsYearOfDeployment,0,IF($R28>0,IF(0=MOD(CH$73-inputCostsYearOfDeployment,$R28),$S28+$U28,$U28),IF(CH$73>(inputCostsYearOfDeployment-1),$U28,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(CJ$73<inputCostsYearOfDeployment,0,IF($R28>0,IF(0=MOD(CJ$73-inputCostsYearOfDeployment,$R28),$S28+$U28,$U28),IF(CJ$73>(inputCostsYearOfDeployment-1),$U28,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(CL$73<inputCostsYearOfDeployment,0,IF($R28>0,IF(0=MOD(CL$73-inputCostsYearOfDeployment,$R28),$S28+$U28,$U28),IF(CL$73>(inputCostsYearOfDeployment-1),$U28,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(CN$73<inputCostsYearOfDeployment,0,IF($R28>0,IF(0=MOD(CN$73-inputCostsYearOfDeployment,$R28),$S28+$U28,$U28),IF(CN$73>(inputCostsYearOfDeployment-1),$U28,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(CP$73<inputCostsYearOfDeployment,0,IF($R28>0,IF(0=MOD(CP$73-inputCostsYearOfDeployment,$R28),$S28+$U28,$U28),IF(CP$73>(inputCostsYearOfDeployment-1),$U28,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(CR$73<inputCostsYearOfDeployment,0,IF($R28>0,IF(0=MOD(CR$73-inputCostsYearOfDeployment,$R28),$S28+$U28,$U28),IF(CR$73>(inputCostsYearOfDeployment-1),$U28,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(CT$73<inputCostsYearOfDeployment,0,IF($R28>0,IF(0=MOD(CT$73-inputCostsYearOfDeployment,$R28),$S28+$U28,$U28),IF(CT$73>(inputCostsYearOfDeployment-1),$U28,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(CV$73<inputCostsYearOfDeployment,0,IF($R28>0,IF(0=MOD(CV$73-inputCostsYearOfDeployment,$R28),$S28+$U28,$U28),IF(CV$73>(inputCostsYearOfDeployment-1),$U28,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(CX$73<inputCostsYearOfDeployment,0,IF($R28>0,IF(0=MOD(CX$73-inputCostsYearOfDeployment,$R28),$S28+$U28,$U28),IF(CX$73>(inputCostsYearOfDeployment-1),$U28,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(CZ$73<inputCostsYearOfDeployment,0,IF($R28>0,IF(0=MOD(CZ$73-inputCostsYearOfDeployment,$R28),$S28+$U28,$U28),IF(CZ$73>(inputCostsYearOfDeployment-1),$U28,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(DB$73<inputCostsYearOfDeployment,0,IF($R28>0,IF(0=MOD(DB$73-inputCostsYearOfDeployment,$R28),$S28+$U28,$U28),IF(DB$73>(inputCostsYearOfDeployment-1),$U28,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(DD$73<inputCostsYearOfDeployment,0,IF($R28>0,IF(0=MOD(DD$73-inputCostsYearOfDeployment,$R28),$S28+$U28,$U28),IF(DD$73>(inputCostsYearOfDeployment-1),$U28,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(DF$73<inputCostsYearOfDeployment,0,IF($R28>0,IF(0=MOD(DF$73-inputCostsYearOfDeployment,$R28),$S28+$U28,$U28),IF(DF$73>(inputCostsYearOfDeployment-1),$U28,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(DH$73<inputCostsYearOfDeployment,0,IF($R28>0,IF(0=MOD(DH$73-inputCostsYearOfDeployment,$R28),$S28+$U28,$U28),IF(DH$73>(inputCostsYearOfDeployment-1),$U28,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(DJ$73<inputCostsYearOfDeployment,0,IF($R28>0,IF(0=MOD(DJ$73-inputCostsYearOfDeployment,$R28),$S28+$U28,$U28),IF(DJ$73>(inputCostsYearOfDeployment-1),$U28,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(DL$73<inputCostsYearOfDeployment,0,IF($R28>0,IF(0=MOD(DL$73-inputCostsYearOfDeployment,$R28),$S28+$U28,$U28),IF(DL$73>(inputCostsYearOfDeployment-1),$U28,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(DN$73<inputCostsYearOfDeployment,0,IF($R28>0,IF(0=MOD(DN$73-inputCostsYearOfDeployment,$R28),$S28+$U28,$U28),IF(DN$73>(inputCostsYearOfDeployment-1),$U28,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(DP$73<inputCostsYearOfDeployment,0,IF($R28>0,IF(0=MOD(DP$73-inputCostsYearOfDeployment,$R28),$S28+$U28,$U28),IF(DP$73>(inputCostsYearOfDeployment-1),$U28,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(DR$73<inputCostsYearOfDeployment,0,IF($R28>0,IF(0=MOD(DR$73-inputCostsYearOfDeployment,$R28),$S28+$U28,$U28),IF(DR$73>(inputCostsYearOfDeployment-1),$U28,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(DT$73<inputCostsYearOfDeployment,0,IF($R28>0,IF(0=MOD(DT$73-inputCostsYearOfDeployment,$R28),$S28+$U28,$U28),IF(DT$73>(inputCostsYearOfDeployment-1),$U28,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(DV$73<inputCostsYearOfDeployment,0,IF($R28>0,IF(0=MOD(DV$73-inputCostsYearOfDeployment,$R28),$S28+$U28,$U28),IF(DV$73>(inputCostsYearOfDeployment-1),$U28,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(DX$73<inputCostsYearOfDeployment,0,IF($R28>0,IF(0=MOD(DX$73-inputCostsYearOfDeployment,$R28),$S28+$U28,$U28),IF(DX$73>(inputCostsYearOfDeployment-1),$U28,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(DZ$73<inputCostsYearOfDeployment,0,IF($R28>0,IF(0=MOD(DZ$73-inputCostsYearOfDeployment,$R28),$S28+$U28,$U28),IF(DZ$73>(inputCostsYearOfDeployment-1),$U28,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(EB$73<inputCostsYearOfDeployment,0,IF($R28>0,IF(0=MOD(EB$73-inputCostsYearOfDeployment,$R28),$S28+$U28,$U28),IF(EB$73>(inputCostsYearOfDeployment-1),$U28,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(ED$73<inputCostsYearOfDeployment,0,IF($R28>0,IF(0=MOD(ED$73-inputCostsYearOfDeployment,$R28),$S28+$U28,$U28),IF(ED$73>(inputCostsYearOfDeployment-1),$U28,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(EF$73<inputCostsYearOfDeployment,0,IF($R28>0,IF(0=MOD(EF$73-inputCostsYearOfDeployment,$R28),$S28+$U28,$U28),IF(EF$73>(inputCostsYearOfDeployment-1),$U28,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(EH$73<inputCostsYearOfDeployment,0,IF($R28>0,IF(0=MOD(EH$73-inputCostsYearOfDeployment,$R28),$S28+$U28,$U28),IF(EH$73>(inputCostsYearOfDeployment-1),$U28,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(EJ$73<inputCostsYearOfDeployment,0,IF($R28>0,IF(0=MOD(EJ$73-inputCostsYearOfDeployment,$R28),$S28+$U28,$U28),IF(EJ$73>(inputCostsYearOfDeployment-1),$U28,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(EL$73<inputCostsYearOfDeployment,0,IF($R28>0,IF(0=MOD(EL$73-inputCostsYearOfDeployment,$R28),$S28+$U28,$U28),IF(EL$73>(inputCostsYearOfDeployment-1),$U28,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(EN$73<inputCostsYearOfDeployment,0,IF($R28>0,IF(0=MOD(EN$73-inputCostsYearOfDeployment,$R28),$S28+$U28,$U28),IF(EN$73>(inputCostsYearOfDeployment-1),$U28,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(EP$73<inputCostsYearOfDeployment,0,IF($R28>0,IF(0=MOD(EP$73-inputCostsYearOfDeployment,$R28),$S28+$U28,$U28),IF(EP$73>(inputCostsYearOfDeployment-1),$U28,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(ER$73<inputCostsYearOfDeployment,0,IF($R28>0,IF(0=MOD(ER$73-inputCostsYearOfDeployment,$R28),$S28+$U28,$U28),IF(ER$73>(inputCostsYearOfDeployment-1),$U28,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(ET$73<inputCostsYearOfDeployment,0,IF($R28>0,IF(0=MOD(ET$73-inputCostsYearOfDeployment,$R28),$S28+$U28,$U28),IF(ET$73>(inputCostsYearOfDeployment-1),$U28,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(EV$73<inputCostsYearOfDeployment,0,IF($R28>0,IF(0=MOD(EV$73-inputCostsYearOfDeployment,$R28),$S28+$U28,$U28),IF(EV$73>(inputCostsYearOfDeployment-1),$U28,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(EX$73<inputCostsYearOfDeployment,0,IF($R28>0,IF(0=MOD(EX$73-inputCostsYearOfDeployment,$R28),$S28+$U28,$U28),IF(EX$73>(inputCostsYearOfDeployment-1),$U28,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(EZ$73<inputCostsYearOfDeployment,0,IF($R28>0,IF(0=MOD(EZ$73-inputCostsYearOfDeployment,$R28),$S28+$U28,$U28),IF(EZ$73>(inputCostsYearOfDeployment-1),$U28,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(FB$73<inputCostsYearOfDeployment,0,IF($R28>0,IF(0=MOD(FB$73-inputCostsYearOfDeployment,$R28),$S28+$U28,$U28),IF(FB$73>(inputCostsYearOfDeployment-1),$U28,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(FD$73<inputCostsYearOfDeployment,0,IF($R28>0,IF(0=MOD(FD$73-inputCostsYearOfDeployment,$R28),$S28+$U28,$U28),IF(FD$73>(inputCostsYearOfDeployment-1),$U28,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(FF$73<inputCostsYearOfDeployment,0,IF($R28>0,IF(0=MOD(FF$73-inputCostsYearOfDeployment,$R28),$S28+$U28,$U28),IF(FF$73>(inputCostsYearOfDeployment-1),$U28,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(FH$73<inputCostsYearOfDeployment,0,IF($R28>0,IF(0=MOD(FH$73-inputCostsYearOfDeployment,$R28),$S28+$U28,$U28),IF(FH$73>(inputCostsYearOfDeployment-1),$U28,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(FJ$73<inputCostsYearOfDeployment,0,IF($R28>0,IF(0=MOD(FJ$73-inputCostsYearOfDeployment,$R28),$S28+$U28,$U28),IF(FJ$73>(inputCostsYearOfDeployment-1),$U28,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(FL$73<inputCostsYearOfDeployment,0,IF($R28>0,IF(0=MOD(FL$73-inputCostsYearOfDeployment,$R28),$S28+$U28,$U28),IF(FL$73>(inputCostsYearOfDeployment-1),$U28,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(FN$73<inputCostsYearOfDeployment,0,IF($R28>0,IF(0=MOD(FN$73-inputCostsYearOfDeployment,$R28),$S28+$U28,$U28),IF(FN$73>(inputCostsYearOfDeployment-1),$U28,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(FP$73<inputCostsYearOfDeployment,0,IF($R28>0,IF(0=MOD(FP$73-inputCostsYearOfDeployment,$R28),$S28+$U28,$U28),IF(FP$73>(inputCostsYearOfDeployment-1),$U28,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(FR$73<inputCostsYearOfDeployment,0,IF($R28>0,IF(0=MOD(FR$73-inputCostsYearOfDeployment,$R28),$S28+$U28,$U28),IF(FR$73>(inputCostsYearOfDeployment-1),$U28,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(FT$73<inputCostsYearOfDeployment,0,IF($R28>0,IF(0=MOD(FT$73-inputCostsYearOfDeployment,$R28),$S28+$U28,$U28),IF(FT$73>(inputCostsYearOfDeployment-1),$U28,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(FV$73<inputCostsYearOfDeployment,0,IF($R28>0,IF(0=MOD(FV$73-inputCostsYearOfDeployment,$R28),$S28+$U28,$U28),IF(FV$73>(inputCostsYearOfDeployment-1),$U28,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(FX$73<inputCostsYearOfDeployment,0,IF($R28>0,IF(0=MOD(FX$73-inputCostsYearOfDeployment,$R28),$S28+$U28,$U28),IF(FX$73>(inputCostsYearOfDeployment-1),$U28,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(FZ$73<inputCostsYearOfDeployment,0,IF($R28>0,IF(0=MOD(FZ$73-inputCostsYearOfDeployment,$R28),$S28+$U28,$U28),IF(FZ$73>(inputCostsYearOfDeployment-1),$U28,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(GB$73<inputCostsYearOfDeployment,0,IF($R28>0,IF(0=MOD(GB$73-inputCostsYearOfDeployment,$R28),$S28+$U28,$U28),IF(GB$73>(inputCostsYearOfDeployment-1),$U28,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(GD$73<inputCostsYearOfDeployment,0,IF($R28>0,IF(0=MOD(GD$73-inputCostsYearOfDeployment,$R28),$S28+$U28,$U28),IF(GD$73>(inputCostsYearOfDeployment-1),$U28,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(GF$73<inputCostsYearOfDeployment,0,IF($R28>0,IF(0=MOD(GF$73-inputCostsYearOfDeployment,$R28),$S28+$U28,$U28),IF(GF$73>(inputCostsYearOfDeployment-1),$U28,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(GH$73<inputCostsYearOfDeployment,0,IF($R28>0,IF(0=MOD(GH$73-inputCostsYearOfDeployment,$R28),$S28+$U28,$U28),IF(GH$73>(inputCostsYearOfDeployment-1),$U28,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(GJ$73<inputCostsYearOfDeployment,0,IF($R28>0,IF(0=MOD(GJ$73-inputCostsYearOfDeployment,$R28),$S28+$U28,$U28),IF(GJ$73>(inputCostsYearOfDeployment-1),$U28,0))*inputCostsEquipmentCount)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,"TOTAL Incremental Cost",null,{"$f":"SUM(L85:M90)","v":0},null,{"$f":"SUM(N85:O90)","v":0},null,{"$f":"SUM(P85:Q90)","v":0},null,{"$f":"SUM(R85:S90)","v":0},null,{"$f":"SUM(T85:U90)","v":0},null,{"$f":"SUM(V85:W90)","v":0},null,{"$f":"SUM(X85:Y90)","v":0},null,{"$f":"SUM(Z85:AA90)","v":0},null,{"$f":"SUM(AB85:AC90)","v":0},null,{"$f":"SUM(AD85:AE90)","v":0},null,{"$f":"SUM(AF85:AG90)","v":0},null,{"$f":"SUM(AH85:AI90)","v":0},null,{"$f":"SUM(AJ85:AK90)","v":0},null,{"$f":"SUM(AL85:AM90)","v":0},null,{"$f":"SUM(AN85:AO90)","v":0},null,{"$f":"SUM(AP85:AQ90)","v":0},null,{"$f":"SUM(AR85:AS90)","v":0},null,{"$f":"SUM(AT85:AU90)","v":0},null,{"$f":"SUM(AV85:AW90)","v":0},null,{"$f":"SUM(AX85:AY90)","v":0},null,{"$f":"SUM(AZ85:BA90)","v":0},null,{"$f":"SUM(BB85:BC90)","v":0},null,{"$f":"SUM(BD85:BE90)","v":0},null,{"$f":"SUM(BF85:BG90)","v":0},null,{"$f":"SUM(BH85:BI90)","v":0},null,{"$f":"SUM(BJ85:BK90)","v":0},null,{"$f":"SUM(BL85:BM90)","v":0},null,{"$f":"SUM(BN85:BO90)","v":0},null,{"$f":"SUM(BP85:BQ90)","v":0},null,{"$f":"SUM(BR85:BS90)","v":0},null,{"$f":"SUM(BT85:BU90)","v":0},null,{"$f":"SUM(BV85:BW90)","v":0},null,{"$f":"SUM(BX85:BY90)","v":0},null,{"$f":"SUM(BZ85:CA90)","v":0},null,{"$f":"SUM(CB85:CC90)","v":0},null,{"$f":"SUM(CD85:CE90)","v":0},null,{"$f":"SUM(CF85:CG90)","v":0},null,{"$f":"SUM(CH85:CI90)","v":0},null,{"$f":"SUM(CJ85:CK90)","v":0},null,{"$f":"SUM(CL85:CM90)","v":0},null,{"$f":"SUM(CN85:CO90)","v":0},null,{"$f":"SUM(CP85:CQ90)","v":0},null,{"$f":"SUM(CR85:CS90)","v":0},null,{"$f":"SUM(CT85:CU90)","v":0},null,{"$f":"SUM(CV85:CW90)","v":0},null,{"$f":"SUM(CX85:CY90)","v":0},null,{"$f":"SUM(CZ85:DA90)","v":0},null,{"$f":"SUM(DB85:DC90)","v":0},null,{"$f":"SUM(DD85:DE90)","v":0},null,{"$f":"SUM(DF85:DG90)","v":0},null,{"$f":"SUM(DH85:DI90)","v":0},null,{"$f":"SUM(DJ85:DK90)","v":0},null,{"$f":"SUM(DL85:DM90)","v":0},null,{"$f":"SUM(DN85:DO90)","v":0},null,{"$f":"SUM(DP85:DQ90)","v":0},null,{"$f":"SUM(DR85:DS90)","v":0},null,{"$f":"SUM(DT85:DU90)","v":0},null,{"$f":"SUM(DV85:DW90)","v":0},null,{"$f":"SUM(DX85:DY90)","v":0},null,{"$f":"SUM(DZ85:EA90)","v":0},null,{"$f":"SUM(EB85:EC90)","v":0},null,{"$f":"SUM(ED85:EE90)","v":0},null,{"$f":"SUM(EF85:EG90)","v":0},null,{"$f":"SUM(EH85:EI90)","v":0},null,{"$f":"SUM(EJ85:EK90)","v":0},null,{"$f":"SUM(EL85:EM90)","v":0},null,{"$f":"SUM(EN85:EO90)","v":0},null,{"$f":"SUM(EP85:EQ90)","v":0},null,{"$f":"SUM(ER85:ES90)","v":0},null,{"$f":"SUM(ET85:EU90)","v":0},null,{"$f":"SUM(EV85:EW90)","v":0},null,{"$f":"SUM(EX85:EY90)","v":0},null,{"$f":"SUM(EZ85:FA90)","v":0},null,{"$f":"SUM(FB85:FC90)","v":0},null,{"$f":"SUM(FD85:FE90)","v":0},null,{"$f":"SUM(FF85:FG90)","v":0},null,{"$f":"SUM(FH85:FI90)","v":0},null,{"$f":"SUM(FJ85:FK90)","v":0},null,{"$f":"SUM(FL85:FM90)","v":0},null,{"$f":"SUM(FN85:FO90)","v":0},null,{"$f":"SUM(FP85:FQ90)","v":0},null,{"$f":"SUM(FR85:FS90)","v":0},null,{"$f":"SUM(FT85:FU90)","v":0},null,{"$f":"SUM(FV85:FW90)","v":0},null,{"$f":"SUM(FX85:FY90)","v":0},null,{"$f":"SUM(FZ85:GA90)","v":0},null,{"$f":"SUM(GB85:GC90)","v":0},null,{"$f":"SUM(GD85:GE90)","v":0},null,{"$f":"SUM(GF85:GG90)","v":0},null,{"$f":"SUM(GH85:GI90)","v":0},null,{"$f":"SUM(GJ85:GK90)","v":0}]

{"sheet":"HOT Lanes","index":38,"n_rows":98,"n_cols":192,"rows_kept":98,"cut":false,"hidden":false,"merged":[[62,1,62,6],[63,1,63,6],[64,1,64,6],[65,1,65,6],[66,1,66,6],[59,1,59,6],[60,1,60,6],[61,1,61,6],[57,1,57,6],[58,1,58,6],[41,1,41,6],[52,1,52,6],[53,1,53,6],[54,1,54,6],[55,1,55,6],[12,18,12,19],[12,20,12,21],[24,1,24,6],[25,1,25,6],[26,1,26,6],[37,1,37,6],[38,1,38,6],[39,1,39,6],[40,1,40,6],[40,14,40,15],[53,11,53,12],[53,13,53,14],[53,15,53,16],[53,17,53,18],[53,19,53,20],[53,21,53,22],[12,22,12,23],[7,8,9,10],[7,16,9,17],[7,18,9,19],[7,20,9,21],[7,22,9,23],[8,1,8,6],[9,1,9,6],[18,1,18,6],[18,18,18,19],[18,20,18,21],[18,22,18,23],[14,18,14,19],[14,20,14,21],[14,22,14,23],[22,1,22,6],[23,1,23,6],[19,20,19,21],[19,22,19,23],[20,1,20,6],[21,1,21,6],[21,18,21,19],[21,20,21,21],[21,22,21,23],[20,18,20,19],[20,20,20,21],[20,22,20,23],[23,18,23,19],[22,18,22,19],[23,20,23,21],[22,20,22,21],[23,22,23,23],[22,22,22,23],[2,1,2,6],[3,1,3,6],[4,1,4,6],[5,1,5,6],[6,1,6,6],[7,1,7,6],[10,1,10,6],[11,1,11,6],[12,1,12,6],[11,18,11,19],[10,18,10,19],[11,20,11,21],[10,20,10,21],[11,22,11,23],[10,22,10,23],[17,1,17,6],[17,18,17,19],[17,20,17,21],[17,22,17,23],[15,1,15,6],[15,18,15,19],[15,20,15,21],[15,22,15,23],[16,1,16,6],[16,18,16,19],[16,20,16,21],[16,22,16,23],[13,1,13,6],[13,18,13,19],[13,20,13,21],[13,22,13,23],[14,1,14,6],[19,1,19,6],[19,18,19,19],[28,1,28,6],[28,18,28,19],[28,20,28,21],[28,22,28,23],[29,1,29,6],[29,18,29,19],[29,20,29,21],[29,22,29,23],[31,18,31,19],[31,20,31,21],[31,22,31,23],[26,20,26,21],[26,22,26,23],[27,1,27,6],[27,18,27,19],[27,20,27,21],[27,22,27,23],[26,18,26,19],[40,22,40,23],[33,1,33,6],[34,1,34,6],[34,22,34,23],[35,1,35,6],[36,1,36,6],[36,22,36,23],[30,1,30,6],[30,18,30,19],[30,20,30,21],[30,22,30,23],[31,1,31,6],[32,1,32,6],[32,18,32,19],[32,20,32,21],[32,22,32,23],[51,15,51,16],[51,17,51,18],[51,19,51,20],[51,21,51,22],[51,23,51,24],[51,25,51,26],[48,1,48,6],[49,1,49,6],[50,1,50,6],[51,1,51,6],[51,11,51,12],[51,13,51,14],[42,1,42,6],[43,1,43,6],[44,1,44,6],[45,1,45,6],[46,1,46,6],[47,1,47,6],[42,22,42,23],[51,51,51,52],[51,53,51,54],[51,55,51,56],[51,57,51,58],[51,59,51,60],[51,61,51,62],[51,39,51,40],[51,41,51,42],[51,43,51,44],[51,45,51,46],[51,47,51,48],[51,49,51,50],[51,27,51,28],[51,29,51,30],[51,31,51,32],[51,33,51,34],[51,35,51,36],[51,37,51,38],[51,137,51,138],[51,139,51,140],[51,99,51,100],[51,101,51,102],[51,103,51,104],[51,105,51,106],[51,107,51,108],[51,109,51,110],[51,87,51,88],[51,89,51,90],[51,83,51,84],[51,85,51,86],[51,63,51,64],[51,65,51,66],[51,67,51,68],[51,69,51,70],[51,71,51,72],[51,73,51,74],[51,189,51,190],[51,191,51,192],[51,171,51,172],[51,173,51,174],[51,175,51,176],[51,177,51,178],[51,179,51,180],[51,181,51,182],[51,159,51,160],[51,161,51,162],[51,163,51,164],[51,165,51,166],[51,167,51,168],[51,169,51,170],[51,147,51,148],[51,149,51,150],[51,151,51,152],[51,153,51,154],[51,155,51,156],[51,157,51,158],[51,183,51,184],[51,185,51,186],[51,187,51,188],[51,141,51,142],[51,143,51,144],[51,145,51,146],[51,123,51,124],[51,125,51,126],[51,127,51,128],[51,129,51,130],[51,131,51,132],[51,133,51,134],[51,111,51,112],[51,113,51,114],[51,115,51,116],[51,117,51,118],[51,119,51,120],[51,121,51,122],[51,91,51,92],[51,93,51,94],[51,95,51,96],[51,97,51,98],[51,75,51,76],[51,77,51,78],[51,79,51,80],[51,81,51,82],[51,135,51,136],[53,45,53,46],[53,47,53,48],[53,49,53,50],[53,51,53,52],[53,53,53,54],[53,55,53,56],[53,91,53,92],[53,117,53,118],[53,119,53,120],[53,121,53,122],[53,123,53,124],[53,125,53,126],[53,127,53,128],[53,105,53,106],[53,107,53,108],[53,109,53,110],[53,23,53,24],[53,25,53,26],[53,27,53,28],[53,29,53,30],[53,31,53,32],[53,81,53,82],[53,83,53,84],[53,85,53,86],[53,87,53,88],[53,89,53,90],[53,69,53,70],[53,71,53,72],[53,73,53,74],[53,75,53,76],[53,77,53,78],[53,79,53,80],[53,57,53,58],[53,59,53,60],[53,61,53,62],[53,63,53,64],[53,65,53,66],[53,67,53,68],[53,157,53,158],[53,159,53,160],[53,161,53,162],[53,163,53,164],[53,141,53,142],[53,143,53,144],[53,145,53,146],[53,147,53,148],[53,149,53,150],[53,151,53,152],[53,129,53,130],[53,131,53,132],[53,133,53,134],[53,135,53,136],[53,137,53,138],[53,139,53,140],[53,33,53,34],[53,35,53,36],[53,37,53,38],[53,39,53,40],[53,41,53,42],[53,43,53,44],[53,189,53,190],[53,191,53,192],[54,11,54,12],[54,13,54,14],[54,15,54,16],[54,17,54,18],[54,19,54,20],[54,21,54,22],[54,23,54,24],[53,177,53,178],[53,179,53,180],[53,181,53,182],[53,183,53,184],[53,185,53,186],[53,187,53,188],[53,165,53,166],[53,167,53,168],[53,169,53,170],[53,171,53,172],[53,173,53,174],[53,111,53,112],[53,113,53,114],[53,115,53,116],[53,93,53,94],[53,95,53,96],[53,97,53,98],[53,99,53,100],[53,101,53,102],[53,103,53,104],[53,175,53,176],[53,153,53,154],[53,155,53,156],[54,49,54,50],[54,51,54,52],[54,53,54,54],[54,55,54,56],[54,57,54,58],[54,59,54,60],[54,37,54,38],[54,39,54,40],[54,41,54,42],[54,43,54,44],[54,45,54,46],[54,47,54,48],[54,25,54,26],[54,27,54,28],[54,29,54,30],[54,31,54,32],[54,33,54,34],[54,35,54,36],[54,87,54,88],[54,89,54,90],[54,91,54,92],[54,93,54,94],[54,95,54,96],[54,73,54,74],[54,75,54,76],[54,77,54,78],[54,79,54,80],[54,81,54,82],[54,83,54,84],[54,61,54,62],[54,63,54,64],[54,65,54,66],[54,67,54,68],[54,69,54,70],[54,71,54,72],[54,187,54,188],[54,189,54,190],[54,191,54,192],[54,169,54,170],[54,171,54,172],[54,173,54,174],[54,175,54,176],[54,177,54,178],[54,179,54,180],[54,139,54,140],[54,141,54,142],[54,143,54,144],[54,121,54,122],[54,123,54,124],[54,125,54,126],[54,127,54,128],[54,129,54,130],[54,131,54,132],[54,181,54,182],[54,183,54,184],[54,185,54,186],[54,157,54,158],[54,159,54,160],[54,161,54,162],[54,163,54,164],[54,165,54,166],[54,167,54,168],[54,145,54,146],[54,147,54,148],[54,149,54,150],[54,151,54,152],[54,153,54,154],[55,23,55,24],[55,25,55,26],[55,27,55,28],[55,29,55,30],[55,31,55,32],[55,33,55,34],[55,11,55,12],[55,13,55,14],[55,15,55,16],[55,17,55,18],[55,19,55,20],[55,21,55,22],[55,71,55,72],[55,73,55,74],[55,75,55,76],[55,77,55,78],[55,79,55,80],[55,59,55,60],[55,61,55,62],[55,63,55,64],[55,65,55,66],[55,103,55,104],[55,105,55,106],[55,83,55,84],[55,85,55,86],[55,87,55,88],[55,89,55,90],[55,91,55,92],[55,93,55,94],[54,155,54,156],[54,133,54,134],[54,135,54,136],[54,137,54,138],[55,35,55,36],[55,37,55,38],[55,39,55,40],[55,41,55,42],[55,43,55,44],[55,45,55,46],[55,81,55,82],[54,109,54,110],[54,111,54,112],[54,113,54,114],[54,115,54,116],[54,117,54,118],[54,119,54,120],[54,97,54,98],[54,99,54,100],[54,101,54,102],[54,103,54,104],[54,105,54,106],[54,107,54,108],[54,85,54,86],[55,151,55,152],[55,153,55,154],[55,131,55,132],[55,133,55,134],[55,135,55,136],[55,137,55,138],[55,139,55,140],[55,141,55,142],[55,119,55,120],[55,121,55,122],[55,123,55,124],[55,125,55,126],[55,127,55,128],[55,129,55,130],[55,67,55,68],[55,69,55,70],[55,47,55,48],[55,49,55,50],[55,51,55,52],[55,53,55,54],[55,55,55,56],[55,57,55,58],[55,107,55,108],[55,109,55,110],[55,111,55,112],[55,113,55,114],[55,115,55,116],[55,117,55,118],[55,95,55,96],[55,97,55,98],[55,99,55,100],[55,101,55,102],[55,191,55,192],[56,11,56,12],[56,13,56,14],[56,15,56,16],[56,17,56,18],[56,19,56,20],[56,21,56,22],[56,23,56,24],[56,25,56,26],[56,27,56,28],[55,179,55,180],[55,181,55,182],[55,183,55,184],[55,185,55,186],[55,187,55,188],[55,189,55,190],[55,167,55,168],[55,169,55,170],[55,171,55,172],[55,173,55,174],[55,175,55,176],[55,177,55,178],[55,155,55,156],[55,157,55,158],[55,159,55,160],[55,161,55,162],[55,163,55,164],[55,165,55,166],[55,143,55,144],[55,145,55,146],[55,147,55,148],[55,149,55,150],[56,65,56,66],[56,67,56,68],[56,69,56,70],[56,71,56,72],[56,73,56,74],[56,75,56,76],[56,53,56,54],[56,55,56,56],[56,57,56,58],[56,59,56,60],[56,61,56,62],[56,63,56,64],[56,41,56,42],[56,43,56,44],[56,45,56,46],[56,47,56,48],[56,49,56,50],[56,51,56,52],[56,101,56,102],[56,103,56,104],[56,105,56,106],[56,107,56,108],[56,109,56,110],[56,111,56,112],[56,89,56,90],[56,91,56,92],[56,93,56,94],[56,95,56,96],[56,97,56,98],[56,99,56,100],[56,77,56,78],[56,79,56,80],[56,81,56,82],[56,83,56,84],[56,85,56,86],[56,87,56,88],[56,155,56,156],[56,157,56,158],[56,159,56,160],[56,137,56,138],[56,139,56,140],[56,141,56,142],[56,143,56,144],[56,145,56,146],[56,147,56,148],[56,125,56,126],[56,127,56,128],[56,129,56,130],[56,131,56,132],[56,133,56,134],[56,135,56,136],[56,113,56,114],[56,115,56,116],[56,117,56,118],[56,119,56,120],[56,121,56,122],[56,123,56,124],[76,25,76,26],[76,27,76,28],[76,29,76,30],[76,31,76,32],[76,33,76,34],[76,11,76,12],[76,13,76,14],[76,15,76,16],[76,17,76,18],[76,19,76,20],[76,21,76,22],[56,185,56,186],[56,187,56,188],[56,189,56,190],[56,191,56,192],[65,10,65,15],[65,16,65,17],[56,173,56,174],[56,175,56,176],[56,177,56,178],[56,179,56,180],[56,181,56,182],[56,183,56,184],[56,161,56,162],[56,163,56,164],[56,165,56,166],[56,167,56,168],[56,169,56,170],[56,171,56,172],[56,149,56,150],[56,151,56,152],[56,153,56,154],[76,59,76,60],[76,61,76,62],[76,63,76,64],[76,65,76,66],[76,67,76,68],[76,69,76,70],[76,47,76,48],[76,49,76,50],[76,51,76,52],[76,53,76,54],[76,55,76,56],[76,57,76,58],[76,35,76,36],[76,37,76,38],[76,39,76,40],[76,41,76,42],[76,43,76,44],[76,45,76,46],[76,95,76,96],[76,97,76,98],[76,99,76,100],[76,101,76,102],[76,103,76,104],[76,105,76,106],[76,83,76,84],[76,85,76,86],[76,87,76,88],[76,89,76,90],[76,91,76,92],[76,93,76,94],[76,71,76,72],[76,73,76,74],[76,75,76,76],[76,77,76,78],[76,79,76,80],[76,81,76,82],[76,151,76,152],[76,153,76,154],[76,131,76,132],[76,133,76,134],[76,135,76,136],[76,137,76,138],[76,139,76,140],[76,141,76,142],[76,119,76,120],[76,121,76,122],[76,123,76,124],[76,125,76,126],[76,127,76,128],[76,129,76,130],[76,107,76,108],[76,109,76,110],[76,111,76,112],[76,113,76,114],[76,115,76,116],[76,117,76,118],[76,191,76,192],[81,11,81,12],[81,13,81,14],[81,15,81,16],[81,17,81,18],[81,19,81,20],[81,21,81,22],[81,23,81,24],[81,25,81,26],[81,27,81,28],[76,179,76,180],[76,181,76,182],[76,183,76,184],[76,185,76,186],[76,187,76,188],[76,189,76,190],[76,167,76,168],[76,169,76,170],[76,171,76,172],[76,173,76,174],[76,175,76,176],[76,177,76,178],[76,155,76,156],[76,157,76,158],[76,159,76,160],[76,161,76,162],[76,163,76,164],[76,165,76,166],[76,143,76,144],[76,145,76,146],[76,147,76,148],[76,149,76,150],[81,53,81,54],[81,55,81,56],[81,57,81,58],[81,59,81,60],[81,61,81,62],[81,63,81,64],[81,41,81,42],[81,43,81,44],[81,45,81,46],[81,47,81,48],[81,49,81,50],[81,51,81,52],[81,29,81,30],[81,31,81,32],[81,33,81,34],[81,35,81,36],[81,37,81,38],[81,39,81,40],[81,89,81,90],[81,91,81,92],[81,93,81,94],[81,95,81,96],[81,97,81,98],[81,99,81,100],[81,77,81,78],[81,79,81,80],[81,81,81,82],[81,83,81,84],[81,85,81,86],[81,87,81,88],[81,65,81,66],[81,67,81,68],[81,69,81,70],[81,71,81,72],[81,73,81,74],[81,75,81,76],[81,145,81,146],[81,147,81,148],[81,125,81,126],[81,127,81,128],[81,129,81,130],[81,131,81,132],[81,133,81,134],[81,135,81,136],[81,113,81,114],[81,115,81,116],[81,117,81,118],[81,119,81,120],[81,121,81,122],[81,123,81,124],[81,101,81,102],[81,103,81,104],[81,105,81,106],[81,107,81,108],[81,109,81,110],[81,111,81,112],[81,185,81,186],[81,187,81,188],[81,189,81,190],[81,191,81,192],[96,11,96,12],[96,13,96,14],[96,15,96,16],[96,17,96,18],[96,19,96,20],[96,21,96,22],[81,173,81,174],[81,175,81,176],[81,177,81,178],[81,179,81,180],[81,181,81,182],[81,183,81,184],[81,161,81,162],[81,163,81,164],[81,165,81,166],[81,167,81,168],[81,169,81,170],[81,171,81,172],[81,149,81,150],[81,151,81,152],[81,153,81,154],[81,155,81,156],[81,157,81,158],[81,159,81,160],[81,137,81,138],[81,139,81,140],[81,141,81,142],[81,143,81,144],[96,47,96,48],[96,49,96,50],[96,51,96,52],[96,53,96,54],[96,55,96,56],[96,57,96,58],[96,35,96,36],[96,37,96,38],[96,39,96,40],[96,41,96,42],[96,43,96,44],[96,45,96,46],[96,23,96,24],[96,25,96,26],[96,27,96,28],[96,29,96,30],[96,31,96,32],[96,33,96,34],[96,83,96,84],[96,85,96,86],[96,87,96,88],[96,89,96,90],[96,91,96,92],[96,93,96,94],[96,71,96,72],[96,73,96,74],[96,75,96,76],[96,77,96,78],[96,79,96,80],[96,81,96,82],[96,59,96,60],[96,61,96,62],[96,63,96,64],[96,65,96,66],[96,67,96,68],[96,69,96,70],[96,141,96,142],[96,119,96,120],[96,121,96,122],[96,123,96,124],[96,125,96,126],[96,127,96,128],[96,129,96,130],[96,107,96,108],[96,109,96,110],[96,111,96,112],[96,113,96,114],[96,115,96,116],[96,117,96,118],[96,95,96,96],[96,97,96,98],[96,99,96,100],[96,101,96,102],[96,103,96,104],[96,105,96,106],[79,25,79,26],[79,27,79,28],[96,191,96,192],[96,179,96,180],[96,181,96,182],[96,183,96,184],[96,185,96,186],[96,187,96,188],[96,189,96,190],[96,167,96,168],[96,169,96,170],[96,171,96,172],[96,173,96,174],[96,175,96,176],[96,177,96,178],[96,155,96,156],[96,157,96,158],[96,159,96,160],[96,161,96,162],[96,163,96,164],[96,165,96,166],[96,143,96,144],[96,145,96,146],[96,147,96,148],[96,149,96,150],[96,151,96,152],[96,153,96,154],[96,131,96,132],[96,133,96,134],[96,135,96,136],[96,137,96,138],[96,139,96,140],[79,47,79,48],[79,49,79,50],[79,51,79,52],[79,53,79,54],[79,55,79,56],[79,57,79,58],[79,59,79,60],[79,61,79,62],[79,63,79,64],[79,29,79,30],[79,31,79,32],[79,33,79,34],[79,35,79,36],[79,37,79,38],[79,39,79,40],[79,41,79,42],[79,43,79,44],[79,45,79,46],[79,83,79,84],[79,85,79,86],[79,87,79,88],[79,89,79,90],[79,91,79,92],[79,93,79,94],[79,95,79,96],[79,97,79,98],[79,99,79,100],[79,65,79,66],[79,67,79,68],[79,69,79,70],[79,71,79,72],[79,73,79,74],[79,75,79,76],[79,77,79,78],[79,79,79,80],[79,81,79,82],[79,119,79,120],[79,121,79,122],[79,123,79,124],[79,125,79,126],[79,127,79,128],[79,129,79,130],[79,131,79,132],[79,133,79,134],[79,135,79,136],[79,101,79,102],[79,103,79,104],[79,105,79,106],[79,107,79,108],[79,109,79,110],[79,111,79,112],[79,113,79,114],[79,115,79,116],[79,117,79,118],[79,189,79,190],[79,155,79,156],[79,157,79,158],[79,159,79,160],[79,161,79,162],[79,163,79,164],[79,165,79,166],[79,167,79,168],[79,169,79,170],[79,171,79,172],[79,137,79,138],[79,139,79,140],[79,141,79,142],[79,143,79,144],[79,145,79,146],[79,147,79,148],[79,149,79,150],[79,151,79,152],[79,153,79,154],[79,191,79,192],[80,11,80,12],[80,13,80,14],[80,15,80,16],[80,17,80,18],[80,19,80,20],[80,21,80,22],[80,23,80,24],[80,25,80,26],[80,27,80,28],[80,29,80,30],[80,31,80,32],[80,33,80,34],[80,35,80,36],[80,37,80,38],[80,39,80,40],[80,41,80,42],[80,43,80,44],[80,45,80,46],[80,47,80,48],[80,49,80,50],[80,51,80,52],[80,53,80,54],[80,55,80,56],[79,173,79,174],[79,175,79,176],[79,177,79,178],[79,179,79,180],[79,181,79,182],[79,183,79,184],[79,185,79,186],[79,187,79,188],[80,75,80,76],[80,77,80,78],[80,79,80,80],[80,81,80,82],[80,83,80,84],[80,85,80,86],[80,87,80,88],[80,89,80,90],[80,91,80,92],[80,57,80,58],[80,59,80,60],[80,61,80,62],[80,63,80,64],[80,65,80,66],[80,67,80,68],[80,69,80,70],[80,71,80,72],[80,73,80,74],[80,111,80,112],[80,113,80,114],[80,115,80,116],[80,117,80,118],[80,119,80,120],[80,121,80,122],[80,123,80,124],[80,125,80,126],[80,127,80,128],[80,93,80,94],[80,95,80,96],[80,97,80,98],[80,99,80,100],[80,101,80,102],[80,103,80,104]],"merged_total":1986,"flags":["merged_cut"]}
[]
[null,"Navigation",null,null,null,null,null,null,{"$f":"openingScreenTitle","v":"FHWA Tool for Operations Benefit/Cost (TOPS-BC):  Version 4.0"}]
[null,"Back",null,null,null,null,null,null,null,"PURPOSE:  Estimate Lifecycle Costs of TSM&O Strategies"]
[null,"OPENING SCREEN",null,null,null,null,null,null,null,null,"WORK AREA 1 - ESTIMATE AVERAGE ANNUAL COST"]
[null,"GENERAL TOOL OVERVIEW"]
[null,"WHAT'S NEW",null,null,null,null,null,null,null,null,"HOT Lanes"]
[null,"LIST OF ALL WORKSHEETS"]
[null,"1) ESTIMATE COSTS",null,null,null,null,null,null,"Equipment",null,null,null,null,null,null,null,"Useful Life",null,"Capital / Replacement Costs (Total)",null,"O&M Costs (Annual)",null,"Annualized Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Iterative Model Run Overview"]
[null,"Cost Default Matrix",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Title","Factor",null,"Result"]
[null,"Cost Template"]
[null,"Traveler Information"]
[null,"En-Route Traveler Information",null,null,null,null,null,null,"Basic Infrastructure Equipment"]
[null,"Pre-Trip Traveler Information",null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!L224","v":"TMC Lane Control Hardware"},null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!M224","v":5},{"$f":"'Cost Default Matrix'!N224","v":8200},null,{"$f":"'Cost Default Matrix'!O224","v":1200},null,{"$f":"IF(R13>0,S13/R13+U13,U13)","v":2840}]
[null,"Traffic Signal Systems (TSS)",null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!L225","v":"TMC System Integration"},null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!M225","v":10},{"$f":"'Cost Default Matrix'!N225","v":260000},null,{"$f":"'Cost Default Matrix'!O225","v":0},null,26000]
[null,"Preset Timing",null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!L226","v":"TMC Lane Control Software"},null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!M226","v":2},{"$f":"'Cost Default Matrix'!N226","v":36000},null,{"$f":"'Cost Default Matrix'!O226","v":770},null,18770]
[null,"Traffic Actuated Timing",null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!L227","v":"TMC Labor"},null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!M227","v":0},{"$f":"'Cost Default Matrix'!N227","v":0},null,{"$f":"'Cost Default Matrix'!O227","v":110000},null,110000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"`"]
[null,"Central Control ",null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!L228","v":"Toll Processing Center Hardware"},null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!M228","v":10},{"$f":"'Cost Default Matrix'!N228","v":18500},null,{"$f":"'Cost Default Matrix'!O228","v":370},null,2220]
[null,"Transit Signal Priority",null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!L229","v":"Toll Processing Center Software"},null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!M229","v":10},{"$f":"'Cost Default Matrix'!N229","v":110000},null,{"$f":"'Cost Default Matrix'!O229","v":2000},null,13000]
[null,"Ramp Metering ",null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!L230","v":"Toll Processing Center Labor"},null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!M230","v":0},{"$f":"'Cost Default Matrix'!N230","v":0},null,{"$f":"'Cost Default Matrix'!O230","v":110000},null,110000]
[null,"Central Control",null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!L231","v":"Communications"},null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!M231","v":5},{"$f":"'Cost Default Matrix'!N231","v":2050},null,{"$f":"'Cost Default Matrix'!O231","v":2050},null,2460]
[null,"Traffic Actuated"]
[null,"Preset Timing",null,null,null,null,null,null,null,"TOTAL Infrastructure Cost",null,null,null,null,null,null,null,null,{"$f":"SUM(S11:T21)","v":434750},null,{"$f":"SUM(U11:V21)","v":226390},null,{"$f":"SUM(W11:X21)","v":285290}]
[null,"Freight Strategies"]
[null,"Truck Only Lanes",null,null,null,null,null,null,"Incremental Deployment Equipment"]
[null,"Compliance",null,null,null,null,null,null,null,"Incremental costs for HOT lane deployments are extremely variable depending on the type of deployment."]
[null,"Truck Parking and Reservation Systems",null,null,null,null,null,null,null,"User should enter and edit costs appropriate to their planned strategy.  Example costs include:"]
[null,"Climbing Lanes",null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!L232","v":"Communication Line"},null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!M232","v":5},{"$f":"'Cost Default Matrix'!N232","v":770},null,{"$f":"'Cost Default Matrix'!O232","v":930},null,{"$f":"IF(R27>0,S27/R27+U27,U27)","v":1084}]
[null,"Off Hours Delivery",null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!L233","v":"Variable Message Sign"},null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!M233","v":10},{"$f":"'Cost Default Matrix'!N233","v":89000},null,{"$f":"'Cost Default Matrix'!O233","v":4200},null,13100]
[null,"Active Traffic Management",null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!L234","v":"Variable Message Sign Tower"},null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!M234","v":25},{"$f":"'Cost Default Matrix'!N234","v":100000},null,{"$f":"'Cost Default Matrix'!O234","v":220},null,4220]
[null,"Variable Speed Limits",null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!L235","v":"Lane Signal Controller"},null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!M235","v":10},{"$f":"'Cost Default Matrix'!N235","v":85000},null,{"$f":"'Cost Default Matrix'!O235","v":1900},null,10400]
[null,"Part-Time Shoulder Use",null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!L236","v":"Loop Detectors (2)"},null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!M236","v":5},{"$f":"'Cost Default Matrix'!N236","v":10500},null,{"$f":"'Cost Default Matrix'!O236","v":480},null,2580]
[null,"Other Strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[null,"Traffic Incident Management",null,null,null,null,null,null,null,"TOTAL Incremental Cost",null,null,null,null,null,null,null,null,{"$f":"SUM(S23:T32)","v":285270},null,{"$f":"SUM(U23:V32)","v":7730},null,{"$f":"SUM(W23:X32)","v":31384}]
[null,"Travel Demand Management"]
[4,"HOT Lanes",null,null,null,null,null,null,"INPUT",null,"Enter Number of Infrastructure Deployments ",null,null,null,null,null,null,null,null,null,null,null,{"$f":"W22*R35","v":0}]
[null,"Road Weather Management"]
[null,"Work Zone Management",null,null,null,null,null,null,"INPUT",null,"Enter Number of Incremental Deployments",null,null,null,null,null,null,null,null,null,null,null,{"$f":"R37*W33","v":0}]
[null,"Shared Use Mobility"]
[null,"Costs Summary",null,null,null,null,null,null,"INPUT",null,"Enter Year of Deployment"]
[null,"2) ESTIMATE BENEFITS"]
[null,"Parameters",null,null,null,null,null,null,null,null,"Average Annual Cost",null,null,null,null,null,null,null,null,null,null,null,{"$f":"$W$35+$W$37","v":0}]
[null,"Strategy Default Impacts"]
[null,"Benefit Template",null,null,null,null,null,null,null,null,"Levelized Costs (Used for Benefit Cost Ratio Calculation)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Q66*(IF($R$64>0,$R$64,$S$64))*(1+(IF($R$64>0,$R$64,$S$64)))^(IF($R$60>0,$R$60,$S$60)))/((1+(IF($R$64>0,$R$64,$S$64)))^(IF($R$60>0,$R$60,$S$60))-1)","v":0}]
[null,"Arterial Strategies"]
[null,"Traffic Signal Control"]
[null,"Freeway Strategies",null,null,null,null,null,null,{"$f":"openingScreenTitle","v":"FHWA Tool for Operations Benefit/Cost (TOPS-BC):  Version 4.0"}]
[null,"Ramp Metering",null,null,null,null,null,null,null,"PURPOSE:  Estimate Lifecycle Costs of TSM&O Strategies"]
[null,"Traffic Incident Management",null,null,null,null,null,null,null,null,"WORK AREA 2 - PROJECT STREAM OF COSTS AND ESTIMATE NET PRESENT VALUE"]
[null,"Traveler Information"]
[null,"En-Route Traveler Information",null,null,null,null,null,null,{"$f":"K6","v":"HOT Lanes"}]
[null,"Pre-Trip Traveler Information"]
[null,"Freight Strategies and Systems",null,null,null,null,null,null,null,null,null,2013,null,{"$f":"L52+1","v":2014},null,{"$f":"N52+1","v":2015},null,{"$f":"P52+1","v":2016},null,{"$f":"R52+1","v":2017},null,{"$f":"T52+1","v":2018},null,{"$f":"V52+1","v":2019},null,{"$f":"X52+1","v":2020},null,{"$f":"Z52+1","v":2021},null,{"$f":"AB52+1","v":2022},null,{"$f":"AD52+1","v":2023},null,{"$f":"AF52+1","v":2024},null,{"$f":"AH52+1","v":2025},null,{"$f":"AJ52+1","v":2026},null,{"$f":"AL52+1","v":2027},null,{"$f":"AN52+1","v":2028},null,{"$f":"AP52+1","v":2029},null,{"$f":"AR52+1","v":2030},null,{"$f":"AT52+1","v":2031},null,{"$f":"AV52+1","v":2032},null,{"$f":"AX52+1","v":2033},null,{"$f":"AZ52+1","v":2034},null,{"$f":"BB52+1","v":2035},null,{"$f":"BD52+1","v":2036},null,{"$f":"BF52+1","v":2037},null,{"$f":"BH52+1","v":2038},null,{"$f":"BJ52+1","v":2039},null,{"$f":"BL52+1","v":2040},null,{"$f":"BN52+1","v":2041},null,{"$f":"BP52+1","v":2042},null,{"$f":"BR52+1","v":2043},null,{"$f":"BT52+1","v":2044},null,{"$f":"BV52+1","v":2045},null,{"$f":"BX52+1","v":2046},null,{"$f":"BZ52+1","v":2047},null,{"$f":"CB52+1","v":2048},null,{"$f":"CD52+1","v":2049},null,{"$f":"CF52+1","v":2050},null,{"$f":"CH52+1","v":2051},null,{"$f":"CJ52+1","v":2052},null,{"$f":"CL52+1","v":2053},null,{"$f":"CN52+1","v":2054},null,{"$f":"CP52+1","v":2055},null,{"$f":"CR52+1","v":2056},null,{"$f":"CT52+1","v":2057},null,{"$f":"CV52+1","v":2058},null,{"$f":"CX52+1","v":2059},null,{"$f":"CZ52+1","v":2060},null,{"$f":"DB52+1","v":2061},null,{"$f":"DD52+1","v":2062},null,{"$f":"DF52+1","v":2063},null,{"$f":"DH52+1","v":2064},null,{"$f":"DJ52+1","v":2065},null,{"$f":"DL52+1","v":2066},null,{"$f":"DN52+1","v":2067},null,{"$f":"DP52+1","v":2068},null,{"$f":"DR52+1","v":2069},null,{"$f":"DT52+1","v":2070},null,{"$f":"DV52+1","v":2071},null,{"$f":"DX52+1","v":2072},null,{"$f":"DZ52+1","v":2073},null,{"$f":"EB52+1","v":2074},null,{"$f":"ED52+1","v":2075},null,{"$f":"EF52+1","v":2076},null,{"$f":"EH52+1","v":2077},null,{"$f":"EJ52+1","v":2078},null,{"$f":"EL52+1","v":2079},null,{"$f":"EN52+1","v":2080},null,{"$f":"EP52+1","v":2081},null,{"$f":"ER52+1","v":2082},null,{"$f":"ET52+1","v":2083},null,{"$f":"EV52+1","v":2084},null,{"$f":"EX52+1","v":2085},null,{"$f":"EZ52+1","v":2086},null,{"$f":"FB52+1","v":2087},null,{"$f":"FD52+1","v":2088},null,{"$f":"FF52+1","v":2089},null,{"$f":"FH52+1","v":2090},null,{"$f":"FJ52+1","v":2091},null,{"$f":"FL52+1","v":2092},null,{"$f":"FN52+1","v":2093},null,{"$f":"FP52+1","v":2094},null,{"$f":"FR52+1","v":2095},null,{"$f":"FT52+1","v":2096},null,{"$f":"FV52+1","v":2097},null,{"$f":"FX52+1","v":2098},null,{"$f":"FZ52+1","v":2099},null,{"$f":"GB52+1","v":2100},null,{"$f":"GD52+1","v":2101},null,{"$f":"GF52+1","v":2102},null,{"$f":"GH52+1","v":2103}]
[null,"Truck Only Lanes",null,null,null,null,null,null,"Cost Item"]
[null,"Compliance",null,null,null,null,null,null,"Infrastructure Costs ",null,null,{"$f":"L89","v":0},null,{"$f":"N89","v":0},null,{"$f":"P89","v":0},null,{"$f":"R89","v":0},null,{"$f":"T89","v":0},null,{"$f":"V89","v":0},null,{"$f":"X89","v":0},null,{"$f":"Z89","v":0},null,{"$f":"AB89","v":0},null,{"$f":"AD89","v":0},null,{"$f":"AF89","v":0},null,{"$f":"AH89","v":0},null,{"$f":"AJ89","v":0},null,{"$f":"AL89","v":0},null,{"$f":"AN89","v":0},null,{"$f":"AP89","v":0},null,{"$f":"AR89","v":0},null,{"$f":"AT89","v":0},null,{"$f":"AV89","v":0},null,{"$f":"AX89","v":0},null,{"$f":"AZ89","v":0},null,{"$f":"BB89","v":0},null,{"$f":"BD89","v":0},null,{"$f":"BF89","v":0},null,{"$f":"BH89","v":0},null,{"$f":"BJ89","v":0},null,{"$f":"BL89","v":0},null,{"$f":"BN89","v":0},null,{"$f":"BP89","v":0},null,{"$f":"BR89","v":0},null,{"$f":"BT89","v":0},null,{"$f":"BV89","v":0},null,{"$f":"BX89","v":0},null,{"$f":"BZ89","v":0},null,{"$f":"CB89","v":0},null,{"$f":"CD89","v":0},null,{"$f":"CF89","v":0},null,{"$f":"CH89","v":0},null,{"$f":"CJ89","v":0},null,{"$f":"CL89","v":0},null,{"$f":"CN89","v":0},null,{"$f":"CP89","v":0},null,{"$f":"CR89","v":0},null,{"$f":"CT89","v":0},null,{"$f":"CV89","v":0},null,{"$f":"CX89","v":0},null,{"$f":"CZ89","v":0},null,{"$f":"DB89","v":0},null,{"$f":"DD89","v":0},null,{"$f":"DF89","v":0},null,{"$f":"DH89","v":0},null,{"$f":"DJ89","v":0},null,{"$f":"DL89","v":0},null,{"$f":"DN89","v":0},null,{"$f":"DP89","v":0},null,{"$f":"DR89","v":0},null,{"$f":"DT89","v":0},null,{"$f":"DV89","v":0},null,{"$f":"DX89","v":0},null,{"$f":"DZ89","v":0},null,{"$f":"EB89","v":0},null,{"$f":"ED89","v":0},null,{"$f":"EF89","v":0},null,{"$f":"EH89","v":0},null,{"$f":"EJ89","v":0},null,{"$f":"EL89","v":0},null,{"$f":"EN89","v":0},null,{"$f":"EP89","v":0},null,{"$f":"ER89","v":0},null,{"$f":"ET89","v":0},null,{"$f":"EV89","v":0},null,{"$f":"EX89","v":0},null,{"$f":"EZ89","v":0},null,{"$f":"FB89","v":0},null,{"$f":"FD89","v":0},null,{"$f":"FF89","v":0},null,{"$f":"FH89","v":0},null,{"$f":"FJ89","v":0},null,{"$f":"FL89","v":0},null,{"$f":"FN89","v":0},null,{"$f":"FP89","v":0},null,{"$f":"FR89","v":0},null,{"$f":"FT89","v":0},null,{"$f":"FV89","v":0},null,{"$f":"FX89","v":0},null,{"$f":"FZ89","v":0},null,{"$f":"GB89","v":0},null,{"$f":"GD89","v":0},null,{"$f":"GF89","v":0},null,{"$f":"GH89","v":0},null,{"$f":"GJ89","v":0}]
[null,"Truck Parking and Reservation Systems",null,null,null,null,null,null,"Incremental Costs",null,null,{"$f":"L98","v":0},null,{"$f":"N98","v":0},null,{"$f":"P98","v":0},null,{"$f":"R98","v":0},null,{"$f":"T98","v":0},null,{"$f":"V98","v":0},null,{"$f":"X98","v":0},null,{"$f":"Z98","v":0},null,{"$f":"AB98","v":0},null,{"$f":"AD98","v":0},null,{"$f":"AF98","v":0},null,{"$f":"AH98","v":0},null,{"$f":"AJ98","v":0},null,{"$f":"AL98","v":0},null,{"$f":"AN98","v":0},null,{"$f":"AP98","v":0},null,{"$f":"AR98","v":0},null,{"$f":"AT98","v":0},null,{"$f":"AV98","v":0},null,{"$f":"AX98","v":0},null,{"$f":"AZ98","v":0},null,{"$f":"BB98","v":0},null,{"$f":"BD98","v":0},null,{"$f":"BF98","v":0},null,{"$f":"BH98","v":0},null,{"$f":"BJ98","v":0},null,{"$f":"BL98","v":0},null,{"$f":"BN98","v":0},null,{"$f":"BP98","v":0},null,{"$f":"BR98","v":0},null,{"$f":"BT98","v":0},null,{"$f":"BV98","v":0},null,{"$f":"BX98","v":0},null,{"$f":"BZ98","v":0},null,{"$f":"CB98","v":0},null,{"$f":"CD98","v":0},null,{"$f":"CF98","v":0},null,{"$f":"CH98","v":0},null,{"$f":"CJ98","v":0},null,{"$f":"CL98","v":0},null,{"$f":"CN98","v":0},null,{"$f":"CP98","v":0},null,{"$f":"CR98","v":0},null,{"$f":"CT98","v":0},null,{"$f":"CV98","v":0},null,{"$f":"CX98","v":0},null,{"$f":"CZ98","v":0},null,{"$f":"DB98","v":0},null,{"$f":"DD98","v":0},null,{"$f":"DF98","v":0},null,{"$f":"DH98","v":0},null,{"$f":"DJ98","v":0},null,{"$f":"DL98","v":0},null,{"$f":"DN98","v":0},null,{"$f":"DP98","v":0},null,{"$f":"DR98","v":0},null,{"$f":"DT98","v":0},null,{"$f":"DV98","v":0},null,{"$f":"DX98","v":0},null,{"$f":"DZ98","v":0},null,{"$f":"EB98","v":0},null,{"$f":"ED98","v":0},null,{"$f":"EF98","v":0},null,{"$f":"EH98","v":0},null,{"$f":"EJ98","v":0},null,{"$f":"EL98","v":0},null,{"$f":"EN98","v":0},null,{"$f":"EP98","v":0},null,{"$f":"ER98","v":0},null,{"$f":"ET98","v":0},null,{"$f":"EV98","v":0},null,{"$f":"EX98","v":0},null,{"$f":"EZ98","v":0},null,{"$f":"FB98","v":0},null,{"$f":"FD98","v":0},null,{"$f":"FF98","v":0},null,{"$f":"FH98","v":0},null,{"$f":"FJ98","v":0},null,{"$f":"FL98","v":0},null,{"$f":"FN98","v":0},null,{"$f":"FP98","v":0},null,{"$f":"FR98","v":0},null,{"$f":"FT98","v":0},null,{"$f":"FV98","v":0},null,{"$f":"FX98","v":0},null,{"$f":"FZ98","v":0},null,{"$f":"GB98","v":0},null,{"$f":"GD98","v":0},null,{"$f":"GF98","v":0},null,{"$f":"GH98","v":0},null,{"$f":"GJ98","v":0}]
[null,"Climbing Lanes",null,null,null,null,null,null,"Total Annual Cost",null,null,{"$f":"SUM(L54:M55)","v":0},null,{"$f":"SUM(N54:O55)","v":0},null,{"$f":"SUM(P54:Q55)","v":0},null,{"$f":"SUM(R54:S55)","v":0},null,{"$f":"SUM(T54:U55)","v":0},null,{"$f":"SUM(V54:W55)","v":0},null,{"$f":"SUM(X54:Y55)","v":0},null,{"$f":"SUM(Z54:AA55)","v":0},null,{"$f":"SUM(AB54:AC55)","v":0},null,{"$f":"SUM(AD54:AE55)","v":0},null,{"$f":"SUM(AF54:AG55)","v":0},null,{"$f":"SUM(AH54:AI55)","v":0},null,{"$f":"SUM(AJ54:AK55)","v":0},null,{"$f":"SUM(AL54:AM55)","v":0},null,{"$f":"SUM(AN54:AO55)","v":0},null,{"$f":"SUM(AP54:AQ55)","v":0},null,{"$f":"SUM(AR54:AS55)","v":0},null,{"$f":"SUM(AT54:AU55)","v":0},null,{"$f":"SUM(AV54:AW55)","v":0},null,{"$f":"SUM(AX54:AY55)","v":0},null,{"$f":"SUM(AZ54:BA55)","v":0},null,{"$f":"SUM(BB54:BC55)","v":0},null,{"$f":"SUM(BD54:BE55)","v":0},null,{"$f":"SUM(BF54:BG55)","v":0},null,{"$f":"SUM(BH54:BI55)","v":0},null,{"$f":"SUM(BJ54:BK55)","v":0},null,{"$f":"SUM(BL54:BM55)","v":0},null,{"$f":"SUM(BN54:BO55)","v":0},null,{"$f":"SUM(BP54:BQ55)","v":0},null,{"$f":"SUM(BR54:BS55)","v":0},null,{"$f":"SUM(BT54:BU55)","v":0},null,{"$f":"SUM(BV54:BW55)","v":0},null,{"$f":"SUM(BX54:BY55)","v":0},null,{"$f":"SUM(BZ54:CA55)","v":0},null,{"$f":"SUM(CB54:CC55)","v":0},null,{"$f":"SUM(CD54:CE55)","v":0},null,{"$f":"SUM(CF54:CG55)","v":0},null,{"$f":"SUM(CH54:CI55)","v":0},null,{"$f":"SUM(CJ54:CK55)","v":0},null,{"$f":"SUM(CL54:CM55)","v":0},null,{"$f":"SUM(CN54:CO55)","v":0},null,{"$f":"SUM(CP54:CQ55)","v":0},null,{"$f":"SUM(CR54:CS55)","v":0},null,{"$f":"SUM(CT54:CU55)","v":0},null,{"$f":"SUM(CV54:CW55)","v":0},null,{"$f":"SUM(CX54:CY55)","v":0},null,{"$f":"SUM(CZ54:DA55)","v":0},null,{"$f":"SUM(DB54:DC55)","v":0},null,{"$f":"SUM(DD54:DE55)","v":0},null,{"$f":"SUM(DF54:DG55)","v":0},null,{"$f":"SUM(DH54:DI55)","v":0},null,{"$f":"SUM(DJ54:DK55)","v":0},null,{"$f":"SUM(DL54:DM55)","v":0},null,{"$f":"SUM(DN54:DO55)","v":0},null,{"$f":"SUM(DP54:DQ55)","v":0},null,{"$f":"SUM(DR54:DS55)","v":0},null,{"$f":"SUM(DT54:DU55)","v":0},null,{"$f":"SUM(DV54:DW55)","v":0},null,{"$f":"SUM(DX54:DY55)","v":0},null,{"$f":"SUM(DZ54:EA55)","v":0},null,{"$f":"SUM(EB54:EC55)","v":0},null,{"$f":"SUM(ED54:EE55)","v":0},null,{"$f":"SUM(EF54:EG55)","v":0},null,{"$f":"SUM(EH54:EI55)","v":0},null,{"$f":"SUM(EJ54:EK55)","v":0},null,{"$f":"SUM(EL54:EM55)","v":0},null,{"$f":"SUM(EN54:EO55)","v":0},null,{"$f":"SUM(EP54:EQ55)","v":0},null,{"$f":"SUM(ER54:ES55)","v":0},null,{"$f":"SUM(ET54:EU55)","v":0},null,{"$f":"SUM(EV54:EW55)","v":0},null,{"$f":"SUM(EX54:EY55)","v":0},null,{"$f":"SUM(EZ54:FA55)","v":0},null,{"$f":"SUM(FB54:FC55)","v":0},null,{"$f":"SUM(FD54:FE55)","v":0},null,{"$f":"SUM(FF54:FG55)","v":0},null,{"$f":"SUM(FH54:FI55)","v":0},null,{"$f":"SUM(FJ54:FK55)","v":0},null,{"$f":"SUM(FL54:FM55)","v":0},null,{"$f":"SUM(FN54:FO55)","v":0},null,{"$f":"SUM(FP54:FQ55)","v":0},null,{"$f":"SUM(FR54:FS55)","v":0},null,{"$f":"SUM(FT54:FU55)","v":0},null,{"$f":"SUM(FV54:FW55)","v":0},null,{"$f":"SUM(FX54:FY55)","v":0},null,{"$f":"SUM(FZ54:GA55)","v":0},null,{"$f":"SUM(GB54:GC55)","v":0},null,{"$f":"SUM(GD54:GE55)","v":0},null,{"$f":"SUM(GF54:GG55)","v":0},null,{"$f":"SUM(GH54:GI55)","v":0},null,{"$f":"SUM(GJ54:GK55)","v":0}]
[null,"Off Hours Delivery",null,null,null,null,null,null,"Cumulative Cost",null,null,{"$f":"L56","v":0},null,{"$f":"L57+N56","v":0},null,{"$f":"N57+P56","v":0},null,{"$f":"P57+R56","v":0},null,{"$f":"R57+T56","v":0},null,{"$f":"T57+V56","v":0},null,{"$f":"V57+X56","v":0},null,{"$f":"X57+Z56","v":0},null,{"$f":"Z57+AB56","v":0},null,{"$f":"AB57+AD56","v":0},null,{"$f":"AD57+AF56","v":0},null,{"$f":"AF57+AH56","v":0},null,{"$f":"AH57+AJ56","v":0},null,{"$f":"AJ57+AL56","v":0},null,{"$f":"AL57+AN56","v":0},null,{"$f":"AN57+AP56","v":0},null,{"$f":"AP57+AR56","v":0},null,{"$f":"AR57+AT56","v":0},null,{"$f":"AT57+AV56","v":0},null,{"$f":"AV57+AX56","v":0},null,{"$f":"AX57+AZ56","v":0},null,{"$f":"AZ57+BB56","v":0},null,{"$f":"BB57+BD56","v":0},null,{"$f":"BD57+BF56","v":0},null,{"$f":"BF57+BH56","v":0},null,{"$f":"BH57+BJ56","v":0},null,{"$f":"BJ57+BL56","v":0},null,{"$f":"BL57+BN56","v":0},null,{"$f":"BN57+BP56","v":0},null,{"$f":"BP57+BR56","v":0},null,{"$f":"BR57+BT56","v":0},null,{"$f":"BT57+BV56","v":0},null,{"$f":"BV57+BX56","v":0},null,{"$f":"BX57+BZ56","v":0},null,{"$f":"BZ57+CB56","v":0},null,{"$f":"CB57+CD56","v":0},null,{"$f":"CD57+CF56","v":0},null,{"$f":"CF57+CH56","v":0},null,{"$f":"CH57+CJ56","v":0},null,{"$f":"CJ57+CL56","v":0},null,{"$f":"CL57+CN56","v":0},null,{"$f":"CN57+CP56","v":0},null,{"$f":"CP57+CR56","v":0},null,{"$f":"CR57+CT56","v":0},null,{"$f":"CT57+CV56","v":0},null,{"$f":"CV57+CX56","v":0},null,{"$f":"CX57+CZ56","v":0},null,{"$f":"CZ57+DB56","v":0},null,{"$f":"DB57+DD56","v":0},null,{"$f":"DD57+DF56","v":0},null,{"$f":"DF57+DH56","v":0},null,{"$f":"DH57+DJ56","v":0},null,{"$f":"DJ57+DL56","v":0},null,{"$f":"DL57+DN56","v":0},null,{"$f":"DN57+DP56","v":0},null,{"$f":"DP57+DR56","v":0},null,{"$f":"DR57+DT56","v":0},null,{"$f":"DT57+DV56","v":0},null,{"$f":"DV57+DX56","v":0},null,{"$f":"DX57+DZ56","v":0},null,{"$f":"DZ57+EB56","v":0},null,{"$f":"EB57+ED56","v":0},null,{"$f":"ED57+EF56","v":0},null,{"$f":"EF57+EH56","v":0},null,{"$f":"EH57+EJ56","v":0},null,{"$f":"EJ57+EL56","v":0},null,{"$f":"EL57+EN56","v":0},null,{"$f":"EN57+EP56","v":0},null,{"$f":"EP57+ER56","v":0},null,{"$f":"ER57+ET56","v":0},null,{"$f":"ET57+EV56","v":0},null,{"$f":"EV57+EX56","v":0},null,{"$f":"EX57+EZ56","v":0},null,{"$f":"EZ57+FB56","v":0},null,{"$f":"FB57+FD56","v":0},null,{"$f":"FD57+FF56","v":0},null,{"$f":"FF57+FH56","v":0},null,{"$f":"FH57+FJ56","v":0},null,{"$f":"FJ57+FL56","v":0},null,{"$f":"FL57+FN56","v":0},null,{"$f":"FN57+FP56","v":0},null,{"$f":"FP57+FR56","v":0},null,{"$f":"FR57+FT56","v":0},null,{"$f":"FT57+FV56","v":0},null,{"$f":"FV57+FX56","v":0},null,{"$f":"FX57+FZ56","v":0},null,{"$f":"FZ57+GB56","v":0},null,{"$f":"GB57+GD56","v":0},null,{"$f":"GD57+GF56","v":0},null,{"$f":"GF57+GH56","v":0},null,{"$f":"GH57+GJ56","v":0}]
[null,"Active Traffic Management"]
[null,"Variable Speed Limits"]
[null,"Part-Time Shoulder Use",null,null,null,null,null,null,"INPUT",null,"Enter Number of Years in the Analysis Time Horizon ",null,null,null,null,null,null,null,20,"Source:   TIGER Grant Application Recommendations"]
[null,"Other Strategies"]
[null,"HOT Lanes",null,null,null,null,null,null,"INPUT",null,"Enter the Beginning Year of the Analysis",null,null,null,null,null,null,null,2019]
[null,"Travel Demand Management"]
[null,"Road Weather Management",null,null,null,null,null,null,"INPUT ",null,"Enter Discount Rate",null,null,null,null,null,null,null,{"$f":"Parameters!$P$27","v":7.0000000000000007E-2},"Source:  Office of Management and Budget"]
[null,"Work Zone Management"]
[null,"Shared Use Mobility",null,null,null,null,null,null,null,null,"NET PRESENT VALUE OF COSTS",null,null,null,null,null,{"$f":"(NPV(IF($R$64>0,$R$64,$S$64),INDIRECT(ADDRESS(ROW(R56),((IF($R$62>0,$R$62,$S$62))-2012)*2+(COLUMN($L$56)))):INDIRECT(ADDRESS(ROW($L$56),((IF($R$62>0,$R$62,$S$62)+((IF($R$60>0,$R$60,$S$60))*2)-1)-IF($R$62>0,$R$62,$S$62)+COLUMN(INDIRECT(ADDRESS(ROW($L$56),((IF($R$62>0,$R$62,$S$62)-2012)*2))))+COLUMN($L$56))))))+(VALUE(INDIRECT(ADDRESS(ROW(R56),((IF($R$62>0,$R$62,$S$62))-2012)*2+(COLUMN($J$56))))))","v":0}]
[null,"3) MY DEPLOYMENTS",null,null,null,null,null,null,null,null,null,{"$f":"IF(R62>0,R62,S62)","v":2019},"TO ",{"$f":"IF(R60>0, R60+L67,S60+L67)","v":2039}]
[null,"4) RESULTS TEMPLATE"]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,"WORKING CALCULATIONS SHEET -- DO NOT MODIFY VALUES IN THIS SECTION"]
[]
[null,null,null,null,null,null,null,null,null,"Cost Item",null,2013,null,{"$f":"L77+1","v":2014},null,{"$f":"N77+1","v":2015},null,{"$f":"P77+1","v":2016},null,{"$f":"R77+1","v":2017},null,{"$f":"T77+1","v":2018},null,{"$f":"V77+1","v":2019},null,{"$f":"X77+1","v":2020},null,{"$f":"Z77+1","v":2021},null,{"$f":"AB77+1","v":2022},null,{"$f":"AD77+1","v":2023},null,{"$f":"AF77+1","v":2024},null,{"$f":"AH77+1","v":2025},null,{"$f":"AJ77+1","v":2026},null,{"$f":"AL77+1","v":2027},null,{"$f":"AN77+1","v":2028},null,{"$f":"AP77+1","v":2029},null,{"$f":"AR77+1","v":2030},null,{"$f":"AT77+1","v":2031},null,{"$f":"AV77+1","v":2032},null,{"$f":"AX77+1","v":2033},null,{"$f":"AZ77+1","v":2034},null,{"$f":"BB77+1","v":2035},null,{"$f":"BD77+1","v":2036},null,{"$f":"BF77+1","v":2037},null,{"$f":"BH77+1","v":2038},null,{"$f":"BJ77+1","v":2039},null,{"$f":"BL77+1","v":2040},null,{"$f":"BN77+1","v":2041},null,{"$f":"BP77+1","v":2042},null,{"$f":"BR77+1","v":2043},null,{"$f":"BT77+1","v":2044},null,{"$f":"BV77+1","v":2045},null,{"$f":"BX77+1","v":2046},null,{"$f":"BZ77+1","v":2047},null,{"$f":"CB77+1","v":2048},null,{"$f":"CD77+1","v":2049},null,{"$f":"CF77+1","v":2050},null,{"$f":"CH77+1","v":2051},null,{"$f":"CJ77+1","v":2052},null,{"$f":"CL77+1","v":2053},null,{"$f":"CN77+1","v":2054},null,{"$f":"CP77+1","v":2055},null,{"$f":"CR77+1","v":2056},null,{"$f":"CT77+1","v":2057},null,{"$f":"CV77+1","v":2058},null,{"$f":"CX77+1","v":2059},null,{"$f":"CZ77+1","v":2060},null,{"$f":"DB77+1","v":2061},null,{"$f":"DD77+1","v":2062},null,{"$f":"DF77+1","v":2063},null,{"$f":"DH77+1","v":2064},null,{"$f":"DJ77+1","v":2065},null,{"$f":"DL77+1","v":2066},null,{"$f":"DN77+1","v":2067},null,{"$f":"DP77+1","v":2068},null,{"$f":"DR77+1","v":2069},null,{"$f":"DT77+1","v":2070},null,{"$f":"DV77+1","v":2071},null,{"$f":"DX77+1","v":2072},null,{"$f":"DZ77+1","v":2073},null,{"$f":"EB77+1","v":2074},null,{"$f":"ED77+1","v":2075},null,{"$f":"EF77+1","v":2076},null,{"$f":"EH77+1","v":2077},null,{"$f":"EJ77+1","v":2078},null,{"$f":"EL77+1","v":2079},null,{"$f":"EN77+1","v":2080},null,{"$f":"EP77+1","v":2081},null,{"$f":"ER77+1","v":2082},null,{"$f":"ET77+1","v":2083},null,{"$f":"EV77+1","v":2084},null,{"$f":"EX77+1","v":2085},null,{"$f":"EZ77+1","v":2086},null,{"$f":"FB77+1","v":2087},null,{"$f":"FD77+1","v":2088},null,{"$f":"FF77+1","v":2089},null,{"$f":"FH77+1","v":2090},null,{"$f":"FJ77+1","v":2091},null,{"$f":"FL77+1","v":2092},null,{"$f":"FN77+1","v":2093},null,{"$f":"FP77+1","v":2094},null,{"$f":"FR77+1","v":2095},null,{"$f":"FT77+1","v":2096},null,{"$f":"FV77+1","v":2097},null,{"$f":"FX77+1","v":2098},null,{"$f":"FZ77+1","v":2099},null,{"$f":"GB77+1","v":2100},null,{"$f":"GD77+1","v":2101},null,{"$f":"GF77+1","v":2102},null,{"$f":"GH77+1","v":2103}]
[]
[null,null,null,null,null,null,null,null,"Basic Infrastructure Equipment"]
[null,null,null,null,null,null,null,null,null,{"$f":"J13","v":"TMC Lane Control Hardware"},null,{"$f":"IF(L$77<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(L$77-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(L$77>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(N$77<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(N$77-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(N$77>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(P$77<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(P$77-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(P$77>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(R$77<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(R$77-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(R$77>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(T$77<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(T$77-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(T$77>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(V$77<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(V$77-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(V$77>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(X$77<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(X$77-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(X$77>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(Z$77<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(Z$77-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(Z$77>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AB$77<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(AB$77-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(AB$77>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AD$77<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(AD$77-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(AD$77>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AF$77<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(AF$77-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(AF$77>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AH$77<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(AH$77-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(AH$77>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AJ$77<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(AJ$77-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(AJ$77>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AL$77<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(AL$77-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(AL$77>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AN$77<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(AN$77-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(AN$77>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AP$77<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(AP$77-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(AP$77>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AR$77<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(AR$77-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(AR$77>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AT$77<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(AT$77-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(AT$77>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AV$77<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(AV$77-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(AV$77>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AX$77<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(AX$77-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(AX$77>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AZ$77<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(AZ$77-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(AZ$77>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BB$77<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(BB$77-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(BB$77>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BD$77<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(BD$77-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(BD$77>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BF$77<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(BF$77-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(BF$77>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BH$77<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(BH$77-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(BH$77>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BJ$77<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(BJ$77-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(BJ$77>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BL$77<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(BL$77-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(BL$77>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BN$77<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(BN$77-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(BN$77>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BP$77<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(BP$77-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(BP$77>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BR$77<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(BR$77-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(BR$77>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BT$77<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(BT$77-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(BT$77>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BV$77<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(BV$77-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(BV$77>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BX$77<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(BX$77-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(BX$77>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BZ$77<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(BZ$77-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(BZ$77>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CB$77<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(CB$77-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(CB$77>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CD$77<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(CD$77-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(CD$77>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CF$77<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(CF$77-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(CF$77>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CH$77<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(CH$77-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(CH$77>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CJ$77<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(CJ$77-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(CJ$77>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CL$77<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(CL$77-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(CL$77>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CN$77<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(CN$77-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(CN$77>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CP$77<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(CP$77-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(CP$77>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CR$77<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(CR$77-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(CR$77>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CT$77<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(CT$77-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(CT$77>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CV$77<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(CV$77-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(CV$77>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CX$77<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(CX$77-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(CX$77>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CZ$77<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(CZ$77-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(CZ$77>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DB$77<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(DB$77-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(DB$77>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DD$77<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(DD$77-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(DD$77>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DF$77<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(DF$77-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(DF$77>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DH$77<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(DH$77-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(DH$77>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DJ$77<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(DJ$77-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(DJ$77>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DL$77<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(DL$77-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(DL$77>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DN$77<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(DN$77-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(DN$77>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DP$77<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(DP$77-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(DP$77>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DR$77<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(DR$77-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(DR$77>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DT$77<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(DT$77-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(DT$77>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DV$77<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(DV$77-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(DV$77>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DX$77<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(DX$77-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(DX$77>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DZ$77<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(DZ$77-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(DZ$77>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(EB$77<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(EB$77-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(EB$77>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(ED$77<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(ED$77-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(ED$77>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(EF$77<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(EF$77-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(EF$77>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(EH$77<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(EH$77-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(EH$77>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(EJ$77<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(EJ$77-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(EJ$77>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(EL$77<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(EL$77-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(EL$77>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(EN$77<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(EN$77-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(EN$77>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(EP$77<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(EP$77-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(EP$77>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(ER$77<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(ER$77-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(ER$77>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(ET$77<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(ET$77-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(ET$77>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(EV$77<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(EV$77-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(EV$77>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(EX$77<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(EX$77-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(EX$77>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(EZ$77<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(EZ$77-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(EZ$77>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FB$77<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(FB$77-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(FB$77>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FD$77<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(FD$77-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(FD$77>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FF$77<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(FF$77-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(FF$77>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FH$77<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(FH$77-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(FH$77>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FJ$77<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(FJ$77-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(FJ$77>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FL$77<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(FL$77-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(FL$77>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FN$77<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(FN$77-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(FN$77>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FP$77<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(FP$77-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(FP$77>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FR$77<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(FR$77-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(FR$77>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FT$77<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(FT$77-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(FT$77>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FV$77<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(FV$77-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(FV$77>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FX$77<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(FX$77-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(FX$77>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FZ$77<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(FZ$77-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(FZ$77>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(GB$77<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(GB$77-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(GB$77>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(GD$77<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(GD$77-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(GD$77>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(GF$77<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(GF$77-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(GF$77>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(GH$77<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(GH$77-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(GH$77>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(GJ$77<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(GJ$77-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(GJ$77>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0}]
[null,null,null,null,null,null,null,null,null,"TMC System Integration",null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,null,null,null,null,null,null,null,"TMC Lane Control Software",null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,null,null,null,null,null,null,null,"TMC Labor",null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,null,null,null,null,null,null,null,"Toll Processing Center Hardware",null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,null,null,null,null,null,null,null,"Toll Processing Center Software",null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,null,null,null,null,null,null,null,"Toll Processing Center Labor",null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,null,null,null,null,null,null,null,"Communications",null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[]
[null,null,null,null,null,null,null,null,null,"TOTAL Infrastructure Cost",null,{"$f":"SUM(L80:M88)","v":0},null,{"$f":"SUM(N80:O88)","v":0},null,{"$f":"SUM(P80:Q88)","v":0},null,{"$f":"SUM(R80:S88)","v":0},null,{"$f":"SUM(T80:U88)","v":0},null,{"$f":"SUM(V80:W88)","v":0},null,{"$f":"SUM(X80:Y88)","v":0},null,{"$f":"SUM(Z80:AA88)","v":0},null,{"$f":"SUM(AB80:AC88)","v":0},null,{"$f":"SUM(AD80:AE88)","v":0},null,{"$f":"SUM(AF80:AG88)","v":0},null,{"$f":"SUM(AH80:AI88)","v":0},null,{"$f":"SUM(AJ80:AK88)","v":0},null,{"$f":"SUM(AL80:AM88)","v":0},null,{"$f":"SUM(AN80:AO88)","v":0},null,{"$f":"SUM(AP80:AQ88)","v":0},null,{"$f":"SUM(AR80:AS88)","v":0},null,{"$f":"SUM(AT80:AU88)","v":0},null,{"$f":"SUM(AV80:AW88)","v":0},null,{"$f":"SUM(AX80:AY88)","v":0},null,{"$f":"SUM(AZ80:BA88)","v":0},null,{"$f":"SUM(BB80:BC88)","v":0},null,{"$f":"SUM(BD80:BE88)","v":0},null,{"$f":"SUM(BF80:BG88)","v":0},null,{"$f":"SUM(BH80:BI88)","v":0},null,{"$f":"SUM(BJ80:BK88)","v":0},null,{"$f":"SUM(BL80:BM88)","v":0},null,{"$f":"SUM(BN80:BO88)","v":0},null,{"$f":"SUM(BP80:BQ88)","v":0},null,{"$f":"SUM(BR80:BS88)","v":0},null,{"$f":"SUM(BT80:BU88)","v":0},null,{"$f":"SUM(BV80:BW88)","v":0},null,{"$f":"SUM(BX80:BY88)","v":0},null,{"$f":"SUM(BZ80:CA88)","v":0},null,{"$f":"SUM(CB80:CC88)","v":0},null,{"$f":"SUM(CD80:CE88)","v":0},null,{"$f":"SUM(CF80:CG88)","v":0},null,{"$f":"SUM(CH80:CI88)","v":0},null,{"$f":"SUM(CJ80:CK88)","v":0},null,{"$f":"SUM(CL80:CM88)","v":0},null,{"$f":"SUM(CN80:CO88)","v":0},null,{"$f":"SUM(CP80:CQ88)","v":0},null,{"$f":"SUM(CR80:CS88)","v":0},null,{"$f":"SUM(CT80:CU88)","v":0},null,{"$f":"SUM(CV80:CW88)","v":0},null,{"$f":"SUM(CX80:CY88)","v":0},null,{"$f":"SUM(CZ80:DA88)","v":0},null,{"$f":"SUM(DB80:DC88)","v":0},null,{"$f":"SUM(DD80:DE88)","v":0},null,{"$f":"SUM(DF80:DG88)","v":0},null,{"$f":"SUM(DH80:DI88)","v":0},null,{"$f":"SUM(DJ80:DK88)","v":0},null,{"$f":"SUM(DL80:DM88)","v":0},null,{"$f":"SUM(DN80:DO88)","v":0},null,{"$f":"SUM(DP80:DQ88)","v":0},null,{"$f":"SUM(DR80:DS88)","v":0},null,{"$f":"SUM(DT80:DU88)","v":0},null,{"$f":"SUM(DV80:DW88)","v":0},null,{"$f":"SUM(DX80:DY88)","v":0},null,{"$f":"SUM(DZ80:EA88)","v":0},null,{"$f":"SUM(EB80:EC88)","v":0},null,{"$f":"SUM(ED80:EE88)","v":0},null,{"$f":"SUM(EF80:EG88)","v":0},null,{"$f":"SUM(EH80:EI88)","v":0},null,{"$f":"SUM(EJ80:EK88)","v":0},null,{"$f":"SUM(EL80:EM88)","v":0},null,{"$f":"SUM(EN80:EO88)","v":0},null,{"$f":"SUM(EP80:EQ88)","v":0},null,{"$f":"SUM(ER80:ES88)","v":0},null,{"$f":"SUM(ET80:EU88)","v":0},null,{"$f":"SUM(EV80:EW88)","v":0},null,{"$f":"SUM(EX80:EY88)","v":0},null,{"$f":"SUM(EZ80:FA88)","v":0},null,{"$f":"SUM(FB80:FC88)","v":0},null,{"$f":"SUM(FD80:FE88)","v":0},null,{"$f":"SUM(FF80:FG88)","v":0},null,{"$f":"SUM(FH80:FI88)","v":0},null,{"$f":"SUM(FJ80:FK88)","v":0},null,{"$f":"SUM(FL80:FM88)","v":0},null,{"$f":"SUM(FN80:FO88)","v":0},null,{"$f":"SUM(FP80:FQ88)","v":0},null,{"$f":"SUM(FR80:FS88)","v":0},null,{"$f":"SUM(FT80:FU88)","v":0},null,{"$f":"SUM(FV80:FW88)","v":0},null,{"$f":"SUM(FX80:FY88)","v":0},null,{"$f":"SUM(FZ80:GA88)","v":0},null,{"$f":"SUM(GB80:GC88)","v":0},null,{"$f":"SUM(GD80:GE88)","v":0},null,{"$f":"SUM(GF80:GG88)","v":0},null,{"$f":"SUM(GH80:GI88)","v":0},null,{"$f":"SUM(GJ80:GK88)","v":0}]
[]
[null,null,null,null,null,null,null,null,"Incremental Deployment Equipment"]
[null,null,null,null,null,null,null,null,null,{"$f":"J27","v":"Communication Line"},null,{"$f":"IF(L$77<inputCostsYearOfDeployment,0,IF($R27>0,IF(0=MOD(L$77-inputCostsYearOfDeployment,$R27),$S27+$U27,$U27),IF(L$77>(inputCostsYearOfDeployment-1),$U27,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(N$77<inputCostsYearOfDeployment,0,IF($R27>0,IF(0=MOD(N$77-inputCostsYearOfDeployment,$R27),$S27+$U27,$U27),IF(N$77>(inputCostsYearOfDeployment-1),$U27,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(P$77<inputCostsYearOfDeployment,0,IF($R27>0,IF(0=MOD(P$77-inputCostsYearOfDeployment,$R27),$S27+$U27,$U27),IF(P$77>(inputCostsYearOfDeployment-1),$U27,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(R$77<inputCostsYearOfDeployment,0,IF($R27>0,IF(0=MOD(R$77-inputCostsYearOfDeployment,$R27),$S27+$U27,$U27),IF(R$77>(inputCostsYearOfDeployment-1),$U27,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(T$77<inputCostsYearOfDeployment,0,IF($R27>0,IF(0=MOD(T$77-inputCostsYearOfDeployment,$R27),$S27+$U27,$U27),IF(T$77>(inputCostsYearOfDeployment-1),$U27,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(V$77<inputCostsYearOfDeployment,0,IF($R27>0,IF(0=MOD(V$77-inputCostsYearOfDeployment,$R27),$S27+$U27,$U27),IF(V$77>(inputCostsYearOfDeployment-1),$U27,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(X$77<inputCostsYearOfDeployment,0,IF($R27>0,IF(0=MOD(X$77-inputCostsYearOfDeployment,$R27),$S27+$U27,$U27),IF(X$77>(inputCostsYearOfDeployment-1),$U27,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(Z$77<inputCostsYearOfDeployment,0,IF($R27>0,IF(0=MOD(Z$77-inputCostsYearOfDeployment,$R27),$S27+$U27,$U27),IF(Z$77>(inputCostsYearOfDeployment-1),$U27,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(AB$77<inputCostsYearOfDeployment,0,IF($R27>0,IF(0=MOD(AB$77-inputCostsYearOfDeployment,$R27),$S27+$U27,$U27),IF(AB$77>(inputCostsYearOfDeployment-1),$U27,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(AD$77<inputCostsYearOfDeployment,0,IF($R27>0,IF(0=MOD(AD$77-inputCostsYearOfDeployment,$R27),$S27+$U27,$U27),IF(AD$77>(inputCostsYearOfDeployment-1),$U27,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(AF$77<inputCostsYearOfDeployment,0,IF($R27>0,IF(0=MOD(AF$77-inputCostsYearOfDeployment,$R27),$S27+$U27,$U27),IF(AF$77>(inputCostsYearOfDeployment-1),$U27,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(AH$77<inputCostsYearOfDeployment,0,IF($R27>0,IF(0=MOD(AH$77-inputCostsYearOfDeployment,$R27),$S27+$U27,$U27),IF(AH$77>(inputCostsYearOfDeployment-1),$U27,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(AJ$77<inputCostsYearOfDeployment,0,IF($R27>0,IF(0=MOD(AJ$77-inputCostsYearOfDeployment,$R27),$S27+$U27,$U27),IF(AJ$77>(inputCostsYearOfDeployment-1),$U27,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(AL$77<inputCostsYearOfDeployment,0,IF($R27>0,IF(0=MOD(AL$77-inputCostsYearOfDeployment,$R27),$S27+$U27,$U27),IF(AL$77>(inputCostsYearOfDeployment-1),$U27,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(AN$77<inputCostsYearOfDeployment,0,IF($R27>0,IF(0=MOD(AN$77-inputCostsYearOfDeployment,$R27),$S27+$U27,$U27),IF(AN$77>(inputCostsYearOfDeployment-1),$U27,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(AP$77<inputCostsYearOfDeployment,0,IF($R27>0,IF(0=MOD(AP$77-inputCostsYearOfDeployment,$R27),$S27+$U27,$U27),IF(AP$77>(inputCostsYearOfDeployment-1),$U27,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(AR$77<inputCostsYearOfDeployment,0,IF($R27>0,IF(0=MOD(AR$77-inputCostsYearOfDeployment,$R27),$S27+$U27,$U27),IF(AR$77>(inputCostsYearOfDeployment-1),$U27,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(AT$77<inputCostsYearOfDeployment,0,IF($R27>0,IF(0=MOD(AT$77-inputCostsYearOfDeployment,$R27),$S27+$U27,$U27),IF(AT$77>(inputCostsYearOfDeployment-1),$U27,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(AV$77<inputCostsYearOfDeployment,0,IF($R27>0,IF(0=MOD(AV$77-inputCostsYearOfDeployment,$R27),$S27+$U27,$U27),IF(AV$77>(inputCostsYearOfDeployment-1),$U27,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(AX$77<inputCostsYearOfDeployment,0,IF($R27>0,IF(0=MOD(AX$77-inputCostsYearOfDeployment,$R27),$S27+$U27,$U27),IF(AX$77>(inputCostsYearOfDeployment-1),$U27,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(AZ$77<inputCostsYearOfDeployment,0,IF($R27>0,IF(0=MOD(AZ$77-inputCostsYearOfDeployment,$R27),$S27+$U27,$U27),IF(AZ$77>(inputCostsYearOfDeployment-1),$U27,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(BB$77<inputCostsYearOfDeployment,0,IF($R27>0,IF(0=MOD(BB$77-inputCostsYearOfDeployment,$R27),$S27+$U27,$U27),IF(BB$77>(inputCostsYearOfDeployment-1),$U27,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(BD$77<inputCostsYearOfDeployment,0,IF($R27>0,IF(0=MOD(BD$77-inputCostsYearOfDeployment,$R27),$S27+$U27,$U27),IF(BD$77>(inputCostsYearOfDeployment-1),$U27,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(BF$77<inputCostsYearOfDeployment,0,IF($R27>0,IF(0=MOD(BF$77-inputCostsYearOfDeployment,$R27),$S27+$U27,$U27),IF(BF$77>(inputCostsYearOfDeployment-1),$U27,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(BH$77<inputCostsYearOfDeployment,0,IF($R27>0,IF(0=MOD(BH$77-inputCostsYearOfDeployment,$R27),$S27+$U27,$U27),IF(BH$77>(inputCostsYearOfDeployment-1),$U27,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(BJ$77<inputCostsYearOfDeployment,0,IF($R27>0,IF(0=MOD(BJ$77-inputCostsYearOfDeployment,$R27),$S27+$U27,$U27),IF(BJ$77>(inputCostsYearOfDeployment-1),$U27,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(BL$77<inputCostsYearOfDeployment,0,IF($R27>0,IF(0=MOD(BL$77-inputCostsYearOfDeployment,$R27),$S27+$U27,$U27),IF(BL$77>(inputCostsYearOfDeployment-1),$U27,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(BN$77<inputCostsYearOfDeployment,0,IF($R27>0,IF(0=MOD(BN$77-inputCostsYearOfDeployment,$R27),$S27+$U27,$U27),IF(BN$77>(inputCostsYearOfDeployment-1),$U27,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(BP$77<inputCostsYearOfDeployment,0,IF($R27>0,IF(0=MOD(BP$77-inputCostsYearOfDeployment,$R27),$S27+$U27,$U27),IF(BP$77>(inputCostsYearOfDeployment-1),$U27,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(BR$77<inputCostsYearOfDeployment,0,IF($R27>0,IF(0=MOD(BR$77-inputCostsYearOfDeployment,$R27),$S27+$U27,$U27),IF(BR$77>(inputCostsYearOfDeployment-1),$U27,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(BT$77<inputCostsYearOfDeployment,0,IF($R27>0,IF(0=MOD(BT$77-inputCostsYearOfDeployment,$R27),$S27+$U27,$U27),IF(BT$77>(inputCostsYearOfDeployment-1),$U27,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(BV$77<inputCostsYearOfDeployment,0,IF($R27>0,IF(0=MOD(BV$77-inputCostsYearOfDeployment,$R27),$S27+$U27,$U27),IF(BV$77>(inputCostsYearOfDeployment-1),$U27,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(BX$77<inputCostsYearOfDeployment,0,IF($R27>0,IF(0=MOD(BX$77-inputCostsYearOfDeployment,$R27),$S27+$U27,$U27),IF(BX$77>(inputCostsYearOfDeployment-1),$U27,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(BZ$77<inputCostsYearOfDeployment,0,IF($R27>0,IF(0=MOD(BZ$77-inputCostsYearOfDeployment,$R27),$S27+$U27,$U27),IF(BZ$77>(inputCostsYearOfDeployment-1),$U27,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(CB$77<inputCostsYearOfDeployment,0,IF($R27>0,IF(0=MOD(CB$77-inputCostsYearOfDeployment,$R27),$S27+$U27,$U27),IF(CB$77>(inputCostsYearOfDeployment-1),$U27,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(CD$77<inputCostsYearOfDeployment,0,IF($R27>0,IF(0=MOD(CD$77-inputCostsYearOfDeployment,$R27),$S27+$U27,$U27),IF(CD$77>(inputCostsYearOfDeployment-1),$U27,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(CF$77<inputCostsYearOfDeployment,0,IF($R27>0,IF(0=MOD(CF$77-inputCostsYearOfDeployment,$R27),$S27+$U27,$U27),IF(CF$77>(inputCostsYearOfDeployment-1),$U27,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(CH$77<inputCostsYearOfDeployment,0,IF($R27>0,IF(0=MOD(CH$77-inputCostsYearOfDeployment,$R27),$S27+$U27,$U27),IF(CH$77>(inputCostsYearOfDeployment-1),$U27,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(CJ$77<inputCostsYearOfDeployment,0,IF($R27>0,IF(0=MOD(CJ$77-inputCostsYearOfDeployment,$R27),$S27+$U27,$U27),IF(CJ$77>(inputCostsYearOfDeployment-1),$U27,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(CL$77<inputCostsYearOfDeployment,0,IF($R27>0,IF(0=MOD(CL$77-inputCostsYearOfDeployment,$R27),$S27+$U27,$U27),IF(CL$77>(inputCostsYearOfDeployment-1),$U27,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(CN$77<inputCostsYearOfDeployment,0,IF($R27>0,IF(0=MOD(CN$77-inputCostsYearOfDeployment,$R27),$S27+$U27,$U27),IF(CN$77>(inputCostsYearOfDeployment-1),$U27,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(CP$77<inputCostsYearOfDeployment,0,IF($R27>0,IF(0=MOD(CP$77-inputCostsYearOfDeployment,$R27),$S27+$U27,$U27),IF(CP$77>(inputCostsYearOfDeployment-1),$U27,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(CR$77<inputCostsYearOfDeployment,0,IF($R27>0,IF(0=MOD(CR$77-inputCostsYearOfDeployment,$R27),$S27+$U27,$U27),IF(CR$77>(inputCostsYearOfDeployment-1),$U27,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(CT$77<inputCostsYearOfDeployment,0,IF($R27>0,IF(0=MOD(CT$77-inputCostsYearOfDeployment,$R27),$S27+$U27,$U27),IF(CT$77>(inputCostsYearOfDeployment-1),$U27,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(CV$77<inputCostsYearOfDeployment,0,IF($R27>0,IF(0=MOD(CV$77-inputCostsYearOfDeployment,$R27),$S27+$U27,$U27),IF(CV$77>(inputCostsYearOfDeployment-1),$U27,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(CX$77<inputCostsYearOfDeployment,0,IF($R27>0,IF(0=MOD(CX$77-inputCostsYearOfDeployment,$R27),$S27+$U27,$U27),IF(CX$77>(inputCostsYearOfDeployment-1),$U27,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(CZ$77<inputCostsYearOfDeployment,0,IF($R27>0,IF(0=MOD(CZ$77-inputCostsYearOfDeployment,$R27),$S27+$U27,$U27),IF(CZ$77>(inputCostsYearOfDeployment-1),$U27,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(DB$77<inputCostsYearOfDeployment,0,IF($R27>0,IF(0=MOD(DB$77-inputCostsYearOfDeployment,$R27),$S27+$U27,$U27),IF(DB$77>(inputCostsYearOfDeployment-1),$U27,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(DD$77<inputCostsYearOfDeployment,0,IF($R27>0,IF(0=MOD(DD$77-inputCostsYearOfDeployment,$R27),$S27+$U27,$U27),IF(DD$77>(inputCostsYearOfDeployment-1),$U27,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(DF$77<inputCostsYearOfDeployment,0,IF($R27>0,IF(0=MOD(DF$77-inputCostsYearOfDeployment,$R27),$S27+$U27,$U27),IF(DF$77>(inputCostsYearOfDeployment-1),$U27,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(DH$77<inputCostsYearOfDeployment,0,IF($R27>0,IF(0=MOD(DH$77-inputCostsYearOfDeployment,$R27),$S27+$U27,$U27),IF(DH$77>(inputCostsYearOfDeployment-1),$U27,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(DJ$77<inputCostsYearOfDeployment,0,IF($R27>0,IF(0=MOD(DJ$77-inputCostsYearOfDeployment,$R27),$S27+$U27,$U27),IF(DJ$77>(inputCostsYearOfDeployment-1),$U27,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(DL$77<inputCostsYearOfDeployment,0,IF($R27>0,IF(0=MOD(DL$77-inputCostsYearOfDeployment,$R27),$S27+$U27,$U27),IF(DL$77>(inputCostsYearOfDeployment-1),$U27,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(DN$77<inputCostsYearOfDeployment,0,IF($R27>0,IF(0=MOD(DN$77-inputCostsYearOfDeployment,$R27),$S27+$U27,$U27),IF(DN$77>(inputCostsYearOfDeployment-1),$U27,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(DP$77<inputCostsYearOfDeployment,0,IF($R27>0,IF(0=MOD(DP$77-inputCostsYearOfDeployment,$R27),$S27+$U27,$U27),IF(DP$77>(inputCostsYearOfDeployment-1),$U27,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(DR$77<inputCostsYearOfDeployment,0,IF($R27>0,IF(0=MOD(DR$77-inputCostsYearOfDeployment,$R27),$S27+$U27,$U27),IF(DR$77>(inputCostsYearOfDeployment-1),$U27,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(DT$77<inputCostsYearOfDeployment,0,IF($R27>0,IF(0=MOD(DT$77-inputCostsYearOfDeployment,$R27),$S27+$U27,$U27),IF(DT$77>(inputCostsYearOfDeployment-1),$U27,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(DV$77<inputCostsYearOfDeployment,0,IF($R27>0,IF(0=MOD(DV$77-inputCostsYearOfDeployment,$R27),$S27+$U27,$U27),IF(DV$77>(inputCostsYearOfDeployment-1),$U27,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(DX$77<inputCostsYearOfDeployment,0,IF($R27>0,IF(0=MOD(DX$77-inputCostsYearOfDeployment,$R27),$S27+$U27,$U27),IF(DX$77>(inputCostsYearOfDeployment-1),$U27,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(DZ$77<inputCostsYearOfDeployment,0,IF($R27>0,IF(0=MOD(DZ$77-inputCostsYearOfDeployment,$R27),$S27+$U27,$U27),IF(DZ$77>(inputCostsYearOfDeployment-1),$U27,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(EB$77<inputCostsYearOfDeployment,0,IF($R27>0,IF(0=MOD(EB$77-inputCostsYearOfDeployment,$R27),$S27+$U27,$U27),IF(EB$77>(inputCostsYearOfDeployment-1),$U27,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(ED$77<inputCostsYearOfDeployment,0,IF($R27>0,IF(0=MOD(ED$77-inputCostsYearOfDeployment,$R27),$S27+$U27,$U27),IF(ED$77>(inputCostsYearOfDeployment-1),$U27,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(EF$77<inputCostsYearOfDeployment,0,IF($R27>0,IF(0=MOD(EF$77-inputCostsYearOfDeployment,$R27),$S27+$U27,$U27),IF(EF$77>(inputCostsYearOfDeployment-1),$U27,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(EH$77<inputCostsYearOfDeployment,0,IF($R27>0,IF(0=MOD(EH$77-inputCostsYearOfDeployment,$R27),$S27+$U27,$U27),IF(EH$77>(inputCostsYearOfDeployment-1),$U27,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(EJ$77<inputCostsYearOfDeployment,0,IF($R27>0,IF(0=MOD(EJ$77-inputCostsYearOfDeployment,$R27),$S27+$U27,$U27),IF(EJ$77>(inputCostsYearOfDeployment-1),$U27,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(EL$77<inputCostsYearOfDeployment,0,IF($R27>0,IF(0=MOD(EL$77-inputCostsYearOfDeployment,$R27),$S27+$U27,$U27),IF(EL$77>(inputCostsYearOfDeployment-1),$U27,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(EN$77<inputCostsYearOfDeployment,0,IF($R27>0,IF(0=MOD(EN$77-inputCostsYearOfDeployment,$R27),$S27+$U27,$U27),IF(EN$77>(inputCostsYearOfDeployment-1),$U27,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(EP$77<inputCostsYearOfDeployment,0,IF($R27>0,IF(0=MOD(EP$77-inputCostsYearOfDeployment,$R27),$S27+$U27,$U27),IF(EP$77>(inputCostsYearOfDeployment-1),$U27,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(ER$77<inputCostsYearOfDeployment,0,IF($R27>0,IF(0=MOD(ER$77-inputCostsYearOfDeployment,$R27),$S27+$U27,$U27),IF(ER$77>(inputCostsYearOfDeployment-1),$U27,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(ET$77<inputCostsYearOfDeployment,0,IF($R27>0,IF(0=MOD(ET$77-inputCostsYearOfDeployment,$R27),$S27+$U27,$U27),IF(ET$77>(inputCostsYearOfDeployment-1),$U27,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(EV$77<inputCostsYearOfDeployment,0,IF($R27>0,IF(0=MOD(EV$77-inputCostsYearOfDeployment,$R27),$S27+$U27,$U27),IF(EV$77>(inputCostsYearOfDeployment-1),$U27,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(EX$77<inputCostsYearOfDeployment,0,IF($R27>0,IF(0=MOD(EX$77-inputCostsYearOfDeployment,$R27),$S27+$U27,$U27),IF(EX$77>(inputCostsYearOfDeployment-1),$U27,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(EZ$77<inputCostsYearOfDeployment,0,IF($R27>0,IF(0=MOD(EZ$77-inputCostsYearOfDeployment,$R27),$S27+$U27,$U27),IF(EZ$77>(inputCostsYearOfDeployment-1),$U27,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(FB$77<inputCostsYearOfDeployment,0,IF($R27>0,IF(0=MOD(FB$77-inputCostsYearOfDeployment,$R27),$S27+$U27,$U27),IF(FB$77>(inputCostsYearOfDeployment-1),$U27,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(FD$77<inputCostsYearOfDeployment,0,IF($R27>0,IF(0=MOD(FD$77-inputCostsYearOfDeployment,$R27),$S27+$U27,$U27),IF(FD$77>(inputCostsYearOfDeployment-1),$U27,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(FF$77<inputCostsYearOfDeployment,0,IF($R27>0,IF(0=MOD(FF$77-inputCostsYearOfDeployment,$R27),$S27+$U27,$U27),IF(FF$77>(inputCostsYearOfDeployment-1),$U27,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(FH$77<inputCostsYearOfDeployment,0,IF($R27>0,IF(0=MOD(FH$77-inputCostsYearOfDeployment,$R27),$S27+$U27,$U27),IF(FH$77>(inputCostsYearOfDeployment-1),$U27,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(FJ$77<inputCostsYearOfDeployment,0,IF($R27>0,IF(0=MOD(FJ$77-inputCostsYearOfDeployment,$R27),$S27+$U27,$U27),IF(FJ$77>(inputCostsYearOfDeployment-1),$U27,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(FL$77<inputCostsYearOfDeployment,0,IF($R27>0,IF(0=MOD(FL$77-inputCostsYearOfDeployment,$R27),$S27+$U27,$U27),IF(FL$77>(inputCostsYearOfDeployment-1),$U27,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(FN$77<inputCostsYearOfDeployment,0,IF($R27>0,IF(0=MOD(FN$77-inputCostsYearOfDeployment,$R27),$S27+$U27,$U27),IF(FN$77>(inputCostsYearOfDeployment-1),$U27,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(FP$77<inputCostsYearOfDeployment,0,IF($R27>0,IF(0=MOD(FP$77-inputCostsYearOfDeployment,$R27),$S27+$U27,$U27),IF(FP$77>(inputCostsYearOfDeployment-1),$U27,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(FR$77<inputCostsYearOfDeployment,0,IF($R27>0,IF(0=MOD(FR$77-inputCostsYearOfDeployment,$R27),$S27+$U27,$U27),IF(FR$77>(inputCostsYearOfDeployment-1),$U27,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(FT$77<inputCostsYearOfDeployment,0,IF($R27>0,IF(0=MOD(FT$77-inputCostsYearOfDeployment,$R27),$S27+$U27,$U27),IF(FT$77>(inputCostsYearOfDeployment-1),$U27,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(FV$77<inputCostsYearOfDeployment,0,IF($R27>0,IF(0=MOD(FV$77-inputCostsYearOfDeployment,$R27),$S27+$U27,$U27),IF(FV$77>(inputCostsYearOfDeployment-1),$U27,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(FX$77<inputCostsYearOfDeployment,0,IF($R27>0,IF(0=MOD(FX$77-inputCostsYearOfDeployment,$R27),$S27+$U27,$U27),IF(FX$77>(inputCostsYearOfDeployment-1),$U27,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(FZ$77<inputCostsYearOfDeployment,0,IF($R27>0,IF(0=MOD(FZ$77-inputCostsYearOfDeployment,$R27),$S27+$U27,$U27),IF(FZ$77>(inputCostsYearOfDeployment-1),$U27,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(GB$77<inputCostsYearOfDeployment,0,IF($R27>0,IF(0=MOD(GB$77-inputCostsYearOfDeployment,$R27),$S27+$U27,$U27),IF(GB$77>(inputCostsYearOfDeployment-1),$U27,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(GD$77<inputCostsYearOfDeployment,0,IF($R27>0,IF(0=MOD(GD$77-inputCostsYearOfDeployment,$R27),$S27+$U27,$U27),IF(GD$77>(inputCostsYearOfDeployment-1),$U27,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(GF$77<inputCostsYearOfDeployment,0,IF($R27>0,IF(0=MOD(GF$77-inputCostsYearOfDeployment,$R27),$S27+$U27,$U27),IF(GF$77>(inputCostsYearOfDeployment-1),$U27,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(GH$77<inputCostsYearOfDeployment,0,IF($R27>0,IF(0=MOD(GH$77-inputCostsYearOfDeployment,$R27),$S27+$U27,$U27),IF(GH$77>(inputCostsYearOfDeployment-1),$U27,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(GJ$77<inputCostsYearOfDeployment,0,IF($R27>0,IF(0=MOD(GJ$77-inputCostsYearOfDeployment,$R27),$S27+$U27,$U27),IF(GJ$77>(inputCostsYearOfDeployment-1),$U27,0))*inputCostsEquipmentCount)","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"J28","v":"Variable Message Sign"},null,{"$f":"IF(L$77<inputCostsYearOfDeployment,0,IF($R28>0,IF(0=MOD(L$77-inputCostsYearOfDeployment,$R28),$S28+$U28,$U28),IF(L$77>(inputCostsYearOfDeployment-1),$U28,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(N$77<inputCostsYearOfDeployment,0,IF($R28>0,IF(0=MOD(N$77-inputCostsYearOfDeployment,$R28),$S28+$U28,$U28),IF(N$77>(inputCostsYearOfDeployment-1),$U28,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(P$77<inputCostsYearOfDeployment,0,IF($R28>0,IF(0=MOD(P$77-inputCostsYearOfDeployment,$R28),$S28+$U28,$U28),IF(P$77>(inputCostsYearOfDeployment-1),$U28,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(R$77<inputCostsYearOfDeployment,0,IF($R28>0,IF(0=MOD(R$77-inputCostsYearOfDeployment,$R28),$S28+$U28,$U28),IF(R$77>(inputCostsYearOfDeployment-1),$U28,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(T$77<inputCostsYearOfDeployment,0,IF($R28>0,IF(0=MOD(T$77-inputCostsYearOfDeployment,$R28),$S28+$U28,$U28),IF(T$77>(inputCostsYearOfDeployment-1),$U28,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(V$77<inputCostsYearOfDeployment,0,IF($R28>0,IF(0=MOD(V$77-inputCostsYearOfDeployment,$R28),$S28+$U28,$U28),IF(V$77>(inputCostsYearOfDeployment-1),$U28,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(X$77<inputCostsYearOfDeployment,0,IF($R28>0,IF(0=MOD(X$77-inputCostsYearOfDeployment,$R28),$S28+$U28,$U28),IF(X$77>(inputCostsYearOfDeployment-1),$U28,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(Z$77<inputCostsYearOfDeployment,0,IF($R28>0,IF(0=MOD(Z$77-inputCostsYearOfDeployment,$R28),$S28+$U28,$U28),IF(Z$77>(inputCostsYearOfDeployment-1),$U28,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(AB$77<inputCostsYearOfDeployment,0,IF($R28>0,IF(0=MOD(AB$77-inputCostsYearOfDeployment,$R28),$S28+$U28,$U28),IF(AB$77>(inputCostsYearOfDeployment-1),$U28,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(AD$77<inputCostsYearOfDeployment,0,IF($R28>0,IF(0=MOD(AD$77-inputCostsYearOfDeployment,$R28),$S28+$U28,$U28),IF(AD$77>(inputCostsYearOfDeployment-1),$U28,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(AF$77<inputCostsYearOfDeployment,0,IF($R28>0,IF(0=MOD(AF$77-inputCostsYearOfDeployment,$R28),$S28+$U28,$U28),IF(AF$77>(inputCostsYearOfDeployment-1),$U28,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(AH$77<inputCostsYearOfDeployment,0,IF($R28>0,IF(0=MOD(AH$77-inputCostsYearOfDeployment,$R28),$S28+$U28,$U28),IF(AH$77>(inputCostsYearOfDeployment-1),$U28,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(AJ$77<inputCostsYearOfDeployment,0,IF($R28>0,IF(0=MOD(AJ$77-inputCostsYearOfDeployment,$R28),$S28+$U28,$U28),IF(AJ$77>(inputCostsYearOfDeployment-1),$U28,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(AL$77<inputCostsYearOfDeployment,0,IF($R28>0,IF(0=MOD(AL$77-inputCostsYearOfDeployment,$R28),$S28+$U28,$U28),IF(AL$77>(inputCostsYearOfDeployment-1),$U28,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(AN$77<inputCostsYearOfDeployment,0,IF($R28>0,IF(0=MOD(AN$77-inputCostsYearOfDeployment,$R28),$S28+$U28,$U28),IF(AN$77>(inputCostsYearOfDeployment-1),$U28,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(AP$77<inputCostsYearOfDeployment,0,IF($R28>0,IF(0=MOD(AP$77-inputCostsYearOfDeployment,$R28),$S28+$U28,$U28),IF(AP$77>(inputCostsYearOfDeployment-1),$U28,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(AR$77<inputCostsYearOfDeployment,0,IF($R28>0,IF(0=MOD(AR$77-inputCostsYearOfDeployment,$R28),$S28+$U28,$U28),IF(AR$77>(inputCostsYearOfDeployment-1),$U28,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(AT$77<inputCostsYearOfDeployment,0,IF($R28>0,IF(0=MOD(AT$77-inputCostsYearOfDeployment,$R28),$S28+$U28,$U28),IF(AT$77>(inputCostsYearOfDeployment-1),$U28,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(AV$77<inputCostsYearOfDeployment,0,IF($R28>0,IF(0=MOD(AV$77-inputCostsYearOfDeployment,$R28),$S28+$U28,$U28),IF(AV$77>(inputCostsYearOfDeployment-1),$U28,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(AX$77<inputCostsYearOfDeployment,0,IF($R28>0,IF(0=MOD(AX$77-inputCostsYearOfDeployment,$R28),$S28+$U28,$U28),IF(AX$77>(inputCostsYearOfDeployment-1),$U28,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(AZ$77<inputCostsYearOfDeployment,0,IF($R28>0,IF(0=MOD(AZ$77-inputCostsYearOfDeployment,$R28),$S28+$U28,$U28),IF(AZ$77>(inputCostsYearOfDeployment-1),$U28,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(BB$77<inputCostsYearOfDeployment,0,IF($R28>0,IF(0=MOD(BB$77-inputCostsYearOfDeployment,$R28),$S28+$U28,$U28),IF(BB$77>(inputCostsYearOfDeployment-1),$U28,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(BD$77<inputCostsYearOfDeployment,0,IF($R28>0,IF(0=MOD(BD$77-inputCostsYearOfDeployment,$R28),$S28+$U28,$U28),IF(BD$77>(inputCostsYearOfDeployment-1),$U28,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(BF$77<inputCostsYearOfDeployment,0,IF($R28>0,IF(0=MOD(BF$77-inputCostsYearOfDeployment,$R28),$S28+$U28,$U28),IF(BF$77>(inputCostsYearOfDeployment-1),$U28,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(BH$77<inputCostsYearOfDeployment,0,IF($R28>0,IF(0=MOD(BH$77-inputCostsYearOfDeployment,$R28),$S28+$U28,$U28),IF(BH$77>(inputCostsYearOfDeployment-1),$U28,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(BJ$77<inputCostsYearOfDeployment,0,IF($R28>0,IF(0=MOD(BJ$77-inputCostsYearOfDeployment,$R28),$S28+$U28,$U28),IF(BJ$77>(inputCostsYearOfDeployment-1),$U28,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(BL$77<inputCostsYearOfDeployment,0,IF($R28>0,IF(0=MOD(BL$77-inputCostsYearOfDeployment,$R28),$S28+$U28,$U28),IF(BL$77>(inputCostsYearOfDeployment-1),$U28,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(BN$77<inputCostsYearOfDeployment,0,IF($R28>0,IF(0=MOD(BN$77-inputCostsYearOfDeployment,$R28),$S28+$U28,$U28),IF(BN$77>(inputCostsYearOfDeployment-1),$U28,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(BP$77<inputCostsYearOfDeployment,0,IF($R28>0,IF(0=MOD(BP$77-inputCostsYearOfDeployment,$R28),$S28+$U28,$U28),IF(BP$77>(inputCostsYearOfDeployment-1),$U28,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(BR$77<inputCostsYearOfDeployment,0,IF($R28>0,IF(0=MOD(BR$77-inputCostsYearOfDeployment,$R28),$S28+$U28,$U28),IF(BR$77>(inputCostsYearOfDeployment-1),$U28,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(BT$77<inputCostsYearOfDeployment,0,IF($R28>0,IF(0=MOD(BT$77-inputCostsYearOfDeployment,$R28),$S28+$U28,$U28),IF(BT$77>(inputCostsYearOfDeployment-1),$U28,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(BV$77<inputCostsYearOfDeployment,0,IF($R28>0,IF(0=MOD(BV$77-inputCostsYearOfDeployment,$R28),$S28+$U28,$U28),IF(BV$77>(inputCostsYearOfDeployment-1),$U28,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(BX$77<inputCostsYearOfDeployment,0,IF($R28>0,IF(0=MOD(BX$77-inputCostsYearOfDeployment,$R28),$S28+$U28,$U28),IF(BX$77>(inputCostsYearOfDeployment-1),$U28,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(BZ$77<inputCostsYearOfDeployment,0,IF($R28>0,IF(0=MOD(BZ$77-inputCostsYearOfDeployment,$R28),$S28+$U28,$U28),IF(BZ$77>(inputCostsYearOfDeployment-1),$U28,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(CB$77<inputCostsYearOfDeployment,0,IF($R28>0,IF(0=MOD(CB$77-inputCostsYearOfDeployment,$R28),$S28+$U28,$U28),IF(CB$77>(inputCostsYearOfDeployment-1),$U28,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(CD$77<inputCostsYearOfDeployment,0,IF($R28>0,IF(0=MOD(CD$77-inputCostsYearOfDeployment,$R28),$S28+$U28,$U28),IF(CD$77>(inputCostsYearOfDeployment-1),$U28,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(CF$77<inputCostsYearOfDeployment,0,IF($R28>0,IF(0=MOD(CF$77-inputCostsYearOfDeployment,$R28),$S28+$U28,$U28),IF(CF$77>(inputCostsYearOfDeployment-1),$U28,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(CH$77<inputCostsYearOfDeployment,0,IF($R28>0,IF(0=MOD(CH$77-inputCostsYearOfDeployment,$R28),$S28+$U28,$U28),IF(CH$77>(inputCostsYearOfDeployment-1),$U28,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(CJ$77<inputCostsYearOfDeployment,0,IF($R28>0,IF(0=MOD(CJ$77-inputCostsYearOfDeployment,$R28),$S28+$U28,$U28),IF(CJ$77>(inputCostsYearOfDeployment-1),$U28,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(CL$77<inputCostsYearOfDeployment,0,IF($R28>0,IF(0=MOD(CL$77-inputCostsYearOfDeployment,$R28),$S28+$U28,$U28),IF(CL$77>(inputCostsYearOfDeployment-1),$U28,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(CN$77<inputCostsYearOfDeployment,0,IF($R28>0,IF(0=MOD(CN$77-inputCostsYearOfDeployment,$R28),$S28+$U28,$U28),IF(CN$77>(inputCostsYearOfDeployment-1),$U28,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(CP$77<inputCostsYearOfDeployment,0,IF($R28>0,IF(0=MOD(CP$77-inputCostsYearOfDeployment,$R28),$S28+$U28,$U28),IF(CP$77>(inputCostsYearOfDeployment-1),$U28,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(CR$77<inputCostsYearOfDeployment,0,IF($R28>0,IF(0=MOD(CR$77-inputCostsYearOfDeployment,$R28),$S28+$U28,$U28),IF(CR$77>(inputCostsYearOfDeployment-1),$U28,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(CT$77<inputCostsYearOfDeployment,0,IF($R28>0,IF(0=MOD(CT$77-inputCostsYearOfDeployment,$R28),$S28+$U28,$U28),IF(CT$77>(inputCostsYearOfDeployment-1),$U28,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(CV$77<inputCostsYearOfDeployment,0,IF($R28>0,IF(0=MOD(CV$77-inputCostsYearOfDeployment,$R28),$S28+$U28,$U28),IF(CV$77>(inputCostsYearOfDeployment-1),$U28,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(CX$77<inputCostsYearOfDeployment,0,IF($R28>0,IF(0=MOD(CX$77-inputCostsYearOfDeployment,$R28),$S28+$U28,$U28),IF(CX$77>(inputCostsYearOfDeployment-1),$U28,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(CZ$77<inputCostsYearOfDeployment,0,IF($R28>0,IF(0=MOD(CZ$77-inputCostsYearOfDeployment,$R28),$S28+$U28,$U28),IF(CZ$77>(inputCostsYearOfDeployment-1),$U28,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(DB$77<inputCostsYearOfDeployment,0,IF($R28>0,IF(0=MOD(DB$77-inputCostsYearOfDeployment,$R28),$S28+$U28,$U28),IF(DB$77>(inputCostsYearOfDeployment-1),$U28,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(DD$77<inputCostsYearOfDeployment,0,IF($R28>0,IF(0=MOD(DD$77-inputCostsYearOfDeployment,$R28),$S28+$U28,$U28),IF(DD$77>(inputCostsYearOfDeployment-1),$U28,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(DF$77<inputCostsYearOfDeployment,0,IF($R28>0,IF(0=MOD(DF$77-inputCostsYearOfDeployment,$R28),$S28+$U28,$U28),IF(DF$77>(inputCostsYearOfDeployment-1),$U28,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(DH$77<inputCostsYearOfDeployment,0,IF($R28>0,IF(0=MOD(DH$77-inputCostsYearOfDeployment,$R28),$S28+$U28,$U28),IF(DH$77>(inputCostsYearOfDeployment-1),$U28,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(DJ$77<inputCostsYearOfDeployment,0,IF($R28>0,IF(0=MOD(DJ$77-inputCostsYearOfDeployment,$R28),$S28+$U28,$U28),IF(DJ$77>(inputCostsYearOfDeployment-1),$U28,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(DL$77<inputCostsYearOfDeployment,0,IF($R28>0,IF(0=MOD(DL$77-inputCostsYearOfDeployment,$R28),$S28+$U28,$U28),IF(DL$77>(inputCostsYearOfDeployment-1),$U28,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(DN$77<inputCostsYearOfDeployment,0,IF($R28>0,IF(0=MOD(DN$77-inputCostsYearOfDeployment,$R28),$S28+$U28,$U28),IF(DN$77>(inputCostsYearOfDeployment-1),$U28,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(DP$77<inputCostsYearOfDeployment,0,IF($R28>0,IF(0=MOD(DP$77-inputCostsYearOfDeployment,$R28),$S28+$U28,$U28),IF(DP$77>(inputCostsYearOfDeployment-1),$U28,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(DR$77<inputCostsYearOfDeployment,0,IF($R28>0,IF(0=MOD(DR$77-inputCostsYearOfDeployment,$R28),$S28+$U28,$U28),IF(DR$77>(inputCostsYearOfDeployment-1),$U28,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(DT$77<inputCostsYearOfDeployment,0,IF($R28>0,IF(0=MOD(DT$77-inputCostsYearOfDeployment,$R28),$S28+$U28,$U28),IF(DT$77>(inputCostsYearOfDeployment-1),$U28,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(DV$77<inputCostsYearOfDeployment,0,IF($R28>0,IF(0=MOD(DV$77-inputCostsYearOfDeployment,$R28),$S28+$U28,$U28),IF(DV$77>(inputCostsYearOfDeployment-1),$U28,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(DX$77<inputCostsYearOfDeployment,0,IF($R28>0,IF(0=MOD(DX$77-inputCostsYearOfDeployment,$R28),$S28+$U28,$U28),IF(DX$77>(inputCostsYearOfDeployment-1),$U28,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(DZ$77<inputCostsYearOfDeployment,0,IF($R28>0,IF(0=MOD(DZ$77-inputCostsYearOfDeployment,$R28),$S28+$U28,$U28),IF(DZ$77>(inputCostsYearOfDeployment-1),$U28,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(EB$77<inputCostsYearOfDeployment,0,IF($R28>0,IF(0=MOD(EB$77-inputCostsYearOfDeployment,$R28),$S28+$U28,$U28),IF(EB$77>(inputCostsYearOfDeployment-1),$U28,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(ED$77<inputCostsYearOfDeployment,0,IF($R28>0,IF(0=MOD(ED$77-inputCostsYearOfDeployment,$R28),$S28+$U28,$U28),IF(ED$77>(inputCostsYearOfDeployment-1),$U28,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(EF$77<inputCostsYearOfDeployment,0,IF($R28>0,IF(0=MOD(EF$77-inputCostsYearOfDeployment,$R28),$S28+$U28,$U28),IF(EF$77>(inputCostsYearOfDeployment-1),$U28,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(EH$77<inputCostsYearOfDeployment,0,IF($R28>0,IF(0=MOD(EH$77-inputCostsYearOfDeployment,$R28),$S28+$U28,$U28),IF(EH$77>(inputCostsYearOfDeployment-1),$U28,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(EJ$77<inputCostsYearOfDeployment,0,IF($R28>0,IF(0=MOD(EJ$77-inputCostsYearOfDeployment,$R28),$S28+$U28,$U28),IF(EJ$77>(inputCostsYearOfDeployment-1),$U28,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(EL$77<inputCostsYearOfDeployment,0,IF($R28>0,IF(0=MOD(EL$77-inputCostsYearOfDeployment,$R28),$S28+$U28,$U28),IF(EL$77>(inputCostsYearOfDeployment-1),$U28,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(EN$77<inputCostsYearOfDeployment,0,IF($R28>0,IF(0=MOD(EN$77-inputCostsYearOfDeployment,$R28),$S28+$U28,$U28),IF(EN$77>(inputCostsYearOfDeployment-1),$U28,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(EP$77<inputCostsYearOfDeployment,0,IF($R28>0,IF(0=MOD(EP$77-inputCostsYearOfDeployment,$R28),$S28+$U28,$U28),IF(EP$77>(inputCostsYearOfDeployment-1),$U28,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(ER$77<inputCostsYearOfDeployment,0,IF($R28>0,IF(0=MOD(ER$77-inputCostsYearOfDeployment,$R28),$S28+$U28,$U28),IF(ER$77>(inputCostsYearOfDeployment-1),$U28,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(ET$77<inputCostsYearOfDeployment,0,IF($R28>0,IF(0=MOD(ET$77-inputCostsYearOfDeployment,$R28),$S28+$U28,$U28),IF(ET$77>(inputCostsYearOfDeployment-1),$U28,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(EV$77<inputCostsYearOfDeployment,0,IF($R28>0,IF(0=MOD(EV$77-inputCostsYearOfDeployment,$R28),$S28+$U28,$U28),IF(EV$77>(inputCostsYearOfDeployment-1),$U28,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(EX$77<inputCostsYearOfDeployment,0,IF($R28>0,IF(0=MOD(EX$77-inputCostsYearOfDeployment,$R28),$S28+$U28,$U28),IF(EX$77>(inputCostsYearOfDeployment-1),$U28,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(EZ$77<inputCostsYearOfDeployment,0,IF($R28>0,IF(0=MOD(EZ$77-inputCostsYearOfDeployment,$R28),$S28+$U28,$U28),IF(EZ$77>(inputCostsYearOfDeployment-1),$U28,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(FB$77<inputCostsYearOfDeployment,0,IF($R28>0,IF(0=MOD(FB$77-inputCostsYearOfDeployment,$R28),$S28+$U28,$U28),IF(FB$77>(inputCostsYearOfDeployment-1),$U28,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(FD$77<inputCostsYearOfDeployment,0,IF($R28>0,IF(0=MOD(FD$77-inputCostsYearOfDeployment,$R28),$S28+$U28,$U28),IF(FD$77>(inputCostsYearOfDeployment-1),$U28,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(FF$77<inputCostsYearOfDeployment,0,IF($R28>0,IF(0=MOD(FF$77-inputCostsYearOfDeployment,$R28),$S28+$U28,$U28),IF(FF$77>(inputCostsYearOfDeployment-1),$U28,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(FH$77<inputCostsYearOfDeployment,0,IF($R28>0,IF(0=MOD(FH$77-inputCostsYearOfDeployment,$R28),$S28+$U28,$U28),IF(FH$77>(inputCostsYearOfDeployment-1),$U28,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(FJ$77<inputCostsYearOfDeployment,0,IF($R28>0,IF(0=MOD(FJ$77-inputCostsYearOfDeployment,$R28),$S28+$U28,$U28),IF(FJ$77>(inputCostsYearOfDeployment-1),$U28,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(FL$77<inputCostsYearOfDeployment,0,IF($R28>0,IF(0=MOD(FL$77-inputCostsYearOfDeployment,$R28),$S28+$U28,$U28),IF(FL$77>(inputCostsYearOfDeployment-1),$U28,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(FN$77<inputCostsYearOfDeployment,0,IF($R28>0,IF(0=MOD(FN$77-inputCostsYearOfDeployment,$R28),$S28+$U28,$U28),IF(FN$77>(inputCostsYearOfDeployment-1),$U28,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(FP$77<inputCostsYearOfDeployment,0,IF($R28>0,IF(0=MOD(FP$77-inputCostsYearOfDeployment,$R28),$S28+$U28,$U28),IF(FP$77>(inputCostsYearOfDeployment-1),$U28,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(FR$77<inputCostsYearOfDeployment,0,IF($R28>0,IF(0=MOD(FR$77-inputCostsYearOfDeployment,$R28),$S28+$U28,$U28),IF(FR$77>(inputCostsYearOfDeployment-1),$U28,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(FT$77<inputCostsYearOfDeployment,0,IF($R28>0,IF(0=MOD(FT$77-inputCostsYearOfDeployment,$R28),$S28+$U28,$U28),IF(FT$77>(inputCostsYearOfDeployment-1),$U28,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(FV$77<inputCostsYearOfDeployment,0,IF($R28>0,IF(0=MOD(FV$77-inputCostsYearOfDeployment,$R28),$S28+$U28,$U28),IF(FV$77>(inputCostsYearOfDeployment-1),$U28,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(FX$77<inputCostsYearOfDeployment,0,IF($R28>0,IF(0=MOD(FX$77-inputCostsYearOfDeployment,$R28),$S28+$U28,$U28),IF(FX$77>(inputCostsYearOfDeployment-1),$U28,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(FZ$77<inputCostsYearOfDeployment,0,IF($R28>0,IF(0=MOD(FZ$77-inputCostsYearOfDeployment,$R28),$S28+$U28,$U28),IF(FZ$77>(inputCostsYearOfDeployment-1),$U28,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(GB$77<inputCostsYearOfDeployment,0,IF($R28>0,IF(0=MOD(GB$77-inputCostsYearOfDeployment,$R28),$S28+$U28,$U28),IF(GB$77>(inputCostsYearOfDeployment-1),$U28,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(GD$77<inputCostsYearOfDeployment,0,IF($R28>0,IF(0=MOD(GD$77-inputCostsYearOfDeployment,$R28),$S28+$U28,$U28),IF(GD$77>(inputCostsYearOfDeployment-1),$U28,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(GF$77<inputCostsYearOfDeployment,0,IF($R28>0,IF(0=MOD(GF$77-inputCostsYearOfDeployment,$R28),$S28+$U28,$U28),IF(GF$77>(inputCostsYearOfDeployment-1),$U28,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(GH$77<inputCostsYearOfDeployment,0,IF($R28>0,IF(0=MOD(GH$77-inputCostsYearOfDeployment,$R28),$S28+$U28,$U28),IF(GH$77>(inputCostsYearOfDeployment-1),$U28,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(GJ$77<inputCostsYearOfDeployment,0,IF($R28>0,IF(0=MOD(GJ$77-inputCostsYearOfDeployment,$R28),$S28+$U28,$U28),IF(GJ$77>(inputCostsYearOfDeployment-1),$U28,0))*inputCostsEquipmentCount)","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"J29","v":"Variable Message Sign Tower"},null,{"$f":"IF(L$77<inputCostsYearOfDeployment,0,IF($R29>0,IF(0=MOD(L$77-inputCostsYearOfDeployment,$R29),$S29+$U29,$U29),IF(L$77>(inputCostsYearOfDeployment-1),$U29,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(N$77<inputCostsYearOfDeployment,0,IF($R29>0,IF(0=MOD(N$77-inputCostsYearOfDeployment,$R29),$S29+$U29,$U29),IF(N$77>(inputCostsYearOfDeployment-1),$U29,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(P$77<inputCostsYearOfDeployment,0,IF($R29>0,IF(0=MOD(P$77-inputCostsYearOfDeployment,$R29),$S29+$U29,$U29),IF(P$77>(inputCostsYearOfDeployment-1),$U29,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(R$77<inputCostsYearOfDeployment,0,IF($R29>0,IF(0=MOD(R$77-inputCostsYearOfDeployment,$R29),$S29+$U29,$U29),IF(R$77>(inputCostsYearOfDeployment-1),$U29,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(T$77<inputCostsYearOfDeployment,0,IF($R29>0,IF(0=MOD(T$77-inputCostsYearOfDeployment,$R29),$S29+$U29,$U29),IF(T$77>(inputCostsYearOfDeployment-1),$U29,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(V$77<inputCostsYearOfDeployment,0,IF($R29>0,IF(0=MOD(V$77-inputCostsYearOfDeployment,$R29),$S29+$U29,$U29),IF(V$77>(inputCostsYearOfDeployment-1),$U29,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(X$77<inputCostsYearOfDeployment,0,IF($R29>0,IF(0=MOD(X$77-inputCostsYearOfDeployment,$R29),$S29+$U29,$U29),IF(X$77>(inputCostsYearOfDeployment-1),$U29,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(Z$77<inputCostsYearOfDeployment,0,IF($R29>0,IF(0=MOD(Z$77-inputCostsYearOfDeployment,$R29),$S29+$U29,$U29),IF(Z$77>(inputCostsYearOfDeployment-1),$U29,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(AB$77<inputCostsYearOfDeployment,0,IF($R29>0,IF(0=MOD(AB$77-inputCostsYearOfDeployment,$R29),$S29+$U29,$U29),IF(AB$77>(inputCostsYearOfDeployment-1),$U29,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(AD$77<inputCostsYearOfDeployment,0,IF($R29>0,IF(0=MOD(AD$77-inputCostsYearOfDeployment,$R29),$S29+$U29,$U29),IF(AD$77>(inputCostsYearOfDeployment-1),$U29,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(AF$77<inputCostsYearOfDeployment,0,IF($R29>0,IF(0=MOD(AF$77-inputCostsYearOfDeployment,$R29),$S29+$U29,$U29),IF(AF$77>(inputCostsYearOfDeployment-1),$U29,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(AH$77<inputCostsYearOfDeployment,0,IF($R29>0,IF(0=MOD(AH$77-inputCostsYearOfDeployment,$R29),$S29+$U29,$U29),IF(AH$77>(inputCostsYearOfDeployment-1),$U29,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(AJ$77<inputCostsYearOfDeployment,0,IF($R29>0,IF(0=MOD(AJ$77-inputCostsYearOfDeployment,$R29),$S29+$U29,$U29),IF(AJ$77>(inputCostsYearOfDeployment-1),$U29,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(AL$77<inputCostsYearOfDeployment,0,IF($R29>0,IF(0=MOD(AL$77-inputCostsYearOfDeployment,$R29),$S29+$U29,$U29),IF(AL$77>(inputCostsYearOfDeployment-1),$U29,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(AN$77<inputCostsYearOfDeployment,0,IF($R29>0,IF(0=MOD(AN$77-inputCostsYearOfDeployment,$R29),$S29+$U29,$U29),IF(AN$77>(inputCostsYearOfDeployment-1),$U29,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(AP$77<inputCostsYearOfDeployment,0,IF($R29>0,IF(0=MOD(AP$77-inputCostsYearOfDeployment,$R29),$S29+$U29,$U29),IF(AP$77>(inputCostsYearOfDeployment-1),$U29,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(AR$77<inputCostsYearOfDeployment,0,IF($R29>0,IF(0=MOD(AR$77-inputCostsYearOfDeployment,$R29),$S29+$U29,$U29),IF(AR$77>(inputCostsYearOfDeployment-1),$U29,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(AT$77<inputCostsYearOfDeployment,0,IF($R29>0,IF(0=MOD(AT$77-inputCostsYearOfDeployment,$R29),$S29+$U29,$U29),IF(AT$77>(inputCostsYearOfDeployment-1),$U29,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(AV$77<inputCostsYearOfDeployment,0,IF($R29>0,IF(0=MOD(AV$77-inputCostsYearOfDeployment,$R29),$S29+$U29,$U29),IF(AV$77>(inputCostsYearOfDeployment-1),$U29,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(AX$77<inputCostsYearOfDeployment,0,IF($R29>0,IF(0=MOD(AX$77-inputCostsYearOfDeployment,$R29),$S29+$U29,$U29),IF(AX$77>(inputCostsYearOfDeployment-1),$U29,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(AZ$77<inputCostsYearOfDeployment,0,IF($R29>0,IF(0=MOD(AZ$77-inputCostsYearOfDeployment,$R29),$S29+$U29,$U29),IF(AZ$77>(inputCostsYearOfDeployment-1),$U29,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(BB$77<inputCostsYearOfDeployment,0,IF($R29>0,IF(0=MOD(BB$77-inputCostsYearOfDeployment,$R29),$S29+$U29,$U29),IF(BB$77>(inputCostsYearOfDeployment-1),$U29,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(BD$77<inputCostsYearOfDeployment,0,IF($R29>0,IF(0=MOD(BD$77-inputCostsYearOfDeployment,$R29),$S29+$U29,$U29),IF(BD$77>(inputCostsYearOfDeployment-1),$U29,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(BF$77<inputCostsYearOfDeployment,0,IF($R29>0,IF(0=MOD(BF$77-inputCostsYearOfDeployment,$R29),$S29+$U29,$U29),IF(BF$77>(inputCostsYearOfDeployment-1),$U29,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(BH$77<inputCostsYearOfDeployment,0,IF($R29>0,IF(0=MOD(BH$77-inputCostsYearOfDeployment,$R29),$S29+$U29,$U29),IF(BH$77>(inputCostsYearOfDeployment-1),$U29,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(BJ$77<inputCostsYearOfDeployment,0,IF($R29>0,IF(0=MOD(BJ$77-inputCostsYearOfDeployment,$R29),$S29+$U29,$U29),IF(BJ$77>(inputCostsYearOfDeployment-1),$U29,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(BL$77<inputCostsYearOfDeployment,0,IF($R29>0,IF(0=MOD(BL$77-inputCostsYearOfDeployment,$R29),$S29+$U29,$U29),IF(BL$77>(inputCostsYearOfDeployment-1),$U29,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(BN$77<inputCostsYearOfDeployment,0,IF($R29>0,IF(0=MOD(BN$77-inputCostsYearOfDeployment,$R29),$S29+$U29,$U29),IF(BN$77>(inputCostsYearOfDeployment-1),$U29,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(BP$77<inputCostsYearOfDeployment,0,IF($R29>0,IF(0=MOD(BP$77-inputCostsYearOfDeployment,$R29),$S29+$U29,$U29),IF(BP$77>(inputCostsYearOfDeployment-1),$U29,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(BR$77<inputCostsYearOfDeployment,0,IF($R29>0,IF(0=MOD(BR$77-inputCostsYearOfDeployment,$R29),$S29+$U29,$U29),IF(BR$77>(inputCostsYearOfDeployment-1),$U29,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(BT$77<inputCostsYearOfDeployment,0,IF($R29>0,IF(0=MOD(BT$77-inputCostsYearOfDeployment,$R29),$S29+$U29,$U29),IF(BT$77>(inputCostsYearOfDeployment-1),$U29,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(BV$77<inputCostsYearOfDeployment,0,IF($R29>0,IF(0=MOD(BV$77-inputCostsYearOfDeployment,$R29),$S29+$U29,$U29),IF(BV$77>(inputCostsYearOfDeployment-1),$U29,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(BX$77<inputCostsYearOfDeployment,0,IF($R29>0,IF(0=MOD(BX$77-inputCostsYearOfDeployment,$R29),$S29+$U29,$U29),IF(BX$77>(inputCostsYearOfDeployment-1),$U29,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(BZ$77<inputCostsYearOfDeployment,0,IF($R29>0,IF(0=MOD(BZ$77-inputCostsYearOfDeployment,$R29),$S29+$U29,$U29),IF(BZ$77>(inputCostsYearOfDeployment-1),$U29,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(CB$77<inputCostsYearOfDeployment,0,IF($R29>0,IF(0=MOD(CB$77-inputCostsYearOfDeployment,$R29),$S29+$U29,$U29),IF(CB$77>(inputCostsYearOfDeployment-1),$U29,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(CD$77<inputCostsYearOfDeployment,0,IF($R29>0,IF(0=MOD(CD$77-inputCostsYearOfDeployment,$R29),$S29+$U29,$U29),IF(CD$77>(inputCostsYearOfDeployment-1),$U29,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(CF$77<inputCostsYearOfDeployment,0,IF($R29>0,IF(0=MOD(CF$77-inputCostsYearOfDeployment,$R29),$S29+$U29,$U29),IF(CF$77>(inputCostsYearOfDeployment-1),$U29,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(CH$77<inputCostsYearOfDeployment,0,IF($R29>0,IF(0=MOD(CH$77-inputCostsYearOfDeployment,$R29),$S29+$U29,$U29),IF(CH$77>(inputCostsYearOfDeployment-1),$U29,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(CJ$77<inputCostsYearOfDeployment,0,IF($R29>0,IF(0=MOD(CJ$77-inputCostsYearOfDeployment,$R29),$S29+$U29,$U29),IF(CJ$77>(inputCostsYearOfDeployment-1),$U29,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(CL$77<inputCostsYearOfDeployment,0,IF($R29>0,IF(0=MOD(CL$77-inputCostsYearOfDeployment,$R29),$S29+$U29,$U29),IF(CL$77>(inputCostsYearOfDeployment-1),$U29,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(CN$77<inputCostsYearOfDeployment,0,IF($R29>0,IF(0=MOD(CN$77-inputCostsYearOfDeployment,$R29),$S29+$U29,$U29),IF(CN$77>(inputCostsYearOfDeployment-1),$U29,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(CP$77<inputCostsYearOfDeployment,0,IF($R29>0,IF(0=MOD(CP$77-inputCostsYearOfDeployment,$R29),$S29+$U29,$U29),IF(CP$77>(inputCostsYearOfDeployment-1),$U29,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(CR$77<inputCostsYearOfDeployment,0,IF($R29>0,IF(0=MOD(CR$77-inputCostsYearOfDeployment,$R29),$S29+$U29,$U29),IF(CR$77>(inputCostsYearOfDeployment-1),$U29,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(CT$77<inputCostsYearOfDeployment,0,IF($R29>0,IF(0=MOD(CT$77-inputCostsYearOfDeployment,$R29),$S29+$U29,$U29),IF(CT$77>(inputCostsYearOfDeployment-1),$U29,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(CV$77<inputCostsYearOfDeployment,0,IF($R29>0,IF(0=MOD(CV$77-inputCostsYearOfDeployment,$R29),$S29+$U29,$U29),IF(CV$77>(inputCostsYearOfDeployment-1),$U29,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(CX$77<inputCostsYearOfDeployment,0,IF($R29>0,IF(0=MOD(CX$77-inputCostsYearOfDeployment,$R29),$S29+$U29,$U29),IF(CX$77>(inputCostsYearOfDeployment-1),$U29,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(CZ$77<inputCostsYearOfDeployment,0,IF($R29>0,IF(0=MOD(CZ$77-inputCostsYearOfDeployment,$R29),$S29+$U29,$U29),IF(CZ$77>(inputCostsYearOfDeployment-1),$U29,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(DB$77<inputCostsYearOfDeployment,0,IF($R29>0,IF(0=MOD(DB$77-inputCostsYearOfDeployment,$R29),$S29+$U29,$U29),IF(DB$77>(inputCostsYearOfDeployment-1),$U29,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(DD$77<inputCostsYearOfDeployment,0,IF($R29>0,IF(0=MOD(DD$77-inputCostsYearOfDeployment,$R29),$S29+$U29,$U29),IF(DD$77>(inputCostsYearOfDeployment-1),$U29,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(DF$77<inputCostsYearOfDeployment,0,IF($R29>0,IF(0=MOD(DF$77-inputCostsYearOfDeployment,$R29),$S29+$U29,$U29),IF(DF$77>(inputCostsYearOfDeployment-1),$U29,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(DH$77<inputCostsYearOfDeployment,0,IF($R29>0,IF(0=MOD(DH$77-inputCostsYearOfDeployment,$R29),$S29+$U29,$U29),IF(DH$77>(inputCostsYearOfDeployment-1),$U29,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(DJ$77<inputCostsYearOfDeployment,0,IF($R29>0,IF(0=MOD(DJ$77-inputCostsYearOfDeployment,$R29),$S29+$U29,$U29),IF(DJ$77>(inputCostsYearOfDeployment-1),$U29,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(DL$77<inputCostsYearOfDeployment,0,IF($R29>0,IF(0=MOD(DL$77-inputCostsYearOfDeployment,$R29),$S29+$U29,$U29),IF(DL$77>(inputCostsYearOfDeployment-1),$U29,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(DN$77<inputCostsYearOfDeployment,0,IF($R29>0,IF(0=MOD(DN$77-inputCostsYearOfDeployment,$R29),$S29+$U29,$U29),IF(DN$77>(inputCostsYearOfDeployment-1),$U29,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(DP$77<inputCostsYearOfDeployment,0,IF($R29>0,IF(0=MOD(DP$77-inputCostsYearOfDeployment,$R29),$S29+$U29,$U29),IF(DP$77>(inputCostsYearOfDeployment-1),$U29,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(DR$77<inputCostsYearOfDeployment,0,IF($R29>0,IF(0=MOD(DR$77-inputCostsYearOfDeployment,$R29),$S29+$U29,$U29),IF(DR$77>(inputCostsYearOfDeployment-1),$U29,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(DT$77<inputCostsYearOfDeployment,0,IF($R29>0,IF(0=MOD(DT$77-inputCostsYearOfDeployment,$R29),$S29+$U29,$U29),IF(DT$77>(inputCostsYearOfDeployment-1),$U29,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(DV$77<inputCostsYearOfDeployment,0,IF($R29>0,IF(0=MOD(DV$77-inputCostsYearOfDeployment,$R29),$S29+$U29,$U29),IF(DV$77>(inputCostsYearOfDeployment-1),$U29,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(DX$77<inputCostsYearOfDeployment,0,IF($R29>0,IF(0=MOD(DX$77-inputCostsYearOfDeployment,$R29),$S29+$U29,$U29),IF(DX$77>(inputCostsYearOfDeployment-1),$U29,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(DZ$77<inputCostsYearOfDeployment,0,IF($R29>0,IF(0=MOD(DZ$77-inputCostsYearOfDeployment,$R29),$S29+$U29,$U29),IF(DZ$77>(inputCostsYearOfDeployment-1),$U29,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(EB$77<inputCostsYearOfDeployment,0,IF($R29>0,IF(0=MOD(EB$77-inputCostsYearOfDeployment,$R29),$S29+$U29,$U29),IF(EB$77>(inputCostsYearOfDeployment-1),$U29,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(ED$77<inputCostsYearOfDeployment,0,IF($R29>0,IF(0=MOD(ED$77-inputCostsYearOfDeployment,$R29),$S29+$U29,$U29),IF(ED$77>(inputCostsYearOfDeployment-1),$U29,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(EF$77<inputCostsYearOfDeployment,0,IF($R29>0,IF(0=MOD(EF$77-inputCostsYearOfDeployment,$R29),$S29+$U29,$U29),IF(EF$77>(inputCostsYearOfDeployment-1),$U29,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(EH$77<inputCostsYearOfDeployment,0,IF($R29>0,IF(0=MOD(EH$77-inputCostsYearOfDeployment,$R29),$S29+$U29,$U29),IF(EH$77>(inputCostsYearOfDeployment-1),$U29,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(EJ$77<inputCostsYearOfDeployment,0,IF($R29>0,IF(0=MOD(EJ$77-inputCostsYearOfDeployment,$R29),$S29+$U29,$U29),IF(EJ$77>(inputCostsYearOfDeployment-1),$U29,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(EL$77<inputCostsYearOfDeployment,0,IF($R29>0,IF(0=MOD(EL$77-inputCostsYearOfDeployment,$R29),$S29+$U29,$U29),IF(EL$77>(inputCostsYearOfDeployment-1),$U29,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(EN$77<inputCostsYearOfDeployment,0,IF($R29>0,IF(0=MOD(EN$77-inputCostsYearOfDeployment,$R29),$S29+$U29,$U29),IF(EN$77>(inputCostsYearOfDeployment-1),$U29,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(EP$77<inputCostsYearOfDeployment,0,IF($R29>0,IF(0=MOD(EP$77-inputCostsYearOfDeployment,$R29),$S29+$U29,$U29),IF(EP$77>(inputCostsYearOfDeployment-1),$U29,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(ER$77<inputCostsYearOfDeployment,0,IF($R29>0,IF(0=MOD(ER$77-inputCostsYearOfDeployment,$R29),$S29+$U29,$U29),IF(ER$77>(inputCostsYearOfDeployment-1),$U29,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(ET$77<inputCostsYearOfDeployment,0,IF($R29>0,IF(0=MOD(ET$77-inputCostsYearOfDeployment,$R29),$S29+$U29,$U29),IF(ET$77>(inputCostsYearOfDeployment-1),$U29,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(EV$77<inputCostsYearOfDeployment,0,IF($R29>0,IF(0=MOD(EV$77-inputCostsYearOfDeployment,$R29),$S29+$U29,$U29),IF(EV$77>(inputCostsYearOfDeployment-1),$U29,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(EX$77<inputCostsYearOfDeployment,0,IF($R29>0,IF(0=MOD(EX$77-inputCostsYearOfDeployment,$R29),$S29+$U29,$U29),IF(EX$77>(inputCostsYearOfDeployment-1),$U29,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(EZ$77<inputCostsYearOfDeployment,0,IF($R29>0,IF(0=MOD(EZ$77-inputCostsYearOfDeployment,$R29),$S29+$U29,$U29),IF(EZ$77>(inputCostsYearOfDeployment-1),$U29,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(FB$77<inputCostsYearOfDeployment,0,IF($R29>0,IF(0=MOD(FB$77-inputCostsYearOfDeployment,$R29),$S29+$U29,$U29),IF(FB$77>(inputCostsYearOfDeployment-1),$U29,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(FD$77<inputCostsYearOfDeployment,0,IF($R29>0,IF(0=MOD(FD$77-inputCostsYearOfDeployment,$R29),$S29+$U29,$U29),IF(FD$77>(inputCostsYearOfDeployment-1),$U29,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(FF$77<inputCostsYearOfDeployment,0,IF($R29>0,IF(0=MOD(FF$77-inputCostsYearOfDeployment,$R29),$S29+$U29,$U29),IF(FF$77>(inputCostsYearOfDeployment-1),$U29,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(FH$77<inputCostsYearOfDeployment,0,IF($R29>0,IF(0=MOD(FH$77-inputCostsYearOfDeployment,$R29),$S29+$U29,$U29),IF(FH$77>(inputCostsYearOfDeployment-1),$U29,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(FJ$77<inputCostsYearOfDeployment,0,IF($R29>0,IF(0=MOD(FJ$77-inputCostsYearOfDeployment,$R29),$S29+$U29,$U29),IF(FJ$77>(inputCostsYearOfDeployment-1),$U29,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(FL$77<inputCostsYearOfDeployment,0,IF($R29>0,IF(0=MOD(FL$77-inputCostsYearOfDeployment,$R29),$S29+$U29,$U29),IF(FL$77>(inputCostsYearOfDeployment-1),$U29,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(FN$77<inputCostsYearOfDeployment,0,IF($R29>0,IF(0=MOD(FN$77-inputCostsYearOfDeployment,$R29),$S29+$U29,$U29),IF(FN$77>(inputCostsYearOfDeployment-1),$U29,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(FP$77<inputCostsYearOfDeployment,0,IF($R29>0,IF(0=MOD(FP$77-inputCostsYearOfDeployment,$R29),$S29+$U29,$U29),IF(FP$77>(inputCostsYearOfDeployment-1),$U29,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(FR$77<inputCostsYearOfDeployment,0,IF($R29>0,IF(0=MOD(FR$77-inputCostsYearOfDeployment,$R29),$S29+$U29,$U29),IF(FR$77>(inputCostsYearOfDeployment-1),$U29,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(FT$77<inputCostsYearOfDeployment,0,IF($R29>0,IF(0=MOD(FT$77-inputCostsYearOfDeployment,$R29),$S29+$U29,$U29),IF(FT$77>(inputCostsYearOfDeployment-1),$U29,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(FV$77<inputCostsYearOfDeployment,0,IF($R29>0,IF(0=MOD(FV$77-inputCostsYearOfDeployment,$R29),$S29+$U29,$U29),IF(FV$77>(inputCostsYearOfDeployment-1),$U29,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(FX$77<inputCostsYearOfDeployment,0,IF($R29>0,IF(0=MOD(FX$77-inputCostsYearOfDeployment,$R29),$S29+$U29,$U29),IF(FX$77>(inputCostsYearOfDeployment-1),$U29,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(FZ$77<inputCostsYearOfDeployment,0,IF($R29>0,IF(0=MOD(FZ$77-inputCostsYearOfDeployment,$R29),$S29+$U29,$U29),IF(FZ$77>(inputCostsYearOfDeployment-1),$U29,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(GB$77<inputCostsYearOfDeployment,0,IF($R29>0,IF(0=MOD(GB$77-inputCostsYearOfDeployment,$R29),$S29+$U29,$U29),IF(GB$77>(inputCostsYearOfDeployment-1),$U29,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(GD$77<inputCostsYearOfDeployment,0,IF($R29>0,IF(0=MOD(GD$77-inputCostsYearOfDeployment,$R29),$S29+$U29,$U29),IF(GD$77>(inputCostsYearOfDeployment-1),$U29,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(GF$77<inputCostsYearOfDeployment,0,IF($R29>0,IF(0=MOD(GF$77-inputCostsYearOfDeployment,$R29),$S29+$U29,$U29),IF(GF$77>(inputCostsYearOfDeployment-1),$U29,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(GH$77<inputCostsYearOfDeployment,0,IF($R29>0,IF(0=MOD(GH$77-inputCostsYearOfDeployment,$R29),$S29+$U29,$U29),IF(GH$77>(inputCostsYearOfDeployment-1),$U29,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(GJ$77<inputCostsYearOfDeployment,0,IF($R29>0,IF(0=MOD(GJ$77-inputCostsYearOfDeployment,$R29),$S29+$U29,$U29),IF(GJ$77>(inputCostsYearOfDeployment-1),$U29,0))*inputCostsEquipmentCount)","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"J30","v":"Lane Signal Controller"},null,{"$f":"IF(L$77<inputCostsYearOfDeployment,0,IF($R30>0,IF(0=MOD(L$77-inputCostsYearOfDeployment,$R30),$S30+$U30,$U30),IF(L$77>(inputCostsYearOfDeployment-1),$U30,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(N$77<inputCostsYearOfDeployment,0,IF($R30>0,IF(0=MOD(N$77-inputCostsYearOfDeployment,$R30),$S30+$U30,$U30),IF(N$77>(inputCostsYearOfDeployment-1),$U30,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(P$77<inputCostsYearOfDeployment,0,IF($R30>0,IF(0=MOD(P$77-inputCostsYearOfDeployment,$R30),$S30+$U30,$U30),IF(P$77>(inputCostsYearOfDeployment-1),$U30,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(R$77<inputCostsYearOfDeployment,0,IF($R30>0,IF(0=MOD(R$77-inputCostsYearOfDeployment,$R30),$S30+$U30,$U30),IF(R$77>(inputCostsYearOfDeployment-1),$U30,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(T$77<inputCostsYearOfDeployment,0,IF($R30>0,IF(0=MOD(T$77-inputCostsYearOfDeployment,$R30),$S30+$U30,$U30),IF(T$77>(inputCostsYearOfDeployment-1),$U30,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(V$77<inputCostsYearOfDeployment,0,IF($R30>0,IF(0=MOD(V$77-inputCostsYearOfDeployment,$R30),$S30+$U30,$U30),IF(V$77>(inputCostsYearOfDeployment-1),$U30,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(X$77<inputCostsYearOfDeployment,0,IF($R30>0,IF(0=MOD(X$77-inputCostsYearOfDeployment,$R30),$S30+$U30,$U30),IF(X$77>(inputCostsYearOfDeployment-1),$U30,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(Z$77<inputCostsYearOfDeployment,0,IF($R30>0,IF(0=MOD(Z$77-inputCostsYearOfDeployment,$R30),$S30+$U30,$U30),IF(Z$77>(inputCostsYearOfDeployment-1),$U30,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(AB$77<inputCostsYearOfDeployment,0,IF($R30>0,IF(0=MOD(AB$77-inputCostsYearOfDeployment,$R30),$S30+$U30,$U30),IF(AB$77>(inputCostsYearOfDeployment-1),$U30,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(AD$77<inputCostsYearOfDeployment,0,IF($R30>0,IF(0=MOD(AD$77-inputCostsYearOfDeployment,$R30),$S30+$U30,$U30),IF(AD$77>(inputCostsYearOfDeployment-1),$U30,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(AF$77<inputCostsYearOfDeployment,0,IF($R30>0,IF(0=MOD(AF$77-inputCostsYearOfDeployment,$R30),$S30+$U30,$U30),IF(AF$77>(inputCostsYearOfDeployment-1),$U30,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(AH$77<inputCostsYearOfDeployment,0,IF($R30>0,IF(0=MOD(AH$77-inputCostsYearOfDeployment,$R30),$S30+$U30,$U30),IF(AH$77>(inputCostsYearOfDeployment-1),$U30,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(AJ$77<inputCostsYearOfDeployment,0,IF($R30>0,IF(0=MOD(AJ$77-inputCostsYearOfDeployment,$R30),$S30+$U30,$U30),IF(AJ$77>(inputCostsYearOfDeployment-1),$U30,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(AL$77<inputCostsYearOfDeployment,0,IF($R30>0,IF(0=MOD(AL$77-inputCostsYearOfDeployment,$R30),$S30+$U30,$U30),IF(AL$77>(inputCostsYearOfDeployment-1),$U30,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(AN$77<inputCostsYearOfDeployment,0,IF($R30>0,IF(0=MOD(AN$77-inputCostsYearOfDeployment,$R30),$S30+$U30,$U30),IF(AN$77>(inputCostsYearOfDeployment-1),$U30,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(AP$77<inputCostsYearOfDeployment,0,IF($R30>0,IF(0=MOD(AP$77-inputCostsYearOfDeployment,$R30),$S30+$U30,$U30),IF(AP$77>(inputCostsYearOfDeployment-1),$U30,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(AR$77<inputCostsYearOfDeployment,0,IF($R30>0,IF(0=MOD(AR$77-inputCostsYearOfDeployment,$R30),$S30+$U30,$U30),IF(AR$77>(inputCostsYearOfDeployment-1),$U30,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(AT$77<inputCostsYearOfDeployment,0,IF($R30>0,IF(0=MOD(AT$77-inputCostsYearOfDeployment,$R30),$S30+$U30,$U30),IF(AT$77>(inputCostsYearOfDeployment-1),$U30,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(AV$77<inputCostsYearOfDeployment,0,IF($R30>0,IF(0=MOD(AV$77-inputCostsYearOfDeployment,$R30),$S30+$U30,$U30),IF(AV$77>(inputCostsYearOfDeployment-1),$U30,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(AX$77<inputCostsYearOfDeployment,0,IF($R30>0,IF(0=MOD(AX$77-inputCostsYearOfDeployment,$R30),$S30+$U30,$U30),IF(AX$77>(inputCostsYearOfDeployment-1),$U30,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(AZ$77<inputCostsYearOfDeployment,0,IF($R30>0,IF(0=MOD(AZ$77-inputCostsYearOfDeployment,$R30),$S30+$U30,$U30),IF(AZ$77>(inputCostsYearOfDeployment-1),$U30,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(BB$77<inputCostsYearOfDeployment,0,IF($R30>0,IF(0=MOD(BB$77-inputCostsYearOfDeployment,$R30),$S30+$U30,$U30),IF(BB$77>(inputCostsYearOfDeployment-1),$U30,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(BD$77<inputCostsYearOfDeployment,0,IF($R30>0,IF(0=MOD(BD$77-inputCostsYearOfDeployment,$R30),$S30+$U30,$U30),IF(BD$77>(inputCostsYearOfDeployment-1),$U30,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(BF$77<inputCostsYearOfDeployment,0,IF($R30>0,IF(0=MOD(BF$77-inputCostsYearOfDeployment,$R30),$S30+$U30,$U30),IF(BF$77>(inputCostsYearOfDeployment-1),$U30,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(BH$77<inputCostsYearOfDeployment,0,IF($R30>0,IF(0=MOD(BH$77-inputCostsYearOfDeployment,$R30),$S30+$U30,$U30),IF(BH$77>(inputCostsYearOfDeployment-1),$U30,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(BJ$77<inputCostsYearOfDeployment,0,IF($R30>0,IF(0=MOD(BJ$77-inputCostsYearOfDeployment,$R30),$S30+$U30,$U30),IF(BJ$77>(inputCostsYearOfDeployment-1),$U30,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(BL$77<inputCostsYearOfDeployment,0,IF($R30>0,IF(0=MOD(BL$77-inputCostsYearOfDeployment,$R30),$S30+$U30,$U30),IF(BL$77>(inputCostsYearOfDeployment-1),$U30,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(BN$77<inputCostsYearOfDeployment,0,IF($R30>0,IF(0=MOD(BN$77-inputCostsYearOfDeployment,$R30),$S30+$U30,$U30),IF(BN$77>(inputCostsYearOfDeployment-1),$U30,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(BP$77<inputCostsYearOfDeployment,0,IF($R30>0,IF(0=MOD(BP$77-inputCostsYearOfDeployment,$R30),$S30+$U30,$U30),IF(BP$77>(inputCostsYearOfDeployment-1),$U30,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(BR$77<inputCostsYearOfDeployment,0,IF($R30>0,IF(0=MOD(BR$77-inputCostsYearOfDeployment,$R30),$S30+$U30,$U30),IF(BR$77>(inputCostsYearOfDeployment-1),$U30,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(BT$77<inputCostsYearOfDeployment,0,IF($R30>0,IF(0=MOD(BT$77-inputCostsYearOfDeployment,$R30),$S30+$U30,$U30),IF(BT$77>(inputCostsYearOfDeployment-1),$U30,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(BV$77<inputCostsYearOfDeployment,0,IF($R30>0,IF(0=MOD(BV$77-inputCostsYearOfDeployment,$R30),$S30+$U30,$U30),IF(BV$77>(inputCostsYearOfDeployment-1),$U30,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(BX$77<inputCostsYearOfDeployment,0,IF($R30>0,IF(0=MOD(BX$77-inputCostsYearOfDeployment,$R30),$S30+$U30,$U30),IF(BX$77>(inputCostsYearOfDeployment-1),$U30,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(BZ$77<inputCostsYearOfDeployment,0,IF($R30>0,IF(0=MOD(BZ$77-inputCostsYearOfDeployment,$R30),$S30+$U30,$U30),IF(BZ$77>(inputCostsYearOfDeployment-1),$U30,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(CB$77<inputCostsYearOfDeployment,0,IF($R30>0,IF(0=MOD(CB$77-inputCostsYearOfDeployment,$R30),$S30+$U30,$U30),IF(CB$77>(inputCostsYearOfDeployment-1),$U30,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(CD$77<inputCostsYearOfDeployment,0,IF($R30>0,IF(0=MOD(CD$77-inputCostsYearOfDeployment,$R30),$S30+$U30,$U30),IF(CD$77>(inputCostsYearOfDeployment-1),$U30,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(CF$77<inputCostsYearOfDeployment,0,IF($R30>0,IF(0=MOD(CF$77-inputCostsYearOfDeployment,$R30),$S30+$U30,$U30),IF(CF$77>(inputCostsYearOfDeployment-1),$U30,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(CH$77<inputCostsYearOfDeployment,0,IF($R30>0,IF(0=MOD(CH$77-inputCostsYearOfDeployment,$R30),$S30+$U30,$U30),IF(CH$77>(inputCostsYearOfDeployment-1),$U30,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(CJ$77<inputCostsYearOfDeployment,0,IF($R30>0,IF(0=MOD(CJ$77-inputCostsYearOfDeployment,$R30),$S30+$U30,$U30),IF(CJ$77>(inputCostsYearOfDeployment-1),$U30,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(CL$77<inputCostsYearOfDeployment,0,IF($R30>0,IF(0=MOD(CL$77-inputCostsYearOfDeployment,$R30),$S30+$U30,$U30),IF(CL$77>(inputCostsYearOfDeployment-1),$U30,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(CN$77<inputCostsYearOfDeployment,0,IF($R30>0,IF(0=MOD(CN$77-inputCostsYearOfDeployment,$R30),$S30+$U30,$U30),IF(CN$77>(inputCostsYearOfDeployment-1),$U30,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(CP$77<inputCostsYearOfDeployment,0,IF($R30>0,IF(0=MOD(CP$77-inputCostsYearOfDeployment,$R30),$S30+$U30,$U30),IF(CP$77>(inputCostsYearOfDeployment-1),$U30,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(CR$77<inputCostsYearOfDeployment,0,IF($R30>0,IF(0=MOD(CR$77-inputCostsYearOfDeployment,$R30),$S30+$U30,$U30),IF(CR$77>(inputCostsYearOfDeployment-1),$U30,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(CT$77<inputCostsYearOfDeployment,0,IF($R30>0,IF(0=MOD(CT$77-inputCostsYearOfDeployment,$R30),$S30+$U30,$U30),IF(CT$77>(inputCostsYearOfDeployment-1),$U30,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(CV$77<inputCostsYearOfDeployment,0,IF($R30>0,IF(0=MOD(CV$77-inputCostsYearOfDeployment,$R30),$S30+$U30,$U30),IF(CV$77>(inputCostsYearOfDeployment-1),$U30,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(CX$77<inputCostsYearOfDeployment,0,IF($R30>0,IF(0=MOD(CX$77-inputCostsYearOfDeployment,$R30),$S30+$U30,$U30),IF(CX$77>(inputCostsYearOfDeployment-1),$U30,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(CZ$77<inputCostsYearOfDeployment,0,IF($R30>0,IF(0=MOD(CZ$77-inputCostsYearOfDeployment,$R30),$S30+$U30,$U30),IF(CZ$77>(inputCostsYearOfDeployment-1),$U30,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(DB$77<inputCostsYearOfDeployment,0,IF($R30>0,IF(0=MOD(DB$77-inputCostsYearOfDeployment,$R30),$S30+$U30,$U30),IF(DB$77>(inputCostsYearOfDeployment-1),$U30,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(DD$77<inputCostsYearOfDeployment,0,IF($R30>0,IF(0=MOD(DD$77-inputCostsYearOfDeployment,$R30),$S30+$U30,$U30),IF(DD$77>(inputCostsYearOfDeployment-1),$U30,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(DF$77<inputCostsYearOfDeployment,0,IF($R30>0,IF(0=MOD(DF$77-inputCostsYearOfDeployment,$R30),$S30+$U30,$U30),IF(DF$77>(inputCostsYearOfDeployment-1),$U30,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(DH$77<inputCostsYearOfDeployment,0,IF($R30>0,IF(0=MOD(DH$77-inputCostsYearOfDeployment,$R30),$S30+$U30,$U30),IF(DH$77>(inputCostsYearOfDeployment-1),$U30,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(DJ$77<inputCostsYearOfDeployment,0,IF($R30>0,IF(0=MOD(DJ$77-inputCostsYearOfDeployment,$R30),$S30+$U30,$U30),IF(DJ$77>(inputCostsYearOfDeployment-1),$U30,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(DL$77<inputCostsYearOfDeployment,0,IF($R30>0,IF(0=MOD(DL$77-inputCostsYearOfDeployment,$R30),$S30+$U30,$U30),IF(DL$77>(inputCostsYearOfDeployment-1),$U30,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(DN$77<inputCostsYearOfDeployment,0,IF($R30>0,IF(0=MOD(DN$77-inputCostsYearOfDeployment,$R30),$S30+$U30,$U30),IF(DN$77>(inputCostsYearOfDeployment-1),$U30,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(DP$77<inputCostsYearOfDeployment,0,IF($R30>0,IF(0=MOD(DP$77-inputCostsYearOfDeployment,$R30),$S30+$U30,$U30),IF(DP$77>(inputCostsYearOfDeployment-1),$U30,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(DR$77<inputCostsYearOfDeployment,0,IF($R30>0,IF(0=MOD(DR$77-inputCostsYearOfDeployment,$R30),$S30+$U30,$U30),IF(DR$77>(inputCostsYearOfDeployment-1),$U30,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(DT$77<inputCostsYearOfDeployment,0,IF($R30>0,IF(0=MOD(DT$77-inputCostsYearOfDeployment,$R30),$S30+$U30,$U30),IF(DT$77>(inputCostsYearOfDeployment-1),$U30,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(DV$77<inputCostsYearOfDeployment,0,IF($R30>0,IF(0=MOD(DV$77-inputCostsYearOfDeployment,$R30),$S30+$U30,$U30),IF(DV$77>(inputCostsYearOfDeployment-1),$U30,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(DX$77<inputCostsYearOfDeployment,0,IF($R30>0,IF(0=MOD(DX$77-inputCostsYearOfDeployment,$R30),$S30+$U30,$U30),IF(DX$77>(inputCostsYearOfDeployment-1),$U30,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(DZ$77<inputCostsYearOfDeployment,0,IF($R30>0,IF(0=MOD(DZ$77-inputCostsYearOfDeployment,$R30),$S30+$U30,$U30),IF(DZ$77>(inputCostsYearOfDeployment-1),$U30,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(EB$77<inputCostsYearOfDeployment,0,IF($R30>0,IF(0=MOD(EB$77-inputCostsYearOfDeployment,$R30),$S30+$U30,$U30),IF(EB$77>(inputCostsYearOfDeployment-1),$U30,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(ED$77<inputCostsYearOfDeployment,0,IF($R30>0,IF(0=MOD(ED$77-inputCostsYearOfDeployment,$R30),$S30+$U30,$U30),IF(ED$77>(inputCostsYearOfDeployment-1),$U30,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(EF$77<inputCostsYearOfDeployment,0,IF($R30>0,IF(0=MOD(EF$77-inputCostsYearOfDeployment,$R30),$S30+$U30,$U30),IF(EF$77>(inputCostsYearOfDeployment-1),$U30,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(EH$77<inputCostsYearOfDeployment,0,IF($R30>0,IF(0=MOD(EH$77-inputCostsYearOfDeployment,$R30),$S30+$U30,$U30),IF(EH$77>(inputCostsYearOfDeployment-1),$U30,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(EJ$77<inputCostsYearOfDeployment,0,IF($R30>0,IF(0=MOD(EJ$77-inputCostsYearOfDeployment,$R30),$S30+$U30,$U30),IF(EJ$77>(inputCostsYearOfDeployment-1),$U30,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(EL$77<inputCostsYearOfDeployment,0,IF($R30>0,IF(0=MOD(EL$77-inputCostsYearOfDeployment,$R30),$S30+$U30,$U30),IF(EL$77>(inputCostsYearOfDeployment-1),$U30,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(EN$77<inputCostsYearOfDeployment,0,IF($R30>0,IF(0=MOD(EN$77-inputCostsYearOfDeployment,$R30),$S30+$U30,$U30),IF(EN$77>(inputCostsYearOfDeployment-1),$U30,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(EP$77<inputCostsYearOfDeployment,0,IF($R30>0,IF(0=MOD(EP$77-inputCostsYearOfDeployment,$R30),$S30+$U30,$U30),IF(EP$77>(inputCostsYearOfDeployment-1),$U30,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(ER$77<inputCostsYearOfDeployment,0,IF($R30>0,IF(0=MOD(ER$77-inputCostsYearOfDeployment,$R30),$S30+$U30,$U30),IF(ER$77>(inputCostsYearOfDeployment-1),$U30,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(ET$77<inputCostsYearOfDeployment,0,IF($R30>0,IF(0=MOD(ET$77-inputCostsYearOfDeployment,$R30),$S30+$U30,$U30),IF(ET$77>(inputCostsYearOfDeployment-1),$U30,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(EV$77<inputCostsYearOfDeployment,0,IF($R30>0,IF(0=MOD(EV$77-inputCostsYearOfDeployment,$R30),$S30+$U30,$U30),IF(EV$77>(inputCostsYearOfDeployment-1),$U30,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(EX$77<inputCostsYearOfDeployment,0,IF($R30>0,IF(0=MOD(EX$77-inputCostsYearOfDeployment,$R30),$S30+$U30,$U30),IF(EX$77>(inputCostsYearOfDeployment-1),$U30,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(EZ$77<inputCostsYearOfDeployment,0,IF($R30>0,IF(0=MOD(EZ$77-inputCostsYearOfDeployment,$R30),$S30+$U30,$U30),IF(EZ$77>(inputCostsYearOfDeployment-1),$U30,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(FB$77<inputCostsYearOfDeployment,0,IF($R30>0,IF(0=MOD(FB$77-inputCostsYearOfDeployment,$R30),$S30+$U30,$U30),IF(FB$77>(inputCostsYearOfDeployment-1),$U30,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(FD$77<inputCostsYearOfDeployment,0,IF($R30>0,IF(0=MOD(FD$77-inputCostsYearOfDeployment,$R30),$S30+$U30,$U30),IF(FD$77>(inputCostsYearOfDeployment-1),$U30,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(FF$77<inputCostsYearOfDeployment,0,IF($R30>0,IF(0=MOD(FF$77-inputCostsYearOfDeployment,$R30),$S30+$U30,$U30),IF(FF$77>(inputCostsYearOfDeployment-1),$U30,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(FH$77<inputCostsYearOfDeployment,0,IF($R30>0,IF(0=MOD(FH$77-inputCostsYearOfDeployment,$R30),$S30+$U30,$U30),IF(FH$77>(inputCostsYearOfDeployment-1),$U30,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(FJ$77<inputCostsYearOfDeployment,0,IF($R30>0,IF(0=MOD(FJ$77-inputCostsYearOfDeployment,$R30),$S30+$U30,$U30),IF(FJ$77>(inputCostsYearOfDeployment-1),$U30,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(FL$77<inputCostsYearOfDeployment,0,IF($R30>0,IF(0=MOD(FL$77-inputCostsYearOfDeployment,$R30),$S30+$U30,$U30),IF(FL$77>(inputCostsYearOfDeployment-1),$U30,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(FN$77<inputCostsYearOfDeployment,0,IF($R30>0,IF(0=MOD(FN$77-inputCostsYearOfDeployment,$R30),$S30+$U30,$U30),IF(FN$77>(inputCostsYearOfDeployment-1),$U30,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(FP$77<inputCostsYearOfDeployment,0,IF($R30>0,IF(0=MOD(FP$77-inputCostsYearOfDeployment,$R30),$S30+$U30,$U30),IF(FP$77>(inputCostsYearOfDeployment-1),$U30,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(FR$77<inputCostsYearOfDeployment,0,IF($R30>0,IF(0=MOD(FR$77-inputCostsYearOfDeployment,$R30),$S30+$U30,$U30),IF(FR$77>(inputCostsYearOfDeployment-1),$U30,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(FT$77<inputCostsYearOfDeployment,0,IF($R30>0,IF(0=MOD(FT$77-inputCostsYearOfDeployment,$R30),$S30+$U30,$U30),IF(FT$77>(inputCostsYearOfDeployment-1),$U30,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(FV$77<inputCostsYearOfDeployment,0,IF($R30>0,IF(0=MOD(FV$77-inputCostsYearOfDeployment,$R30),$S30+$U30,$U30),IF(FV$77>(inputCostsYearOfDeployment-1),$U30,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(FX$77<inputCostsYearOfDeployment,0,IF($R30>0,IF(0=MOD(FX$77-inputCostsYearOfDeployment,$R30),$S30+$U30,$U30),IF(FX$77>(inputCostsYearOfDeployment-1),$U30,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(FZ$77<inputCostsYearOfDeployment,0,IF($R30>0,IF(0=MOD(FZ$77-inputCostsYearOfDeployment,$R30),$S30+$U30,$U30),IF(FZ$77>(inputCostsYearOfDeployment-1),$U30,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(GB$77<inputCostsYearOfDeployment,0,IF($R30>0,IF(0=MOD(GB$77-inputCostsYearOfDeployment,$R30),$S30+$U30,$U30),IF(GB$77>(inputCostsYearOfDeployment-1),$U30,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(GD$77<inputCostsYearOfDeployment,0,IF($R30>0,IF(0=MOD(GD$77-inputCostsYearOfDeployment,$R30),$S30+$U30,$U30),IF(GD$77>(inputCostsYearOfDeployment-1),$U30,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(GF$77<inputCostsYearOfDeployment,0,IF($R30>0,IF(0=MOD(GF$77-inputCostsYearOfDeployment,$R30),$S30+$U30,$U30),IF(GF$77>(inputCostsYearOfDeployment-1),$U30,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(GH$77<inputCostsYearOfDeployment,0,IF($R30>0,IF(0=MOD(GH$77-inputCostsYearOfDeployment,$R30),$S30+$U30,$U30),IF(GH$77>(inputCostsYearOfDeployment-1),$U30,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(GJ$77<inputCostsYearOfDeployment,0,IF($R30>0,IF(0=MOD(GJ$77-inputCostsYearOfDeployment,$R30),$S30+$U30,$U30),IF(GJ$77>(inputCostsYearOfDeployment-1),$U30,0))*inputCostsEquipmentCount)","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"J31","v":"Loop Detectors (2)"},null,{"$f":"IF(L$77<inputCostsYearOfDeployment,0,IF($R31>0,IF(0=MOD(L$77-inputCostsYearOfDeployment,$R31),$S31+$U31,$U31),IF(L$77>(inputCostsYearOfDeployment-1),$U31,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(N$77<inputCostsYearOfDeployment,0,IF($R31>0,IF(0=MOD(N$77-inputCostsYearOfDeployment,$R31),$S31+$U31,$U31),IF(N$77>(inputCostsYearOfDeployment-1),$U31,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(P$77<inputCostsYearOfDeployment,0,IF($R31>0,IF(0=MOD(P$77-inputCostsYearOfDeployment,$R31),$S31+$U31,$U31),IF(P$77>(inputCostsYearOfDeployment-1),$U31,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(R$77<inputCostsYearOfDeployment,0,IF($R31>0,IF(0=MOD(R$77-inputCostsYearOfDeployment,$R31),$S31+$U31,$U31),IF(R$77>(inputCostsYearOfDeployment-1),$U31,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(T$77<inputCostsYearOfDeployment,0,IF($R31>0,IF(0=MOD(T$77-inputCostsYearOfDeployment,$R31),$S31+$U31,$U31),IF(T$77>(inputCostsYearOfDeployment-1),$U31,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(V$77<inputCostsYearOfDeployment,0,IF($R31>0,IF(0=MOD(V$77-inputCostsYearOfDeployment,$R31),$S31+$U31,$U31),IF(V$77>(inputCostsYearOfDeployment-1),$U31,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(X$77<inputCostsYearOfDeployment,0,IF($R31>0,IF(0=MOD(X$77-inputCostsYearOfDeployment,$R31),$S31+$U31,$U31),IF(X$77>(inputCostsYearOfDeployment-1),$U31,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(Z$77<inputCostsYearOfDeployment,0,IF($R31>0,IF(0=MOD(Z$77-inputCostsYearOfDeployment,$R31),$S31+$U31,$U31),IF(Z$77>(inputCostsYearOfDeployment-1),$U31,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(AB$77<inputCostsYearOfDeployment,0,IF($R31>0,IF(0=MOD(AB$77-inputCostsYearOfDeployment,$R31),$S31+$U31,$U31),IF(AB$77>(inputCostsYearOfDeployment-1),$U31,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(AD$77<inputCostsYearOfDeployment,0,IF($R31>0,IF(0=MOD(AD$77-inputCostsYearOfDeployment,$R31),$S31+$U31,$U31),IF(AD$77>(inputCostsYearOfDeployment-1),$U31,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(AF$77<inputCostsYearOfDeployment,0,IF($R31>0,IF(0=MOD(AF$77-inputCostsYearOfDeployment,$R31),$S31+$U31,$U31),IF(AF$77>(inputCostsYearOfDeployment-1),$U31,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(AH$77<inputCostsYearOfDeployment,0,IF($R31>0,IF(0=MOD(AH$77-inputCostsYearOfDeployment,$R31),$S31+$U31,$U31),IF(AH$77>(inputCostsYearOfDeployment-1),$U31,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(AJ$77<inputCostsYearOfDeployment,0,IF($R31>0,IF(0=MOD(AJ$77-inputCostsYearOfDeployment,$R31),$S31+$U31,$U31),IF(AJ$77>(inputCostsYearOfDeployment-1),$U31,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(AL$77<inputCostsYearOfDeployment,0,IF($R31>0,IF(0=MOD(AL$77-inputCostsYearOfDeployment,$R31),$S31+$U31,$U31),IF(AL$77>(inputCostsYearOfDeployment-1),$U31,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(AN$77<inputCostsYearOfDeployment,0,IF($R31>0,IF(0=MOD(AN$77-inputCostsYearOfDeployment,$R31),$S31+$U31,$U31),IF(AN$77>(inputCostsYearOfDeployment-1),$U31,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(AP$77<inputCostsYearOfDeployment,0,IF($R31>0,IF(0=MOD(AP$77-inputCostsYearOfDeployment,$R31),$S31+$U31,$U31),IF(AP$77>(inputCostsYearOfDeployment-1),$U31,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(AR$77<inputCostsYearOfDeployment,0,IF($R31>0,IF(0=MOD(AR$77-inputCostsYearOfDeployment,$R31),$S31+$U31,$U31),IF(AR$77>(inputCostsYearOfDeployment-1),$U31,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(AT$77<inputCostsYearOfDeployment,0,IF($R31>0,IF(0=MOD(AT$77-inputCostsYearOfDeployment,$R31),$S31+$U31,$U31),IF(AT$77>(inputCostsYearOfDeployment-1),$U31,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(AV$77<inputCostsYearOfDeployment,0,IF($R31>0,IF(0=MOD(AV$77-inputCostsYearOfDeployment,$R31),$S31+$U31,$U31),IF(AV$77>(inputCostsYearOfDeployment-1),$U31,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(AX$77<inputCostsYearOfDeployment,0,IF($R31>0,IF(0=MOD(AX$77-inputCostsYearOfDeployment,$R31),$S31+$U31,$U31),IF(AX$77>(inputCostsYearOfDeployment-1),$U31,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(AZ$77<inputCostsYearOfDeployment,0,IF($R31>0,IF(0=MOD(AZ$77-inputCostsYearOfDeployment,$R31),$S31+$U31,$U31),IF(AZ$77>(inputCostsYearOfDeployment-1),$U31,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(BB$77<inputCostsYearOfDeployment,0,IF($R31>0,IF(0=MOD(BB$77-inputCostsYearOfDeployment,$R31),$S31+$U31,$U31),IF(BB$77>(inputCostsYearOfDeployment-1),$U31,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(BD$77<inputCostsYearOfDeployment,0,IF($R31>0,IF(0=MOD(BD$77-inputCostsYearOfDeployment,$R31),$S31+$U31,$U31),IF(BD$77>(inputCostsYearOfDeployment-1),$U31,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(BF$77<inputCostsYearOfDeployment,0,IF($R31>0,IF(0=MOD(BF$77-inputCostsYearOfDeployment,$R31),$S31+$U31,$U31),IF(BF$77>(inputCostsYearOfDeployment-1),$U31,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(BH$77<inputCostsYearOfDeployment,0,IF($R31>0,IF(0=MOD(BH$77-inputCostsYearOfDeployment,$R31),$S31+$U31,$U31),IF(BH$77>(inputCostsYearOfDeployment-1),$U31,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(BJ$77<inputCostsYearOfDeployment,0,IF($R31>0,IF(0=MOD(BJ$77-inputCostsYearOfDeployment,$R31),$S31+$U31,$U31),IF(BJ$77>(inputCostsYearOfDeployment-1),$U31,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(BL$77<inputCostsYearOfDeployment,0,IF($R31>0,IF(0=MOD(BL$77-inputCostsYearOfDeployment,$R31),$S31+$U31,$U31),IF(BL$77>(inputCostsYearOfDeployment-1),$U31,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(BN$77<inputCostsYearOfDeployment,0,IF($R31>0,IF(0=MOD(BN$77-inputCostsYearOfDeployment,$R31),$S31+$U31,$U31),IF(BN$77>(inputCostsYearOfDeployment-1),$U31,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(BP$77<inputCostsYearOfDeployment,0,IF($R31>0,IF(0=MOD(BP$77-inputCostsYearOfDeployment,$R31),$S31+$U31,$U31),IF(BP$77>(inputCostsYearOfDeployment-1),$U31,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(BR$77<inputCostsYearOfDeployment,0,IF($R31>0,IF(0=MOD(BR$77-inputCostsYearOfDeployment,$R31),$S31+$U31,$U31),IF(BR$77>(inputCostsYearOfDeployment-1),$U31,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(BT$77<inputCostsYearOfDeployment,0,IF($R31>0,IF(0=MOD(BT$77-inputCostsYearOfDeployment,$R31),$S31+$U31,$U31),IF(BT$77>(inputCostsYearOfDeployment-1),$U31,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(BV$77<inputCostsYearOfDeployment,0,IF($R31>0,IF(0=MOD(BV$77-inputCostsYearOfDeployment,$R31),$S31+$U31,$U31),IF(BV$77>(inputCostsYearOfDeployment-1),$U31,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(BX$77<inputCostsYearOfDeployment,0,IF($R31>0,IF(0=MOD(BX$77-inputCostsYearOfDeployment,$R31),$S31+$U31,$U31),IF(BX$77>(inputCostsYearOfDeployment-1),$U31,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(BZ$77<inputCostsYearOfDeployment,0,IF($R31>0,IF(0=MOD(BZ$77-inputCostsYearOfDeployment,$R31),$S31+$U31,$U31),IF(BZ$77>(inputCostsYearOfDeployment-1),$U31,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(CB$77<inputCostsYearOfDeployment,0,IF($R31>0,IF(0=MOD(CB$77-inputCostsYearOfDeployment,$R31),$S31+$U31,$U31),IF(CB$77>(inputCostsYearOfDeployment-1),$U31,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(CD$77<inputCostsYearOfDeployment,0,IF($R31>0,IF(0=MOD(CD$77-inputCostsYearOfDeployment,$R31),$S31+$U31,$U31),IF(CD$77>(inputCostsYearOfDeployment-1),$U31,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(CF$77<inputCostsYearOfDeployment,0,IF($R31>0,IF(0=MOD(CF$77-inputCostsYearOfDeployment,$R31),$S31+$U31,$U31),IF(CF$77>(inputCostsYearOfDeployment-1),$U31,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(CH$77<inputCostsYearOfDeployment,0,IF($R31>0,IF(0=MOD(CH$77-inputCostsYearOfDeployment,$R31),$S31+$U31,$U31),IF(CH$77>(inputCostsYearOfDeployment-1),$U31,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(CJ$77<inputCostsYearOfDeployment,0,IF($R31>0,IF(0=MOD(CJ$77-inputCostsYearOfDeployment,$R31),$S31+$U31,$U31),IF(CJ$77>(inputCostsYearOfDeployment-1),$U31,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(CL$77<inputCostsYearOfDeployment,0,IF($R31>0,IF(0=MOD(CL$77-inputCostsYearOfDeployment,$R31),$S31+$U31,$U31),IF(CL$77>(inputCostsYearOfDeployment-1),$U31,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(CN$77<inputCostsYearOfDeployment,0,IF($R31>0,IF(0=MOD(CN$77-inputCostsYearOfDeployment,$R31),$S31+$U31,$U31),IF(CN$77>(inputCostsYearOfDeployment-1),$U31,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(CP$77<inputCostsYearOfDeployment,0,IF($R31>0,IF(0=MOD(CP$77-inputCostsYearOfDeployment,$R31),$S31+$U31,$U31),IF(CP$77>(inputCostsYearOfDeployment-1),$U31,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(CR$77<inputCostsYearOfDeployment,0,IF($R31>0,IF(0=MOD(CR$77-inputCostsYearOfDeployment,$R31),$S31+$U31,$U31),IF(CR$77>(inputCostsYearOfDeployment-1),$U31,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(CT$77<inputCostsYearOfDeployment,0,IF($R31>0,IF(0=MOD(CT$77-inputCostsYearOfDeployment,$R31),$S31+$U31,$U31),IF(CT$77>(inputCostsYearOfDeployment-1),$U31,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(CV$77<inputCostsYearOfDeployment,0,IF($R31>0,IF(0=MOD(CV$77-inputCostsYearOfDeployment,$R31),$S31+$U31,$U31),IF(CV$77>(inputCostsYearOfDeployment-1),$U31,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(CX$77<inputCostsYearOfDeployment,0,IF($R31>0,IF(0=MOD(CX$77-inputCostsYearOfDeployment,$R31),$S31+$U31,$U31),IF(CX$77>(inputCostsYearOfDeployment-1),$U31,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(CZ$77<inputCostsYearOfDeployment,0,IF($R31>0,IF(0=MOD(CZ$77-inputCostsYearOfDeployment,$R31),$S31+$U31,$U31),IF(CZ$77>(inputCostsYearOfDeployment-1),$U31,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(DB$77<inputCostsYearOfDeployment,0,IF($R31>0,IF(0=MOD(DB$77-inputCostsYearOfDeployment,$R31),$S31+$U31,$U31),IF(DB$77>(inputCostsYearOfDeployment-1),$U31,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(DD$77<inputCostsYearOfDeployment,0,IF($R31>0,IF(0=MOD(DD$77-inputCostsYearOfDeployment,$R31),$S31+$U31,$U31),IF(DD$77>(inputCostsYearOfDeployment-1),$U31,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(DF$77<inputCostsYearOfDeployment,0,IF($R31>0,IF(0=MOD(DF$77-inputCostsYearOfDeployment,$R31),$S31+$U31,$U31),IF(DF$77>(inputCostsYearOfDeployment-1),$U31,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(DH$77<inputCostsYearOfDeployment,0,IF($R31>0,IF(0=MOD(DH$77-inputCostsYearOfDeployment,$R31),$S31+$U31,$U31),IF(DH$77>(inputCostsYearOfDeployment-1),$U31,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(DJ$77<inputCostsYearOfDeployment,0,IF($R31>0,IF(0=MOD(DJ$77-inputCostsYearOfDeployment,$R31),$S31+$U31,$U31),IF(DJ$77>(inputCostsYearOfDeployment-1),$U31,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(DL$77<inputCostsYearOfDeployment,0,IF($R31>0,IF(0=MOD(DL$77-inputCostsYearOfDeployment,$R31),$S31+$U31,$U31),IF(DL$77>(inputCostsYearOfDeployment-1),$U31,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(DN$77<inputCostsYearOfDeployment,0,IF($R31>0,IF(0=MOD(DN$77-inputCostsYearOfDeployment,$R31),$S31+$U31,$U31),IF(DN$77>(inputCostsYearOfDeployment-1),$U31,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(DP$77<inputCostsYearOfDeployment,0,IF($R31>0,IF(0=MOD(DP$77-inputCostsYearOfDeployment,$R31),$S31+$U31,$U31),IF(DP$77>(inputCostsYearOfDeployment-1),$U31,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(DR$77<inputCostsYearOfDeployment,0,IF($R31>0,IF(0=MOD(DR$77-inputCostsYearOfDeployment,$R31),$S31+$U31,$U31),IF(DR$77>(inputCostsYearOfDeployment-1),$U31,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(DT$77<inputCostsYearOfDeployment,0,IF($R31>0,IF(0=MOD(DT$77-inputCostsYearOfDeployment,$R31),$S31+$U31,$U31),IF(DT$77>(inputCostsYearOfDeployment-1),$U31,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(DV$77<inputCostsYearOfDeployment,0,IF($R31>0,IF(0=MOD(DV$77-inputCostsYearOfDeployment,$R31),$S31+$U31,$U31),IF(DV$77>(inputCostsYearOfDeployment-1),$U31,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(DX$77<inputCostsYearOfDeployment,0,IF($R31>0,IF(0=MOD(DX$77-inputCostsYearOfDeployment,$R31),$S31+$U31,$U31),IF(DX$77>(inputCostsYearOfDeployment-1),$U31,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(DZ$77<inputCostsYearOfDeployment,0,IF($R31>0,IF(0=MOD(DZ$77-inputCostsYearOfDeployment,$R31),$S31+$U31,$U31),IF(DZ$77>(inputCostsYearOfDeployment-1),$U31,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(EB$77<inputCostsYearOfDeployment,0,IF($R31>0,IF(0=MOD(EB$77-inputCostsYearOfDeployment,$R31),$S31+$U31,$U31),IF(EB$77>(inputCostsYearOfDeployment-1),$U31,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(ED$77<inputCostsYearOfDeployment,0,IF($R31>0,IF(0=MOD(ED$77-inputCostsYearOfDeployment,$R31),$S31+$U31,$U31),IF(ED$77>(inputCostsYearOfDeployment-1),$U31,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(EF$77<inputCostsYearOfDeployment,0,IF($R31>0,IF(0=MOD(EF$77-inputCostsYearOfDeployment,$R31),$S31+$U31,$U31),IF(EF$77>(inputCostsYearOfDeployment-1),$U31,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(EH$77<inputCostsYearOfDeployment,0,IF($R31>0,IF(0=MOD(EH$77-inputCostsYearOfDeployment,$R31),$S31+$U31,$U31),IF(EH$77>(inputCostsYearOfDeployment-1),$U31,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(EJ$77<inputCostsYearOfDeployment,0,IF($R31>0,IF(0=MOD(EJ$77-inputCostsYearOfDeployment,$R31),$S31+$U31,$U31),IF(EJ$77>(inputCostsYearOfDeployment-1),$U31,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(EL$77<inputCostsYearOfDeployment,0,IF($R31>0,IF(0=MOD(EL$77-inputCostsYearOfDeployment,$R31),$S31+$U31,$U31),IF(EL$77>(inputCostsYearOfDeployment-1),$U31,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(EN$77<inputCostsYearOfDeployment,0,IF($R31>0,IF(0=MOD(EN$77-inputCostsYearOfDeployment,$R31),$S31+$U31,$U31),IF(EN$77>(inputCostsYearOfDeployment-1),$U31,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(EP$77<inputCostsYearOfDeployment,0,IF($R31>0,IF(0=MOD(EP$77-inputCostsYearOfDeployment,$R31),$S31+$U31,$U31),IF(EP$77>(inputCostsYearOfDeployment-1),$U31,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(ER$77<inputCostsYearOfDeployment,0,IF($R31>0,IF(0=MOD(ER$77-inputCostsYearOfDeployment,$R31),$S31+$U31,$U31),IF(ER$77>(inputCostsYearOfDeployment-1),$U31,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(ET$77<inputCostsYearOfDeployment,0,IF($R31>0,IF(0=MOD(ET$77-inputCostsYearOfDeployment,$R31),$S31+$U31,$U31),IF(ET$77>(inputCostsYearOfDeployment-1),$U31,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(EV$77<inputCostsYearOfDeployment,0,IF($R31>0,IF(0=MOD(EV$77-inputCostsYearOfDeployment,$R31),$S31+$U31,$U31),IF(EV$77>(inputCostsYearOfDeployment-1),$U31,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(EX$77<inputCostsYearOfDeployment,0,IF($R31>0,IF(0=MOD(EX$77-inputCostsYearOfDeployment,$R31),$S31+$U31,$U31),IF(EX$77>(inputCostsYearOfDeployment-1),$U31,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(EZ$77<inputCostsYearOfDeployment,0,IF($R31>0,IF(0=MOD(EZ$77-inputCostsYearOfDeployment,$R31),$S31+$U31,$U31),IF(EZ$77>(inputCostsYearOfDeployment-1),$U31,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(FB$77<inputCostsYearOfDeployment,0,IF($R31>0,IF(0=MOD(FB$77-inputCostsYearOfDeployment,$R31),$S31+$U31,$U31),IF(FB$77>(inputCostsYearOfDeployment-1),$U31,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(FD$77<inputCostsYearOfDeployment,0,IF($R31>0,IF(0=MOD(FD$77-inputCostsYearOfDeployment,$R31),$S31+$U31,$U31),IF(FD$77>(inputCostsYearOfDeployment-1),$U31,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(FF$77<inputCostsYearOfDeployment,0,IF($R31>0,IF(0=MOD(FF$77-inputCostsYearOfDeployment,$R31),$S31+$U31,$U31),IF(FF$77>(inputCostsYearOfDeployment-1),$U31,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(FH$77<inputCostsYearOfDeployment,0,IF($R31>0,IF(0=MOD(FH$77-inputCostsYearOfDeployment,$R31),$S31+$U31,$U31),IF(FH$77>(inputCostsYearOfDeployment-1),$U31,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(FJ$77<inputCostsYearOfDeployment,0,IF($R31>0,IF(0=MOD(FJ$77-inputCostsYearOfDeployment,$R31),$S31+$U31,$U31),IF(FJ$77>(inputCostsYearOfDeployment-1),$U31,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(FL$77<inputCostsYearOfDeployment,0,IF($R31>0,IF(0=MOD(FL$77-inputCostsYearOfDeployment,$R31),$S31+$U31,$U31),IF(FL$77>(inputCostsYearOfDeployment-1),$U31,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(FN$77<inputCostsYearOfDeployment,0,IF($R31>0,IF(0=MOD(FN$77-inputCostsYearOfDeployment,$R31),$S31+$U31,$U31),IF(FN$77>(inputCostsYearOfDeployment-1),$U31,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(FP$77<inputCostsYearOfDeployment,0,IF($R31>0,IF(0=MOD(FP$77-inputCostsYearOfDeployment,$R31),$S31+$U31,$U31),IF(FP$77>(inputCostsYearOfDeployment-1),$U31,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(FR$77<inputCostsYearOfDeployment,0,IF($R31>0,IF(0=MOD(FR$77-inputCostsYearOfDeployment,$R31),$S31+$U31,$U31),IF(FR$77>(inputCostsYearOfDeployment-1),$U31,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(FT$77<inputCostsYearOfDeployment,0,IF($R31>0,IF(0=MOD(FT$77-inputCostsYearOfDeployment,$R31),$S31+$U31,$U31),IF(FT$77>(inputCostsYearOfDeployment-1),$U31,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(FV$77<inputCostsYearOfDeployment,0,IF($R31>0,IF(0=MOD(FV$77-inputCostsYearOfDeployment,$R31),$S31+$U31,$U31),IF(FV$77>(inputCostsYearOfDeployment-1),$U31,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(FX$77<inputCostsYearOfDeployment,0,IF($R31>0,IF(0=MOD(FX$77-inputCostsYearOfDeployment,$R31),$S31+$U31,$U31),IF(FX$77>(inputCostsYearOfDeployment-1),$U31,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(FZ$77<inputCostsYearOfDeployment,0,IF($R31>0,IF(0=MOD(FZ$77-inputCostsYearOfDeployment,$R31),$S31+$U31,$U31),IF(FZ$77>(inputCostsYearOfDeployment-1),$U31,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(GB$77<inputCostsYearOfDeployment,0,IF($R31>0,IF(0=MOD(GB$77-inputCostsYearOfDeployment,$R31),$S31+$U31,$U31),IF(GB$77>(inputCostsYearOfDeployment-1),$U31,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(GD$77<inputCostsYearOfDeployment,0,IF($R31>0,IF(0=MOD(GD$77-inputCostsYearOfDeployment,$R31),$S31+$U31,$U31),IF(GD$77>(inputCostsYearOfDeployment-1),$U31,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(GF$77<inputCostsYearOfDeployment,0,IF($R31>0,IF(0=MOD(GF$77-inputCostsYearOfDeployment,$R31),$S31+$U31,$U31),IF(GF$77>(inputCostsYearOfDeployment-1),$U31,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(GH$77<inputCostsYearOfDeployment,0,IF($R31>0,IF(0=MOD(GH$77-inputCostsYearOfDeployment,$R31),$S31+$U31,$U31),IF(GH$77>(inputCostsYearOfDeployment-1),$U31,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(GJ$77<inputCostsYearOfDeployment,0,IF($R31>0,IF(0=MOD(GJ$77-inputCostsYearOfDeployment,$R31),$S31+$U31,$U31),IF(GJ$77>(inputCostsYearOfDeployment-1),$U31,0))*inputCostsEquipmentCount)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,"TOTAL Incremental Cost",null,{"$f":"SUM(L92:M97)","v":0},null,{"$f":"SUM(N92:O97)","v":0},null,{"$f":"SUM(P92:Q97)","v":0},null,{"$f":"SUM(R92:S97)","v":0},null,{"$f":"SUM(T92:U97)","v":0},null,{"$f":"SUM(V92:W97)","v":0},null,{"$f":"SUM(X92:Y97)","v":0},null,{"$f":"SUM(Z92:AA97)","v":0},null,{"$f":"SUM(AB92:AC97)","v":0},null,{"$f":"SUM(AD92:AE97)","v":0},null,{"$f":"SUM(AF92:AG97)","v":0},null,{"$f":"SUM(AH92:AI97)","v":0},null,{"$f":"SUM(AJ92:AK97)","v":0},null,{"$f":"SUM(AL92:AM97)","v":0},null,{"$f":"SUM(AN92:AO97)","v":0},null,{"$f":"SUM(AP92:AQ97)","v":0},null,{"$f":"SUM(AR92:AS97)","v":0},null,{"$f":"SUM(AT92:AU97)","v":0},null,{"$f":"SUM(AV92:AW97)","v":0},null,{"$f":"SUM(AX92:AY97)","v":0},null,{"$f":"SUM(AZ92:BA97)","v":0},null,{"$f":"SUM(BB92:BC97)","v":0},null,{"$f":"SUM(BD92:BE97)","v":0},null,{"$f":"SUM(BF92:BG97)","v":0},null,{"$f":"SUM(BH92:BI97)","v":0},null,{"$f":"SUM(BJ92:BK97)","v":0},null,{"$f":"SUM(BL92:BM97)","v":0},null,{"$f":"SUM(BN92:BO97)","v":0},null,{"$f":"SUM(BP92:BQ97)","v":0},null,{"$f":"SUM(BR92:BS97)","v":0},null,{"$f":"SUM(BT92:BU97)","v":0},null,{"$f":"SUM(BV92:BW97)","v":0},null,{"$f":"SUM(BX92:BY97)","v":0},null,{"$f":"SUM(BZ92:CA97)","v":0},null,{"$f":"SUM(CB92:CC97)","v":0},null,{"$f":"SUM(CD92:CE97)","v":0},null,{"$f":"SUM(CF92:CG97)","v":0},null,{"$f":"SUM(CH92:CI97)","v":0},null,{"$f":"SUM(CJ92:CK97)","v":0},null,{"$f":"SUM(CL92:CM97)","v":0},null,{"$f":"SUM(CN92:CO97)","v":0},null,{"$f":"SUM(CP92:CQ97)","v":0},null,{"$f":"SUM(CR92:CS97)","v":0},null,{"$f":"SUM(CT92:CU97)","v":0},null,{"$f":"SUM(CV92:CW97)","v":0},null,{"$f":"SUM(CX92:CY97)","v":0},null,{"$f":"SUM(CZ92:DA97)","v":0},null,{"$f":"SUM(DB92:DC97)","v":0},null,{"$f":"SUM(DD92:DE97)","v":0},null,{"$f":"SUM(DF92:DG97)","v":0},null,{"$f":"SUM(DH92:DI97)","v":0},null,{"$f":"SUM(DJ92:DK97)","v":0},null,{"$f":"SUM(DL92:DM97)","v":0},null,{"$f":"SUM(DN92:DO97)","v":0},null,{"$f":"SUM(DP92:DQ97)","v":0},null,{"$f":"SUM(DR92:DS97)","v":0},null,{"$f":"SUM(DT92:DU97)","v":0},null,{"$f":"SUM(DV92:DW97)","v":0},null,{"$f":"SUM(DX92:DY97)","v":0},null,{"$f":"SUM(DZ92:EA97)","v":0},null,{"$f":"SUM(EB92:EC97)","v":0},null,{"$f":"SUM(ED92:EE97)","v":0},null,{"$f":"SUM(EF92:EG97)","v":0},null,{"$f":"SUM(EH92:EI97)","v":0},null,{"$f":"SUM(EJ92:EK97)","v":0},null,{"$f":"SUM(EL92:EM97)","v":0},null,{"$f":"SUM(EN92:EO97)","v":0},null,{"$f":"SUM(EP92:EQ97)","v":0},null,{"$f":"SUM(ER92:ES97)","v":0},null,{"$f":"SUM(ET92:EU97)","v":0},null,{"$f":"SUM(EV92:EW97)","v":0},null,{"$f":"SUM(EX92:EY97)","v":0},null,{"$f":"SUM(EZ92:FA97)","v":0},null,{"$f":"SUM(FB92:FC97)","v":0},null,{"$f":"SUM(FD92:FE97)","v":0},null,{"$f":"SUM(FF92:FG97)","v":0},null,{"$f":"SUM(FH92:FI97)","v":0},null,{"$f":"SUM(FJ92:FK97)","v":0},null,{"$f":"SUM(FL92:FM97)","v":0},null,{"$f":"SUM(FN92:FO97)","v":0},null,{"$f":"SUM(FP92:FQ97)","v":0},null,{"$f":"SUM(FR92:FS97)","v":0},null,{"$f":"SUM(FT92:FU97)","v":0},null,{"$f":"SUM(FV92:FW97)","v":0},null,{"$f":"SUM(FX92:FY97)","v":0},null,{"$f":"SUM(FZ92:GA97)","v":0},null,{"$f":"SUM(GB92:GC97)","v":0},null,{"$f":"SUM(GD92:GE97)","v":0},null,{"$f":"SUM(GF92:GG97)","v":0},null,{"$f":"SUM(GH92:GI97)","v":0},null,{"$f":"SUM(GJ92:GK97)","v":0}]

{"sheet":"Road Weather Management","index":39,"n_rows":90,"n_cols":192,"rows_kept":90,"cut":false,"hidden":false,"merged":[[59,1,59,6],[60,1,60,6],[61,1,61,6],[30,22,30,23],[32,22,32,23],[36,14,36,15],[28,22,28,23],[15,18,15,19],[15,20,15,21],[13,20,13,21],[13,22,13,23],[14,18,14,19],[14,20,14,21],[14,22,14,23],[17,18,17,19],[17,20,17,21],[23,22,23,23],[24,18,24,19],[38,22,38,23],[24,20,24,21],[24,22,24,23],[25,18,25,19],[25,20,25,21],[25,22,25,23],[36,22,36,23],[20,18,20,19],[15,22,15,23],[18,18,18,19],[18,20,18,21],[18,22,18,23],[16,20,16,21],[16,22,16,23],[19,18,19,19],[27,20,27,21],[20,20,20,21],[19,20,19,21],[27,22,27,23],[20,22,20,23],[19,22,19,23],[2,1,2,6],[3,1,3,6],[4,1,4,6],[5,1,5,6],[6,1,6,6],[7,1,7,6],[8,1,8,6],[9,1,9,6],[10,1,10,6],[11,1,11,6],[7,8,9,10],[7,16,9,17],[7,18,9,19],[7,20,9,21],[7,22,9,23],[11,18,11,19],[10,18,10,19],[11,20,11,21],[10,20,10,21],[11,22,11,23],[10,22,10,23],[12,1,12,6],[13,1,13,6],[14,1,14,6],[15,1,15,6],[16,1,16,6],[16,18,16,19],[13,18,13,19],[88,101,88,102],[88,103,88,104],[88,105,88,106],[88,107,88,108],[88,109,88,110],[88,111,88,112],[72,87,72,88],[72,89,72,90],[72,91,72,92],[72,93,72,94],[72,95,72,96],[72,73,72,74],[72,75,72,76],[72,77,72,78],[72,79,72,80],[72,81,72,82],[72,83,72,84],[72,109,72,110],[72,111,72,112],[72,97,72,98],[72,99,72,100],[72,101,72,102],[72,103,72,104],[72,105,72,106],[72,107,72,108],[75,87,75,88],[75,89,75,90],[75,91,75,92],[75,93,75,94],[88,129,88,130],[88,131,88,132],[88,133,88,134],[88,135,88,136],[88,113,88,114],[88,115,88,116],[88,117,88,118],[88,191,88,192],[88,173,88,174],[88,175,88,176],[88,177,88,178],[88,179,88,180],[88,181,88,182],[88,183,88,184],[88,161,88,162],[88,163,88,164],[88,165,88,166],[88,167,88,168],[88,169,88,170],[88,171,88,172],[88,149,88,150],[88,151,88,152],[88,153,88,154],[88,155,88,156],[88,157,88,158],[88,185,88,186],[88,187,88,188],[88,189,88,190],[88,159,88,160],[88,119,88,120],[88,121,88,122],[88,123,88,124],[88,65,88,66],[88,67,88,68],[88,69,88,70],[88,71,88,72],[88,73,88,74],[88,75,88,76],[88,53,88,54],[88,137,88,138],[88,139,88,140],[88,141,88,142],[88,143,88,144],[88,145,88,146],[88,147,88,148],[88,125,88,126],[88,55,88,56],[88,57,88,58],[88,59,88,60],[88,61,88,62],[88,63,88,64],[88,89,88,90],[88,91,88,92],[88,93,88,94],[88,95,88,96],[88,97,88,98],[88,99,88,100],[88,77,88,78],[88,79,88,80],[88,81,88,82],[88,83,88,84],[88,85,88,86],[88,87,88,88],[88,127,88,128],[88,11,88,12],[88,13,88,14],[88,15,88,16],[88,17,88,18],[88,19,88,20],[88,21,88,22],[88,23,88,24],[88,25,88,26],[88,27,88,28],[88,41,88,42],[88,43,88,44],[88,45,88,46],[88,47,88,48],[88,49,88,50],[88,51,88,52],[88,29,88,30],[88,31,88,32],[88,33,88,34],[88,35,88,36],[88,37,88,38],[88,39,88,40],[72,191,72,192],[72,169,72,170],[72,171,72,172],[72,173,72,174],[72,175,72,176],[72,177,72,178],[72,179,72,180],[72,181,72,182],[72,183,72,184],[72,185,72,186],[72,157,72,158],[72,159,72,160],[72,161,72,162],[72,163,72,164],[72,165,72,166],[72,167,72,168],[72,145,72,146],[72,147,72,148],[72,149,72,150],[72,151,72,152],[72,153,72,154],[72,155,72,156],[75,189,75,190],[75,155,75,156],[75,157,75,158],[75,159,75,160],[75,161,75,162],[75,163,75,164],[75,165,75,166],[75,167,75,168],[75,169,75,170],[75,171,75,172],[72,65,72,66],[72,67,72,68],[72,69,72,70],[72,71,72,72],[75,65,75,66],[75,67,75,68],[75,69,75,70],[75,71,75,72],[75,73,75,74],[75,75,75,76],[75,77,75,78],[75,79,75,80],[75,81,75,82],[75,119,75,120],[75,83,75,84],[75,85,75,86],[75,121,75,122],[75,123,75,124],[75,125,75,126],[72,187,72,188],[72,189,72,190],[72,133,72,134],[72,49,72,50],[72,51,72,52],[72,53,72,54],[72,55,72,56],[72,57,72,58],[72,59,72,60],[72,85,72,86],[72,139,72,140],[72,141,72,142],[72,143,72,144],[72,121,72,122],[72,123,72,124],[72,125,72,126],[72,127,72,128],[72,129,72,130],[72,131,72,132],[72,113,72,114],[72,115,72,116],[72,117,72,118],[72,119,72,120],[72,135,72,136],[72,137,72,138],[52,191,52,192],[61,10,61,15],[61,16,61,17],[72,11,72,12],[72,13,72,14],[72,15,72,16],[72,17,72,18],[72,19,72,20],[72,21,72,22],[72,23,72,24],[52,179,52,180],[52,181,52,182],[52,183,52,184],[52,185,52,186],[52,187,52,188],[52,189,52,190],[52,167,52,168],[52,169,52,170],[52,171,52,172],[52,173,52,174],[52,175,52,176],[52,177,52,178],[52,155,52,156],[52,157,52,158],[72,37,72,38],[72,39,72,40],[72,41,72,42],[72,43,72,44],[72,45,72,46],[72,47,72,48],[72,25,72,26],[72,27,72,28],[52,141,52,142],[52,119,52,120],[52,121,52,122],[52,123,52,124],[52,125,52,126],[52,127,52,128],[52,129,52,130],[52,159,52,160],[52,161,52,162],[52,163,52,164],[52,165,52,166],[52,143,52,144],[52,145,52,146],[52,147,52,148],[52,149,52,150],[52,151,52,152],[52,153,52,154],[52,107,52,108],[52,109,52,110],[52,111,52,112],[52,113,52,114],[52,115,52,116],[52,117,52,118],[52,95,52,96],[52,97,52,98],[52,99,52,100],[52,101,52,102],[52,103,52,104],[52,105,52,106],[52,131,52,132],[52,133,52,134],[52,135,52,136],[52,137,52,138],[52,139,52,140],[52,65,52,66],[52,67,52,68],[52,69,52,70],[52,47,52,48],[52,49,52,50],[52,51,52,52],[52,53,52,54],[52,55,52,56],[52,57,52,58],[52,83,52,84],[52,85,52,86],[52,87,52,88],[52,89,52,90],[52,91,52,92],[52,93,52,94],[52,71,52,72],[52,73,52,74],[52,75,52,76],[52,77,52,78],[52,79,52,80],[52,81,52,82],[52,59,52,60],[52,61,52,62],[51,157,51,158],[51,159,51,160],[51,137,51,138],[51,139,51,140],[51,141,51,142],[51,143,51,144],[51,145,51,146],[51,147,51,148],[51,185,51,186],[51,187,51,188],[51,189,51,190],[51,191,51,192],[52,11,52,12],[52,13,52,14],[52,15,52,16],[52,17,52,18],[52,19,52,20],[52,21,52,22],[51,173,51,174],[51,175,51,176],[51,177,51,178],[51,179,51,180],[51,181,51,182],[51,183,51,184],[51,161,51,162],[51,163,51,164],[51,165,51,166],[51,167,51,168],[51,169,51,170],[51,171,51,172],[51,149,51,150],[52,35,52,36],[51,97,51,98],[51,99,51,100],[51,125,51,126],[51,127,51,128],[51,129,51,130],[51,131,51,132],[51,133,51,134],[51,135,51,136],[51,113,51,114],[51,115,51,116],[51,117,51,118],[51,119,51,120],[51,121,51,122],[51,123,51,124],[51,153,51,154],[51,151,51,152],[51,155,51,156],[50,179,50,180],[50,181,50,182],[50,183,50,184],[50,185,50,186],[50,187,50,188],[50,189,50,190],[50,167,50,168],[50,169,50,170],[51,53,51,54],[51,55,51,56],[51,57,51,58],[51,59,51,60],[51,61,51,62],[51,63,51,64],[51,41,51,42],[51,43,51,44],[51,45,51,46],[51,47,51,48],[51,49,51,50],[51,51,51,52],[51,77,51,78],[51,79,51,80],[51,81,51,82],[50,171,50,172],[50,173,50,174],[50,175,50,176],[50,177,50,178],[50,155,50,156],[50,157,50,158],[50,159,50,160],[51,93,51,94],[51,95,51,96],[50,165,50,166],[51,29,51,30],[51,31,51,32],[51,33,51,34],[51,35,51,36],[51,37,51,38],[51,39,51,40],[50,191,50,192],[51,83,51,84],[51,85,51,86],[51,87,51,88],[51,65,51,66],[51,67,51,68],[51,69,51,70],[51,71,51,72],[51,73,51,74],[51,75,51,76],[51,101,51,102],[51,103,51,104],[51,105,51,106],[51,107,51,108],[51,109,51,110],[51,111,51,112],[50,123,50,124],[50,125,50,126],[50,127,50,128],[50,129,50,130],[50,107,50,108],[50,109,50,110],[50,111,50,112],[51,89,51,90],[51,91,51,92],[50,69,50,70],[50,161,50,162],[50,163,50,164],[50,119,50,120],[50,121,50,122],[50,95,50,96],[50,97,50,98],[50,99,50,100],[50,101,50,102],[50,103,50,104],[50,105,50,106],[50,83,50,84],[50,85,50,86],[50,87,50,88],[50,89,50,90],[50,91,50,92],[50,93,50,94],[50,113,50,114],[50,143,50,144],[50,145,50,146],[50,147,50,148],[50,149,50,150],[50,151,50,152],[50,153,50,154],[50,131,50,132],[50,133,50,134],[50,135,50,136],[50,137,50,138],[50,139,50,140],[50,141,50,142],[50,115,50,116],[50,117,50,118],[49,85,49,86],[49,91,49,92],[49,93,49,94],[49,95,49,96],[49,97,49,98],[49,99,49,100],[49,101,49,102],[49,103,49,104],[49,105,49,106],[49,107,49,108],[49,135,49,136],[49,113,49,114],[49,115,49,116],[47,155,47,156],[49,89,49,90],[50,81,50,82],[49,53,49,54],[49,55,49,56],[49,57,49,58],[49,59,49,60],[49,61,49,62],[49,87,49,88],[50,73,50,74],[50,75,50,76],[49,71,49,72],[49,73,49,74],[49,69,49,70],[50,59,50,60],[50,61,50,62],[50,63,50,64],[50,65,50,66],[50,67,50,68],[47,111,47,112],[47,113,47,114],[49,109,49,110],[49,111,49,112],[47,115,47,116],[49,173,49,174],[49,161,49,162],[49,163,49,164],[49,165,49,166],[49,167,49,168],[49,169,49,170],[49,171,49,172],[49,145,49,146],[49,147,49,148],[49,125,49,126],[49,127,49,128],[49,129,49,130],[49,131,49,132],[49,133,49,134],[49,149,49,150],[49,151,49,152],[49,153,49,154],[49,155,49,156],[49,157,49,158],[49,159,49,160],[47,157,47,158],[47,137,47,138],[47,139,47,140],[47,141,47,142],[47,119,47,120],[47,121,47,122],[47,123,47,124],[50,27,50,28],[50,29,50,30],[50,31,50,32],[50,33,50,34],[50,35,50,36],[50,37,50,38],[50,39,50,40],[50,41,50,42],[50,43,50,44],[50,45,50,46],[49,77,49,78],[49,79,49,80],[49,81,49,82],[49,83,49,84],[49,41,49,42],[49,43,49,44],[50,71,50,72],[49,31,49,32],[49,75,49,76],[49,33,49,34],[49,65,49,66],[49,67,49,68],[50,47,50,48],[50,49,50,50],[50,51,50,52],[50,53,50,54],[50,55,50,56],[50,57,50,58],[50,77,50,78],[50,79,50,80],[49,49,49,50],[49,51,49,52],[47,125,47,126],[47,127,47,128],[47,191,47,192],[49,175,49,176],[47,181,47,182],[47,117,47,118],[49,117,49,118],[49,119,49,120],[49,121,49,122],[49,123,49,124],[49,137,49,138],[49,139,49,140],[49,141,49,142],[49,191,49,192],[49,185,49,186],[49,187,49,188],[49,189,49,190],[49,143,49,144],[47,183,47,184],[47,185,47,186],[47,187,47,188],[47,189,47,190],[49,177,49,178],[49,179,49,180],[49,181,49,182],[49,183,49,184],[47,163,47,164],[47,165,47,166],[47,167,47,168],[47,169,47,170],[47,159,47,160],[47,49,47,50],[47,179,47,180],[47,161,47,162],[47,143,47,144],[47,145,47,146],[47,147,47,148],[47,149,47,150],[47,151,47,152],[47,153,47,154],[47,129,47,130],[47,83,47,84],[47,85,47,86],[47,87,47,88],[47,89,47,90],[47,91,47,92],[47,93,47,94],[47,71,47,72],[47,95,47,96],[47,97,47,98],[47,99,47,100],[47,101,47,102],[47,103,47,104],[47,105,47,106],[47,131,47,132],[47,133,47,134],[47,107,47,108],[47,109,47,110],[47,171,47,172],[47,173,47,174],[47,175,47,176],[47,177,47,178],[47,135,47,136],[23,1,23,6],[47,75,47,76],[47,77,47,78],[47,79,47,80],[47,81,47,82],[37,1,37,6],[33,1,33,6],[35,1,35,6],[36,1,36,6],[38,1,38,6],[29,1,29,6],[30,1,30,6],[31,1,31,6],[25,1,25,6],[32,1,32,6],[27,1,27,6],[28,1,28,6],[28,18,28,19],[28,20,28,21],[34,1,34,6],[47,37,47,38],[47,27,47,28],[47,29,47,30],[47,31,47,32],[47,33,47,34],[47,59,47,60],[47,61,47,62],[47,63,47,64],[47,65,47,66],[47,67,47,68],[47,69,47,70],[47,47,47,48],[20,1,20,6],[17,1,17,6],[18,1,18,6],[19,1,19,6],[12,18,12,19],[12,20,12,21],[12,22,12,23],[47,73,47,74],[41,1,41,6],[42,1,42,6],[43,1,43,6],[44,1,44,6],[47,1,47,6],[26,1,26,6],[26,18,26,19],[26,20,26,21],[26,22,26,23],[23,18,23,19],[23,20,23,21],[47,51,47,52],[47,53,47,54],[47,55,47,56],[47,57,47,58],[17,22,17,23],[27,18,27,19],[21,1,21,6],[24,1,24,6],[45,1,45,6],[39,1,39,6],[40,1,40,6],[46,1,46,6],[22,1,22,6],[55,1,55,6],[75,63,75,64],[75,29,75,30],[75,31,75,32],[75,33,75,34],[75,35,75,36],[75,37,75,38],[75,39,75,40],[75,41,75,42],[75,43,75,44],[75,45,75,46],[49,63,49,64],[52,43,52,44],[52,45,52,46],[52,63,52,64],[72,63,72,64],[50,13,50,14],[50,15,50,16],[75,47,75,48],[75,49,75,50],[49,35,49,36],[49,37,49,38],[75,51,75,52],[75,53,75,54],[75,55,75,56],[75,57,75,58],[75,59,75,60],[75,61,75,62],[49,1,49,6],[50,1,50,6],[51,1,51,6],[50,23,50,24],[75,11,75,12],[75,13,75,14],[75,15,75,16],[75,17,75,18],[75,19,75,20],[75,21,75,22],[75,23,75,24],[75,25,75,26],[75,27,75,28],[72,29,72,30],[72,31,72,32],[72,33,72,34],[72,35,72,36],[72,61,72,62],[49,45,49,46],[49,47,49,48],[49,39,49,40],[51,25,51,26],[51,27,51,28],[52,37,52,38],[52,39,52,40],[49,11,49,12],[49,13,49,14],[49,15,49,16],[51,11,51,12],[51,13,51,14],[51,15,51,16],[51,17,51,18],[51,19,51,20],[51,21,51,22],[51,23,51,24],[50,17,50,18],[47,17,47,18],[47,19,47,20],[47,21,47,22],[47,43,47,44],[47,45,47,46],[47,23,47,24],[47,25,47,26],[48,1,48,6],[52,27,52,28],[52,29,52,30],[52,31,52,32],[52,33,52,34],[52,1,52,6],[53,1,53,6],[54,1,54,6],[52,41,52,42],[52,23,52,24],[52,25,52,26],[49,21,49,22],[49,23,49,24],[49,25,49,26],[49,27,49,28],[50,11,50,12],[47,39,47,40],[47,41,47,42],[49,29,49,30],[50,19,50,20],[49,17,49,18],[49,19,49,20],[47,35,47,36],[50,21,50,22],[50,25,50,26],[75,127,75,128],[75,129,75,130],[75,101,75,102],[75,103,75,104],[75,105,75,106],[75,107,75,108],[75,109,75,110],[75,111,75,112],[75,113,75,114],[75,115,75,116],[75,117,75,118],[75,95,75,96],[75,97,75,98],[75,99,75,100],[75,137,75,138],[75,139,75,140],[75,141,75,142],[75,131,75,132],[75,133,75,134],[75,135,75,136],[75,143,75,144],[75,145,75,146],[75,147,75,148],[75,149,75,150],[75,151,75,152],[75,153,75,154],[75,191,75,192],[76,11,76,12],[76,13,76,14],[76,15,76,16],[76,17,76,18],[76,19,76,20],[76,21,76,22],[76,23,76,24],[76,25,76,26],[76,27,76,28],[76,29,76,30],[76,31,76,32],[76,33,76,34],[76,35,76,36],[76,37,76,38],[76,39,76,40],[76,41,76,42],[76,43,76,44],[76,45,76,46],[76,47,76,48],[76,49,76,50],[76,51,76,52],[76,53,76,54],[76,55,76,56],[75,173,75,174],[75,175,75,176],[75,177,75,178],[75,179,75,180],[75,181,75,182],[75,183,75,184],[75,185,75,186],[75,187,75,188],[76,75,76,76],[76,77,76,78],[76,79,76,80],[76,81,76,82],[76,83,76,84],[76,85,76,86],[76,87,76,88],[76,89,76,90],[76,91,76,92],[76,57,76,58],[76,59,76,60],[76,61,76,62],[76,63,76,64],[76,65,76,66],[76,67,76,68],[76,69,76,70],[76,71,76,72],[76,73,76,74],[76,111,76,112],[76,113,76,114],[76,115,76,116],[76,117,76,118],[76,119,76,120],[76,121,76,122],[76,123,76,124],[76,125,76,126],[76,127,76,128],[76,93,76,94],[76,95,76,96],[76,97,76,98],[76,99,76,100],[76,101,76,102],[76,103,76,104],[76,105,76,106],[76,107,76,108],[76,109,76,110],[76,181,76,182],[76,147,76,148],[76,149,76,150],[76,151,76,152],[76,153,76,154],[76,155,76,156],[76,157,76,158],[76,159,76,160],[76,161,76,162],[76,163,76,164],[76,129,76,130],[76,131,76,132],[76,133,76,134],[76,135,76,136],[76,137,76,138],[76,139,76,140],[76,141,76,142],[76,143,76,144],[76,145,76,146],[76,183,76,184],[76,185,76,186],[76,187,76,188],[76,189,76,190],[76,191,76,192],[77,11,77,12],[77,13,77,14],[77,15,77,16],[77,17,77,18],[77,19,77,20],[77,21,77,22],[77,23,77,24],[77,25,77,26],[77,27,77,28],[77,29,77,30],[77,31,77,32],[77,33,77,34],[77,35,77,36],[77,37,77,38],[77,39,77,40],[77,41,77,42],[77,43,77,44],[77,45,77,46],[77,47,77,48],[76,165,76,166],[76,167,76,168],[76,169,76,170],[76,171,76,172],[76,173,76,174],[76,175,76,176],[76,177,76,178],[76,179,76,180],[77,67,77,68],[77,69,77,70],[77,71,77,72],[77,73,77,74],[77,75,77,76],[77,77,77,78],[77,79,77,80],[77,81,77,82],[77,83,77,84],[77,49,77,50],[77,51,77,52],[77,53,77,54],[77,55,77,56],[77,57,77,58],[77,59,77,60],[77,61,77,62],[77,63,77,64],[77,65,77,66],[77,103,77,104],[77,105,77,106],[77,107,77,108],[77,109,77,110],[77,111,77,112],[77,113,77,114],[77,115,77,116],[77,117,77,118],[77,119,77,120],[77,85,77,86],[77,87,77,88],[77,89,77,90],[77,91,77,92],[77,93,77,94],[77,95,77,96],[77,97,77,98],[77,99,77,100],[77,101,77,102],[77,139,77,140],[77,141,77,142],[77,143,77,144],[77,145,77,146],[77,147,77,148],[77,149,77,150],[77,151,77,152],[77,153,77,154],[77,155,77,156]],"merged_total":1606,"flags":["merged_cut"]}
[]
[null,"Navigation",null,null,null,null,null,null,{"$f":"openingScreenTitle","v":"FHWA Tool for Operations Benefit/Cost (TOPS-BC):  Version 4.0"}]
[null,"Back",null,null,null,null,null,null,null,"PURPOSE:  Estimate Lifecycle Costs of TSM&O Strategies"]
[null,"OPENING SCREEN",null,null,null,null,null,null,null,null,"WORK AREA 1 - ESTIMATE AVERAGE ANNUAL COST"]
[null,"GENERAL TOOL OVERVIEW"]
[null,"WHAT'S NEW",null,null,null,null,null,null,null,null,"Road Weather Management"]
[null,"LIST OF ALL WORKSHEETS"]
[null,"1) ESTIMATE COSTS",null,null,null,null,null,null,"Equipment",null,null,null,null,null,null,null,"Useful Life",null,"Capital / Replacement Costs (Total)",null,"O&M Costs (Annual)",null,"Annualized Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Iterative Model Run Overview"]
[null,"Cost Default Matrix",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Title","Factor",null,"Result"]
[null,"Cost Template"]
[null,"Traveler Information"]
[null,"En-Route Traveler Information",null,null,null,null,null,null,"Basic Infrastructure Equipment"]
[null,"Pre-Trip Traveler Information",null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!L237","v":"TMC Information Dissemination Hardware"},null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!M237","v":5},{"$f":"'Cost Default Matrix'!N237","v":6100},null,{"$f":"'Cost Default Matrix'!O237","v":310},null,{"$f":"IF(R13>0,S13/R13+U13,U13)","v":1530}]
[null,"Traffic Signal Systems (TSS)",null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!L238","v":"TMC Information Dissemination Software"},null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!M238","v":5},{"$f":"'Cost Default Matrix'!N238","v":20500},null,{"$f":"'Cost Default Matrix'!O238","v":1000},null,{"$f":"IF(R14>0,S14/R14+U14,U14)","v":5100}]
[null,"Preset Timing",null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!L239","v":"TMC System Integration"},null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!M239","v":10},{"$f":"'Cost Default Matrix'!N239","v":77000},null,{"$f":"'Cost Default Matrix'!O239","v":5000},null,12700]
[null,"Traffic Actuated Timing",null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!L240","v":"Labor for Traffic Information Dissemination"},null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!M240","v":0},{"$f":"'Cost Default Matrix'!N240","v":0},null,{"$f":"'Cost Default Matrix'!O240","v":110000},null,110000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"`"]
[null,"Central Control ",null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!L241","v":"Communications "},null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!M241","v":5},{"$f":"'Cost Default Matrix'!N241","v":4100},null,{"$f":"'Cost Default Matrix'!O241","v":2300},null,3120]
[null,"Transit Signal Priority"]
[null,"Ramp Metering ",null,null,null,null,null,null,null,"TOTAL Infrastructure Cost",null,null,null,null,null,null,null,null,{"$f":"SUM(S11:T18)","v":107700},null,{"$f":"SUM(U11:V18)","v":118610},null,{"$f":"SUM(W11:X18)","v":132450}]
[null,"Central Control"]
[null,"Traffic Actuated",null,null,null,null,null,null,"Incremental Deployment Equipment"]
[null,"Preset Timing",null,null,null,null,null,null,null,"Incremental costs for road weather management deployments are extremely variable depending on the type of deployment."]
[null,"Freight Strategies",null,null,null,null,null,null,null,"User should enter and edit costs appropriate to their planned strategy.  Example costs include:"]
[null,"Truck Only Lanes",null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!L242","v":"Communication Line"},null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!M242","v":5},{"$f":"'Cost Default Matrix'!N242","v":770},null,{"$f":"'Cost Default Matrix'!O242","v":930},null,{"$f":"IF(R24>0,S24/R24+U24,U24)","v":1084}]
[null,"Compliance",null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!L243","v":"Variable Message Sign"},null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!M243","v":5},{"$f":"'Cost Default Matrix'!N243","v":89000},null,{"$f":"'Cost Default Matrix'!O243","v":4200},null,22000]
[null,"Truck Parking and Reservation Systems",null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!L244","v":"Variable Message Sign Tower"},null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!M244","v":25},{"$f":"'Cost Default Matrix'!N244","v":100000},null,{"$f":"'Cost Default Matrix'!O244","v":220},null,4220]
[null,"Climbing Lanes",null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!L245","v":"Remote Weather Station"},null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!M245","v":10},{"$f":"'Cost Default Matrix'!N245","v":38000},null,{"$f":"'Cost Default Matrix'!O245","v":2400},null,6200]
[null,"Off Hours Delivery",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[null,"Active Traffic Management",null,null,null,null,null,null,null,"TOTAL Incremental Cost",null,null,null,null,null,null,null,null,{"$f":"SUM(S20:T28)","v":227770},null,{"$f":"SUM(U20:V28)","v":7750},null,{"$f":"SUM(W20:X28)","v":33504}]
[null,"Variable Speed Limits"]
[null,"Part-Time Shoulder Use",null,null,null,null,null,null,"INPUT",null,"Enter Number of Infrastructure Deployments ",null,null,null,null,null,null,null,null,null,null,null,{"$f":"W19*R31","v":0}]
[null,"Other Strategies"]
[null,"Traffic Incident Management",null,null,null,null,null,null,"INPUT",null,"Enter Number of Incremental Deployments",null,null,null,null,null,null,null,null,null,null,null,{"$f":"R33*W29","v":0}]
[null,"Travel Demand Management"]
[null,"HOT Lanes",null,null,null,null,null,null,"INPUT",null,"Enter Year of Deployment"]
[4,"Road Weather Management"]
[null,"Work Zone Management",null,null,null,null,null,null,null,null,"Average Annual Cost",null,null,null,null,null,null,null,null,null,null,null,{"$f":"$W$31+$W$33","v":0}]
[null,"Shared Use Mobility"]
[null,"Costs Summary",null,null,null,null,null,null,null,null,"Levelized Costs (Used for Benefit Cost Ratio Calculation)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Q62*(IF($R$60>0,$R$60,$S$60))*(1+(IF($R$60>0,$R$60,$S$60)))^(IF($R$56>0,$R$56,$S$56)))/((1+(IF($R$60>0,$R$60,$S$60)))^(IF($R$56>0,$R$56,$S$56))-1)","v":0}]
[null,"2) ESTIMATE BENEFITS"]
[null,"Parameters"]
[null,"Strategy Default Impacts",null,null,null,null,null,null,{"$f":"openingScreenTitle","v":"FHWA Tool for Operations Benefit/Cost (TOPS-BC):  Version 4.0"}]
[null,"Benefit Template",null,null,null,null,null,null,null,"PURPOSE:  Estimate Lifecycle Costs of TSM&O Strategies"]
[null,"Arterial Strategies",null,null,null,null,null,null,null,null,"WORK AREA 2 - PROJECT STREAM OF COSTS AND ESTIMATE NET PRESENT VALUE"]
[null,"Traffic Signal Control"]
[null,"Freeway Strategies",null,null,null,null,null,null,{"$f":"K6","v":"Road Weather Management"}]
[null,"Ramp Metering"]
[null,"Traffic Incident Management",null,null,null,null,null,null,null,null,null,2013,null,{"$f":"L48+1","v":2014},null,{"$f":"N48+1","v":2015},null,{"$f":"P48+1","v":2016},null,{"$f":"R48+1","v":2017},null,{"$f":"T48+1","v":2018},null,{"$f":"V48+1","v":2019},null,{"$f":"X48+1","v":2020},null,{"$f":"Z48+1","v":2021},null,{"$f":"AB48+1","v":2022},null,{"$f":"AD48+1","v":2023},null,{"$f":"AF48+1","v":2024},null,{"$f":"AH48+1","v":2025},null,{"$f":"AJ48+1","v":2026},null,{"$f":"AL48+1","v":2027},null,{"$f":"AN48+1","v":2028},null,{"$f":"AP48+1","v":2029},null,{"$f":"AR48+1","v":2030},null,{"$f":"AT48+1","v":2031},null,{"$f":"AV48+1","v":2032},null,{"$f":"AX48+1","v":2033},null,{"$f":"AZ48+1","v":2034},null,{"$f":"BB48+1","v":2035},null,{"$f":"BD48+1","v":2036},null,{"$f":"BF48+1","v":2037},null,{"$f":"BH48+1","v":2038},null,{"$f":"BJ48+1","v":2039},null,{"$f":"BL48+1","v":2040},null,{"$f":"BN48+1","v":2041},null,{"$f":"BP48+1","v":2042},null,{"$f":"BR48+1","v":2043},null,{"$f":"BT48+1","v":2044},null,{"$f":"BV48+1","v":2045},null,{"$f":"BX48+1","v":2046},null,{"$f":"BZ48+1","v":2047},null,{"$f":"CB48+1","v":2048},null,{"$f":"CD48+1","v":2049},null,{"$f":"CF48+1","v":2050},null,{"$f":"CH48+1","v":2051},null,{"$f":"CJ48+1","v":2052},null,{"$f":"CL48+1","v":2053},null,{"$f":"CN48+1","v":2054},null,{"$f":"CP48+1","v":2055},null,{"$f":"CR48+1","v":2056},null,{"$f":"CT48+1","v":2057},null,{"$f":"CV48+1","v":2058},null,{"$f":"CX48+1","v":2059},null,{"$f":"CZ48+1","v":2060},null,{"$f":"DB48+1","v":2061},null,{"$f":"DD48+1","v":2062},null,{"$f":"DF48+1","v":2063},null,{"$f":"DH48+1","v":2064},null,{"$f":"DJ48+1","v":2065},null,{"$f":"DL48+1","v":2066},null,{"$f":"DN48+1","v":2067},null,{"$f":"DP48+1","v":2068},null,{"$f":"DR48+1","v":2069},null,{"$f":"DT48+1","v":2070},null,{"$f":"DV48+1","v":2071},null,{"$f":"DX48+1","v":2072},null,{"$f":"DZ48+1","v":2073},null,{"$f":"EB48+1","v":2074},null,{"$f":"ED48+1","v":2075},null,{"$f":"EF48+1","v":2076},null,{"$f":"EH48+1","v":2077},null,{"$f":"EJ48+1","v":2078},null,{"$f":"EL48+1","v":2079},null,{"$f":"EN48+1","v":2080},null,{"$f":"EP48+1","v":2081},null,{"$f":"ER48+1","v":2082},null,{"$f":"ET48+1","v":2083},null,{"$f":"EV48+1","v":2084},null,{"$f":"EX48+1","v":2085},null,{"$f":"EZ48+1","v":2086},null,{"$f":"FB48+1","v":2087},null,{"$f":"FD48+1","v":2088},null,{"$f":"FF48+1","v":2089},null,{"$f":"FH48+1","v":2090},null,{"$f":"FJ48+1","v":2091},null,{"$f":"FL48+1","v":2092},null,{"$f":"FN48+1","v":2093},null,{"$f":"FP48+1","v":2094},null,{"$f":"FR48+1","v":2095},null,{"$f":"FT48+1","v":2096},null,{"$f":"FV48+1","v":2097},null,{"$f":"FX48+1","v":2098},null,{"$f":"FZ48+1","v":2099},null,{"$f":"GB48+1","v":2100},null,{"$f":"GD48+1","v":2101},null,{"$f":"GF48+1","v":2102},null,{"$f":"GH48+1","v":2103}]
[null,"Traveler Information",null,null,null,null,null,null,"Cost Item"]
[null,"En-Route Traveler Information",null,null,null,null,null,null,"Infrastructure Costs ",null,null,{"$f":"L82","v":0},null,{"$f":"N82","v":0},null,{"$f":"P82","v":0},null,{"$f":"R82","v":0},null,{"$f":"T82","v":0},null,{"$f":"V82","v":0},null,{"$f":"X82","v":0},null,{"$f":"Z82","v":0},null,{"$f":"AB82","v":0},null,{"$f":"AD82","v":0},null,{"$f":"AF82","v":0},null,{"$f":"AH82","v":0},null,{"$f":"AJ82","v":0},null,{"$f":"AL82","v":0},null,{"$f":"AN82","v":0},null,{"$f":"AP82","v":0},null,{"$f":"AR82","v":0},null,{"$f":"AT82","v":0},null,{"$f":"AV82","v":0},null,{"$f":"AX82","v":0},null,{"$f":"AZ82","v":0},null,{"$f":"BB82","v":0},null,{"$f":"BD82","v":0},null,{"$f":"BF82","v":0},null,{"$f":"BH82","v":0},null,{"$f":"BJ82","v":0},null,{"$f":"BL82","v":0},null,{"$f":"BN82","v":0},null,{"$f":"BP82","v":0},null,{"$f":"BR82","v":0},null,{"$f":"BT82","v":0},null,{"$f":"BV82","v":0},null,{"$f":"BX82","v":0},null,{"$f":"BZ82","v":0},null,{"$f":"CB82","v":0},null,{"$f":"CD82","v":0},null,{"$f":"CF82","v":0},null,{"$f":"CH82","v":0},null,{"$f":"CJ82","v":0},null,{"$f":"CL82","v":0},null,{"$f":"CN82","v":0},null,{"$f":"CP82","v":0},null,{"$f":"CR82","v":0},null,{"$f":"CT82","v":0},null,{"$f":"CV82","v":0},null,{"$f":"CX82","v":0},null,{"$f":"CZ82","v":0},null,{"$f":"DB82","v":0},null,{"$f":"DD82","v":0},null,{"$f":"DF82","v":0},null,{"$f":"DH82","v":0},null,{"$f":"DJ82","v":0},null,{"$f":"DL82","v":0},null,{"$f":"DN82","v":0},null,{"$f":"DP82","v":0},null,{"$f":"DR82","v":0},null,{"$f":"DT82","v":0},null,{"$f":"DV82","v":0},null,{"$f":"DX82","v":0},null,{"$f":"DZ82","v":0},null,{"$f":"EB82","v":0},null,{"$f":"ED82","v":0},null,{"$f":"EF82","v":0},null,{"$f":"EH82","v":0},null,{"$f":"EJ82","v":0},null,{"$f":"EL82","v":0},null,{"$f":"EN82","v":0},null,{"$f":"EP82","v":0},null,{"$f":"ER82","v":0},null,{"$f":"ET82","v":0},null,{"$f":"EV82","v":0},null,{"$f":"EX82","v":0},null,{"$f":"EZ82","v":0},null,{"$f":"FB82","v":0},null,{"$f":"FD82","v":0},null,{"$f":"FF82","v":0},null,{"$f":"FH82","v":0},null,{"$f":"FJ82","v":0},null,{"$f":"FL82","v":0},null,{"$f":"FN82","v":0},null,{"$f":"FP82","v":0},null,{"$f":"FR82","v":0},null,{"$f":"FT82","v":0},null,{"$f":"FV82","v":0},null,{"$f":"FX82","v":0},null,{"$f":"FZ82","v":0},null,{"$f":"GB82","v":0},null,{"$f":"GD82","v":0},null,{"$f":"GF82","v":0},null,{"$f":"GH82","v":0},null,{"$f":"GJ82","v":0}]
[null,"Pre-Trip Traveler Information",null,null,null,null,null,null,"Incremental Costs",null,null,{"$f":"L90","v":0},null,{"$f":"N90","v":0},null,{"$f":"P90","v":0},null,{"$f":"R90","v":0},null,{"$f":"T90","v":0},null,{"$f":"V90","v":0},null,{"$f":"X90","v":0},null,{"$f":"Z90","v":0},null,{"$f":"AB90","v":0},null,{"$f":"AD90","v":0},null,{"$f":"AF90","v":0},null,{"$f":"AH90","v":0},null,{"$f":"AJ90","v":0},null,{"$f":"AL90","v":0},null,{"$f":"AN90","v":0},null,{"$f":"AP90","v":0},null,{"$f":"AR90","v":0},null,{"$f":"AT90","v":0},null,{"$f":"AV90","v":0},null,{"$f":"AX90","v":0},null,{"$f":"AZ90","v":0},null,{"$f":"BB90","v":0},null,{"$f":"BD90","v":0},null,{"$f":"BF90","v":0},null,{"$f":"BH90","v":0},null,{"$f":"BJ90","v":0},null,{"$f":"BL90","v":0},null,{"$f":"BN90","v":0},null,{"$f":"BP90","v":0},null,{"$f":"BR90","v":0},null,{"$f":"BT90","v":0},null,{"$f":"BV90","v":0},null,{"$f":"BX90","v":0},null,{"$f":"BZ90","v":0},null,{"$f":"CB90","v":0},null,{"$f":"CD90","v":0},null,{"$f":"CF90","v":0},null,{"$f":"CH90","v":0},null,{"$f":"CJ90","v":0},null,{"$f":"CL90","v":0},null,{"$f":"CN90","v":0},null,{"$f":"CP90","v":0},null,{"$f":"CR90","v":0},null,{"$f":"CT90","v":0},null,{"$f":"CV90","v":0},null,{"$f":"CX90","v":0},null,{"$f":"CZ90","v":0},null,{"$f":"DB90","v":0},null,{"$f":"DD90","v":0},null,{"$f":"DF90","v":0},null,{"$f":"DH90","v":0},null,{"$f":"DJ90","v":0},null,{"$f":"DL90","v":0},null,{"$f":"DN90","v":0},null,{"$f":"DP90","v":0},null,{"$f":"DR90","v":0},null,{"$f":"DT90","v":0},null,{"$f":"DV90","v":0},null,{"$f":"DX90","v":0},null,{"$f":"DZ90","v":0},null,{"$f":"EB90","v":0},null,{"$f":"ED90","v":0},null,{"$f":"EF90","v":0},null,{"$f":"EH90","v":0},null,{"$f":"EJ90","v":0},null,{"$f":"EL90","v":0},null,{"$f":"EN90","v":0},null,{"$f":"EP90","v":0},null,{"$f":"ER90","v":0},null,{"$f":"ET90","v":0},null,{"$f":"EV90","v":0},null,{"$f":"EX90","v":0},null,{"$f":"EZ90","v":0},null,{"$f":"FB90","v":0},null,{"$f":"FD90","v":0},null,{"$f":"FF90","v":0},null,{"$f":"FH90","v":0},null,{"$f":"FJ90","v":0},null,{"$f":"FL90","v":0},null,{"$f":"FN90","v":0},null,{"$f":"FP90","v":0},null,{"$f":"FR90","v":0},null,{"$f":"FT90","v":0},null,{"$f":"FV90","v":0},null,{"$f":"FX90","v":0},null,{"$f":"FZ90","v":0},null,{"$f":"GB90","v":0},null,{"$f":"GD90","v":0},null,{"$f":"GF90","v":0},null,{"$f":"GH90","v":0},null,{"$f":"GJ90","v":0}]
[null,"Freight Strategies and Systems",null,null,null,null,null,null,"Total Annual Cost",null,null,{"$f":"SUM(L50:M51)","v":0},null,{"$f":"SUM(N50:O51)","v":0},null,{"$f":"SUM(P50:Q51)","v":0},null,{"$f":"SUM(R50:S51)","v":0},null,{"$f":"SUM(T50:U51)","v":0},null,{"$f":"SUM(V50:W51)","v":0},null,{"$f":"SUM(X50:Y51)","v":0},null,{"$f":"SUM(Z50:AA51)","v":0},null,{"$f":"SUM(AB50:AC51)","v":0},null,{"$f":"SUM(AD50:AE51)","v":0},null,{"$f":"SUM(AF50:AG51)","v":0},null,{"$f":"SUM(AH50:AI51)","v":0},null,{"$f":"SUM(AJ50:AK51)","v":0},null,{"$f":"SUM(AL50:AM51)","v":0},null,{"$f":"SUM(AN50:AO51)","v":0},null,{"$f":"SUM(AP50:AQ51)","v":0},null,{"$f":"SUM(AR50:AS51)","v":0},null,{"$f":"SUM(AT50:AU51)","v":0},null,{"$f":"SUM(AV50:AW51)","v":0},null,{"$f":"SUM(AX50:AY51)","v":0},null,{"$f":"SUM(AZ50:BA51)","v":0},null,{"$f":"SUM(BB50:BC51)","v":0},null,{"$f":"SUM(BD50:BE51)","v":0},null,{"$f":"SUM(BF50:BG51)","v":0},null,{"$f":"SUM(BH50:BI51)","v":0},null,{"$f":"SUM(BJ50:BK51)","v":0},null,{"$f":"SUM(BL50:BM51)","v":0},null,{"$f":"SUM(BN50:BO51)","v":0},null,{"$f":"SUM(BP50:BQ51)","v":0},null,{"$f":"SUM(BR50:BS51)","v":0},null,{"$f":"SUM(BT50:BU51)","v":0},null,{"$f":"SUM(BV50:BW51)","v":0},null,{"$f":"SUM(BX50:BY51)","v":0},null,{"$f":"SUM(BZ50:CA51)","v":0},null,{"$f":"SUM(CB50:CC51)","v":0},null,{"$f":"SUM(CD50:CE51)","v":0},null,{"$f":"SUM(CF50:CG51)","v":0},null,{"$f":"SUM(CH50:CI51)","v":0},null,{"$f":"SUM(CJ50:CK51)","v":0},null,{"$f":"SUM(CL50:CM51)","v":0},null,{"$f":"SUM(CN50:CO51)","v":0},null,{"$f":"SUM(CP50:CQ51)","v":0},null,{"$f":"SUM(CR50:CS51)","v":0},null,{"$f":"SUM(CT50:CU51)","v":0},null,{"$f":"SUM(CV50:CW51)","v":0},null,{"$f":"SUM(CX50:CY51)","v":0},null,{"$f":"SUM(CZ50:DA51)","v":0},null,{"$f":"SUM(DB50:DC51)","v":0},null,{"$f":"SUM(DD50:DE51)","v":0},null,{"$f":"SUM(DF50:DG51)","v":0},null,{"$f":"SUM(DH50:DI51)","v":0},null,{"$f":"SUM(DJ50:DK51)","v":0},null,{"$f":"SUM(DL50:DM51)","v":0},null,{"$f":"SUM(DN50:DO51)","v":0},null,{"$f":"SUM(DP50:DQ51)","v":0},null,{"$f":"SUM(DR50:DS51)","v":0},null,{"$f":"SUM(DT50:DU51)","v":0},null,{"$f":"SUM(DV50:DW51)","v":0},null,{"$f":"SUM(DX50:DY51)","v":0},null,{"$f":"SUM(DZ50:EA51)","v":0},null,{"$f":"SUM(EB50:EC51)","v":0},null,{"$f":"SUM(ED50:EE51)","v":0},null,{"$f":"SUM(EF50:EG51)","v":0},null,{"$f":"SUM(EH50:EI51)","v":0},null,{"$f":"SUM(EJ50:EK51)","v":0},null,{"$f":"SUM(EL50:EM51)","v":0},null,{"$f":"SUM(EN50:EO51)","v":0},null,{"$f":"SUM(EP50:EQ51)","v":0},null,{"$f":"SUM(ER50:ES51)","v":0},null,{"$f":"SUM(ET50:EU51)","v":0},null,{"$f":"SUM(EV50:EW51)","v":0},null,{"$f":"SUM(EX50:EY51)","v":0},null,{"$f":"SUM(EZ50:FA51)","v":0},null,{"$f":"SUM(FB50:FC51)","v":0},null,{"$f":"SUM(FD50:FE51)","v":0},null,{"$f":"SUM(FF50:FG51)","v":0},null,{"$f":"SUM(FH50:FI51)","v":0},null,{"$f":"SUM(FJ50:FK51)","v":0},null,{"$f":"SUM(FL50:FM51)","v":0},null,{"$f":"SUM(FN50:FO51)","v":0},null,{"$f":"SUM(FP50:FQ51)","v":0},null,{"$f":"SUM(FR50:FS51)","v":0},null,{"$f":"SUM(FT50:FU51)","v":0},null,{"$f":"SUM(FV50:FW51)","v":0},null,{"$f":"SUM(FX50:FY51)","v":0},null,{"$f":"SUM(FZ50:GA51)","v":0},null,{"$f":"SUM(GB50:GC51)","v":0},null,{"$f":"SUM(GD50:GE51)","v":0},null,{"$f":"SUM(GF50:GG51)","v":0},null,{"$f":"SUM(GH50:GI51)","v":0},null,{"$f":"SUM(GJ50:GK51)","v":0}]
[null,"Truck Only Lanes",null,null,null,null,null,null,"Cumulative Cost",null,null,{"$f":"L52","v":0},null,{"$f":"L53+N52","v":0},null,{"$f":"N53+P52","v":0},null,{"$f":"P53+R52","v":0},null,{"$f":"R53+T52","v":0},null,{"$f":"T53+V52","v":0},null,{"$f":"V53+X52","v":0},null,{"$f":"X53+Z52","v":0},null,{"$f":"Z53+AB52","v":0},null,{"$f":"AB53+AD52","v":0},null,{"$f":"AD53+AF52","v":0},null,{"$f":"AF53+AH52","v":0},null,{"$f":"AH53+AJ52","v":0},null,{"$f":"AJ53+AL52","v":0},null,{"$f":"AL53+AN52","v":0},null,{"$f":"AN53+AP52","v":0},null,{"$f":"AP53+AR52","v":0},null,{"$f":"AR53+AT52","v":0},null,{"$f":"AT53+AV52","v":0},null,{"$f":"AV53+AX52","v":0},null,{"$f":"AX53+AZ52","v":0},null,{"$f":"AZ53+BB52","v":0},null,{"$f":"BB53+BD52","v":0},null,{"$f":"BD53+BF52","v":0},null,{"$f":"BF53+BH52","v":0},null,{"$f":"BH53+BJ52","v":0},null,{"$f":"BJ53+BL52","v":0},null,{"$f":"BL53+BN52","v":0},null,{"$f":"BN53+BP52","v":0},null,{"$f":"BP53+BR52","v":0},null,{"$f":"BR53+BT52","v":0},null,{"$f":"BT53+BV52","v":0},null,{"$f":"BV53+BX52","v":0},null,{"$f":"BX53+BZ52","v":0},null,{"$f":"BZ53+CB52","v":0},null,{"$f":"CB53+CD52","v":0},null,{"$f":"CD53+CF52","v":0},null,{"$f":"CF53+CH52","v":0},null,{"$f":"CH53+CJ52","v":0},null,{"$f":"CJ53+CL52","v":0},null,{"$f":"CL53+CN52","v":0},null,{"$f":"CN53+CP52","v":0},null,{"$f":"CP53+CR52","v":0},null,{"$f":"CR53+CT52","v":0},null,{"$f":"CT53+CV52","v":0},null,{"$f":"CV53+CX52","v":0},null,{"$f":"CX53+CZ52","v":0},null,{"$f":"CZ53+DB52","v":0},null,{"$f":"DB53+DD52","v":0},null,{"$f":"DD53+DF52","v":0},null,{"$f":"DF53+DH52","v":0},null,{"$f":"DH53+DJ52","v":0},null,{"$f":"DJ53+DL52","v":0},null,{"$f":"DL53+DN52","v":0},null,{"$f":"DN53+DP52","v":0},null,{"$f":"DP53+DR52","v":0},null,{"$f":"DR53+DT52","v":0},null,{"$f":"DT53+DV52","v":0},null,{"$f":"DV53+DX52","v":0},null,{"$f":"DX53+DZ52","v":0},null,{"$f":"DZ53+EB52","v":0},null,{"$f":"EB53+ED52","v":0},null,{"$f":"ED53+EF52","v":0},null,{"$f":"EF53+EH52","v":0},null,{"$f":"EH53+EJ52","v":0},null,{"$f":"EJ53+EL52","v":0},null,{"$f":"EL53+EN52","v":0},null,{"$f":"EN53+EP52","v":0},null,{"$f":"EP53+ER52","v":0},null,{"$f":"ER53+ET52","v":0},null,{"$f":"ET53+EV52","v":0},null,{"$f":"EV53+EX52","v":0},null,{"$f":"EX53+EZ52","v":0},null,{"$f":"EZ53+FB52","v":0},null,{"$f":"FB53+FD52","v":0},null,{"$f":"FD53+FF52","v":0},null,{"$f":"FF53+FH52","v":0},null,{"$f":"FH53+FJ52","v":0},null,{"$f":"FJ53+FL52","v":0},null,{"$f":"FL53+FN52","v":0},null,{"$f":"FN53+FP52","v":0},null,{"$f":"FP53+FR52","v":0},null,{"$f":"FR53+FT52","v":0},null,{"$f":"FT53+FV52","v":0},null,{"$f":"FV53+FX52","v":0},null,{"$f":"FX53+FZ52","v":0},null,{"$f":"FZ53+GB52","v":0},null,{"$f":"GB53+GD52","v":0},null,{"$f":"GD53+GF52","v":0},null,{"$f":"GF53+GH52","v":0},null,{"$f":"GH53+GJ52","v":0}]
[null,"Compliance"]
[null,"Truck Parking and Reservation Systems"]
[null,"Climbing Lanes",null,null,null,null,null,null,"INPUT",null,"Enter Number of Years in the Analysis Time Horizon ",null,null,null,null,null,null,null,20,"Source:   TIGER Grant Application Recommendations"]
[null,"Off Hours Delivery"]
[null,"Active Traffic Management",null,null,null,null,null,null,"INPUT",null,"Enter the Beginning Year of the Analysis",null,null,null,null,null,null,null,2019]
[null,"Variable Speed Limits"]
[null,"Part-Time Shoulder Use",null,null,null,null,null,null,"INPUT ",null,"Enter Discount Rate",null,null,null,null,null,null,null,{"$f":"Parameters!$P$27","v":7.0000000000000007E-2},"Source:  Office of Management and Budget"]
[null,"Other Strategies"]
[null,"HOT Lanes",null,null,null,null,null,null,null,null,"NET PRESENT VALUE OF COSTS",null,null,null,null,null,{"$f":"(NPV(IF($R$60>0,$R$60,$S$60),INDIRECT(ADDRESS(ROW(R52),((IF($R$58>0,$R$58,$S$58))-2012)*2+(COLUMN($L$52)))):INDIRECT(ADDRESS(ROW($L$52),((IF($R$58>0,$R$58,$S$58)+((IF($R$56>0,$R$56,$S$56))*2)-1)-IF($R$58>0,$R$58,$S$58)+COLUMN(INDIRECT(ADDRESS(ROW($L$52),((IF($R$58>0,$R$58,$S$58)-2012)*2))))+COLUMN($L$52))))))+(VALUE(INDIRECT(ADDRESS(ROW($R$52),((IF($R$58>0,$R$58,$S$58))-2012)*2+(COLUMN($J$52))))))","v":0}]
[null,"Travel Demand Management",null,null,null,null,null,null,null,null,null,{"$f":"IF(R58>0,R58,S58)","v":2019},"TO ",{"$f":"IF(R56>0, R56+L63,S56+L63)","v":2039}]
[null,"Road Weather Management"]
[null,"Work Zone Management"]
[null,"Shared Use Mobility"]
[null,"3) MY DEPLOYMENTS"]
[null,"4) RESULTS TEMPLATE"]
[]
[]
[null,null,null,null,null,null,null,null,"WORKING CALCULATIONS SHEET -- DO NOT MODIFY VALUES IN THIS SECTION"]
[]
[null,null,null,null,null,null,null,null,null,"Cost Item",null,2013,null,{"$f":"L73+1","v":2014},null,{"$f":"N73+1","v":2015},null,{"$f":"P73+1","v":2016},null,{"$f":"R73+1","v":2017},null,{"$f":"T73+1","v":2018},null,{"$f":"V73+1","v":2019},null,{"$f":"X73+1","v":2020},null,{"$f":"Z73+1","v":2021},null,{"$f":"AB73+1","v":2022},null,{"$f":"AD73+1","v":2023},null,{"$f":"AF73+1","v":2024},null,{"$f":"AH73+1","v":2025},null,{"$f":"AJ73+1","v":2026},null,{"$f":"AL73+1","v":2027},null,{"$f":"AN73+1","v":2028},null,{"$f":"AP73+1","v":2029},null,{"$f":"AR73+1","v":2030},null,{"$f":"AT73+1","v":2031},null,{"$f":"AV73+1","v":2032},null,{"$f":"AX73+1","v":2033},null,{"$f":"AZ73+1","v":2034},null,{"$f":"BB73+1","v":2035},null,{"$f":"BD73+1","v":2036},null,{"$f":"BF73+1","v":2037},null,{"$f":"BH73+1","v":2038},null,{"$f":"BJ73+1","v":2039},null,{"$f":"BL73+1","v":2040},null,{"$f":"BN73+1","v":2041},null,{"$f":"BP73+1","v":2042},null,{"$f":"BR73+1","v":2043},null,{"$f":"BT73+1","v":2044},null,{"$f":"BV73+1","v":2045},null,{"$f":"BX73+1","v":2046},null,{"$f":"BZ73+1","v":2047},null,{"$f":"CB73+1","v":2048},null,{"$f":"CD73+1","v":2049},null,{"$f":"CF73+1","v":2050},null,{"$f":"CH73+1","v":2051},null,{"$f":"CJ73+1","v":2052},null,{"$f":"CL73+1","v":2053},null,{"$f":"CN73+1","v":2054},null,{"$f":"CP73+1","v":2055},null,{"$f":"CR73+1","v":2056},null,{"$f":"CT73+1","v":2057},null,{"$f":"CV73+1","v":2058},null,{"$f":"CX73+1","v":2059},null,{"$f":"CZ73+1","v":2060},null,{"$f":"DB73+1","v":2061},null,{"$f":"DD73+1","v":2062},null,{"$f":"DF73+1","v":2063},null,{"$f":"DH73+1","v":2064},null,{"$f":"DJ73+1","v":2065},null,{"$f":"DL73+1","v":2066},null,{"$f":"DN73+1","v":2067},null,{"$f":"DP73+1","v":2068},null,{"$f":"DR73+1","v":2069},null,{"$f":"DT73+1","v":2070},null,{"$f":"DV73+1","v":2071},null,{"$f":"DX73+1","v":2072},null,{"$f":"DZ73+1","v":2073},null,{"$f":"EB73+1","v":2074},null,{"$f":"ED73+1","v":2075},null,{"$f":"EF73+1","v":2076},null,{"$f":"EH73+1","v":2077},null,{"$f":"EJ73+1","v":2078},null,{"$f":"EL73+1","v":2079},null,{"$f":"EN73+1","v":2080},null,{"$f":"EP73+1","v":2081},null,{"$f":"ER73+1","v":2082},null,{"$f":"ET73+1","v":2083},null,{"$f":"EV73+1","v":2084},null,{"$f":"EX73+1","v":2085},null,{"$f":"EZ73+1","v":2086},null,{"$f":"FB73+1","v":2087},null,{"$f":"FD73+1","v":2088},null,{"$f":"FF73+1","v":2089},null,{"$f":"FH73+1","v":2090},null,{"$f":"FJ73+1","v":2091},null,{"$f":"FL73+1","v":2092},null,{"$f":"FN73+1","v":2093},null,{"$f":"FP73+1","v":2094},null,{"$f":"FR73+1","v":2095},null,{"$f":"FT73+1","v":2096},null,{"$f":"FV73+1","v":2097},null,{"$f":"FX73+1","v":2098},null,{"$f":"FZ73+1","v":2099},null,{"$f":"GB73+1","v":2100},null,{"$f":"GD73+1","v":2101},null,{"$f":"GF73+1","v":2102},null,{"$f":"GH73+1","v":2103}]
[]
[null,null,null,null,null,null,null,null,"Basic Infrastructure Equipment"]
[null,null,null,null,null,null,null,null,null,{"$f":"J13","v":"TMC Information Dissemination Hardware"},null,{"$f":"IF(L$73<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(L$73-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(L$73>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(N$73<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(N$73-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(N$73>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(P$73<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(P$73-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(P$73>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(R$73<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(R$73-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(R$73>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(T$73<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(T$73-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(T$73>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(V$73<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(V$73-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(V$73>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(X$73<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(X$73-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(X$73>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(Z$73<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(Z$73-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(Z$73>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AB$73<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(AB$73-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(AB$73>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AD$73<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(AD$73-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(AD$73>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AF$73<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(AF$73-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(AF$73>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AH$73<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(AH$73-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(AH$73>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AJ$73<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(AJ$73-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(AJ$73>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AL$73<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(AL$73-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(AL$73>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AN$73<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(AN$73-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(AN$73>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AP$73<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(AP$73-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(AP$73>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AR$73<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(AR$73-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(AR$73>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AT$73<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(AT$73-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(AT$73>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AV$73<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(AV$73-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(AV$73>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AX$73<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(AX$73-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(AX$73>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AZ$73<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(AZ$73-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(AZ$73>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BB$73<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(BB$73-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(BB$73>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BD$73<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(BD$73-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(BD$73>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BF$73<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(BF$73-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(BF$73>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BH$73<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(BH$73-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(BH$73>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BJ$73<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(BJ$73-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(BJ$73>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BL$73<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(BL$73-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(BL$73>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BN$73<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(BN$73-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(BN$73>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BP$73<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(BP$73-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(BP$73>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BR$73<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(BR$73-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(BR$73>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BT$73<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(BT$73-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(BT$73>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BV$73<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(BV$73-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(BV$73>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BX$73<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(BX$73-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(BX$73>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BZ$73<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(BZ$73-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(BZ$73>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CB$73<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(CB$73-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(CB$73>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CD$73<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(CD$73-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(CD$73>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CF$73<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(CF$73-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(CF$73>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CH$73<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(CH$73-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(CH$73>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CJ$73<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(CJ$73-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(CJ$73>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CL$73<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(CL$73-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(CL$73>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CN$73<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(CN$73-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(CN$73>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CP$73<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(CP$73-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(CP$73>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CR$73<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(CR$73-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(CR$73>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CT$73<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(CT$73-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(CT$73>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CV$73<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(CV$73-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(CV$73>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CX$73<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(CX$73-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(CX$73>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CZ$73<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(CZ$73-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(CZ$73>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DB$73<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(DB$73-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(DB$73>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DD$73<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(DD$73-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(DD$73>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DF$73<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(DF$73-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(DF$73>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DH$73<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(DH$73-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(DH$73>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DJ$73<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(DJ$73-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(DJ$73>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DL$73<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(DL$73-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(DL$73>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DN$73<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(DN$73-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(DN$73>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DP$73<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(DP$73-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(DP$73>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DR$73<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(DR$73-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(DR$73>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DT$73<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(DT$73-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(DT$73>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DV$73<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(DV$73-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(DV$73>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DX$73<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(DX$73-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(DX$73>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DZ$73<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(DZ$73-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(DZ$73>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(EB$73<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(EB$73-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(EB$73>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(ED$73<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(ED$73-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(ED$73>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(EF$73<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(EF$73-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(EF$73>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(EH$73<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(EH$73-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(EH$73>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(EJ$73<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(EJ$73-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(EJ$73>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(EL$73<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(EL$73-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(EL$73>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(EN$73<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(EN$73-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(EN$73>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(EP$73<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(EP$73-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(EP$73>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(ER$73<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(ER$73-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(ER$73>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(ET$73<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(ET$73-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(ET$73>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(EV$73<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(EV$73-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(EV$73>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(EX$73<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(EX$73-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(EX$73>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(EZ$73<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(EZ$73-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(EZ$73>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FB$73<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(FB$73-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(FB$73>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FD$73<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(FD$73-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(FD$73>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FF$73<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(FF$73-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(FF$73>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FH$73<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(FH$73-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(FH$73>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FJ$73<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(FJ$73-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(FJ$73>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FL$73<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(FL$73-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(FL$73>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FN$73<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(FN$73-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(FN$73>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FP$73<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(FP$73-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(FP$73>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FR$73<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(FR$73-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(FR$73>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FT$73<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(FT$73-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(FT$73>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FV$73<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(FV$73-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(FV$73>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FX$73<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(FX$73-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(FX$73>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FZ$73<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(FZ$73-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(FZ$73>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(GB$73<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(GB$73-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(GB$73>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(GD$73<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(GD$73-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(GD$73>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(GF$73<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(GF$73-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(GF$73>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(GH$73<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(GH$73-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(GH$73>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(GJ$73<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(GJ$73-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(GJ$73>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"J14","v":"TMC Information Dissemination Software"},null,{"$f":"IF(L$73<inputCostsYearOfDeployment,0,IF($R14>0,IF(0=MOD(L$73-inputCostsYearOfDeployment,$R14),$S14+$U14,$U14),IF(L$73>(inputCostsYearOfDeployment-1),$U14,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(N$73<inputCostsYearOfDeployment,0,IF($R14>0,IF(0=MOD(N$73-inputCostsYearOfDeployment,$R14),$S14+$U14,$U14),IF(N$73>(inputCostsYearOfDeployment-1),$U14,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(P$73<inputCostsYearOfDeployment,0,IF($R14>0,IF(0=MOD(P$73-inputCostsYearOfDeployment,$R14),$S14+$U14,$U14),IF(P$73>(inputCostsYearOfDeployment-1),$U14,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(R$73<inputCostsYearOfDeployment,0,IF($R14>0,IF(0=MOD(R$73-inputCostsYearOfDeployment,$R14),$S14+$U14,$U14),IF(R$73>(inputCostsYearOfDeployment-1),$U14,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(T$73<inputCostsYearOfDeployment,0,IF($R14>0,IF(0=MOD(T$73-inputCostsYearOfDeployment,$R14),$S14+$U14,$U14),IF(T$73>(inputCostsYearOfDeployment-1),$U14,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(V$73<inputCostsYearOfDeployment,0,IF($R14>0,IF(0=MOD(V$73-inputCostsYearOfDeployment,$R14),$S14+$U14,$U14),IF(V$73>(inputCostsYearOfDeployment-1),$U14,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(X$73<inputCostsYearOfDeployment,0,IF($R14>0,IF(0=MOD(X$73-inputCostsYearOfDeployment,$R14),$S14+$U14,$U14),IF(X$73>(inputCostsYearOfDeployment-1),$U14,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(Z$73<inputCostsYearOfDeployment,0,IF($R14>0,IF(0=MOD(Z$73-inputCostsYearOfDeployment,$R14),$S14+$U14,$U14),IF(Z$73>(inputCostsYearOfDeployment-1),$U14,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AB$73<inputCostsYearOfDeployment,0,IF($R14>0,IF(0=MOD(AB$73-inputCostsYearOfDeployment,$R14),$S14+$U14,$U14),IF(AB$73>(inputCostsYearOfDeployment-1),$U14,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AD$73<inputCostsYearOfDeployment,0,IF($R14>0,IF(0=MOD(AD$73-inputCostsYearOfDeployment,$R14),$S14+$U14,$U14),IF(AD$73>(inputCostsYearOfDeployment-1),$U14,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AF$73<inputCostsYearOfDeployment,0,IF($R14>0,IF(0=MOD(AF$73-inputCostsYearOfDeployment,$R14),$S14+$U14,$U14),IF(AF$73>(inputCostsYearOfDeployment-1),$U14,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AH$73<inputCostsYearOfDeployment,0,IF($R14>0,IF(0=MOD(AH$73-inputCostsYearOfDeployment,$R14),$S14+$U14,$U14),IF(AH$73>(inputCostsYearOfDeployment-1),$U14,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AJ$73<inputCostsYearOfDeployment,0,IF($R14>0,IF(0=MOD(AJ$73-inputCostsYearOfDeployment,$R14),$S14+$U14,$U14),IF(AJ$73>(inputCostsYearOfDeployment-1),$U14,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AL$73<inputCostsYearOfDeployment,0,IF($R14>0,IF(0=MOD(AL$73-inputCostsYearOfDeployment,$R14),$S14+$U14,$U14),IF(AL$73>(inputCostsYearOfDeployment-1),$U14,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AN$73<inputCostsYearOfDeployment,0,IF($R14>0,IF(0=MOD(AN$73-inputCostsYearOfDeployment,$R14),$S14+$U14,$U14),IF(AN$73>(inputCostsYearOfDeployment-1),$U14,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AP$73<inputCostsYearOfDeployment,0,IF($R14>0,IF(0=MOD(AP$73-inputCostsYearOfDeployment,$R14),$S14+$U14,$U14),IF(AP$73>(inputCostsYearOfDeployment-1),$U14,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AR$73<inputCostsYearOfDeployment,0,IF($R14>0,IF(0=MOD(AR$73-inputCostsYearOfDeployment,$R14),$S14+$U14,$U14),IF(AR$73>(inputCostsYearOfDeployment-1),$U14,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AT$73<inputCostsYearOfDeployment,0,IF($R14>0,IF(0=MOD(AT$73-inputCostsYearOfDeployment,$R14),$S14+$U14,$U14),IF(AT$73>(inputCostsYearOfDeployment-1),$U14,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AV$73<inputCostsYearOfDeployment,0,IF($R14>0,IF(0=MOD(AV$73-inputCostsYearOfDeployment,$R14),$S14+$U14,$U14),IF(AV$73>(inputCostsYearOfDeployment-1),$U14,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AX$73<inputCostsYearOfDeployment,0,IF($R14>0,IF(0=MOD(AX$73-inputCostsYearOfDeployment,$R14),$S14+$U14,$U14),IF(AX$73>(inputCostsYearOfDeployment-1),$U14,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AZ$73<inputCostsYearOfDeployment,0,IF($R14>0,IF(0=MOD(AZ$73-inputCostsYearOfDeployment,$R14),$S14+$U14,$U14),IF(AZ$73>(inputCostsYearOfDeployment-1),$U14,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BB$73<inputCostsYearOfDeployment,0,IF($R14>0,IF(0=MOD(BB$73-inputCostsYearOfDeployment,$R14),$S14+$U14,$U14),IF(BB$73>(inputCostsYearOfDeployment-1),$U14,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BD$73<inputCostsYearOfDeployment,0,IF($R14>0,IF(0=MOD(BD$73-inputCostsYearOfDeployment,$R14),$S14+$U14,$U14),IF(BD$73>(inputCostsYearOfDeployment-1),$U14,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BF$73<inputCostsYearOfDeployment,0,IF($R14>0,IF(0=MOD(BF$73-inputCostsYearOfDeployment,$R14),$S14+$U14,$U14),IF(BF$73>(inputCostsYearOfDeployment-1),$U14,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BH$73<inputCostsYearOfDeployment,0,IF($R14>0,IF(0=MOD(BH$73-inputCostsYearOfDeployment,$R14),$S14+$U14,$U14),IF(BH$73>(inputCostsYearOfDeployment-1),$U14,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BJ$73<inputCostsYearOfDeployment,0,IF($R14>0,IF(0=MOD(BJ$73-inputCostsYearOfDeployment,$R14),$S14+$U14,$U14),IF(BJ$73>(inputCostsYearOfDeployment-1),$U14,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BL$73<inputCostsYearOfDeployment,0,IF($R14>0,IF(0=MOD(BL$73-inputCostsYearOfDeployment,$R14),$S14+$U14,$U14),IF(BL$73>(inputCostsYearOfDeployment-1),$U14,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BN$73<inputCostsYearOfDeployment,0,IF($R14>0,IF(0=MOD(BN$73-inputCostsYearOfDeployment,$R14),$S14+$U14,$U14),IF(BN$73>(inputCostsYearOfDeployment-1),$U14,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BP$73<inputCostsYearOfDeployment,0,IF($R14>0,IF(0=MOD(BP$73-inputCostsYearOfDeployment,$R14),$S14+$U14,$U14),IF(BP$73>(inputCostsYearOfDeployment-1),$U14,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BR$73<inputCostsYearOfDeployment,0,IF($R14>0,IF(0=MOD(BR$73-inputCostsYearOfDeployment,$R14),$S14+$U14,$U14),IF(BR$73>(inputCostsYearOfDeployment-1),$U14,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BT$73<inputCostsYearOfDeployment,0,IF($R14>0,IF(0=MOD(BT$73-inputCostsYearOfDeployment,$R14),$S14+$U14,$U14),IF(BT$73>(inputCostsYearOfDeployment-1),$U14,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BV$73<inputCostsYearOfDeployment,0,IF($R14>0,IF(0=MOD(BV$73-inputCostsYearOfDeployment,$R14),$S14+$U14,$U14),IF(BV$73>(inputCostsYearOfDeployment-1),$U14,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BX$73<inputCostsYearOfDeployment,0,IF($R14>0,IF(0=MOD(BX$73-inputCostsYearOfDeployment,$R14),$S14+$U14,$U14),IF(BX$73>(inputCostsYearOfDeployment-1),$U14,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BZ$73<inputCostsYearOfDeployment,0,IF($R14>0,IF(0=MOD(BZ$73-inputCostsYearOfDeployment,$R14),$S14+$U14,$U14),IF(BZ$73>(inputCostsYearOfDeployment-1),$U14,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CB$73<inputCostsYearOfDeployment,0,IF($R14>0,IF(0=MOD(CB$73-inputCostsYearOfDeployment,$R14),$S14+$U14,$U14),IF(CB$73>(inputCostsYearOfDeployment-1),$U14,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CD$73<inputCostsYearOfDeployment,0,IF($R14>0,IF(0=MOD(CD$73-inputCostsYearOfDeployment,$R14),$S14+$U14,$U14),IF(CD$73>(inputCostsYearOfDeployment-1),$U14,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CF$73<inputCostsYearOfDeployment,0,IF($R14>0,IF(0=MOD(CF$73-inputCostsYearOfDeployment,$R14),$S14+$U14,$U14),IF(CF$73>(inputCostsYearOfDeployment-1),$U14,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CH$73<inputCostsYearOfDeployment,0,IF($R14>0,IF(0=MOD(CH$73-inputCostsYearOfDeployment,$R14),$S14+$U14,$U14),IF(CH$73>(inputCostsYearOfDeployment-1),$U14,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CJ$73<inputCostsYearOfDeployment,0,IF($R14>0,IF(0=MOD(CJ$73-inputCostsYearOfDeployment,$R14),$S14+$U14,$U14),IF(CJ$73>(inputCostsYearOfDeployment-1),$U14,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CL$73<inputCostsYearOfDeployment,0,IF($R14>0,IF(0=MOD(CL$73-inputCostsYearOfDeployment,$R14),$S14+$U14,$U14),IF(CL$73>(inputCostsYearOfDeployment-1),$U14,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CN$73<inputCostsYearOfDeployment,0,IF($R14>0,IF(0=MOD(CN$73-inputCostsYearOfDeployment,$R14),$S14+$U14,$U14),IF(CN$73>(inputCostsYearOfDeployment-1),$U14,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CP$73<inputCostsYearOfDeployment,0,IF($R14>0,IF(0=MOD(CP$73-inputCostsYearOfDeployment,$R14),$S14+$U14,$U14),IF(CP$73>(inputCostsYearOfDeployment-1),$U14,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CR$73<inputCostsYearOfDeployment,0,IF($R14>0,IF(0=MOD(CR$73-inputCostsYearOfDeployment,$R14),$S14+$U14,$U14),IF(CR$73>(inputCostsYearOfDeployment-1),$U14,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CT$73<inputCostsYearOfDeployment,0,IF($R14>0,IF(0=MOD(CT$73-inputCostsYearOfDeployment,$R14),$S14+$U14,$U14),IF(CT$73>(inputCostsYearOfDeployment-1),$U14,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CV$73<inputCostsYearOfDeployment,0,IF($R14>0,IF(0=MOD(CV$73-inputCostsYearOfDeployment,$R14),$S14+$U14,$U14),IF(CV$73>(inputCostsYearOfDeployment-1),$U14,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CX$73<inputCostsYearOfDeployment,0,IF($R14>0,IF(0=MOD(CX$73-inputCostsYearOfDeployment,$R14),$S14+$U14,$U14),IF(CX$73>(inputCostsYearOfDeployment-1),$U14,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CZ$73<inputCostsYearOfDeployment,0,IF($R14>0,IF(0=MOD(CZ$73-inputCostsYearOfDeployment,$R14),$S14+$U14,$U14),IF(CZ$73>(inputCostsYearOfDeployment-1),$U14,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DB$73<inputCostsYearOfDeployment,0,IF($R14>0,IF(0=MOD(DB$73-inputCostsYearOfDeployment,$R14),$S14+$U14,$U14),IF(DB$73>(inputCostsYearOfDeployment-1),$U14,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DD$73<inputCostsYearOfDeployment,0,IF($R14>0,IF(0=MOD(DD$73-inputCostsYearOfDeployment,$R14),$S14+$U14,$U14),IF(DD$73>(inputCostsYearOfDeployment-1),$U14,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DF$73<inputCostsYearOfDeployment,0,IF($R14>0,IF(0=MOD(DF$73-inputCostsYearOfDeployment,$R14),$S14+$U14,$U14),IF(DF$73>(inputCostsYearOfDeployment-1),$U14,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DH$73<inputCostsYearOfDeployment,0,IF($R14>0,IF(0=MOD(DH$73-inputCostsYearOfDeployment,$R14),$S14+$U14,$U14),IF(DH$73>(inputCostsYearOfDeployment-1),$U14,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DJ$73<inputCostsYearOfDeployment,0,IF($R14>0,IF(0=MOD(DJ$73-inputCostsYearOfDeployment,$R14),$S14+$U14,$U14),IF(DJ$73>(inputCostsYearOfDeployment-1),$U14,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DL$73<inputCostsYearOfDeployment,0,IF($R14>0,IF(0=MOD(DL$73-inputCostsYearOfDeployment,$R14),$S14+$U14,$U14),IF(DL$73>(inputCostsYearOfDeployment-1),$U14,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DN$73<inputCostsYearOfDeployment,0,IF($R14>0,IF(0=MOD(DN$73-inputCostsYearOfDeployment,$R14),$S14+$U14,$U14),IF(DN$73>(inputCostsYearOfDeployment-1),$U14,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DP$73<inputCostsYearOfDeployment,0,IF($R14>0,IF(0=MOD(DP$73-inputCostsYearOfDeployment,$R14),$S14+$U14,$U14),IF(DP$73>(inputCostsYearOfDeployment-1),$U14,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DR$73<inputCostsYearOfDeployment,0,IF($R14>0,IF(0=MOD(DR$73-inputCostsYearOfDeployment,$R14),$S14+$U14,$U14),IF(DR$73>(inputCostsYearOfDeployment-1),$U14,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DT$73<inputCostsYearOfDeployment,0,IF($R14>0,IF(0=MOD(DT$73-inputCostsYearOfDeployment,$R14),$S14+$U14,$U14),IF(DT$73>(inputCostsYearOfDeployment-1),$U14,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DV$73<inputCostsYearOfDeployment,0,IF($R14>0,IF(0=MOD(DV$73-inputCostsYearOfDeployment,$R14),$S14+$U14,$U14),IF(DV$73>(inputCostsYearOfDeployment-1),$U14,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DX$73<inputCostsYearOfDeployment,0,IF($R14>0,IF(0=MOD(DX$73-inputCostsYearOfDeployment,$R14),$S14+$U14,$U14),IF(DX$73>(inputCostsYearOfDeployment-1),$U14,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DZ$73<inputCostsYearOfDeployment,0,IF($R14>0,IF(0=MOD(DZ$73-inputCostsYearOfDeployment,$R14),$S14+$U14,$U14),IF(DZ$73>(inputCostsYearOfDeployment-1),$U14,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(EB$73<inputCostsYearOfDeployment,0,IF($R14>0,IF(0=MOD(EB$73-inputCostsYearOfDeployment,$R14),$S14+$U14,$U14),IF(EB$73>(inputCostsYearOfDeployment-1),$U14,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(ED$73<inputCostsYearOfDeployment,0,IF($R14>0,IF(0=MOD(ED$73-inputCostsYearOfDeployment,$R14),$S14+$U14,$U14),IF(ED$73>(inputCostsYearOfDeployment-1),$U14,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(EF$73<inputCostsYearOfDeployment,0,IF($R14>0,IF(0=MOD(EF$73-inputCostsYearOfDeployment,$R14),$S14+$U14,$U14),IF(EF$73>(inputCostsYearOfDeployment-1),$U14,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(EH$73<inputCostsYearOfDeployment,0,IF($R14>0,IF(0=MOD(EH$73-inputCostsYearOfDeployment,$R14),$S14+$U14,$U14),IF(EH$73>(inputCostsYearOfDeployment-1),$U14,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(EJ$73<inputCostsYearOfDeployment,0,IF($R14>0,IF(0=MOD(EJ$73-inputCostsYearOfDeployment,$R14),$S14+$U14,$U14),IF(EJ$73>(inputCostsYearOfDeployment-1),$U14,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(EL$73<inputCostsYearOfDeployment,0,IF($R14>0,IF(0=MOD(EL$73-inputCostsYearOfDeployment,$R14),$S14+$U14,$U14),IF(EL$73>(inputCostsYearOfDeployment-1),$U14,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(EN$73<inputCostsYearOfDeployment,0,IF($R14>0,IF(0=MOD(EN$73-inputCostsYearOfDeployment,$R14),$S14+$U14,$U14),IF(EN$73>(inputCostsYearOfDeployment-1),$U14,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(EP$73<inputCostsYearOfDeployment,0,IF($R14>0,IF(0=MOD(EP$73-inputCostsYearOfDeployment,$R14),$S14+$U14,$U14),IF(EP$73>(inputCostsYearOfDeployment-1),$U14,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(ER$73<inputCostsYearOfDeployment,0,IF($R14>0,IF(0=MOD(ER$73-inputCostsYearOfDeployment,$R14),$S14+$U14,$U14),IF(ER$73>(inputCostsYearOfDeployment-1),$U14,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(ET$73<inputCostsYearOfDeployment,0,IF($R14>0,IF(0=MOD(ET$73-inputCostsYearOfDeployment,$R14),$S14+$U14,$U14),IF(ET$73>(inputCostsYearOfDeployment-1),$U14,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(EV$73<inputCostsYearOfDeployment,0,IF($R14>0,IF(0=MOD(EV$73-inputCostsYearOfDeployment,$R14),$S14+$U14,$U14),IF(EV$73>(inputCostsYearOfDeployment-1),$U14,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(EX$73<inputCostsYearOfDeployment,0,IF($R14>0,IF(0=MOD(EX$73-inputCostsYearOfDeployment,$R14),$S14+$U14,$U14),IF(EX$73>(inputCostsYearOfDeployment-1),$U14,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(EZ$73<inputCostsYearOfDeployment,0,IF($R14>0,IF(0=MOD(EZ$73-inputCostsYearOfDeployment,$R14),$S14+$U14,$U14),IF(EZ$73>(inputCostsYearOfDeployment-1),$U14,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FB$73<inputCostsYearOfDeployment,0,IF($R14>0,IF(0=MOD(FB$73-inputCostsYearOfDeployment,$R14),$S14+$U14,$U14),IF(FB$73>(inputCostsYearOfDeployment-1),$U14,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FD$73<inputCostsYearOfDeployment,0,IF($R14>0,IF(0=MOD(FD$73-inputCostsYearOfDeployment,$R14),$S14+$U14,$U14),IF(FD$73>(inputCostsYearOfDeployment-1),$U14,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FF$73<inputCostsYearOfDeployment,0,IF($R14>0,IF(0=MOD(FF$73-inputCostsYearOfDeployment,$R14),$S14+$U14,$U14),IF(FF$73>(inputCostsYearOfDeployment-1),$U14,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FH$73<inputCostsYearOfDeployment,0,IF($R14>0,IF(0=MOD(FH$73-inputCostsYearOfDeployment,$R14),$S14+$U14,$U14),IF(FH$73>(inputCostsYearOfDeployment-1),$U14,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FJ$73<inputCostsYearOfDeployment,0,IF($R14>0,IF(0=MOD(FJ$73-inputCostsYearOfDeployment,$R14),$S14+$U14,$U14),IF(FJ$73>(inputCostsYearOfDeployment-1),$U14,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FL$73<inputCostsYearOfDeployment,0,IF($R14>0,IF(0=MOD(FL$73-inputCostsYearOfDeployment,$R14),$S14+$U14,$U14),IF(FL$73>(inputCostsYearOfDeployment-1),$U14,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FN$73<inputCostsYearOfDeployment,0,IF($R14>0,IF(0=MOD(FN$73-inputCostsYearOfDeployment,$R14),$S14+$U14,$U14),IF(FN$73>(inputCostsYearOfDeployment-1),$U14,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FP$73<inputCostsYearOfDeployment,0,IF($R14>0,IF(0=MOD(FP$73-inputCostsYearOfDeployment,$R14),$S14+$U14,$U14),IF(FP$73>(inputCostsYearOfDeployment-1),$U14,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FR$73<inputCostsYearOfDeployment,0,IF($R14>0,IF(0=MOD(FR$73-inputCostsYearOfDeployment,$R14),$S14+$U14,$U14),IF(FR$73>(inputCostsYearOfDeployment-1),$U14,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FT$73<inputCostsYearOfDeployment,0,IF($R14>0,IF(0=MOD(FT$73-inputCostsYearOfDeployment,$R14),$S14+$U14,$U14),IF(FT$73>(inputCostsYearOfDeployment-1),$U14,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FV$73<inputCostsYearOfDeployment,0,IF($R14>0,IF(0=MOD(FV$73-inputCostsYearOfDeployment,$R14),$S14+$U14,$U14),IF(FV$73>(inputCostsYearOfDeployment-1),$U14,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FX$73<inputCostsYearOfDeployment,0,IF($R14>0,IF(0=MOD(FX$73-inputCostsYearOfDeployment,$R14),$S14+$U14,$U14),IF(FX$73>(inputCostsYearOfDeployment-1),$U14,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FZ$73<inputCostsYearOfDeployment,0,IF($R14>0,IF(0=MOD(FZ$73-inputCostsYearOfDeployment,$R14),$S14+$U14,$U14),IF(FZ$73>(inputCostsYearOfDeployment-1),$U14,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(GB$73<inputCostsYearOfDeployment,0,IF($R14>0,IF(0=MOD(GB$73-inputCostsYearOfDeployment,$R14),$S14+$U14,$U14),IF(GB$73>(inputCostsYearOfDeployment-1),$U14,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(GD$73<inputCostsYearOfDeployment,0,IF($R14>0,IF(0=MOD(GD$73-inputCostsYearOfDeployment,$R14),$S14+$U14,$U14),IF(GD$73>(inputCostsYearOfDeployment-1),$U14,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(GF$73<inputCostsYearOfDeployment,0,IF($R14>0,IF(0=MOD(GF$73-inputCostsYearOfDeployment,$R14),$S14+$U14,$U14),IF(GF$73>(inputCostsYearOfDeployment-1),$U14,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(GH$73<inputCostsYearOfDeployment,0,IF($R14>0,IF(0=MOD(GH$73-inputCostsYearOfDeployment,$R14),$S14+$U14,$U14),IF(GH$73>(inputCostsYearOfDeployment-1),$U14,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(GJ$73<inputCostsYearOfDeployment,0,IF($R14>0,IF(0=MOD(GJ$73-inputCostsYearOfDeployment,$R14),$S14+$U14,$U14),IF(GJ$73>(inputCostsYearOfDeployment-1),$U14,0))*inputCostsInfrastructureCount)","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"J15","v":"TMC System Integration"},null,{"$f":"IF(L$73<inputCostsYearOfDeployment,0,IF($R15>0,IF(0=MOD(L$73-inputCostsYearOfDeployment,$R15),$S15+$U15,$U15),IF(L$73>(inputCostsYearOfDeployment-1),$U15,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(N$73<inputCostsYearOfDeployment,0,IF($R15>0,IF(0=MOD(N$73-inputCostsYearOfDeployment,$R15),$S15+$U15,$U15),IF(N$73>(inputCostsYearOfDeployment-1),$U15,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(P$73<inputCostsYearOfDeployment,0,IF($R15>0,IF(0=MOD(P$73-inputCostsYearOfDeployment,$R15),$S15+$U15,$U15),IF(P$73>(inputCostsYearOfDeployment-1),$U15,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(R$73<inputCostsYearOfDeployment,0,IF($R15>0,IF(0=MOD(R$73-inputCostsYearOfDeployment,$R15),$S15+$U15,$U15),IF(R$73>(inputCostsYearOfDeployment-1),$U15,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(T$73<inputCostsYearOfDeployment,0,IF($R15>0,IF(0=MOD(T$73-inputCostsYearOfDeployment,$R15),$S15+$U15,$U15),IF(T$73>(inputCostsYearOfDeployment-1),$U15,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(V$73<inputCostsYearOfDeployment,0,IF($R15>0,IF(0=MOD(V$73-inputCostsYearOfDeployment,$R15),$S15+$U15,$U15),IF(V$73>(inputCostsYearOfDeployment-1),$U15,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(X$73<inputCostsYearOfDeployment,0,IF($R15>0,IF(0=MOD(X$73-inputCostsYearOfDeployment,$R15),$S15+$U15,$U15),IF(X$73>(inputCostsYearOfDeployment-1),$U15,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(Z$73<inputCostsYearOfDeployment,0,IF($R15>0,IF(0=MOD(Z$73-inputCostsYearOfDeployment,$R15),$S15+$U15,$U15),IF(Z$73>(inputCostsYearOfDeployment-1),$U15,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AB$73<inputCostsYearOfDeployment,0,IF($R15>0,IF(0=MOD(AB$73-inputCostsYearOfDeployment,$R15),$S15+$U15,$U15),IF(AB$73>(inputCostsYearOfDeployment-1),$U15,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AD$73<inputCostsYearOfDeployment,0,IF($R15>0,IF(0=MOD(AD$73-inputCostsYearOfDeployment,$R15),$S15+$U15,$U15),IF(AD$73>(inputCostsYearOfDeployment-1),$U15,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AF$73<inputCostsYearOfDeployment,0,IF($R15>0,IF(0=MOD(AF$73-inputCostsYearOfDeployment,$R15),$S15+$U15,$U15),IF(AF$73>(inputCostsYearOfDeployment-1),$U15,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AH$73<inputCostsYearOfDeployment,0,IF($R15>0,IF(0=MOD(AH$73-inputCostsYearOfDeployment,$R15),$S15+$U15,$U15),IF(AH$73>(inputCostsYearOfDeployment-1),$U15,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AJ$73<inputCostsYearOfDeployment,0,IF($R15>0,IF(0=MOD(AJ$73-inputCostsYearOfDeployment,$R15),$S15+$U15,$U15),IF(AJ$73>(inputCostsYearOfDeployment-1),$U15,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AL$73<inputCostsYearOfDeployment,0,IF($R15>0,IF(0=MOD(AL$73-inputCostsYearOfDeployment,$R15),$S15+$U15,$U15),IF(AL$73>(inputCostsYearOfDeployment-1),$U15,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AN$73<inputCostsYearOfDeployment,0,IF($R15>0,IF(0=MOD(AN$73-inputCostsYearOfDeployment,$R15),$S15+$U15,$U15),IF(AN$73>(inputCostsYearOfDeployment-1),$U15,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AP$73<inputCostsYearOfDeployment,0,IF($R15>0,IF(0=MOD(AP$73-inputCostsYearOfDeployment,$R15),$S15+$U15,$U15),IF(AP$73>(inputCostsYearOfDeployment-1),$U15,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AR$73<inputCostsYearOfDeployment,0,IF($R15>0,IF(0=MOD(AR$73-inputCostsYearOfDeployment,$R15),$S15+$U15,$U15),IF(AR$73>(inputCostsYearOfDeployment-1),$U15,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AT$73<inputCostsYearOfDeployment,0,IF($R15>0,IF(0=MOD(AT$73-inputCostsYearOfDeployment,$R15),$S15+$U15,$U15),IF(AT$73>(inputCostsYearOfDeployment-1),$U15,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AV$73<inputCostsYearOfDeployment,0,IF($R15>0,IF(0=MOD(AV$73-inputCostsYearOfDeployment,$R15),$S15+$U15,$U15),IF(AV$73>(inputCostsYearOfDeployment-1),$U15,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AX$73<inputCostsYearOfDeployment,0,IF($R15>0,IF(0=MOD(AX$73-inputCostsYearOfDeployment,$R15),$S15+$U15,$U15),IF(AX$73>(inputCostsYearOfDeployment-1),$U15,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AZ$73<inputCostsYearOfDeployment,0,IF($R15>0,IF(0=MOD(AZ$73-inputCostsYearOfDeployment,$R15),$S15+$U15,$U15),IF(AZ$73>(inputCostsYearOfDeployment-1),$U15,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BB$73<inputCostsYearOfDeployment,0,IF($R15>0,IF(0=MOD(BB$73-inputCostsYearOfDeployment,$R15),$S15+$U15,$U15),IF(BB$73>(inputCostsYearOfDeployment-1),$U15,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BD$73<inputCostsYearOfDeployment,0,IF($R15>0,IF(0=MOD(BD$73-inputCostsYearOfDeployment,$R15),$S15+$U15,$U15),IF(BD$73>(inputCostsYearOfDeployment-1),$U15,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BF$73<inputCostsYearOfDeployment,0,IF($R15>0,IF(0=MOD(BF$73-inputCostsYearOfDeployment,$R15),$S15+$U15,$U15),IF(BF$73>(inputCostsYearOfDeployment-1),$U15,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BH$73<inputCostsYearOfDeployment,0,IF($R15>0,IF(0=MOD(BH$73-inputCostsYearOfDeployment,$R15),$S15+$U15,$U15),IF(BH$73>(inputCostsYearOfDeployment-1),$U15,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BJ$73<inputCostsYearOfDeployment,0,IF($R15>0,IF(0=MOD(BJ$73-inputCostsYearOfDeployment,$R15),$S15+$U15,$U15),IF(BJ$73>(inputCostsYearOfDeployment-1),$U15,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BL$73<inputCostsYearOfDeployment,0,IF($R15>0,IF(0=MOD(BL$73-inputCostsYearOfDeployment,$R15),$S15+$U15,$U15),IF(BL$73>(inputCostsYearOfDeployment-1),$U15,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BN$73<inputCostsYearOfDeployment,0,IF($R15>0,IF(0=MOD(BN$73-inputCostsYearOfDeployment,$R15),$S15+$U15,$U15),IF(BN$73>(inputCostsYearOfDeployment-1),$U15,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BP$73<inputCostsYearOfDeployment,0,IF($R15>0,IF(0=MOD(BP$73-inputCostsYearOfDeployment,$R15),$S15+$U15,$U15),IF(BP$73>(inputCostsYearOfDeployment-1),$U15,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BR$73<inputCostsYearOfDeployment,0,IF($R15>0,IF(0=MOD(BR$73-inputCostsYearOfDeployment,$R15),$S15+$U15,$U15),IF(BR$73>(inputCostsYearOfDeployment-1),$U15,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BT$73<inputCostsYearOfDeployment,0,IF($R15>0,IF(0=MOD(BT$73-inputCostsYearOfDeployment,$R15),$S15+$U15,$U15),IF(BT$73>(inputCostsYearOfDeployment-1),$U15,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BV$73<inputCostsYearOfDeployment,0,IF($R15>0,IF(0=MOD(BV$73-inputCostsYearOfDeployment,$R15),$S15+$U15,$U15),IF(BV$73>(inputCostsYearOfDeployment-1),$U15,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BX$73<inputCostsYearOfDeployment,0,IF($R15>0,IF(0=MOD(BX$73-inputCostsYearOfDeployment,$R15),$S15+$U15,$U15),IF(BX$73>(inputCostsYearOfDeployment-1),$U15,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BZ$73<inputCostsYearOfDeployment,0,IF($R15>0,IF(0=MOD(BZ$73-inputCostsYearOfDeployment,$R15),$S15+$U15,$U15),IF(BZ$73>(inputCostsYearOfDeployment-1),$U15,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CB$73<inputCostsYearOfDeployment,0,IF($R15>0,IF(0=MOD(CB$73-inputCostsYearOfDeployment,$R15),$S15+$U15,$U15),IF(CB$73>(inputCostsYearOfDeployment-1),$U15,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CD$73<inputCostsYearOfDeployment,0,IF($R15>0,IF(0=MOD(CD$73-inputCostsYearOfDeployment,$R15),$S15+$U15,$U15),IF(CD$73>(inputCostsYearOfDeployment-1),$U15,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CF$73<inputCostsYearOfDeployment,0,IF($R15>0,IF(0=MOD(CF$73-inputCostsYearOfDeployment,$R15),$S15+$U15,$U15),IF(CF$73>(inputCostsYearOfDeployment-1),$U15,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CH$73<inputCostsYearOfDeployment,0,IF($R15>0,IF(0=MOD(CH$73-inputCostsYearOfDeployment,$R15),$S15+$U15,$U15),IF(CH$73>(inputCostsYearOfDeployment-1),$U15,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CJ$73<inputCostsYearOfDeployment,0,IF($R15>0,IF(0=MOD(CJ$73-inputCostsYearOfDeployment,$R15),$S15+$U15,$U15),IF(CJ$73>(inputCostsYearOfDeployment-1),$U15,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CL$73<inputCostsYearOfDeployment,0,IF($R15>0,IF(0=MOD(CL$73-inputCostsYearOfDeployment,$R15),$S15+$U15,$U15),IF(CL$73>(inputCostsYearOfDeployment-1),$U15,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CN$73<inputCostsYearOfDeployment,0,IF($R15>0,IF(0=MOD(CN$73-inputCostsYearOfDeployment,$R15),$S15+$U15,$U15),IF(CN$73>(inputCostsYearOfDeployment-1),$U15,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CP$73<inputCostsYearOfDeployment,0,IF($R15>0,IF(0=MOD(CP$73-inputCostsYearOfDeployment,$R15),$S15+$U15,$U15),IF(CP$73>(inputCostsYearOfDeployment-1),$U15,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CR$73<inputCostsYearOfDeployment,0,IF($R15>0,IF(0=MOD(CR$73-inputCostsYearOfDeployment,$R15),$S15+$U15,$U15),IF(CR$73>(inputCostsYearOfDeployment-1),$U15,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CT$73<inputCostsYearOfDeployment,0,IF($R15>0,IF(0=MOD(CT$73-inputCostsYearOfDeployment,$R15),$S15+$U15,$U15),IF(CT$73>(inputCostsYearOfDeployment-1),$U15,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CV$73<inputCostsYearOfDeployment,0,IF($R15>0,IF(0=MOD(CV$73-inputCostsYearOfDeployment,$R15),$S15+$U15,$U15),IF(CV$73>(inputCostsYearOfDeployment-1),$U15,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CX$73<inputCostsYearOfDeployment,0,IF($R15>0,IF(0=MOD(CX$73-inputCostsYearOfDeployment,$R15),$S15+$U15,$U15),IF(CX$73>(inputCostsYearOfDeployment-1),$U15,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CZ$73<inputCostsYearOfDeployment,0,IF($R15>0,IF(0=MOD(CZ$73-inputCostsYearOfDeployment,$R15),$S15+$U15,$U15),IF(CZ$73>(inputCostsYearOfDeployment-1),$U15,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DB$73<inputCostsYearOfDeployment,0,IF($R15>0,IF(0=MOD(DB$73-inputCostsYearOfDeployment,$R15),$S15+$U15,$U15),IF(DB$73>(inputCostsYearOfDeployment-1),$U15,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DD$73<inputCostsYearOfDeployment,0,IF($R15>0,IF(0=MOD(DD$73-inputCostsYearOfDeployment,$R15),$S15+$U15,$U15),IF(DD$73>(inputCostsYearOfDeployment-1),$U15,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DF$73<inputCostsYearOfDeployment,0,IF($R15>0,IF(0=MOD(DF$73-inputCostsYearOfDeployment,$R15),$S15+$U15,$U15),IF(DF$73>(inputCostsYearOfDeployment-1),$U15,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DH$73<inputCostsYearOfDeployment,0,IF($R15>0,IF(0=MOD(DH$73-inputCostsYearOfDeployment,$R15),$S15+$U15,$U15),IF(DH$73>(inputCostsYearOfDeployment-1),$U15,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DJ$73<inputCostsYearOfDeployment,0,IF($R15>0,IF(0=MOD(DJ$73-inputCostsYearOfDeployment,$R15),$S15+$U15,$U15),IF(DJ$73>(inputCostsYearOfDeployment-1),$U15,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DL$73<inputCostsYearOfDeployment,0,IF($R15>0,IF(0=MOD(DL$73-inputCostsYearOfDeployment,$R15),$S15+$U15,$U15),IF(DL$73>(inputCostsYearOfDeployment-1),$U15,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DN$73<inputCostsYearOfDeployment,0,IF($R15>0,IF(0=MOD(DN$73-inputCostsYearOfDeployment,$R15),$S15+$U15,$U15),IF(DN$73>(inputCostsYearOfDeployment-1),$U15,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DP$73<inputCostsYearOfDeployment,0,IF($R15>0,IF(0=MOD(DP$73-inputCostsYearOfDeployment,$R15),$S15+$U15,$U15),IF(DP$73>(inputCostsYearOfDeployment-1),$U15,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DR$73<inputCostsYearOfDeployment,0,IF($R15>0,IF(0=MOD(DR$73-inputCostsYearOfDeployment,$R15),$S15+$U15,$U15),IF(DR$73>(inputCostsYearOfDeployment-1),$U15,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DT$73<inputCostsYearOfDeployment,0,IF($R15>0,IF(0=MOD(DT$73-inputCostsYearOfDeployment,$R15),$S15+$U15,$U15),IF(DT$73>(inputCostsYearOfDeployment-1),$U15,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DV$73<inputCostsYearOfDeployment,0,IF($R15>0,IF(0=MOD(DV$73-inputCostsYearOfDeployment,$R15),$S15+$U15,$U15),IF(DV$73>(inputCostsYearOfDeployment-1),$U15,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DX$73<inputCostsYearOfDeployment,0,IF($R15>0,IF(0=MOD(DX$73-inputCostsYearOfDeployment,$R15),$S15+$U15,$U15),IF(DX$73>(inputCostsYearOfDeployment-1),$U15,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DZ$73<inputCostsYearOfDeployment,0,IF($R15>0,IF(0=MOD(DZ$73-inputCostsYearOfDeployment,$R15),$S15+$U15,$U15),IF(DZ$73>(inputCostsYearOfDeployment-1),$U15,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(EB$73<inputCostsYearOfDeployment,0,IF($R15>0,IF(0=MOD(EB$73-inputCostsYearOfDeployment,$R15),$S15+$U15,$U15),IF(EB$73>(inputCostsYearOfDeployment-1),$U15,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(ED$73<inputCostsYearOfDeployment,0,IF($R15>0,IF(0=MOD(ED$73-inputCostsYearOfDeployment,$R15),$S15+$U15,$U15),IF(ED$73>(inputCostsYearOfDeployment-1),$U15,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(EF$73<inputCostsYearOfDeployment,0,IF($R15>0,IF(0=MOD(EF$73-inputCostsYearOfDeployment,$R15),$S15+$U15,$U15),IF(EF$73>(inputCostsYearOfDeployment-1),$U15,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(EH$73<inputCostsYearOfDeployment,0,IF($R15>0,IF(0=MOD(EH$73-inputCostsYearOfDeployment,$R15),$S15+$U15,$U15),IF(EH$73>(inputCostsYearOfDeployment-1),$U15,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(EJ$73<inputCostsYearOfDeployment,0,IF($R15>0,IF(0=MOD(EJ$73-inputCostsYearOfDeployment,$R15),$S15+$U15,$U15),IF(EJ$73>(inputCostsYearOfDeployment-1),$U15,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(EL$73<inputCostsYearOfDeployment,0,IF($R15>0,IF(0=MOD(EL$73-inputCostsYearOfDeployment,$R15),$S15+$U15,$U15),IF(EL$73>(inputCostsYearOfDeployment-1),$U15,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(EN$73<inputCostsYearOfDeployment,0,IF($R15>0,IF(0=MOD(EN$73-inputCostsYearOfDeployment,$R15),$S15+$U15,$U15),IF(EN$73>(inputCostsYearOfDeployment-1),$U15,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(EP$73<inputCostsYearOfDeployment,0,IF($R15>0,IF(0=MOD(EP$73-inputCostsYearOfDeployment,$R15),$S15+$U15,$U15),IF(EP$73>(inputCostsYearOfDeployment-1),$U15,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(ER$73<inputCostsYearOfDeployment,0,IF($R15>0,IF(0=MOD(ER$73-inputCostsYearOfDeployment,$R15),$S15+$U15,$U15),IF(ER$73>(inputCostsYearOfDeployment-1),$U15,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(ET$73<inputCostsYearOfDeployment,0,IF($R15>0,IF(0=MOD(ET$73-inputCostsYearOfDeployment,$R15),$S15+$U15,$U15),IF(ET$73>(inputCostsYearOfDeployment-1),$U15,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(EV$73<inputCostsYearOfDeployment,0,IF($R15>0,IF(0=MOD(EV$73-inputCostsYearOfDeployment,$R15),$S15+$U15,$U15),IF(EV$73>(inputCostsYearOfDeployment-1),$U15,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(EX$73<inputCostsYearOfDeployment,0,IF($R15>0,IF(0=MOD(EX$73-inputCostsYearOfDeployment,$R15),$S15+$U15,$U15),IF(EX$73>(inputCostsYearOfDeployment-1),$U15,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(EZ$73<inputCostsYearOfDeployment,0,IF($R15>0,IF(0=MOD(EZ$73-inputCostsYearOfDeployment,$R15),$S15+$U15,$U15),IF(EZ$73>(inputCostsYearOfDeployment-1),$U15,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FB$73<inputCostsYearOfDeployment,0,IF($R15>0,IF(0=MOD(FB$73-inputCostsYearOfDeployment,$R15),$S15+$U15,$U15),IF(FB$73>(inputCostsYearOfDeployment-1),$U15,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FD$73<inputCostsYearOfDeployment,0,IF($R15>0,IF(0=MOD(FD$73-inputCostsYearOfDeployment,$R15),$S15+$U15,$U15),IF(FD$73>(inputCostsYearOfDeployment-1),$U15,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FF$73<inputCostsYearOfDeployment,0,IF($R15>0,IF(0=MOD(FF$73-inputCostsYearOfDeployment,$R15),$S15+$U15,$U15),IF(FF$73>(inputCostsYearOfDeployment-1),$U15,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FH$73<inputCostsYearOfDeployment,0,IF($R15>0,IF(0=MOD(FH$73-inputCostsYearOfDeployment,$R15),$S15+$U15,$U15),IF(FH$73>(inputCostsYearOfDeployment-1),$U15,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FJ$73<inputCostsYearOfDeployment,0,IF($R15>0,IF(0=MOD(FJ$73-inputCostsYearOfDeployment,$R15),$S15+$U15,$U15),IF(FJ$73>(inputCostsYearOfDeployment-1),$U15,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FL$73<inputCostsYearOfDeployment,0,IF($R15>0,IF(0=MOD(FL$73-inputCostsYearOfDeployment,$R15),$S15+$U15,$U15),IF(FL$73>(inputCostsYearOfDeployment-1),$U15,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FN$73<inputCostsYearOfDeployment,0,IF($R15>0,IF(0=MOD(FN$73-inputCostsYearOfDeployment,$R15),$S15+$U15,$U15),IF(FN$73>(inputCostsYearOfDeployment-1),$U15,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FP$73<inputCostsYearOfDeployment,0,IF($R15>0,IF(0=MOD(FP$73-inputCostsYearOfDeployment,$R15),$S15+$U15,$U15),IF(FP$73>(inputCostsYearOfDeployment-1),$U15,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FR$73<inputCostsYearOfDeployment,0,IF($R15>0,IF(0=MOD(FR$73-inputCostsYearOfDeployment,$R15),$S15+$U15,$U15),IF(FR$73>(inputCostsYearOfDeployment-1),$U15,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FT$73<inputCostsYearOfDeployment,0,IF($R15>0,IF(0=MOD(FT$73-inputCostsYearOfDeployment,$R15),$S15+$U15,$U15),IF(FT$73>(inputCostsYearOfDeployment-1),$U15,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FV$73<inputCostsYearOfDeployment,0,IF($R15>0,IF(0=MOD(FV$73-inputCostsYearOfDeployment,$R15),$S15+$U15,$U15),IF(FV$73>(inputCostsYearOfDeployment-1),$U15,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FX$73<inputCostsYearOfDeployment,0,IF($R15>0,IF(0=MOD(FX$73-inputCostsYearOfDeployment,$R15),$S15+$U15,$U15),IF(FX$73>(inputCostsYearOfDeployment-1),$U15,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FZ$73<inputCostsYearOfDeployment,0,IF($R15>0,IF(0=MOD(FZ$73-inputCostsYearOfDeployment,$R15),$S15+$U15,$U15),IF(FZ$73>(inputCostsYearOfDeployment-1),$U15,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(GB$73<inputCostsYearOfDeployment,0,IF($R15>0,IF(0=MOD(GB$73-inputCostsYearOfDeployment,$R15),$S15+$U15,$U15),IF(GB$73>(inputCostsYearOfDeployment-1),$U15,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(GD$73<inputCostsYearOfDeployment,0,IF($R15>0,IF(0=MOD(GD$73-inputCostsYearOfDeployment,$R15),$S15+$U15,$U15),IF(GD$73>(inputCostsYearOfDeployment-1),$U15,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(GF$73<inputCostsYearOfDeployment,0,IF($R15>0,IF(0=MOD(GF$73-inputCostsYearOfDeployment,$R15),$S15+$U15,$U15),IF(GF$73>(inputCostsYearOfDeployment-1),$U15,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(GH$73<inputCostsYearOfDeployment,0,IF($R15>0,IF(0=MOD(GH$73-inputCostsYearOfDeployment,$R15),$S15+$U15,$U15),IF(GH$73>(inputCostsYearOfDeployment-1),$U15,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(GJ$73<inputCostsYearOfDeployment,0,IF($R15>0,IF(0=MOD(GJ$73-inputCostsYearOfDeployment,$R15),$S15+$U15,$U15),IF(GJ$73>(inputCostsYearOfDeployment-1),$U15,0))*inputCostsInfrastructureCount)","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"J16","v":"Labor for Traffic Information Dissemination"},null,{"$f":"IF(L$73<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(L$73-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(L$73>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(N$73<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(N$73-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(N$73>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(P$73<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(P$73-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(P$73>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(R$73<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(R$73-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(R$73>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(T$73<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(T$73-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(T$73>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(V$73<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(V$73-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(V$73>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(X$73<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(X$73-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(X$73>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(Z$73<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(Z$73-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(Z$73>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AB$73<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(AB$73-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(AB$73>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AD$73<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(AD$73-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(AD$73>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AF$73<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(AF$73-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(AF$73>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AH$73<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(AH$73-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(AH$73>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AJ$73<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(AJ$73-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(AJ$73>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AL$73<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(AL$73-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(AL$73>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AN$73<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(AN$73-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(AN$73>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AP$73<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(AP$73-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(AP$73>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AR$73<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(AR$73-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(AR$73>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AT$73<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(AT$73-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(AT$73>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AV$73<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(AV$73-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(AV$73>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AX$73<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(AX$73-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(AX$73>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AZ$73<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(AZ$73-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(AZ$73>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BB$73<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(BB$73-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(BB$73>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BD$73<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(BD$73-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(BD$73>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BF$73<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(BF$73-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(BF$73>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BH$73<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(BH$73-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(BH$73>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BJ$73<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(BJ$73-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(BJ$73>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BL$73<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(BL$73-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(BL$73>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BN$73<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(BN$73-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(BN$73>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BP$73<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(BP$73-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(BP$73>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BR$73<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(BR$73-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(BR$73>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BT$73<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(BT$73-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(BT$73>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BV$73<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(BV$73-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(BV$73>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BX$73<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(BX$73-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(BX$73>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BZ$73<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(BZ$73-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(BZ$73>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CB$73<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(CB$73-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(CB$73>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CD$73<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(CD$73-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(CD$73>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CF$73<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(CF$73-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(CF$73>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CH$73<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(CH$73-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(CH$73>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CJ$73<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(CJ$73-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(CJ$73>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CL$73<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(CL$73-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(CL$73>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CN$73<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(CN$73-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(CN$73>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CP$73<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(CP$73-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(CP$73>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CR$73<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(CR$73-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(CR$73>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CT$73<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(CT$73-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(CT$73>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CV$73<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(CV$73-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(CV$73>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CX$73<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(CX$73-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(CX$73>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CZ$73<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(CZ$73-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(CZ$73>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DB$73<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(DB$73-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(DB$73>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DD$73<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(DD$73-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(DD$73>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DF$73<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(DF$73-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(DF$73>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DH$73<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(DH$73-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(DH$73>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DJ$73<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(DJ$73-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(DJ$73>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DL$73<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(DL$73-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(DL$73>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DN$73<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(DN$73-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(DN$73>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DP$73<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(DP$73-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(DP$73>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DR$73<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(DR$73-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(DR$73>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DT$73<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(DT$73-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(DT$73>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DV$73<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(DV$73-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(DV$73>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DX$73<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(DX$73-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(DX$73>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DZ$73<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(DZ$73-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(DZ$73>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(EB$73<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(EB$73-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(EB$73>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(ED$73<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(ED$73-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(ED$73>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(EF$73<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(EF$73-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(EF$73>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(EH$73<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(EH$73-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(EH$73>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(EJ$73<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(EJ$73-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(EJ$73>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(EL$73<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(EL$73-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(EL$73>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(EN$73<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(EN$73-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(EN$73>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(EP$73<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(EP$73-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(EP$73>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(ER$73<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(ER$73-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(ER$73>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(ET$73<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(ET$73-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(ET$73>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(EV$73<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(EV$73-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(EV$73>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(EX$73<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(EX$73-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(EX$73>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(EZ$73<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(EZ$73-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(EZ$73>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FB$73<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(FB$73-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(FB$73>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FD$73<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(FD$73-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(FD$73>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FF$73<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(FF$73-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(FF$73>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FH$73<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(FH$73-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(FH$73>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FJ$73<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(FJ$73-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(FJ$73>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FL$73<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(FL$73-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(FL$73>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FN$73<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(FN$73-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(FN$73>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FP$73<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(FP$73-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(FP$73>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FR$73<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(FR$73-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(FR$73>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FT$73<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(FT$73-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(FT$73>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FV$73<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(FV$73-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(FV$73>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FX$73<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(FX$73-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(FX$73>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FZ$73<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(FZ$73-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(FZ$73>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(GB$73<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(GB$73-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(GB$73>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(GD$73<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(GD$73-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(GD$73>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(GF$73<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(GF$73-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(GF$73>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(GH$73<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(GH$73-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(GH$73>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(GJ$73<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(GJ$73-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(GJ$73>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"J17","v":"Communications "},null,{"$f":"IF(L$73<inputCostsYearOfDeployment,0,IF($R17>0,IF(0=MOD(L$73-inputCostsYearOfDeployment,$R17),$S17+$U17,$U17),IF(L$73>(inputCostsYearOfDeployment-1),$U17,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(N$73<inputCostsYearOfDeployment,0,IF($R17>0,IF(0=MOD(N$73-inputCostsYearOfDeployment,$R17),$S17+$U17,$U17),IF(N$73>(inputCostsYearOfDeployment-1),$U17,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(P$73<inputCostsYearOfDeployment,0,IF($R17>0,IF(0=MOD(P$73-inputCostsYearOfDeployment,$R17),$S17+$U17,$U17),IF(P$73>(inputCostsYearOfDeployment-1),$U17,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(R$73<inputCostsYearOfDeployment,0,IF($R17>0,IF(0=MOD(R$73-inputCostsYearOfDeployment,$R17),$S17+$U17,$U17),IF(R$73>(inputCostsYearOfDeployment-1),$U17,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(T$73<inputCostsYearOfDeployment,0,IF($R17>0,IF(0=MOD(T$73-inputCostsYearOfDeployment,$R17),$S17+$U17,$U17),IF(T$73>(inputCostsYearOfDeployment-1),$U17,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(V$73<inputCostsYearOfDeployment,0,IF($R17>0,IF(0=MOD(V$73-inputCostsYearOfDeployment,$R17),$S17+$U17,$U17),IF(V$73>(inputCostsYearOfDeployment-1),$U17,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(X$73<inputCostsYearOfDeployment,0,IF($R17>0,IF(0=MOD(X$73-inputCostsYearOfDeployment,$R17),$S17+$U17,$U17),IF(X$73>(inputCostsYearOfDeployment-1),$U17,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(Z$73<inputCostsYearOfDeployment,0,IF($R17>0,IF(0=MOD(Z$73-inputCostsYearOfDeployment,$R17),$S17+$U17,$U17),IF(Z$73>(inputCostsYearOfDeployment-1),$U17,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AB$73<inputCostsYearOfDeployment,0,IF($R17>0,IF(0=MOD(AB$73-inputCostsYearOfDeployment,$R17),$S17+$U17,$U17),IF(AB$73>(inputCostsYearOfDeployment-1),$U17,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AD$73<inputCostsYearOfDeployment,0,IF($R17>0,IF(0=MOD(AD$73-inputCostsYearOfDeployment,$R17),$S17+$U17,$U17),IF(AD$73>(inputCostsYearOfDeployment-1),$U17,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AF$73<inputCostsYearOfDeployment,0,IF($R17>0,IF(0=MOD(AF$73-inputCostsYearOfDeployment,$R17),$S17+$U17,$U17),IF(AF$73>(inputCostsYearOfDeployment-1),$U17,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AH$73<inputCostsYearOfDeployment,0,IF($R17>0,IF(0=MOD(AH$73-inputCostsYearOfDeployment,$R17),$S17+$U17,$U17),IF(AH$73>(inputCostsYearOfDeployment-1),$U17,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AJ$73<inputCostsYearOfDeployment,0,IF($R17>0,IF(0=MOD(AJ$73-inputCostsYearOfDeployment,$R17),$S17+$U17,$U17),IF(AJ$73>(inputCostsYearOfDeployment-1),$U17,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AL$73<inputCostsYearOfDeployment,0,IF($R17>0,IF(0=MOD(AL$73-inputCostsYearOfDeployment,$R17),$S17+$U17,$U17),IF(AL$73>(inputCostsYearOfDeployment-1),$U17,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AN$73<inputCostsYearOfDeployment,0,IF($R17>0,IF(0=MOD(AN$73-inputCostsYearOfDeployment,$R17),$S17+$U17,$U17),IF(AN$73>(inputCostsYearOfDeployment-1),$U17,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AP$73<inputCostsYearOfDeployment,0,IF($R17>0,IF(0=MOD(AP$73-inputCostsYearOfDeployment,$R17),$S17+$U17,$U17),IF(AP$73>(inputCostsYearOfDeployment-1),$U17,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AR$73<inputCostsYearOfDeployment,0,IF($R17>0,IF(0=MOD(AR$73-inputCostsYearOfDeployment,$R17),$S17+$U17,$U17),IF(AR$73>(inputCostsYearOfDeployment-1),$U17,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AT$73<inputCostsYearOfDeployment,0,IF($R17>0,IF(0=MOD(AT$73-inputCostsYearOfDeployment,$R17),$S17+$U17,$U17),IF(AT$73>(inputCostsYearOfDeployment-1),$U17,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AV$73<inputCostsYearOfDeployment,0,IF($R17>0,IF(0=MOD(AV$73-inputCostsYearOfDeployment,$R17),$S17+$U17,$U17),IF(AV$73>(inputCostsYearOfDeployment-1),$U17,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AX$73<inputCostsYearOfDeployment,0,IF($R17>0,IF(0=MOD(AX$73-inputCostsYearOfDeployment,$R17),$S17+$U17,$U17),IF(AX$73>(inputCostsYearOfDeployment-1),$U17,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AZ$73<inputCostsYearOfDeployment,0,IF($R17>0,IF(0=MOD(AZ$73-inputCostsYearOfDeployment,$R17),$S17+$U17,$U17),IF(AZ$73>(inputCostsYearOfDeployment-1),$U17,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BB$73<inputCostsYearOfDeployment,0,IF($R17>0,IF(0=MOD(BB$73-inputCostsYearOfDeployment,$R17),$S17+$U17,$U17),IF(BB$73>(inputCostsYearOfDeployment-1),$U17,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BD$73<inputCostsYearOfDeployment,0,IF($R17>0,IF(0=MOD(BD$73-inputCostsYearOfDeployment,$R17),$S17+$U17,$U17),IF(BD$73>(inputCostsYearOfDeployment-1),$U17,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BF$73<inputCostsYearOfDeployment,0,IF($R17>0,IF(0=MOD(BF$73-inputCostsYearOfDeployment,$R17),$S17+$U17,$U17),IF(BF$73>(inputCostsYearOfDeployment-1),$U17,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BH$73<inputCostsYearOfDeployment,0,IF($R17>0,IF(0=MOD(BH$73-inputCostsYearOfDeployment,$R17),$S17+$U17,$U17),IF(BH$73>(inputCostsYearOfDeployment-1),$U17,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BJ$73<inputCostsYearOfDeployment,0,IF($R17>0,IF(0=MOD(BJ$73-inputCostsYearOfDeployment,$R17),$S17+$U17,$U17),IF(BJ$73>(inputCostsYearOfDeployment-1),$U17,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BL$73<inputCostsYearOfDeployment,0,IF($R17>0,IF(0=MOD(BL$73-inputCostsYearOfDeployment,$R17),$S17+$U17,$U17),IF(BL$73>(inputCostsYearOfDeployment-1),$U17,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BN$73<inputCostsYearOfDeployment,0,IF($R17>0,IF(0=MOD(BN$73-inputCostsYearOfDeployment,$R17),$S17+$U17,$U17),IF(BN$73>(inputCostsYearOfDeployment-1),$U17,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BP$73<inputCostsYearOfDeployment,0,IF($R17>0,IF(0=MOD(BP$73-inputCostsYearOfDeployment,$R17),$S17+$U17,$U17),IF(BP$73>(inputCostsYearOfDeployment-1),$U17,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BR$73<inputCostsYearOfDeployment,0,IF($R17>0,IF(0=MOD(BR$73-inputCostsYearOfDeployment,$R17),$S17+$U17,$U17),IF(BR$73>(inputCostsYearOfDeployment-1),$U17,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BT$73<inputCostsYearOfDeployment,0,IF($R17>0,IF(0=MOD(BT$73-inputCostsYearOfDeployment,$R17),$S17+$U17,$U17),IF(BT$73>(inputCostsYearOfDeployment-1),$U17,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BV$73<inputCostsYearOfDeployment,0,IF($R17>0,IF(0=MOD(BV$73-inputCostsYearOfDeployment,$R17),$S17+$U17,$U17),IF(BV$73>(inputCostsYearOfDeployment-1),$U17,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BX$73<inputCostsYearOfDeployment,0,IF($R17>0,IF(0=MOD(BX$73-inputCostsYearOfDeployment,$R17),$S17+$U17,$U17),IF(BX$73>(inputCostsYearOfDeployment-1),$U17,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BZ$73<inputCostsYearOfDeployment,0,IF($R17>0,IF(0=MOD(BZ$73-inputCostsYearOfDeployment,$R17),$S17+$U17,$U17),IF(BZ$73>(inputCostsYearOfDeployment-1),$U17,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CB$73<inputCostsYearOfDeployment,0,IF($R17>0,IF(0=MOD(CB$73-inputCostsYearOfDeployment,$R17),$S17+$U17,$U17),IF(CB$73>(inputCostsYearOfDeployment-1),$U17,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CD$73<inputCostsYearOfDeployment,0,IF($R17>0,IF(0=MOD(CD$73-inputCostsYearOfDeployment,$R17),$S17+$U17,$U17),IF(CD$73>(inputCostsYearOfDeployment-1),$U17,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CF$73<inputCostsYearOfDeployment,0,IF($R17>0,IF(0=MOD(CF$73-inputCostsYearOfDeployment,$R17),$S17+$U17,$U17),IF(CF$73>(inputCostsYearOfDeployment-1),$U17,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CH$73<inputCostsYearOfDeployment,0,IF($R17>0,IF(0=MOD(CH$73-inputCostsYearOfDeployment,$R17),$S17+$U17,$U17),IF(CH$73>(inputCostsYearOfDeployment-1),$U17,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CJ$73<inputCostsYearOfDeployment,0,IF($R17>0,IF(0=MOD(CJ$73-inputCostsYearOfDeployment,$R17),$S17+$U17,$U17),IF(CJ$73>(inputCostsYearOfDeployment-1),$U17,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CL$73<inputCostsYearOfDeployment,0,IF($R17>0,IF(0=MOD(CL$73-inputCostsYearOfDeployment,$R17),$S17+$U17,$U17),IF(CL$73>(inputCostsYearOfDeployment-1),$U17,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CN$73<inputCostsYearOfDeployment,0,IF($R17>0,IF(0=MOD(CN$73-inputCostsYearOfDeployment,$R17),$S17+$U17,$U17),IF(CN$73>(inputCostsYearOfDeployment-1),$U17,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CP$73<inputCostsYearOfDeployment,0,IF($R17>0,IF(0=MOD(CP$73-inputCostsYearOfDeployment,$R17),$S17+$U17,$U17),IF(CP$73>(inputCostsYearOfDeployment-1),$U17,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CR$73<inputCostsYearOfDeployment,0,IF($R17>0,IF(0=MOD(CR$73-inputCostsYearOfDeployment,$R17),$S17+$U17,$U17),IF(CR$73>(inputCostsYearOfDeployment-1),$U17,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CT$73<inputCostsYearOfDeployment,0,IF($R17>0,IF(0=MOD(CT$73-inputCostsYearOfDeployment,$R17),$S17+$U17,$U17),IF(CT$73>(inputCostsYearOfDeployment-1),$U17,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CV$73<inputCostsYearOfDeployment,0,IF($R17>0,IF(0=MOD(CV$73-inputCostsYearOfDeployment,$R17),$S17+$U17,$U17),IF(CV$73>(inputCostsYearOfDeployment-1),$U17,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CX$73<inputCostsYearOfDeployment,0,IF($R17>0,IF(0=MOD(CX$73-inputCostsYearOfDeployment,$R17),$S17+$U17,$U17),IF(CX$73>(inputCostsYearOfDeployment-1),$U17,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CZ$73<inputCostsYearOfDeployment,0,IF($R17>0,IF(0=MOD(CZ$73-inputCostsYearOfDeployment,$R17),$S17+$U17,$U17),IF(CZ$73>(inputCostsYearOfDeployment-1),$U17,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DB$73<inputCostsYearOfDeployment,0,IF($R17>0,IF(0=MOD(DB$73-inputCostsYearOfDeployment,$R17),$S17+$U17,$U17),IF(DB$73>(inputCostsYearOfDeployment-1),$U17,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DD$73<inputCostsYearOfDeployment,0,IF($R17>0,IF(0=MOD(DD$73-inputCostsYearOfDeployment,$R17),$S17+$U17,$U17),IF(DD$73>(inputCostsYearOfDeployment-1),$U17,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DF$73<inputCostsYearOfDeployment,0,IF($R17>0,IF(0=MOD(DF$73-inputCostsYearOfDeployment,$R17),$S17+$U17,$U17),IF(DF$73>(inputCostsYearOfDeployment-1),$U17,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DH$73<inputCostsYearOfDeployment,0,IF($R17>0,IF(0=MOD(DH$73-inputCostsYearOfDeployment,$R17),$S17+$U17,$U17),IF(DH$73>(inputCostsYearOfDeployment-1),$U17,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DJ$73<inputCostsYearOfDeployment,0,IF($R17>0,IF(0=MOD(DJ$73-inputCostsYearOfDeployment,$R17),$S17+$U17,$U17),IF(DJ$73>(inputCostsYearOfDeployment-1),$U17,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DL$73<inputCostsYearOfDeployment,0,IF($R17>0,IF(0=MOD(DL$73-inputCostsYearOfDeployment,$R17),$S17+$U17,$U17),IF(DL$73>(inputCostsYearOfDeployment-1),$U17,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DN$73<inputCostsYearOfDeployment,0,IF($R17>0,IF(0=MOD(DN$73-inputCostsYearOfDeployment,$R17),$S17+$U17,$U17),IF(DN$73>(inputCostsYearOfDeployment-1),$U17,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DP$73<inputCostsYearOfDeployment,0,IF($R17>0,IF(0=MOD(DP$73-inputCostsYearOfDeployment,$R17),$S17+$U17,$U17),IF(DP$73>(inputCostsYearOfDeployment-1),$U17,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DR$73<inputCostsYearOfDeployment,0,IF($R17>0,IF(0=MOD(DR$73-inputCostsYearOfDeployment,$R17),$S17+$U17,$U17),IF(DR$73>(inputCostsYearOfDeployment-1),$U17,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DT$73<inputCostsYearOfDeployment,0,IF($R17>0,IF(0=MOD(DT$73-inputCostsYearOfDeployment,$R17),$S17+$U17,$U17),IF(DT$73>(inputCostsYearOfDeployment-1),$U17,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DV$73<inputCostsYearOfDeployment,0,IF($R17>0,IF(0=MOD(DV$73-inputCostsYearOfDeployment,$R17),$S17+$U17,$U17),IF(DV$73>(inputCostsYearOfDeployment-1),$U17,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DX$73<inputCostsYearOfDeployment,0,IF($R17>0,IF(0=MOD(DX$73-inputCostsYearOfDeployment,$R17),$S17+$U17,$U17),IF(DX$73>(inputCostsYearOfDeployment-1),$U17,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DZ$73<inputCostsYearOfDeployment,0,IF($R17>0,IF(0=MOD(DZ$73-inputCostsYearOfDeployment,$R17),$S17+$U17,$U17),IF(DZ$73>(inputCostsYearOfDeployment-1),$U17,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(EB$73<inputCostsYearOfDeployment,0,IF($R17>0,IF(0=MOD(EB$73-inputCostsYearOfDeployment,$R17),$S17+$U17,$U17),IF(EB$73>(inputCostsYearOfDeployment-1),$U17,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(ED$73<inputCostsYearOfDeployment,0,IF($R17>0,IF(0=MOD(ED$73-inputCostsYearOfDeployment,$R17),$S17+$U17,$U17),IF(ED$73>(inputCostsYearOfDeployment-1),$U17,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(EF$73<inputCostsYearOfDeployment,0,IF($R17>0,IF(0=MOD(EF$73-inputCostsYearOfDeployment,$R17),$S17+$U17,$U17),IF(EF$73>(inputCostsYearOfDeployment-1),$U17,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(EH$73<inputCostsYearOfDeployment,0,IF($R17>0,IF(0=MOD(EH$73-inputCostsYearOfDeployment,$R17),$S17+$U17,$U17),IF(EH$73>(inputCostsYearOfDeployment-1),$U17,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(EJ$73<inputCostsYearOfDeployment,0,IF($R17>0,IF(0=MOD(EJ$73-inputCostsYearOfDeployment,$R17),$S17+$U17,$U17),IF(EJ$73>(inputCostsYearOfDeployment-1),$U17,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(EL$73<inputCostsYearOfDeployment,0,IF($R17>0,IF(0=MOD(EL$73-inputCostsYearOfDeployment,$R17),$S17+$U17,$U17),IF(EL$73>(inputCostsYearOfDeployment-1),$U17,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(EN$73<inputCostsYearOfDeployment,0,IF($R17>0,IF(0=MOD(EN$73-inputCostsYearOfDeployment,$R17),$S17+$U17,$U17),IF(EN$73>(inputCostsYearOfDeployment-1),$U17,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(EP$73<inputCostsYearOfDeployment,0,IF($R17>0,IF(0=MOD(EP$73-inputCostsYearOfDeployment,$R17),$S17+$U17,$U17),IF(EP$73>(inputCostsYearOfDeployment-1),$U17,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(ER$73<inputCostsYearOfDeployment,0,IF($R17>0,IF(0=MOD(ER$73-inputCostsYearOfDeployment,$R17),$S17+$U17,$U17),IF(ER$73>(inputCostsYearOfDeployment-1),$U17,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(ET$73<inputCostsYearOfDeployment,0,IF($R17>0,IF(0=MOD(ET$73-inputCostsYearOfDeployment,$R17),$S17+$U17,$U17),IF(ET$73>(inputCostsYearOfDeployment-1),$U17,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(EV$73<inputCostsYearOfDeployment,0,IF($R17>0,IF(0=MOD(EV$73-inputCostsYearOfDeployment,$R17),$S17+$U17,$U17),IF(EV$73>(inputCostsYearOfDeployment-1),$U17,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(EX$73<inputCostsYearOfDeployment,0,IF($R17>0,IF(0=MOD(EX$73-inputCostsYearOfDeployment,$R17),$S17+$U17,$U17),IF(EX$73>(inputCostsYearOfDeployment-1),$U17,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(EZ$73<inputCostsYearOfDeployment,0,IF($R17>0,IF(0=MOD(EZ$73-inputCostsYearOfDeployment,$R17),$S17+$U17,$U17),IF(EZ$73>(inputCostsYearOfDeployment-1),$U17,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FB$73<inputCostsYearOfDeployment,0,IF($R17>0,IF(0=MOD(FB$73-inputCostsYearOfDeployment,$R17),$S17+$U17,$U17),IF(FB$73>(inputCostsYearOfDeployment-1),$U17,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FD$73<inputCostsYearOfDeployment,0,IF($R17>0,IF(0=MOD(FD$73-inputCostsYearOfDeployment,$R17),$S17+$U17,$U17),IF(FD$73>(inputCostsYearOfDeployment-1),$U17,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FF$73<inputCostsYearOfDeployment,0,IF($R17>0,IF(0=MOD(FF$73-inputCostsYearOfDeployment,$R17),$S17+$U17,$U17),IF(FF$73>(inputCostsYearOfDeployment-1),$U17,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FH$73<inputCostsYearOfDeployment,0,IF($R17>0,IF(0=MOD(FH$73-inputCostsYearOfDeployment,$R17),$S17+$U17,$U17),IF(FH$73>(inputCostsYearOfDeployment-1),$U17,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FJ$73<inputCostsYearOfDeployment,0,IF($R17>0,IF(0=MOD(FJ$73-inputCostsYearOfDeployment,$R17),$S17+$U17,$U17),IF(FJ$73>(inputCostsYearOfDeployment-1),$U17,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FL$73<inputCostsYearOfDeployment,0,IF($R17>0,IF(0=MOD(FL$73-inputCostsYearOfDeployment,$R17),$S17+$U17,$U17),IF(FL$73>(inputCostsYearOfDeployment-1),$U17,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FN$73<inputCostsYearOfDeployment,0,IF($R17>0,IF(0=MOD(FN$73-inputCostsYearOfDeployment,$R17),$S17+$U17,$U17),IF(FN$73>(inputCostsYearOfDeployment-1),$U17,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FP$73<inputCostsYearOfDeployment,0,IF($R17>0,IF(0=MOD(FP$73-inputCostsYearOfDeployment,$R17),$S17+$U17,$U17),IF(FP$73>(inputCostsYearOfDeployment-1),$U17,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FR$73<inputCostsYearOfDeployment,0,IF($R17>0,IF(0=MOD(FR$73-inputCostsYearOfDeployment,$R17),$S17+$U17,$U17),IF(FR$73>(inputCostsYearOfDeployment-1),$U17,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FT$73<inputCostsYearOfDeployment,0,IF($R17>0,IF(0=MOD(FT$73-inputCostsYearOfDeployment,$R17),$S17+$U17,$U17),IF(FT$73>(inputCostsYearOfDeployment-1),$U17,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FV$73<inputCostsYearOfDeployment,0,IF($R17>0,IF(0=MOD(FV$73-inputCostsYearOfDeployment,$R17),$S17+$U17,$U17),IF(FV$73>(inputCostsYearOfDeployment-1),$U17,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FX$73<inputCostsYearOfDeployment,0,IF($R17>0,IF(0=MOD(FX$73-inputCostsYearOfDeployment,$R17),$S17+$U17,$U17),IF(FX$73>(inputCostsYearOfDeployment-1),$U17,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FZ$73<inputCostsYearOfDeployment,0,IF($R17>0,IF(0=MOD(FZ$73-inputCostsYearOfDeployment,$R17),$S17+$U17,$U17),IF(FZ$73>(inputCostsYearOfDeployment-1),$U17,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(GB$73<inputCostsYearOfDeployment,0,IF($R17>0,IF(0=MOD(GB$73-inputCostsYearOfDeployment,$R17),$S17+$U17,$U17),IF(GB$73>(inputCostsYearOfDeployment-1),$U17,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(GD$73<inputCostsYearOfDeployment,0,IF($R17>0,IF(0=MOD(GD$73-inputCostsYearOfDeployment,$R17),$S17+$U17,$U17),IF(GD$73>(inputCostsYearOfDeployment-1),$U17,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(GF$73<inputCostsYearOfDeployment,0,IF($R17>0,IF(0=MOD(GF$73-inputCostsYearOfDeployment,$R17),$S17+$U17,$U17),IF(GF$73>(inputCostsYearOfDeployment-1),$U17,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(GH$73<inputCostsYearOfDeployment,0,IF($R17>0,IF(0=MOD(GH$73-inputCostsYearOfDeployment,$R17),$S17+$U17,$U17),IF(GH$73>(inputCostsYearOfDeployment-1),$U17,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(GJ$73<inputCostsYearOfDeployment,0,IF($R17>0,IF(0=MOD(GJ$73-inputCostsYearOfDeployment,$R17),$S17+$U17,$U17),IF(GJ$73>(inputCostsYearOfDeployment-1),$U17,0))*inputCostsInfrastructureCount)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,"TOTAL Infrastructure Cost",null,{"$f":"SUM(L76:M81)","v":0},null,{"$f":"SUM(N76:O81)","v":0},null,{"$f":"SUM(P76:Q81)","v":0},null,{"$f":"SUM(R76:S81)","v":0},null,{"$f":"SUM(T76:U81)","v":0},null,{"$f":"SUM(V76:W81)","v":0},null,{"$f":"SUM(X76:Y81)","v":0},null,{"$f":"SUM(Z76:AA81)","v":0},null,{"$f":"SUM(AB76:AC81)","v":0},null,{"$f":"SUM(AD76:AE81)","v":0},null,{"$f":"SUM(AF76:AG81)","v":0},null,{"$f":"SUM(AH76:AI81)","v":0},null,{"$f":"SUM(AJ76:AK81)","v":0},null,{"$f":"SUM(AL76:AM81)","v":0},null,{"$f":"SUM(AN76:AO81)","v":0},null,{"$f":"SUM(AP76:AQ81)","v":0},null,{"$f":"SUM(AR76:AS81)","v":0},null,{"$f":"SUM(AT76:AU81)","v":0},null,{"$f":"SUM(AV76:AW81)","v":0},null,{"$f":"SUM(AX76:AY81)","v":0},null,{"$f":"SUM(AZ76:BA81)","v":0},null,{"$f":"SUM(BB76:BC81)","v":0},null,{"$f":"SUM(BD76:BE81)","v":0},null,{"$f":"SUM(BF76:BG81)","v":0},null,{"$f":"SUM(BH76:BI81)","v":0},null,{"$f":"SUM(BJ76:BK81)","v":0},null,{"$f":"SUM(BL76:BM81)","v":0},null,{"$f":"SUM(BN76:BO81)","v":0},null,{"$f":"SUM(BP76:BQ81)","v":0},null,{"$f":"SUM(BR76:BS81)","v":0},null,{"$f":"SUM(BT76:BU81)","v":0},null,{"$f":"SUM(BV76:BW81)","v":0},null,{"$f":"SUM(BX76:BY81)","v":0},null,{"$f":"SUM(BZ76:CA81)","v":0},null,{"$f":"SUM(CB76:CC81)","v":0},null,{"$f":"SUM(CD76:CE81)","v":0},null,{"$f":"SUM(CF76:CG81)","v":0},null,{"$f":"SUM(CH76:CI81)","v":0},null,{"$f":"SUM(CJ76:CK81)","v":0},null,{"$f":"SUM(CL76:CM81)","v":0},null,{"$f":"SUM(CN76:CO81)","v":0},null,{"$f":"SUM(CP76:CQ81)","v":0},null,{"$f":"SUM(CR76:CS81)","v":0},null,{"$f":"SUM(CT76:CU81)","v":0},null,{"$f":"SUM(CV76:CW81)","v":0},null,{"$f":"SUM(CX76:CY81)","v":0},null,{"$f":"SUM(CZ76:DA81)","v":0},null,{"$f":"SUM(DB76:DC81)","v":0},null,{"$f":"SUM(DD76:DE81)","v":0},null,{"$f":"SUM(DF76:DG81)","v":0},null,{"$f":"SUM(DH76:DI81)","v":0},null,{"$f":"SUM(DJ76:DK81)","v":0},null,{"$f":"SUM(DL76:DM81)","v":0},null,{"$f":"SUM(DN76:DO81)","v":0},null,{"$f":"SUM(DP76:DQ81)","v":0},null,{"$f":"SUM(DR76:DS81)","v":0},null,{"$f":"SUM(DT76:DU81)","v":0},null,{"$f":"SUM(DV76:DW81)","v":0},null,{"$f":"SUM(DX76:DY81)","v":0},null,{"$f":"SUM(DZ76:EA81)","v":0},null,{"$f":"SUM(EB76:EC81)","v":0},null,{"$f":"SUM(ED76:EE81)","v":0},null,{"$f":"SUM(EF76:EG81)","v":0},null,{"$f":"SUM(EH76:EI81)","v":0},null,{"$f":"SUM(EJ76:EK81)","v":0},null,{"$f":"SUM(EL76:EM81)","v":0},null,{"$f":"SUM(EN76:EO81)","v":0},null,{"$f":"SUM(EP76:EQ81)","v":0},null,{"$f":"SUM(ER76:ES81)","v":0},null,{"$f":"SUM(ET76:EU81)","v":0},null,{"$f":"SUM(EV76:EW81)","v":0},null,{"$f":"SUM(EX76:EY81)","v":0},null,{"$f":"SUM(EZ76:FA81)","v":0},null,{"$f":"SUM(FB76:FC81)","v":0},null,{"$f":"SUM(FD76:FE81)","v":0},null,{"$f":"SUM(FF76:FG81)","v":0},null,{"$f":"SUM(FH76:FI81)","v":0},null,{"$f":"SUM(FJ76:FK81)","v":0},null,{"$f":"SUM(FL76:FM81)","v":0},null,{"$f":"SUM(FN76:FO81)","v":0},null,{"$f":"SUM(FP76:FQ81)","v":0},null,{"$f":"SUM(FR76:FS81)","v":0},null,{"$f":"SUM(FT76:FU81)","v":0},null,{"$f":"SUM(FV76:FW81)","v":0},null,{"$f":"SUM(FX76:FY81)","v":0},null,{"$f":"SUM(FZ76:GA81)","v":0},null,{"$f":"SUM(GB76:GC81)","v":0},null,{"$f":"SUM(GD76:GE81)","v":0},null,{"$f":"SUM(GF76:GG81)","v":0},null,{"$f":"SUM(GH76:GI81)","v":0},null,{"$f":"SUM(GJ76:GK81)","v":0}]
[]
[null,null,null,null,null,null,null,null,"Incremental Deployment Equipment"]
[null,null,null,null,null,null,null,null,null,{"$f":"J24","v":"Communication Line"},null,{"$f":"IF(L$73<inputCostsYearOfDeployment,0,IF($R24>0,IF(0=MOD(L$73-inputCostsYearOfDeployment,$R24),$S24+$U24,$U24),IF(L$73>(inputCostsYearOfDeployment-1),$U24,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(N$73<inputCostsYearOfDeployment,0,IF($R24>0,IF(0=MOD(N$73-inputCostsYearOfDeployment,$R24),$S24+$U24,$U24),IF(N$73>(inputCostsYearOfDeployment-1),$U24,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(P$73<inputCostsYearOfDeployment,0,IF($R24>0,IF(0=MOD(P$73-inputCostsYearOfDeployment,$R24),$S24+$U24,$U24),IF(P$73>(inputCostsYearOfDeployment-1),$U24,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(R$73<inputCostsYearOfDeployment,0,IF($R24>0,IF(0=MOD(R$73-inputCostsYearOfDeployment,$R24),$S24+$U24,$U24),IF(R$73>(inputCostsYearOfDeployment-1),$U24,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(T$73<inputCostsYearOfDeployment,0,IF($R24>0,IF(0=MOD(T$73-inputCostsYearOfDeployment,$R24),$S24+$U24,$U24),IF(T$73>(inputCostsYearOfDeployment-1),$U24,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(V$73<inputCostsYearOfDeployment,0,IF($R24>0,IF(0=MOD(V$73-inputCostsYearOfDeployment,$R24),$S24+$U24,$U24),IF(V$73>(inputCostsYearOfDeployment-1),$U24,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(X$73<inputCostsYearOfDeployment,0,IF($R24>0,IF(0=MOD(X$73-inputCostsYearOfDeployment,$R24),$S24+$U24,$U24),IF(X$73>(inputCostsYearOfDeployment-1),$U24,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(Z$73<inputCostsYearOfDeployment,0,IF($R24>0,IF(0=MOD(Z$73-inputCostsYearOfDeployment,$R24),$S24+$U24,$U24),IF(Z$73>(inputCostsYearOfDeployment-1),$U24,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(AB$73<inputCostsYearOfDeployment,0,IF($R24>0,IF(0=MOD(AB$73-inputCostsYearOfDeployment,$R24),$S24+$U24,$U24),IF(AB$73>(inputCostsYearOfDeployment-1),$U24,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(AD$73<inputCostsYearOfDeployment,0,IF($R24>0,IF(0=MOD(AD$73-inputCostsYearOfDeployment,$R24),$S24+$U24,$U24),IF(AD$73>(inputCostsYearOfDeployment-1),$U24,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(AF$73<inputCostsYearOfDeployment,0,IF($R24>0,IF(0=MOD(AF$73-inputCostsYearOfDeployment,$R24),$S24+$U24,$U24),IF(AF$73>(inputCostsYearOfDeployment-1),$U24,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(AH$73<inputCostsYearOfDeployment,0,IF($R24>0,IF(0=MOD(AH$73-inputCostsYearOfDeployment,$R24),$S24+$U24,$U24),IF(AH$73>(inputCostsYearOfDeployment-1),$U24,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(AJ$73<inputCostsYearOfDeployment,0,IF($R24>0,IF(0=MOD(AJ$73-inputCostsYearOfDeployment,$R24),$S24+$U24,$U24),IF(AJ$73>(inputCostsYearOfDeployment-1),$U24,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(AL$73<inputCostsYearOfDeployment,0,IF($R24>0,IF(0=MOD(AL$73-inputCostsYearOfDeployment,$R24),$S24+$U24,$U24),IF(AL$73>(inputCostsYearOfDeployment-1),$U24,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(AN$73<inputCostsYearOfDeployment,0,IF($R24>0,IF(0=MOD(AN$73-inputCostsYearOfDeployment,$R24),$S24+$U24,$U24),IF(AN$73>(inputCostsYearOfDeployment-1),$U24,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(AP$73<inputCostsYearOfDeployment,0,IF($R24>0,IF(0=MOD(AP$73-inputCostsYearOfDeployment,$R24),$S24+$U24,$U24),IF(AP$73>(inputCostsYearOfDeployment-1),$U24,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(AR$73<inputCostsYearOfDeployment,0,IF($R24>0,IF(0=MOD(AR$73-inputCostsYearOfDeployment,$R24),$S24+$U24,$U24),IF(AR$73>(inputCostsYearOfDeployment-1),$U24,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(AT$73<inputCostsYearOfDeployment,0,IF($R24>0,IF(0=MOD(AT$73-inputCostsYearOfDeployment,$R24),$S24+$U24,$U24),IF(AT$73>(inputCostsYearOfDeployment-1),$U24,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(AV$73<inputCostsYearOfDeployment,0,IF($R24>0,IF(0=MOD(AV$73-inputCostsYearOfDeployment,$R24),$S24+$U24,$U24),IF(AV$73>(inputCostsYearOfDeployment-1),$U24,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(AX$73<inputCostsYearOfDeployment,0,IF($R24>0,IF(0=MOD(AX$73-inputCostsYearOfDeployment,$R24),$S24+$U24,$U24),IF(AX$73>(inputCostsYearOfDeployment-1),$U24,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(AZ$73<inputCostsYearOfDeployment,0,IF($R24>0,IF(0=MOD(AZ$73-inputCostsYearOfDeployment,$R24),$S24+$U24,$U24),IF(AZ$73>(inputCostsYearOfDeployment-1),$U24,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(BB$73<inputCostsYearOfDeployment,0,IF($R24>0,IF(0=MOD(BB$73-inputCostsYearOfDeployment,$R24),$S24+$U24,$U24),IF(BB$73>(inputCostsYearOfDeployment-1),$U24,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(BD$73<inputCostsYearOfDeployment,0,IF($R24>0,IF(0=MOD(BD$73-inputCostsYearOfDeployment,$R24),$S24+$U24,$U24),IF(BD$73>(inputCostsYearOfDeployment-1),$U24,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(BF$73<inputCostsYearOfDeployment,0,IF($R24>0,IF(0=MOD(BF$73-inputCostsYearOfDeployment,$R24),$S24+$U24,$U24),IF(BF$73>(inputCostsYearOfDeployment-1),$U24,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(BH$73<inputCostsYearOfDeployment,0,IF($R24>0,IF(0=MOD(BH$73-inputCostsYearOfDeployment,$R24),$S24+$U24,$U24),IF(BH$73>(inputCostsYearOfDeployment-1),$U24,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(BJ$73<inputCostsYearOfDeployment,0,IF($R24>0,IF(0=MOD(BJ$73-inputCostsYearOfDeployment,$R24),$S24+$U24,$U24),IF(BJ$73>(inputCostsYearOfDeployment-1),$U24,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(BL$73<inputCostsYearOfDeployment,0,IF($R24>0,IF(0=MOD(BL$73-inputCostsYearOfDeployment,$R24),$S24+$U24,$U24),IF(BL$73>(inputCostsYearOfDeployment-1),$U24,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(BN$73<inputCostsYearOfDeployment,0,IF($R24>0,IF(0=MOD(BN$73-inputCostsYearOfDeployment,$R24),$S24+$U24,$U24),IF(BN$73>(inputCostsYearOfDeployment-1),$U24,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(BP$73<inputCostsYearOfDeployment,0,IF($R24>0,IF(0=MOD(BP$73-inputCostsYearOfDeployment,$R24),$S24+$U24,$U24),IF(BP$73>(inputCostsYearOfDeployment-1),$U24,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(BR$73<inputCostsYearOfDeployment,0,IF($R24>0,IF(0=MOD(BR$73-inputCostsYearOfDeployment,$R24),$S24+$U24,$U24),IF(BR$73>(inputCostsYearOfDeployment-1),$U24,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(BT$73<inputCostsYearOfDeployment,0,IF($R24>0,IF(0=MOD(BT$73-inputCostsYearOfDeployment,$R24),$S24+$U24,$U24),IF(BT$73>(inputCostsYearOfDeployment-1),$U24,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(BV$73<inputCostsYearOfDeployment,0,IF($R24>0,IF(0=MOD(BV$73-inputCostsYearOfDeployment,$R24),$S24+$U24,$U24),IF(BV$73>(inputCostsYearOfDeployment-1),$U24,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(BX$73<inputCostsYearOfDeployment,0,IF($R24>0,IF(0=MOD(BX$73-inputCostsYearOfDeployment,$R24),$S24+$U24,$U24),IF(BX$73>(inputCostsYearOfDeployment-1),$U24,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(BZ$73<inputCostsYearOfDeployment,0,IF($R24>0,IF(0=MOD(BZ$73-inputCostsYearOfDeployment,$R24),$S24+$U24,$U24),IF(BZ$73>(inputCostsYearOfDeployment-1),$U24,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(CB$73<inputCostsYearOfDeployment,0,IF($R24>0,IF(0=MOD(CB$73-inputCostsYearOfDeployment,$R24),$S24+$U24,$U24),IF(CB$73>(inputCostsYearOfDeployment-1),$U24,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(CD$73<inputCostsYearOfDeployment,0,IF($R24>0,IF(0=MOD(CD$73-inputCostsYearOfDeployment,$R24),$S24+$U24,$U24),IF(CD$73>(inputCostsYearOfDeployment-1),$U24,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(CF$73<inputCostsYearOfDeployment,0,IF($R24>0,IF(0=MOD(CF$73-inputCostsYearOfDeployment,$R24),$S24+$U24,$U24),IF(CF$73>(inputCostsYearOfDeployment-1),$U24,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(CH$73<inputCostsYearOfDeployment,0,IF($R24>0,IF(0=MOD(CH$73-inputCostsYearOfDeployment,$R24),$S24+$U24,$U24),IF(CH$73>(inputCostsYearOfDeployment-1),$U24,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(CJ$73<inputCostsYearOfDeployment,0,IF($R24>0,IF(0=MOD(CJ$73-inputCostsYearOfDeployment,$R24),$S24+$U24,$U24),IF(CJ$73>(inputCostsYearOfDeployment-1),$U24,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(CL$73<inputCostsYearOfDeployment,0,IF($R24>0,IF(0=MOD(CL$73-inputCostsYearOfDeployment,$R24),$S24+$U24,$U24),IF(CL$73>(inputCostsYearOfDeployment-1),$U24,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(CN$73<inputCostsYearOfDeployment,0,IF($R24>0,IF(0=MOD(CN$73-inputCostsYearOfDeployment,$R24),$S24+$U24,$U24),IF(CN$73>(inputCostsYearOfDeployment-1),$U24,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(CP$73<inputCostsYearOfDeployment,0,IF($R24>0,IF(0=MOD(CP$73-inputCostsYearOfDeployment,$R24),$S24+$U24,$U24),IF(CP$73>(inputCostsYearOfDeployment-1),$U24,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(CR$73<inputCostsYearOfDeployment,0,IF($R24>0,IF(0=MOD(CR$73-inputCostsYearOfDeployment,$R24),$S24+$U24,$U24),IF(CR$73>(inputCostsYearOfDeployment-1),$U24,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(CT$73<inputCostsYearOfDeployment,0,IF($R24>0,IF(0=MOD(CT$73-inputCostsYearOfDeployment,$R24),$S24+$U24,$U24),IF(CT$73>(inputCostsYearOfDeployment-1),$U24,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(CV$73<inputCostsYearOfDeployment,0,IF($R24>0,IF(0=MOD(CV$73-inputCostsYearOfDeployment,$R24),$S24+$U24,$U24),IF(CV$73>(inputCostsYearOfDeployment-1),$U24,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(CX$73<inputCostsYearOfDeployment,0,IF($R24>0,IF(0=MOD(CX$73-inputCostsYearOfDeployment,$R24),$S24+$U24,$U24),IF(CX$73>(inputCostsYearOfDeployment-1),$U24,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(CZ$73<inputCostsYearOfDeployment,0,IF($R24>0,IF(0=MOD(CZ$73-inputCostsYearOfDeployment,$R24),$S24+$U24,$U24),IF(CZ$73>(inputCostsYearOfDeployment-1),$U24,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(DB$73<inputCostsYearOfDeployment,0,IF($R24>0,IF(0=MOD(DB$73-inputCostsYearOfDeployment,$R24),$S24+$U24,$U24),IF(DB$73>(inputCostsYearOfDeployment-1),$U24,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(DD$73<inputCostsYearOfDeployment,0,IF($R24>0,IF(0=MOD(DD$73-inputCostsYearOfDeployment,$R24),$S24+$U24,$U24),IF(DD$73>(inputCostsYearOfDeployment-1),$U24,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(DF$73<inputCostsYearOfDeployment,0,IF($R24>0,IF(0=MOD(DF$73-inputCostsYearOfDeployment,$R24),$S24+$U24,$U24),IF(DF$73>(inputCostsYearOfDeployment-1),$U24,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(DH$73<inputCostsYearOfDeployment,0,IF($R24>0,IF(0=MOD(DH$73-inputCostsYearOfDeployment,$R24),$S24+$U24,$U24),IF(DH$73>(inputCostsYearOfDeployment-1),$U24,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(DJ$73<inputCostsYearOfDeployment,0,IF($R24>0,IF(0=MOD(DJ$73-inputCostsYearOfDeployment,$R24),$S24+$U24,$U24),IF(DJ$73>(inputCostsYearOfDeployment-1),$U24,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(DL$73<inputCostsYearOfDeployment,0,IF($R24>0,IF(0=MOD(DL$73-inputCostsYearOfDeployment,$R24),$S24+$U24,$U24),IF(DL$73>(inputCostsYearOfDeployment-1),$U24,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(DN$73<inputCostsYearOfDeployment,0,IF($R24>0,IF(0=MOD(DN$73-inputCostsYearOfDeployment,$R24),$S24+$U24,$U24),IF(DN$73>(inputCostsYearOfDeployment-1),$U24,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(DP$73<inputCostsYearOfDeployment,0,IF($R24>0,IF(0=MOD(DP$73-inputCostsYearOfDeployment,$R24),$S24+$U24,$U24),IF(DP$73>(inputCostsYearOfDeployment-1),$U24,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(DR$73<inputCostsYearOfDeployment,0,IF($R24>0,IF(0=MOD(DR$73-inputCostsYearOfDeployment,$R24),$S24+$U24,$U24),IF(DR$73>(inputCostsYearOfDeployment-1),$U24,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(DT$73<inputCostsYearOfDeployment,0,IF($R24>0,IF(0=MOD(DT$73-inputCostsYearOfDeployment,$R24),$S24+$U24,$U24),IF(DT$73>(inputCostsYearOfDeployment-1),$U24,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(DV$73<inputCostsYearOfDeployment,0,IF($R24>0,IF(0=MOD(DV$73-inputCostsYearOfDeployment,$R24),$S24+$U24,$U24),IF(DV$73>(inputCostsYearOfDeployment-1),$U24,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(DX$73<inputCostsYearOfDeployment,0,IF($R24>0,IF(0=MOD(DX$73-inputCostsYearOfDeployment,$R24),$S24+$U24,$U24),IF(DX$73>(inputCostsYearOfDeployment-1),$U24,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(DZ$73<inputCostsYearOfDeployment,0,IF($R24>0,IF(0=MOD(DZ$73-inputCostsYearOfDeployment,$R24),$S24+$U24,$U24),IF(DZ$73>(inputCostsYearOfDeployment-1),$U24,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(EB$73<inputCostsYearOfDeployment,0,IF($R24>0,IF(0=MOD(EB$73-inputCostsYearOfDeployment,$R24),$S24+$U24,$U24),IF(EB$73>(inputCostsYearOfDeployment-1),$U24,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(ED$73<inputCostsYearOfDeployment,0,IF($R24>0,IF(0=MOD(ED$73-inputCostsYearOfDeployment,$R24),$S24+$U24,$U24),IF(ED$73>(inputCostsYearOfDeployment-1),$U24,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(EF$73<inputCostsYearOfDeployment,0,IF($R24>0,IF(0=MOD(EF$73-inputCostsYearOfDeployment,$R24),$S24+$U24,$U24),IF(EF$73>(inputCostsYearOfDeployment-1),$U24,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(EH$73<inputCostsYearOfDeployment,0,IF($R24>0,IF(0=MOD(EH$73-inputCostsYearOfDeployment,$R24),$S24+$U24,$U24),IF(EH$73>(inputCostsYearOfDeployment-1),$U24,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(EJ$73<inputCostsYearOfDeployment,0,IF($R24>0,IF(0=MOD(EJ$73-inputCostsYearOfDeployment,$R24),$S24+$U24,$U24),IF(EJ$73>(inputCostsYearOfDeployment-1),$U24,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(EL$73<inputCostsYearOfDeployment,0,IF($R24>0,IF(0=MOD(EL$73-inputCostsYearOfDeployment,$R24),$S24+$U24,$U24),IF(EL$73>(inputCostsYearOfDeployment-1),$U24,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(EN$73<inputCostsYearOfDeployment,0,IF($R24>0,IF(0=MOD(EN$73-inputCostsYearOfDeployment,$R24),$S24+$U24,$U24),IF(EN$73>(inputCostsYearOfDeployment-1),$U24,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(EP$73<inputCostsYearOfDeployment,0,IF($R24>0,IF(0=MOD(EP$73-inputCostsYearOfDeployment,$R24),$S24+$U24,$U24),IF(EP$73>(inputCostsYearOfDeployment-1),$U24,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(ER$73<inputCostsYearOfDeployment,0,IF($R24>0,IF(0=MOD(ER$73-inputCostsYearOfDeployment,$R24),$S24+$U24,$U24),IF(ER$73>(inputCostsYearOfDeployment-1),$U24,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(ET$73<inputCostsYearOfDeployment,0,IF($R24>0,IF(0=MOD(ET$73-inputCostsYearOfDeployment,$R24),$S24+$U24,$U24),IF(ET$73>(inputCostsYearOfDeployment-1),$U24,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(EV$73<inputCostsYearOfDeployment,0,IF($R24>0,IF(0=MOD(EV$73-inputCostsYearOfDeployment,$R24),$S24+$U24,$U24),IF(EV$73>(inputCostsYearOfDeployment-1),$U24,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(EX$73<inputCostsYearOfDeployment,0,IF($R24>0,IF(0=MOD(EX$73-inputCostsYearOfDeployment,$R24),$S24+$U24,$U24),IF(EX$73>(inputCostsYearOfDeployment-1),$U24,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(EZ$73<inputCostsYearOfDeployment,0,IF($R24>0,IF(0=MOD(EZ$73-inputCostsYearOfDeployment,$R24),$S24+$U24,$U24),IF(EZ$73>(inputCostsYearOfDeployment-1),$U24,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(FB$73<inputCostsYearOfDeployment,0,IF($R24>0,IF(0=MOD(FB$73-inputCostsYearOfDeployment,$R24),$S24+$U24,$U24),IF(FB$73>(inputCostsYearOfDeployment-1),$U24,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(FD$73<inputCostsYearOfDeployment,0,IF($R24>0,IF(0=MOD(FD$73-inputCostsYearOfDeployment,$R24),$S24+$U24,$U24),IF(FD$73>(inputCostsYearOfDeployment-1),$U24,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(FF$73<inputCostsYearOfDeployment,0,IF($R24>0,IF(0=MOD(FF$73-inputCostsYearOfDeployment,$R24),$S24+$U24,$U24),IF(FF$73>(inputCostsYearOfDeployment-1),$U24,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(FH$73<inputCostsYearOfDeployment,0,IF($R24>0,IF(0=MOD(FH$73-inputCostsYearOfDeployment,$R24),$S24+$U24,$U24),IF(FH$73>(inputCostsYearOfDeployment-1),$U24,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(FJ$73<inputCostsYearOfDeployment,0,IF($R24>0,IF(0=MOD(FJ$73-inputCostsYearOfDeployment,$R24),$S24+$U24,$U24),IF(FJ$73>(inputCostsYearOfDeployment-1),$U24,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(FL$73<inputCostsYearOfDeployment,0,IF($R24>0,IF(0=MOD(FL$73-inputCostsYearOfDeployment,$R24),$S24+$U24,$U24),IF(FL$73>(inputCostsYearOfDeployment-1),$U24,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(FN$73<inputCostsYearOfDeployment,0,IF($R24>0,IF(0=MOD(FN$73-inputCostsYearOfDeployment,$R24),$S24+$U24,$U24),IF(FN$73>(inputCostsYearOfDeployment-1),$U24,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(FP$73<inputCostsYearOfDeployment,0,IF($R24>0,IF(0=MOD(FP$73-inputCostsYearOfDeployment,$R24),$S24+$U24,$U24),IF(FP$73>(inputCostsYearOfDeployment-1),$U24,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(FR$73<inputCostsYearOfDeployment,0,IF($R24>0,IF(0=MOD(FR$73-inputCostsYearOfDeployment,$R24),$S24+$U24,$U24),IF(FR$73>(inputCostsYearOfDeployment-1),$U24,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(FT$73<inputCostsYearOfDeployment,0,IF($R24>0,IF(0=MOD(FT$73-inputCostsYearOfDeployment,$R24),$S24+$U24,$U24),IF(FT$73>(inputCostsYearOfDeployment-1),$U24,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(FV$73<inputCostsYearOfDeployment,0,IF($R24>0,IF(0=MOD(FV$73-inputCostsYearOfDeployment,$R24),$S24+$U24,$U24),IF(FV$73>(inputCostsYearOfDeployment-1),$U24,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(FX$73<inputCostsYearOfDeployment,0,IF($R24>0,IF(0=MOD(FX$73-inputCostsYearOfDeployment,$R24),$S24+$U24,$U24),IF(FX$73>(inputCostsYearOfDeployment-1),$U24,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(FZ$73<inputCostsYearOfDeployment,0,IF($R24>0,IF(0=MOD(FZ$73-inputCostsYearOfDeployment,$R24),$S24+$U24,$U24),IF(FZ$73>(inputCostsYearOfDeployment-1),$U24,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(GB$73<inputCostsYearOfDeployment,0,IF($R24>0,IF(0=MOD(GB$73-inputCostsYearOfDeployment,$R24),$S24+$U24,$U24),IF(GB$73>(inputCostsYearOfDeployment-1),$U24,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(GD$73<inputCostsYearOfDeployment,0,IF($R24>0,IF(0=MOD(GD$73-inputCostsYearOfDeployment,$R24),$S24+$U24,$U24),IF(GD$73>(inputCostsYearOfDeployment-1),$U24,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(GF$73<inputCostsYearOfDeployment,0,IF($R24>0,IF(0=MOD(GF$73-inputCostsYearOfDeployment,$R24),$S24+$U24,$U24),IF(GF$73>(inputCostsYearOfDeployment-1),$U24,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(GH$73<inputCostsYearOfDeployment,0,IF($R24>0,IF(0=MOD(GH$73-inputCostsYearOfDeployment,$R24),$S24+$U24,$U24),IF(GH$73>(inputCostsYearOfDeployment-1),$U24,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(GJ$73<inputCostsYearOfDeployment,0,IF($R24>0,IF(0=MOD(GJ$73-inputCostsYearOfDeployment,$R24),$S24+$U24,$U24),IF(GJ$73>(inputCostsYearOfDeployment-1),$U24,0))*inputCostsEquipmentCount)","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"J25","v":"Variable Message Sign"},null,{"$f":"IF(L$73<inputCostsYearOfDeployment,0,IF($R25>0,IF(0=MOD(L$73-inputCostsYearOfDeployment,$R25),$S25+$U25,$U25),IF(L$73>(inputCostsYearOfDeployment-1),$U25,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(N$73<inputCostsYearOfDeployment,0,IF($R25>0,IF(0=MOD(N$73-inputCostsYearOfDeployment,$R25),$S25+$U25,$U25),IF(N$73>(inputCostsYearOfDeployment-1),$U25,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(P$73<inputCostsYearOfDeployment,0,IF($R25>0,IF(0=MOD(P$73-inputCostsYearOfDeployment,$R25),$S25+$U25,$U25),IF(P$73>(inputCostsYearOfDeployment-1),$U25,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(R$73<inputCostsYearOfDeployment,0,IF($R25>0,IF(0=MOD(R$73-inputCostsYearOfDeployment,$R25),$S25+$U25,$U25),IF(R$73>(inputCostsYearOfDeployment-1),$U25,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(T$73<inputCostsYearOfDeployment,0,IF($R25>0,IF(0=MOD(T$73-inputCostsYearOfDeployment,$R25),$S25+$U25,$U25),IF(T$73>(inputCostsYearOfDeployment-1),$U25,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(V$73<inputCostsYearOfDeployment,0,IF($R25>0,IF(0=MOD(V$73-inputCostsYearOfDeployment,$R25),$S25+$U25,$U25),IF(V$73>(inputCostsYearOfDeployment-1),$U25,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(X$73<inputCostsYearOfDeployment,0,IF($R25>0,IF(0=MOD(X$73-inputCostsYearOfDeployment,$R25),$S25+$U25,$U25),IF(X$73>(inputCostsYearOfDeployment-1),$U25,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(Z$73<inputCostsYearOfDeployment,0,IF($R25>0,IF(0=MOD(Z$73-inputCostsYearOfDeployment,$R25),$S25+$U25,$U25),IF(Z$73>(inputCostsYearOfDeployment-1),$U25,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(AB$73<inputCostsYearOfDeployment,0,IF($R25>0,IF(0=MOD(AB$73-inputCostsYearOfDeployment,$R25),$S25+$U25,$U25),IF(AB$73>(inputCostsYearOfDeployment-1),$U25,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(AD$73<inputCostsYearOfDeployment,0,IF($R25>0,IF(0=MOD(AD$73-inputCostsYearOfDeployment,$R25),$S25+$U25,$U25),IF(AD$73>(inputCostsYearOfDeployment-1),$U25,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(AF$73<inputCostsYearOfDeployment,0,IF($R25>0,IF(0=MOD(AF$73-inputCostsYearOfDeployment,$R25),$S25+$U25,$U25),IF(AF$73>(inputCostsYearOfDeployment-1),$U25,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(AH$73<inputCostsYearOfDeployment,0,IF($R25>0,IF(0=MOD(AH$73-inputCostsYearOfDeployment,$R25),$S25+$U25,$U25),IF(AH$73>(inputCostsYearOfDeployment-1),$U25,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(AJ$73<inputCostsYearOfDeployment,0,IF($R25>0,IF(0=MOD(AJ$73-inputCostsYearOfDeployment,$R25),$S25+$U25,$U25),IF(AJ$73>(inputCostsYearOfDeployment-1),$U25,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(AL$73<inputCostsYearOfDeployment,0,IF($R25>0,IF(0=MOD(AL$73-inputCostsYearOfDeployment,$R25),$S25+$U25,$U25),IF(AL$73>(inputCostsYearOfDeployment-1),$U25,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(AN$73<inputCostsYearOfDeployment,0,IF($R25>0,IF(0=MOD(AN$73-inputCostsYearOfDeployment,$R25),$S25+$U25,$U25),IF(AN$73>(inputCostsYearOfDeployment-1),$U25,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(AP$73<inputCostsYearOfDeployment,0,IF($R25>0,IF(0=MOD(AP$73-inputCostsYearOfDeployment,$R25),$S25+$U25,$U25),IF(AP$73>(inputCostsYearOfDeployment-1),$U25,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(AR$73<inputCostsYearOfDeployment,0,IF($R25>0,IF(0=MOD(AR$73-inputCostsYearOfDeployment,$R25),$S25+$U25,$U25),IF(AR$73>(inputCostsYearOfDeployment-1),$U25,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(AT$73<inputCostsYearOfDeployment,0,IF($R25>0,IF(0=MOD(AT$73-inputCostsYearOfDeployment,$R25),$S25+$U25,$U25),IF(AT$73>(inputCostsYearOfDeployment-1),$U25,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(AV$73<inputCostsYearOfDeployment,0,IF($R25>0,IF(0=MOD(AV$73-inputCostsYearOfDeployment,$R25),$S25+$U25,$U25),IF(AV$73>(inputCostsYearOfDeployment-1),$U25,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(AX$73<inputCostsYearOfDeployment,0,IF($R25>0,IF(0=MOD(AX$73-inputCostsYearOfDeployment,$R25),$S25+$U25,$U25),IF(AX$73>(inputCostsYearOfDeployment-1),$U25,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(AZ$73<inputCostsYearOfDeployment,0,IF($R25>0,IF(0=MOD(AZ$73-inputCostsYearOfDeployment,$R25),$S25+$U25,$U25),IF(AZ$73>(inputCostsYearOfDeployment-1),$U25,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(BB$73<inputCostsYearOfDeployment,0,IF($R25>0,IF(0=MOD(BB$73-inputCostsYearOfDeployment,$R25),$S25+$U25,$U25),IF(BB$73>(inputCostsYearOfDeployment-1),$U25,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(BD$73<inputCostsYearOfDeployment,0,IF($R25>0,IF(0=MOD(BD$73-inputCostsYearOfDeployment,$R25),$S25+$U25,$U25),IF(BD$73>(inputCostsYearOfDeployment-1),$U25,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(BF$73<inputCostsYearOfDeployment,0,IF($R25>0,IF(0=MOD(BF$73-inputCostsYearOfDeployment,$R25),$S25+$U25,$U25),IF(BF$73>(inputCostsYearOfDeployment-1),$U25,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(BH$73<inputCostsYearOfDeployment,0,IF($R25>0,IF(0=MOD(BH$73-inputCostsYearOfDeployment,$R25),$S25+$U25,$U25),IF(BH$73>(inputCostsYearOfDeployment-1),$U25,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(BJ$73<inputCostsYearOfDeployment,0,IF($R25>0,IF(0=MOD(BJ$73-inputCostsYearOfDeployment,$R25),$S25+$U25,$U25),IF(BJ$73>(inputCostsYearOfDeployment-1),$U25,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(BL$73<inputCostsYearOfDeployment,0,IF($R25>0,IF(0=MOD(BL$73-inputCostsYearOfDeployment,$R25),$S25+$U25,$U25),IF(BL$73>(inputCostsYearOfDeployment-1),$U25,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(BN$73<inputCostsYearOfDeployment,0,IF($R25>0,IF(0=MOD(BN$73-inputCostsYearOfDeployment,$R25),$S25+$U25,$U25),IF(BN$73>(inputCostsYearOfDeployment-1),$U25,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(BP$73<inputCostsYearOfDeployment,0,IF($R25>0,IF(0=MOD(BP$73-inputCostsYearOfDeployment,$R25),$S25+$U25,$U25),IF(BP$73>(inputCostsYearOfDeployment-1),$U25,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(BR$73<inputCostsYearOfDeployment,0,IF($R25>0,IF(0=MOD(BR$73-inputCostsYearOfDeployment,$R25),$S25+$U25,$U25),IF(BR$73>(inputCostsYearOfDeployment-1),$U25,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(BT$73<inputCostsYearOfDeployment,0,IF($R25>0,IF(0=MOD(BT$73-inputCostsYearOfDeployment,$R25),$S25+$U25,$U25),IF(BT$73>(inputCostsYearOfDeployment-1),$U25,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(BV$73<inputCostsYearOfDeployment,0,IF($R25>0,IF(0=MOD(BV$73-inputCostsYearOfDeployment,$R25),$S25+$U25,$U25),IF(BV$73>(inputCostsYearOfDeployment-1),$U25,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(BX$73<inputCostsYearOfDeployment,0,IF($R25>0,IF(0=MOD(BX$73-inputCostsYearOfDeployment,$R25),$S25+$U25,$U25),IF(BX$73>(inputCostsYearOfDeployment-1),$U25,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(BZ$73<inputCostsYearOfDeployment,0,IF($R25>0,IF(0=MOD(BZ$73-inputCostsYearOfDeployment,$R25),$S25+$U25,$U25),IF(BZ$73>(inputCostsYearOfDeployment-1),$U25,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(CB$73<inputCostsYearOfDeployment,0,IF($R25>0,IF(0=MOD(CB$73-inputCostsYearOfDeployment,$R25),$S25+$U25,$U25),IF(CB$73>(inputCostsYearOfDeployment-1),$U25,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(CD$73<inputCostsYearOfDeployment,0,IF($R25>0,IF(0=MOD(CD$73-inputCostsYearOfDeployment,$R25),$S25+$U25,$U25),IF(CD$73>(inputCostsYearOfDeployment-1),$U25,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(CF$73<inputCostsYearOfDeployment,0,IF($R25>0,IF(0=MOD(CF$73-inputCostsYearOfDeployment,$R25),$S25+$U25,$U25),IF(CF$73>(inputCostsYearOfDeployment-1),$U25,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(CH$73<inputCostsYearOfDeployment,0,IF($R25>0,IF(0=MOD(CH$73-inputCostsYearOfDeployment,$R25),$S25+$U25,$U25),IF(CH$73>(inputCostsYearOfDeployment-1),$U25,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(CJ$73<inputCostsYearOfDeployment,0,IF($R25>0,IF(0=MOD(CJ$73-inputCostsYearOfDeployment,$R25),$S25+$U25,$U25),IF(CJ$73>(inputCostsYearOfDeployment-1),$U25,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(CL$73<inputCostsYearOfDeployment,0,IF($R25>0,IF(0=MOD(CL$73-inputCostsYearOfDeployment,$R25),$S25+$U25,$U25),IF(CL$73>(inputCostsYearOfDeployment-1),$U25,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(CN$73<inputCostsYearOfDeployment,0,IF($R25>0,IF(0=MOD(CN$73-inputCostsYearOfDeployment,$R25),$S25+$U25,$U25),IF(CN$73>(inputCostsYearOfDeployment-1),$U25,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(CP$73<inputCostsYearOfDeployment,0,IF($R25>0,IF(0=MOD(CP$73-inputCostsYearOfDeployment,$R25),$S25+$U25,$U25),IF(CP$73>(inputCostsYearOfDeployment-1),$U25,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(CR$73<inputCostsYearOfDeployment,0,IF($R25>0,IF(0=MOD(CR$73-inputCostsYearOfDeployment,$R25),$S25+$U25,$U25),IF(CR$73>(inputCostsYearOfDeployment-1),$U25,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(CT$73<inputCostsYearOfDeployment,0,IF($R25>0,IF(0=MOD(CT$73-inputCostsYearOfDeployment,$R25),$S25+$U25,$U25),IF(CT$73>(inputCostsYearOfDeployment-1),$U25,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(CV$73<inputCostsYearOfDeployment,0,IF($R25>0,IF(0=MOD(CV$73-inputCostsYearOfDeployment,$R25),$S25+$U25,$U25),IF(CV$73>(inputCostsYearOfDeployment-1),$U25,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(CX$73<inputCostsYearOfDeployment,0,IF($R25>0,IF(0=MOD(CX$73-inputCostsYearOfDeployment,$R25),$S25+$U25,$U25),IF(CX$73>(inputCostsYearOfDeployment-1),$U25,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(CZ$73<inputCostsYearOfDeployment,0,IF($R25>0,IF(0=MOD(CZ$73-inputCostsYearOfDeployment,$R25),$S25+$U25,$U25),IF(CZ$73>(inputCostsYearOfDeployment-1),$U25,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(DB$73<inputCostsYearOfDeployment,0,IF($R25>0,IF(0=MOD(DB$73-inputCostsYearOfDeployment,$R25),$S25+$U25,$U25),IF(DB$73>(inputCostsYearOfDeployment-1),$U25,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(DD$73<inputCostsYearOfDeployment,0,IF($R25>0,IF(0=MOD(DD$73-inputCostsYearOfDeployment,$R25),$S25+$U25,$U25),IF(DD$73>(inputCostsYearOfDeployment-1),$U25,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(DF$73<inputCostsYearOfDeployment,0,IF($R25>0,IF(0=MOD(DF$73-inputCostsYearOfDeployment,$R25),$S25+$U25,$U25),IF(DF$73>(inputCostsYearOfDeployment-1),$U25,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(DH$73<inputCostsYearOfDeployment,0,IF($R25>0,IF(0=MOD(DH$73-inputCostsYearOfDeployment,$R25),$S25+$U25,$U25),IF(DH$73>(inputCostsYearOfDeployment-1),$U25,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(DJ$73<inputCostsYearOfDeployment,0,IF($R25>0,IF(0=MOD(DJ$73-inputCostsYearOfDeployment,$R25),$S25+$U25,$U25),IF(DJ$73>(inputCostsYearOfDeployment-1),$U25,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(DL$73<inputCostsYearOfDeployment,0,IF($R25>0,IF(0=MOD(DL$73-inputCostsYearOfDeployment,$R25),$S25+$U25,$U25),IF(DL$73>(inputCostsYearOfDeployment-1),$U25,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(DN$73<inputCostsYearOfDeployment,0,IF($R25>0,IF(0=MOD(DN$73-inputCostsYearOfDeployment,$R25),$S25+$U25,$U25),IF(DN$73>(inputCostsYearOfDeployment-1),$U25,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(DP$73<inputCostsYearOfDeployment,0,IF($R25>0,IF(0=MOD(DP$73-inputCostsYearOfDeployment,$R25),$S25+$U25,$U25),IF(DP$73>(inputCostsYearOfDeployment-1),$U25,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(DR$73<inputCostsYearOfDeployment,0,IF($R25>0,IF(0=MOD(DR$73-inputCostsYearOfDeployment,$R25),$S25+$U25,$U25),IF(DR$73>(inputCostsYearOfDeployment-1),$U25,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(DT$73<inputCostsYearOfDeployment,0,IF($R25>0,IF(0=MOD(DT$73-inputCostsYearOfDeployment,$R25),$S25+$U25,$U25),IF(DT$73>(inputCostsYearOfDeployment-1),$U25,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(DV$73<inputCostsYearOfDeployment,0,IF($R25>0,IF(0=MOD(DV$73-inputCostsYearOfDeployment,$R25),$S25+$U25,$U25),IF(DV$73>(inputCostsYearOfDeployment-1),$U25,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(DX$73<inputCostsYearOfDeployment,0,IF($R25>0,IF(0=MOD(DX$73-inputCostsYearOfDeployment,$R25),$S25+$U25,$U25),IF(DX$73>(inputCostsYearOfDeployment-1),$U25,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(DZ$73<inputCostsYearOfDeployment,0,IF($R25>0,IF(0=MOD(DZ$73-inputCostsYearOfDeployment,$R25),$S25+$U25,$U25),IF(DZ$73>(inputCostsYearOfDeployment-1),$U25,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(EB$73<inputCostsYearOfDeployment,0,IF($R25>0,IF(0=MOD(EB$73-inputCostsYearOfDeployment,$R25),$S25+$U25,$U25),IF(EB$73>(inputCostsYearOfDeployment-1),$U25,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(ED$73<inputCostsYearOfDeployment,0,IF($R25>0,IF(0=MOD(ED$73-inputCostsYearOfDeployment,$R25),$S25+$U25,$U25),IF(ED$73>(inputCostsYearOfDeployment-1),$U25,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(EF$73<inputCostsYearOfDeployment,0,IF($R25>0,IF(0=MOD(EF$73-inputCostsYearOfDeployment,$R25),$S25+$U25,$U25),IF(EF$73>(inputCostsYearOfDeployment-1),$U25,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(EH$73<inputCostsYearOfDeployment,0,IF($R25>0,IF(0=MOD(EH$73-inputCostsYearOfDeployment,$R25),$S25+$U25,$U25),IF(EH$73>(inputCostsYearOfDeployment-1),$U25,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(EJ$73<inputCostsYearOfDeployment,0,IF($R25>0,IF(0=MOD(EJ$73-inputCostsYearOfDeployment,$R25),$S25+$U25,$U25),IF(EJ$73>(inputCostsYearOfDeployment-1),$U25,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(EL$73<inputCostsYearOfDeployment,0,IF($R25>0,IF(0=MOD(EL$73-inputCostsYearOfDeployment,$R25),$S25+$U25,$U25),IF(EL$73>(inputCostsYearOfDeployment-1),$U25,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(EN$73<inputCostsYearOfDeployment,0,IF($R25>0,IF(0=MOD(EN$73-inputCostsYearOfDeployment,$R25),$S25+$U25,$U25),IF(EN$73>(inputCostsYearOfDeployment-1),$U25,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(EP$73<inputCostsYearOfDeployment,0,IF($R25>0,IF(0=MOD(EP$73-inputCostsYearOfDeployment,$R25),$S25+$U25,$U25),IF(EP$73>(inputCostsYearOfDeployment-1),$U25,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(ER$73<inputCostsYearOfDeployment,0,IF($R25>0,IF(0=MOD(ER$73-inputCostsYearOfDeployment,$R25),$S25+$U25,$U25),IF(ER$73>(inputCostsYearOfDeployment-1),$U25,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(ET$73<inputCostsYearOfDeployment,0,IF($R25>0,IF(0=MOD(ET$73-inputCostsYearOfDeployment,$R25),$S25+$U25,$U25),IF(ET$73>(inputCostsYearOfDeployment-1),$U25,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(EV$73<inputCostsYearOfDeployment,0,IF($R25>0,IF(0=MOD(EV$73-inputCostsYearOfDeployment,$R25),$S25+$U25,$U25),IF(EV$73>(inputCostsYearOfDeployment-1),$U25,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(EX$73<inputCostsYearOfDeployment,0,IF($R25>0,IF(0=MOD(EX$73-inputCostsYearOfDeployment,$R25),$S25+$U25,$U25),IF(EX$73>(inputCostsYearOfDeployment-1),$U25,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(EZ$73<inputCostsYearOfDeployment,0,IF($R25>0,IF(0=MOD(EZ$73-inputCostsYearOfDeployment,$R25),$S25+$U25,$U25),IF(EZ$73>(inputCostsYearOfDeployment-1),$U25,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(FB$73<inputCostsYearOfDeployment,0,IF($R25>0,IF(0=MOD(FB$73-inputCostsYearOfDeployment,$R25),$S25+$U25,$U25),IF(FB$73>(inputCostsYearOfDeployment-1),$U25,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(FD$73<inputCostsYearOfDeployment,0,IF($R25>0,IF(0=MOD(FD$73-inputCostsYearOfDeployment,$R25),$S25+$U25,$U25),IF(FD$73>(inputCostsYearOfDeployment-1),$U25,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(FF$73<inputCostsYearOfDeployment,0,IF($R25>0,IF(0=MOD(FF$73-inputCostsYearOfDeployment,$R25),$S25+$U25,$U25),IF(FF$73>(inputCostsYearOfDeployment-1),$U25,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(FH$73<inputCostsYearOfDeployment,0,IF($R25>0,IF(0=MOD(FH$73-inputCostsYearOfDeployment,$R25),$S25+$U25,$U25),IF(FH$73>(inputCostsYearOfDeployment-1),$U25,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(FJ$73<inputCostsYearOfDeployment,0,IF($R25>0,IF(0=MOD(FJ$73-inputCostsYearOfDeployment,$R25),$S25+$U25,$U25),IF(FJ$73>(inputCostsYearOfDeployment-1),$U25,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(FL$73<inputCostsYearOfDeployment,0,IF($R25>0,IF(0=MOD(FL$73-inputCostsYearOfDeployment,$R25),$S25+$U25,$U25),IF(FL$73>(inputCostsYearOfDeployment-1),$U25,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(FN$73<inputCostsYearOfDeployment,0,IF($R25>0,IF(0=MOD(FN$73-inputCostsYearOfDeployment,$R25),$S25+$U25,$U25),IF(FN$73>(inputCostsYearOfDeployment-1),$U25,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(FP$73<inputCostsYearOfDeployment,0,IF($R25>0,IF(0=MOD(FP$73-inputCostsYearOfDeployment,$R25),$S25+$U25,$U25),IF(FP$73>(inputCostsYearOfDeployment-1),$U25,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(FR$73<inputCostsYearOfDeployment,0,IF($R25>0,IF(0=MOD(FR$73-inputCostsYearOfDeployment,$R25),$S25+$U25,$U25),IF(FR$73>(inputCostsYearOfDeployment-1),$U25,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(FT$73<inputCostsYearOfDeployment,0,IF($R25>0,IF(0=MOD(FT$73-inputCostsYearOfDeployment,$R25),$S25+$U25,$U25),IF(FT$73>(inputCostsYearOfDeployment-1),$U25,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(FV$73<inputCostsYearOfDeployment,0,IF($R25>0,IF(0=MOD(FV$73-inputCostsYearOfDeployment,$R25),$S25+$U25,$U25),IF(FV$73>(inputCostsYearOfDeployment-1),$U25,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(FX$73<inputCostsYearOfDeployment,0,IF($R25>0,IF(0=MOD(FX$73-inputCostsYearOfDeployment,$R25),$S25+$U25,$U25),IF(FX$73>(inputCostsYearOfDeployment-1),$U25,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(FZ$73<inputCostsYearOfDeployment,0,IF($R25>0,IF(0=MOD(FZ$73-inputCostsYearOfDeployment,$R25),$S25+$U25,$U25),IF(FZ$73>(inputCostsYearOfDeployment-1),$U25,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(GB$73<inputCostsYearOfDeployment,0,IF($R25>0,IF(0=MOD(GB$73-inputCostsYearOfDeployment,$R25),$S25+$U25,$U25),IF(GB$73>(inputCostsYearOfDeployment-1),$U25,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(GD$73<inputCostsYearOfDeployment,0,IF($R25>0,IF(0=MOD(GD$73-inputCostsYearOfDeployment,$R25),$S25+$U25,$U25),IF(GD$73>(inputCostsYearOfDeployment-1),$U25,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(GF$73<inputCostsYearOfDeployment,0,IF($R25>0,IF(0=MOD(GF$73-inputCostsYearOfDeployment,$R25),$S25+$U25,$U25),IF(GF$73>(inputCostsYearOfDeployment-1),$U25,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(GH$73<inputCostsYearOfDeployment,0,IF($R25>0,IF(0=MOD(GH$73-inputCostsYearOfDeployment,$R25),$S25+$U25,$U25),IF(GH$73>(inputCostsYearOfDeployment-1),$U25,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(GJ$73<inputCostsYearOfDeployment,0,IF($R25>0,IF(0=MOD(GJ$73-inputCostsYearOfDeployment,$R25),$S25+$U25,$U25),IF(GJ$73>(inputCostsYearOfDeployment-1),$U25,0))*inputCostsEquipmentCount)","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"J26","v":"Variable Message Sign Tower"},null,{"$f":"IF(L$73<inputCostsYearOfDeployment,0,IF($R26>0,IF(0=MOD(L$73-inputCostsYearOfDeployment,$R26),$S26+$U26,$U26),IF(L$73>(inputCostsYearOfDeployment-1),$U26,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(N$73<inputCostsYearOfDeployment,0,IF($R26>0,IF(0=MOD(N$73-inputCostsYearOfDeployment,$R26),$S26+$U26,$U26),IF(N$73>(inputCostsYearOfDeployment-1),$U26,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(P$73<inputCostsYearOfDeployment,0,IF($R26>0,IF(0=MOD(P$73-inputCostsYearOfDeployment,$R26),$S26+$U26,$U26),IF(P$73>(inputCostsYearOfDeployment-1),$U26,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(R$73<inputCostsYearOfDeployment,0,IF($R26>0,IF(0=MOD(R$73-inputCostsYearOfDeployment,$R26),$S26+$U26,$U26),IF(R$73>(inputCostsYearOfDeployment-1),$U26,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(T$73<inputCostsYearOfDeployment,0,IF($R26>0,IF(0=MOD(T$73-inputCostsYearOfDeployment,$R26),$S26+$U26,$U26),IF(T$73>(inputCostsYearOfDeployment-1),$U26,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(V$73<inputCostsYearOfDeployment,0,IF($R26>0,IF(0=MOD(V$73-inputCostsYearOfDeployment,$R26),$S26+$U26,$U26),IF(V$73>(inputCostsYearOfDeployment-1),$U26,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(X$73<inputCostsYearOfDeployment,0,IF($R26>0,IF(0=MOD(X$73-inputCostsYearOfDeployment,$R26),$S26+$U26,$U26),IF(X$73>(inputCostsYearOfDeployment-1),$U26,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(Z$73<inputCostsYearOfDeployment,0,IF($R26>0,IF(0=MOD(Z$73-inputCostsYearOfDeployment,$R26),$S26+$U26,$U26),IF(Z$73>(inputCostsYearOfDeployment-1),$U26,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(AB$73<inputCostsYearOfDeployment,0,IF($R26>0,IF(0=MOD(AB$73-inputCostsYearOfDeployment,$R26),$S26+$U26,$U26),IF(AB$73>(inputCostsYearOfDeployment-1),$U26,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(AD$73<inputCostsYearOfDeployment,0,IF($R26>0,IF(0=MOD(AD$73-inputCostsYearOfDeployment,$R26),$S26+$U26,$U26),IF(AD$73>(inputCostsYearOfDeployment-1),$U26,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(AF$73<inputCostsYearOfDeployment,0,IF($R26>0,IF(0=MOD(AF$73-inputCostsYearOfDeployment,$R26),$S26+$U26,$U26),IF(AF$73>(inputCostsYearOfDeployment-1),$U26,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(AH$73<inputCostsYearOfDeployment,0,IF($R26>0,IF(0=MOD(AH$73-inputCostsYearOfDeployment,$R26),$S26+$U26,$U26),IF(AH$73>(inputCostsYearOfDeployment-1),$U26,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(AJ$73<inputCostsYearOfDeployment,0,IF($R26>0,IF(0=MOD(AJ$73-inputCostsYearOfDeployment,$R26),$S26+$U26,$U26),IF(AJ$73>(inputCostsYearOfDeployment-1),$U26,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(AL$73<inputCostsYearOfDeployment,0,IF($R26>0,IF(0=MOD(AL$73-inputCostsYearOfDeployment,$R26),$S26+$U26,$U26),IF(AL$73>(inputCostsYearOfDeployment-1),$U26,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(AN$73<inputCostsYearOfDeployment,0,IF($R26>0,IF(0=MOD(AN$73-inputCostsYearOfDeployment,$R26),$S26+$U26,$U26),IF(AN$73>(inputCostsYearOfDeployment-1),$U26,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(AP$73<inputCostsYearOfDeployment,0,IF($R26>0,IF(0=MOD(AP$73-inputCostsYearOfDeployment,$R26),$S26+$U26,$U26),IF(AP$73>(inputCostsYearOfDeployment-1),$U26,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(AR$73<inputCostsYearOfDeployment,0,IF($R26>0,IF(0=MOD(AR$73-inputCostsYearOfDeployment,$R26),$S26+$U26,$U26),IF(AR$73>(inputCostsYearOfDeployment-1),$U26,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(AT$73<inputCostsYearOfDeployment,0,IF($R26>0,IF(0=MOD(AT$73-inputCostsYearOfDeployment,$R26),$S26+$U26,$U26),IF(AT$73>(inputCostsYearOfDeployment-1),$U26,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(AV$73<inputCostsYearOfDeployment,0,IF($R26>0,IF(0=MOD(AV$73-inputCostsYearOfDeployment,$R26),$S26+$U26,$U26),IF(AV$73>(inputCostsYearOfDeployment-1),$U26,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(AX$73<inputCostsYearOfDeployment,0,IF($R26>0,IF(0=MOD(AX$73-inputCostsYearOfDeployment,$R26),$S26+$U26,$U26),IF(AX$73>(inputCostsYearOfDeployment-1),$U26,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(AZ$73<inputCostsYearOfDeployment,0,IF($R26>0,IF(0=MOD(AZ$73-inputCostsYearOfDeployment,$R26),$S26+$U26,$U26),IF(AZ$73>(inputCostsYearOfDeployment-1),$U26,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(BB$73<inputCostsYearOfDeployment,0,IF($R26>0,IF(0=MOD(BB$73-inputCostsYearOfDeployment,$R26),$S26+$U26,$U26),IF(BB$73>(inputCostsYearOfDeployment-1),$U26,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(BD$73<inputCostsYearOfDeployment,0,IF($R26>0,IF(0=MOD(BD$73-inputCostsYearOfDeployment,$R26),$S26+$U26,$U26),IF(BD$73>(inputCostsYearOfDeployment-1),$U26,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(BF$73<inputCostsYearOfDeployment,0,IF($R26>0,IF(0=MOD(BF$73-inputCostsYearOfDeployment,$R26),$S26+$U26,$U26),IF(BF$73>(inputCostsYearOfDeployment-1),$U26,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(BH$73<inputCostsYearOfDeployment,0,IF($R26>0,IF(0=MOD(BH$73-inputCostsYearOfDeployment,$R26),$S26+$U26,$U26),IF(BH$73>(inputCostsYearOfDeployment-1),$U26,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(BJ$73<inputCostsYearOfDeployment,0,IF($R26>0,IF(0=MOD(BJ$73-inputCostsYearOfDeployment,$R26),$S26+$U26,$U26),IF(BJ$73>(inputCostsYearOfDeployment-1),$U26,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(BL$73<inputCostsYearOfDeployment,0,IF($R26>0,IF(0=MOD(BL$73-inputCostsYearOfDeployment,$R26),$S26+$U26,$U26),IF(BL$73>(inputCostsYearOfDeployment-1),$U26,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(BN$73<inputCostsYearOfDeployment,0,IF($R26>0,IF(0=MOD(BN$73-inputCostsYearOfDeployment,$R26),$S26+$U26,$U26),IF(BN$73>(inputCostsYearOfDeployment-1),$U26,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(BP$73<inputCostsYearOfDeployment,0,IF($R26>0,IF(0=MOD(BP$73-inputCostsYearOfDeployment,$R26),$S26+$U26,$U26),IF(BP$73>(inputCostsYearOfDeployment-1),$U26,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(BR$73<inputCostsYearOfDeployment,0,IF($R26>0,IF(0=MOD(BR$73-inputCostsYearOfDeployment,$R26),$S26+$U26,$U26),IF(BR$73>(inputCostsYearOfDeployment-1),$U26,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(BT$73<inputCostsYearOfDeployment,0,IF($R26>0,IF(0=MOD(BT$73-inputCostsYearOfDeployment,$R26),$S26+$U26,$U26),IF(BT$73>(inputCostsYearOfDeployment-1),$U26,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(BV$73<inputCostsYearOfDeployment,0,IF($R26>0,IF(0=MOD(BV$73-inputCostsYearOfDeployment,$R26),$S26+$U26,$U26),IF(BV$73>(inputCostsYearOfDeployment-1),$U26,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(BX$73<inputCostsYearOfDeployment,0,IF($R26>0,IF(0=MOD(BX$73-inputCostsYearOfDeployment,$R26),$S26+$U26,$U26),IF(BX$73>(inputCostsYearOfDeployment-1),$U26,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(BZ$73<inputCostsYearOfDeployment,0,IF($R26>0,IF(0=MOD(BZ$73-inputCostsYearOfDeployment,$R26),$S26+$U26,$U26),IF(BZ$73>(inputCostsYearOfDeployment-1),$U26,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(CB$73<inputCostsYearOfDeployment,0,IF($R26>0,IF(0=MOD(CB$73-inputCostsYearOfDeployment,$R26),$S26+$U26,$U26),IF(CB$73>(inputCostsYearOfDeployment-1),$U26,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(CD$73<inputCostsYearOfDeployment,0,IF($R26>0,IF(0=MOD(CD$73-inputCostsYearOfDeployment,$R26),$S26+$U26,$U26),IF(CD$73>(inputCostsYearOfDeployment-1),$U26,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(CF$73<inputCostsYearOfDeployment,0,IF($R26>0,IF(0=MOD(CF$73-inputCostsYearOfDeployment,$R26),$S26+$U26,$U26),IF(CF$73>(inputCostsYearOfDeployment-1),$U26,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(CH$73<inputCostsYearOfDeployment,0,IF($R26>0,IF(0=MOD(CH$73-inputCostsYearOfDeployment,$R26),$S26+$U26,$U26),IF(CH$73>(inputCostsYearOfDeployment-1),$U26,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(CJ$73<inputCostsYearOfDeployment,0,IF($R26>0,IF(0=MOD(CJ$73-inputCostsYearOfDeployment,$R26),$S26+$U26,$U26),IF(CJ$73>(inputCostsYearOfDeployment-1),$U26,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(CL$73<inputCostsYearOfDeployment,0,IF($R26>0,IF(0=MOD(CL$73-inputCostsYearOfDeployment,$R26),$S26+$U26,$U26),IF(CL$73>(inputCostsYearOfDeployment-1),$U26,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(CN$73<inputCostsYearOfDeployment,0,IF($R26>0,IF(0=MOD(CN$73-inputCostsYearOfDeployment,$R26),$S26+$U26,$U26),IF(CN$73>(inputCostsYearOfDeployment-1),$U26,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(CP$73<inputCostsYearOfDeployment,0,IF($R26>0,IF(0=MOD(CP$73-inputCostsYearOfDeployment,$R26),$S26+$U26,$U26),IF(CP$73>(inputCostsYearOfDeployment-1),$U26,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(CR$73<inputCostsYearOfDeployment,0,IF($R26>0,IF(0=MOD(CR$73-inputCostsYearOfDeployment,$R26),$S26+$U26,$U26),IF(CR$73>(inputCostsYearOfDeployment-1),$U26,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(CT$73<inputCostsYearOfDeployment,0,IF($R26>0,IF(0=MOD(CT$73-inputCostsYearOfDeployment,$R26),$S26+$U26,$U26),IF(CT$73>(inputCostsYearOfDeployment-1),$U26,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(CV$73<inputCostsYearOfDeployment,0,IF($R26>0,IF(0=MOD(CV$73-inputCostsYearOfDeployment,$R26),$S26+$U26,$U26),IF(CV$73>(inputCostsYearOfDeployment-1),$U26,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(CX$73<inputCostsYearOfDeployment,0,IF($R26>0,IF(0=MOD(CX$73-inputCostsYearOfDeployment,$R26),$S26+$U26,$U26),IF(CX$73>(inputCostsYearOfDeployment-1),$U26,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(CZ$73<inputCostsYearOfDeployment,0,IF($R26>0,IF(0=MOD(CZ$73-inputCostsYearOfDeployment,$R26),$S26+$U26,$U26),IF(CZ$73>(inputCostsYearOfDeployment-1),$U26,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(DB$73<inputCostsYearOfDeployment,0,IF($R26>0,IF(0=MOD(DB$73-inputCostsYearOfDeployment,$R26),$S26+$U26,$U26),IF(DB$73>(inputCostsYearOfDeployment-1),$U26,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(DD$73<inputCostsYearOfDeployment,0,IF($R26>0,IF(0=MOD(DD$73-inputCostsYearOfDeployment,$R26),$S26+$U26,$U26),IF(DD$73>(inputCostsYearOfDeployment-1),$U26,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(DF$73<inputCostsYearOfDeployment,0,IF($R26>0,IF(0=MOD(DF$73-inputCostsYearOfDeployment,$R26),$S26+$U26,$U26),IF(DF$73>(inputCostsYearOfDeployment-1),$U26,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(DH$73<inputCostsYearOfDeployment,0,IF($R26>0,IF(0=MOD(DH$73-inputCostsYearOfDeployment,$R26),$S26+$U26,$U26),IF(DH$73>(inputCostsYearOfDeployment-1),$U26,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(DJ$73<inputCostsYearOfDeployment,0,IF($R26>0,IF(0=MOD(DJ$73-inputCostsYearOfDeployment,$R26),$S26+$U26,$U26),IF(DJ$73>(inputCostsYearOfDeployment-1),$U26,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(DL$73<inputCostsYearOfDeployment,0,IF($R26>0,IF(0=MOD(DL$73-inputCostsYearOfDeployment,$R26),$S26+$U26,$U26),IF(DL$73>(inputCostsYearOfDeployment-1),$U26,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(DN$73<inputCostsYearOfDeployment,0,IF($R26>0,IF(0=MOD(DN$73-inputCostsYearOfDeployment,$R26),$S26+$U26,$U26),IF(DN$73>(inputCostsYearOfDeployment-1),$U26,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(DP$73<inputCostsYearOfDeployment,0,IF($R26>0,IF(0=MOD(DP$73-inputCostsYearOfDeployment,$R26),$S26+$U26,$U26),IF(DP$73>(inputCostsYearOfDeployment-1),$U26,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(DR$73<inputCostsYearOfDeployment,0,IF($R26>0,IF(0=MOD(DR$73-inputCostsYearOfDeployment,$R26),$S26+$U26,$U26),IF(DR$73>(inputCostsYearOfDeployment-1),$U26,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(DT$73<inputCostsYearOfDeployment,0,IF($R26>0,IF(0=MOD(DT$73-inputCostsYearOfDeployment,$R26),$S26+$U26,$U26),IF(DT$73>(inputCostsYearOfDeployment-1),$U26,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(DV$73<inputCostsYearOfDeployment,0,IF($R26>0,IF(0=MOD(DV$73-inputCostsYearOfDeployment,$R26),$S26+$U26,$U26),IF(DV$73>(inputCostsYearOfDeployment-1),$U26,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(DX$73<inputCostsYearOfDeployment,0,IF($R26>0,IF(0=MOD(DX$73-inputCostsYearOfDeployment,$R26),$S26+$U26,$U26),IF(DX$73>(inputCostsYearOfDeployment-1),$U26,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(DZ$73<inputCostsYearOfDeployment,0,IF($R26>0,IF(0=MOD(DZ$73-inputCostsYearOfDeployment,$R26),$S26+$U26,$U26),IF(DZ$73>(inputCostsYearOfDeployment-1),$U26,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(EB$73<inputCostsYearOfDeployment,0,IF($R26>0,IF(0=MOD(EB$73-inputCostsYearOfDeployment,$R26),$S26+$U26,$U26),IF(EB$73>(inputCostsYearOfDeployment-1),$U26,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(ED$73<inputCostsYearOfDeployment,0,IF($R26>0,IF(0=MOD(ED$73-inputCostsYearOfDeployment,$R26),$S26+$U26,$U26),IF(ED$73>(inputCostsYearOfDeployment-1),$U26,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(EF$73<inputCostsYearOfDeployment,0,IF($R26>0,IF(0=MOD(EF$73-inputCostsYearOfDeployment,$R26),$S26+$U26,$U26),IF(EF$73>(inputCostsYearOfDeployment-1),$U26,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(EH$73<inputCostsYearOfDeployment,0,IF($R26>0,IF(0=MOD(EH$73-inputCostsYearOfDeployment,$R26),$S26+$U26,$U26),IF(EH$73>(inputCostsYearOfDeployment-1),$U26,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(EJ$73<inputCostsYearOfDeployment,0,IF($R26>0,IF(0=MOD(EJ$73-inputCostsYearOfDeployment,$R26),$S26+$U26,$U26),IF(EJ$73>(inputCostsYearOfDeployment-1),$U26,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(EL$73<inputCostsYearOfDeployment,0,IF($R26>0,IF(0=MOD(EL$73-inputCostsYearOfDeployment,$R26),$S26+$U26,$U26),IF(EL$73>(inputCostsYearOfDeployment-1),$U26,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(EN$73<inputCostsYearOfDeployment,0,IF($R26>0,IF(0=MOD(EN$73-inputCostsYearOfDeployment,$R26),$S26+$U26,$U26),IF(EN$73>(inputCostsYearOfDeployment-1),$U26,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(EP$73<inputCostsYearOfDeployment,0,IF($R26>0,IF(0=MOD(EP$73-inputCostsYearOfDeployment,$R26),$S26+$U26,$U26),IF(EP$73>(inputCostsYearOfDeployment-1),$U26,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(ER$73<inputCostsYearOfDeployment,0,IF($R26>0,IF(0=MOD(ER$73-inputCostsYearOfDeployment,$R26),$S26+$U26,$U26),IF(ER$73>(inputCostsYearOfDeployment-1),$U26,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(ET$73<inputCostsYearOfDeployment,0,IF($R26>0,IF(0=MOD(ET$73-inputCostsYearOfDeployment,$R26),$S26+$U26,$U26),IF(ET$73>(inputCostsYearOfDeployment-1),$U26,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(EV$73<inputCostsYearOfDeployment,0,IF($R26>0,IF(0=MOD(EV$73-inputCostsYearOfDeployment,$R26),$S26+$U26,$U26),IF(EV$73>(inputCostsYearOfDeployment-1),$U26,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(EX$73<inputCostsYearOfDeployment,0,IF($R26>0,IF(0=MOD(EX$73-inputCostsYearOfDeployment,$R26),$S26+$U26,$U26),IF(EX$73>(inputCostsYearOfDeployment-1),$U26,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(EZ$73<inputCostsYearOfDeployment,0,IF($R26>0,IF(0=MOD(EZ$73-inputCostsYearOfDeployment,$R26),$S26+$U26,$U26),IF(EZ$73>(inputCostsYearOfDeployment-1),$U26,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(FB$73<inputCostsYearOfDeployment,0,IF($R26>0,IF(0=MOD(FB$73-inputCostsYearOfDeployment,$R26),$S26+$U26,$U26),IF(FB$73>(inputCostsYearOfDeployment-1),$U26,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(FD$73<inputCostsYearOfDeployment,0,IF($R26>0,IF(0=MOD(FD$73-inputCostsYearOfDeployment,$R26),$S26+$U26,$U26),IF(FD$73>(inputCostsYearOfDeployment-1),$U26,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(FF$73<inputCostsYearOfDeployment,0,IF($R26>0,IF(0=MOD(FF$73-inputCostsYearOfDeployment,$R26),$S26+$U26,$U26),IF(FF$73>(inputCostsYearOfDeployment-1),$U26,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(FH$73<inputCostsYearOfDeployment,0,IF($R26>0,IF(0=MOD(FH$73-inputCostsYearOfDeployment,$R26),$S26+$U26,$U26),IF(FH$73>(inputCostsYearOfDeployment-1),$U26,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(FJ$73<inputCostsYearOfDeployment,0,IF($R26>0,IF(0=MOD(FJ$73-inputCostsYearOfDeployment,$R26),$S26+$U26,$U26),IF(FJ$73>(inputCostsYearOfDeployment-1),$U26,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(FL$73<inputCostsYearOfDeployment,0,IF($R26>0,IF(0=MOD(FL$73-inputCostsYearOfDeployment,$R26),$S26+$U26,$U26),IF(FL$73>(inputCostsYearOfDeployment-1),$U26,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(FN$73<inputCostsYearOfDeployment,0,IF($R26>0,IF(0=MOD(FN$73-inputCostsYearOfDeployment,$R26),$S26+$U26,$U26),IF(FN$73>(inputCostsYearOfDeployment-1),$U26,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(FP$73<inputCostsYearOfDeployment,0,IF($R26>0,IF(0=MOD(FP$73-inputCostsYearOfDeployment,$R26),$S26+$U26,$U26),IF(FP$73>(inputCostsYearOfDeployment-1),$U26,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(FR$73<inputCostsYearOfDeployment,0,IF($R26>0,IF(0=MOD(FR$73-inputCostsYearOfDeployment,$R26),$S26+$U26,$U26),IF(FR$73>(inputCostsYearOfDeployment-1),$U26,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(FT$73<inputCostsYearOfDeployment,0,IF($R26>0,IF(0=MOD(FT$73-inputCostsYearOfDeployment,$R26),$S26+$U26,$U26),IF(FT$73>(inputCostsYearOfDeployment-1),$U26,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(FV$73<inputCostsYearOfDeployment,0,IF($R26>0,IF(0=MOD(FV$73-inputCostsYearOfDeployment,$R26),$S26+$U26,$U26),IF(FV$73>(inputCostsYearOfDeployment-1),$U26,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(FX$73<inputCostsYearOfDeployment,0,IF($R26>0,IF(0=MOD(FX$73-inputCostsYearOfDeployment,$R26),$S26+$U26,$U26),IF(FX$73>(inputCostsYearOfDeployment-1),$U26,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(FZ$73<inputCostsYearOfDeployment,0,IF($R26>0,IF(0=MOD(FZ$73-inputCostsYearOfDeployment,$R26),$S26+$U26,$U26),IF(FZ$73>(inputCostsYearOfDeployment-1),$U26,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(GB$73<inputCostsYearOfDeployment,0,IF($R26>0,IF(0=MOD(GB$73-inputCostsYearOfDeployment,$R26),$S26+$U26,$U26),IF(GB$73>(inputCostsYearOfDeployment-1),$U26,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(GD$73<inputCostsYearOfDeployment,0,IF($R26>0,IF(0=MOD(GD$73-inputCostsYearOfDeployment,$R26),$S26+$U26,$U26),IF(GD$73>(inputCostsYearOfDeployment-1),$U26,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(GF$73<inputCostsYearOfDeployment,0,IF($R26>0,IF(0=MOD(GF$73-inputCostsYearOfDeployment,$R26),$S26+$U26,$U26),IF(GF$73>(inputCostsYearOfDeployment-1),$U26,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(GH$73<inputCostsYearOfDeployment,0,IF($R26>0,IF(0=MOD(GH$73-inputCostsYearOfDeployment,$R26),$S26+$U26,$U26),IF(GH$73>(inputCostsYearOfDeployment-1),$U26,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(GJ$73<inputCostsYearOfDeployment,0,IF($R26>0,IF(0=MOD(GJ$73-inputCostsYearOfDeployment,$R26),$S26+$U26,$U26),IF(GJ$73>(inputCostsYearOfDeployment-1),$U26,0))*inputCostsEquipmentCount)","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"J27","v":"Remote Weather Station"},null,{"$f":"IF(L$73<inputCostsYearOfDeployment,0,IF($R27>0,IF(0=MOD(L$73-inputCostsYearOfDeployment,$R27),$S27+$U27,$U27),IF(L$73>(inputCostsYearOfDeployment-1),$U27,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(N$73<inputCostsYearOfDeployment,0,IF($R27>0,IF(0=MOD(N$73-inputCostsYearOfDeployment,$R27),$S27+$U27,$U27),IF(N$73>(inputCostsYearOfDeployment-1),$U27,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(P$73<inputCostsYearOfDeployment,0,IF($R27>0,IF(0=MOD(P$73-inputCostsYearOfDeployment,$R27),$S27+$U27,$U27),IF(P$73>(inputCostsYearOfDeployment-1),$U27,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(R$73<inputCostsYearOfDeployment,0,IF($R27>0,IF(0=MOD(R$73-inputCostsYearOfDeployment,$R27),$S27+$U27,$U27),IF(R$73>(inputCostsYearOfDeployment-1),$U27,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(T$73<inputCostsYearOfDeployment,0,IF($R27>0,IF(0=MOD(T$73-inputCostsYearOfDeployment,$R27),$S27+$U27,$U27),IF(T$73>(inputCostsYearOfDeployment-1),$U27,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(V$73<inputCostsYearOfDeployment,0,IF($R27>0,IF(0=MOD(V$73-inputCostsYearOfDeployment,$R27),$S27+$U27,$U27),IF(V$73>(inputCostsYearOfDeployment-1),$U27,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(X$73<inputCostsYearOfDeployment,0,IF($R27>0,IF(0=MOD(X$73-inputCostsYearOfDeployment,$R27),$S27+$U27,$U27),IF(X$73>(inputCostsYearOfDeployment-1),$U27,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(Z$73<inputCostsYearOfDeployment,0,IF($R27>0,IF(0=MOD(Z$73-inputCostsYearOfDeployment,$R27),$S27+$U27,$U27),IF(Z$73>(inputCostsYearOfDeployment-1),$U27,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(AB$73<inputCostsYearOfDeployment,0,IF($R27>0,IF(0=MOD(AB$73-inputCostsYearOfDeployment,$R27),$S27+$U27,$U27),IF(AB$73>(inputCostsYearOfDeployment-1),$U27,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(AD$73<inputCostsYearOfDeployment,0,IF($R27>0,IF(0=MOD(AD$73-inputCostsYearOfDeployment,$R27),$S27+$U27,$U27),IF(AD$73>(inputCostsYearOfDeployment-1),$U27,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(AF$73<inputCostsYearOfDeployment,0,IF($R27>0,IF(0=MOD(AF$73-inputCostsYearOfDeployment,$R27),$S27+$U27,$U27),IF(AF$73>(inputCostsYearOfDeployment-1),$U27,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(AH$73<inputCostsYearOfDeployment,0,IF($R27>0,IF(0=MOD(AH$73-inputCostsYearOfDeployment,$R27),$S27+$U27,$U27),IF(AH$73>(inputCostsYearOfDeployment-1),$U27,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(AJ$73<inputCostsYearOfDeployment,0,IF($R27>0,IF(0=MOD(AJ$73-inputCostsYearOfDeployment,$R27),$S27+$U27,$U27),IF(AJ$73>(inputCostsYearOfDeployment-1),$U27,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(AL$73<inputCostsYearOfDeployment,0,IF($R27>0,IF(0=MOD(AL$73-inputCostsYearOfDeployment,$R27),$S27+$U27,$U27),IF(AL$73>(inputCostsYearOfDeployment-1),$U27,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(AN$73<inputCostsYearOfDeployment,0,IF($R27>0,IF(0=MOD(AN$73-inputCostsYearOfDeployment,$R27),$S27+$U27,$U27),IF(AN$73>(inputCostsYearOfDeployment-1),$U27,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(AP$73<inputCostsYearOfDeployment,0,IF($R27>0,IF(0=MOD(AP$73-inputCostsYearOfDeployment,$R27),$S27+$U27,$U27),IF(AP$73>(inputCostsYearOfDeployment-1),$U27,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(AR$73<inputCostsYearOfDeployment,0,IF($R27>0,IF(0=MOD(AR$73-inputCostsYearOfDeployment,$R27),$S27+$U27,$U27),IF(AR$73>(inputCostsYearOfDeployment-1),$U27,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(AT$73<inputCostsYearOfDeployment,0,IF($R27>0,IF(0=MOD(AT$73-inputCostsYearOfDeployment,$R27),$S27+$U27,$U27),IF(AT$73>(inputCostsYearOfDeployment-1),$U27,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(AV$73<inputCostsYearOfDeployment,0,IF($R27>0,IF(0=MOD(AV$73-inputCostsYearOfDeployment,$R27),$S27+$U27,$U27),IF(AV$73>(inputCostsYearOfDeployment-1),$U27,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(AX$73<inputCostsYearOfDeployment,0,IF($R27>0,IF(0=MOD(AX$73-inputCostsYearOfDeployment,$R27),$S27+$U27,$U27),IF(AX$73>(inputCostsYearOfDeployment-1),$U27,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(AZ$73<inputCostsYearOfDeployment,0,IF($R27>0,IF(0=MOD(AZ$73-inputCostsYearOfDeployment,$R27),$S27+$U27,$U27),IF(AZ$73>(inputCostsYearOfDeployment-1),$U27,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(BB$73<inputCostsYearOfDeployment,0,IF($R27>0,IF(0=MOD(BB$73-inputCostsYearOfDeployment,$R27),$S27+$U27,$U27),IF(BB$73>(inputCostsYearOfDeployment-1),$U27,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(BD$73<inputCostsYearOfDeployment,0,IF($R27>0,IF(0=MOD(BD$73-inputCostsYearOfDeployment,$R27),$S27+$U27,$U27),IF(BD$73>(inputCostsYearOfDeployment-1),$U27,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(BF$73<inputCostsYearOfDeployment,0,IF($R27>0,IF(0=MOD(BF$73-inputCostsYearOfDeployment,$R27),$S27+$U27,$U27),IF(BF$73>(inputCostsYearOfDeployment-1),$U27,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(BH$73<inputCostsYearOfDeployment,0,IF($R27>0,IF(0=MOD(BH$73-inputCostsYearOfDeployment,$R27),$S27+$U27,$U27),IF(BH$73>(inputCostsYearOfDeployment-1),$U27,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(BJ$73<inputCostsYearOfDeployment,0,IF($R27>0,IF(0=MOD(BJ$73-inputCostsYearOfDeployment,$R27),$S27+$U27,$U27),IF(BJ$73>(inputCostsYearOfDeployment-1),$U27,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(BL$73<inputCostsYearOfDeployment,0,IF($R27>0,IF(0=MOD(BL$73-inputCostsYearOfDeployment,$R27),$S27+$U27,$U27),IF(BL$73>(inputCostsYearOfDeployment-1),$U27,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(BN$73<inputCostsYearOfDeployment,0,IF($R27>0,IF(0=MOD(BN$73-inputCostsYearOfDeployment,$R27),$S27+$U27,$U27),IF(BN$73>(inputCostsYearOfDeployment-1),$U27,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(BP$73<inputCostsYearOfDeployment,0,IF($R27>0,IF(0=MOD(BP$73-inputCostsYearOfDeployment,$R27),$S27+$U27,$U27),IF(BP$73>(inputCostsYearOfDeployment-1),$U27,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(BR$73<inputCostsYearOfDeployment,0,IF($R27>0,IF(0=MOD(BR$73-inputCostsYearOfDeployment,$R27),$S27+$U27,$U27),IF(BR$73>(inputCostsYearOfDeployment-1),$U27,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(BT$73<inputCostsYearOfDeployment,0,IF($R27>0,IF(0=MOD(BT$73-inputCostsYearOfDeployment,$R27),$S27+$U27,$U27),IF(BT$73>(inputCostsYearOfDeployment-1),$U27,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(BV$73<inputCostsYearOfDeployment,0,IF($R27>0,IF(0=MOD(BV$73-inputCostsYearOfDeployment,$R27),$S27+$U27,$U27),IF(BV$73>(inputCostsYearOfDeployment-1),$U27,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(BX$73<inputCostsYearOfDeployment,0,IF($R27>0,IF(0=MOD(BX$73-inputCostsYearOfDeployment,$R27),$S27+$U27,$U27),IF(BX$73>(inputCostsYearOfDeployment-1),$U27,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(BZ$73<inputCostsYearOfDeployment,0,IF($R27>0,IF(0=MOD(BZ$73-inputCostsYearOfDeployment,$R27),$S27+$U27,$U27),IF(BZ$73>(inputCostsYearOfDeployment-1),$U27,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(CB$73<inputCostsYearOfDeployment,0,IF($R27>0,IF(0=MOD(CB$73-inputCostsYearOfDeployment,$R27),$S27+$U27,$U27),IF(CB$73>(inputCostsYearOfDeployment-1),$U27,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(CD$73<inputCostsYearOfDeployment,0,IF($R27>0,IF(0=MOD(CD$73-inputCostsYearOfDeployment,$R27),$S27+$U27,$U27),IF(CD$73>(inputCostsYearOfDeployment-1),$U27,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(CF$73<inputCostsYearOfDeployment,0,IF($R27>0,IF(0=MOD(CF$73-inputCostsYearOfDeployment,$R27),$S27+$U27,$U27),IF(CF$73>(inputCostsYearOfDeployment-1),$U27,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(CH$73<inputCostsYearOfDeployment,0,IF($R27>0,IF(0=MOD(CH$73-inputCostsYearOfDeployment,$R27),$S27+$U27,$U27),IF(CH$73>(inputCostsYearOfDeployment-1),$U27,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(CJ$73<inputCostsYearOfDeployment,0,IF($R27>0,IF(0=MOD(CJ$73-inputCostsYearOfDeployment,$R27),$S27+$U27,$U27),IF(CJ$73>(inputCostsYearOfDeployment-1),$U27,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(CL$73<inputCostsYearOfDeployment,0,IF($R27>0,IF(0=MOD(CL$73-inputCostsYearOfDeployment,$R27),$S27+$U27,$U27),IF(CL$73>(inputCostsYearOfDeployment-1),$U27,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(CN$73<inputCostsYearOfDeployment,0,IF($R27>0,IF(0=MOD(CN$73-inputCostsYearOfDeployment,$R27),$S27+$U27,$U27),IF(CN$73>(inputCostsYearOfDeployment-1),$U27,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(CP$73<inputCostsYearOfDeployment,0,IF($R27>0,IF(0=MOD(CP$73-inputCostsYearOfDeployment,$R27),$S27+$U27,$U27),IF(CP$73>(inputCostsYearOfDeployment-1),$U27,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(CR$73<inputCostsYearOfDeployment,0,IF($R27>0,IF(0=MOD(CR$73-inputCostsYearOfDeployment,$R27),$S27+$U27,$U27),IF(CR$73>(inputCostsYearOfDeployment-1),$U27,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(CT$73<inputCostsYearOfDeployment,0,IF($R27>0,IF(0=MOD(CT$73-inputCostsYearOfDeployment,$R27),$S27+$U27,$U27),IF(CT$73>(inputCostsYearOfDeployment-1),$U27,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(CV$73<inputCostsYearOfDeployment,0,IF($R27>0,IF(0=MOD(CV$73-inputCostsYearOfDeployment,$R27),$S27+$U27,$U27),IF(CV$73>(inputCostsYearOfDeployment-1),$U27,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(CX$73<inputCostsYearOfDeployment,0,IF($R27>0,IF(0=MOD(CX$73-inputCostsYearOfDeployment,$R27),$S27+$U27,$U27),IF(CX$73>(inputCostsYearOfDeployment-1),$U27,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(CZ$73<inputCostsYearOfDeployment,0,IF($R27>0,IF(0=MOD(CZ$73-inputCostsYearOfDeployment,$R27),$S27+$U27,$U27),IF(CZ$73>(inputCostsYearOfDeployment-1),$U27,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(DB$73<inputCostsYearOfDeployment,0,IF($R27>0,IF(0=MOD(DB$73-inputCostsYearOfDeployment,$R27),$S27+$U27,$U27),IF(DB$73>(inputCostsYearOfDeployment-1),$U27,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(DD$73<inputCostsYearOfDeployment,0,IF($R27>0,IF(0=MOD(DD$73-inputCostsYearOfDeployment,$R27),$S27+$U27,$U27),IF(DD$73>(inputCostsYearOfDeployment-1),$U27,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(DF$73<inputCostsYearOfDeployment,0,IF($R27>0,IF(0=MOD(DF$73-inputCostsYearOfDeployment,$R27),$S27+$U27,$U27),IF(DF$73>(inputCostsYearOfDeployment-1),$U27,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(DH$73<inputCostsYearOfDeployment,0,IF($R27>0,IF(0=MOD(DH$73-inputCostsYearOfDeployment,$R27),$S27+$U27,$U27),IF(DH$73>(inputCostsYearOfDeployment-1),$U27,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(DJ$73<inputCostsYearOfDeployment,0,IF($R27>0,IF(0=MOD(DJ$73-inputCostsYearOfDeployment,$R27),$S27+$U27,$U27),IF(DJ$73>(inputCostsYearOfDeployment-1),$U27,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(DL$73<inputCostsYearOfDeployment,0,IF($R27>0,IF(0=MOD(DL$73-inputCostsYearOfDeployment,$R27),$S27+$U27,$U27),IF(DL$73>(inputCostsYearOfDeployment-1),$U27,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(DN$73<inputCostsYearOfDeployment,0,IF($R27>0,IF(0=MOD(DN$73-inputCostsYearOfDeployment,$R27),$S27+$U27,$U27),IF(DN$73>(inputCostsYearOfDeployment-1),$U27,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(DP$73<inputCostsYearOfDeployment,0,IF($R27>0,IF(0=MOD(DP$73-inputCostsYearOfDeployment,$R27),$S27+$U27,$U27),IF(DP$73>(inputCostsYearOfDeployment-1),$U27,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(DR$73<inputCostsYearOfDeployment,0,IF($R27>0,IF(0=MOD(DR$73-inputCostsYearOfDeployment,$R27),$S27+$U27,$U27),IF(DR$73>(inputCostsYearOfDeployment-1),$U27,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(DT$73<inputCostsYearOfDeployment,0,IF($R27>0,IF(0=MOD(DT$73-inputCostsYearOfDeployment,$R27),$S27+$U27,$U27),IF(DT$73>(inputCostsYearOfDeployment-1),$U27,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(DV$73<inputCostsYearOfDeployment,0,IF($R27>0,IF(0=MOD(DV$73-inputCostsYearOfDeployment,$R27),$S27+$U27,$U27),IF(DV$73>(inputCostsYearOfDeployment-1),$U27,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(DX$73<inputCostsYearOfDeployment,0,IF($R27>0,IF(0=MOD(DX$73-inputCostsYearOfDeployment,$R27),$S27+$U27,$U27),IF(DX$73>(inputCostsYearOfDeployment-1),$U27,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(DZ$73<inputCostsYearOfDeployment,0,IF($R27>0,IF(0=MOD(DZ$73-inputCostsYearOfDeployment,$R27),$S27+$U27,$U27),IF(DZ$73>(inputCostsYearOfDeployment-1),$U27,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(EB$73<inputCostsYearOfDeployment,0,IF($R27>0,IF(0=MOD(EB$73-inputCostsYearOfDeployment,$R27),$S27+$U27,$U27),IF(EB$73>(inputCostsYearOfDeployment-1),$U27,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(ED$73<inputCostsYearOfDeployment,0,IF($R27>0,IF(0=MOD(ED$73-inputCostsYearOfDeployment,$R27),$S27+$U27,$U27),IF(ED$73>(inputCostsYearOfDeployment-1),$U27,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(EF$73<inputCostsYearOfDeployment,0,IF($R27>0,IF(0=MOD(EF$73-inputCostsYearOfDeployment,$R27),$S27+$U27,$U27),IF(EF$73>(inputCostsYearOfDeployment-1),$U27,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(EH$73<inputCostsYearOfDeployment,0,IF($R27>0,IF(0=MOD(EH$73-inputCostsYearOfDeployment,$R27),$S27+$U27,$U27),IF(EH$73>(inputCostsYearOfDeployment-1),$U27,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(EJ$73<inputCostsYearOfDeployment,0,IF($R27>0,IF(0=MOD(EJ$73-inputCostsYearOfDeployment,$R27),$S27+$U27,$U27),IF(EJ$73>(inputCostsYearOfDeployment-1),$U27,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(EL$73<inputCostsYearOfDeployment,0,IF($R27>0,IF(0=MOD(EL$73-inputCostsYearOfDeployment,$R27),$S27+$U27,$U27),IF(EL$73>(inputCostsYearOfDeployment-1),$U27,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(EN$73<inputCostsYearOfDeployment,0,IF($R27>0,IF(0=MOD(EN$73-inputCostsYearOfDeployment,$R27),$S27+$U27,$U27),IF(EN$73>(inputCostsYearOfDeployment-1),$U27,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(EP$73<inputCostsYearOfDeployment,0,IF($R27>0,IF(0=MOD(EP$73-inputCostsYearOfDeployment,$R27),$S27+$U27,$U27),IF(EP$73>(inputCostsYearOfDeployment-1),$U27,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(ER$73<inputCostsYearOfDeployment,0,IF($R27>0,IF(0=MOD(ER$73-inputCostsYearOfDeployment,$R27),$S27+$U27,$U27),IF(ER$73>(inputCostsYearOfDeployment-1),$U27,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(ET$73<inputCostsYearOfDeployment,0,IF($R27>0,IF(0=MOD(ET$73-inputCostsYearOfDeployment,$R27),$S27+$U27,$U27),IF(ET$73>(inputCostsYearOfDeployment-1),$U27,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(EV$73<inputCostsYearOfDeployment,0,IF($R27>0,IF(0=MOD(EV$73-inputCostsYearOfDeployment,$R27),$S27+$U27,$U27),IF(EV$73>(inputCostsYearOfDeployment-1),$U27,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(EX$73<inputCostsYearOfDeployment,0,IF($R27>0,IF(0=MOD(EX$73-inputCostsYearOfDeployment,$R27),$S27+$U27,$U27),IF(EX$73>(inputCostsYearOfDeployment-1),$U27,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(EZ$73<inputCostsYearOfDeployment,0,IF($R27>0,IF(0=MOD(EZ$73-inputCostsYearOfDeployment,$R27),$S27+$U27,$U27),IF(EZ$73>(inputCostsYearOfDeployment-1),$U27,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(FB$73<inputCostsYearOfDeployment,0,IF($R27>0,IF(0=MOD(FB$73-inputCostsYearOfDeployment,$R27),$S27+$U27,$U27),IF(FB$73>(inputCostsYearOfDeployment-1),$U27,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(FD$73<inputCostsYearOfDeployment,0,IF($R27>0,IF(0=MOD(FD$73-inputCostsYearOfDeployment,$R27),$S27+$U27,$U27),IF(FD$73>(inputCostsYearOfDeployment-1),$U27,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(FF$73<inputCostsYearOfDeployment,0,IF($R27>0,IF(0=MOD(FF$73-inputCostsYearOfDeployment,$R27),$S27+$U27,$U27),IF(FF$73>(inputCostsYearOfDeployment-1),$U27,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(FH$73<inputCostsYearOfDeployment,0,IF($R27>0,IF(0=MOD(FH$73-inputCostsYearOfDeployment,$R27),$S27+$U27,$U27),IF(FH$73>(inputCostsYearOfDeployment-1),$U27,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(FJ$73<inputCostsYearOfDeployment,0,IF($R27>0,IF(0=MOD(FJ$73-inputCostsYearOfDeployment,$R27),$S27+$U27,$U27),IF(FJ$73>(inputCostsYearOfDeployment-1),$U27,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(FL$73<inputCostsYearOfDeployment,0,IF($R27>0,IF(0=MOD(FL$73-inputCostsYearOfDeployment,$R27),$S27+$U27,$U27),IF(FL$73>(inputCostsYearOfDeployment-1),$U27,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(FN$73<inputCostsYearOfDeployment,0,IF($R27>0,IF(0=MOD(FN$73-inputCostsYearOfDeployment,$R27),$S27+$U27,$U27),IF(FN$73>(inputCostsYearOfDeployment-1),$U27,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(FP$73<inputCostsYearOfDeployment,0,IF($R27>0,IF(0=MOD(FP$73-inputCostsYearOfDeployment,$R27),$S27+$U27,$U27),IF(FP$73>(inputCostsYearOfDeployment-1),$U27,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(FR$73<inputCostsYearOfDeployment,0,IF($R27>0,IF(0=MOD(FR$73-inputCostsYearOfDeployment,$R27),$S27+$U27,$U27),IF(FR$73>(inputCostsYearOfDeployment-1),$U27,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(FT$73<inputCostsYearOfDeployment,0,IF($R27>0,IF(0=MOD(FT$73-inputCostsYearOfDeployment,$R27),$S27+$U27,$U27),IF(FT$73>(inputCostsYearOfDeployment-1),$U27,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(FV$73<inputCostsYearOfDeployment,0,IF($R27>0,IF(0=MOD(FV$73-inputCostsYearOfDeployment,$R27),$S27+$U27,$U27),IF(FV$73>(inputCostsYearOfDeployment-1),$U27,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(FX$73<inputCostsYearOfDeployment,0,IF($R27>0,IF(0=MOD(FX$73-inputCostsYearOfDeployment,$R27),$S27+$U27,$U27),IF(FX$73>(inputCostsYearOfDeployment-1),$U27,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(FZ$73<inputCostsYearOfDeployment,0,IF($R27>0,IF(0=MOD(FZ$73-inputCostsYearOfDeployment,$R27),$S27+$U27,$U27),IF(FZ$73>(inputCostsYearOfDeployment-1),$U27,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(GB$73<inputCostsYearOfDeployment,0,IF($R27>0,IF(0=MOD(GB$73-inputCostsYearOfDeployment,$R27),$S27+$U27,$U27),IF(GB$73>(inputCostsYearOfDeployment-1),$U27,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(GD$73<inputCostsYearOfDeployment,0,IF($R27>0,IF(0=MOD(GD$73-inputCostsYearOfDeployment,$R27),$S27+$U27,$U27),IF(GD$73>(inputCostsYearOfDeployment-1),$U27,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(GF$73<inputCostsYearOfDeployment,0,IF($R27>0,IF(0=MOD(GF$73-inputCostsYearOfDeployment,$R27),$S27+$U27,$U27),IF(GF$73>(inputCostsYearOfDeployment-1),$U27,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(GH$73<inputCostsYearOfDeployment,0,IF($R27>0,IF(0=MOD(GH$73-inputCostsYearOfDeployment,$R27),$S27+$U27,$U27),IF(GH$73>(inputCostsYearOfDeployment-1),$U27,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(GJ$73<inputCostsYearOfDeployment,0,IF($R27>0,IF(0=MOD(GJ$73-inputCostsYearOfDeployment,$R27),$S27+$U27,$U27),IF(GJ$73>(inputCostsYearOfDeployment-1),$U27,0))*inputCostsEquipmentCount)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,"TOTAL Incremental Cost",null,{"$f":"SUM(L85:M89)","v":0},null,{"$f":"SUM(N85:O89)","v":0},null,{"$f":"SUM(P85:Q89)","v":0},null,{"$f":"SUM(R85:S89)","v":0},null,{"$f":"SUM(T85:U89)","v":0},null,{"$f":"SUM(V85:W89)","v":0},null,{"$f":"SUM(X85:Y89)","v":0},null,{"$f":"SUM(Z85:AA89)","v":0},null,{"$f":"SUM(AB85:AC89)","v":0},null,{"$f":"SUM(AD85:AE89)","v":0},null,{"$f":"SUM(AF85:AG89)","v":0},null,{"$f":"SUM(AH85:AI89)","v":0},null,{"$f":"SUM(AJ85:AK89)","v":0},null,{"$f":"SUM(AL85:AM89)","v":0},null,{"$f":"SUM(AN85:AO89)","v":0},null,{"$f":"SUM(AP85:AQ89)","v":0},null,{"$f":"SUM(AR85:AS89)","v":0},null,{"$f":"SUM(AT85:AU89)","v":0},null,{"$f":"SUM(AV85:AW89)","v":0},null,{"$f":"SUM(AX85:AY89)","v":0},null,{"$f":"SUM(AZ85:BA89)","v":0},null,{"$f":"SUM(BB85:BC89)","v":0},null,{"$f":"SUM(BD85:BE89)","v":0},null,{"$f":"SUM(BF85:BG89)","v":0},null,{"$f":"SUM(BH85:BI89)","v":0},null,{"$f":"SUM(BJ85:BK89)","v":0},null,{"$f":"SUM(BL85:BM89)","v":0},null,{"$f":"SUM(BN85:BO89)","v":0},null,{"$f":"SUM(BP85:BQ89)","v":0},null,{"$f":"SUM(BR85:BS89)","v":0},null,{"$f":"SUM(BT85:BU89)","v":0},null,{"$f":"SUM(BV85:BW89)","v":0},null,{"$f":"SUM(BX85:BY89)","v":0},null,{"$f":"SUM(BZ85:CA89)","v":0},null,{"$f":"SUM(CB85:CC89)","v":0},null,{"$f":"SUM(CD85:CE89)","v":0},null,{"$f":"SUM(CF85:CG89)","v":0},null,{"$f":"SUM(CH85:CI89)","v":0},null,{"$f":"SUM(CJ85:CK89)","v":0},null,{"$f":"SUM(CL85:CM89)","v":0},null,{"$f":"SUM(CN85:CO89)","v":0},null,{"$f":"SUM(CP85:CQ89)","v":0},null,{"$f":"SUM(CR85:CS89)","v":0},null,{"$f":"SUM(CT85:CU89)","v":0},null,{"$f":"SUM(CV85:CW89)","v":0},null,{"$f":"SUM(CX85:CY89)","v":0},null,{"$f":"SUM(CZ85:DA89)","v":0},null,{"$f":"SUM(DB85:DC89)","v":0},null,{"$f":"SUM(DD85:DE89)","v":0},null,{"$f":"SUM(DF85:DG89)","v":0},null,{"$f":"SUM(DH85:DI89)","v":0},null,{"$f":"SUM(DJ85:DK89)","v":0},null,{"$f":"SUM(DL85:DM89)","v":0},null,{"$f":"SUM(DN85:DO89)","v":0},null,{"$f":"SUM(DP85:DQ89)","v":0},null,{"$f":"SUM(DR85:DS89)","v":0},null,{"$f":"SUM(DT85:DU89)","v":0},null,{"$f":"SUM(DV85:DW89)","v":0},null,{"$f":"SUM(DX85:DY89)","v":0},null,{"$f":"SUM(DZ85:EA89)","v":0},null,{"$f":"SUM(EB85:EC89)","v":0},null,{"$f":"SUM(ED85:EE89)","v":0},null,{"$f":"SUM(EF85:EG89)","v":0},null,{"$f":"SUM(EH85:EI89)","v":0},null,{"$f":"SUM(EJ85:EK89)","v":0},null,{"$f":"SUM(EL85:EM89)","v":0},null,{"$f":"SUM(EN85:EO89)","v":0},null,{"$f":"SUM(EP85:EQ89)","v":0},null,{"$f":"SUM(ER85:ES89)","v":0},null,{"$f":"SUM(ET85:EU89)","v":0},null,{"$f":"SUM(EV85:EW89)","v":0},null,{"$f":"SUM(EX85:EY89)","v":0},null,{"$f":"SUM(EZ85:FA89)","v":0},null,{"$f":"SUM(FB85:FC89)","v":0},null,{"$f":"SUM(FD85:FE89)","v":0},null,{"$f":"SUM(FF85:FG89)","v":0},null,{"$f":"SUM(FH85:FI89)","v":0},null,{"$f":"SUM(FJ85:FK89)","v":0},null,{"$f":"SUM(FL85:FM89)","v":0},null,{"$f":"SUM(FN85:FO89)","v":0},null,{"$f":"SUM(FP85:FQ89)","v":0},null,{"$f":"SUM(FR85:FS89)","v":0},null,{"$f":"SUM(FT85:FU89)","v":0},null,{"$f":"SUM(FV85:FW89)","v":0},null,{"$f":"SUM(FX85:FY89)","v":0},null,{"$f":"SUM(FZ85:GA89)","v":0},null,{"$f":"SUM(GB85:GC89)","v":0},null,{"$f":"SUM(GD85:GE89)","v":0},null,{"$f":"SUM(GF85:GG89)","v":0},null,{"$f":"SUM(GH85:GI89)","v":0},null,{"$f":"SUM(GJ85:GK89)","v":0}]

{"sheet":"Work Zone Management","index":40,"n_rows":91,"n_cols":192,"rows_kept":91,"cut":false,"hidden":false,"merged":[[59,1,59,6],[60,1,60,6],[61,1,61,6],[24,55,24,56],[25,55,25,56],[26,55,26,56],[27,55,27,56],[28,55,28,56],[29,55,29,56],[30,55,30,56],[31,55,31,56],[32,55,32,56],[33,55,33,56],[34,55,34,56],[35,55,35,56],[36,55,36,56],[37,55,37,56],[38,55,38,56],[39,55,39,56],[37,22,37,24],[39,22,39,24],[38,1,38,6],[52,1,52,6],[53,1,53,6],[54,1,54,6],[55,1,55,6],[45,1,45,6],[46,1,46,6],[47,1,47,6],[48,1,48,6],[48,11,48,12],[48,13,48,14],[7,54,7,57],[8,55,8,56],[9,55,9,56],[10,55,10,56],[11,55,11,56],[12,55,12,56],[13,55,13,56],[14,55,14,56],[15,55,15,56],[16,55,16,56],[17,55,17,56],[18,55,18,56],[19,55,19,56],[20,55,20,56],[21,55,21,56],[22,55,22,56],[23,55,23,56],[10,22,10,23],[28,18,28,19],[28,20,28,21],[28,22,28,23],[2,1,2,6],[3,1,3,6],[4,1,4,6],[5,1,5,6],[6,1,6,6],[7,1,7,6],[13,1,13,6],[13,18,13,19],[13,20,13,21],[13,22,13,23],[14,1,14,6],[14,18,14,19],[14,20,14,21],[14,22,14,23],[10,1,10,6],[11,1,11,6],[12,1,12,6],[12,18,12,19],[12,20,12,21],[12,22,12,23],[7,8,9,10],[7,16,9,17],[7,18,9,19],[7,20,9,21],[7,22,9,23],[8,1,8,6],[9,1,9,6],[11,18,11,19],[10,18,10,19],[11,20,11,21],[10,20,10,21],[11,22,11,23],[20,1,20,6],[21,1,21,6],[23,1,23,6],[24,1,24,6],[24,18,24,19],[24,20,24,21],[17,1,17,6],[18,1,18,6],[18,18,18,19],[18,20,18,21],[22,1,22,6],[18,22,18,23],[19,1,19,6],[15,1,15,6],[15,18,15,19],[15,20,15,21],[15,22,15,23],[16,1,16,6],[16,18,16,19],[16,20,16,21],[16,22,16,23],[20,18,20,19],[19,18,19,19],[17,18,17,19],[20,20,20,21],[19,20,19,21],[17,20,17,21],[20,22,20,23],[19,22,19,23],[17,22,17,23],[30,1,30,6],[31,1,31,6],[31,22,31,23],[32,1,32,6],[33,1,33,6],[33,22,33,23],[29,1,29,6],[28,1,28,6],[29,18,29,19],[29,20,29,21],[29,22,29,23],[24,22,24,23],[25,1,25,6],[25,18,25,19],[25,20,25,21],[25,22,25,23],[26,18,26,19],[26,20,26,21],[26,22,26,23],[27,18,27,19],[27,20,27,21],[27,22,27,23],[26,1,26,6],[27,1,27,6],[39,1,39,6],[40,1,40,6],[41,1,41,6],[42,1,42,6],[43,1,43,6],[44,1,44,6],[34,1,34,6],[35,1,35,6],[36,1,36,6],[37,1,37,6],[37,14,37,15],[48,39,48,40],[48,41,48,42],[48,43,48,44],[48,45,48,46],[48,47,48,48],[48,49,48,50],[48,27,48,28],[48,29,48,30],[48,31,48,32],[48,33,48,34],[48,35,48,36],[48,37,48,38],[48,15,48,16],[48,17,48,18],[48,19,48,20],[48,21,48,22],[48,23,48,24],[48,25,48,26],[48,75,48,76],[48,77,48,78],[48,79,48,80],[48,81,48,82],[48,83,48,84],[48,85,48,86],[48,63,48,64],[48,65,48,66],[48,67,48,68],[48,69,48,70],[48,71,48,72],[48,73,48,74],[48,51,48,52],[48,53,48,54],[48,55,48,56],[48,57,48,58],[48,59,48,60],[48,61,48,62],[48,189,48,190],[48,191,48,192],[49,1,49,6],[48,171,48,172],[48,173,48,174],[48,175,48,176],[48,177,48,178],[48,179,48,180],[48,181,48,182],[48,159,48,160],[48,161,48,162],[48,163,48,164],[48,165,48,166],[48,167,48,168],[48,169,48,170],[48,147,48,148],[48,149,48,150],[48,151,48,152],[48,153,48,154],[48,155,48,156],[48,157,48,158],[48,135,48,136],[48,137,48,138],[48,139,48,140],[48,99,48,100],[48,101,48,102],[48,103,48,104],[48,105,48,106],[48,107,48,108],[48,109,48,110],[48,87,48,88],[48,89,48,90],[50,25,50,26],[50,27,50,28],[50,29,50,30],[50,31,50,32],[50,1,50,6],[50,11,50,12],[50,13,50,14],[50,15,50,16],[50,17,50,18],[50,19,50,20],[48,183,48,184],[48,185,48,186],[48,187,48,188],[48,141,48,142],[48,143,48,144],[48,145,48,146],[48,123,48,124],[48,125,48,126],[48,127,48,128],[48,129,48,130],[48,131,48,132],[48,133,48,134],[48,111,48,112],[48,113,48,114],[48,115,48,116],[48,117,48,118],[48,119,48,120],[48,121,48,122],[48,91,48,92],[48,93,48,94],[48,95,48,96],[48,97,48,98],[50,57,50,58],[50,59,50,60],[50,61,50,62],[50,63,50,64],[50,65,50,66],[50,67,50,68],[50,45,50,46],[50,47,50,48],[50,49,50,50],[50,51,50,52],[50,53,50,54],[50,55,50,56],[50,33,50,34],[50,35,50,36],[50,37,50,38],[50,39,50,40],[50,41,50,42],[50,43,50,44],[50,93,50,94],[50,95,50,96],[50,97,50,98],[50,99,50,100],[50,101,50,102],[50,103,50,104],[50,81,50,82],[50,83,50,84],[50,85,50,86],[50,87,50,88],[50,89,50,90],[50,91,50,92],[50,69,50,70],[50,71,50,72],[50,73,50,74],[50,75,50,76],[50,77,50,78],[50,79,50,80],[50,149,50,150],[50,151,50,152],[50,129,50,130],[50,131,50,132],[50,133,50,134],[50,135,50,136],[50,137,50,138],[50,139,50,140],[50,117,50,118],[50,119,50,120],[50,121,50,122],[50,123,50,124],[50,125,50,126],[50,127,50,128],[50,105,50,106],[50,107,50,108],[50,109,50,110],[50,111,50,112],[50,113,50,114],[50,115,50,116],[50,189,50,190],[50,191,50,192],[51,1,51,6],[51,11,51,12],[51,13,51,14],[51,15,51,16],[51,17,51,18],[51,19,51,20],[51,21,51,22],[51,23,51,24],[50,177,50,178],[50,179,50,180],[50,181,50,182],[50,183,50,184],[50,185,50,186],[50,187,50,188],[50,165,50,166],[50,167,50,168],[50,169,50,170],[50,171,50,172],[50,173,50,174],[50,175,50,176],[50,153,50,154],[50,155,50,156],[50,157,50,158],[50,159,50,160],[50,161,50,162],[50,163,50,164],[50,141,50,142],[50,143,50,144],[50,145,50,146],[50,147,50,148],[51,49,51,50],[51,51,51,52],[51,53,51,54],[51,55,51,56],[51,57,51,58],[51,59,51,60],[51,37,51,38],[51,39,51,40],[51,41,51,42],[51,43,51,44],[51,45,51,46],[51,47,51,48],[51,25,51,26],[51,27,51,28],[51,29,51,30],[51,31,51,32],[51,33,51,34],[51,35,51,36],[51,85,51,86],[51,87,51,88],[51,89,51,90],[51,91,51,92],[51,93,51,94],[51,95,51,96],[51,73,51,74],[51,75,51,76],[51,77,51,78],[51,79,51,80],[51,81,51,82],[51,83,51,84],[51,61,51,62],[51,63,51,64],[51,65,51,66],[51,67,51,68],[51,69,51,70],[51,71,51,72],[51,109,51,110],[51,111,51,112],[51,113,51,114],[51,115,51,116],[51,117,51,118],[51,119,51,120],[51,97,51,98],[51,99,51,100],[51,187,51,188],[51,189,51,190],[51,191,51,192],[51,169,51,170],[51,171,51,172],[51,173,51,174],[51,175,51,176],[51,177,51,178],[51,179,51,180],[51,139,51,140],[51,141,51,142],[51,143,51,144],[51,121,51,122],[51,123,51,124],[51,125,51,126],[51,127,51,128],[51,129,51,130],[51,131,51,132],[51,101,51,102],[51,103,51,104],[51,105,51,106],[51,107,51,108],[51,181,51,182],[51,183,51,184],[51,185,51,186],[51,157,51,158],[51,159,51,160],[51,161,51,162],[51,163,51,164],[51,165,51,166],[51,167,51,168],[51,145,51,146],[51,147,51,148],[51,149,51,150],[51,151,51,152],[51,153,51,154],[51,155,51,156],[51,133,51,134],[51,135,51,136],[51,137,51,138],[52,33,52,34],[52,35,52,36],[52,37,52,38],[52,39,52,40],[52,41,52,42],[52,43,52,44],[52,105,52,106],[52,107,52,108],[52,109,52,110],[52,111,52,112],[52,113,52,114],[52,115,52,116],[52,93,52,94],[52,95,52,96],[52,97,52,98],[52,99,52,100],[52,21,52,22],[52,23,52,24],[52,25,52,26],[52,27,52,28],[52,29,52,30],[52,31,52,32],[52,11,52,12],[52,13,52,14],[52,15,52,16],[52,17,52,18],[52,19,52,20],[52,69,52,70],[52,71,52,72],[52,73,52,74],[52,75,52,76],[52,77,52,78],[52,79,52,80],[52,57,52,58],[52,59,52,60],[52,61,52,62],[52,63,52,64],[52,65,52,66],[52,67,52,68],[52,45,52,46],[52,47,52,48],[52,49,52,50],[52,51,52,52],[52,53,52,54],[52,55,52,56],[52,101,52,102],[52,103,52,104],[52,81,52,82],[52,83,52,84],[52,85,52,86],[52,87,52,88],[52,89,52,90],[52,91,52,92],[52,163,52,164],[52,141,52,142],[52,143,52,144],[52,145,52,146],[52,147,52,148],[52,149,52,150],[52,151,52,152],[52,129,52,130],[52,131,52,132],[52,133,52,134],[52,135,52,136],[52,137,52,138],[52,139,52,140],[52,117,52,118],[52,119,52,120],[52,121,52,122],[52,123,52,124],[52,125,52,126],[52,127,52,128],[53,25,53,26],[53,27,53,28],[53,29,53,30],[53,31,53,32],[53,33,53,34],[53,35,53,36],[52,189,52,190],[52,191,52,192],[53,11,53,12],[53,13,53,14],[53,15,53,16],[53,17,53,18],[53,19,53,20],[53,21,53,22],[53,23,53,24],[52,177,52,178],[52,179,52,180],[52,181,52,182],[52,183,52,184],[52,185,52,186],[52,187,52,188],[52,165,52,166],[52,167,52,168],[52,169,52,170],[52,171,52,172],[52,173,52,174],[52,175,52,176],[52,153,52,154],[52,155,52,156],[52,157,52,158],[52,159,52,160],[52,161,52,162],[53,61,53,62],[53,63,53,64],[53,65,53,66],[53,67,53,68],[53,69,53,70],[53,71,53,72],[53,49,53,50],[53,51,53,52],[53,53,53,54],[53,55,53,56],[53,57,53,58],[53,59,53,60],[53,37,53,38],[53,39,53,40],[53,41,53,42],[53,43,53,44],[53,45,53,46],[53,47,53,48],[53,113,53,114],[53,115,53,116],[53,117,53,118],[53,119,53,120],[53,97,53,98],[53,99,53,100],[53,101,53,102],[53,103,53,104],[53,105,53,106],[53,107,53,108],[53,85,53,86],[53,87,53,88],[53,89,53,90],[53,91,53,92],[53,93,53,94],[53,95,53,96],[53,73,53,74],[53,75,53,76],[53,77,53,78],[53,79,53,80],[53,81,53,82],[53,83,53,84],[53,185,53,186],[53,187,53,188],[53,189,53,190],[53,191,53,192],[53,169,53,170],[53,171,53,172],[53,173,53,174],[53,175,53,176],[53,177,53,178],[53,179,53,180],[53,139,53,140],[53,141,53,142],[53,143,53,144],[53,121,53,122],[53,123,53,124],[53,125,53,126],[53,127,53,128],[53,129,53,130],[53,131,53,132],[53,181,53,182],[53,157,53,158],[53,159,53,160],[53,161,53,162],[53,163,53,164],[53,165,53,166],[53,167,53,168],[53,145,53,146],[53,147,53,148],[53,149,53,150],[53,151,53,152],[53,153,53,154],[53,155,53,156],[53,133,53,134],[53,135,53,136],[53,137,53,138],[53,183,53,184],[73,31,73,32],[73,33,73,34],[73,35,73,36],[73,37,73,38],[73,39,73,40],[73,41,73,42],[73,19,73,20],[73,21,73,22],[73,23,73,24],[73,25,73,26],[73,27,73,28],[73,29,73,30],[62,10,62,15],[62,16,62,17],[73,11,73,12],[73,13,73,14],[73,15,73,16],[73,17,73,18],[73,67,73,68],[73,69,73,70],[73,71,73,72],[73,73,73,74],[73,75,73,76],[73,77,73,78],[73,55,73,56],[73,57,73,58],[53,109,53,110],[53,111,53,112],[73,43,73,44],[73,45,73,46],[73,47,73,48],[73,49,73,50],[73,51,73,52],[73,53,73,54],[73,103,73,104],[73,105,73,106],[73,107,73,108],[73,109,73,110],[73,111,73,112],[73,113,73,114],[73,91,73,92],[73,93,73,94],[73,95,73,96],[73,97,73,98],[73,99,73,100],[73,101,73,102],[73,79,73,80],[73,81,73,82],[73,83,73,84],[73,85,73,86],[73,87,73,88],[73,89,73,90],[73,149,73,150],[73,127,73,128],[73,129,73,130],[73,131,73,132],[73,133,73,134],[73,135,73,136],[73,137,73,138],[73,115,73,116],[73,117,73,118],[73,119,73,120],[73,121,73,122],[73,123,73,124],[73,125,73,126],[73,59,73,60],[73,61,73,62],[73,63,73,64],[73,65,73,66],[89,11,89,12],[89,13,89,14],[89,15,89,16],[89,17,89,18],[89,19,89,20],[89,21,89,22],[73,187,73,188],[73,189,73,190],[73,191,73,192],[73,175,73,176],[73,177,73,178],[73,179,73,180],[73,181,73,182],[73,183,73,184],[73,185,73,186],[73,163,73,164],[73,165,73,166],[73,167,73,168],[73,169,73,170],[73,171,73,172],[73,173,73,174],[73,151,73,152],[73,153,73,154],[73,155,73,156],[73,157,73,158],[73,159,73,160],[73,161,73,162],[73,139,73,140],[73,141,73,142],[73,143,73,144],[73,145,73,146],[73,147,73,148],[89,47,89,48],[89,49,89,50],[89,51,89,52],[89,53,89,54],[89,55,89,56],[89,57,89,58],[89,35,89,36],[89,37,89,38],[89,39,89,40],[89,41,89,42],[89,43,89,44],[89,45,89,46],[89,23,89,24],[89,25,89,26],[89,27,89,28],[89,29,89,30],[89,31,89,32],[89,33,89,34],[89,83,89,84],[89,85,89,86],[89,87,89,88],[89,89,89,90],[89,91,89,92],[89,93,89,94],[89,71,89,72],[89,73,89,74],[89,75,89,76],[89,77,89,78],[89,79,89,80],[89,81,89,82],[89,59,89,60],[89,61,89,62],[89,63,89,64],[89,65,89,66],[89,67,89,68],[89,69,89,70],[89,141,89,142],[89,119,89,120],[89,121,89,122],[89,123,89,124],[89,125,89,126],[89,127,89,128],[89,129,89,130],[89,107,89,108],[89,109,89,110],[89,111,89,112],[89,113,89,114],[89,115,89,116],[89,117,89,118],[89,95,89,96],[89,97,89,98],[89,99,89,100],[89,101,89,102],[89,103,89,104],[89,105,89,106],[76,25,76,26],[76,27,76,28],[89,191,89,192],[89,179,89,180],[89,181,89,182],[89,183,89,184],[89,185,89,186],[89,187,89,188],[89,189,89,190],[89,167,89,168],[89,169,89,170],[89,171,89,172],[89,173,89,174],[89,175,89,176],[89,177,89,178],[89,155,89,156],[89,157,89,158],[89,159,89,160],[89,161,89,162],[89,163,89,164],[89,165,89,166],[89,143,89,144],[89,145,89,146],[89,147,89,148],[89,149,89,150],[89,151,89,152],[89,153,89,154],[89,131,89,132],[89,133,89,134],[89,135,89,136],[89,137,89,138],[89,139,89,140],[76,47,76,48],[76,49,76,50],[76,51,76,52],[76,53,76,54],[76,55,76,56],[76,57,76,58],[76,59,76,60],[76,61,76,62],[76,63,76,64],[76,29,76,30],[76,31,76,32],[76,33,76,34],[76,35,76,36],[76,37,76,38],[76,39,76,40],[76,41,76,42],[76,43,76,44],[76,45,76,46],[76,83,76,84],[76,85,76,86],[76,87,76,88],[76,89,76,90],[76,91,76,92],[76,93,76,94],[76,95,76,96],[76,97,76,98],[76,99,76,100],[76,65,76,66],[76,67,76,68],[76,69,76,70],[76,71,76,72],[76,73,76,74],[76,75,76,76],[76,77,76,78],[76,79,76,80],[76,81,76,82],[76,119,76,120],[76,121,76,122],[76,123,76,124],[76,125,76,126],[76,127,76,128],[76,129,76,130],[76,131,76,132],[76,133,76,134],[76,135,76,136],[76,101,76,102],[76,103,76,104],[76,105,76,106],[76,107,76,108],[76,109,76,110],[76,111,76,112],[76,113,76,114],[76,115,76,116],[76,117,76,118],[76,189,76,190],[76,155,76,156],[76,157,76,158],[76,159,76,160],[76,161,76,162],[76,163,76,164],[76,165,76,166],[76,167,76,168],[76,169,76,170],[76,171,76,172],[76,137,76,138],[76,139,76,140],[76,141,76,142],[76,143,76,144],[76,145,76,146],[76,147,76,148],[76,149,76,150],[76,151,76,152],[76,153,76,154],[76,191,76,192],[77,11,77,12],[77,13,77,14],[77,15,77,16],[77,17,77,18],[77,19,77,20],[77,21,77,22],[77,23,77,24],[77,25,77,26],[77,27,77,28],[77,29,77,30],[77,31,77,32],[77,33,77,34],[77,35,77,36],[77,37,77,38],[77,39,77,40],[77,41,77,42],[77,43,77,44],[77,45,77,46],[77,47,77,48],[77,49,77,50],[77,51,77,52],[77,53,77,54],[77,55,77,56],[76,173,76,174],[76,175,76,176],[76,177,76,178],[76,179,76,180],[76,181,76,182],[76,183,76,184],[76,185,76,186],[76,187,76,188],[77,75,77,76],[77,77,77,78],[77,79,77,80],[77,81,77,82],[77,83,77,84],[77,85,77,86],[77,87,77,88],[77,89,77,90],[77,91,77,92],[77,57,77,58],[77,59,77,60],[77,61,77,62],[77,63,77,64],[77,65,77,66],[77,67,77,68],[77,69,77,70],[77,71,77,72],[77,73,77,74],[77,111,77,112],[77,113,77,114],[77,115,77,116],[77,117,77,118],[77,119,77,120],[77,121,77,122],[77,123,77,124],[77,125,77,126],[77,127,77,128],[77,93,77,94],[77,95,77,96],[77,97,77,98],[77,99,77,100],[77,101,77,102],[77,103,77,104],[77,105,77,106],[77,107,77,108],[77,109,77,110],[77,181,77,182],[77,147,77,148],[77,149,77,150],[77,151,77,152],[77,153,77,154],[77,155,77,156],[77,157,77,158],[77,159,77,160],[77,161,77,162],[77,163,77,164],[77,129,77,130],[77,131,77,132],[77,133,77,134],[77,135,77,136],[77,137,77,138],[77,139,77,140],[77,141,77,142],[77,143,77,144],[77,145,77,146],[77,183,77,184],[77,185,77,186],[77,187,77,188],[77,189,77,190],[77,191,77,192],[78,11,78,12],[78,13,78,14],[78,15,78,16],[78,17,78,18],[78,19,78,20],[78,21,78,22],[78,23,78,24],[78,25,78,26],[78,27,78,28],[78,29,78,30],[78,31,78,32],[78,33,78,34],[78,35,78,36],[78,37,78,38],[78,39,78,40],[78,41,78,42],[78,43,78,44],[78,45,78,46],[78,47,78,48],[77,165,77,166],[77,167,77,168],[77,169,77,170],[77,171,77,172],[77,173,77,174],[77,175,77,176],[77,177,77,178],[77,179,77,180],[78,67,78,68],[78,69,78,70],[78,71,78,72],[78,73,78,74],[78,75,78,76],[78,77,78,78],[78,79,78,80],[78,81,78,82],[78,83,78,84],[78,49,78,50],[78,51,78,52],[78,53,78,54],[78,55,78,56],[78,57,78,58],[78,59,78,60],[78,61,78,62],[78,63,78,64],[78,65,78,66]],"merged_total":1618,"flags":["merged_cut"]}
[]
[null,"Navigation",null,null,null,null,null,null,{"$f":"openingScreenTitle","v":"FHWA Tool for Operations Benefit/Cost (TOPS-BC):  Version 4.0"}]
[null,"Back",null,null,null,null,null,null,null,"PURPOSE:  Estimate Lifecycle Costs of TSM&O Strategies"]
[null,"OPENING SCREEN",null,null,null,null,null,null,null,null,"WORK AREA 1 - ESTIMATE AVERAGE ANNUAL COST"]
[null,"GENERAL TOOL OVERVIEW"]
[null,"WHAT'S NEW",null,null,null,null,null,null,null,null,"Work Zone Management"]
[null,"LIST OF ALL WORKSHEETS"]
[null,"1) ESTIMATE COSTS",null,null,null,null,null,null,"Equipment",null,null,null,null,null,null,null,"Useful Life",null,"Capital / Replacement Costs (Total)",null,"O&M Costs (Annual)",null,"Annualized Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Iterative Model Run Overview"]
[null,"Cost Default Matrix",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Title","Factor",null,"Result"]
[null,"Cost Template"]
[null,"Traveler Information"]
[null,"En-Route Traveler Information",null,null,null,null,null,null,"Basic Infrastructure Equipment"]
[null,"Pre-Trip Traveler Information",null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!L246","v":"TMC Information Dissemination Hardware"},null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!M246","v":5},{"$f":"'Cost Default Matrix'!N246","v":6100},null,{"$f":"'Cost Default Matrix'!O246","v":310},null,{"$f":"IF(R13>0,S13/R13+U13,U13)","v":1530}]
[null,"Traffic Signal Systems (TSS)",null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!L247","v":"TMC Information Dissemination Software"},null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!M247","v":5},{"$f":"'Cost Default Matrix'!N247","v":20500},null,{"$f":"'Cost Default Matrix'!O247","v":1000},null,{"$f":"IF(R14>0,S14/R14+U14,U14)","v":5100}]
[null,"Preset Timing",null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!L248","v":"TMC System Integration"},null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!M248","v":10},{"$f":"'Cost Default Matrix'!N248","v":77000},null,{"$f":"'Cost Default Matrix'!O248","v":5000},null,12700]
[null,"Traffic Actuated Timing",null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!L249","v":"Labor for Traffic Information Dissemination"},null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!M249","v":0},{"$f":"'Cost Default Matrix'!N249","v":0},null,{"$f":"'Cost Default Matrix'!O249","v":110000},null,110000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"`"]
[null,"Central Control ",null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!L250","v":"Communications "},null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!M250","v":7},{"$f":"'Cost Default Matrix'!N250","v":4100},null,{"$f":"'Cost Default Matrix'!O250","v":2300},null,2885.7142857142858]
[null,"Transit Signal Priority"]
[null,"Ramp Metering ",null,null,null,null,null,null,null,"TOTAL Infrastructure Cost",null,null,null,null,null,null,null,null,{"$f":"SUM(S11:T18)","v":107700},null,{"$f":"SUM(U11:V18)","v":118610},null,{"$f":"SUM(W11:X18)","v":132215.71428571429}]
[null,"Central Control"]
[null,"Traffic Actuated",null,null,null,null,null,null,"Incremental Deployment Equipment"]
[null,"Preset Timing",null,null,null,null,null,null,null,"Incremental costs for work zone deployments are extremely variable depending on the type of deployment."]
[null,"Freight Strategies",null,null,null,null,null,null,null,"Many of these equipment deployments are temporary in nature."]
[null,"Truck Only Lanes",null,null,null,null,null,null,null,"User should enter and edit costs appropriate to their planned strategy.  Example costs include:"]
[null,"Compliance",null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!L251","v":"Communication Line"},null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!M251","v":5},{"$f":"'Cost Default Matrix'!N251","v":770},null,{"$f":"'Cost Default Matrix'!O251","v":679.80000000000007},null,{"$f":"IF(R25>0,S25/R25+U25,U25)","v":833.80000000000007}]
[null,"Truck Parking and Reservation Systems",null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!L252","v":"Variable Message Sign - Temporary"},null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!M252","v":10},{"$f":"'Cost Default Matrix'!N252","v":24000},null,{"$f":"'Cost Default Matrix'!O252","v":1200},null,3600]
[null,"Climbing Lanes",null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!L253","v":"Video Camera"},null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!M253","v":6},{"$f":"'Cost Default Matrix'!N253","v":8100},null,{"$f":"'Cost Default Matrix'!O253","v":1100},null,2450]
[null,"Off Hours Delivery",null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!L254","v":"Camera Tower"},null,null,null,null,null,null,null,{"$f":"'Cost Default Matrix'!M254","v":20},{"$f":"'Cost Default Matrix'!N254","v":40000},null,{"$f":"'Cost Default Matrix'!O254","v":380},null,2380]
[null,"Active Traffic Management",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[null,"Variable Speed Limits",null,null,null,null,null,null,null,"TOTAL Incremental Cost",null,null,null,null,null,null,null,null,{"$f":"SUM(S20:T29)","v":72870},null,{"$f":"SUM(U20:V29)","v":3359.8},null,{"$f":"SUM(W20:X29)","v":9263.7999999999993}]
[null,"Part-Time Shoulder Use"]
[null,"Other Strategies",null,null,null,null,null,null,"INPUT",null,"Enter Number of Infrastructure Deployments ",null,null,null,null,null,null,null,null,null,null,null,{"$f":"W19*R32","v":0}]
[null,"Traffic Incident Management"]
[null,"Travel Demand Management",null,null,null,null,null,null,"INPUT",null,"Enter Number of Incremental Deployments",null,null,null,null,null,null,null,null,null,null,null,{"$f":"R34*W30","v":0}]
[null,"HOT Lanes"]
[null,"Road Weather Management",null,null,null,null,null,null,"INPUT",null,"Enter Year of Deployment"]
[4,"Work Zone Management"]
[null,"Shared Use Mobility",null,null,null,null,null,null,null,null,"Average Annual Cost",null,null,null,null,null,null,null,null,null,null,null,{"$f":"$W$32+$W$34","v":0}]
[null,"Costs Summary"]
[null,"2) ESTIMATE BENEFITS",null,null,null,null,null,null,null,null,"Levelized Costs (Used for Benefit Cost Ratio Calculation)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Q63*(IF($R$61>0,$R$61,$S$61))*(1+(IF($R$61>0,$R$61,$S$61)))^(IF($R$57>0,$R$57,$S$57)))/((1+(IF($R$61>0,$R$61,$S$61)))^(IF($R$57>0,$R$57,$S$57))-1)","v":0}]
[null,"Parameters"]
[null,"Strategy Default Impacts"]
[null,"Benefit Template",null,null,null,null,null,null,{"$f":"openingScreenTitle","v":"FHWA Tool for Operations Benefit/Cost (TOPS-BC):  Version 4.0"}]
[null,"Arterial Strategies",null,null,null,null,null,null,null,"PURPOSE:  Estimate Lifecycle Costs of TSM&O Strategies"]
[null,"Traffic Signal Control",null,null,null,null,null,null,null,null,"WORK AREA 2 - PROJECT STREAM OF COSTS AND ESTIMATE NET PRESENT VALUE"]
[null,"Freeway Strategies"]
[null,"Ramp Metering",null,null,null,null,null,null,{"$f":"K6","v":"Work Zone Management"}]
[null,"Traffic Incident Management"]
[null,"Traveler Information",null,null,null,null,null,null,null,null,null,2013,null,{"$f":"L49+1","v":2014},null,{"$f":"N49+1","v":2015},null,{"$f":"P49+1","v":2016},null,{"$f":"R49+1","v":2017},null,{"$f":"T49+1","v":2018},null,{"$f":"V49+1","v":2019},null,{"$f":"X49+1","v":2020},null,{"$f":"Z49+1","v":2021},null,{"$f":"AB49+1","v":2022},null,{"$f":"AD49+1","v":2023},null,{"$f":"AF49+1","v":2024},null,{"$f":"AH49+1","v":2025},null,{"$f":"AJ49+1","v":2026},null,{"$f":"AL49+1","v":2027},null,{"$f":"AN49+1","v":2028},null,{"$f":"AP49+1","v":2029},null,{"$f":"AR49+1","v":2030},null,{"$f":"AT49+1","v":2031},null,{"$f":"AV49+1","v":2032},null,{"$f":"AX49+1","v":2033},null,{"$f":"AZ49+1","v":2034},null,{"$f":"BB49+1","v":2035},null,{"$f":"BD49+1","v":2036},null,{"$f":"BF49+1","v":2037},null,{"$f":"BH49+1","v":2038},null,{"$f":"BJ49+1","v":2039},null,{"$f":"BL49+1","v":2040},null,{"$f":"BN49+1","v":2041},null,{"$f":"BP49+1","v":2042},null,{"$f":"BR49+1","v":2043},null,{"$f":"BT49+1","v":2044},null,{"$f":"BV49+1","v":2045},null,{"$f":"BX49+1","v":2046},null,{"$f":"BZ49+1","v":2047},null,{"$f":"CB49+1","v":2048},null,{"$f":"CD49+1","v":2049},null,{"$f":"CF49+1","v":2050},null,{"$f":"CH49+1","v":2051},null,{"$f":"CJ49+1","v":2052},null,{"$f":"CL49+1","v":2053},null,{"$f":"CN49+1","v":2054},null,{"$f":"CP49+1","v":2055},null,{"$f":"CR49+1","v":2056},null,{"$f":"CT49+1","v":2057},null,{"$f":"CV49+1","v":2058},null,{"$f":"CX49+1","v":2059},null,{"$f":"CZ49+1","v":2060},null,{"$f":"DB49+1","v":2061},null,{"$f":"DD49+1","v":2062},null,{"$f":"DF49+1","v":2063},null,{"$f":"DH49+1","v":2064},null,{"$f":"DJ49+1","v":2065},null,{"$f":"DL49+1","v":2066},null,{"$f":"DN49+1","v":2067},null,{"$f":"DP49+1","v":2068},null,{"$f":"DR49+1","v":2069},null,{"$f":"DT49+1","v":2070},null,{"$f":"DV49+1","v":2071},null,{"$f":"DX49+1","v":2072},null,{"$f":"DZ49+1","v":2073},null,{"$f":"EB49+1","v":2074},null,{"$f":"ED49+1","v":2075},null,{"$f":"EF49+1","v":2076},null,{"$f":"EH49+1","v":2077},null,{"$f":"EJ49+1","v":2078},null,{"$f":"EL49+1","v":2079},null,{"$f":"EN49+1","v":2080},null,{"$f":"EP49+1","v":2081},null,{"$f":"ER49+1","v":2082},null,{"$f":"ET49+1","v":2083},null,{"$f":"EV49+1","v":2084},null,{"$f":"EX49+1","v":2085},null,{"$f":"EZ49+1","v":2086},null,{"$f":"FB49+1","v":2087},null,{"$f":"FD49+1","v":2088},null,{"$f":"FF49+1","v":2089},null,{"$f":"FH49+1","v":2090},null,{"$f":"FJ49+1","v":2091},null,{"$f":"FL49+1","v":2092},null,{"$f":"FN49+1","v":2093},null,{"$f":"FP49+1","v":2094},null,{"$f":"FR49+1","v":2095},null,{"$f":"FT49+1","v":2096},null,{"$f":"FV49+1","v":2097},null,{"$f":"FX49+1","v":2098},null,{"$f":"FZ49+1","v":2099},null,{"$f":"GB49+1","v":2100},null,{"$f":"GD49+1","v":2101},null,{"$f":"GF49+1","v":2102},null,{"$f":"GH49+1","v":2103}]
[null,"En-Route Traveler Information",null,null,null,null,null,null,"Cost Item"]
[null,"Pre-Trip Traveler Information",null,null,null,null,null,null,"Infrastructure Costs ",null,null,{"$f":"L83","v":0},null,{"$f":"N83","v":0},null,{"$f":"P83","v":0},null,{"$f":"R83","v":0},null,{"$f":"T83","v":0},null,{"$f":"V83","v":0},null,{"$f":"X83","v":0},null,{"$f":"Z83","v":0},null,{"$f":"AB83","v":0},null,{"$f":"AD83","v":0},null,{"$f":"AF83","v":0},null,{"$f":"AH83","v":0},null,{"$f":"AJ83","v":0},null,{"$f":"AL83","v":0},null,{"$f":"AN83","v":0},null,{"$f":"AP83","v":0},null,{"$f":"AR83","v":0},null,{"$f":"AT83","v":0},null,{"$f":"AV83","v":0},null,{"$f":"AX83","v":0},null,{"$f":"AZ83","v":0},null,{"$f":"BB83","v":0},null,{"$f":"BD83","v":0},null,{"$f":"BF83","v":0},null,{"$f":"BH83","v":0},null,{"$f":"BJ83","v":0},null,{"$f":"BL83","v":0},null,{"$f":"BN83","v":0},null,{"$f":"BP83","v":0},null,{"$f":"BR83","v":0},null,{"$f":"BT83","v":0},null,{"$f":"BV83","v":0},null,{"$f":"BX83","v":0},null,{"$f":"BZ83","v":0},null,{"$f":"CB83","v":0},null,{"$f":"CD83","v":0},null,{"$f":"CF83","v":0},null,{"$f":"CH83","v":0},null,{"$f":"CJ83","v":0},null,{"$f":"CL83","v":0},null,{"$f":"CN83","v":0},null,{"$f":"CP83","v":0},null,{"$f":"CR83","v":0},null,{"$f":"CT83","v":0},null,{"$f":"CV83","v":0},null,{"$f":"CX83","v":0},null,{"$f":"CZ83","v":0},null,{"$f":"DB83","v":0},null,{"$f":"DD83","v":0},null,{"$f":"DF83","v":0},null,{"$f":"DH83","v":0},null,{"$f":"DJ83","v":0},null,{"$f":"DL83","v":0},null,{"$f":"DN83","v":0},null,{"$f":"DP83","v":0},null,{"$f":"DR83","v":0},null,{"$f":"DT83","v":0},null,{"$f":"DV83","v":0},null,{"$f":"DX83","v":0},null,{"$f":"DZ83","v":0},null,{"$f":"EB83","v":0},null,{"$f":"ED83","v":0},null,{"$f":"EF83","v":0},null,{"$f":"EH83","v":0},null,{"$f":"EJ83","v":0},null,{"$f":"EL83","v":0},null,{"$f":"EN83","v":0},null,{"$f":"EP83","v":0},null,{"$f":"ER83","v":0},null,{"$f":"ET83","v":0},null,{"$f":"EV83","v":0},null,{"$f":"EX83","v":0},null,{"$f":"EZ83","v":0},null,{"$f":"FB83","v":0},null,{"$f":"FD83","v":0},null,{"$f":"FF83","v":0},null,{"$f":"FH83","v":0},null,{"$f":"FJ83","v":0},null,{"$f":"FL83","v":0},null,{"$f":"FN83","v":0},null,{"$f":"FP83","v":0},null,{"$f":"FR83","v":0},null,{"$f":"FT83","v":0},null,{"$f":"FV83","v":0},null,{"$f":"FX83","v":0},null,{"$f":"FZ83","v":0},null,{"$f":"GB83","v":0},null,{"$f":"GD83","v":0},null,{"$f":"GF83","v":0},null,{"$f":"GH83","v":0},null,{"$f":"GJ83","v":0}]
[null,"Freight Strategies and Systems",null,null,null,null,null,null,"Incremental Costs",null,null,{"$f":"L91","v":0},null,{"$f":"N91","v":0},null,{"$f":"P91","v":0},null,{"$f":"R91","v":0},null,{"$f":"T91","v":0},null,{"$f":"V91","v":0},null,{"$f":"X91","v":0},null,{"$f":"Z91","v":0},null,{"$f":"AB91","v":0},null,{"$f":"AD91","v":0},null,{"$f":"AF91","v":0},null,{"$f":"AH91","v":0},null,{"$f":"AJ91","v":0},null,{"$f":"AL91","v":0},null,{"$f":"AN91","v":0},null,{"$f":"AP91","v":0},null,{"$f":"AR91","v":0},null,{"$f":"AT91","v":0},null,{"$f":"AV91","v":0},null,{"$f":"AX91","v":0},null,{"$f":"AZ91","v":0},null,{"$f":"BB91","v":0},null,{"$f":"BD91","v":0},null,{"$f":"BF91","v":0},null,{"$f":"BH91","v":0},null,{"$f":"BJ91","v":0},null,{"$f":"BL91","v":0},null,{"$f":"BN91","v":0},null,{"$f":"BP91","v":0},null,{"$f":"BR91","v":0},null,{"$f":"BT91","v":0},null,{"$f":"BV91","v":0},null,{"$f":"BX91","v":0},null,{"$f":"BZ91","v":0},null,{"$f":"CB91","v":0},null,{"$f":"CD91","v":0},null,{"$f":"CF91","v":0},null,{"$f":"CH91","v":0},null,{"$f":"CJ91","v":0},null,{"$f":"CL91","v":0},null,{"$f":"CN91","v":0},null,{"$f":"CP91","v":0},null,{"$f":"CR91","v":0},null,{"$f":"CT91","v":0},null,{"$f":"CV91","v":0},null,{"$f":"CX91","v":0},null,{"$f":"CZ91","v":0},null,{"$f":"DB91","v":0},null,{"$f":"DD91","v":0},null,{"$f":"DF91","v":0},null,{"$f":"DH91","v":0},null,{"$f":"DJ91","v":0},null,{"$f":"DL91","v":0},null,{"$f":"DN91","v":0},null,{"$f":"DP91","v":0},null,{"$f":"DR91","v":0},null,{"$f":"DT91","v":0},null,{"$f":"DV91","v":0},null,{"$f":"DX91","v":0},null,{"$f":"DZ91","v":0},null,{"$f":"EB91","v":0},null,{"$f":"ED91","v":0},null,{"$f":"EF91","v":0},null,{"$f":"EH91","v":0},null,{"$f":"EJ91","v":0},null,{"$f":"EL91","v":0},null,{"$f":"EN91","v":0},null,{"$f":"EP91","v":0},null,{"$f":"ER91","v":0},null,{"$f":"ET91","v":0},null,{"$f":"EV91","v":0},null,{"$f":"EX91","v":0},null,{"$f":"EZ91","v":0},null,{"$f":"FB91","v":0},null,{"$f":"FD91","v":0},null,{"$f":"FF91","v":0},null,{"$f":"FH91","v":0},null,{"$f":"FJ91","v":0},null,{"$f":"FL91","v":0},null,{"$f":"FN91","v":0},null,{"$f":"FP91","v":0},null,{"$f":"FR91","v":0},null,{"$f":"FT91","v":0},null,{"$f":"FV91","v":0},null,{"$f":"FX91","v":0},null,{"$f":"FZ91","v":0},null,{"$f":"GB91","v":0},null,{"$f":"GD91","v":0},null,{"$f":"GF91","v":0},null,{"$f":"GH91","v":0},null,{"$f":"GJ91","v":0}]
[null,"Truck Only Lanes",null,null,null,null,null,null,"Total Annual Cost",null,null,{"$f":"SUM(L51:M52)","v":0},null,{"$f":"SUM(N51:O52)","v":0},null,{"$f":"SUM(P51:Q52)","v":0},null,{"$f":"SUM(R51:S52)","v":0},null,{"$f":"SUM(T51:U52)","v":0},null,{"$f":"SUM(V51:W52)","v":0},null,{"$f":"SUM(X51:Y52)","v":0},null,{"$f":"SUM(Z51:AA52)","v":0},null,{"$f":"SUM(AB51:AC52)","v":0},null,{"$f":"SUM(AD51:AE52)","v":0},null,{"$f":"SUM(AF51:AG52)","v":0},null,{"$f":"SUM(AH51:AI52)","v":0},null,{"$f":"SUM(AJ51:AK52)","v":0},null,{"$f":"SUM(AL51:AM52)","v":0},null,{"$f":"SUM(AN51:AO52)","v":0},null,{"$f":"SUM(AP51:AQ52)","v":0},null,{"$f":"SUM(AR51:AS52)","v":0},null,{"$f":"SUM(AT51:AU52)","v":0},null,{"$f":"SUM(AV51:AW52)","v":0},null,{"$f":"SUM(AX51:AY52)","v":0},null,{"$f":"SUM(AZ51:BA52)","v":0},null,{"$f":"SUM(BB51:BC52)","v":0},null,{"$f":"SUM(BD51:BE52)","v":0},null,{"$f":"SUM(BF51:BG52)","v":0},null,{"$f":"SUM(BH51:BI52)","v":0},null,{"$f":"SUM(BJ51:BK52)","v":0},null,{"$f":"SUM(BL51:BM52)","v":0},null,{"$f":"SUM(BN51:BO52)","v":0},null,{"$f":"SUM(BP51:BQ52)","v":0},null,{"$f":"SUM(BR51:BS52)","v":0},null,{"$f":"SUM(BT51:BU52)","v":0},null,{"$f":"SUM(BV51:BW52)","v":0},null,{"$f":"SUM(BX51:BY52)","v":0},null,{"$f":"SUM(BZ51:CA52)","v":0},null,{"$f":"SUM(CB51:CC52)","v":0},null,{"$f":"SUM(CD51:CE52)","v":0},null,{"$f":"SUM(CF51:CG52)","v":0},null,{"$f":"SUM(CH51:CI52)","v":0},null,{"$f":"SUM(CJ51:CK52)","v":0},null,{"$f":"SUM(CL51:CM52)","v":0},null,{"$f":"SUM(CN51:CO52)","v":0},null,{"$f":"SUM(CP51:CQ52)","v":0},null,{"$f":"SUM(CR51:CS52)","v":0},null,{"$f":"SUM(CT51:CU52)","v":0},null,{"$f":"SUM(CV51:CW52)","v":0},null,{"$f":"SUM(CX51:CY52)","v":0},null,{"$f":"SUM(CZ51:DA52)","v":0},null,{"$f":"SUM(DB51:DC52)","v":0},null,{"$f":"SUM(DD51:DE52)","v":0},null,{"$f":"SUM(DF51:DG52)","v":0},null,{"$f":"SUM(DH51:DI52)","v":0},null,{"$f":"SUM(DJ51:DK52)","v":0},null,{"$f":"SUM(DL51:DM52)","v":0},null,{"$f":"SUM(DN51:DO52)","v":0},null,{"$f":"SUM(DP51:DQ52)","v":0},null,{"$f":"SUM(DR51:DS52)","v":0},null,{"$f":"SUM(DT51:DU52)","v":0},null,{"$f":"SUM(DV51:DW52)","v":0},null,{"$f":"SUM(DX51:DY52)","v":0},null,{"$f":"SUM(DZ51:EA52)","v":0},null,{"$f":"SUM(EB51:EC52)","v":0},null,{"$f":"SUM(ED51:EE52)","v":0},null,{"$f":"SUM(EF51:EG52)","v":0},null,{"$f":"SUM(EH51:EI52)","v":0},null,{"$f":"SUM(EJ51:EK52)","v":0},null,{"$f":"SUM(EL51:EM52)","v":0},null,{"$f":"SUM(EN51:EO52)","v":0},null,{"$f":"SUM(EP51:EQ52)","v":0},null,{"$f":"SUM(ER51:ES52)","v":0},null,{"$f":"SUM(ET51:EU52)","v":0},null,{"$f":"SUM(EV51:EW52)","v":0},null,{"$f":"SUM(EX51:EY52)","v":0},null,{"$f":"SUM(EZ51:FA52)","v":0},null,{"$f":"SUM(FB51:FC52)","v":0},null,{"$f":"SUM(FD51:FE52)","v":0},null,{"$f":"SUM(FF51:FG52)","v":0},null,{"$f":"SUM(FH51:FI52)","v":0},null,{"$f":"SUM(FJ51:FK52)","v":0},null,{"$f":"SUM(FL51:FM52)","v":0},null,{"$f":"SUM(FN51:FO52)","v":0},null,{"$f":"SUM(FP51:FQ52)","v":0},null,{"$f":"SUM(FR51:FS52)","v":0},null,{"$f":"SUM(FT51:FU52)","v":0},null,{"$f":"SUM(FV51:FW52)","v":0},null,{"$f":"SUM(FX51:FY52)","v":0},null,{"$f":"SUM(FZ51:GA52)","v":0},null,{"$f":"SUM(GB51:GC52)","v":0},null,{"$f":"SUM(GD51:GE52)","v":0},null,{"$f":"SUM(GF51:GG52)","v":0},null,{"$f":"SUM(GH51:GI52)","v":0},null,{"$f":"SUM(GJ51:GK52)","v":0}]
[null,"Compliance",null,null,null,null,null,null,"Cumulative Cost",null,null,{"$f":"L53","v":0},null,{"$f":"L54+N53","v":0},null,{"$f":"N54+P53","v":0},null,{"$f":"P54+R53","v":0},null,{"$f":"R54+T53","v":0},null,{"$f":"T54+V53","v":0},null,{"$f":"V54+X53","v":0},null,{"$f":"X54+Z53","v":0},null,{"$f":"Z54+AB53","v":0},null,{"$f":"AB54+AD53","v":0},null,{"$f":"AD54+AF53","v":0},null,{"$f":"AF54+AH53","v":0},null,{"$f":"AH54+AJ53","v":0},null,{"$f":"AJ54+AL53","v":0},null,{"$f":"AL54+AN53","v":0},null,{"$f":"AN54+AP53","v":0},null,{"$f":"AP54+AR53","v":0},null,{"$f":"AR54+AT53","v":0},null,{"$f":"AT54+AV53","v":0},null,{"$f":"AV54+AX53","v":0},null,{"$f":"AX54+AZ53","v":0},null,{"$f":"AZ54+BB53","v":0},null,{"$f":"BB54+BD53","v":0},null,{"$f":"BD54+BF53","v":0},null,{"$f":"BF54+BH53","v":0},null,{"$f":"BH54+BJ53","v":0},null,{"$f":"BJ54+BL53","v":0},null,{"$f":"BL54+BN53","v":0},null,{"$f":"BN54+BP53","v":0},null,{"$f":"BP54+BR53","v":0},null,{"$f":"BR54+BT53","v":0},null,{"$f":"BT54+BV53","v":0},null,{"$f":"BV54+BX53","v":0},null,{"$f":"BX54+BZ53","v":0},null,{"$f":"BZ54+CB53","v":0},null,{"$f":"CB54+CD53","v":0},null,{"$f":"CD54+CF53","v":0},null,{"$f":"CF54+CH53","v":0},null,{"$f":"CH54+CJ53","v":0},null,{"$f":"CJ54+CL53","v":0},null,{"$f":"CL54+CN53","v":0},null,{"$f":"CN54+CP53","v":0},null,{"$f":"CP54+CR53","v":0},null,{"$f":"CR54+CT53","v":0},null,{"$f":"CT54+CV53","v":0},null,{"$f":"CV54+CX53","v":0},null,{"$f":"CX54+CZ53","v":0},null,{"$f":"CZ54+DB53","v":0},null,{"$f":"DB54+DD53","v":0},null,{"$f":"DD54+DF53","v":0},null,{"$f":"DF54+DH53","v":0},null,{"$f":"DH54+DJ53","v":0},null,{"$f":"DJ54+DL53","v":0},null,{"$f":"DL54+DN53","v":0},null,{"$f":"DN54+DP53","v":0},null,{"$f":"DP54+DR53","v":0},null,{"$f":"DR54+DT53","v":0},null,{"$f":"DT54+DV53","v":0},null,{"$f":"DV54+DX53","v":0},null,{"$f":"DX54+DZ53","v":0},null,{"$f":"DZ54+EB53","v":0},null,{"$f":"EB54+ED53","v":0},null,{"$f":"ED54+EF53","v":0},null,{"$f":"EF54+EH53","v":0},null,{"$f":"EH54+EJ53","v":0},null,{"$f":"EJ54+EL53","v":0},null,{"$f":"EL54+EN53","v":0},null,{"$f":"EN54+EP53","v":0},null,{"$f":"EP54+ER53","v":0},null,{"$f":"ER54+ET53","v":0},null,{"$f":"ET54+EV53","v":0},null,{"$f":"EV54+EX53","v":0},null,{"$f":"EX54+EZ53","v":0},null,{"$f":"EZ54+FB53","v":0},null,{"$f":"FB54+FD53","v":0},null,{"$f":"FD54+FF53","v":0},null,{"$f":"FF54+FH53","v":0},null,{"$f":"FH54+FJ53","v":0},null,{"$f":"FJ54+FL53","v":0},null,{"$f":"FL54+FN53","v":0},null,{"$f":"FN54+FP53","v":0},null,{"$f":"FP54+FR53","v":0},null,{"$f":"FR54+FT53","v":0},null,{"$f":"FT54+FV53","v":0},null,{"$f":"FV54+FX53","v":0},null,{"$f":"FX54+FZ53","v":0},null,{"$f":"FZ54+GB53","v":0},null,{"$f":"GB54+GD53","v":0},null,{"$f":"GD54+GF53","v":0},null,{"$f":"GF54+GH53","v":0},null,{"$f":"GH54+GJ53","v":0}]
[null,"Truck Parking and Reservation Systems"]
[null,"Climbing Lanes"]
[null,"Off Hours Delivery",null,null,null,null,null,null,"INPUT",null,"Enter Number of Years in the Analysis Time Horizon ",null,null,null,null,null,null,null,20,"Source:   TIGER Grant Application Recommendations"]
[null,"Active Traffic Management"]
[null,"Variable Speed Limits",null,null,null,null,null,null,"INPUT",null,"Enter the Beginning Year of the Analysis",null,null,null,null,null,null,null,2019]
[null,"Part-Time Shoulder Use"]
[null,"Other Strategies",null,null,null,null,null,null,"INPUT ",null,"Enter Discount Rate",null,null,null,null,null,null,null,{"$f":"Parameters!$P$27","v":7.0000000000000007E-2},"Source:  Office of Management and Budget"]
[null,"HOT Lanes"]
[null,"Travel Demand Management",null,null,null,null,null,null,null,null,"NET PRESENT VALUE OF COSTS",null,null,null,null,null,{"$f":"(NPV(IF($R$61>0,$R$61,$S$61),INDIRECT(ADDRESS(ROW(R53),((IF($R$59>0,$R$59,$S$59))-2012)*2+(COLUMN($L$53)))):INDIRECT(ADDRESS(ROW($L$53),((IF($R$59>0,$R$59,$S$59)+((IF($R$57>0,$R$57,$S$57))*2)-1)-IF($R$59>0,$R$59,$S$59)+COLUMN(INDIRECT(ADDRESS(ROW($L$53),((IF($R$59>0,$R$59,$S$59)-2012)*2))))+COLUMN($L$53))))))+(VALUE(INDIRECT(ADDRESS(ROW(R53),((IF($R$59>0,$R$59,$S$59))-2012)*2+(COLUMN($J$53))))))","v":0}]
[null,"Road Weather Management",null,null,null,null,null,null,null,null,null,{"$f":"IF(R59>0,R59,S59)","v":2019},"TO ",{"$f":"IF(R57>0, R57+L64,S57+L64)","v":2039}]
[null,"Work Zone Management"]
[null,"Shared Use Mobility"]
[null,"3) MY DEPLOYMENTS"]
[null,"4) RESULTS TEMPLATE"]
[]
[]
[]
[null,null,null,null,null,null,null,null,"WORKING CALCULATIONS SHEET -- DO NOT MODIFY VALUES IN THIS SECTION"]
[]
[null,null,null,null,null,null,null,null,null,"Cost Item",null,2013,null,{"$f":"L74+1","v":2014},null,{"$f":"N74+1","v":2015},null,{"$f":"P74+1","v":2016},null,{"$f":"R74+1","v":2017},null,{"$f":"T74+1","v":2018},null,{"$f":"V74+1","v":2019},null,{"$f":"X74+1","v":2020},null,{"$f":"Z74+1","v":2021},null,{"$f":"AB74+1","v":2022},null,{"$f":"AD74+1","v":2023},null,{"$f":"AF74+1","v":2024},null,{"$f":"AH74+1","v":2025},null,{"$f":"AJ74+1","v":2026},null,{"$f":"AL74+1","v":2027},null,{"$f":"AN74+1","v":2028},null,{"$f":"AP74+1","v":2029},null,{"$f":"AR74+1","v":2030},null,{"$f":"AT74+1","v":2031},null,{"$f":"AV74+1","v":2032},null,{"$f":"AX74+1","v":2033},null,{"$f":"AZ74+1","v":2034},null,{"$f":"BB74+1","v":2035},null,{"$f":"BD74+1","v":2036},null,{"$f":"BF74+1","v":2037},null,{"$f":"BH74+1","v":2038},null,{"$f":"BJ74+1","v":2039},null,{"$f":"BL74+1","v":2040},null,{"$f":"BN74+1","v":2041},null,{"$f":"BP74+1","v":2042},null,{"$f":"BR74+1","v":2043},null,{"$f":"BT74+1","v":2044},null,{"$f":"BV74+1","v":2045},null,{"$f":"BX74+1","v":2046},null,{"$f":"BZ74+1","v":2047},null,{"$f":"CB74+1","v":2048},null,{"$f":"CD74+1","v":2049},null,{"$f":"CF74+1","v":2050},null,{"$f":"CH74+1","v":2051},null,{"$f":"CJ74+1","v":2052},null,{"$f":"CL74+1","v":2053},null,{"$f":"CN74+1","v":2054},null,{"$f":"CP74+1","v":2055},null,{"$f":"CR74+1","v":2056},null,{"$f":"CT74+1","v":2057},null,{"$f":"CV74+1","v":2058},null,{"$f":"CX74+1","v":2059},null,{"$f":"CZ74+1","v":2060},null,{"$f":"DB74+1","v":2061},null,{"$f":"DD74+1","v":2062},null,{"$f":"DF74+1","v":2063},null,{"$f":"DH74+1","v":2064},null,{"$f":"DJ74+1","v":2065},null,{"$f":"DL74+1","v":2066},null,{"$f":"DN74+1","v":2067},null,{"$f":"DP74+1","v":2068},null,{"$f":"DR74+1","v":2069},null,{"$f":"DT74+1","v":2070},null,{"$f":"DV74+1","v":2071},null,{"$f":"DX74+1","v":2072},null,{"$f":"DZ74+1","v":2073},null,{"$f":"EB74+1","v":2074},null,{"$f":"ED74+1","v":2075},null,{"$f":"EF74+1","v":2076},null,{"$f":"EH74+1","v":2077},null,{"$f":"EJ74+1","v":2078},null,{"$f":"EL74+1","v":2079},null,{"$f":"EN74+1","v":2080},null,{"$f":"EP74+1","v":2081},null,{"$f":"ER74+1","v":2082},null,{"$f":"ET74+1","v":2083},null,{"$f":"EV74+1","v":2084},null,{"$f":"EX74+1","v":2085},null,{"$f":"EZ74+1","v":2086},null,{"$f":"FB74+1","v":2087},null,{"$f":"FD74+1","v":2088},null,{"$f":"FF74+1","v":2089},null,{"$f":"FH74+1","v":2090},null,{"$f":"FJ74+1","v":2091},null,{"$f":"FL74+1","v":2092},null,{"$f":"FN74+1","v":2093},null,{"$f":"FP74+1","v":2094},null,{"$f":"FR74+1","v":2095},null,{"$f":"FT74+1","v":2096},null,{"$f":"FV74+1","v":2097},null,{"$f":"FX74+1","v":2098},null,{"$f":"FZ74+1","v":2099},null,{"$f":"GB74+1","v":2100},null,{"$f":"GD74+1","v":2101},null,{"$f":"GF74+1","v":2102},null,{"$f":"GH74+1","v":2103}]
[]
[null,null,null,null,null,null,null,null,"Basic Infrastructure Equipment"]
[null,null,null,null,null,null,null,null,null,{"$f":"J13","v":"TMC Information Dissemination Hardware"},null,{"$f":"IF(L$74<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(L$74-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(L$74>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(N$74<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(N$74-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(N$74>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(P$74<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(P$74-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(P$74>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(R$74<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(R$74-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(R$74>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(T$74<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(T$74-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(T$74>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(V$74<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(V$74-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(V$74>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(X$74<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(X$74-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(X$74>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(Z$74<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(Z$74-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(Z$74>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AB$74<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(AB$74-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(AB$74>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AD$74<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(AD$74-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(AD$74>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AF$74<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(AF$74-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(AF$74>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AH$74<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(AH$74-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(AH$74>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AJ$74<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(AJ$74-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(AJ$74>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AL$74<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(AL$74-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(AL$74>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AN$74<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(AN$74-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(AN$74>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AP$74<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(AP$74-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(AP$74>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AR$74<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(AR$74-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(AR$74>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AT$74<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(AT$74-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(AT$74>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AV$74<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(AV$74-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(AV$74>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AX$74<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(AX$74-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(AX$74>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AZ$74<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(AZ$74-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(AZ$74>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BB$74<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(BB$74-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(BB$74>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BD$74<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(BD$74-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(BD$74>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BF$74<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(BF$74-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(BF$74>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BH$74<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(BH$74-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(BH$74>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BJ$74<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(BJ$74-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(BJ$74>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BL$74<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(BL$74-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(BL$74>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BN$74<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(BN$74-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(BN$74>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BP$74<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(BP$74-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(BP$74>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BR$74<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(BR$74-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(BR$74>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BT$74<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(BT$74-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(BT$74>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BV$74<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(BV$74-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(BV$74>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BX$74<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(BX$74-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(BX$74>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BZ$74<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(BZ$74-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(BZ$74>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CB$74<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(CB$74-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(CB$74>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CD$74<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(CD$74-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(CD$74>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CF$74<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(CF$74-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(CF$74>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CH$74<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(CH$74-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(CH$74>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CJ$74<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(CJ$74-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(CJ$74>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CL$74<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(CL$74-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(CL$74>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CN$74<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(CN$74-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(CN$74>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CP$74<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(CP$74-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(CP$74>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CR$74<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(CR$74-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(CR$74>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CT$74<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(CT$74-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(CT$74>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CV$74<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(CV$74-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(CV$74>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CX$74<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(CX$74-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(CX$74>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CZ$74<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(CZ$74-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(CZ$74>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DB$74<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(DB$74-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(DB$74>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DD$74<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(DD$74-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(DD$74>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DF$74<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(DF$74-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(DF$74>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DH$74<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(DH$74-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(DH$74>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DJ$74<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(DJ$74-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(DJ$74>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DL$74<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(DL$74-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(DL$74>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DN$74<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(DN$74-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(DN$74>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DP$74<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(DP$74-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(DP$74>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DR$74<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(DR$74-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(DR$74>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DT$74<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(DT$74-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(DT$74>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DV$74<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(DV$74-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(DV$74>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DX$74<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(DX$74-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(DX$74>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DZ$74<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(DZ$74-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(DZ$74>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(EB$74<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(EB$74-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(EB$74>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(ED$74<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(ED$74-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(ED$74>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(EF$74<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(EF$74-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(EF$74>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(EH$74<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(EH$74-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(EH$74>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(EJ$74<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(EJ$74-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(EJ$74>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(EL$74<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(EL$74-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(EL$74>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(EN$74<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(EN$74-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(EN$74>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(EP$74<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(EP$74-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(EP$74>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(ER$74<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(ER$74-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(ER$74>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(ET$74<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(ET$74-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(ET$74>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(EV$74<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(EV$74-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(EV$74>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(EX$74<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(EX$74-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(EX$74>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(EZ$74<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(EZ$74-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(EZ$74>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FB$74<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(FB$74-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(FB$74>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FD$74<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(FD$74-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(FD$74>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FF$74<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(FF$74-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(FF$74>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FH$74<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(FH$74-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(FH$74>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FJ$74<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(FJ$74-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(FJ$74>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FL$74<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(FL$74-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(FL$74>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FN$74<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(FN$74-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(FN$74>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FP$74<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(FP$74-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(FP$74>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FR$74<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(FR$74-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(FR$74>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FT$74<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(FT$74-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(FT$74>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FV$74<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(FV$74-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(FV$74>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FX$74<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(FX$74-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(FX$74>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FZ$74<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(FZ$74-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(FZ$74>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(GB$74<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(GB$74-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(GB$74>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(GD$74<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(GD$74-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(GD$74>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(GF$74<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(GF$74-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(GF$74>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(GH$74<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(GH$74-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(GH$74>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(GJ$74<inputCostsYearOfDeployment,0,IF($R13>0,IF(0=MOD(GJ$74-inputCostsYearOfDeployment,$R13),$S13+$U13,$U13),IF(GJ$74>(inputCostsYearOfDeployment-1),$U13,0))*inputCostsInfrastructureCount)","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"J14","v":"TMC Information Dissemination Software"},null,{"$f":"IF(L$74<inputCostsYearOfDeployment,0,IF($R14>0,IF(0=MOD(L$74-inputCostsYearOfDeployment,$R14),$S14+$U14,$U14),IF(L$74>(inputCostsYearOfDeployment-1),$U14,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(N$74<inputCostsYearOfDeployment,0,IF($R14>0,IF(0=MOD(N$74-inputCostsYearOfDeployment,$R14),$S14+$U14,$U14),IF(N$74>(inputCostsYearOfDeployment-1),$U14,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(P$74<inputCostsYearOfDeployment,0,IF($R14>0,IF(0=MOD(P$74-inputCostsYearOfDeployment,$R14),$S14+$U14,$U14),IF(P$74>(inputCostsYearOfDeployment-1),$U14,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(R$74<inputCostsYearOfDeployment,0,IF($R14>0,IF(0=MOD(R$74-inputCostsYearOfDeployment,$R14),$S14+$U14,$U14),IF(R$74>(inputCostsYearOfDeployment-1),$U14,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(T$74<inputCostsYearOfDeployment,0,IF($R14>0,IF(0=MOD(T$74-inputCostsYearOfDeployment,$R14),$S14+$U14,$U14),IF(T$74>(inputCostsYearOfDeployment-1),$U14,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(V$74<inputCostsYearOfDeployment,0,IF($R14>0,IF(0=MOD(V$74-inputCostsYearOfDeployment,$R14),$S14+$U14,$U14),IF(V$74>(inputCostsYearOfDeployment-1),$U14,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(X$74<inputCostsYearOfDeployment,0,IF($R14>0,IF(0=MOD(X$74-inputCostsYearOfDeployment,$R14),$S14+$U14,$U14),IF(X$74>(inputCostsYearOfDeployment-1),$U14,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(Z$74<inputCostsYearOfDeployment,0,IF($R14>0,IF(0=MOD(Z$74-inputCostsYearOfDeployment,$R14),$S14+$U14,$U14),IF(Z$74>(inputCostsYearOfDeployment-1),$U14,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AB$74<inputCostsYearOfDeployment,0,IF($R14>0,IF(0=MOD(AB$74-inputCostsYearOfDeployment,$R14),$S14+$U14,$U14),IF(AB$74>(inputCostsYearOfDeployment-1),$U14,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AD$74<inputCostsYearOfDeployment,0,IF($R14>0,IF(0=MOD(AD$74-inputCostsYearOfDeployment,$R14),$S14+$U14,$U14),IF(AD$74>(inputCostsYearOfDeployment-1),$U14,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AF$74<inputCostsYearOfDeployment,0,IF($R14>0,IF(0=MOD(AF$74-inputCostsYearOfDeployment,$R14),$S14+$U14,$U14),IF(AF$74>(inputCostsYearOfDeployment-1),$U14,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AH$74<inputCostsYearOfDeployment,0,IF($R14>0,IF(0=MOD(AH$74-inputCostsYearOfDeployment,$R14),$S14+$U14,$U14),IF(AH$74>(inputCostsYearOfDeployment-1),$U14,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AJ$74<inputCostsYearOfDeployment,0,IF($R14>0,IF(0=MOD(AJ$74-inputCostsYearOfDeployment,$R14),$S14+$U14,$U14),IF(AJ$74>(inputCostsYearOfDeployment-1),$U14,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AL$74<inputCostsYearOfDeployment,0,IF($R14>0,IF(0=MOD(AL$74-inputCostsYearOfDeployment,$R14),$S14+$U14,$U14),IF(AL$74>(inputCostsYearOfDeployment-1),$U14,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AN$74<inputCostsYearOfDeployment,0,IF($R14>0,IF(0=MOD(AN$74-inputCostsYearOfDeployment,$R14),$S14+$U14,$U14),IF(AN$74>(inputCostsYearOfDeployment-1),$U14,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AP$74<inputCostsYearOfDeployment,0,IF($R14>0,IF(0=MOD(AP$74-inputCostsYearOfDeployment,$R14),$S14+$U14,$U14),IF(AP$74>(inputCostsYearOfDeployment-1),$U14,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AR$74<inputCostsYearOfDeployment,0,IF($R14>0,IF(0=MOD(AR$74-inputCostsYearOfDeployment,$R14),$S14+$U14,$U14),IF(AR$74>(inputCostsYearOfDeployment-1),$U14,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AT$74<inputCostsYearOfDeployment,0,IF($R14>0,IF(0=MOD(AT$74-inputCostsYearOfDeployment,$R14),$S14+$U14,$U14),IF(AT$74>(inputCostsYearOfDeployment-1),$U14,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AV$74<inputCostsYearOfDeployment,0,IF($R14>0,IF(0=MOD(AV$74-inputCostsYearOfDeployment,$R14),$S14+$U14,$U14),IF(AV$74>(inputCostsYearOfDeployment-1),$U14,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AX$74<inputCostsYearOfDeployment,0,IF($R14>0,IF(0=MOD(AX$74-inputCostsYearOfDeployment,$R14),$S14+$U14,$U14),IF(AX$74>(inputCostsYearOfDeployment-1),$U14,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AZ$74<inputCostsYearOfDeployment,0,IF($R14>0,IF(0=MOD(AZ$74-inputCostsYearOfDeployment,$R14),$S14+$U14,$U14),IF(AZ$74>(inputCostsYearOfDeployment-1),$U14,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BB$74<inputCostsYearOfDeployment,0,IF($R14>0,IF(0=MOD(BB$74-inputCostsYearOfDeployment,$R14),$S14+$U14,$U14),IF(BB$74>(inputCostsYearOfDeployment-1),$U14,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BD$74<inputCostsYearOfDeployment,0,IF($R14>0,IF(0=MOD(BD$74-inputCostsYearOfDeployment,$R14),$S14+$U14,$U14),IF(BD$74>(inputCostsYearOfDeployment-1),$U14,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BF$74<inputCostsYearOfDeployment,0,IF($R14>0,IF(0=MOD(BF$74-inputCostsYearOfDeployment,$R14),$S14+$U14,$U14),IF(BF$74>(inputCostsYearOfDeployment-1),$U14,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BH$74<inputCostsYearOfDeployment,0,IF($R14>0,IF(0=MOD(BH$74-inputCostsYearOfDeployment,$R14),$S14+$U14,$U14),IF(BH$74>(inputCostsYearOfDeployment-1),$U14,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BJ$74<inputCostsYearOfDeployment,0,IF($R14>0,IF(0=MOD(BJ$74-inputCostsYearOfDeployment,$R14),$S14+$U14,$U14),IF(BJ$74>(inputCostsYearOfDeployment-1),$U14,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BL$74<inputCostsYearOfDeployment,0,IF($R14>0,IF(0=MOD(BL$74-inputCostsYearOfDeployment,$R14),$S14+$U14,$U14),IF(BL$74>(inputCostsYearOfDeployment-1),$U14,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BN$74<inputCostsYearOfDeployment,0,IF($R14>0,IF(0=MOD(BN$74-inputCostsYearOfDeployment,$R14),$S14+$U14,$U14),IF(BN$74>(inputCostsYearOfDeployment-1),$U14,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BP$74<inputCostsYearOfDeployment,0,IF($R14>0,IF(0=MOD(BP$74-inputCostsYearOfDeployment,$R14),$S14+$U14,$U14),IF(BP$74>(inputCostsYearOfDeployment-1),$U14,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BR$74<inputCostsYearOfDeployment,0,IF($R14>0,IF(0=MOD(BR$74-inputCostsYearOfDeployment,$R14),$S14+$U14,$U14),IF(BR$74>(inputCostsYearOfDeployment-1),$U14,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BT$74<inputCostsYearOfDeployment,0,IF($R14>0,IF(0=MOD(BT$74-inputCostsYearOfDeployment,$R14),$S14+$U14,$U14),IF(BT$74>(inputCostsYearOfDeployment-1),$U14,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BV$74<inputCostsYearOfDeployment,0,IF($R14>0,IF(0=MOD(BV$74-inputCostsYearOfDeployment,$R14),$S14+$U14,$U14),IF(BV$74>(inputCostsYearOfDeployment-1),$U14,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BX$74<inputCostsYearOfDeployment,0,IF($R14>0,IF(0=MOD(BX$74-inputCostsYearOfDeployment,$R14),$S14+$U14,$U14),IF(BX$74>(inputCostsYearOfDeployment-1),$U14,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BZ$74<inputCostsYearOfDeployment,0,IF($R14>0,IF(0=MOD(BZ$74-inputCostsYearOfDeployment,$R14),$S14+$U14,$U14),IF(BZ$74>(inputCostsYearOfDeployment-1),$U14,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CB$74<inputCostsYearOfDeployment,0,IF($R14>0,IF(0=MOD(CB$74-inputCostsYearOfDeployment,$R14),$S14+$U14,$U14),IF(CB$74>(inputCostsYearOfDeployment-1),$U14,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CD$74<inputCostsYearOfDeployment,0,IF($R14>0,IF(0=MOD(CD$74-inputCostsYearOfDeployment,$R14),$S14+$U14,$U14),IF(CD$74>(inputCostsYearOfDeployment-1),$U14,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CF$74<inputCostsYearOfDeployment,0,IF($R14>0,IF(0=MOD(CF$74-inputCostsYearOfDeployment,$R14),$S14+$U14,$U14),IF(CF$74>(inputCostsYearOfDeployment-1),$U14,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CH$74<inputCostsYearOfDeployment,0,IF($R14>0,IF(0=MOD(CH$74-inputCostsYearOfDeployment,$R14),$S14+$U14,$U14),IF(CH$74>(inputCostsYearOfDeployment-1),$U14,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CJ$74<inputCostsYearOfDeployment,0,IF($R14>0,IF(0=MOD(CJ$74-inputCostsYearOfDeployment,$R14),$S14+$U14,$U14),IF(CJ$74>(inputCostsYearOfDeployment-1),$U14,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CL$74<inputCostsYearOfDeployment,0,IF($R14>0,IF(0=MOD(CL$74-inputCostsYearOfDeployment,$R14),$S14+$U14,$U14),IF(CL$74>(inputCostsYearOfDeployment-1),$U14,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CN$74<inputCostsYearOfDeployment,0,IF($R14>0,IF(0=MOD(CN$74-inputCostsYearOfDeployment,$R14),$S14+$U14,$U14),IF(CN$74>(inputCostsYearOfDeployment-1),$U14,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CP$74<inputCostsYearOfDeployment,0,IF($R14>0,IF(0=MOD(CP$74-inputCostsYearOfDeployment,$R14),$S14+$U14,$U14),IF(CP$74>(inputCostsYearOfDeployment-1),$U14,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CR$74<inputCostsYearOfDeployment,0,IF($R14>0,IF(0=MOD(CR$74-inputCostsYearOfDeployment,$R14),$S14+$U14,$U14),IF(CR$74>(inputCostsYearOfDeployment-1),$U14,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CT$74<inputCostsYearOfDeployment,0,IF($R14>0,IF(0=MOD(CT$74-inputCostsYearOfDeployment,$R14),$S14+$U14,$U14),IF(CT$74>(inputCostsYearOfDeployment-1),$U14,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CV$74<inputCostsYearOfDeployment,0,IF($R14>0,IF(0=MOD(CV$74-inputCostsYearOfDeployment,$R14),$S14+$U14,$U14),IF(CV$74>(inputCostsYearOfDeployment-1),$U14,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CX$74<inputCostsYearOfDeployment,0,IF($R14>0,IF(0=MOD(CX$74-inputCostsYearOfDeployment,$R14),$S14+$U14,$U14),IF(CX$74>(inputCostsYearOfDeployment-1),$U14,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CZ$74<inputCostsYearOfDeployment,0,IF($R14>0,IF(0=MOD(CZ$74-inputCostsYearOfDeployment,$R14),$S14+$U14,$U14),IF(CZ$74>(inputCostsYearOfDeployment-1),$U14,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DB$74<inputCostsYearOfDeployment,0,IF($R14>0,IF(0=MOD(DB$74-inputCostsYearOfDeployment,$R14),$S14+$U14,$U14),IF(DB$74>(inputCostsYearOfDeployment-1),$U14,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DD$74<inputCostsYearOfDeployment,0,IF($R14>0,IF(0=MOD(DD$74-inputCostsYearOfDeployment,$R14),$S14+$U14,$U14),IF(DD$74>(inputCostsYearOfDeployment-1),$U14,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DF$74<inputCostsYearOfDeployment,0,IF($R14>0,IF(0=MOD(DF$74-inputCostsYearOfDeployment,$R14),$S14+$U14,$U14),IF(DF$74>(inputCostsYearOfDeployment-1),$U14,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DH$74<inputCostsYearOfDeployment,0,IF($R14>0,IF(0=MOD(DH$74-inputCostsYearOfDeployment,$R14),$S14+$U14,$U14),IF(DH$74>(inputCostsYearOfDeployment-1),$U14,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DJ$74<inputCostsYearOfDeployment,0,IF($R14>0,IF(0=MOD(DJ$74-inputCostsYearOfDeployment,$R14),$S14+$U14,$U14),IF(DJ$74>(inputCostsYearOfDeployment-1),$U14,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DL$74<inputCostsYearOfDeployment,0,IF($R14>0,IF(0=MOD(DL$74-inputCostsYearOfDeployment,$R14),$S14+$U14,$U14),IF(DL$74>(inputCostsYearOfDeployment-1),$U14,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DN$74<inputCostsYearOfDeployment,0,IF($R14>0,IF(0=MOD(DN$74-inputCostsYearOfDeployment,$R14),$S14+$U14,$U14),IF(DN$74>(inputCostsYearOfDeployment-1),$U14,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DP$74<inputCostsYearOfDeployment,0,IF($R14>0,IF(0=MOD(DP$74-inputCostsYearOfDeployment,$R14),$S14+$U14,$U14),IF(DP$74>(inputCostsYearOfDeployment-1),$U14,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DR$74<inputCostsYearOfDeployment,0,IF($R14>0,IF(0=MOD(DR$74-inputCostsYearOfDeployment,$R14),$S14+$U14,$U14),IF(DR$74>(inputCostsYearOfDeployment-1),$U14,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DT$74<inputCostsYearOfDeployment,0,IF($R14>0,IF(0=MOD(DT$74-inputCostsYearOfDeployment,$R14),$S14+$U14,$U14),IF(DT$74>(inputCostsYearOfDeployment-1),$U14,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DV$74<inputCostsYearOfDeployment,0,IF($R14>0,IF(0=MOD(DV$74-inputCostsYearOfDeployment,$R14),$S14+$U14,$U14),IF(DV$74>(inputCostsYearOfDeployment-1),$U14,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DX$74<inputCostsYearOfDeployment,0,IF($R14>0,IF(0=MOD(DX$74-inputCostsYearOfDeployment,$R14),$S14+$U14,$U14),IF(DX$74>(inputCostsYearOfDeployment-1),$U14,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DZ$74<inputCostsYearOfDeployment,0,IF($R14>0,IF(0=MOD(DZ$74-inputCostsYearOfDeployment,$R14),$S14+$U14,$U14),IF(DZ$74>(inputCostsYearOfDeployment-1),$U14,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(EB$74<inputCostsYearOfDeployment,0,IF($R14>0,IF(0=MOD(EB$74-inputCostsYearOfDeployment,$R14),$S14+$U14,$U14),IF(EB$74>(inputCostsYearOfDeployment-1),$U14,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(ED$74<inputCostsYearOfDeployment,0,IF($R14>0,IF(0=MOD(ED$74-inputCostsYearOfDeployment,$R14),$S14+$U14,$U14),IF(ED$74>(inputCostsYearOfDeployment-1),$U14,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(EF$74<inputCostsYearOfDeployment,0,IF($R14>0,IF(0=MOD(EF$74-inputCostsYearOfDeployment,$R14),$S14+$U14,$U14),IF(EF$74>(inputCostsYearOfDeployment-1),$U14,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(EH$74<inputCostsYearOfDeployment,0,IF($R14>0,IF(0=MOD(EH$74-inputCostsYearOfDeployment,$R14),$S14+$U14,$U14),IF(EH$74>(inputCostsYearOfDeployment-1),$U14,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(EJ$74<inputCostsYearOfDeployment,0,IF($R14>0,IF(0=MOD(EJ$74-inputCostsYearOfDeployment,$R14),$S14+$U14,$U14),IF(EJ$74>(inputCostsYearOfDeployment-1),$U14,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(EL$74<inputCostsYearOfDeployment,0,IF($R14>0,IF(0=MOD(EL$74-inputCostsYearOfDeployment,$R14),$S14+$U14,$U14),IF(EL$74>(inputCostsYearOfDeployment-1),$U14,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(EN$74<inputCostsYearOfDeployment,0,IF($R14>0,IF(0=MOD(EN$74-inputCostsYearOfDeployment,$R14),$S14+$U14,$U14),IF(EN$74>(inputCostsYearOfDeployment-1),$U14,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(EP$74<inputCostsYearOfDeployment,0,IF($R14>0,IF(0=MOD(EP$74-inputCostsYearOfDeployment,$R14),$S14+$U14,$U14),IF(EP$74>(inputCostsYearOfDeployment-1),$U14,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(ER$74<inputCostsYearOfDeployment,0,IF($R14>0,IF(0=MOD(ER$74-inputCostsYearOfDeployment,$R14),$S14+$U14,$U14),IF(ER$74>(inputCostsYearOfDeployment-1),$U14,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(ET$74<inputCostsYearOfDeployment,0,IF($R14>0,IF(0=MOD(ET$74-inputCostsYearOfDeployment,$R14),$S14+$U14,$U14),IF(ET$74>(inputCostsYearOfDeployment-1),$U14,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(EV$74<inputCostsYearOfDeployment,0,IF($R14>0,IF(0=MOD(EV$74-inputCostsYearOfDeployment,$R14),$S14+$U14,$U14),IF(EV$74>(inputCostsYearOfDeployment-1),$U14,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(EX$74<inputCostsYearOfDeployment,0,IF($R14>0,IF(0=MOD(EX$74-inputCostsYearOfDeployment,$R14),$S14+$U14,$U14),IF(EX$74>(inputCostsYearOfDeployment-1),$U14,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(EZ$74<inputCostsYearOfDeployment,0,IF($R14>0,IF(0=MOD(EZ$74-inputCostsYearOfDeployment,$R14),$S14+$U14,$U14),IF(EZ$74>(inputCostsYearOfDeployment-1),$U14,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FB$74<inputCostsYearOfDeployment,0,IF($R14>0,IF(0=MOD(FB$74-inputCostsYearOfDeployment,$R14),$S14+$U14,$U14),IF(FB$74>(inputCostsYearOfDeployment-1),$U14,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FD$74<inputCostsYearOfDeployment,0,IF($R14>0,IF(0=MOD(FD$74-inputCostsYearOfDeployment,$R14),$S14+$U14,$U14),IF(FD$74>(inputCostsYearOfDeployment-1),$U14,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FF$74<inputCostsYearOfDeployment,0,IF($R14>0,IF(0=MOD(FF$74-inputCostsYearOfDeployment,$R14),$S14+$U14,$U14),IF(FF$74>(inputCostsYearOfDeployment-1),$U14,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FH$74<inputCostsYearOfDeployment,0,IF($R14>0,IF(0=MOD(FH$74-inputCostsYearOfDeployment,$R14),$S14+$U14,$U14),IF(FH$74>(inputCostsYearOfDeployment-1),$U14,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FJ$74<inputCostsYearOfDeployment,0,IF($R14>0,IF(0=MOD(FJ$74-inputCostsYearOfDeployment,$R14),$S14+$U14,$U14),IF(FJ$74>(inputCostsYearOfDeployment-1),$U14,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FL$74<inputCostsYearOfDeployment,0,IF($R14>0,IF(0=MOD(FL$74-inputCostsYearOfDeployment,$R14),$S14+$U14,$U14),IF(FL$74>(inputCostsYearOfDeployment-1),$U14,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FN$74<inputCostsYearOfDeployment,0,IF($R14>0,IF(0=MOD(FN$74-inputCostsYearOfDeployment,$R14),$S14+$U14,$U14),IF(FN$74>(inputCostsYearOfDeployment-1),$U14,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FP$74<inputCostsYearOfDeployment,0,IF($R14>0,IF(0=MOD(FP$74-inputCostsYearOfDeployment,$R14),$S14+$U14,$U14),IF(FP$74>(inputCostsYearOfDeployment-1),$U14,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FR$74<inputCostsYearOfDeployment,0,IF($R14>0,IF(0=MOD(FR$74-inputCostsYearOfDeployment,$R14),$S14+$U14,$U14),IF(FR$74>(inputCostsYearOfDeployment-1),$U14,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FT$74<inputCostsYearOfDeployment,0,IF($R14>0,IF(0=MOD(FT$74-inputCostsYearOfDeployment,$R14),$S14+$U14,$U14),IF(FT$74>(inputCostsYearOfDeployment-1),$U14,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FV$74<inputCostsYearOfDeployment,0,IF($R14>0,IF(0=MOD(FV$74-inputCostsYearOfDeployment,$R14),$S14+$U14,$U14),IF(FV$74>(inputCostsYearOfDeployment-1),$U14,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FX$74<inputCostsYearOfDeployment,0,IF($R14>0,IF(0=MOD(FX$74-inputCostsYearOfDeployment,$R14),$S14+$U14,$U14),IF(FX$74>(inputCostsYearOfDeployment-1),$U14,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FZ$74<inputCostsYearOfDeployment,0,IF($R14>0,IF(0=MOD(FZ$74-inputCostsYearOfDeployment,$R14),$S14+$U14,$U14),IF(FZ$74>(inputCostsYearOfDeployment-1),$U14,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(GB$74<inputCostsYearOfDeployment,0,IF($R14>0,IF(0=MOD(GB$74-inputCostsYearOfDeployment,$R14),$S14+$U14,$U14),IF(GB$74>(inputCostsYearOfDeployment-1),$U14,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(GD$74<inputCostsYearOfDeployment,0,IF($R14>0,IF(0=MOD(GD$74-inputCostsYearOfDeployment,$R14),$S14+$U14,$U14),IF(GD$74>(inputCostsYearOfDeployment-1),$U14,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(GF$74<inputCostsYearOfDeployment,0,IF($R14>0,IF(0=MOD(GF$74-inputCostsYearOfDeployment,$R14),$S14+$U14,$U14),IF(GF$74>(inputCostsYearOfDeployment-1),$U14,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(GH$74<inputCostsYearOfDeployment,0,IF($R14>0,IF(0=MOD(GH$74-inputCostsYearOfDeployment,$R14),$S14+$U14,$U14),IF(GH$74>(inputCostsYearOfDeployment-1),$U14,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(GJ$74<inputCostsYearOfDeployment,0,IF($R14>0,IF(0=MOD(GJ$74-inputCostsYearOfDeployment,$R14),$S14+$U14,$U14),IF(GJ$74>(inputCostsYearOfDeployment-1),$U14,0))*inputCostsInfrastructureCount)","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"J15","v":"TMC System Integration"},null,{"$f":"IF(L$74<inputCostsYearOfDeployment,0,IF($R15>0,IF(0=MOD(L$74-inputCostsYearOfDeployment,$R15),$S15+$U15,$U15),IF(L$74>(inputCostsYearOfDeployment-1),$U15,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(N$74<inputCostsYearOfDeployment,0,IF($R15>0,IF(0=MOD(N$74-inputCostsYearOfDeployment,$R15),$S15+$U15,$U15),IF(N$74>(inputCostsYearOfDeployment-1),$U15,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(P$74<inputCostsYearOfDeployment,0,IF($R15>0,IF(0=MOD(P$74-inputCostsYearOfDeployment,$R15),$S15+$U15,$U15),IF(P$74>(inputCostsYearOfDeployment-1),$U15,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(R$74<inputCostsYearOfDeployment,0,IF($R15>0,IF(0=MOD(R$74-inputCostsYearOfDeployment,$R15),$S15+$U15,$U15),IF(R$74>(inputCostsYearOfDeployment-1),$U15,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(T$74<inputCostsYearOfDeployment,0,IF($R15>0,IF(0=MOD(T$74-inputCostsYearOfDeployment,$R15),$S15+$U15,$U15),IF(T$74>(inputCostsYearOfDeployment-1),$U15,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(V$74<inputCostsYearOfDeployment,0,IF($R15>0,IF(0=MOD(V$74-inputCostsYearOfDeployment,$R15),$S15+$U15,$U15),IF(V$74>(inputCostsYearOfDeployment-1),$U15,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(X$74<inputCostsYearOfDeployment,0,IF($R15>0,IF(0=MOD(X$74-inputCostsYearOfDeployment,$R15),$S15+$U15,$U15),IF(X$74>(inputCostsYearOfDeployment-1),$U15,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(Z$74<inputCostsYearOfDeployment,0,IF($R15>0,IF(0=MOD(Z$74-inputCostsYearOfDeployment,$R15),$S15+$U15,$U15),IF(Z$74>(inputCostsYearOfDeployment-1),$U15,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AB$74<inputCostsYearOfDeployment,0,IF($R15>0,IF(0=MOD(AB$74-inputCostsYearOfDeployment,$R15),$S15+$U15,$U15),IF(AB$74>(inputCostsYearOfDeployment-1),$U15,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AD$74<inputCostsYearOfDeployment,0,IF($R15>0,IF(0=MOD(AD$74-inputCostsYearOfDeployment,$R15),$S15+$U15,$U15),IF(AD$74>(inputCostsYearOfDeployment-1),$U15,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AF$74<inputCostsYearOfDeployment,0,IF($R15>0,IF(0=MOD(AF$74-inputCostsYearOfDeployment,$R15),$S15+$U15,$U15),IF(AF$74>(inputCostsYearOfDeployment-1),$U15,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AH$74<inputCostsYearOfDeployment,0,IF($R15>0,IF(0=MOD(AH$74-inputCostsYearOfDeployment,$R15),$S15+$U15,$U15),IF(AH$74>(inputCostsYearOfDeployment-1),$U15,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AJ$74<inputCostsYearOfDeployment,0,IF($R15>0,IF(0=MOD(AJ$74-inputCostsYearOfDeployment,$R15),$S15+$U15,$U15),IF(AJ$74>(inputCostsYearOfDeployment-1),$U15,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AL$74<inputCostsYearOfDeployment,0,IF($R15>0,IF(0=MOD(AL$74-inputCostsYearOfDeployment,$R15),$S15+$U15,$U15),IF(AL$74>(inputCostsYearOfDeployment-1),$U15,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AN$74<inputCostsYearOfDeployment,0,IF($R15>0,IF(0=MOD(AN$74-inputCostsYearOfDeployment,$R15),$S15+$U15,$U15),IF(AN$74>(inputCostsYearOfDeployment-1),$U15,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AP$74<inputCostsYearOfDeployment,0,IF($R15>0,IF(0=MOD(AP$74-inputCostsYearOfDeployment,$R15),$S15+$U15,$U15),IF(AP$74>(inputCostsYearOfDeployment-1),$U15,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AR$74<inputCostsYearOfDeployment,0,IF($R15>0,IF(0=MOD(AR$74-inputCostsYearOfDeployment,$R15),$S15+$U15,$U15),IF(AR$74>(inputCostsYearOfDeployment-1),$U15,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AT$74<inputCostsYearOfDeployment,0,IF($R15>0,IF(0=MOD(AT$74-inputCostsYearOfDeployment,$R15),$S15+$U15,$U15),IF(AT$74>(inputCostsYearOfDeployment-1),$U15,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AV$74<inputCostsYearOfDeployment,0,IF($R15>0,IF(0=MOD(AV$74-inputCostsYearOfDeployment,$R15),$S15+$U15,$U15),IF(AV$74>(inputCostsYearOfDeployment-1),$U15,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AX$74<inputCostsYearOfDeployment,0,IF($R15>0,IF(0=MOD(AX$74-inputCostsYearOfDeployment,$R15),$S15+$U15,$U15),IF(AX$74>(inputCostsYearOfDeployment-1),$U15,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AZ$74<inputCostsYearOfDeployment,0,IF($R15>0,IF(0=MOD(AZ$74-inputCostsYearOfDeployment,$R15),$S15+$U15,$U15),IF(AZ$74>(inputCostsYearOfDeployment-1),$U15,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BB$74<inputCostsYearOfDeployment,0,IF($R15>0,IF(0=MOD(BB$74-inputCostsYearOfDeployment,$R15),$S15+$U15,$U15),IF(BB$74>(inputCostsYearOfDeployment-1),$U15,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BD$74<inputCostsYearOfDeployment,0,IF($R15>0,IF(0=MOD(BD$74-inputCostsYearOfDeployment,$R15),$S15+$U15,$U15),IF(BD$74>(inputCostsYearOfDeployment-1),$U15,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BF$74<inputCostsYearOfDeployment,0,IF($R15>0,IF(0=MOD(BF$74-inputCostsYearOfDeployment,$R15),$S15+$U15,$U15),IF(BF$74>(inputCostsYearOfDeployment-1),$U15,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BH$74<inputCostsYearOfDeployment,0,IF($R15>0,IF(0=MOD(BH$74-inputCostsYearOfDeployment,$R15),$S15+$U15,$U15),IF(BH$74>(inputCostsYearOfDeployment-1),$U15,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BJ$74<inputCostsYearOfDeployment,0,IF($R15>0,IF(0=MOD(BJ$74-inputCostsYearOfDeployment,$R15),$S15+$U15,$U15),IF(BJ$74>(inputCostsYearOfDeployment-1),$U15,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BL$74<inputCostsYearOfDeployment,0,IF($R15>0,IF(0=MOD(BL$74-inputCostsYearOfDeployment,$R15),$S15+$U15,$U15),IF(BL$74>(inputCostsYearOfDeployment-1),$U15,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BN$74<inputCostsYearOfDeployment,0,IF($R15>0,IF(0=MOD(BN$74-inputCostsYearOfDeployment,$R15),$S15+$U15,$U15),IF(BN$74>(inputCostsYearOfDeployment-1),$U15,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BP$74<inputCostsYearOfDeployment,0,IF($R15>0,IF(0=MOD(BP$74-inputCostsYearOfDeployment,$R15),$S15+$U15,$U15),IF(BP$74>(inputCostsYearOfDeployment-1),$U15,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BR$74<inputCostsYearOfDeployment,0,IF($R15>0,IF(0=MOD(BR$74-inputCostsYearOfDeployment,$R15),$S15+$U15,$U15),IF(BR$74>(inputCostsYearOfDeployment-1),$U15,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BT$74<inputCostsYearOfDeployment,0,IF($R15>0,IF(0=MOD(BT$74-inputCostsYearOfDeployment,$R15),$S15+$U15,$U15),IF(BT$74>(inputCostsYearOfDeployment-1),$U15,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BV$74<inputCostsYearOfDeployment,0,IF($R15>0,IF(0=MOD(BV$74-inputCostsYearOfDeployment,$R15),$S15+$U15,$U15),IF(BV$74>(inputCostsYearOfDeployment-1),$U15,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BX$74<inputCostsYearOfDeployment,0,IF($R15>0,IF(0=MOD(BX$74-inputCostsYearOfDeployment,$R15),$S15+$U15,$U15),IF(BX$74>(inputCostsYearOfDeployment-1),$U15,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BZ$74<inputCostsYearOfDeployment,0,IF($R15>0,IF(0=MOD(BZ$74-inputCostsYearOfDeployment,$R15),$S15+$U15,$U15),IF(BZ$74>(inputCostsYearOfDeployment-1),$U15,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CB$74<inputCostsYearOfDeployment,0,IF($R15>0,IF(0=MOD(CB$74-inputCostsYearOfDeployment,$R15),$S15+$U15,$U15),IF(CB$74>(inputCostsYearOfDeployment-1),$U15,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CD$74<inputCostsYearOfDeployment,0,IF($R15>0,IF(0=MOD(CD$74-inputCostsYearOfDeployment,$R15),$S15+$U15,$U15),IF(CD$74>(inputCostsYearOfDeployment-1),$U15,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CF$74<inputCostsYearOfDeployment,0,IF($R15>0,IF(0=MOD(CF$74-inputCostsYearOfDeployment,$R15),$S15+$U15,$U15),IF(CF$74>(inputCostsYearOfDeployment-1),$U15,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CH$74<inputCostsYearOfDeployment,0,IF($R15>0,IF(0=MOD(CH$74-inputCostsYearOfDeployment,$R15),$S15+$U15,$U15),IF(CH$74>(inputCostsYearOfDeployment-1),$U15,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CJ$74<inputCostsYearOfDeployment,0,IF($R15>0,IF(0=MOD(CJ$74-inputCostsYearOfDeployment,$R15),$S15+$U15,$U15),IF(CJ$74>(inputCostsYearOfDeployment-1),$U15,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CL$74<inputCostsYearOfDeployment,0,IF($R15>0,IF(0=MOD(CL$74-inputCostsYearOfDeployment,$R15),$S15+$U15,$U15),IF(CL$74>(inputCostsYearOfDeployment-1),$U15,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CN$74<inputCostsYearOfDeployment,0,IF($R15>0,IF(0=MOD(CN$74-inputCostsYearOfDeployment,$R15),$S15+$U15,$U15),IF(CN$74>(inputCostsYearOfDeployment-1),$U15,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CP$74<inputCostsYearOfDeployment,0,IF($R15>0,IF(0=MOD(CP$74-inputCostsYearOfDeployment,$R15),$S15+$U15,$U15),IF(CP$74>(inputCostsYearOfDeployment-1),$U15,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CR$74<inputCostsYearOfDeployment,0,IF($R15>0,IF(0=MOD(CR$74-inputCostsYearOfDeployment,$R15),$S15+$U15,$U15),IF(CR$74>(inputCostsYearOfDeployment-1),$U15,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CT$74<inputCostsYearOfDeployment,0,IF($R15>0,IF(0=MOD(CT$74-inputCostsYearOfDeployment,$R15),$S15+$U15,$U15),IF(CT$74>(inputCostsYearOfDeployment-1),$U15,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CV$74<inputCostsYearOfDeployment,0,IF($R15>0,IF(0=MOD(CV$74-inputCostsYearOfDeployment,$R15),$S15+$U15,$U15),IF(CV$74>(inputCostsYearOfDeployment-1),$U15,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CX$74<inputCostsYearOfDeployment,0,IF($R15>0,IF(0=MOD(CX$74-inputCostsYearOfDeployment,$R15),$S15+$U15,$U15),IF(CX$74>(inputCostsYearOfDeployment-1),$U15,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CZ$74<inputCostsYearOfDeployment,0,IF($R15>0,IF(0=MOD(CZ$74-inputCostsYearOfDeployment,$R15),$S15+$U15,$U15),IF(CZ$74>(inputCostsYearOfDeployment-1),$U15,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DB$74<inputCostsYearOfDeployment,0,IF($R15>0,IF(0=MOD(DB$74-inputCostsYearOfDeployment,$R15),$S15+$U15,$U15),IF(DB$74>(inputCostsYearOfDeployment-1),$U15,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DD$74<inputCostsYearOfDeployment,0,IF($R15>0,IF(0=MOD(DD$74-inputCostsYearOfDeployment,$R15),$S15+$U15,$U15),IF(DD$74>(inputCostsYearOfDeployment-1),$U15,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DF$74<inputCostsYearOfDeployment,0,IF($R15>0,IF(0=MOD(DF$74-inputCostsYearOfDeployment,$R15),$S15+$U15,$U15),IF(DF$74>(inputCostsYearOfDeployment-1),$U15,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DH$74<inputCostsYearOfDeployment,0,IF($R15>0,IF(0=MOD(DH$74-inputCostsYearOfDeployment,$R15),$S15+$U15,$U15),IF(DH$74>(inputCostsYearOfDeployment-1),$U15,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DJ$74<inputCostsYearOfDeployment,0,IF($R15>0,IF(0=MOD(DJ$74-inputCostsYearOfDeployment,$R15),$S15+$U15,$U15),IF(DJ$74>(inputCostsYearOfDeployment-1),$U15,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DL$74<inputCostsYearOfDeployment,0,IF($R15>0,IF(0=MOD(DL$74-inputCostsYearOfDeployment,$R15),$S15+$U15,$U15),IF(DL$74>(inputCostsYearOfDeployment-1),$U15,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DN$74<inputCostsYearOfDeployment,0,IF($R15>0,IF(0=MOD(DN$74-inputCostsYearOfDeployment,$R15),$S15+$U15,$U15),IF(DN$74>(inputCostsYearOfDeployment-1),$U15,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DP$74<inputCostsYearOfDeployment,0,IF($R15>0,IF(0=MOD(DP$74-inputCostsYearOfDeployment,$R15),$S15+$U15,$U15),IF(DP$74>(inputCostsYearOfDeployment-1),$U15,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DR$74<inputCostsYearOfDeployment,0,IF($R15>0,IF(0=MOD(DR$74-inputCostsYearOfDeployment,$R15),$S15+$U15,$U15),IF(DR$74>(inputCostsYearOfDeployment-1),$U15,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DT$74<inputCostsYearOfDeployment,0,IF($R15>0,IF(0=MOD(DT$74-inputCostsYearOfDeployment,$R15),$S15+$U15,$U15),IF(DT$74>(inputCostsYearOfDeployment-1),$U15,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DV$74<inputCostsYearOfDeployment,0,IF($R15>0,IF(0=MOD(DV$74-inputCostsYearOfDeployment,$R15),$S15+$U15,$U15),IF(DV$74>(inputCostsYearOfDeployment-1),$U15,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DX$74<inputCostsYearOfDeployment,0,IF($R15>0,IF(0=MOD(DX$74-inputCostsYearOfDeployment,$R15),$S15+$U15,$U15),IF(DX$74>(inputCostsYearOfDeployment-1),$U15,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DZ$74<inputCostsYearOfDeployment,0,IF($R15>0,IF(0=MOD(DZ$74-inputCostsYearOfDeployment,$R15),$S15+$U15,$U15),IF(DZ$74>(inputCostsYearOfDeployment-1),$U15,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(EB$74<inputCostsYearOfDeployment,0,IF($R15>0,IF(0=MOD(EB$74-inputCostsYearOfDeployment,$R15),$S15+$U15,$U15),IF(EB$74>(inputCostsYearOfDeployment-1),$U15,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(ED$74<inputCostsYearOfDeployment,0,IF($R15>0,IF(0=MOD(ED$74-inputCostsYearOfDeployment,$R15),$S15+$U15,$U15),IF(ED$74>(inputCostsYearOfDeployment-1),$U15,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(EF$74<inputCostsYearOfDeployment,0,IF($R15>0,IF(0=MOD(EF$74-inputCostsYearOfDeployment,$R15),$S15+$U15,$U15),IF(EF$74>(inputCostsYearOfDeployment-1),$U15,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(EH$74<inputCostsYearOfDeployment,0,IF($R15>0,IF(0=MOD(EH$74-inputCostsYearOfDeployment,$R15),$S15+$U15,$U15),IF(EH$74>(inputCostsYearOfDeployment-1),$U15,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(EJ$74<inputCostsYearOfDeployment,0,IF($R15>0,IF(0=MOD(EJ$74-inputCostsYearOfDeployment,$R15),$S15+$U15,$U15),IF(EJ$74>(inputCostsYearOfDeployment-1),$U15,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(EL$74<inputCostsYearOfDeployment,0,IF($R15>0,IF(0=MOD(EL$74-inputCostsYearOfDeployment,$R15),$S15+$U15,$U15),IF(EL$74>(inputCostsYearOfDeployment-1),$U15,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(EN$74<inputCostsYearOfDeployment,0,IF($R15>0,IF(0=MOD(EN$74-inputCostsYearOfDeployment,$R15),$S15+$U15,$U15),IF(EN$74>(inputCostsYearOfDeployment-1),$U15,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(EP$74<inputCostsYearOfDeployment,0,IF($R15>0,IF(0=MOD(EP$74-inputCostsYearOfDeployment,$R15),$S15+$U15,$U15),IF(EP$74>(inputCostsYearOfDeployment-1),$U15,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(ER$74<inputCostsYearOfDeployment,0,IF($R15>0,IF(0=MOD(ER$74-inputCostsYearOfDeployment,$R15),$S15+$U15,$U15),IF(ER$74>(inputCostsYearOfDeployment-1),$U15,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(ET$74<inputCostsYearOfDeployment,0,IF($R15>0,IF(0=MOD(ET$74-inputCostsYearOfDeployment,$R15),$S15+$U15,$U15),IF(ET$74>(inputCostsYearOfDeployment-1),$U15,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(EV$74<inputCostsYearOfDeployment,0,IF($R15>0,IF(0=MOD(EV$74-inputCostsYearOfDeployment,$R15),$S15+$U15,$U15),IF(EV$74>(inputCostsYearOfDeployment-1),$U15,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(EX$74<inputCostsYearOfDeployment,0,IF($R15>0,IF(0=MOD(EX$74-inputCostsYearOfDeployment,$R15),$S15+$U15,$U15),IF(EX$74>(inputCostsYearOfDeployment-1),$U15,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(EZ$74<inputCostsYearOfDeployment,0,IF($R15>0,IF(0=MOD(EZ$74-inputCostsYearOfDeployment,$R15),$S15+$U15,$U15),IF(EZ$74>(inputCostsYearOfDeployment-1),$U15,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FB$74<inputCostsYearOfDeployment,0,IF($R15>0,IF(0=MOD(FB$74-inputCostsYearOfDeployment,$R15),$S15+$U15,$U15),IF(FB$74>(inputCostsYearOfDeployment-1),$U15,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FD$74<inputCostsYearOfDeployment,0,IF($R15>0,IF(0=MOD(FD$74-inputCostsYearOfDeployment,$R15),$S15+$U15,$U15),IF(FD$74>(inputCostsYearOfDeployment-1),$U15,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FF$74<inputCostsYearOfDeployment,0,IF($R15>0,IF(0=MOD(FF$74-inputCostsYearOfDeployment,$R15),$S15+$U15,$U15),IF(FF$74>(inputCostsYearOfDeployment-1),$U15,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FH$74<inputCostsYearOfDeployment,0,IF($R15>0,IF(0=MOD(FH$74-inputCostsYearOfDeployment,$R15),$S15+$U15,$U15),IF(FH$74>(inputCostsYearOfDeployment-1),$U15,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FJ$74<inputCostsYearOfDeployment,0,IF($R15>0,IF(0=MOD(FJ$74-inputCostsYearOfDeployment,$R15),$S15+$U15,$U15),IF(FJ$74>(inputCostsYearOfDeployment-1),$U15,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FL$74<inputCostsYearOfDeployment,0,IF($R15>0,IF(0=MOD(FL$74-inputCostsYearOfDeployment,$R15),$S15+$U15,$U15),IF(FL$74>(inputCostsYearOfDeployment-1),$U15,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FN$74<inputCostsYearOfDeployment,0,IF($R15>0,IF(0=MOD(FN$74-inputCostsYearOfDeployment,$R15),$S15+$U15,$U15),IF(FN$74>(inputCostsYearOfDeployment-1),$U15,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FP$74<inputCostsYearOfDeployment,0,IF($R15>0,IF(0=MOD(FP$74-inputCostsYearOfDeployment,$R15),$S15+$U15,$U15),IF(FP$74>(inputCostsYearOfDeployment-1),$U15,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FR$74<inputCostsYearOfDeployment,0,IF($R15>0,IF(0=MOD(FR$74-inputCostsYearOfDeployment,$R15),$S15+$U15,$U15),IF(FR$74>(inputCostsYearOfDeployment-1),$U15,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FT$74<inputCostsYearOfDeployment,0,IF($R15>0,IF(0=MOD(FT$74-inputCostsYearOfDeployment,$R15),$S15+$U15,$U15),IF(FT$74>(inputCostsYearOfDeployment-1),$U15,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FV$74<inputCostsYearOfDeployment,0,IF($R15>0,IF(0=MOD(FV$74-inputCostsYearOfDeployment,$R15),$S15+$U15,$U15),IF(FV$74>(inputCostsYearOfDeployment-1),$U15,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FX$74<inputCostsYearOfDeployment,0,IF($R15>0,IF(0=MOD(FX$74-inputCostsYearOfDeployment,$R15),$S15+$U15,$U15),IF(FX$74>(inputCostsYearOfDeployment-1),$U15,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FZ$74<inputCostsYearOfDeployment,0,IF($R15>0,IF(0=MOD(FZ$74-inputCostsYearOfDeployment,$R15),$S15+$U15,$U15),IF(FZ$74>(inputCostsYearOfDeployment-1),$U15,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(GB$74<inputCostsYearOfDeployment,0,IF($R15>0,IF(0=MOD(GB$74-inputCostsYearOfDeployment,$R15),$S15+$U15,$U15),IF(GB$74>(inputCostsYearOfDeployment-1),$U15,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(GD$74<inputCostsYearOfDeployment,0,IF($R15>0,IF(0=MOD(GD$74-inputCostsYearOfDeployment,$R15),$S15+$U15,$U15),IF(GD$74>(inputCostsYearOfDeployment-1),$U15,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(GF$74<inputCostsYearOfDeployment,0,IF($R15>0,IF(0=MOD(GF$74-inputCostsYearOfDeployment,$R15),$S15+$U15,$U15),IF(GF$74>(inputCostsYearOfDeployment-1),$U15,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(GH$74<inputCostsYearOfDeployment,0,IF($R15>0,IF(0=MOD(GH$74-inputCostsYearOfDeployment,$R15),$S15+$U15,$U15),IF(GH$74>(inputCostsYearOfDeployment-1),$U15,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(GJ$74<inputCostsYearOfDeployment,0,IF($R15>0,IF(0=MOD(GJ$74-inputCostsYearOfDeployment,$R15),$S15+$U15,$U15),IF(GJ$74>(inputCostsYearOfDeployment-1),$U15,0))*inputCostsInfrastructureCount)","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"J16","v":"Labor for Traffic Information Dissemination"},null,{"$f":"IF(L$74<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(L$74-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(L$74>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(N$74<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(N$74-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(N$74>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(P$74<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(P$74-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(P$74>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(R$74<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(R$74-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(R$74>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(T$74<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(T$74-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(T$74>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(V$74<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(V$74-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(V$74>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(X$74<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(X$74-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(X$74>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(Z$74<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(Z$74-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(Z$74>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AB$74<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(AB$74-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(AB$74>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AD$74<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(AD$74-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(AD$74>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AF$74<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(AF$74-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(AF$74>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AH$74<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(AH$74-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(AH$74>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AJ$74<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(AJ$74-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(AJ$74>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AL$74<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(AL$74-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(AL$74>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AN$74<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(AN$74-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(AN$74>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AP$74<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(AP$74-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(AP$74>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AR$74<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(AR$74-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(AR$74>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AT$74<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(AT$74-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(AT$74>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AV$74<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(AV$74-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(AV$74>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AX$74<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(AX$74-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(AX$74>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AZ$74<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(AZ$74-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(AZ$74>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BB$74<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(BB$74-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(BB$74>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BD$74<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(BD$74-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(BD$74>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BF$74<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(BF$74-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(BF$74>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BH$74<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(BH$74-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(BH$74>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BJ$74<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(BJ$74-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(BJ$74>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BL$74<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(BL$74-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(BL$74>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BN$74<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(BN$74-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(BN$74>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BP$74<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(BP$74-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(BP$74>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BR$74<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(BR$74-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(BR$74>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BT$74<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(BT$74-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(BT$74>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BV$74<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(BV$74-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(BV$74>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BX$74<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(BX$74-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(BX$74>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BZ$74<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(BZ$74-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(BZ$74>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CB$74<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(CB$74-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(CB$74>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CD$74<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(CD$74-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(CD$74>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CF$74<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(CF$74-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(CF$74>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CH$74<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(CH$74-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(CH$74>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CJ$74<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(CJ$74-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(CJ$74>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CL$74<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(CL$74-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(CL$74>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CN$74<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(CN$74-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(CN$74>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CP$74<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(CP$74-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(CP$74>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CR$74<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(CR$74-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(CR$74>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CT$74<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(CT$74-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(CT$74>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CV$74<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(CV$74-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(CV$74>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CX$74<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(CX$74-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(CX$74>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CZ$74<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(CZ$74-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(CZ$74>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DB$74<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(DB$74-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(DB$74>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DD$74<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(DD$74-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(DD$74>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DF$74<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(DF$74-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(DF$74>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DH$74<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(DH$74-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(DH$74>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DJ$74<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(DJ$74-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(DJ$74>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DL$74<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(DL$74-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(DL$74>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DN$74<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(DN$74-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(DN$74>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DP$74<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(DP$74-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(DP$74>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DR$74<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(DR$74-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(DR$74>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DT$74<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(DT$74-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(DT$74>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DV$74<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(DV$74-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(DV$74>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DX$74<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(DX$74-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(DX$74>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DZ$74<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(DZ$74-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(DZ$74>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(EB$74<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(EB$74-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(EB$74>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(ED$74<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(ED$74-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(ED$74>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(EF$74<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(EF$74-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(EF$74>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(EH$74<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(EH$74-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(EH$74>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(EJ$74<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(EJ$74-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(EJ$74>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(EL$74<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(EL$74-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(EL$74>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(EN$74<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(EN$74-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(EN$74>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(EP$74<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(EP$74-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(EP$74>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(ER$74<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(ER$74-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(ER$74>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(ET$74<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(ET$74-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(ET$74>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(EV$74<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(EV$74-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(EV$74>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(EX$74<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(EX$74-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(EX$74>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(EZ$74<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(EZ$74-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(EZ$74>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FB$74<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(FB$74-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(FB$74>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FD$74<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(FD$74-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(FD$74>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FF$74<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(FF$74-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(FF$74>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FH$74<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(FH$74-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(FH$74>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FJ$74<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(FJ$74-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(FJ$74>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FL$74<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(FL$74-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(FL$74>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FN$74<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(FN$74-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(FN$74>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FP$74<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(FP$74-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(FP$74>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FR$74<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(FR$74-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(FR$74>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FT$74<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(FT$74-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(FT$74>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FV$74<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(FV$74-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(FV$74>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FX$74<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(FX$74-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(FX$74>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FZ$74<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(FZ$74-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(FZ$74>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(GB$74<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(GB$74-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(GB$74>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(GD$74<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(GD$74-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(GD$74>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(GF$74<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(GF$74-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(GF$74>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(GH$74<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(GH$74-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(GH$74>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(GJ$74<inputCostsYearOfDeployment,0,IF($R16>0,IF(0=MOD(GJ$74-inputCostsYearOfDeployment,$R16),$S16+$U16,$U16),IF(GJ$74>(inputCostsYearOfDeployment-1),$U16,0))*inputCostsInfrastructureCount)","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"J17","v":"Communications "},null,{"$f":"IF(L$74<inputCostsYearOfDeployment,0,IF($R17>0,IF(0=MOD(L$74-inputCostsYearOfDeployment,$R17),$S17+$U17,$U17),IF(L$74>(inputCostsYearOfDeployment-1),$U17,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(N$74<inputCostsYearOfDeployment,0,IF($R17>0,IF(0=MOD(N$74-inputCostsYearOfDeployment,$R17),$S17+$U17,$U17),IF(N$74>(inputCostsYearOfDeployment-1),$U17,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(P$74<inputCostsYearOfDeployment,0,IF($R17>0,IF(0=MOD(P$74-inputCostsYearOfDeployment,$R17),$S17+$U17,$U17),IF(P$74>(inputCostsYearOfDeployment-1),$U17,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(R$74<inputCostsYearOfDeployment,0,IF($R17>0,IF(0=MOD(R$74-inputCostsYearOfDeployment,$R17),$S17+$U17,$U17),IF(R$74>(inputCostsYearOfDeployment-1),$U17,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(T$74<inputCostsYearOfDeployment,0,IF($R17>0,IF(0=MOD(T$74-inputCostsYearOfDeployment,$R17),$S17+$U17,$U17),IF(T$74>(inputCostsYearOfDeployment-1),$U17,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(V$74<inputCostsYearOfDeployment,0,IF($R17>0,IF(0=MOD(V$74-inputCostsYearOfDeployment,$R17),$S17+$U17,$U17),IF(V$74>(inputCostsYearOfDeployment-1),$U17,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(X$74<inputCostsYearOfDeployment,0,IF($R17>0,IF(0=MOD(X$74-inputCostsYearOfDeployment,$R17),$S17+$U17,$U17),IF(X$74>(inputCostsYearOfDeployment-1),$U17,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(Z$74<inputCostsYearOfDeployment,0,IF($R17>0,IF(0=MOD(Z$74-inputCostsYearOfDeployment,$R17),$S17+$U17,$U17),IF(Z$74>(inputCostsYearOfDeployment-1),$U17,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AB$74<inputCostsYearOfDeployment,0,IF($R17>0,IF(0=MOD(AB$74-inputCostsYearOfDeployment,$R17),$S17+$U17,$U17),IF(AB$74>(inputCostsYearOfDeployment-1),$U17,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AD$74<inputCostsYearOfDeployment,0,IF($R17>0,IF(0=MOD(AD$74-inputCostsYearOfDeployment,$R17),$S17+$U17,$U17),IF(AD$74>(inputCostsYearOfDeployment-1),$U17,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AF$74<inputCostsYearOfDeployment,0,IF($R17>0,IF(0=MOD(AF$74-inputCostsYearOfDeployment,$R17),$S17+$U17,$U17),IF(AF$74>(inputCostsYearOfDeployment-1),$U17,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AH$74<inputCostsYearOfDeployment,0,IF($R17>0,IF(0=MOD(AH$74-inputCostsYearOfDeployment,$R17),$S17+$U17,$U17),IF(AH$74>(inputCostsYearOfDeployment-1),$U17,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AJ$74<inputCostsYearOfDeployment,0,IF($R17>0,IF(0=MOD(AJ$74-inputCostsYearOfDeployment,$R17),$S17+$U17,$U17),IF(AJ$74>(inputCostsYearOfDeployment-1),$U17,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AL$74<inputCostsYearOfDeployment,0,IF($R17>0,IF(0=MOD(AL$74-inputCostsYearOfDeployment,$R17),$S17+$U17,$U17),IF(AL$74>(inputCostsYearOfDeployment-1),$U17,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AN$74<inputCostsYearOfDeployment,0,IF($R17>0,IF(0=MOD(AN$74-inputCostsYearOfDeployment,$R17),$S17+$U17,$U17),IF(AN$74>(inputCostsYearOfDeployment-1),$U17,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AP$74<inputCostsYearOfDeployment,0,IF($R17>0,IF(0=MOD(AP$74-inputCostsYearOfDeployment,$R17),$S17+$U17,$U17),IF(AP$74>(inputCostsYearOfDeployment-1),$U17,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AR$74<inputCostsYearOfDeployment,0,IF($R17>0,IF(0=MOD(AR$74-inputCostsYearOfDeployment,$R17),$S17+$U17,$U17),IF(AR$74>(inputCostsYearOfDeployment-1),$U17,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AT$74<inputCostsYearOfDeployment,0,IF($R17>0,IF(0=MOD(AT$74-inputCostsYearOfDeployment,$R17),$S17+$U17,$U17),IF(AT$74>(inputCostsYearOfDeployment-1),$U17,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AV$74<inputCostsYearOfDeployment,0,IF($R17>0,IF(0=MOD(AV$74-inputCostsYearOfDeployment,$R17),$S17+$U17,$U17),IF(AV$74>(inputCostsYearOfDeployment-1),$U17,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AX$74<inputCostsYearOfDeployment,0,IF($R17>0,IF(0=MOD(AX$74-inputCostsYearOfDeployment,$R17),$S17+$U17,$U17),IF(AX$74>(inputCostsYearOfDeployment-1),$U17,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(AZ$74<inputCostsYearOfDeployment,0,IF($R17>0,IF(0=MOD(AZ$74-inputCostsYearOfDeployment,$R17),$S17+$U17,$U17),IF(AZ$74>(inputCostsYearOfDeployment-1),$U17,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BB$74<inputCostsYearOfDeployment,0,IF($R17>0,IF(0=MOD(BB$74-inputCostsYearOfDeployment,$R17),$S17+$U17,$U17),IF(BB$74>(inputCostsYearOfDeployment-1),$U17,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BD$74<inputCostsYearOfDeployment,0,IF($R17>0,IF(0=MOD(BD$74-inputCostsYearOfDeployment,$R17),$S17+$U17,$U17),IF(BD$74>(inputCostsYearOfDeployment-1),$U17,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BF$74<inputCostsYearOfDeployment,0,IF($R17>0,IF(0=MOD(BF$74-inputCostsYearOfDeployment,$R17),$S17+$U17,$U17),IF(BF$74>(inputCostsYearOfDeployment-1),$U17,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BH$74<inputCostsYearOfDeployment,0,IF($R17>0,IF(0=MOD(BH$74-inputCostsYearOfDeployment,$R17),$S17+$U17,$U17),IF(BH$74>(inputCostsYearOfDeployment-1),$U17,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BJ$74<inputCostsYearOfDeployment,0,IF($R17>0,IF(0=MOD(BJ$74-inputCostsYearOfDeployment,$R17),$S17+$U17,$U17),IF(BJ$74>(inputCostsYearOfDeployment-1),$U17,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BL$74<inputCostsYearOfDeployment,0,IF($R17>0,IF(0=MOD(BL$74-inputCostsYearOfDeployment,$R17),$S17+$U17,$U17),IF(BL$74>(inputCostsYearOfDeployment-1),$U17,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BN$74<inputCostsYearOfDeployment,0,IF($R17>0,IF(0=MOD(BN$74-inputCostsYearOfDeployment,$R17),$S17+$U17,$U17),IF(BN$74>(inputCostsYearOfDeployment-1),$U17,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BP$74<inputCostsYearOfDeployment,0,IF($R17>0,IF(0=MOD(BP$74-inputCostsYearOfDeployment,$R17),$S17+$U17,$U17),IF(BP$74>(inputCostsYearOfDeployment-1),$U17,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BR$74<inputCostsYearOfDeployment,0,IF($R17>0,IF(0=MOD(BR$74-inputCostsYearOfDeployment,$R17),$S17+$U17,$U17),IF(BR$74>(inputCostsYearOfDeployment-1),$U17,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BT$74<inputCostsYearOfDeployment,0,IF($R17>0,IF(0=MOD(BT$74-inputCostsYearOfDeployment,$R17),$S17+$U17,$U17),IF(BT$74>(inputCostsYearOfDeployment-1),$U17,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BV$74<inputCostsYearOfDeployment,0,IF($R17>0,IF(0=MOD(BV$74-inputCostsYearOfDeployment,$R17),$S17+$U17,$U17),IF(BV$74>(inputCostsYearOfDeployment-1),$U17,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BX$74<inputCostsYearOfDeployment,0,IF($R17>0,IF(0=MOD(BX$74-inputCostsYearOfDeployment,$R17),$S17+$U17,$U17),IF(BX$74>(inputCostsYearOfDeployment-1),$U17,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(BZ$74<inputCostsYearOfDeployment,0,IF($R17>0,IF(0=MOD(BZ$74-inputCostsYearOfDeployment,$R17),$S17+$U17,$U17),IF(BZ$74>(inputCostsYearOfDeployment-1),$U17,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CB$74<inputCostsYearOfDeployment,0,IF($R17>0,IF(0=MOD(CB$74-inputCostsYearOfDeployment,$R17),$S17+$U17,$U17),IF(CB$74>(inputCostsYearOfDeployment-1),$U17,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CD$74<inputCostsYearOfDeployment,0,IF($R17>0,IF(0=MOD(CD$74-inputCostsYearOfDeployment,$R17),$S17+$U17,$U17),IF(CD$74>(inputCostsYearOfDeployment-1),$U17,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CF$74<inputCostsYearOfDeployment,0,IF($R17>0,IF(0=MOD(CF$74-inputCostsYearOfDeployment,$R17),$S17+$U17,$U17),IF(CF$74>(inputCostsYearOfDeployment-1),$U17,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CH$74<inputCostsYearOfDeployment,0,IF($R17>0,IF(0=MOD(CH$74-inputCostsYearOfDeployment,$R17),$S17+$U17,$U17),IF(CH$74>(inputCostsYearOfDeployment-1),$U17,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CJ$74<inputCostsYearOfDeployment,0,IF($R17>0,IF(0=MOD(CJ$74-inputCostsYearOfDeployment,$R17),$S17+$U17,$U17),IF(CJ$74>(inputCostsYearOfDeployment-1),$U17,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CL$74<inputCostsYearOfDeployment,0,IF($R17>0,IF(0=MOD(CL$74-inputCostsYearOfDeployment,$R17),$S17+$U17,$U17),IF(CL$74>(inputCostsYearOfDeployment-1),$U17,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CN$74<inputCostsYearOfDeployment,0,IF($R17>0,IF(0=MOD(CN$74-inputCostsYearOfDeployment,$R17),$S17+$U17,$U17),IF(CN$74>(inputCostsYearOfDeployment-1),$U17,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CP$74<inputCostsYearOfDeployment,0,IF($R17>0,IF(0=MOD(CP$74-inputCostsYearOfDeployment,$R17),$S17+$U17,$U17),IF(CP$74>(inputCostsYearOfDeployment-1),$U17,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CR$74<inputCostsYearOfDeployment,0,IF($R17>0,IF(0=MOD(CR$74-inputCostsYearOfDeployment,$R17),$S17+$U17,$U17),IF(CR$74>(inputCostsYearOfDeployment-1),$U17,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CT$74<inputCostsYearOfDeployment,0,IF($R17>0,IF(0=MOD(CT$74-inputCostsYearOfDeployment,$R17),$S17+$U17,$U17),IF(CT$74>(inputCostsYearOfDeployment-1),$U17,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CV$74<inputCostsYearOfDeployment,0,IF($R17>0,IF(0=MOD(CV$74-inputCostsYearOfDeployment,$R17),$S17+$U17,$U17),IF(CV$74>(inputCostsYearOfDeployment-1),$U17,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CX$74<inputCostsYearOfDeployment,0,IF($R17>0,IF(0=MOD(CX$74-inputCostsYearOfDeployment,$R17),$S17+$U17,$U17),IF(CX$74>(inputCostsYearOfDeployment-1),$U17,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(CZ$74<inputCostsYearOfDeployment,0,IF($R17>0,IF(0=MOD(CZ$74-inputCostsYearOfDeployment,$R17),$S17+$U17,$U17),IF(CZ$74>(inputCostsYearOfDeployment-1),$U17,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DB$74<inputCostsYearOfDeployment,0,IF($R17>0,IF(0=MOD(DB$74-inputCostsYearOfDeployment,$R17),$S17+$U17,$U17),IF(DB$74>(inputCostsYearOfDeployment-1),$U17,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DD$74<inputCostsYearOfDeployment,0,IF($R17>0,IF(0=MOD(DD$74-inputCostsYearOfDeployment,$R17),$S17+$U17,$U17),IF(DD$74>(inputCostsYearOfDeployment-1),$U17,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DF$74<inputCostsYearOfDeployment,0,IF($R17>0,IF(0=MOD(DF$74-inputCostsYearOfDeployment,$R17),$S17+$U17,$U17),IF(DF$74>(inputCostsYearOfDeployment-1),$U17,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DH$74<inputCostsYearOfDeployment,0,IF($R17>0,IF(0=MOD(DH$74-inputCostsYearOfDeployment,$R17),$S17+$U17,$U17),IF(DH$74>(inputCostsYearOfDeployment-1),$U17,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DJ$74<inputCostsYearOfDeployment,0,IF($R17>0,IF(0=MOD(DJ$74-inputCostsYearOfDeployment,$R17),$S17+$U17,$U17),IF(DJ$74>(inputCostsYearOfDeployment-1),$U17,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DL$74<inputCostsYearOfDeployment,0,IF($R17>0,IF(0=MOD(DL$74-inputCostsYearOfDeployment,$R17),$S17+$U17,$U17),IF(DL$74>(inputCostsYearOfDeployment-1),$U17,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DN$74<inputCostsYearOfDeployment,0,IF($R17>0,IF(0=MOD(DN$74-inputCostsYearOfDeployment,$R17),$S17+$U17,$U17),IF(DN$74>(inputCostsYearOfDeployment-1),$U17,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DP$74<inputCostsYearOfDeployment,0,IF($R17>0,IF(0=MOD(DP$74-inputCostsYearOfDeployment,$R17),$S17+$U17,$U17),IF(DP$74>(inputCostsYearOfDeployment-1),$U17,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DR$74<inputCostsYearOfDeployment,0,IF($R17>0,IF(0=MOD(DR$74-inputCostsYearOfDeployment,$R17),$S17+$U17,$U17),IF(DR$74>(inputCostsYearOfDeployment-1),$U17,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DT$74<inputCostsYearOfDeployment,0,IF($R17>0,IF(0=MOD(DT$74-inputCostsYearOfDeployment,$R17),$S17+$U17,$U17),IF(DT$74>(inputCostsYearOfDeployment-1),$U17,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DV$74<inputCostsYearOfDeployment,0,IF($R17>0,IF(0=MOD(DV$74-inputCostsYearOfDeployment,$R17),$S17+$U17,$U17),IF(DV$74>(inputCostsYearOfDeployment-1),$U17,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DX$74<inputCostsYearOfDeployment,0,IF($R17>0,IF(0=MOD(DX$74-inputCostsYearOfDeployment,$R17),$S17+$U17,$U17),IF(DX$74>(inputCostsYearOfDeployment-1),$U17,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(DZ$74<inputCostsYearOfDeployment,0,IF($R17>0,IF(0=MOD(DZ$74-inputCostsYearOfDeployment,$R17),$S17+$U17,$U17),IF(DZ$74>(inputCostsYearOfDeployment-1),$U17,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(EB$74<inputCostsYearOfDeployment,0,IF($R17>0,IF(0=MOD(EB$74-inputCostsYearOfDeployment,$R17),$S17+$U17,$U17),IF(EB$74>(inputCostsYearOfDeployment-1),$U17,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(ED$74<inputCostsYearOfDeployment,0,IF($R17>0,IF(0=MOD(ED$74-inputCostsYearOfDeployment,$R17),$S17+$U17,$U17),IF(ED$74>(inputCostsYearOfDeployment-1),$U17,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(EF$74<inputCostsYearOfDeployment,0,IF($R17>0,IF(0=MOD(EF$74-inputCostsYearOfDeployment,$R17),$S17+$U17,$U17),IF(EF$74>(inputCostsYearOfDeployment-1),$U17,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(EH$74<inputCostsYearOfDeployment,0,IF($R17>0,IF(0=MOD(EH$74-inputCostsYearOfDeployment,$R17),$S17+$U17,$U17),IF(EH$74>(inputCostsYearOfDeployment-1),$U17,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(EJ$74<inputCostsYearOfDeployment,0,IF($R17>0,IF(0=MOD(EJ$74-inputCostsYearOfDeployment,$R17),$S17+$U17,$U17),IF(EJ$74>(inputCostsYearOfDeployment-1),$U17,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(EL$74<inputCostsYearOfDeployment,0,IF($R17>0,IF(0=MOD(EL$74-inputCostsYearOfDeployment,$R17),$S17+$U17,$U17),IF(EL$74>(inputCostsYearOfDeployment-1),$U17,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(EN$74<inputCostsYearOfDeployment,0,IF($R17>0,IF(0=MOD(EN$74-inputCostsYearOfDeployment,$R17),$S17+$U17,$U17),IF(EN$74>(inputCostsYearOfDeployment-1),$U17,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(EP$74<inputCostsYearOfDeployment,0,IF($R17>0,IF(0=MOD(EP$74-inputCostsYearOfDeployment,$R17),$S17+$U17,$U17),IF(EP$74>(inputCostsYearOfDeployment-1),$U17,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(ER$74<inputCostsYearOfDeployment,0,IF($R17>0,IF(0=MOD(ER$74-inputCostsYearOfDeployment,$R17),$S17+$U17,$U17),IF(ER$74>(inputCostsYearOfDeployment-1),$U17,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(ET$74<inputCostsYearOfDeployment,0,IF($R17>0,IF(0=MOD(ET$74-inputCostsYearOfDeployment,$R17),$S17+$U17,$U17),IF(ET$74>(inputCostsYearOfDeployment-1),$U17,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(EV$74<inputCostsYearOfDeployment,0,IF($R17>0,IF(0=MOD(EV$74-inputCostsYearOfDeployment,$R17),$S17+$U17,$U17),IF(EV$74>(inputCostsYearOfDeployment-1),$U17,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(EX$74<inputCostsYearOfDeployment,0,IF($R17>0,IF(0=MOD(EX$74-inputCostsYearOfDeployment,$R17),$S17+$U17,$U17),IF(EX$74>(inputCostsYearOfDeployment-1),$U17,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(EZ$74<inputCostsYearOfDeployment,0,IF($R17>0,IF(0=MOD(EZ$74-inputCostsYearOfDeployment,$R17),$S17+$U17,$U17),IF(EZ$74>(inputCostsYearOfDeployment-1),$U17,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FB$74<inputCostsYearOfDeployment,0,IF($R17>0,IF(0=MOD(FB$74-inputCostsYearOfDeployment,$R17),$S17+$U17,$U17),IF(FB$74>(inputCostsYearOfDeployment-1),$U17,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FD$74<inputCostsYearOfDeployment,0,IF($R17>0,IF(0=MOD(FD$74-inputCostsYearOfDeployment,$R17),$S17+$U17,$U17),IF(FD$74>(inputCostsYearOfDeployment-1),$U17,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FF$74<inputCostsYearOfDeployment,0,IF($R17>0,IF(0=MOD(FF$74-inputCostsYearOfDeployment,$R17),$S17+$U17,$U17),IF(FF$74>(inputCostsYearOfDeployment-1),$U17,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FH$74<inputCostsYearOfDeployment,0,IF($R17>0,IF(0=MOD(FH$74-inputCostsYearOfDeployment,$R17),$S17+$U17,$U17),IF(FH$74>(inputCostsYearOfDeployment-1),$U17,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FJ$74<inputCostsYearOfDeployment,0,IF($R17>0,IF(0=MOD(FJ$74-inputCostsYearOfDeployment,$R17),$S17+$U17,$U17),IF(FJ$74>(inputCostsYearOfDeployment-1),$U17,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FL$74<inputCostsYearOfDeployment,0,IF($R17>0,IF(0=MOD(FL$74-inputCostsYearOfDeployment,$R17),$S17+$U17,$U17),IF(FL$74>(inputCostsYearOfDeployment-1),$U17,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FN$74<inputCostsYearOfDeployment,0,IF($R17>0,IF(0=MOD(FN$74-inputCostsYearOfDeployment,$R17),$S17+$U17,$U17),IF(FN$74>(inputCostsYearOfDeployment-1),$U17,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FP$74<inputCostsYearOfDeployment,0,IF($R17>0,IF(0=MOD(FP$74-inputCostsYearOfDeployment,$R17),$S17+$U17,$U17),IF(FP$74>(inputCostsYearOfDeployment-1),$U17,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FR$74<inputCostsYearOfDeployment,0,IF($R17>0,IF(0=MOD(FR$74-inputCostsYearOfDeployment,$R17),$S17+$U17,$U17),IF(FR$74>(inputCostsYearOfDeployment-1),$U17,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FT$74<inputCostsYearOfDeployment,0,IF($R17>0,IF(0=MOD(FT$74-inputCostsYearOfDeployment,$R17),$S17+$U17,$U17),IF(FT$74>(inputCostsYearOfDeployment-1),$U17,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FV$74<inputCostsYearOfDeployment,0,IF($R17>0,IF(0=MOD(FV$74-inputCostsYearOfDeployment,$R17),$S17+$U17,$U17),IF(FV$74>(inputCostsYearOfDeployment-1),$U17,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FX$74<inputCostsYearOfDeployment,0,IF($R17>0,IF(0=MOD(FX$74-inputCostsYearOfDeployment,$R17),$S17+$U17,$U17),IF(FX$74>(inputCostsYearOfDeployment-1),$U17,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(FZ$74<inputCostsYearOfDeployment,0,IF($R17>0,IF(0=MOD(FZ$74-inputCostsYearOfDeployment,$R17),$S17+$U17,$U17),IF(FZ$74>(inputCostsYearOfDeployment-1),$U17,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(GB$74<inputCostsYearOfDeployment,0,IF($R17>0,IF(0=MOD(GB$74-inputCostsYearOfDeployment,$R17),$S17+$U17,$U17),IF(GB$74>(inputCostsYearOfDeployment-1),$U17,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(GD$74<inputCostsYearOfDeployment,0,IF($R17>0,IF(0=MOD(GD$74-inputCostsYearOfDeployment,$R17),$S17+$U17,$U17),IF(GD$74>(inputCostsYearOfDeployment-1),$U17,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(GF$74<inputCostsYearOfDeployment,0,IF($R17>0,IF(0=MOD(GF$74-inputCostsYearOfDeployment,$R17),$S17+$U17,$U17),IF(GF$74>(inputCostsYearOfDeployment-1),$U17,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(GH$74<inputCostsYearOfDeployment,0,IF($R17>0,IF(0=MOD(GH$74-inputCostsYearOfDeployment,$R17),$S17+$U17,$U17),IF(GH$74>(inputCostsYearOfDeployment-1),$U17,0))*inputCostsInfrastructureCount)","v":0},null,{"$f":"IF(GJ$74<inputCostsYearOfDeployment,0,IF($R17>0,IF(0=MOD(GJ$74-inputCostsYearOfDeployment,$R17),$S17+$U17,$U17),IF(GJ$74>(inputCostsYearOfDeployment-1),$U17,0))*inputCostsInfrastructureCount)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,"TOTAL Infrastructure Cost",null,{"$f":"SUM(L77:M82)","v":0},null,{"$f":"SUM(N77:O82)","v":0},null,{"$f":"SUM(P77:Q82)","v":0},null,{"$f":"SUM(R77:S82)","v":0},null,{"$f":"SUM(T77:U82)","v":0},null,{"$f":"SUM(V77:W82)","v":0},null,{"$f":"SUM(X77:Y82)","v":0},null,{"$f":"SUM(Z77:AA82)","v":0},null,{"$f":"SUM(AB77:AC82)","v":0},null,{"$f":"SUM(AD77:AE82)","v":0},null,{"$f":"SUM(AF77:AG82)","v":0},null,{"$f":"SUM(AH77:AI82)","v":0},null,{"$f":"SUM(AJ77:AK82)","v":0},null,{"$f":"SUM(AL77:AM82)","v":0},null,{"$f":"SUM(AN77:AO82)","v":0},null,{"$f":"SUM(AP77:AQ82)","v":0},null,{"$f":"SUM(AR77:AS82)","v":0},null,{"$f":"SUM(AT77:AU82)","v":0},null,{"$f":"SUM(AV77:AW82)","v":0},null,{"$f":"SUM(AX77:AY82)","v":0},null,{"$f":"SUM(AZ77:BA82)","v":0},null,{"$f":"SUM(BB77:BC82)","v":0},null,{"$f":"SUM(BD77:BE82)","v":0},null,{"$f":"SUM(BF77:BG82)","v":0},null,{"$f":"SUM(BH77:BI82)","v":0},null,{"$f":"SUM(BJ77:BK82)","v":0},null,{"$f":"SUM(BL77:BM82)","v":0},null,{"$f":"SUM(BN77:BO82)","v":0},null,{"$f":"SUM(BP77:BQ82)","v":0},null,{"$f":"SUM(BR77:BS82)","v":0},null,{"$f":"SUM(BT77:BU82)","v":0},null,{"$f":"SUM(BV77:BW82)","v":0},null,{"$f":"SUM(BX77:BY82)","v":0},null,{"$f":"SUM(BZ77:CA82)","v":0},null,{"$f":"SUM(CB77:CC82)","v":0},null,{"$f":"SUM(CD77:CE82)","v":0},null,{"$f":"SUM(CF77:CG82)","v":0},null,{"$f":"SUM(CH77:CI82)","v":0},null,{"$f":"SUM(CJ77:CK82)","v":0},null,{"$f":"SUM(CL77:CM82)","v":0},null,{"$f":"SUM(CN77:CO82)","v":0},null,{"$f":"SUM(CP77:CQ82)","v":0},null,{"$f":"SUM(CR77:CS82)","v":0},null,{"$f":"SUM(CT77:CU82)","v":0},null,{"$f":"SUM(CV77:CW82)","v":0},null,{"$f":"SUM(CX77:CY82)","v":0},null,{"$f":"SUM(CZ77:DA82)","v":0},null,{"$f":"SUM(DB77:DC82)","v":0},null,{"$f":"SUM(DD77:DE82)","v":0},null,{"$f":"SUM(DF77:DG82)","v":0},null,{"$f":"SUM(DH77:DI82)","v":0},null,{"$f":"SUM(DJ77:DK82)","v":0},null,{"$f":"SUM(DL77:DM82)","v":0},null,{"$f":"SUM(DN77:DO82)","v":0},null,{"$f":"SUM(DP77:DQ82)","v":0},null,{"$f":"SUM(DR77:DS82)","v":0},null,{"$f":"SUM(DT77:DU82)","v":0},null,{"$f":"SUM(DV77:DW82)","v":0},null,{"$f":"SUM(DX77:DY82)","v":0},null,{"$f":"SUM(DZ77:EA82)","v":0},null,{"$f":"SUM(EB77:EC82)","v":0},null,{"$f":"SUM(ED77:EE82)","v":0},null,{"$f":"SUM(EF77:EG82)","v":0},null,{"$f":"SUM(EH77:EI82)","v":0},null,{"$f":"SUM(EJ77:EK82)","v":0},null,{"$f":"SUM(EL77:EM82)","v":0},null,{"$f":"SUM(EN77:EO82)","v":0},null,{"$f":"SUM(EP77:EQ82)","v":0},null,{"$f":"SUM(ER77:ES82)","v":0},null,{"$f":"SUM(ET77:EU82)","v":0},null,{"$f":"SUM(EV77:EW82)","v":0},null,{"$f":"SUM(EX77:EY82)","v":0},null,{"$f":"SUM(EZ77:FA82)","v":0},null,{"$f":"SUM(FB77:FC82)","v":0},null,{"$f":"SUM(FD77:FE82)","v":0},null,{"$f":"SUM(FF77:FG82)","v":0},null,{"$f":"SUM(FH77:FI82)","v":0},null,{"$f":"SUM(FJ77:FK82)","v":0},null,{"$f":"SUM(FL77:FM82)","v":0},null,{"$f":"SUM(FN77:FO82)","v":0},null,{"$f":"SUM(FP77:FQ82)","v":0},null,{"$f":"SUM(FR77:FS82)","v":0},null,{"$f":"SUM(FT77:FU82)","v":0},null,{"$f":"SUM(FV77:FW82)","v":0},null,{"$f":"SUM(FX77:FY82)","v":0},null,{"$f":"SUM(FZ77:GA82)","v":0},null,{"$f":"SUM(GB77:GC82)","v":0},null,{"$f":"SUM(GD77:GE82)","v":0},null,{"$f":"SUM(GF77:GG82)","v":0},null,{"$f":"SUM(GH77:GI82)","v":0},null,{"$f":"SUM(GJ77:GK82)","v":0}]
[]
[null,null,null,null,null,null,null,null,"Incremental Deployment Equipment"]
[null,null,null,null,null,null,null,null,null,{"$f":"J25","v":"Communication Line"},null,{"$f":"IF(L$74<inputCostsYearOfDeployment,0,IF($R25>0,IF(0=MOD(L$74-inputCostsYearOfDeployment,$R25),$S25+$U25,$U25),IF(L$74>(inputCostsYearOfDeployment-1),$U25,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(N$74<inputCostsYearOfDeployment,0,IF($R25>0,IF(0=MOD(N$74-inputCostsYearOfDeployment,$R25),$S25+$U25,$U25),IF(N$74>(inputCostsYearOfDeployment-1),$U25,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(P$74<inputCostsYearOfDeployment,0,IF($R25>0,IF(0=MOD(P$74-inputCostsYearOfDeployment,$R25),$S25+$U25,$U25),IF(P$74>(inputCostsYearOfDeployment-1),$U25,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(R$74<inputCostsYearOfDeployment,0,IF($R25>0,IF(0=MOD(R$74-inputCostsYearOfDeployment,$R25),$S25+$U25,$U25),IF(R$74>(inputCostsYearOfDeployment-1),$U25,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(T$74<inputCostsYearOfDeployment,0,IF($R25>0,IF(0=MOD(T$74-inputCostsYearOfDeployment,$R25),$S25+$U25,$U25),IF(T$74>(inputCostsYearOfDeployment-1),$U25,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(V$74<inputCostsYearOfDeployment,0,IF($R25>0,IF(0=MOD(V$74-inputCostsYearOfDeployment,$R25),$S25+$U25,$U25),IF(V$74>(inputCostsYearOfDeployment-1),$U25,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(X$74<inputCostsYearOfDeployment,0,IF($R25>0,IF(0=MOD(X$74-inputCostsYearOfDeployment,$R25),$S25+$U25,$U25),IF(X$74>(inputCostsYearOfDeployment-1),$U25,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(Z$74<inputCostsYearOfDeployment,0,IF($R25>0,IF(0=MOD(Z$74-inputCostsYearOfDeployment,$R25),$S25+$U25,$U25),IF(Z$74>(inputCostsYearOfDeployment-1),$U25,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(AB$74<inputCostsYearOfDeployment,0,IF($R25>0,IF(0=MOD(AB$74-inputCostsYearOfDeployment,$R25),$S25+$U25,$U25),IF(AB$74>(inputCostsYearOfDeployment-1),$U25,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(AD$74<inputCostsYearOfDeployment,0,IF($R25>0,IF(0=MOD(AD$74-inputCostsYearOfDeployment,$R25),$S25+$U25,$U25),IF(AD$74>(inputCostsYearOfDeployment-1),$U25,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(AF$74<inputCostsYearOfDeployment,0,IF($R25>0,IF(0=MOD(AF$74-inputCostsYearOfDeployment,$R25),$S25+$U25,$U25),IF(AF$74>(inputCostsYearOfDeployment-1),$U25,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(AH$74<inputCostsYearOfDeployment,0,IF($R25>0,IF(0=MOD(AH$74-inputCostsYearOfDeployment,$R25),$S25+$U25,$U25),IF(AH$74>(inputCostsYearOfDeployment-1),$U25,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(AJ$74<inputCostsYearOfDeployment,0,IF($R25>0,IF(0=MOD(AJ$74-inputCostsYearOfDeployment,$R25),$S25+$U25,$U25),IF(AJ$74>(inputCostsYearOfDeployment-1),$U25,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(AL$74<inputCostsYearOfDeployment,0,IF($R25>0,IF(0=MOD(AL$74-inputCostsYearOfDeployment,$R25),$S25+$U25,$U25),IF(AL$74>(inputCostsYearOfDeployment-1),$U25,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(AN$74<inputCostsYearOfDeployment,0,IF($R25>0,IF(0=MOD(AN$74-inputCostsYearOfDeployment,$R25),$S25+$U25,$U25),IF(AN$74>(inputCostsYearOfDeployment-1),$U25,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(AP$74<inputCostsYearOfDeployment,0,IF($R25>0,IF(0=MOD(AP$74-inputCostsYearOfDeployment,$R25),$S25+$U25,$U25),IF(AP$74>(inputCostsYearOfDeployment-1),$U25,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(AR$74<inputCostsYearOfDeployment,0,IF($R25>0,IF(0=MOD(AR$74-inputCostsYearOfDeployment,$R25),$S25+$U25,$U25),IF(AR$74>(inputCostsYearOfDeployment-1),$U25,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(AT$74<inputCostsYearOfDeployment,0,IF($R25>0,IF(0=MOD(AT$74-inputCostsYearOfDeployment,$R25),$S25+$U25,$U25),IF(AT$74>(inputCostsYearOfDeployment-1),$U25,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(AV$74<inputCostsYearOfDeployment,0,IF($R25>0,IF(0=MOD(AV$74-inputCostsYearOfDeployment,$R25),$S25+$U25,$U25),IF(AV$74>(inputCostsYearOfDeployment-1),$U25,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(AX$74<inputCostsYearOfDeployment,0,IF($R25>0,IF(0=MOD(AX$74-inputCostsYearOfDeployment,$R25),$S25+$U25,$U25),IF(AX$74>(inputCostsYearOfDeployment-1),$U25,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(AZ$74<inputCostsYearOfDeployment,0,IF($R25>0,IF(0=MOD(AZ$74-inputCostsYearOfDeployment,$R25),$S25+$U25,$U25),IF(AZ$74>(inputCostsYearOfDeployment-1),$U25,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(BB$74<inputCostsYearOfDeployment,0,IF($R25>0,IF(0=MOD(BB$74-inputCostsYearOfDeployment,$R25),$S25+$U25,$U25),IF(BB$74>(inputCostsYearOfDeployment-1),$U25,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(BD$74<inputCostsYearOfDeployment,0,IF($R25>0,IF(0=MOD(BD$74-inputCostsYearOfDeployment,$R25),$S25+$U25,$U25),IF(BD$74>(inputCostsYearOfDeployment-1),$U25,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(BF$74<inputCostsYearOfDeployment,0,IF($R25>0,IF(0=MOD(BF$74-inputCostsYearOfDeployment,$R25),$S25+$U25,$U25),IF(BF$74>(inputCostsYearOfDeployment-1),$U25,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(BH$74<inputCostsYearOfDeployment,0,IF($R25>0,IF(0=MOD(BH$74-inputCostsYearOfDeployment,$R25),$S25+$U25,$U25),IF(BH$74>(inputCostsYearOfDeployment-1),$U25,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(BJ$74<inputCostsYearOfDeployment,0,IF($R25>0,IF(0=MOD(BJ$74-inputCostsYearOfDeployment,$R25),$S25+$U25,$U25),IF(BJ$74>(inputCostsYearOfDeployment-1),$U25,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(BL$74<inputCostsYearOfDeployment,0,IF($R25>0,IF(0=MOD(BL$74-inputCostsYearOfDeployment,$R25),$S25+$U25,$U25),IF(BL$74>(inputCostsYearOfDeployment-1),$U25,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(BN$74<inputCostsYearOfDeployment,0,IF($R25>0,IF(0=MOD(BN$74-inputCostsYearOfDeployment,$R25),$S25+$U25,$U25),IF(BN$74>(inputCostsYearOfDeployment-1),$U25,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(BP$74<inputCostsYearOfDeployment,0,IF($R25>0,IF(0=MOD(BP$74-inputCostsYearOfDeployment,$R25),$S25+$U25,$U25),IF(BP$74>(inputCostsYearOfDeployment-1),$U25,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(BR$74<inputCostsYearOfDeployment,0,IF($R25>0,IF(0=MOD(BR$74-inputCostsYearOfDeployment,$R25),$S25+$U25,$U25),IF(BR$74>(inputCostsYearOfDeployment-1),$U25,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(BT$74<inputCostsYearOfDeployment,0,IF($R25>0,IF(0=MOD(BT$74-inputCostsYearOfDeployment,$R25),$S25+$U25,$U25),IF(BT$74>(inputCostsYearOfDeployment-1),$U25,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(BV$74<inputCostsYearOfDeployment,0,IF($R25>0,IF(0=MOD(BV$74-inputCostsYearOfDeployment,$R25),$S25+$U25,$U25),IF(BV$74>(inputCostsYearOfDeployment-1),$U25,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(BX$74<inputCostsYearOfDeployment,0,IF($R25>0,IF(0=MOD(BX$74-inputCostsYearOfDeployment,$R25),$S25+$U25,$U25),IF(BX$74>(inputCostsYearOfDeployment-1),$U25,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(BZ$74<inputCostsYearOfDeployment,0,IF($R25>0,IF(0=MOD(BZ$74-inputCostsYearOfDeployment,$R25),$S25+$U25,$U25),IF(BZ$74>(inputCostsYearOfDeployment-1),$U25,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(CB$74<inputCostsYearOfDeployment,0,IF($R25>0,IF(0=MOD(CB$74-inputCostsYearOfDeployment,$R25),$S25+$U25,$U25),IF(CB$74>(inputCostsYearOfDeployment-1),$U25,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(CD$74<inputCostsYearOfDeployment,0,IF($R25>0,IF(0=MOD(CD$74-inputCostsYearOfDeployment,$R25),$S25+$U25,$U25),IF(CD$74>(inputCostsYearOfDeployment-1),$U25,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(CF$74<inputCostsYearOfDeployment,0,IF($R25>0,IF(0=MOD(CF$74-inputCostsYearOfDeployment,$R25),$S25+$U25,$U25),IF(CF$74>(inputCostsYearOfDeployment-1),$U25,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(CH$74<inputCostsYearOfDeployment,0,IF($R25>0,IF(0=MOD(CH$74-inputCostsYearOfDeployment,$R25),$S25+$U25,$U25),IF(CH$74>(inputCostsYearOfDeployment-1),$U25,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(CJ$74<inputCostsYearOfDeployment,0,IF($R25>0,IF(0=MOD(CJ$74-inputCostsYearOfDeployment,$R25),$S25+$U25,$U25),IF(CJ$74>(inputCostsYearOfDeployment-1),$U25,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(CL$74<inputCostsYearOfDeployment,0,IF($R25>0,IF(0=MOD(CL$74-inputCostsYearOfDeployment,$R25),$S25+$U25,$U25),IF(CL$74>(inputCostsYearOfDeployment-1),$U25,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(CN$74<inputCostsYearOfDeployment,0,IF($R25>0,IF(0=MOD(CN$74-inputCostsYearOfDeployment,$R25),$S25+$U25,$U25),IF(CN$74>(inputCostsYearOfDeployment-1),$U25,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(CP$74<inputCostsYearOfDeployment,0,IF($R25>0,IF(0=MOD(CP$74-inputCostsYearOfDeployment,$R25),$S25+$U25,$U25),IF(CP$74>(inputCostsYearOfDeployment-1),$U25,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(CR$74<inputCostsYearOfDeployment,0,IF($R25>0,IF(0=MOD(CR$74-inputCostsYearOfDeployment,$R25),$S25+$U25,$U25),IF(CR$74>(inputCostsYearOfDeployment-1),$U25,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(CT$74<inputCostsYearOfDeployment,0,IF($R25>0,IF(0=MOD(CT$74-inputCostsYearOfDeployment,$R25),$S25+$U25,$U25),IF(CT$74>(inputCostsYearOfDeployment-1),$U25,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(CV$74<inputCostsYearOfDeployment,0,IF($R25>0,IF(0=MOD(CV$74-inputCostsYearOfDeployment,$R25),$S25+$U25,$U25),IF(CV$74>(inputCostsYearOfDeployment-1),$U25,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(CX$74<inputCostsYearOfDeployment,0,IF($R25>0,IF(0=MOD(CX$74-inputCostsYearOfDeployment,$R25),$S25+$U25,$U25),IF(CX$74>(inputCostsYearOfDeployment-1),$U25,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(CZ$74<inputCostsYearOfDeployment,0,IF($R25>0,IF(0=MOD(CZ$74-inputCostsYearOfDeployment,$R25),$S25+$U25,$U25),IF(CZ$74>(inputCostsYearOfDeployment-1),$U25,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(DB$74<inputCostsYearOfDeployment,0,IF($R25>0,IF(0=MOD(DB$74-inputCostsYearOfDeployment,$R25),$S25+$U25,$U25),IF(DB$74>(inputCostsYearOfDeployment-1),$U25,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(DD$74<inputCostsYearOfDeployment,0,IF($R25>0,IF(0=MOD(DD$74-inputCostsYearOfDeployment,$R25),$S25+$U25,$U25),IF(DD$74>(inputCostsYearOfDeployment-1),$U25,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(DF$74<inputCostsYearOfDeployment,0,IF($R25>0,IF(0=MOD(DF$74-inputCostsYearOfDeployment,$R25),$S25+$U25,$U25),IF(DF$74>(inputCostsYearOfDeployment-1),$U25,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(DH$74<inputCostsYearOfDeployment,0,IF($R25>0,IF(0=MOD(DH$74-inputCostsYearOfDeployment,$R25),$S25+$U25,$U25),IF(DH$74>(inputCostsYearOfDeployment-1),$U25,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(DJ$74<inputCostsYearOfDeployment,0,IF($R25>0,IF(0=MOD(DJ$74-inputCostsYearOfDeployment,$R25),$S25+$U25,$U25),IF(DJ$74>(inputCostsYearOfDeployment-1),$U25,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(DL$74<inputCostsYearOfDeployment,0,IF($R25>0,IF(0=MOD(DL$74-inputCostsYearOfDeployment,$R25),$S25+$U25,$U25),IF(DL$74>(inputCostsYearOfDeployment-1),$U25,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(DN$74<inputCostsYearOfDeployment,0,IF($R25>0,IF(0=MOD(DN$74-inputCostsYearOfDeployment,$R25),$S25+$U25,$U25),IF(DN$74>(inputCostsYearOfDeployment-1),$U25,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(DP$74<inputCostsYearOfDeployment,0,IF($R25>0,IF(0=MOD(DP$74-inputCostsYearOfDeployment,$R25),$S25+$U25,$U25),IF(DP$74>(inputCostsYearOfDeployment-1),$U25,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(DR$74<inputCostsYearOfDeployment,0,IF($R25>0,IF(0=MOD(DR$74-inputCostsYearOfDeployment,$R25),$S25+$U25,$U25),IF(DR$74>(inputCostsYearOfDeployment-1),$U25,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(DT$74<inputCostsYearOfDeployment,0,IF($R25>0,IF(0=MOD(DT$74-inputCostsYearOfDeployment,$R25),$S25+$U25,$U25),IF(DT$74>(inputCostsYearOfDeployment-1),$U25,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(DV$74<inputCostsYearOfDeployment,0,IF($R25>0,IF(0=MOD(DV$74-inputCostsYearOfDeployment,$R25),$S25+$U25,$U25),IF(DV$74>(inputCostsYearOfDeployment-1),$U25,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(DX$74<inputCostsYearOfDeployment,0,IF($R25>0,IF(0=MOD(DX$74-inputCostsYearOfDeployment,$R25),$S25+$U25,$U25),IF(DX$74>(inputCostsYearOfDeployment-1),$U25,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(DZ$74<inputCostsYearOfDeployment,0,IF($R25>0,IF(0=MOD(DZ$74-inputCostsYearOfDeployment,$R25),$S25+$U25,$U25),IF(DZ$74>(inputCostsYearOfDeployment-1),$U25,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(EB$74<inputCostsYearOfDeployment,0,IF($R25>0,IF(0=MOD(EB$74-inputCostsYearOfDeployment,$R25),$S25+$U25,$U25),IF(EB$74>(inputCostsYearOfDeployment-1),$U25,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(ED$74<inputCostsYearOfDeployment,0,IF($R25>0,IF(0=MOD(ED$74-inputCostsYearOfDeployment,$R25),$S25+$U25,$U25),IF(ED$74>(inputCostsYearOfDeployment-1),$U25,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(EF$74<inputCostsYearOfDeployment,0,IF($R25>0,IF(0=MOD(EF$74-inputCostsYearOfDeployment,$R25),$S25+$U25,$U25),IF(EF$74>(inputCostsYearOfDeployment-1),$U25,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(EH$74<inputCostsYearOfDeployment,0,IF($R25>0,IF(0=MOD(EH$74-inputCostsYearOfDeployment,$R25),$S25+$U25,$U25),IF(EH$74>(inputCostsYearOfDeployment-1),$U25,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(EJ$74<inputCostsYearOfDeployment,0,IF($R25>0,IF(0=MOD(EJ$74-inputCostsYearOfDeployment,$R25),$S25+$U25,$U25),IF(EJ$74>(inputCostsYearOfDeployment-1),$U25,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(EL$74<inputCostsYearOfDeployment,0,IF($R25>0,IF(0=MOD(EL$74-inputCostsYearOfDeployment,$R25),$S25+$U25,$U25),IF(EL$74>(inputCostsYearOfDeployment-1),$U25,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(EN$74<inputCostsYearOfDeployment,0,IF($R25>0,IF(0=MOD(EN$74-inputCostsYearOfDeployment,$R25),$S25+$U25,$U25),IF(EN$74>(inputCostsYearOfDeployment-1),$U25,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(EP$74<inputCostsYearOfDeployment,0,IF($R25>0,IF(0=MOD(EP$74-inputCostsYearOfDeployment,$R25),$S25+$U25,$U25),IF(EP$74>(inputCostsYearOfDeployment-1),$U25,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(ER$74<inputCostsYearOfDeployment,0,IF($R25>0,IF(0=MOD(ER$74-inputCostsYearOfDeployment,$R25),$S25+$U25,$U25),IF(ER$74>(inputCostsYearOfDeployment-1),$U25,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(ET$74<inputCostsYearOfDeployment,0,IF($R25>0,IF(0=MOD(ET$74-inputCostsYearOfDeployment,$R25),$S25+$U25,$U25),IF(ET$74>(inputCostsYearOfDeployment-1),$U25,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(EV$74<inputCostsYearOfDeployment,0,IF($R25>0,IF(0=MOD(EV$74-inputCostsYearOfDeployment,$R25),$S25+$U25,$U25),IF(EV$74>(inputCostsYearOfDeployment-1),$U25,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(EX$74<inputCostsYearOfDeployment,0,IF($R25>0,IF(0=MOD(EX$74-inputCostsYearOfDeployment,$R25),$S25+$U25,$U25),IF(EX$74>(inputCostsYearOfDeployment-1),$U25,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(EZ$74<inputCostsYearOfDeployment,0,IF($R25>0,IF(0=MOD(EZ$74-inputCostsYearOfDeployment,$R25),$S25+$U25,$U25),IF(EZ$74>(inputCostsYearOfDeployment-1),$U25,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(FB$74<inputCostsYearOfDeployment,0,IF($R25>0,IF(0=MOD(FB$74-inputCostsYearOfDeployment,$R25),$S25+$U25,$U25),IF(FB$74>(inputCostsYearOfDeployment-1),$U25,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(FD$74<inputCostsYearOfDeployment,0,IF($R25>0,IF(0=MOD(FD$74-inputCostsYearOfDeployment,$R25),$S25+$U25,$U25),IF(FD$74>(inputCostsYearOfDeployment-1),$U25,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(FF$74<inputCostsYearOfDeployment,0,IF($R25>0,IF(0=MOD(FF$74-inputCostsYearOfDeployment,$R25),$S25+$U25,$U25),IF(FF$74>(inputCostsYearOfDeployment-1),$U25,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(FH$74<inputCostsYearOfDeployment,0,IF($R25>0,IF(0=MOD(FH$74-inputCostsYearOfDeployment,$R25),$S25+$U25,$U25),IF(FH$74>(inputCostsYearOfDeployment-1),$U25,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(FJ$74<inputCostsYearOfDeployment,0,IF($R25>0,IF(0=MOD(FJ$74-inputCostsYearOfDeployment,$R25),$S25+$U25,$U25),IF(FJ$74>(inputCostsYearOfDeployment-1),$U25,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(FL$74<inputCostsYearOfDeployment,0,IF($R25>0,IF(0=MOD(FL$74-inputCostsYearOfDeployment,$R25),$S25+$U25,$U25),IF(FL$74>(inputCostsYearOfDeployment-1),$U25,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(FN$74<inputCostsYearOfDeployment,0,IF($R25>0,IF(0=MOD(FN$74-inputCostsYearOfDeployment,$R25),$S25+$U25,$U25),IF(FN$74>(inputCostsYearOfDeployment-1),$U25,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(FP$74<inputCostsYearOfDeployment,0,IF($R25>0,IF(0=MOD(FP$74-inputCostsYearOfDeployment,$R25),$S25+$U25,$U25),IF(FP$74>(inputCostsYearOfDeployment-1),$U25,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(FR$74<inputCostsYearOfDeployment,0,IF($R25>0,IF(0=MOD(FR$74-inputCostsYearOfDeployment,$R25),$S25+$U25,$U25),IF(FR$74>(inputCostsYearOfDeployment-1),$U25,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(FT$74<inputCostsYearOfDeployment,0,IF($R25>0,IF(0=MOD(FT$74-inputCostsYearOfDeployment,$R25),$S25+$U25,$U25),IF(FT$74>(inputCostsYearOfDeployment-1),$U25,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(FV$74<inputCostsYearOfDeployment,0,IF($R25>0,IF(0=MOD(FV$74-inputCostsYearOfDeployment,$R25),$S25+$U25,$U25),IF(FV$74>(inputCostsYearOfDeployment-1),$U25,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(FX$74<inputCostsYearOfDeployment,0,IF($R25>0,IF(0=MOD(FX$74-inputCostsYearOfDeployment,$R25),$S25+$U25,$U25),IF(FX$74>(inputCostsYearOfDeployment-1),$U25,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(FZ$74<inputCostsYearOfDeployment,0,IF($R25>0,IF(0=MOD(FZ$74-inputCostsYearOfDeployment,$R25),$S25+$U25,$U25),IF(FZ$74>(inputCostsYearOfDeployment-1),$U25,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(GB$74<inputCostsYearOfDeployment,0,IF($R25>0,IF(0=MOD(GB$74-inputCostsYearOfDeployment,$R25),$S25+$U25,$U25),IF(GB$74>(inputCostsYearOfDeployment-1),$U25,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(GD$74<inputCostsYearOfDeployment,0,IF($R25>0,IF(0=MOD(GD$74-inputCostsYearOfDeployment,$R25),$S25+$U25,$U25),IF(GD$74>(inputCostsYearOfDeployment-1),$U25,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(GF$74<inputCostsYearOfDeployment,0,IF($R25>0,IF(0=MOD(GF$74-inputCostsYearOfDeployment,$R25),$S25+$U25,$U25),IF(GF$74>(inputCostsYearOfDeployment-1),$U25,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(GH$74<inputCostsYearOfDeployment,0,IF($R25>0,IF(0=MOD(GH$74-inputCostsYearOfDeployment,$R25),$S25+$U25,$U25),IF(GH$74>(inputCostsYearOfDeployment-1),$U25,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(GJ$74<inputCostsYearOfDeployment,0,IF($R25>0,IF(0=MOD(GJ$74-inputCostsYearOfDeployment,$R25),$S25+$U25,$U25),IF(GJ$74>(inputCostsYearOfDeployment-1),$U25,0))*inputCostsEquipmentCount)","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"J26","v":"Variable Message Sign - Temporary"},null,{"$f":"IF(L$74<inputCostsYearOfDeployment,0,IF($R26>0,IF(0=MOD(L$74-inputCostsYearOfDeployment,$R26),$S26+$U26,$U26),IF(L$74>(inputCostsYearOfDeployment-1),$U26,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(N$74<inputCostsYearOfDeployment,0,IF($R26>0,IF(0=MOD(N$74-inputCostsYearOfDeployment,$R26),$S26+$U26,$U26),IF(N$74>(inputCostsYearOfDeployment-1),$U26,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(P$74<inputCostsYearOfDeployment,0,IF($R26>0,IF(0=MOD(P$74-inputCostsYearOfDeployment,$R26),$S26+$U26,$U26),IF(P$74>(inputCostsYearOfDeployment-1),$U26,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(R$74<inputCostsYearOfDeployment,0,IF($R26>0,IF(0=MOD(R$74-inputCostsYearOfDeployment,$R26),$S26+$U26,$U26),IF(R$74>(inputCostsYearOfDeployment-1),$U26,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(T$74<inputCostsYearOfDeployment,0,IF($R26>0,IF(0=MOD(T$74-inputCostsYearOfDeployment,$R26),$S26+$U26,$U26),IF(T$74>(inputCostsYearOfDeployment-1),$U26,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(V$74<inputCostsYearOfDeployment,0,IF($R26>0,IF(0=MOD(V$74-inputCostsYearOfDeployment,$R26),$S26+$U26,$U26),IF(V$74>(inputCostsYearOfDeployment-1),$U26,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(X$74<inputCostsYearOfDeployment,0,IF($R26>0,IF(0=MOD(X$74-inputCostsYearOfDeployment,$R26),$S26+$U26,$U26),IF(X$74>(inputCostsYearOfDeployment-1),$U26,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(Z$74<inputCostsYearOfDeployment,0,IF($R26>0,IF(0=MOD(Z$74-inputCostsYearOfDeployment,$R26),$S26+$U26,$U26),IF(Z$74>(inputCostsYearOfDeployment-1),$U26,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(AB$74<inputCostsYearOfDeployment,0,IF($R26>0,IF(0=MOD(AB$74-inputCostsYearOfDeployment,$R26),$S26+$U26,$U26),IF(AB$74>(inputCostsYearOfDeployment-1),$U26,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(AD$74<inputCostsYearOfDeployment,0,IF($R26>0,IF(0=MOD(AD$74-inputCostsYearOfDeployment,$R26),$S26+$U26,$U26),IF(AD$74>(inputCostsYearOfDeployment-1),$U26,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(AF$74<inputCostsYearOfDeployment,0,IF($R26>0,IF(0=MOD(AF$74-inputCostsYearOfDeployment,$R26),$S26+$U26,$U26),IF(AF$74>(inputCostsYearOfDeployment-1),$U26,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(AH$74<inputCostsYearOfDeployment,0,IF($R26>0,IF(0=MOD(AH$74-inputCostsYearOfDeployment,$R26),$S26+$U26,$U26),IF(AH$74>(inputCostsYearOfDeployment-1),$U26,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(AJ$74<inputCostsYearOfDeployment,0,IF($R26>0,IF(0=MOD(AJ$74-inputCostsYearOfDeployment,$R26),$S26+$U26,$U26),IF(AJ$74>(inputCostsYearOfDeployment-1),$U26,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(AL$74<inputCostsYearOfDeployment,0,IF($R26>0,IF(0=MOD(AL$74-inputCostsYearOfDeployment,$R26),$S26+$U26,$U26),IF(AL$74>(inputCostsYearOfDeployment-1),$U26,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(AN$74<inputCostsYearOfDeployment,0,IF($R26>0,IF(0=MOD(AN$74-inputCostsYearOfDeployment,$R26),$S26+$U26,$U26),IF(AN$74>(inputCostsYearOfDeployment-1),$U26,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(AP$74<inputCostsYearOfDeployment,0,IF($R26>0,IF(0=MOD(AP$74-inputCostsYearOfDeployment,$R26),$S26+$U26,$U26),IF(AP$74>(inputCostsYearOfDeployment-1),$U26,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(AR$74<inputCostsYearOfDeployment,0,IF($R26>0,IF(0=MOD(AR$74-inputCostsYearOfDeployment,$R26),$S26+$U26,$U26),IF(AR$74>(inputCostsYearOfDeployment-1),$U26,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(AT$74<inputCostsYearOfDeployment,0,IF($R26>0,IF(0=MOD(AT$74-inputCostsYearOfDeployment,$R26),$S26+$U26,$U26),IF(AT$74>(inputCostsYearOfDeployment-1),$U26,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(AV$74<inputCostsYearOfDeployment,0,IF($R26>0,IF(0=MOD(AV$74-inputCostsYearOfDeployment,$R26),$S26+$U26,$U26),IF(AV$74>(inputCostsYearOfDeployment-1),$U26,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(AX$74<inputCostsYearOfDeployment,0,IF($R26>0,IF(0=MOD(AX$74-inputCostsYearOfDeployment,$R26),$S26+$U26,$U26),IF(AX$74>(inputCostsYearOfDeployment-1),$U26,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(AZ$74<inputCostsYearOfDeployment,0,IF($R26>0,IF(0=MOD(AZ$74-inputCostsYearOfDeployment,$R26),$S26+$U26,$U26),IF(AZ$74>(inputCostsYearOfDeployment-1),$U26,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(BB$74<inputCostsYearOfDeployment,0,IF($R26>0,IF(0=MOD(BB$74-inputCostsYearOfDeployment,$R26),$S26+$U26,$U26),IF(BB$74>(inputCostsYearOfDeployment-1),$U26,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(BD$74<inputCostsYearOfDeployment,0,IF($R26>0,IF(0=MOD(BD$74-inputCostsYearOfDeployment,$R26),$S26+$U26,$U26),IF(BD$74>(inputCostsYearOfDeployment-1),$U26,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(BF$74<inputCostsYearOfDeployment,0,IF($R26>0,IF(0=MOD(BF$74-inputCostsYearOfDeployment,$R26),$S26+$U26,$U26),IF(BF$74>(inputCostsYearOfDeployment-1),$U26,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(BH$74<inputCostsYearOfDeployment,0,IF($R26>0,IF(0=MOD(BH$74-inputCostsYearOfDeployment,$R26),$S26+$U26,$U26),IF(BH$74>(inputCostsYearOfDeployment-1),$U26,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(BJ$74<inputCostsYearOfDeployment,0,IF($R26>0,IF(0=MOD(BJ$74-inputCostsYearOfDeployment,$R26),$S26+$U26,$U26),IF(BJ$74>(inputCostsYearOfDeployment-1),$U26,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(BL$74<inputCostsYearOfDeployment,0,IF($R26>0,IF(0=MOD(BL$74-inputCostsYearOfDeployment,$R26),$S26+$U26,$U26),IF(BL$74>(inputCostsYearOfDeployment-1),$U26,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(BN$74<inputCostsYearOfDeployment,0,IF($R26>0,IF(0=MOD(BN$74-inputCostsYearOfDeployment,$R26),$S26+$U26,$U26),IF(BN$74>(inputCostsYearOfDeployment-1),$U26,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(BP$74<inputCostsYearOfDeployment,0,IF($R26>0,IF(0=MOD(BP$74-inputCostsYearOfDeployment,$R26),$S26+$U26,$U26),IF(BP$74>(inputCostsYearOfDeployment-1),$U26,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(BR$74<inputCostsYearOfDeployment,0,IF($R26>0,IF(0=MOD(BR$74-inputCostsYearOfDeployment,$R26),$S26+$U26,$U26),IF(BR$74>(inputCostsYearOfDeployment-1),$U26,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(BT$74<inputCostsYearOfDeployment,0,IF($R26>0,IF(0=MOD(BT$74-inputCostsYearOfDeployment,$R26),$S26+$U26,$U26),IF(BT$74>(inputCostsYearOfDeployment-1),$U26,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(BV$74<inputCostsYearOfDeployment,0,IF($R26>0,IF(0=MOD(BV$74-inputCostsYearOfDeployment,$R26),$S26+$U26,$U26),IF(BV$74>(inputCostsYearOfDeployment-1),$U26,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(BX$74<inputCostsYearOfDeployment,0,IF($R26>0,IF(0=MOD(BX$74-inputCostsYearOfDeployment,$R26),$S26+$U26,$U26),IF(BX$74>(inputCostsYearOfDeployment-1),$U26,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(BZ$74<inputCostsYearOfDeployment,0,IF($R26>0,IF(0=MOD(BZ$74-inputCostsYearOfDeployment,$R26),$S26+$U26,$U26),IF(BZ$74>(inputCostsYearOfDeployment-1),$U26,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(CB$74<inputCostsYearOfDeployment,0,IF($R26>0,IF(0=MOD(CB$74-inputCostsYearOfDeployment,$R26),$S26+$U26,$U26),IF(CB$74>(inputCostsYearOfDeployment-1),$U26,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(CD$74<inputCostsYearOfDeployment,0,IF($R26>0,IF(0=MOD(CD$74-inputCostsYearOfDeployment,$R26),$S26+$U26,$U26),IF(CD$74>(inputCostsYearOfDeployment-1),$U26,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(CF$74<inputCostsYearOfDeployment,0,IF($R26>0,IF(0=MOD(CF$74-inputCostsYearOfDeployment,$R26),$S26+$U26,$U26),IF(CF$74>(inputCostsYearOfDeployment-1),$U26,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(CH$74<inputCostsYearOfDeployment,0,IF($R26>0,IF(0=MOD(CH$74-inputCostsYearOfDeployment,$R26),$S26+$U26,$U26),IF(CH$74>(inputCostsYearOfDeployment-1),$U26,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(CJ$74<inputCostsYearOfDeployment,0,IF($R26>0,IF(0=MOD(CJ$74-inputCostsYearOfDeployment,$R26),$S26+$U26,$U26),IF(CJ$74>(inputCostsYearOfDeployment-1),$U26,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(CL$74<inputCostsYearOfDeployment,0,IF($R26>0,IF(0=MOD(CL$74-inputCostsYearOfDeployment,$R26),$S26+$U26,$U26),IF(CL$74>(inputCostsYearOfDeployment-1),$U26,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(CN$74<inputCostsYearOfDeployment,0,IF($R26>0,IF(0=MOD(CN$74-inputCostsYearOfDeployment,$R26),$S26+$U26,$U26),IF(CN$74>(inputCostsYearOfDeployment-1),$U26,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(CP$74<inputCostsYearOfDeployment,0,IF($R26>0,IF(0=MOD(CP$74-inputCostsYearOfDeployment,$R26),$S26+$U26,$U26),IF(CP$74>(inputCostsYearOfDeployment-1),$U26,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(CR$74<inputCostsYearOfDeployment,0,IF($R26>0,IF(0=MOD(CR$74-inputCostsYearOfDeployment,$R26),$S26+$U26,$U26),IF(CR$74>(inputCostsYearOfDeployment-1),$U26,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(CT$74<inputCostsYearOfDeployment,0,IF($R26>0,IF(0=MOD(CT$74-inputCostsYearOfDeployment,$R26),$S26+$U26,$U26),IF(CT$74>(inputCostsYearOfDeployment-1),$U26,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(CV$74<inputCostsYearOfDeployment,0,IF($R26>0,IF(0=MOD(CV$74-inputCostsYearOfDeployment,$R26),$S26+$U26,$U26),IF(CV$74>(inputCostsYearOfDeployment-1),$U26,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(CX$74<inputCostsYearOfDeployment,0,IF($R26>0,IF(0=MOD(CX$74-inputCostsYearOfDeployment,$R26),$S26+$U26,$U26),IF(CX$74>(inputCostsYearOfDeployment-1),$U26,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(CZ$74<inputCostsYearOfDeployment,0,IF($R26>0,IF(0=MOD(CZ$74-inputCostsYearOfDeployment,$R26),$S26+$U26,$U26),IF(CZ$74>(inputCostsYearOfDeployment-1),$U26,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(DB$74<inputCostsYearOfDeployment,0,IF($R26>0,IF(0=MOD(DB$74-inputCostsYearOfDeployment,$R26),$S26+$U26,$U26),IF(DB$74>(inputCostsYearOfDeployment-1),$U26,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(DD$74<inputCostsYearOfDeployment,0,IF($R26>0,IF(0=MOD(DD$74-inputCostsYearOfDeployment,$R26),$S26+$U26,$U26),IF(DD$74>(inputCostsYearOfDeployment-1),$U26,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(DF$74<inputCostsYearOfDeployment,0,IF($R26>0,IF(0=MOD(DF$74-inputCostsYearOfDeployment,$R26),$S26+$U26,$U26),IF(DF$74>(inputCostsYearOfDeployment-1),$U26,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(DH$74<inputCostsYearOfDeployment,0,IF($R26>0,IF(0=MOD(DH$74-inputCostsYearOfDeployment,$R26),$S26+$U26,$U26),IF(DH$74>(inputCostsYearOfDeployment-1),$U26,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(DJ$74<inputCostsYearOfDeployment,0,IF($R26>0,IF(0=MOD(DJ$74-inputCostsYearOfDeployment,$R26),$S26+$U26,$U26),IF(DJ$74>(inputCostsYearOfDeployment-1),$U26,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(DL$74<inputCostsYearOfDeployment,0,IF($R26>0,IF(0=MOD(DL$74-inputCostsYearOfDeployment,$R26),$S26+$U26,$U26),IF(DL$74>(inputCostsYearOfDeployment-1),$U26,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(DN$74<inputCostsYearOfDeployment,0,IF($R26>0,IF(0=MOD(DN$74-inputCostsYearOfDeployment,$R26),$S26+$U26,$U26),IF(DN$74>(inputCostsYearOfDeployment-1),$U26,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(DP$74<inputCostsYearOfDeployment,0,IF($R26>0,IF(0=MOD(DP$74-inputCostsYearOfDeployment,$R26),$S26+$U26,$U26),IF(DP$74>(inputCostsYearOfDeployment-1),$U26,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(DR$74<inputCostsYearOfDeployment,0,IF($R26>0,IF(0=MOD(DR$74-inputCostsYearOfDeployment,$R26),$S26+$U26,$U26),IF(DR$74>(inputCostsYearOfDeployment-1),$U26,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(DT$74<inputCostsYearOfDeployment,0,IF($R26>0,IF(0=MOD(DT$74-inputCostsYearOfDeployment,$R26),$S26+$U26,$U26),IF(DT$74>(inputCostsYearOfDeployment-1),$U26,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(DV$74<inputCostsYearOfDeployment,0,IF($R26>0,IF(0=MOD(DV$74-inputCostsYearOfDeployment,$R26),$S26+$U26,$U26),IF(DV$74>(inputCostsYearOfDeployment-1),$U26,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(DX$74<inputCostsYearOfDeployment,0,IF($R26>0,IF(0=MOD(DX$74-inputCostsYearOfDeployment,$R26),$S26+$U26,$U26),IF(DX$74>(inputCostsYearOfDeployment-1),$U26,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(DZ$74<inputCostsYearOfDeployment,0,IF($R26>0,IF(0=MOD(DZ$74-inputCostsYearOfDeployment,$R26),$S26+$U26,$U26),IF(DZ$74>(inputCostsYearOfDeployment-1),$U26,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(EB$74<inputCostsYearOfDeployment,0,IF($R26>0,IF(0=MOD(EB$74-inputCostsYearOfDeployment,$R26),$S26+$U26,$U26),IF(EB$74>(inputCostsYearOfDeployment-1),$U26,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(ED$74<inputCostsYearOfDeployment,0,IF($R26>0,IF(0=MOD(ED$74-inputCostsYearOfDeployment,$R26),$S26+$U26,$U26),IF(ED$74>(inputCostsYearOfDeployment-1),$U26,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(EF$74<inputCostsYearOfDeployment,0,IF($R26>0,IF(0=MOD(EF$74-inputCostsYearOfDeployment,$R26),$S26+$U26,$U26),IF(EF$74>(inputCostsYearOfDeployment-1),$U26,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(EH$74<inputCostsYearOfDeployment,0,IF($R26>0,IF(0=MOD(EH$74-inputCostsYearOfDeployment,$R26),$S26+$U26,$U26),IF(EH$74>(inputCostsYearOfDeployment-1),$U26,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(EJ$74<inputCostsYearOfDeployment,0,IF($R26>0,IF(0=MOD(EJ$74-inputCostsYearOfDeployment,$R26),$S26+$U26,$U26),IF(EJ$74>(inputCostsYearOfDeployment-1),$U26,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(EL$74<inputCostsYearOfDeployment,0,IF($R26>0,IF(0=MOD(EL$74-inputCostsYearOfDeployment,$R26),$S26+$U26,$U26),IF(EL$74>(inputCostsYearOfDeployment-1),$U26,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(EN$74<inputCostsYearOfDeployment,0,IF($R26>0,IF(0=MOD(EN$74-inputCostsYearOfDeployment,$R26),$S26+$U26,$U26),IF(EN$74>(inputCostsYearOfDeployment-1),$U26,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(EP$74<inputCostsYearOfDeployment,0,IF($R26>0,IF(0=MOD(EP$74-inputCostsYearOfDeployment,$R26),$S26+$U26,$U26),IF(EP$74>(inputCostsYearOfDeployment-1),$U26,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(ER$74<inputCostsYearOfDeployment,0,IF($R26>0,IF(0=MOD(ER$74-inputCostsYearOfDeployment,$R26),$S26+$U26,$U26),IF(ER$74>(inputCostsYearOfDeployment-1),$U26,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(ET$74<inputCostsYearOfDeployment,0,IF($R26>0,IF(0=MOD(ET$74-inputCostsYearOfDeployment,$R26),$S26+$U26,$U26),IF(ET$74>(inputCostsYearOfDeployment-1),$U26,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(EV$74<inputCostsYearOfDeployment,0,IF($R26>0,IF(0=MOD(EV$74-inputCostsYearOfDeployment,$R26),$S26+$U26,$U26),IF(EV$74>(inputCostsYearOfDeployment-1),$U26,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(EX$74<inputCostsYearOfDeployment,0,IF($R26>0,IF(0=MOD(EX$74-inputCostsYearOfDeployment,$R26),$S26+$U26,$U26),IF(EX$74>(inputCostsYearOfDeployment-1),$U26,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(EZ$74<inputCostsYearOfDeployment,0,IF($R26>0,IF(0=MOD(EZ$74-inputCostsYearOfDeployment,$R26),$S26+$U26,$U26),IF(EZ$74>(inputCostsYearOfDeployment-1),$U26,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(FB$74<inputCostsYearOfDeployment,0,IF($R26>0,IF(0=MOD(FB$74-inputCostsYearOfDeployment,$R26),$S26+$U26,$U26),IF(FB$74>(inputCostsYearOfDeployment-1),$U26,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(FD$74<inputCostsYearOfDeployment,0,IF($R26>0,IF(0=MOD(FD$74-inputCostsYearOfDeployment,$R26),$S26+$U26,$U26),IF(FD$74>(inputCostsYearOfDeployment-1),$U26,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(FF$74<inputCostsYearOfDeployment,0,IF($R26>0,IF(0=MOD(FF$74-inputCostsYearOfDeployment,$R26),$S26+$U26,$U26),IF(FF$74>(inputCostsYearOfDeployment-1),$U26,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(FH$74<inputCostsYearOfDeployment,0,IF($R26>0,IF(0=MOD(FH$74-inputCostsYearOfDeployment,$R26),$S26+$U26,$U26),IF(FH$74>(inputCostsYearOfDeployment-1),$U26,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(FJ$74<inputCostsYearOfDeployment,0,IF($R26>0,IF(0=MOD(FJ$74-inputCostsYearOfDeployment,$R26),$S26+$U26,$U26),IF(FJ$74>(inputCostsYearOfDeployment-1),$U26,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(FL$74<inputCostsYearOfDeployment,0,IF($R26>0,IF(0=MOD(FL$74-inputCostsYearOfDeployment,$R26),$S26+$U26,$U26),IF(FL$74>(inputCostsYearOfDeployment-1),$U26,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(FN$74<inputCostsYearOfDeployment,0,IF($R26>0,IF(0=MOD(FN$74-inputCostsYearOfDeployment,$R26),$S26+$U26,$U26),IF(FN$74>(inputCostsYearOfDeployment-1),$U26,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(FP$74<inputCostsYearOfDeployment,0,IF($R26>0,IF(0=MOD(FP$74-inputCostsYearOfDeployment,$R26),$S26+$U26,$U26),IF(FP$74>(inputCostsYearOfDeployment-1),$U26,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(FR$74<inputCostsYearOfDeployment,0,IF($R26>0,IF(0=MOD(FR$74-inputCostsYearOfDeployment,$R26),$S26+$U26,$U26),IF(FR$74>(inputCostsYearOfDeployment-1),$U26,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(FT$74<inputCostsYearOfDeployment,0,IF($R26>0,IF(0=MOD(FT$74-inputCostsYearOfDeployment,$R26),$S26+$U26,$U26),IF(FT$74>(inputCostsYearOfDeployment-1),$U26,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(FV$74<inputCostsYearOfDeployment,0,IF($R26>0,IF(0=MOD(FV$74-inputCostsYearOfDeployment,$R26),$S26+$U26,$U26),IF(FV$74>(inputCostsYearOfDeployment-1),$U26,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(FX$74<inputCostsYearOfDeployment,0,IF($R26>0,IF(0=MOD(FX$74-inputCostsYearOfDeployment,$R26),$S26+$U26,$U26),IF(FX$74>(inputCostsYearOfDeployment-1),$U26,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(FZ$74<inputCostsYearOfDeployment,0,IF($R26>0,IF(0=MOD(FZ$74-inputCostsYearOfDeployment,$R26),$S26+$U26,$U26),IF(FZ$74>(inputCostsYearOfDeployment-1),$U26,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(GB$74<inputCostsYearOfDeployment,0,IF($R26>0,IF(0=MOD(GB$74-inputCostsYearOfDeployment,$R26),$S26+$U26,$U26),IF(GB$74>(inputCostsYearOfDeployment-1),$U26,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(GD$74<inputCostsYearOfDeployment,0,IF($R26>0,IF(0=MOD(GD$74-inputCostsYearOfDeployment,$R26),$S26+$U26,$U26),IF(GD$74>(inputCostsYearOfDeployment-1),$U26,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(GF$74<inputCostsYearOfDeployment,0,IF($R26>0,IF(0=MOD(GF$74-inputCostsYearOfDeployment,$R26),$S26+$U26,$U26),IF(GF$74>(inputCostsYearOfDeployment-1),$U26,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(GH$74<inputCostsYearOfDeployment,0,IF($R26>0,IF(0=MOD(GH$74-inputCostsYearOfDeployment,$R26),$S26+$U26,$U26),IF(GH$74>(inputCostsYearOfDeployment-1),$U26,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(GJ$74<inputCostsYearOfDeployment,0,IF($R26>0,IF(0=MOD(GJ$74-inputCostsYearOfDeployment,$R26),$S26+$U26,$U26),IF(GJ$74>(inputCostsYearOfDeployment-1),$U26,0))*inputCostsEquipmentCount)","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"J27","v":"Video Camera"},null,{"$f":"IF(L$74<inputCostsYearOfDeployment,0,IF($R27>0,IF(0=MOD(L$74-inputCostsYearOfDeployment,$R27),$S27+$U27,$U27),IF(L$74>(inputCostsYearOfDeployment-1),$U27,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(N$74<inputCostsYearOfDeployment,0,IF($R27>0,IF(0=MOD(N$74-inputCostsYearOfDeployment,$R27),$S27+$U27,$U27),IF(N$74>(inputCostsYearOfDeployment-1),$U27,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(P$74<inputCostsYearOfDeployment,0,IF($R27>0,IF(0=MOD(P$74-inputCostsYearOfDeployment,$R27),$S27+$U27,$U27),IF(P$74>(inputCostsYearOfDeployment-1),$U27,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(R$74<inputCostsYearOfDeployment,0,IF($R27>0,IF(0=MOD(R$74-inputCostsYearOfDeployment,$R27),$S27+$U27,$U27),IF(R$74>(inputCostsYearOfDeployment-1),$U27,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(T$74<inputCostsYearOfDeployment,0,IF($R27>0,IF(0=MOD(T$74-inputCostsYearOfDeployment,$R27),$S27+$U27,$U27),IF(T$74>(inputCostsYearOfDeployment-1),$U27,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(V$74<inputCostsYearOfDeployment,0,IF($R27>0,IF(0=MOD(V$74-inputCostsYearOfDeployment,$R27),$S27+$U27,$U27),IF(V$74>(inputCostsYearOfDeployment-1),$U27,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(X$74<inputCostsYearOfDeployment,0,IF($R27>0,IF(0=MOD(X$74-inputCostsYearOfDeployment,$R27),$S27+$U27,$U27),IF(X$74>(inputCostsYearOfDeployment-1),$U27,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(Z$74<inputCostsYearOfDeployment,0,IF($R27>0,IF(0=MOD(Z$74-inputCostsYearOfDeployment,$R27),$S27+$U27,$U27),IF(Z$74>(inputCostsYearOfDeployment-1),$U27,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(AB$74<inputCostsYearOfDeployment,0,IF($R27>0,IF(0=MOD(AB$74-inputCostsYearOfDeployment,$R27),$S27+$U27,$U27),IF(AB$74>(inputCostsYearOfDeployment-1),$U27,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(AD$74<inputCostsYearOfDeployment,0,IF($R27>0,IF(0=MOD(AD$74-inputCostsYearOfDeployment,$R27),$S27+$U27,$U27),IF(AD$74>(inputCostsYearOfDeployment-1),$U27,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(AF$74<inputCostsYearOfDeployment,0,IF($R27>0,IF(0=MOD(AF$74-inputCostsYearOfDeployment,$R27),$S27+$U27,$U27),IF(AF$74>(inputCostsYearOfDeployment-1),$U27,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(AH$74<inputCostsYearOfDeployment,0,IF($R27>0,IF(0=MOD(AH$74-inputCostsYearOfDeployment,$R27),$S27+$U27,$U27),IF(AH$74>(inputCostsYearOfDeployment-1),$U27,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(AJ$74<inputCostsYearOfDeployment,0,IF($R27>0,IF(0=MOD(AJ$74-inputCostsYearOfDeployment,$R27),$S27+$U27,$U27),IF(AJ$74>(inputCostsYearOfDeployment-1),$U27,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(AL$74<inputCostsYearOfDeployment,0,IF($R27>0,IF(0=MOD(AL$74-inputCostsYearOfDeployment,$R27),$S27+$U27,$U27),IF(AL$74>(inputCostsYearOfDeployment-1),$U27,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(AN$74<inputCostsYearOfDeployment,0,IF($R27>0,IF(0=MOD(AN$74-inputCostsYearOfDeployment,$R27),$S27+$U27,$U27),IF(AN$74>(inputCostsYearOfDeployment-1),$U27,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(AP$74<inputCostsYearOfDeployment,0,IF($R27>0,IF(0=MOD(AP$74-inputCostsYearOfDeployment,$R27),$S27+$U27,$U27),IF(AP$74>(inputCostsYearOfDeployment-1),$U27,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(AR$74<inputCostsYearOfDeployment,0,IF($R27>0,IF(0=MOD(AR$74-inputCostsYearOfDeployment,$R27),$S27+$U27,$U27),IF(AR$74>(inputCostsYearOfDeployment-1),$U27,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(AT$74<inputCostsYearOfDeployment,0,IF($R27>0,IF(0=MOD(AT$74-inputCostsYearOfDeployment,$R27),$S27+$U27,$U27),IF(AT$74>(inputCostsYearOfDeployment-1),$U27,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(AV$74<inputCostsYearOfDeployment,0,IF($R27>0,IF(0=MOD(AV$74-inputCostsYearOfDeployment,$R27),$S27+$U27,$U27),IF(AV$74>(inputCostsYearOfDeployment-1),$U27,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(AX$74<inputCostsYearOfDeployment,0,IF($R27>0,IF(0=MOD(AX$74-inputCostsYearOfDeployment,$R27),$S27+$U27,$U27),IF(AX$74>(inputCostsYearOfDeployment-1),$U27,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(AZ$74<inputCostsYearOfDeployment,0,IF($R27>0,IF(0=MOD(AZ$74-inputCostsYearOfDeployment,$R27),$S27+$U27,$U27),IF(AZ$74>(inputCostsYearOfDeployment-1),$U27,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(BB$74<inputCostsYearOfDeployment,0,IF($R27>0,IF(0=MOD(BB$74-inputCostsYearOfDeployment,$R27),$S27+$U27,$U27),IF(BB$74>(inputCostsYearOfDeployment-1),$U27,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(BD$74<inputCostsYearOfDeployment,0,IF($R27>0,IF(0=MOD(BD$74-inputCostsYearOfDeployment,$R27),$S27+$U27,$U27),IF(BD$74>(inputCostsYearOfDeployment-1),$U27,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(BF$74<inputCostsYearOfDeployment,0,IF($R27>0,IF(0=MOD(BF$74-inputCostsYearOfDeployment,$R27),$S27+$U27,$U27),IF(BF$74>(inputCostsYearOfDeployment-1),$U27,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(BH$74<inputCostsYearOfDeployment,0,IF($R27>0,IF(0=MOD(BH$74-inputCostsYearOfDeployment,$R27),$S27+$U27,$U27),IF(BH$74>(inputCostsYearOfDeployment-1),$U27,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(BJ$74<inputCostsYearOfDeployment,0,IF($R27>0,IF(0=MOD(BJ$74-inputCostsYearOfDeployment,$R27),$S27+$U27,$U27),IF(BJ$74>(inputCostsYearOfDeployment-1),$U27,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(BL$74<inputCostsYearOfDeployment,0,IF($R27>0,IF(0=MOD(BL$74-inputCostsYearOfDeployment,$R27),$S27+$U27,$U27),IF(BL$74>(inputCostsYearOfDeployment-1),$U27,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(BN$74<inputCostsYearOfDeployment,0,IF($R27>0,IF(0=MOD(BN$74-inputCostsYearOfDeployment,$R27),$S27+$U27,$U27),IF(BN$74>(inputCostsYearOfDeployment-1),$U27,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(BP$74<inputCostsYearOfDeployment,0,IF($R27>0,IF(0=MOD(BP$74-inputCostsYearOfDeployment,$R27),$S27+$U27,$U27),IF(BP$74>(inputCostsYearOfDeployment-1),$U27,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(BR$74<inputCostsYearOfDeployment,0,IF($R27>0,IF(0=MOD(BR$74-inputCostsYearOfDeployment,$R27),$S27+$U27,$U27),IF(BR$74>(inputCostsYearOfDeployment-1),$U27,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(BT$74<inputCostsYearOfDeployment,0,IF($R27>0,IF(0=MOD(BT$74-inputCostsYearOfDeployment,$R27),$S27+$U27,$U27),IF(BT$74>(inputCostsYearOfDeployment-1),$U27,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(BV$74<inputCostsYearOfDeployment,0,IF($R27>0,IF(0=MOD(BV$74-inputCostsYearOfDeployment,$R27),$S27+$U27,$U27),IF(BV$74>(inputCostsYearOfDeployment-1),$U27,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(BX$74<inputCostsYearOfDeployment,0,IF($R27>0,IF(0=MOD(BX$74-inputCostsYearOfDeployment,$R27),$S27+$U27,$U27),IF(BX$74>(inputCostsYearOfDeployment-1),$U27,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(BZ$74<inputCostsYearOfDeployment,0,IF($R27>0,IF(0=MOD(BZ$74-inputCostsYearOfDeployment,$R27),$S27+$U27,$U27),IF(BZ$74>(inputCostsYearOfDeployment-1),$U27,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(CB$74<inputCostsYearOfDeployment,0,IF($R27>0,IF(0=MOD(CB$74-inputCostsYearOfDeployment,$R27),$S27+$U27,$U27),IF(CB$74>(inputCostsYearOfDeployment-1),$U27,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(CD$74<inputCostsYearOfDeployment,0,IF($R27>0,IF(0=MOD(CD$74-inputCostsYearOfDeployment,$R27),$S27+$U27,$U27),IF(CD$74>(inputCostsYearOfDeployment-1),$U27,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(CF$74<inputCostsYearOfDeployment,0,IF($R27>0,IF(0=MOD(CF$74-inputCostsYearOfDeployment,$R27),$S27+$U27,$U27),IF(CF$74>(inputCostsYearOfDeployment-1),$U27,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(CH$74<inputCostsYearOfDeployment,0,IF($R27>0,IF(0=MOD(CH$74-inputCostsYearOfDeployment,$R27),$S27+$U27,$U27),IF(CH$74>(inputCostsYearOfDeployment-1),$U27,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(CJ$74<inputCostsYearOfDeployment,0,IF($R27>0,IF(0=MOD(CJ$74-inputCostsYearOfDeployment,$R27),$S27+$U27,$U27),IF(CJ$74>(inputCostsYearOfDeployment-1),$U27,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(CL$74<inputCostsYearOfDeployment,0,IF($R27>0,IF(0=MOD(CL$74-inputCostsYearOfDeployment,$R27),$S27+$U27,$U27),IF(CL$74>(inputCostsYearOfDeployment-1),$U27,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(CN$74<inputCostsYearOfDeployment,0,IF($R27>0,IF(0=MOD(CN$74-inputCostsYearOfDeployment,$R27),$S27+$U27,$U27),IF(CN$74>(inputCostsYearOfDeployment-1),$U27,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(CP$74<inputCostsYearOfDeployment,0,IF($R27>0,IF(0=MOD(CP$74-inputCostsYearOfDeployment,$R27),$S27+$U27,$U27),IF(CP$74>(inputCostsYearOfDeployment-1),$U27,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(CR$74<inputCostsYearOfDeployment,0,IF($R27>0,IF(0=MOD(CR$74-inputCostsYearOfDeployment,$R27),$S27+$U27,$U27),IF(CR$74>(inputCostsYearOfDeployment-1),$U27,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(CT$74<inputCostsYearOfDeployment,0,IF($R27>0,IF(0=MOD(CT$74-inputCostsYearOfDeployment,$R27),$S27+$U27,$U27),IF(CT$74>(inputCostsYearOfDeployment-1),$U27,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(CV$74<inputCostsYearOfDeployment,0,IF($R27>0,IF(0=MOD(CV$74-inputCostsYearOfDeployment,$R27),$S27+$U27,$U27),IF(CV$74>(inputCostsYearOfDeployment-1),$U27,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(CX$74<inputCostsYearOfDeployment,0,IF($R27>0,IF(0=MOD(CX$74-inputCostsYearOfDeployment,$R27),$S27+$U27,$U27),IF(CX$74>(inputCostsYearOfDeployment-1),$U27,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(CZ$74<inputCostsYearOfDeployment,0,IF($R27>0,IF(0=MOD(CZ$74-inputCostsYearOfDeployment,$R27),$S27+$U27,$U27),IF(CZ$74>(inputCostsYearOfDeployment-1),$U27,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(DB$74<inputCostsYearOfDeployment,0,IF($R27>0,IF(0=MOD(DB$74-inputCostsYearOfDeployment,$R27),$S27+$U27,$U27),IF(DB$74>(inputCostsYearOfDeployment-1),$U27,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(DD$74<inputCostsYearOfDeployment,0,IF($R27>0,IF(0=MOD(DD$74-inputCostsYearOfDeployment,$R27),$S27+$U27,$U27),IF(DD$74>(inputCostsYearOfDeployment-1),$U27,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(DF$74<inputCostsYearOfDeployment,0,IF($R27>0,IF(0=MOD(DF$74-inputCostsYearOfDeployment,$R27),$S27+$U27,$U27),IF(DF$74>(inputCostsYearOfDeployment-1),$U27,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(DH$74<inputCostsYearOfDeployment,0,IF($R27>0,IF(0=MOD(DH$74-inputCostsYearOfDeployment,$R27),$S27+$U27,$U27),IF(DH$74>(inputCostsYearOfDeployment-1),$U27,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(DJ$74<inputCostsYearOfDeployment,0,IF($R27>0,IF(0=MOD(DJ$74-inputCostsYearOfDeployment,$R27),$S27+$U27,$U27),IF(DJ$74>(inputCostsYearOfDeployment-1),$U27,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(DL$74<inputCostsYearOfDeployment,0,IF($R27>0,IF(0=MOD(DL$74-inputCostsYearOfDeployment,$R27),$S27+$U27,$U27),IF(DL$74>(inputCostsYearOfDeployment-1),$U27,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(DN$74<inputCostsYearOfDeployment,0,IF($R27>0,IF(0=MOD(DN$74-inputCostsYearOfDeployment,$R27),$S27+$U27,$U27),IF(DN$74>(inputCostsYearOfDeployment-1),$U27,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(DP$74<inputCostsYearOfDeployment,0,IF($R27>0,IF(0=MOD(DP$74-inputCostsYearOfDeployment,$R27),$S27+$U27,$U27),IF(DP$74>(inputCostsYearOfDeployment-1),$U27,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(DR$74<inputCostsYearOfDeployment,0,IF($R27>0,IF(0=MOD(DR$74-inputCostsYearOfDeployment,$R27),$S27+$U27,$U27),IF(DR$74>(inputCostsYearOfDeployment-1),$U27,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(DT$74<inputCostsYearOfDeployment,0,IF($R27>0,IF(0=MOD(DT$74-inputCostsYearOfDeployment,$R27),$S27+$U27,$U27),IF(DT$74>(inputCostsYearOfDeployment-1),$U27,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(DV$74<inputCostsYearOfDeployment,0,IF($R27>0,IF(0=MOD(DV$74-inputCostsYearOfDeployment,$R27),$S27+$U27,$U27),IF(DV$74>(inputCostsYearOfDeployment-1),$U27,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(DX$74<inputCostsYearOfDeployment,0,IF($R27>0,IF(0=MOD(DX$74-inputCostsYearOfDeployment,$R27),$S27+$U27,$U27),IF(DX$74>(inputCostsYearOfDeployment-1),$U27,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(DZ$74<inputCostsYearOfDeployment,0,IF($R27>0,IF(0=MOD(DZ$74-inputCostsYearOfDeployment,$R27),$S27+$U27,$U27),IF(DZ$74>(inputCostsYearOfDeployment-1),$U27,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(EB$74<inputCostsYearOfDeployment,0,IF($R27>0,IF(0=MOD(EB$74-inputCostsYearOfDeployment,$R27),$S27+$U27,$U27),IF(EB$74>(inputCostsYearOfDeployment-1),$U27,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(ED$74<inputCostsYearOfDeployment,0,IF($R27>0,IF(0=MOD(ED$74-inputCostsYearOfDeployment,$R27),$S27+$U27,$U27),IF(ED$74>(inputCostsYearOfDeployment-1),$U27,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(EF$74<inputCostsYearOfDeployment,0,IF($R27>0,IF(0=MOD(EF$74-inputCostsYearOfDeployment,$R27),$S27+$U27,$U27),IF(EF$74>(inputCostsYearOfDeployment-1),$U27,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(EH$74<inputCostsYearOfDeployment,0,IF($R27>0,IF(0=MOD(EH$74-inputCostsYearOfDeployment,$R27),$S27+$U27,$U27),IF(EH$74>(inputCostsYearOfDeployment-1),$U27,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(EJ$74<inputCostsYearOfDeployment,0,IF($R27>0,IF(0=MOD(EJ$74-inputCostsYearOfDeployment,$R27),$S27+$U27,$U27),IF(EJ$74>(inputCostsYearOfDeployment-1),$U27,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(EL$74<inputCostsYearOfDeployment,0,IF($R27>0,IF(0=MOD(EL$74-inputCostsYearOfDeployment,$R27),$S27+$U27,$U27),IF(EL$74>(inputCostsYearOfDeployment-1),$U27,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(EN$74<inputCostsYearOfDeployment,0,IF($R27>0,IF(0=MOD(EN$74-inputCostsYearOfDeployment,$R27),$S27+$U27,$U27),IF(EN$74>(inputCostsYearOfDeployment-1),$U27,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(EP$74<inputCostsYearOfDeployment,0,IF($R27>0,IF(0=MOD(EP$74-inputCostsYearOfDeployment,$R27),$S27+$U27,$U27),IF(EP$74>(inputCostsYearOfDeployment-1),$U27,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(ER$74<inputCostsYearOfDeployment,0,IF($R27>0,IF(0=MOD(ER$74-inputCostsYearOfDeployment,$R27),$S27+$U27,$U27),IF(ER$74>(inputCostsYearOfDeployment-1),$U27,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(ET$74<inputCostsYearOfDeployment,0,IF($R27>0,IF(0=MOD(ET$74-inputCostsYearOfDeployment,$R27),$S27+$U27,$U27),IF(ET$74>(inputCostsYearOfDeployment-1),$U27,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(EV$74<inputCostsYearOfDeployment,0,IF($R27>0,IF(0=MOD(EV$74-inputCostsYearOfDeployment,$R27),$S27+$U27,$U27),IF(EV$74>(inputCostsYearOfDeployment-1),$U27,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(EX$74<inputCostsYearOfDeployment,0,IF($R27>0,IF(0=MOD(EX$74-inputCostsYearOfDeployment,$R27),$S27+$U27,$U27),IF(EX$74>(inputCostsYearOfDeployment-1),$U27,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(EZ$74<inputCostsYearOfDeployment,0,IF($R27>0,IF(0=MOD(EZ$74-inputCostsYearOfDeployment,$R27),$S27+$U27,$U27),IF(EZ$74>(inputCostsYearOfDeployment-1),$U27,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(FB$74<inputCostsYearOfDeployment,0,IF($R27>0,IF(0=MOD(FB$74-inputCostsYearOfDeployment,$R27),$S27+$U27,$U27),IF(FB$74>(inputCostsYearOfDeployment-1),$U27,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(FD$74<inputCostsYearOfDeployment,0,IF($R27>0,IF(0=MOD(FD$74-inputCostsYearOfDeployment,$R27),$S27+$U27,$U27),IF(FD$74>(inputCostsYearOfDeployment-1),$U27,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(FF$74<inputCostsYearOfDeployment,0,IF($R27>0,IF(0=MOD(FF$74-inputCostsYearOfDeployment,$R27),$S27+$U27,$U27),IF(FF$74>(inputCostsYearOfDeployment-1),$U27,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(FH$74<inputCostsYearOfDeployment,0,IF($R27>0,IF(0=MOD(FH$74-inputCostsYearOfDeployment,$R27),$S27+$U27,$U27),IF(FH$74>(inputCostsYearOfDeployment-1),$U27,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(FJ$74<inputCostsYearOfDeployment,0,IF($R27>0,IF(0=MOD(FJ$74-inputCostsYearOfDeployment,$R27),$S27+$U27,$U27),IF(FJ$74>(inputCostsYearOfDeployment-1),$U27,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(FL$74<inputCostsYearOfDeployment,0,IF($R27>0,IF(0=MOD(FL$74-inputCostsYearOfDeployment,$R27),$S27+$U27,$U27),IF(FL$74>(inputCostsYearOfDeployment-1),$U27,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(FN$74<inputCostsYearOfDeployment,0,IF($R27>0,IF(0=MOD(FN$74-inputCostsYearOfDeployment,$R27),$S27+$U27,$U27),IF(FN$74>(inputCostsYearOfDeployment-1),$U27,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(FP$74<inputCostsYearOfDeployment,0,IF($R27>0,IF(0=MOD(FP$74-inputCostsYearOfDeployment,$R27),$S27+$U27,$U27),IF(FP$74>(inputCostsYearOfDeployment-1),$U27,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(FR$74<inputCostsYearOfDeployment,0,IF($R27>0,IF(0=MOD(FR$74-inputCostsYearOfDeployment,$R27),$S27+$U27,$U27),IF(FR$74>(inputCostsYearOfDeployment-1),$U27,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(FT$74<inputCostsYearOfDeployment,0,IF($R27>0,IF(0=MOD(FT$74-inputCostsYearOfDeployment,$R27),$S27+$U27,$U27),IF(FT$74>(inputCostsYearOfDeployment-1),$U27,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(FV$74<inputCostsYearOfDeployment,0,IF($R27>0,IF(0=MOD(FV$74-inputCostsYearOfDeployment,$R27),$S27+$U27,$U27),IF(FV$74>(inputCostsYearOfDeployment-1),$U27,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(FX$74<inputCostsYearOfDeployment,0,IF($R27>0,IF(0=MOD(FX$74-inputCostsYearOfDeployment,$R27),$S27+$U27,$U27),IF(FX$74>(inputCostsYearOfDeployment-1),$U27,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(FZ$74<inputCostsYearOfDeployment,0,IF($R27>0,IF(0=MOD(FZ$74-inputCostsYearOfDeployment,$R27),$S27+$U27,$U27),IF(FZ$74>(inputCostsYearOfDeployment-1),$U27,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(GB$74<inputCostsYearOfDeployment,0,IF($R27>0,IF(0=MOD(GB$74-inputCostsYearOfDeployment,$R27),$S27+$U27,$U27),IF(GB$74>(inputCostsYearOfDeployment-1),$U27,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(GD$74<inputCostsYearOfDeployment,0,IF($R27>0,IF(0=MOD(GD$74-inputCostsYearOfDeployment,$R27),$S27+$U27,$U27),IF(GD$74>(inputCostsYearOfDeployment-1),$U27,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(GF$74<inputCostsYearOfDeployment,0,IF($R27>0,IF(0=MOD(GF$74-inputCostsYearOfDeployment,$R27),$S27+$U27,$U27),IF(GF$74>(inputCostsYearOfDeployment-1),$U27,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(GH$74<inputCostsYearOfDeployment,0,IF($R27>0,IF(0=MOD(GH$74-inputCostsYearOfDeployment,$R27),$S27+$U27,$U27),IF(GH$74>(inputCostsYearOfDeployment-1),$U27,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(GJ$74<inputCostsYearOfDeployment,0,IF($R27>0,IF(0=MOD(GJ$74-inputCostsYearOfDeployment,$R27),$S27+$U27,$U27),IF(GJ$74>(inputCostsYearOfDeployment-1),$U27,0))*inputCostsEquipmentCount)","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"J28","v":"Camera Tower"},null,{"$f":"IF(L$74<inputCostsYearOfDeployment,0,IF($R28>0,IF(0=MOD(L$74-inputCostsYearOfDeployment,$R28),$S28+$U28,$U28),IF(L$74>(inputCostsYearOfDeployment-1),$U28,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(N$74<inputCostsYearOfDeployment,0,IF($R28>0,IF(0=MOD(N$74-inputCostsYearOfDeployment,$R28),$S28+$U28,$U28),IF(N$74>(inputCostsYearOfDeployment-1),$U28,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(P$74<inputCostsYearOfDeployment,0,IF($R28>0,IF(0=MOD(P$74-inputCostsYearOfDeployment,$R28),$S28+$U28,$U28),IF(P$74>(inputCostsYearOfDeployment-1),$U28,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(R$74<inputCostsYearOfDeployment,0,IF($R28>0,IF(0=MOD(R$74-inputCostsYearOfDeployment,$R28),$S28+$U28,$U28),IF(R$74>(inputCostsYearOfDeployment-1),$U28,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(T$74<inputCostsYearOfDeployment,0,IF($R28>0,IF(0=MOD(T$74-inputCostsYearOfDeployment,$R28),$S28+$U28,$U28),IF(T$74>(inputCostsYearOfDeployment-1),$U28,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(V$74<inputCostsYearOfDeployment,0,IF($R28>0,IF(0=MOD(V$74-inputCostsYearOfDeployment,$R28),$S28+$U28,$U28),IF(V$74>(inputCostsYearOfDeployment-1),$U28,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(X$74<inputCostsYearOfDeployment,0,IF($R28>0,IF(0=MOD(X$74-inputCostsYearOfDeployment,$R28),$S28+$U28,$U28),IF(X$74>(inputCostsYearOfDeployment-1),$U28,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(Z$74<inputCostsYearOfDeployment,0,IF($R28>0,IF(0=MOD(Z$74-inputCostsYearOfDeployment,$R28),$S28+$U28,$U28),IF(Z$74>(inputCostsYearOfDeployment-1),$U28,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(AB$74<inputCostsYearOfDeployment,0,IF($R28>0,IF(0=MOD(AB$74-inputCostsYearOfDeployment,$R28),$S28+$U28,$U28),IF(AB$74>(inputCostsYearOfDeployment-1),$U28,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(AD$74<inputCostsYearOfDeployment,0,IF($R28>0,IF(0=MOD(AD$74-inputCostsYearOfDeployment,$R28),$S28+$U28,$U28),IF(AD$74>(inputCostsYearOfDeployment-1),$U28,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(AF$74<inputCostsYearOfDeployment,0,IF($R28>0,IF(0=MOD(AF$74-inputCostsYearOfDeployment,$R28),$S28+$U28,$U28),IF(AF$74>(inputCostsYearOfDeployment-1),$U28,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(AH$74<inputCostsYearOfDeployment,0,IF($R28>0,IF(0=MOD(AH$74-inputCostsYearOfDeployment,$R28),$S28+$U28,$U28),IF(AH$74>(inputCostsYearOfDeployment-1),$U28,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(AJ$74<inputCostsYearOfDeployment,0,IF($R28>0,IF(0=MOD(AJ$74-inputCostsYearOfDeployment,$R28),$S28+$U28,$U28),IF(AJ$74>(inputCostsYearOfDeployment-1),$U28,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(AL$74<inputCostsYearOfDeployment,0,IF($R28>0,IF(0=MOD(AL$74-inputCostsYearOfDeployment,$R28),$S28+$U28,$U28),IF(AL$74>(inputCostsYearOfDeployment-1),$U28,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(AN$74<inputCostsYearOfDeployment,0,IF($R28>0,IF(0=MOD(AN$74-inputCostsYearOfDeployment,$R28),$S28+$U28,$U28),IF(AN$74>(inputCostsYearOfDeployment-1),$U28,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(AP$74<inputCostsYearOfDeployment,0,IF($R28>0,IF(0=MOD(AP$74-inputCostsYearOfDeployment,$R28),$S28+$U28,$U28),IF(AP$74>(inputCostsYearOfDeployment-1),$U28,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(AR$74<inputCostsYearOfDeployment,0,IF($R28>0,IF(0=MOD(AR$74-inputCostsYearOfDeployment,$R28),$S28+$U28,$U28),IF(AR$74>(inputCostsYearOfDeployment-1),$U28,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(AT$74<inputCostsYearOfDeployment,0,IF($R28>0,IF(0=MOD(AT$74-inputCostsYearOfDeployment,$R28),$S28+$U28,$U28),IF(AT$74>(inputCostsYearOfDeployment-1),$U28,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(AV$74<inputCostsYearOfDeployment,0,IF($R28>0,IF(0=MOD(AV$74-inputCostsYearOfDeployment,$R28),$S28+$U28,$U28),IF(AV$74>(inputCostsYearOfDeployment-1),$U28,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(AX$74<inputCostsYearOfDeployment,0,IF($R28>0,IF(0=MOD(AX$74-inputCostsYearOfDeployment,$R28),$S28+$U28,$U28),IF(AX$74>(inputCostsYearOfDeployment-1),$U28,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(AZ$74<inputCostsYearOfDeployment,0,IF($R28>0,IF(0=MOD(AZ$74-inputCostsYearOfDeployment,$R28),$S28+$U28,$U28),IF(AZ$74>(inputCostsYearOfDeployment-1),$U28,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(BB$74<inputCostsYearOfDeployment,0,IF($R28>0,IF(0=MOD(BB$74-inputCostsYearOfDeployment,$R28),$S28+$U28,$U28),IF(BB$74>(inputCostsYearOfDeployment-1),$U28,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(BD$74<inputCostsYearOfDeployment,0,IF($R28>0,IF(0=MOD(BD$74-inputCostsYearOfDeployment,$R28),$S28+$U28,$U28),IF(BD$74>(inputCostsYearOfDeployment-1),$U28,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(BF$74<inputCostsYearOfDeployment,0,IF($R28>0,IF(0=MOD(BF$74-inputCostsYearOfDeployment,$R28),$S28+$U28,$U28),IF(BF$74>(inputCostsYearOfDeployment-1),$U28,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(BH$74<inputCostsYearOfDeployment,0,IF($R28>0,IF(0=MOD(BH$74-inputCostsYearOfDeployment,$R28),$S28+$U28,$U28),IF(BH$74>(inputCostsYearOfDeployment-1),$U28,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(BJ$74<inputCostsYearOfDeployment,0,IF($R28>0,IF(0=MOD(BJ$74-inputCostsYearOfDeployment,$R28),$S28+$U28,$U28),IF(BJ$74>(inputCostsYearOfDeployment-1),$U28,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(BL$74<inputCostsYearOfDeployment,0,IF($R28>0,IF(0=MOD(BL$74-inputCostsYearOfDeployment,$R28),$S28+$U28,$U28),IF(BL$74>(inputCostsYearOfDeployment-1),$U28,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(BN$74<inputCostsYearOfDeployment,0,IF($R28>0,IF(0=MOD(BN$74-inputCostsYearOfDeployment,$R28),$S28+$U28,$U28),IF(BN$74>(inputCostsYearOfDeployment-1),$U28,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(BP$74<inputCostsYearOfDeployment,0,IF($R28>0,IF(0=MOD(BP$74-inputCostsYearOfDeployment,$R28),$S28+$U28,$U28),IF(BP$74>(inputCostsYearOfDeployment-1),$U28,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(BR$74<inputCostsYearOfDeployment,0,IF($R28>0,IF(0=MOD(BR$74-inputCostsYearOfDeployment,$R28),$S28+$U28,$U28),IF(BR$74>(inputCostsYearOfDeployment-1),$U28,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(BT$74<inputCostsYearOfDeployment,0,IF($R28>0,IF(0=MOD(BT$74-inputCostsYearOfDeployment,$R28),$S28+$U28,$U28),IF(BT$74>(inputCostsYearOfDeployment-1),$U28,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(BV$74<inputCostsYearOfDeployment,0,IF($R28>0,IF(0=MOD(BV$74-inputCostsYearOfDeployment,$R28),$S28+$U28,$U28),IF(BV$74>(inputCostsYearOfDeployment-1),$U28,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(BX$74<inputCostsYearOfDeployment,0,IF($R28>0,IF(0=MOD(BX$74-inputCostsYearOfDeployment,$R28),$S28+$U28,$U28),IF(BX$74>(inputCostsYearOfDeployment-1),$U28,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(BZ$74<inputCostsYearOfDeployment,0,IF($R28>0,IF(0=MOD(BZ$74-inputCostsYearOfDeployment,$R28),$S28+$U28,$U28),IF(BZ$74>(inputCostsYearOfDeployment-1),$U28,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(CB$74<inputCostsYearOfDeployment,0,IF($R28>0,IF(0=MOD(CB$74-inputCostsYearOfDeployment,$R28),$S28+$U28,$U28),IF(CB$74>(inputCostsYearOfDeployment-1),$U28,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(CD$74<inputCostsYearOfDeployment,0,IF($R28>0,IF(0=MOD(CD$74-inputCostsYearOfDeployment,$R28),$S28+$U28,$U28),IF(CD$74>(inputCostsYearOfDeployment-1),$U28,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(CF$74<inputCostsYearOfDeployment,0,IF($R28>0,IF(0=MOD(CF$74-inputCostsYearOfDeployment,$R28),$S28+$U28,$U28),IF(CF$74>(inputCostsYearOfDeployment-1),$U28,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(CH$74<inputCostsYearOfDeployment,0,IF($R28>0,IF(0=MOD(CH$74-inputCostsYearOfDeployment,$R28),$S28+$U28,$U28),IF(CH$74>(inputCostsYearOfDeployment-1),$U28,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(CJ$74<inputCostsYearOfDeployment,0,IF($R28>0,IF(0=MOD(CJ$74-inputCostsYearOfDeployment,$R28),$S28+$U28,$U28),IF(CJ$74>(inputCostsYearOfDeployment-1),$U28,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(CL$74<inputCostsYearOfDeployment,0,IF($R28>0,IF(0=MOD(CL$74-inputCostsYearOfDeployment,$R28),$S28+$U28,$U28),IF(CL$74>(inputCostsYearOfDeployment-1),$U28,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(CN$74<inputCostsYearOfDeployment,0,IF($R28>0,IF(0=MOD(CN$74-inputCostsYearOfDeployment,$R28),$S28+$U28,$U28),IF(CN$74>(inputCostsYearOfDeployment-1),$U28,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(CP$74<inputCostsYearOfDeployment,0,IF($R28>0,IF(0=MOD(CP$74-inputCostsYearOfDeployment,$R28),$S28+$U28,$U28),IF(CP$74>(inputCostsYearOfDeployment-1),$U28,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(CR$74<inputCostsYearOfDeployment,0,IF($R28>0,IF(0=MOD(CR$74-inputCostsYearOfDeployment,$R28),$S28+$U28,$U28),IF(CR$74>(inputCostsYearOfDeployment-1),$U28,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(CT$74<inputCostsYearOfDeployment,0,IF($R28>0,IF(0=MOD(CT$74-inputCostsYearOfDeployment,$R28),$S28+$U28,$U28),IF(CT$74>(inputCostsYearOfDeployment-1),$U28,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(CV$74<inputCostsYearOfDeployment,0,IF($R28>0,IF(0=MOD(CV$74-inputCostsYearOfDeployment,$R28),$S28+$U28,$U28),IF(CV$74>(inputCostsYearOfDeployment-1),$U28,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(CX$74<inputCostsYearOfDeployment,0,IF($R28>0,IF(0=MOD(CX$74-inputCostsYearOfDeployment,$R28),$S28+$U28,$U28),IF(CX$74>(inputCostsYearOfDeployment-1),$U28,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(CZ$74<inputCostsYearOfDeployment,0,IF($R28>0,IF(0=MOD(CZ$74-inputCostsYearOfDeployment,$R28),$S28+$U28,$U28),IF(CZ$74>(inputCostsYearOfDeployment-1),$U28,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(DB$74<inputCostsYearOfDeployment,0,IF($R28>0,IF(0=MOD(DB$74-inputCostsYearOfDeployment,$R28),$S28+$U28,$U28),IF(DB$74>(inputCostsYearOfDeployment-1),$U28,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(DD$74<inputCostsYearOfDeployment,0,IF($R28>0,IF(0=MOD(DD$74-inputCostsYearOfDeployment,$R28),$S28+$U28,$U28),IF(DD$74>(inputCostsYearOfDeployment-1),$U28,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(DF$74<inputCostsYearOfDeployment,0,IF($R28>0,IF(0=MOD(DF$74-inputCostsYearOfDeployment,$R28),$S28+$U28,$U28),IF(DF$74>(inputCostsYearOfDeployment-1),$U28,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(DH$74<inputCostsYearOfDeployment,0,IF($R28>0,IF(0=MOD(DH$74-inputCostsYearOfDeployment,$R28),$S28+$U28,$U28),IF(DH$74>(inputCostsYearOfDeployment-1),$U28,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(DJ$74<inputCostsYearOfDeployment,0,IF($R28>0,IF(0=MOD(DJ$74-inputCostsYearOfDeployment,$R28),$S28+$U28,$U28),IF(DJ$74>(inputCostsYearOfDeployment-1),$U28,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(DL$74<inputCostsYearOfDeployment,0,IF($R28>0,IF(0=MOD(DL$74-inputCostsYearOfDeployment,$R28),$S28+$U28,$U28),IF(DL$74>(inputCostsYearOfDeployment-1),$U28,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(DN$74<inputCostsYearOfDeployment,0,IF($R28>0,IF(0=MOD(DN$74-inputCostsYearOfDeployment,$R28),$S28+$U28,$U28),IF(DN$74>(inputCostsYearOfDeployment-1),$U28,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(DP$74<inputCostsYearOfDeployment,0,IF($R28>0,IF(0=MOD(DP$74-inputCostsYearOfDeployment,$R28),$S28+$U28,$U28),IF(DP$74>(inputCostsYearOfDeployment-1),$U28,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(DR$74<inputCostsYearOfDeployment,0,IF($R28>0,IF(0=MOD(DR$74-inputCostsYearOfDeployment,$R28),$S28+$U28,$U28),IF(DR$74>(inputCostsYearOfDeployment-1),$U28,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(DT$74<inputCostsYearOfDeployment,0,IF($R28>0,IF(0=MOD(DT$74-inputCostsYearOfDeployment,$R28),$S28+$U28,$U28),IF(DT$74>(inputCostsYearOfDeployment-1),$U28,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(DV$74<inputCostsYearOfDeployment,0,IF($R28>0,IF(0=MOD(DV$74-inputCostsYearOfDeployment,$R28),$S28+$U28,$U28),IF(DV$74>(inputCostsYearOfDeployment-1),$U28,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(DX$74<inputCostsYearOfDeployment,0,IF($R28>0,IF(0=MOD(DX$74-inputCostsYearOfDeployment,$R28),$S28+$U28,$U28),IF(DX$74>(inputCostsYearOfDeployment-1),$U28,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(DZ$74<inputCostsYearOfDeployment,0,IF($R28>0,IF(0=MOD(DZ$74-inputCostsYearOfDeployment,$R28),$S28+$U28,$U28),IF(DZ$74>(inputCostsYearOfDeployment-1),$U28,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(EB$74<inputCostsYearOfDeployment,0,IF($R28>0,IF(0=MOD(EB$74-inputCostsYearOfDeployment,$R28),$S28+$U28,$U28),IF(EB$74>(inputCostsYearOfDeployment-1),$U28,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(ED$74<inputCostsYearOfDeployment,0,IF($R28>0,IF(0=MOD(ED$74-inputCostsYearOfDeployment,$R28),$S28+$U28,$U28),IF(ED$74>(inputCostsYearOfDeployment-1),$U28,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(EF$74<inputCostsYearOfDeployment,0,IF($R28>0,IF(0=MOD(EF$74-inputCostsYearOfDeployment,$R28),$S28+$U28,$U28),IF(EF$74>(inputCostsYearOfDeployment-1),$U28,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(EH$74<inputCostsYearOfDeployment,0,IF($R28>0,IF(0=MOD(EH$74-inputCostsYearOfDeployment,$R28),$S28+$U28,$U28),IF(EH$74>(inputCostsYearOfDeployment-1),$U28,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(EJ$74<inputCostsYearOfDeployment,0,IF($R28>0,IF(0=MOD(EJ$74-inputCostsYearOfDeployment,$R28),$S28+$U28,$U28),IF(EJ$74>(inputCostsYearOfDeployment-1),$U28,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(EL$74<inputCostsYearOfDeployment,0,IF($R28>0,IF(0=MOD(EL$74-inputCostsYearOfDeployment,$R28),$S28+$U28,$U28),IF(EL$74>(inputCostsYearOfDeployment-1),$U28,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(EN$74<inputCostsYearOfDeployment,0,IF($R28>0,IF(0=MOD(EN$74-inputCostsYearOfDeployment,$R28),$S28+$U28,$U28),IF(EN$74>(inputCostsYearOfDeployment-1),$U28,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(EP$74<inputCostsYearOfDeployment,0,IF($R28>0,IF(0=MOD(EP$74-inputCostsYearOfDeployment,$R28),$S28+$U28,$U28),IF(EP$74>(inputCostsYearOfDeployment-1),$U28,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(ER$74<inputCostsYearOfDeployment,0,IF($R28>0,IF(0=MOD(ER$74-inputCostsYearOfDeployment,$R28),$S28+$U28,$U28),IF(ER$74>(inputCostsYearOfDeployment-1),$U28,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(ET$74<inputCostsYearOfDeployment,0,IF($R28>0,IF(0=MOD(ET$74-inputCostsYearOfDeployment,$R28),$S28+$U28,$U28),IF(ET$74>(inputCostsYearOfDeployment-1),$U28,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(EV$74<inputCostsYearOfDeployment,0,IF($R28>0,IF(0=MOD(EV$74-inputCostsYearOfDeployment,$R28),$S28+$U28,$U28),IF(EV$74>(inputCostsYearOfDeployment-1),$U28,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(EX$74<inputCostsYearOfDeployment,0,IF($R28>0,IF(0=MOD(EX$74-inputCostsYearOfDeployment,$R28),$S28+$U28,$U28),IF(EX$74>(inputCostsYearOfDeployment-1),$U28,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(EZ$74<inputCostsYearOfDeployment,0,IF($R28>0,IF(0=MOD(EZ$74-inputCostsYearOfDeployment,$R28),$S28+$U28,$U28),IF(EZ$74>(inputCostsYearOfDeployment-1),$U28,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(FB$74<inputCostsYearOfDeployment,0,IF($R28>0,IF(0=MOD(FB$74-inputCostsYearOfDeployment,$R28),$S28+$U28,$U28),IF(FB$74>(inputCostsYearOfDeployment-1),$U28,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(FD$74<inputCostsYearOfDeployment,0,IF($R28>0,IF(0=MOD(FD$74-inputCostsYearOfDeployment,$R28),$S28+$U28,$U28),IF(FD$74>(inputCostsYearOfDeployment-1),$U28,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(FF$74<inputCostsYearOfDeployment,0,IF($R28>0,IF(0=MOD(FF$74-inputCostsYearOfDeployment,$R28),$S28+$U28,$U28),IF(FF$74>(inputCostsYearOfDeployment-1),$U28,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(FH$74<inputCostsYearOfDeployment,0,IF($R28>0,IF(0=MOD(FH$74-inputCostsYearOfDeployment,$R28),$S28+$U28,$U28),IF(FH$74>(inputCostsYearOfDeployment-1),$U28,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(FJ$74<inputCostsYearOfDeployment,0,IF($R28>0,IF(0=MOD(FJ$74-inputCostsYearOfDeployment,$R28),$S28+$U28,$U28),IF(FJ$74>(inputCostsYearOfDeployment-1),$U28,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(FL$74<inputCostsYearOfDeployment,0,IF($R28>0,IF(0=MOD(FL$74-inputCostsYearOfDeployment,$R28),$S28+$U28,$U28),IF(FL$74>(inputCostsYearOfDeployment-1),$U28,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(FN$74<inputCostsYearOfDeployment,0,IF($R28>0,IF(0=MOD(FN$74-inputCostsYearOfDeployment,$R28),$S28+$U28,$U28),IF(FN$74>(inputCostsYearOfDeployment-1),$U28,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(FP$74<inputCostsYearOfDeployment,0,IF($R28>0,IF(0=MOD(FP$74-inputCostsYearOfDeployment,$R28),$S28+$U28,$U28),IF(FP$74>(inputCostsYearOfDeployment-1),$U28,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(FR$74<inputCostsYearOfDeployment,0,IF($R28>0,IF(0=MOD(FR$74-inputCostsYearOfDeployment,$R28),$S28+$U28,$U28),IF(FR$74>(inputCostsYearOfDeployment-1),$U28,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(FT$74<inputCostsYearOfDeployment,0,IF($R28>0,IF(0=MOD(FT$74-inputCostsYearOfDeployment,$R28),$S28+$U28,$U28),IF(FT$74>(inputCostsYearOfDeployment-1),$U28,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(FV$74<inputCostsYearOfDeployment,0,IF($R28>0,IF(0=MOD(FV$74-inputCostsYearOfDeployment,$R28),$S28+$U28,$U28),IF(FV$74>(inputCostsYearOfDeployment-1),$U28,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(FX$74<inputCostsYearOfDeployment,0,IF($R28>0,IF(0=MOD(FX$74-inputCostsYearOfDeployment,$R28),$S28+$U28,$U28),IF(FX$74>(inputCostsYearOfDeployment-1),$U28,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(FZ$74<inputCostsYearOfDeployment,0,IF($R28>0,IF(0=MOD(FZ$74-inputCostsYearOfDeployment,$R28),$S28+$U28,$U28),IF(FZ$74>(inputCostsYearOfDeployment-1),$U28,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(GB$74<inputCostsYearOfDeployment,0,IF($R28>0,IF(0=MOD(GB$74-inputCostsYearOfDeployment,$R28),$S28+$U28,$U28),IF(GB$74>(inputCostsYearOfDeployment-1),$U28,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(GD$74<inputCostsYearOfDeployment,0,IF($R28>0,IF(0=MOD(GD$74-inputCostsYearOfDeployment,$R28),$S28+$U28,$U28),IF(GD$74>(inputCostsYearOfDeployment-1),$U28,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(GF$74<inputCostsYearOfDeployment,0,IF($R28>0,IF(0=MOD(GF$74-inputCostsYearOfDeployment,$R28),$S28+$U28,$U28),IF(GF$74>(inputCostsYearOfDeployment-1),$U28,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(GH$74<inputCostsYearOfDeployment,0,IF($R28>0,IF(0=MOD(GH$74-inputCostsYearOfDeployment,$R28),$S28+$U28,$U28),IF(GH$74>(inputCostsYearOfDeployment-1),$U28,0))*inputCostsEquipmentCount)","v":0},null,{"$f":"IF(GJ$74<inputCostsYearOfDeployment,0,IF($R28>0,IF(0=MOD(GJ$74-inputCostsYearOfDeployment,$R28),$S28+$U28,$U28),IF(GJ$74>(inputCostsYearOfDeployment-1),$U28,0))*inputCostsEquipmentCount)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,"TOTAL Incremental Cost",null,{"$f":"SUM(L86:M90)","v":0},null,{"$f":"SUM(N86:O90)","v":0},null,{"$f":"SUM(P86:Q90)","v":0},null,{"$f":"SUM(R86:S90)","v":0},null,{"$f":"SUM(T86:U90)","v":0},null,{"$f":"SUM(V86:W90)","v":0},null,{"$f":"SUM(X86:Y90)","v":0},null,{"$f":"SUM(Z86:AA90)","v":0},null,{"$f":"SUM(AB86:AC90)","v":0},null,{"$f":"SUM(AD86:AE90)","v":0},null,{"$f":"SUM(AF86:AG90)","v":0},null,{"$f":"SUM(AH86:AI90)","v":0},null,{"$f":"SUM(AJ86:AK90)","v":0},null,{"$f":"SUM(AL86:AM90)","v":0},null,{"$f":"SUM(AN86:AO90)","v":0},null,{"$f":"SUM(AP86:AQ90)","v":0},null,{"$f":"SUM(AR86:AS90)","v":0},null,{"$f":"SUM(AT86:AU90)","v":0},null,{"$f":"SUM(AV86:AW90)","v":0},null,{"$f":"SUM(AX86:AY90)","v":0},null,{"$f":"SUM(AZ86:BA90)","v":0},null,{"$f":"SUM(BB86:BC90)","v":0},null,{"$f":"SUM(BD86:BE90)","v":0},null,{"$f":"SUM(BF86:BG90)","v":0},null,{"$f":"SUM(BH86:BI90)","v":0},null,{"$f":"SUM(BJ86:BK90)","v":0},null,{"$f":"SUM(BL86:BM90)","v":0},null,{"$f":"SUM(BN86:BO90)","v":0},null,{"$f":"SUM(BP86:BQ90)","v":0},null,{"$f":"SUM(BR86:BS90)","v":0},null,{"$f":"SUM(BT86:BU90)","v":0},null,{"$f":"SUM(BV86:BW90)","v":0},null,{"$f":"SUM(BX86:BY90)","v":0},null,{"$f":"SUM(BZ86:CA90)","v":0},null,{"$f":"SUM(CB86:CC90)","v":0},null,{"$f":"SUM(CD86:CE90)","v":0},null,{"$f":"SUM(CF86:CG90)","v":0},null,{"$f":"SUM(CH86:CI90)","v":0},null,{"$f":"SUM(CJ86:CK90)","v":0},null,{"$f":"SUM(CL86:CM90)","v":0},null,{"$f":"SUM(CN86:CO90)","v":0},null,{"$f":"SUM(CP86:CQ90)","v":0},null,{"$f":"SUM(CR86:CS90)","v":0},null,{"$f":"SUM(CT86:CU90)","v":0},null,{"$f":"SUM(CV86:CW90)","v":0},null,{"$f":"SUM(CX86:CY90)","v":0},null,{"$f":"SUM(CZ86:DA90)","v":0},null,{"$f":"SUM(DB86:DC90)","v":0},null,{"$f":"SUM(DD86:DE90)","v":0},null,{"$f":"SUM(DF86:DG90)","v":0},null,{"$f":"SUM(DH86:DI90)","v":0},null,{"$f":"SUM(DJ86:DK90)","v":0},null,{"$f":"SUM(DL86:DM90)","v":0},null,{"$f":"SUM(DN86:DO90)","v":0},null,{"$f":"SUM(DP86:DQ90)","v":0},null,{"$f":"SUM(DR86:DS90)","v":0},null,{"$f":"SUM(DT86:DU90)","v":0},null,{"$f":"SUM(DV86:DW90)","v":0},null,{"$f":"SUM(DX86:DY90)","v":0},null,{"$f":"SUM(DZ86:EA90)","v":0},null,{"$f":"SUM(EB86:EC90)","v":0},null,{"$f":"SUM(ED86:EE90)","v":0},null,{"$f":"SUM(EF86:EG90)","v":0},null,{"$f":"SUM(EH86:EI90)","v":0},null,{"$f":"SUM(EJ86:EK90)","v":0},null,{"$f":"SUM(EL86:EM90)","v":0},null,{"$f":"SUM(EN86:EO90)","v":0},null,{"$f":"SUM(EP86:EQ90)","v":0},null,{"$f":"SUM(ER86:ES90)","v":0},null,{"$f":"SUM(ET86:EU90)","v":0},null,{"$f":"SUM(EV86:EW90)","v":0},null,{"$f":"SUM(EX86:EY90)","v":0},null,{"$f":"SUM(EZ86:FA90)","v":0},null,{"$f":"SUM(FB86:FC90)","v":0},null,{"$f":"SUM(FD86:FE90)","v":0},null,{"$f":"SUM(FF86:FG90)","v":0},null,{"$f":"SUM(FH86:FI90)","v":0},null,{"$f":"SUM(FJ86:FK90)","v":0},null,{"$f":"SUM(FL86:FM90)","v":0},null,{"$f":"SUM(FN86:FO90)","v":0},null,{"$f":"SUM(FP86:FQ90)","v":0},null,{"$f":"SUM(FR86:FS90)","v":0},null,{"$f":"SUM(FT86:FU90)","v":0},null,{"$f":"SUM(FV86:FW90)","v":0},null,{"$f":"SUM(FX86:FY90)","v":0},null,{"$f":"SUM(FZ86:GA90)","v":0},null,{"$f":"SUM(GB86:GC90)","v":0},null,{"$f":"SUM(GD86:GE90)","v":0},null,{"$f":"SUM(GF86:GG90)","v":0},null,{"$f":"SUM(GH86:GI90)","v":0},null,{"$f":"SUM(GJ86:GK90)","v":0}]

{"sheet":"Shared Use Mobility","index":41,"n_rows":113,"n_cols":192,"rows_kept":113,"cut":false,"hidden":false,"merged":[[66,1,66,6],[67,1,67,6],[7,18,10,19],[74,16,74,18],[30,24,31,26],[32,24,32,26],[30,27,31,28],[32,27,32,28],[7,1,7,6],[49,1,49,6],[50,1,50,6],[51,1,51,6],[52,1,52,6],[53,1,53,6],[54,1,54,6],[55,1,55,6],[56,1,56,6],[57,1,57,6],[58,1,58,6],[59,1,59,6],[60,1,60,6],[61,1,61,6],[62,1,62,6],[63,1,63,6],[64,1,64,6],[65,1,65,6],[37,1,37,6],[38,1,38,6],[22,1,22,6],[23,1,23,6],[24,1,24,6],[25,1,25,6],[26,1,26,6],[39,1,39,6],[40,1,40,6],[41,1,41,6],[42,1,42,6],[43,1,43,6],[44,1,44,6],[45,1,45,6],[46,1,46,6],[47,1,47,6],[48,1,48,6],[20,1,20,6],[21,1,21,6],[26,18,26,19],[26,20,26,21],[26,22,26,23],[27,1,27,6],[28,1,28,6],[29,1,29,6],[30,1,30,6],[31,1,31,6],[32,1,32,6],[33,1,33,6],[34,1,34,6],[35,1,35,6],[36,1,36,6],[27,18,27,19],[27,20,27,21],[27,22,27,23],[24,18,24,19],[24,20,24,21],[24,22,24,23],[12,8,16,23],[12,1,12,6],[13,1,13,6],[14,1,14,6],[15,1,15,6],[16,1,16,6],[17,1,17,6],[8,8,10,10],[8,16,10,17],[8,20,10,21],[8,22,10,23],[19,18,19,19],[19,20,19,21],[19,22,19,23],[2,1,2,6],[3,1,3,6],[4,1,4,6],[5,1,5,6],[6,1,6,6],[8,1,8,6],[9,1,9,6],[10,1,10,6],[11,1,11,6],[18,1,18,6],[19,1,19,6],[25,18,25,19],[25,20,25,21],[25,22,25,23],[22,18,22,19],[22,20,22,21],[22,22,22,23],[23,18,23,19],[23,20,23,21],[23,22,23,23],[20,18,20,19],[20,20,20,21],[20,22,20,23],[21,18,21,19],[21,20,21,21],[21,22,21,23],[37,18,37,19],[37,20,37,21],[37,22,37,23],[34,18,34,19],[34,20,34,21],[34,22,34,23],[35,18,35,19],[35,20,35,21],[35,22,35,23],[32,18,32,19],[32,20,32,21],[32,22,32,23],[33,18,33,19],[33,20,33,21],[33,22,33,23],[29,18,29,19],[29,20,29,21],[29,22,29,23],[36,18,36,19],[36,20,36,21],[36,22,36,23],[50,22,50,23],[60,11,60,12],[60,13,60,14],[60,15,60,16],[60,17,60,18],[60,19,60,20],[60,21,60,22],[60,23,60,24],[40,18,40,19],[40,20,40,21],[40,22,40,23],[42,22,42,23],[44,22,44,23],[48,22,48,23],[38,18,38,19],[38,20,38,21],[38,22,38,23],[60,49,60,50],[60,51,60,52],[60,53,60,54],[60,55,60,56],[60,57,60,58],[60,59,60,60],[60,37,60,38],[60,39,60,40],[60,41,60,42],[60,43,60,44],[60,45,60,46],[60,47,60,48],[60,25,60,26],[60,27,60,28],[60,29,60,30],[60,31,60,32],[60,33,60,34],[60,35,60,36],[60,85,60,86],[60,87,60,88],[60,89,60,90],[60,91,60,92],[60,93,60,94],[60,95,60,96],[60,73,60,74],[60,75,60,76],[60,77,60,78],[60,79,60,80],[60,81,60,82],[60,83,60,84],[60,61,60,62],[60,63,60,64],[60,65,60,66],[60,67,60,68],[60,69,60,70],[60,71,60,72],[60,109,60,110],[60,111,60,112],[60,113,60,114],[60,115,60,116],[60,117,60,118],[60,119,60,120],[60,97,60,98],[60,99,60,100],[60,101,60,102],[60,191,60,192],[60,169,60,170],[60,171,60,172],[60,173,60,174],[60,175,60,176],[60,177,60,178],[60,179,60,180],[60,157,60,158],[60,159,60,160],[60,161,60,162],[60,163,60,164],[60,165,60,166],[60,167,60,168],[60,145,60,146],[60,147,60,148],[60,149,60,150],[60,151,60,152],[60,153,60,154],[60,155,60,156],[60,103,60,104],[60,105,60,106],[60,107,60,108],[60,181,60,182],[60,183,60,184],[60,185,60,186],[60,187,60,188],[60,189,60,190],[60,133,60,134],[60,135,60,136],[60,137,60,138],[60,139,60,140],[60,141,60,142],[60,143,60,144],[60,121,60,122],[60,123,60,124],[60,125,60,126],[60,127,60,128],[60,129,60,130],[60,131,60,132],[62,35,62,36],[62,37,62,38],[62,39,62,40],[62,41,62,42],[62,43,62,44],[62,45,62,46],[62,81,62,82],[62,107,62,108],[62,109,62,110],[62,111,62,112],[62,113,62,114],[62,115,62,116],[62,117,62,118],[62,95,62,96],[62,97,62,98],[62,99,62,100],[62,23,62,24],[62,25,62,26],[62,27,62,28],[62,29,62,30],[62,31,62,32],[62,33,62,34],[62,11,62,12],[62,13,62,14],[62,15,62,16],[62,17,62,18],[62,19,62,20],[62,21,62,22],[62,71,62,72],[62,73,62,74],[62,75,62,76],[62,77,62,78],[62,79,62,80],[62,59,62,60],[62,61,62,62],[62,63,62,64],[62,65,62,66],[62,67,62,68],[62,69,62,70],[62,47,62,48],[62,49,62,50],[62,51,62,52],[62,53,62,54],[62,55,62,56],[62,57,62,58],[62,101,62,102],[62,103,62,104],[62,105,62,106],[62,83,62,84],[62,85,62,86],[62,87,62,88],[62,89,62,90],[62,91,62,92],[62,93,62,94],[62,163,62,164],[62,165,62,166],[62,143,62,144],[62,145,62,146],[62,147,62,148],[62,149,62,150],[62,151,62,152],[62,153,62,154],[62,131,62,132],[62,133,62,134],[62,135,62,136],[62,137,62,138],[62,139,62,140],[62,141,62,142],[62,119,62,120],[62,121,62,122],[62,123,62,124],[62,125,62,126],[62,127,62,128],[62,129,62,130],[63,29,63,30],[63,31,63,32],[63,33,63,34],[63,35,63,36],[63,37,63,38],[63,39,63,40],[62,191,62,192],[63,11,63,12],[63,13,63,14],[63,15,63,16],[63,17,63,18],[63,19,63,20],[63,21,63,22],[63,23,63,24],[63,25,63,26],[63,27,63,28],[62,179,62,180],[62,181,62,182],[62,183,62,184],[62,185,62,186],[62,187,62,188],[62,189,62,190],[62,167,62,168],[62,169,62,170],[62,171,62,172],[62,173,62,174],[62,175,62,176],[62,177,62,178],[62,155,62,156],[62,157,62,158],[62,159,62,160],[62,161,62,162],[63,65,63,66],[63,67,63,68],[63,69,63,70],[63,71,63,72],[63,73,63,74],[63,75,63,76],[63,53,63,54],[63,55,63,56],[63,57,63,58],[63,59,63,60],[63,61,63,62],[63,63,63,64],[63,41,63,42],[63,43,63,44],[63,45,63,46],[63,47,63,48],[63,49,63,50],[63,51,63,52],[63,101,63,102],[63,103,63,104],[63,105,63,106],[63,107,63,108],[63,109,63,110],[63,111,63,112],[63,89,63,90],[63,91,63,92],[63,93,63,94],[63,95,63,96],[63,97,63,98],[63,99,63,100],[63,77,63,78],[63,79,63,80],[63,81,63,82],[63,83,63,84],[63,85,63,86],[63,87,63,88],[63,157,63,158],[63,159,63,160],[63,137,63,138],[63,139,63,140],[63,141,63,142],[63,143,63,144],[63,145,63,146],[63,147,63,148],[63,125,63,126],[63,127,63,128],[63,129,63,130],[63,131,63,132],[63,133,63,134],[63,135,63,136],[63,113,63,114],[63,115,63,116],[63,117,63,118],[63,119,63,120],[63,121,63,122],[63,123,63,124],[64,23,64,24],[64,25,64,26],[64,27,64,28],[64,29,64,30],[64,31,64,32],[64,33,64,34],[63,185,63,186],[63,187,63,188],[63,189,63,190],[63,191,63,192],[64,11,64,12],[64,13,64,14],[64,15,64,16],[64,17,64,18],[64,19,64,20],[64,21,64,22],[63,173,63,174],[63,175,63,176],[63,177,63,178],[63,179,63,180],[63,181,63,182],[63,183,63,184],[63,161,63,162],[63,163,63,164],[63,165,63,166],[63,167,63,168],[63,169,63,170],[63,171,63,172],[63,149,63,150],[63,151,63,152],[63,153,63,154],[63,155,63,156],[64,59,64,60],[64,61,64,62],[64,63,64,64],[64,65,64,66],[64,67,64,68],[64,69,64,70],[64,47,64,48],[64,49,64,50],[64,51,64,52],[64,53,64,54],[64,55,64,56],[64,57,64,58],[64,35,64,36],[64,37,64,38],[64,39,64,40],[64,41,64,42],[64,43,64,44],[64,45,64,46],[64,95,64,96],[64,97,64,98],[64,99,64,100],[64,101,64,102],[64,103,64,104],[64,105,64,106],[64,83,64,84],[64,85,64,86],[64,87,64,88],[64,89,64,90],[64,91,64,92],[64,93,64,94],[64,71,64,72],[64,73,64,74],[64,75,64,76],[64,77,64,78],[64,79,64,80],[64,81,64,82],[64,151,64,152],[64,153,64,154],[64,131,64,132],[64,133,64,134],[64,135,64,136],[64,137,64,138],[64,139,64,140],[64,141,64,142],[64,119,64,120],[64,121,64,122],[64,123,64,124],[64,125,64,126],[64,127,64,128],[64,129,64,130],[64,107,64,108],[64,109,64,110],[64,111,64,112],[64,113,64,114],[64,115,64,116],[64,117,64,118],[64,191,64,192],[65,11,65,12],[65,13,65,14],[65,15,65,16],[65,17,65,18],[65,19,65,20],[65,21,65,22],[65,23,65,24],[65,25,65,26],[65,27,65,28],[64,179,64,180],[64,181,64,182],[64,183,64,184],[64,185,64,186],[64,187,64,188],[64,189,64,190],[64,167,64,168],[64,169,64,170],[64,171,64,172],[64,173,64,174],[64,175,64,176],[64,177,64,178],[64,155,64,156],[64,157,64,158],[64,159,64,160],[64,161,64,162],[64,163,64,164],[64,165,64,166],[64,143,64,144],[64,145,64,146],[64,147,64,148],[64,149,64,150],[65,53,65,54],[65,55,65,56],[65,57,65,58],[65,59,65,60],[65,61,65,62],[65,63,65,64],[65,41,65,42],[65,43,65,44],[65,45,65,46],[65,47,65,48],[65,49,65,50],[65,51,65,52],[65,29,65,30],[65,31,65,32],[65,33,65,34],[65,35,65,36],[65,37,65,38],[65,39,65,40],[65,89,65,90],[65,91,65,92],[65,93,65,94],[65,95,65,96],[65,97,65,98],[65,99,65,100],[65,77,65,78],[65,79,65,80],[65,81,65,82],[65,83,65,84],[65,85,65,86],[65,87,65,88],[65,65,65,66],[65,67,65,68],[65,69,65,70],[65,71,65,72],[65,73,65,74],[65,75,65,76],[65,141,65,142],[65,143,65,144],[65,145,65,146],[65,147,65,148],[65,125,65,126],[65,127,65,128],[65,129,65,130],[65,131,65,132],[65,133,65,134],[65,135,65,136],[65,113,65,114],[65,115,65,116],[65,117,65,118],[65,119,65,120],[65,121,65,122],[65,123,65,124],[65,101,65,102],[65,103,65,104],[65,105,65,106],[65,107,65,108],[65,109,65,110],[65,111,65,112],[89,11,89,12],[89,13,89,14],[89,15,89,16],[89,17,89,18],[89,19,89,20],[89,21,89,22],[65,185,65,186],[65,187,65,188],[65,189,65,190],[65,191,65,192],[74,10,74,15],[65,173,65,174],[65,175,65,176],[65,177,65,178],[65,179,65,180],[65,181,65,182],[65,183,65,184],[65,161,65,162],[65,163,65,164],[65,165,65,166],[65,167,65,168],[65,169,65,170],[65,171,65,172],[65,149,65,150],[65,151,65,152],[65,153,65,154],[65,155,65,156],[65,157,65,158],[65,159,65,160],[65,137,65,138],[65,139,65,140],[89,47,89,48],[89,49,89,50],[89,51,89,52],[89,53,89,54],[89,55,89,56],[89,57,89,58],[89,35,89,36],[89,37,89,38],[89,39,89,40],[89,41,89,42],[89,43,89,44],[89,45,89,46],[89,23,89,24],[89,25,89,26],[89,27,89,28],[89,29,89,30],[89,31,89,32],[89,33,89,34],[89,83,89,84],[89,85,89,86],[89,87,89,88],[89,89,89,90],[89,91,89,92],[89,93,89,94],[89,71,89,72],[89,73,89,74],[89,75,89,76],[89,77,89,78],[89,79,89,80],[89,81,89,82],[89,59,89,60],[89,61,89,62],[89,63,89,64],[89,65,89,66],[89,67,89,68],[89,69,89,70],[89,119,89,120],[89,121,89,122],[89,123,89,124],[89,125,89,126],[89,127,89,128],[89,129,89,130],[89,107,89,108],[89,109,89,110],[89,111,89,112],[89,113,89,114],[89,115,89,116],[89,117,89,118],[89,95,89,96],[89,97,89,98],[89,99,89,100],[89,101,89,102],[89,103,89,104],[89,105,89,106],[89,175,89,176],[89,177,89,178],[89,155,89,156],[89,157,89,158],[89,159,89,160],[89,161,89,162],[89,163,89,164],[89,165,89,166],[89,143,89,144],[89,145,89,146],[89,147,89,148],[89,149,89,150],[89,151,89,152],[89,153,89,154],[89,131,89,132],[89,133,89,134],[89,135,89,136],[89,137,89,138],[89,139,89,140],[89,141,89,142],[92,41,92,42],[92,43,92,44],[92,45,92,46],[92,47,92,48],[92,49,92,50],[92,51,92,52],[92,29,92,30],[92,31,92,32],[92,33,92,34],[92,35,92,36],[92,37,92,38],[92,39,92,40],[89,191,89,192],[92,11,92,12],[92,13,92,14],[92,15,92,16],[92,17,92,18],[92,19,92,20],[92,21,92,22],[92,23,92,24],[92,25,92,26],[92,27,92,28],[89,179,89,180],[89,181,89,182],[89,183,89,184],[89,185,89,186],[89,187,89,188],[89,189,89,190],[89,167,89,168],[89,169,89,170],[89,171,89,172],[89,173,89,174],[92,77,92,78],[92,79,92,80],[92,81,92,82],[92,83,92,84],[92,85,92,86],[92,87,92,88],[92,65,92,66],[92,67,92,68],[92,69,92,70],[92,71,92,72],[92,73,92,74],[92,75,92,76],[92,53,92,54],[92,55,92,56],[92,57,92,58],[92,59,92,60],[92,61,92,62],[92,63,92,64],[92,113,92,114],[92,115,92,116],[92,117,92,118],[92,119,92,120],[92,121,92,122],[92,123,92,124],[92,101,92,102],[92,103,92,104],[92,105,92,106],[92,107,92,108],[92,109,92,110],[92,111,92,112],[92,89,92,90],[92,91,92,92],[92,93,92,94],[92,95,92,96],[92,97,92,98],[92,99,92,100],[92,169,92,170],[92,171,92,172],[92,149,92,150],[92,151,92,152],[92,153,92,154],[92,155,92,156],[92,157,92,158],[92,159,92,160],[92,137,92,138],[92,139,92,140],[92,141,92,142],[92,143,92,144],[92,145,92,146],[92,147,92,148],[92,125,92,126],[92,127,92,128],[92,129,92,130],[92,131,92,132],[92,133,92,134],[92,135,92,136],[93,35,93,36],[93,37,93,38],[93,39,93,40],[93,41,93,42],[93,43,93,44],[93,45,93,46],[93,23,93,24],[93,25,93,26],[93,27,93,28],[93,29,93,30],[93,31,93,32],[93,33,93,34],[92,185,92,186],[92,187,92,188],[92,189,92,190],[92,191,92,192],[93,11,93,12],[93,13,93,14],[93,15,93,16],[93,17,93,18],[93,19,93,20],[93,21,93,22],[92,173,92,174],[92,175,92,176],[92,177,92,178],[92,179,92,180],[92,181,92,182],[92,183,92,184],[92,161,92,162],[92,163,92,164],[92,165,92,166],[92,167,92,168],[93,71,93,72],[93,73,93,74],[93,75,93,76],[93,77,93,78],[93,79,93,80],[93,81,93,82],[93,59,93,60],[93,61,93,62],[93,63,93,64],[93,65,93,66],[93,67,93,68],[93,69,93,70],[93,47,93,48],[93,49,93,50],[93,51,93,52],[93,53,93,54],[93,55,93,56],[93,57,93,58],[93,107,93,108],[93,109,93,110],[93,111,93,112],[93,113,93,114],[93,115,93,116],[93,117,93,118],[93,95,93,96],[93,97,93,98],[93,99,93,100],[93,101,93,102],[93,103,93,104],[93,105,93,106],[93,83,93,84],[93,85,93,86],[93,87,93,88],[93,89,93,90],[93,91,93,92],[93,93,93,94],[93,163,93,164],[93,165,93,166],[93,143,93,144],[93,145,93,146],[93,147,93,148],[93,149,93,150],[93,151,93,152],[93,153,93,154],[93,131,93,132],[93,133,93,134],[93,135,93,136],[93,137,93,138],[93,139,93,140],[93,141,93,142],[93,119,93,120],[93,121,93,122],[93,123,93,124],[93,125,93,126],[93,127,93,128],[93,129,93,130],[94,29,94,30],[94,31,94,32],[94,33,94,34],[94,35,94,36],[94,37,94,38],[94,39,94,40],[93,191,93,192],[94,11,94,12],[94,13,94,14],[94,15,94,16],[94,17,94,18],[94,19,94,20],[94,21,94,22],[94,23,94,24],[94,25,94,26],[94,27,94,28],[93,179,93,180],[93,181,93,182],[93,183,93,184],[93,185,93,186],[93,187,93,188],[93,189,93,190],[93,167,93,168],[93,169,93,170],[93,171,93,172],[93,173,93,174],[93,175,93,176],[93,177,93,178],[93,155,93,156],[93,157,93,158],[93,159,93,160],[93,161,93,162],[94,65,94,66],[94,67,94,68],[94,69,94,70],[94,71,94,72],[94,73,94,74],[94,75,94,76],[94,53,94,54],[94,55,94,56],[94,57,94,58],[94,59,94,60],[94,61,94,62],[94,63,94,64],[94,41,94,42],[94,43,94,44],[94,45,94,46],[94,47,94,48],[94,49,94,50],[94,51,94,52],[94,101,94,102],[94,103,94,104],[94,105,94,106],[94,107,94,108],[94,109,94,110],[94,111,94,112],[94,89,94,90],[94,91,94,92],[94,93,94,94],[94,95,94,96],[94,97,94,98],[94,99,94,100],[94,77,94,78],[94,79,94,80],[94,81,94,82],[94,83,94,84],[94,85,94,86],[94,87,94,88],[94,157,94,158],[94,159,94,160],[94,137,94,138],[94,139,94,140],[94,141,94,142],[94,143,94,144],[94,145,94,146],[94,147,94,148],[94,125,94,126],[94,127,94,128],[94,129,94,130],[94,131,94,132],[94,133,94,134],[94,135,94,136],[94,113,94,114],[94,115,94,116],[94,117,94,118],[94,119,94,120],[94,121,94,122],[94,123,94,124],[95,23,95,24],[95,25,95,26],[95,27,95,28],[95,29,95,30],[95,31,95,32],[95,33,95,34],[94,185,94,186],[94,187,94,188],[94,189,94,190],[94,191,94,192],[95,11,95,12],[95,13,95,14],[95,15,95,16],[95,17,95,18],[95,19,95,20],[95,21,95,22],[94,173,94,174],[94,175,94,176],[94,177,94,178],[94,179,94,180],[94,181,94,182],[94,183,94,184],[94,161,94,162],[94,163,94,164],[94,165,94,166],[94,167,94,168],[94,169,94,170],[94,171,94,172],[94,149,94,150],[94,151,94,152],[94,153,94,154],[94,155,94,156],[95,59,95,60],[95,61,95,62],[95,63,95,64],[95,65,95,66],[95,67,95,68],[95,69,95,70],[95,47,95,48],[95,49,95,50],[95,51,95,52],[95,53,95,54],[95,55,95,56],[95,57,95,58],[95,35,95,36],[95,37,95,38],[95,39,95,40],[95,41,95,42],[95,43,95,44],[95,45,95,46],[95,95,95,96],[95,97,95,98],[95,99,95,100],[95,101,95,102],[95,103,95,104],[95,105,95,106],[95,83,95,84],[95,85,95,86],[95,87,95,88],[95,89,95,90],[95,91,95,92],[95,93,95,94],[95,71,95,72],[95,73,95,74],[95,75,95,76]],"merged_total":2320,"flags":["merged_cut"]}
[]
[null,"Navigation",null,null,null,null,null,null,{"$f":"openingScreenTitle","v":"FHWA Tool for Operations Benefit/Cost (TOPS-BC):  Version 4.0"}]
[null,"Back",null,null,null,null,null,null,null,"PURPOSE:  Estimate Lifecycle Costs of TSM&O Strategies"]
[null,"OPENING SCREEN",null,null,null,null,null,null,null,null,"WORK AREA 1 - ESTIMATE AVERAGE ANNUAL COST"]
[null,"GENERAL TOOL OVERVIEW"]
[null,"WHAT'S NEW",null,null,null,null,null,null,null,null,"Shared Use Mobility",null," Mobility"]
[null,"LIST OF ALL WORKSHEETS"]
[null,"1) ESTIMATE COSTS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital / Replacement Costs (Total)"]
[null,"Cost Default Matrix",null,null,null,null,null,null,"Equipment",null,null,null,null,null,null,null,"Useful Life",null,null,null,"O&M Costs (Annual)",null,"Annualized Costs"]
[null,"Cost Template"]
[null,"Traveler Information"]
[null,"En-Route Traveler Information"]
[null,"Pre-Trip Traveler Information",null,null,null,null,null,null,"Only a limited number of ITS applications have been deployed to support Mobility on Demand (MOD) systems, with cost data not publically reported. However, costs to operate shared used services are starting to become available.  The data presented here are reported in the FHWA ITS Cost Database and are reported in: Intelligent Transportation Systems Benefits, Costs, and Lessons Learned: 2018 Update Report, www.its.dot.gov/index.htm, Final Report – March 2018, Publication Number: FHWA-JPO-18-641."]
[null,"Traffic Signal Systems (TSS)"]
[null,"Preset Timing"]
[null,"Traffic Actuated Timing"]
[null,"Central Control "]
[null,"Transit Signal Priority"]
[null,"Ramp Metering ",null,null,null,null,null,null,"Basic Infrastructure Equipment and Costs"]
[null,"Central Control",null,null,null,null,null,null,null,{"$f":"+'Cost Default Matrix'!L256","v":"Bikeshare: Stations"},null,null,null,null,null,null,null,null,0,null,0,null,{"$f":"IF(R20>0,S20/R20+U20,U20)","v":0}]
[null,"Traffic Actuated",null,null,null,null,null,null,null,{"$f":"+'Cost Default Matrix'!L257","v":"Bikeshare: Docs"},null,null,null,null,null,null,null,null,0,null,0,null,{"$f":"IF(R21>0,S21/R21+U21,U21)","v":0}]
[null,"Preset Timing",null,null,null,null,null,null,null,{"$f":"+'Cost Default Matrix'!L258","v":"Bikeshare: Bikes (per 100 bike system)"},null,null,null,null,null,null,null,{"$f":"+'Cost Default Matrix'!M258","v":5},{"$f":"+'Cost Default Matrix'!N258","v":4500},null,{"$f":"+'Cost Default Matrix'!O258","v":450},null,1350]
[null,"Freight Strategies",null,null,null,null,null,null,null,{"$f":"\"Infrastructure Item \" & TEXT(ROW()-11,\"\")","v":"Infrastructure Item "},null,null,null,null,null,null,null,null,0,null,0,null,0]
[null,"Truck Only Lanes",null,null,null,null,null,null,null,{"$f":"\"Infrastructure Item \" & TEXT(ROW()-11,\"\")","v":"Infrastructure Item "},null,null,null,null,null,null,null,null,0,null,0,null,0]
[null,"Compliance",null,null,null,null,null,null,null,"Infrastructure Item ",null,null,null,null,null,null,null,null,0,null,0,null,0]
[null,"Truck Parking and Reservation Systems",null,null,null,null,null,null,null,"Infrastructure Item ",null,null,null,null,null,null,null,null,0,null,0,null,0]
[null,"Climbing Lanes",null,null,null,null,null,null,null,"Infrastructure Item ",null,null,null,null,null,null,null,null,0,null,0,null,0]
[null,"Off Hours Delivery",null,null,null,null,null,null,null,"Infrastructure Item ",null,null,null,null,null,null,null,null,0,null,0,null,0]
[null,"Active Traffic Management"]
[null,"Variable Speed Limits",null,null,null,null,null,null,null,"TOTAL Infrastructure Cost",null,null,null,null,null,null,null,null,{"$f":"SUM(S20:T29)","v":4500},null,{"$f":"SUM(U20:V29)","v":450},null,{"$f":"SUM(W20:X29)","v":1350}]
[null,"Part-Time Shoulder Use",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Number of Vehicles in Fleet",null,null,"Cost per Vehicle"]
[null,"Other Strategies",null,null,null,null,null,null,"Incremental Deployment Equipment"]
[null,"Traffic Incident Management",null,null,null,null,null,null,null,{"$f":"+'Cost Default Matrix'!L261","v":"Carsharing (Car to Go) City Payment"},null,null,null,null,null,null,null,{"$f":"+'Cost Default Matrix'!M261","v":1},{"$f":"+Y33*AB33","v":180000},null,0,null,{"$f":"IF(R33>0,S33/R33+U33,U33)","v":180000},null,100,null,null,{"$f":"+'Cost Default Matrix'!N261","v":1800}]
[null,"Travel Demand Management",null,null,null,null,null,null,null,{"$f":"+'Cost Default Matrix'!L262","v":"Bikesharing, Systems Operations"},null,null,null,null,null,null,null,{"$f":"+'Cost Default Matrix'!M262","v":1},{"$f":"+'Cost Default Matrix'!N262","v":1371000},null,0,null,1371000]
[null,"HOT Lanes",null,null,null,null,null,null,null,{"$f":"+'Cost Default Matrix'!L263","v":"Bikesharing, Management and Marketing "},null,null,null,null,null,null,null,{"$f":"+'Cost Default Matrix'!M263","v":1},{"$f":"+'Cost Default Matrix'!N263","v":103000},null,0,null,103000]
[null,"Road Weather Management",null,null,null,null,null,null,null,{"$f":"\"Equipment Item \" & TEXT(ROW()-47,\"\")","v":"Equipment Item -"},null,null,null,null,null,null,null,null,0,null,0,null,0]
[null,"Work Zone Management",null,null,null,null,null,null,null,{"$f":"\"Equipment Item \" & TEXT(ROW()-47,\"\")","v":"Equipment Item -"},null,null,null,null,null,null,null,null,0,null,0,null,0]
[4,"Shared Use Mobility",null,null,null,null,null,null,null,"Equipment Item -",null,null,null,null,null,null,null,null,0,null,0,null,0]
[null,"Costs Summary",null,null,null,null,null,null,null,"Equipment Item -",null,null,null,null,null,null,null,null,0,null,0,null,0]
[null,"2) ESTIMATE BENEFITS"]
[null,"Parameters",null,null,null,null,null,null,null,"TOTAL Incremental Cost",null,null,null,null,null,null,null,null,{"$f":"SUM(S33:T40)","v":1654000},null,{"$f":"SUM(U33:V40)","v":0},null,{"$f":"SUM(W33:X40)","v":1654000}]
[null,"Strategy Default Impacts"]
[null,"Benefit Template",null,null,null,null,null,null,"INPUT",null,"Enter Number of Infrastructure Deployments ",null,null,null,null,null,null,null,null,null,null,null,{"$f":"R43*W30","v":0}]
[null,"Arterial Strategies"]
[null,"Traffic Signal Control",null,null,null,null,null,null,"INPUT",null,"Enter Number of Incremental Deployments",null,null,null,null,null,null,null,null,null,null,null,{"$f":"R45*W41","v":0}]
[null,"Freeway Strategies"]
[null,"Ramp Metering",null,null,null,null,null,null,"INPUT",null,"Enter Year of Deployment"]
[null,"Traffic Incident Management"]
[null,"Traveler Information",null,null,null,null,null,null,null,null,"Average Annual Cost",null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W43+W45","v":0}]
[null,"En-Route Traveler Information"]
[null,"Pre-Trip Traveler Information",null,null,null,null,null,null,null,null,"Levelized Costs (Used for Benefit Cost Ratio Calculation)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Q75*(IF($R$69>0,$R$73,$S$73))*(1+(IF($R$73>0,$R$73,$S$73)))^(IF($R$69>0,$R$69,$S$69)))/((1+(IF($R$73>0,$R$73,$S$73)))^(IF($R$69>0,$R$69,$S$69))-1)","v":0}]
[null,"Freight Strategies and Systems"]
[null,"Truck Only Lanes"]
[null,"Compliance"]
[null,"Truck Parking and Reservation Systems",null,null,null,null,null,null,"FHWA Tool for Operations Benefit/Cost (TOPS-BC) "]
[null,"Climbing Lanes",null,null,null,null,null,null,null,"PURPOSE:  Estimate Lifecycle Costs of TSM&O Strategies"]
[null,"Off Hours Delivery",null,null,null,null,null,null,null,null,"WORK AREA 2 - PROJECT STREAM OF COSTS AND ESTIMATE NET PRESENT VALUE"]
[null,"Active Traffic Management"]
[null,"Variable Speed Limits",null,null,null,null,null,null,{"$f":"K6","v":"Shared Use Mobility"}]
[null,"Part-Time Shoulder Use"]
[null,"Other Strategies",null,null,null,null,null,null,null,null,null,2013,null,{"$f":"L61+1","v":2014},null,{"$f":"N61+1","v":2015},null,{"$f":"P61+1","v":2016},null,{"$f":"R61+1","v":2017},null,{"$f":"T61+1","v":2018},null,{"$f":"V61+1","v":2019},null,{"$f":"X61+1","v":2020},null,{"$f":"Z61+1","v":2021},null,{"$f":"AB61+1","v":2022},null,{"$f":"AD61+1","v":2023},null,{"$f":"AF61+1","v":2024},null,{"$f":"AH61+1","v":2025},null,{"$f":"AJ61+1","v":2026},null,{"$f":"AL61+1","v":2027},null,{"$f":"AN61+1","v":2028},null,{"$f":"AP61+1","v":2029},null,{"$f":"AR61+1","v":2030},null,{"$f":"AT61+1","v":2031},null,{"$f":"AV61+1","v":2032},null,{"$f":"AX61+1","v":2033},null,{"$f":"AZ61+1","v":2034},null,{"$f":"BB61+1","v":2035},null,{"$f":"BD61+1","v":2036},null,{"$f":"BF61+1","v":2037},null,{"$f":"BH61+1","v":2038},null,{"$f":"BJ61+1","v":2039},null,{"$f":"BL61+1","v":2040},null,{"$f":"BN61+1","v":2041},null,{"$f":"BP61+1","v":2042},null,{"$f":"BR61+1","v":2043},null,{"$f":"BT61+1","v":2044},null,{"$f":"BV61+1","v":2045},null,{"$f":"BX61+1","v":2046},null,{"$f":"BZ61+1","v":2047},null,{"$f":"CB61+1","v":2048},null,{"$f":"CD61+1","v":2049},null,{"$f":"CF61+1","v":2050},null,{"$f":"CH61+1","v":2051},null,{"$f":"CJ61+1","v":2052},null,{"$f":"CL61+1","v":2053},null,{"$f":"CN61+1","v":2054},null,{"$f":"CP61+1","v":2055},null,{"$f":"CR61+1","v":2056},null,{"$f":"CT61+1","v":2057},null,{"$f":"CV61+1","v":2058},null,{"$f":"CX61+1","v":2059},null,{"$f":"CZ61+1","v":2060},null,{"$f":"DB61+1","v":2061},null,{"$f":"DD61+1","v":2062},null,{"$f":"DF61+1","v":2063},null,{"$f":"DH61+1","v":2064},null,{"$f":"DJ61+1","v":2065},null,{"$f":"DL61+1","v":2066},null,{"$f":"DN61+1","v":2067},null,{"$f":"DP61+1","v":2068},null,{"$f":"DR61+1","v":2069},null,{"$f":"DT61+1","v":2070},null,{"$f":"DV61+1","v":2071},null,{"$f":"DX61+1","v":2072},null,{"$f":"DZ61+1","v":2073},null,{"$f":"EB61+1","v":2074},null,{"$f":"ED61+1","v":2075},null,{"$f":"EF61+1","v":2076},null,{"$f":"EH61+1","v":2077},null,{"$f":"EJ61+1","v":2078},null,{"$f":"EL61+1","v":2079},null,{"$f":"EN61+1","v":2080},null,{"$f":"EP61+1","v":2081},null,{"$f":"ER61+1","v":2082},null,{"$f":"ET61+1","v":2083},null,{"$f":"EV61+1","v":2084},null,{"$f":"EX61+1","v":2085},null,{"$f":"EZ61+1","v":2086},null,{"$f":"FB61+1","v":2087},null,{"$f":"FD61+1","v":2088},null,{"$f":"FF61+1","v":2089},null,{"$f":"FH61+1","v":2090},null,{"$f":"FJ61+1","v":2091},null,{"$f":"FL61+1","v":2092},null,{"$f":"FN61+1","v":2093},null,{"$f":"FP61+1","v":2094},null,{"$f":"FR61+1","v":2095},null,{"$f":"FT61+1","v":2096},null,{"$f":"FV61+1","v":2097},null,{"$f":"FX61+1","v":2098},null,{"$f":"FZ61+1","v":2099},null,{"$f":"GB61+1","v":2100},null,{"$f":"GD61+1","v":2101},null,{"$f":"GF61+1","v":2102},null,{"$f":"GH61+1","v":2103}]
[null,"HOT Lanes",null,null,null,null,null,null,"Cost Item"]
[null,"Travel Demand Management",null,null,null,null,null,null,"Infrastructure Costs ",null,null,{"$f":"L102","v":0},null,{"$f":"N102","v":0},null,{"$f":"P102","v":0},null,{"$f":"R102","v":0},null,{"$f":"T102","v":0},null,{"$f":"V102","v":0},null,{"$f":"X102","v":0},null,{"$f":"Z102","v":0},null,{"$f":"AB102","v":0},null,{"$f":"AD102","v":0},null,{"$f":"AF102","v":0},null,{"$f":"AH102","v":0},null,{"$f":"AJ102","v":0},null,{"$f":"AL102","v":0},null,{"$f":"AN102","v":0},null,{"$f":"AP102","v":0},null,{"$f":"AR102","v":0},null,{"$f":"AT102","v":0},null,{"$f":"AV102","v":0},null,{"$f":"AX102","v":0},null,{"$f":"AZ102","v":0},null,{"$f":"BB102","v":0},null,{"$f":"BD102","v":0},null,{"$f":"BF102","v":0},null,{"$f":"BH102","v":0},null,{"$f":"BJ102","v":0},null,{"$f":"BL102","v":0},null,{"$f":"BN102","v":0},null,{"$f":"BP102","v":0},null,{"$f":"BR102","v":0},null,{"$f":"BT102","v":0},null,{"$f":"BV102","v":0},null,{"$f":"BX102","v":0},null,{"$f":"BZ102","v":0},null,{"$f":"CB102","v":0},null,{"$f":"CD102","v":0},null,{"$f":"CF102","v":0},null,{"$f":"CH102","v":0},null,{"$f":"CJ102","v":0},null,{"$f":"CL102","v":0},null,{"$f":"CN102","v":0},null,{"$f":"CP102","v":0},null,{"$f":"CR102","v":0},null,{"$f":"CT102","v":0},null,{"$f":"CV102","v":0},null,{"$f":"CX102","v":0},null,{"$f":"CZ102","v":0},null,{"$f":"DB102","v":0},null,{"$f":"DD102","v":0},null,{"$f":"DF102","v":0},null,{"$f":"DH102","v":0},null,{"$f":"DJ102","v":0},null,{"$f":"DL102","v":0},null,{"$f":"DN102","v":0},null,{"$f":"DP102","v":0},null,{"$f":"DR102","v":0},null,{"$f":"DT102","v":0},null,{"$f":"DV102","v":0},null,{"$f":"DX102","v":0},null,{"$f":"DZ102","v":0},null,{"$f":"EB102","v":0},null,{"$f":"ED102","v":0},null,{"$f":"EF102","v":0},null,{"$f":"EH102","v":0},null,{"$f":"EJ102","v":0},null,{"$f":"EL102","v":0},null,{"$f":"EN102","v":0},null,{"$f":"EP102","v":0},null,{"$f":"ER102","v":0},null,{"$f":"ET102","v":0},null,{"$f":"EV102","v":0},null,{"$f":"EX102","v":0},null,{"$f":"EZ102","v":0},null,{"$f":"FB102","v":0},null,{"$f":"FD102","v":0},null,{"$f":"FF102","v":0},null,{"$f":"FH102","v":0},null,{"$f":"FJ102","v":0},null,{"$f":"FL102","v":0},null,{"$f":"FN102","v":0},null,{"$f":"FP102","v":0},null,{"$f":"FR102","v":0},null,{"$f":"FT102","v":0},null,{"$f":"FV102","v":0},null,{"$f":"FX102","v":0},null,{"$f":"FZ102","v":0},null,{"$f":"GB102","v":0},null,{"$f":"GD102","v":0},null,{"$f":"GF102","v":0},null,{"$f":"GH102","v":0},null,{"$f":"GJ102","v":0}]
[null,"Road Weather Management",null,null,null,null,null,null,"Incremental Costs",null,null,{"$f":"L113","v":0},null,{"$f":"N113","v":0},null,{"$f":"P113","v":0},null,{"$f":"R113","v":0},null,{"$f":"T113","v":0},null,{"$f":"V113","v":0},null,{"$f":"X113","v":0},null,{"$f":"Z113","v":0},null,{"$f":"AB113","v":0},null,{"$f":"AD113","v":0},null,{"$f":"AF113","v":0},null,{"$f":"AH113","v":0},null,{"$f":"AJ113","v":0},null,{"$f":"AL113","v":0},null,{"$f":"AN113","v":0},null,{"$f":"AP113","v":0},null,{"$f":"AR113","v":0},null,{"$f":"AT113","v":0},null,{"$f":"AV113","v":0},null,{"$f":"AX113","v":0},null,{"$f":"AZ113","v":0},null,{"$f":"BB113","v":0},null,{"$f":"BD113","v":0},null,{"$f":"BF113","v":0},null,{"$f":"BH113","v":0},null,{"$f":"BJ113","v":0},null,{"$f":"BL113","v":0},null,{"$f":"BN113","v":0},null,{"$f":"BP113","v":0},null,{"$f":"BR113","v":0},null,{"$f":"BT113","v":0},null,{"$f":"BV113","v":0},null,{"$f":"BX113","v":0},null,{"$f":"BZ113","v":0},null,{"$f":"CB113","v":0},null,{"$f":"CD113","v":0},null,{"$f":"CF113","v":0},null,{"$f":"CH113","v":0},null,{"$f":"CJ113","v":0},null,{"$f":"CL113","v":0},null,{"$f":"CN113","v":0},null,{"$f":"CP113","v":0},null,{"$f":"CR113","v":0},null,{"$f":"CT113","v":0},null,{"$f":"CV113","v":0},null,{"$f":"CX113","v":0},null,{"$f":"CZ113","v":0},null,{"$f":"DB113","v":0},null,{"$f":"DD113","v":0},null,{"$f":"DF113","v":0},null,{"$f":"DH113","v":0},null,{"$f":"DJ113","v":0},null,{"$f":"DL113","v":0},null,{"$f":"DN113","v":0},null,{"$f":"DP113","v":0},null,{"$f":"DR113","v":0},null,{"$f":"DT113","v":0},null,{"$f":"DV113","v":0},null,{"$f":"DX113","v":0},null,{"$f":"DZ113","v":0},null,{"$f":"EB113","v":0},null,{"$f":"ED113","v":0},null,{"$f":"EF113","v":0},null,{"$f":"EH113","v":0},null,{"$f":"EJ113","v":0},null,{"$f":"EL113","v":0},null,{"$f":"EN113","v":0},null,{"$f":"EP113","v":0},null,{"$f":"ER113","v":0},null,{"$f":"ET113","v":0},null,{"$f":"EV113","v":0},null,{"$f":"EX113","v":0},null,{"$f":"EZ113","v":0},null,{"$f":"FB113","v":0},null,{"$f":"FD113","v":0},null,{"$f":"FF113","v":0},null,{"$f":"FH113","v":0},null,{"$f":"FJ113","v":0},null,{"$f":"FL113","v":0},null,{"$f":"FN113","v":0},null,{"$f":"FP113","v":0},null,{"$f":"FR113","v":0},null,{"$f":"FT113","v":0},null,{"$f":"FV113","v":0},null,{"$f":"FX113","v":0},null,{"$f":"FZ113","v":0},null,{"$f":"GB113","v":0},null,{"$f":"GD113","v":0},null,{"$f":"GF113","v":0},null,{"$f":"GH113","v":0},null,{"$f":"GJ113","v":0}]
[null,"Work Zone Management",null,null,null,null,null,null,"Total Annual Cost",null,null,{"$f":"SUM(L63:M64)","v":0},null,{"$f":"SUM(N63:O64)","v":0},null,{"$f":"SUM(P63:Q64)","v":0},null,{"$f":"SUM(R63:S64)","v":0},null,{"$f":"SUM(T63:U64)","v":0},null,{"$f":"SUM(V63:W64)","v":0},null,{"$f":"SUM(X63:Y64)","v":0},null,{"$f":"SUM(Z63:AA64)","v":0},null,{"$f":"SUM(AB63:AC64)","v":0},null,{"$f":"SUM(AD63:AE64)","v":0},null,{"$f":"SUM(AF63:AG64)","v":0},null,{"$f":"SUM(AH63:AI64)","v":0},null,{"$f":"SUM(AJ63:AK64)","v":0},null,{"$f":"SUM(AL63:AM64)","v":0},null,{"$f":"SUM(AN63:AO64)","v":0},null,{"$f":"SUM(AP63:AQ64)","v":0},null,{"$f":"SUM(AR63:AS64)","v":0},null,{"$f":"SUM(AT63:AU64)","v":0},null,{"$f":"SUM(AV63:AW64)","v":0},null,{"$f":"SUM(AX63:AY64)","v":0},null,{"$f":"SUM(AZ63:BA64)","v":0},null,{"$f":"SUM(BB63:BC64)","v":0},null,{"$f":"SUM(BD63:BE64)","v":0},null,{"$f":"SUM(BF63:BG64)","v":0},null,{"$f":"SUM(BH63:BI64)","v":0},null,{"$f":"SUM(BJ63:BK64)","v":0},null,{"$f":"SUM(BL63:BM64)","v":0},null,{"$f":"SUM(BN63:BO64)","v":0},null,{"$f":"SUM(BP63:BQ64)","v":0},null,{"$f":"SUM(BR63:BS64)","v":0},null,{"$f":"SUM(BT63:BU64)","v":0},null,{"$f":"SUM(BV63:BW64)","v":0},null,{"$f":"SUM(BX63:BY64)","v":0},null,{"$f":"SUM(BZ63:CA64)","v":0},null,{"$f":"SUM(CB63:CC64)","v":0},null,{"$f":"SUM(CD63:CE64)","v":0},null,{"$f":"SUM(CF63:CG64)","v":0},null,{"$f":"SUM(CH63:CI64)","v":0},null,{"$f":"SUM(CJ63:CK64)","v":0},null,{"$f":"SUM(CL63:CM64)","v":0},null,{"$f":"SUM(CN63:CO64)","v":0},null,{"$f":"SUM(CP63:CQ64)","v":0},null,{"$f":"SUM(CR63:CS64)","v":0},null,{"$f":"SUM(CT63:CU64)","v":0},null,{"$f":"SUM(CV63:CW64)","v":0},null,{"$f":"SUM(CX63:CY64)","v":0},null,{"$f":"SUM(CZ63:DA64)","v":0},null,{"$f":"SUM(DB63:DC64)","v":0},null,{"$f":"SUM(DD63:DE64)","v":0},null,{"$f":"SUM(DF63:DG64)","v":0},null,{"$f":"SUM(DH63:DI64)","v":0},null,{"$f":"SUM(DJ63:DK64)","v":0},null,{"$f":"SUM(DL63:DM64)","v":0},null,{"$f":"SUM(DN63:DO64)","v":0},null,{"$f":"SUM(DP63:DQ64)","v":0},null,{"$f":"SUM(DR63:DS64)","v":0},null,{"$f":"SUM(DT63:DU64)","v":0},null,{"$f":"SUM(DV63:DW64)","v":0},null,{"$f":"SUM(DX63:DY64)","v":0},null,{"$f":"SUM(DZ63:EA64)","v":0},null,{"$f":"SUM(EB63:EC64)","v":0},null,{"$f":"SUM(ED63:EE64)","v":0},null,{"$f":"SUM(EF63:EG64)","v":0},null,{"$f":"SUM(EH63:EI64)","v":0},null,{"$f":"SUM(EJ63:EK64)","v":0},null,{"$f":"SUM(EL63:EM64)","v":0},null,{"$f":"SUM(EN63:EO64)","v":0},null,{"$f":"SUM(EP63:EQ64)","v":0},null,{"$f":"SUM(ER63:ES64)","v":0},null,{"$f":"SUM(ET63:EU64)","v":0},null,{"$f":"SUM(EV63:EW64)","v":0},null,{"$f":"SUM(EX63:EY64)","v":0},null,{"$f":"SUM(EZ63:FA64)","v":0},null,{"$f":"SUM(FB63:FC64)","v":0},null,{"$f":"SUM(FD63:FE64)","v":0},null,{"$f":"SUM(FF63:FG64)","v":0},null,{"$f":"SUM(FH63:FI64)","v":0},null,{"$f":"SUM(FJ63:FK64)","v":0},null,{"$f":"SUM(FL63:FM64)","v":0},null,{"$f":"SUM(FN63:FO64)","v":0},null,{"$f":"SUM(FP63:FQ64)","v":0},null,{"$f":"SUM(FR63:FS64)","v":0},null,{"$f":"SUM(FT63:FU64)","v":0},null,{"$f":"SUM(FV63:FW64)","v":0},null,{"$f":"SUM(FX63:FY64)","v":0},null,{"$f":"SUM(FZ63:GA64)","v":0},null,{"$f":"SUM(GB63:GC64)","v":0},null,{"$f":"SUM(GD63:GE64)","v":0},null,{"$f":"SUM(GF63:GG64)","v":0},null,{"$f":"SUM(GH63:GI64)","v":0},null,{"$f":"SUM(GJ63:GK64)","v":0}]
[null,"Shared Use Mobility",null,null,null,null,null,null,"Cumulative Cost",null,null,{"$f":"L65","v":0},null,{"$f":"L66+N65","v":0},null,{"$f":"N66+P65","v":0},null,{"$f":"P66+R65","v":0},null,{"$f":"R66+T65","v":0},null,{"$f":"T66+V65","v":0},null,{"$f":"V66+X65","v":0},null,{"$f":"X66+Z65","v":0},null,{"$f":"Z66+AB65","v":0},null,{"$f":"AB66+AD65","v":0},null,{"$f":"AD66+AF65","v":0},null,{"$f":"AF66+AH65","v":0},null,{"$f":"AH66+AJ65","v":0},null,{"$f":"AJ66+AL65","v":0},null,{"$f":"AL66+AN65","v":0},null,{"$f":"AN66+AP65","v":0},null,{"$f":"AP66+AR65","v":0},null,{"$f":"AR66+AT65","v":0},null,{"$f":"AT66+AV65","v":0},null,{"$f":"AV66+AX65","v":0},null,{"$f":"AX66+AZ65","v":0},null,{"$f":"AZ66+BB65","v":0},null,{"$f":"BB66+BD65","v":0},null,{"$f":"BD66+BF65","v":0},null,{"$f":"BF66+BH65","v":0},null,{"$f":"BH66+BJ65","v":0},null,{"$f":"BJ66+BL65","v":0},null,{"$f":"BL66+BN65","v":0},null,{"$f":"BN66+BP65","v":0},null,{"$f":"BP66+BR65","v":0},null,{"$f":"BR66+BT65","v":0},null,{"$f":"BT66+BV65","v":0},null,{"$f":"BV66+BX65","v":0},null,{"$f":"BX66+BZ65","v":0},null,{"$f":"BZ66+CB65","v":0},null,{"$f":"CB66+CD65","v":0},null,{"$f":"CD66+CF65","v":0},null,{"$f":"CF66+CH65","v":0},null,{"$f":"CH66+CJ65","v":0},null,{"$f":"CJ66+CL65","v":0},null,{"$f":"CL66+CN65","v":0},null,{"$f":"CN66+CP65","v":0},null,{"$f":"CP66+CR65","v":0},null,{"$f":"CR66+CT65","v":0},null,{"$f":"CT66+CV65","v":0},null,{"$f":"CV66+CX65","v":0},null,{"$f":"CX66+CZ65","v":0},null,{"$f":"CZ66+DB65","v":0},null,{"$f":"DB66+DD65","v":0},null,{"$f":"DD66+DF65","v":0},null,{"$f":"DF66+DH65","v":0},null,{"$f":"DH66+DJ65","v":0},null,{"$f":"DJ66+DL65","v":0},null,{"$f":"DL66+DN65","v":0},null,{"$f":"DN66+DP65","v":0},null,{"$f":"DP66+DR65","v":0},null,{"$f":"DR66+DT65","v":0},null,{"$f":"DT66+DV65","v":0},null,{"$f":"DV66+DX65","v":0},null,{"$f":"DX66+DZ65","v":0},null,{"$f":"DZ66+EB65","v":0},null,{"$f":"EB66+ED65","v":0},null,{"$f":"ED66+EF65","v":0},null,{"$f":"EF66+EH65","v":0},null,{"$f":"EH66+EJ65","v":0},null,{"$f":"EJ66+EL65","v":0},null,{"$f":"EL66+EN65","v":0},null,{"$f":"EN66+EP65","v":0},null,{"$f":"EP66+ER65","v":0},null,{"$f":"ER66+ET65","v":0},null,{"$f":"ET66+EV65","v":0},null,{"$f":"EV66+EX65","v":0},null,{"$f":"EX66+EZ65","v":0},null,{"$f":"EZ66+FB65","v":0},null,{"$f":"FB66+FD65","v":0},null,{"$f":"FD66+FF65","v":0},null,{"$f":"FF66+FH65","v":0},null,{"$f":"FH66+FJ65","v":0},null,{"$f":"FJ66+FL65","v":0},null,{"$f":"FL66+FN65","v":0},null,{"$f":"FN66+FP65","v":0},null,{"$f":"FP66+FR65","v":0},null,{"$f":"FR66+FT65","v":0},null,{"$f":"FT66+FV65","v":0},null,{"$f":"FV66+FX65","v":0},null,{"$f":"FX66+FZ65","v":0},null,{"$f":"FZ66+GB65","v":0},null,{"$f":"GB66+GD65","v":0},null,{"$f":"GD66+GF65","v":0},null,{"$f":"GF66+GH65","v":0},null,{"$f":"GH66+GJ65","v":0}]
[null,"3) MY DEPLOYMENTS"]
[null,"4) RESULTS TEMPLATE"]
[null,null,null,null,null,null,null,null,"INPUT",null,"Enter Number of Years in the Analysis Time Horizon ",null,null,null,null,null,null,null,20,"Source:   TIGER Grant Application Recommendations"]
[]
[null,null,null,null,null,null,null,null,"INPUT",null,"Enter the Beginning Year of the Analysis",null,null,null,null,null,null,null,2019]
[]
[null,null,null,null,null,null,null,null,"INPUT ",null,"Enter Discount Rate",null,null,null,null,null,null,null,{"$f":"Parameters!$P$27","v":7.0000000000000007E-2},"Source:  Office of Management and Budget"]
[]
[null,null,null,null,null,null,null,null,null,null,"NET PRESENT VALUE OF COSTS",null,null,null,null,null,{"$f":"NPV(IF($R$73>0,$R$73,$S$73),INDIRECT(ADDRESS(ROW($L$65),IF($R$71>0,$R$71,$S$71)-$L$61+COLUMN($L$65))):INDIRECT(ADDRESS(ROW($L$65),IF($R$71>0,$R$71,$S$71)+IF($R$69>0,$R$69,$S$69)-$L$61+COLUMN($L$65))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(R71>0,R71,S71)","v":2019},"TO ",{"$f":"IF(R69>0, R69+L76,S69+L76)","v":2039}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,"WORKING CALCULATIONS SHEET -- DO NOT MODIFY VALUES IN THIS SECTION"]
[]
[null,null,null,null,null,null,null,null,null,"Cost Item",null,2013,null,{"$f":"L90+1","v":2014},null,{"$f":"N90+1","v":2015},null,{"$f":"P90+1","v":2016},null,{"$f":"R90+1","v":2017},null,{"$f":"T90+1","v":2018},null,{"$f":"V90+1","v":2019},null,{"$f":"X90+1","v":2020},null,{"$f":"Z90+1","v":2021},null,{"$f":"AB90+1","v":2022},null,{"$f":"AD90+1","v":2023},null,{"$f":"AF90+1","v":2024},null,{"$f":"AH90+1","v":2025},null,{"$f":"AJ90+1","v":2026},null,{"$f":"AL90+1","v":2027},null,{"$f":"AN90+1","v":2028},null,{"$f":"AP90+1","v":2029},null,{"$f":"AR90+1","v":2030},null,{"$f":"AT90+1","v":2031},null,{"$f":"AV90+1","v":2032},null,{"$f":"AX90+1","v":2033},null,{"$f":"AZ90+1","v":2034},null,{"$f":"BB90+1","v":2035},null,{"$f":"BD90+1","v":2036},null,{"$f":"BF90+1","v":2037},null,{"$f":"BH90+1","v":2038},null,{"$f":"BJ90+1","v":2039},null,{"$f":"BL90+1","v":2040},null,{"$f":"BN90+1","v":2041},null,{"$f":"BP90+1","v":2042},null,{"$f":"BR90+1","v":2043},null,{"$f":"BT90+1","v":2044},null,{"$f":"BV90+1","v":2045},null,{"$f":"BX90+1","v":2046},null,{"$f":"BZ90+1","v":2047},null,{"$f":"CB90+1","v":2048},null,{"$f":"CD90+1","v":2049},null,{"$f":"CF90+1","v":2050},null,{"$f":"CH90+1","v":2051},null,{"$f":"CJ90+1","v":2052},null,{"$f":"CL90+1","v":2053},null,{"$f":"CN90+1","v":2054},null,{"$f":"CP90+1","v":2055},null,{"$f":"CR90+1","v":2056},null,{"$f":"CT90+1","v":2057},null,{"$f":"CV90+1","v":2058},null,{"$f":"CX90+1","v":2059},null,{"$f":"CZ90+1","v":2060},null,{"$f":"DB90+1","v":2061},null,{"$f":"DD90+1","v":2062},null,{"$f":"DF90+1","v":2063},null,{"$f":"DH90+1","v":2064},null,{"$f":"DJ90+1","v":2065},null,{"$f":"DL90+1","v":2066},null,{"$f":"DN90+1","v":2067},null,{"$f":"DP90+1","v":2068},null,{"$f":"DR90+1","v":2069},null,{"$f":"DT90+1","v":2070},null,{"$f":"DV90+1","v":2071},null,{"$f":"DX90+1","v":2072},null,{"$f":"DZ90+1","v":2073},null,{"$f":"EB90+1","v":2074},null,{"$f":"ED90+1","v":2075},null,{"$f":"EF90+1","v":2076},null,{"$f":"EH90+1","v":2077},null,{"$f":"EJ90+1","v":2078},null,{"$f":"EL90+1","v":2079},null,{"$f":"EN90+1","v":2080},null,{"$f":"EP90+1","v":2081},null,{"$f":"ER90+1","v":2082},null,{"$f":"ET90+1","v":2083},null,{"$f":"EV90+1","v":2084},null,{"$f":"EX90+1","v":2085},null,{"$f":"EZ90+1","v":2086},null,{"$f":"FB90+1","v":2087},null,{"$f":"FD90+1","v":2088},null,{"$f":"FF90+1","v":2089},null,{"$f":"FH90+1","v":2090},null,{"$f":"FJ90+1","v":2091},null,{"$f":"FL90+1","v":2092},null,{"$f":"FN90+1","v":2093},null,{"$f":"FP90+1","v":2094},null,{"$f":"FR90+1","v":2095},null,{"$f":"FT90+1","v":2096},null,{"$f":"FV90+1","v":2097},null,{"$f":"FX90+1","v":2098},null,{"$f":"FZ90+1","v":2099},null,{"$f":"GB90+1","v":2100},null,{"$f":"GD90+1","v":2101},null,{"$f":"GF90+1","v":2102},null,{"$f":"GH90+1","v":2103}]
[]
[null,null,null,null,null,null,null,null,{"$f":"costsInfrastructureStart","v":"Basic Infrastructure Equipment and Costs"}]
[null,null,null,null,null,null,null,null,null,{"$f":"J20","v":"Bikeshare: Stations"},null,{"$f":"IF(L$90<$R$47,0,IF($R20>0,IF(0=MOD(L$90-$R$47,$R20),$S20+$U20,$U20),IF(L$90>($R$47-1),$U20,0))*$R$43)","v":0},null,{"$f":"IF(N$90<$R$47,0,IF($R20>0,IF(0=MOD(N$90-$R$47,$R20),$S20+$U20,$U20),IF(N$90>($R$47-1),$U20,0))*$R$43)","v":0},null,{"$f":"IF(P$90<$R$47,0,IF($R20>0,IF(0=MOD(P$90-$R$47,$R20),$S20+$U20,$U20),IF(P$90>($R$47-1),$U20,0))*$R$43)","v":0},null,{"$f":"IF(R$90<$R$47,0,IF($R20>0,IF(0=MOD(R$90-$R$47,$R20),$S20+$U20,$U20),IF(R$90>($R$47-1),$U20,0))*$R$43)","v":0},null,{"$f":"IF(T$90<$R$47,0,IF($R20>0,IF(0=MOD(T$90-$R$47,$R20),$S20+$U20,$U20),IF(T$90>($R$47-1),$U20,0))*$R$43)","v":0},null,{"$f":"IF(V$90<$R$47,0,IF($R20>0,IF(0=MOD(V$90-$R$47,$R20),$S20+$U20,$U20),IF(V$90>($R$47-1),$U20,0))*$R$43)","v":0},null,{"$f":"IF(X$90<$R$47,0,IF($R20>0,IF(0=MOD(X$90-$R$47,$R20),$S20+$U20,$U20),IF(X$90>($R$47-1),$U20,0))*$R$43)","v":0},null,{"$f":"IF(Z$90<$R$47,0,IF($R20>0,IF(0=MOD(Z$90-$R$47,$R20),$S20+$U20,$U20),IF(Z$90>($R$47-1),$U20,0))*$R$43)","v":0},null,{"$f":"IF(AB$90<$R$47,0,IF($R20>0,IF(0=MOD(AB$90-$R$47,$R20),$S20+$U20,$U20),IF(AB$90>($R$47-1),$U20,0))*$R$43)","v":0},null,{"$f":"IF(AD$90<$R$47,0,IF($R20>0,IF(0=MOD(AD$90-$R$47,$R20),$S20+$U20,$U20),IF(AD$90>($R$47-1),$U20,0))*$R$43)","v":0},null,{"$f":"IF(AF$90<$R$47,0,IF($R20>0,IF(0=MOD(AF$90-$R$47,$R20),$S20+$U20,$U20),IF(AF$90>($R$47-1),$U20,0))*$R$43)","v":0},null,{"$f":"IF(AH$90<$R$47,0,IF($R20>0,IF(0=MOD(AH$90-$R$47,$R20),$S20+$U20,$U20),IF(AH$90>($R$47-1),$U20,0))*$R$43)","v":0},null,{"$f":"IF(AJ$90<$R$47,0,IF($R20>0,IF(0=MOD(AJ$90-$R$47,$R20),$S20+$U20,$U20),IF(AJ$90>($R$47-1),$U20,0))*$R$43)","v":0},null,{"$f":"IF(AL$90<$R$47,0,IF($R20>0,IF(0=MOD(AL$90-$R$47,$R20),$S20+$U20,$U20),IF(AL$90>($R$47-1),$U20,0))*$R$43)","v":0},null,{"$f":"IF(AN$90<$R$47,0,IF($R20>0,IF(0=MOD(AN$90-$R$47,$R20),$S20+$U20,$U20),IF(AN$90>($R$47-1),$U20,0))*$R$43)","v":0},null,{"$f":"IF(AP$90<$R$47,0,IF($R20>0,IF(0=MOD(AP$90-$R$47,$R20),$S20+$U20,$U20),IF(AP$90>($R$47-1),$U20,0))*$R$43)","v":0},null,{"$f":"IF(AR$90<$R$47,0,IF($R20>0,IF(0=MOD(AR$90-$R$47,$R20),$S20+$U20,$U20),IF(AR$90>($R$47-1),$U20,0))*$R$43)","v":0},null,{"$f":"IF(AT$90<$R$47,0,IF($R20>0,IF(0=MOD(AT$90-$R$47,$R20),$S20+$U20,$U20),IF(AT$90>($R$47-1),$U20,0))*$R$43)","v":0},null,{"$f":"IF(AV$90<$R$47,0,IF($R20>0,IF(0=MOD(AV$90-$R$47,$R20),$S20+$U20,$U20),IF(AV$90>($R$47-1),$U20,0))*$R$43)","v":0},null,{"$f":"IF(AX$90<$R$47,0,IF($R20>0,IF(0=MOD(AX$90-$R$47,$R20),$S20+$U20,$U20),IF(AX$90>($R$47-1),$U20,0))*$R$43)","v":0},null,{"$f":"IF(AZ$90<$R$47,0,IF($R20>0,IF(0=MOD(AZ$90-$R$47,$R20),$S20+$U20,$U20),IF(AZ$90>($R$47-1),$U20,0))*$R$43)","v":0},null,{"$f":"IF(BB$90<$R$47,0,IF($R20>0,IF(0=MOD(BB$90-$R$47,$R20),$S20+$U20,$U20),IF(BB$90>($R$47-1),$U20,0))*$R$43)","v":0},null,{"$f":"IF(BD$90<$R$47,0,IF($R20>0,IF(0=MOD(BD$90-$R$47,$R20),$S20+$U20,$U20),IF(BD$90>($R$47-1),$U20,0))*$R$43)","v":0},null,{"$f":"IF(BF$90<$R$47,0,IF($R20>0,IF(0=MOD(BF$90-$R$47,$R20),$S20+$U20,$U20),IF(BF$90>($R$47-1),$U20,0))*$R$43)","v":0},null,{"$f":"IF(BH$90<$R$47,0,IF($R20>0,IF(0=MOD(BH$90-$R$47,$R20),$S20+$U20,$U20),IF(BH$90>($R$47-1),$U20,0))*$R$43)","v":0},null,{"$f":"IF(BJ$90<$R$47,0,IF($R20>0,IF(0=MOD(BJ$90-$R$47,$R20),$S20+$U20,$U20),IF(BJ$90>($R$47-1),$U20,0))*$R$43)","v":0},null,{"$f":"IF(BL$90<$R$47,0,IF($R20>0,IF(0=MOD(BL$90-$R$47,$R20),$S20+$U20,$U20),IF(BL$90>($R$47-1),$U20,0))*$R$43)","v":0},null,{"$f":"IF(BN$90<$R$47,0,IF($R20>0,IF(0=MOD(BN$90-$R$47,$R20),$S20+$U20,$U20),IF(BN$90>($R$47-1),$U20,0))*$R$43)","v":0},null,{"$f":"IF(BP$90<$R$47,0,IF($R20>0,IF(0=MOD(BP$90-$R$47,$R20),$S20+$U20,$U20),IF(BP$90>($R$47-1),$U20,0))*$R$43)","v":0},null,{"$f":"IF(BR$90<$R$47,0,IF($R20>0,IF(0=MOD(BR$90-$R$47,$R20),$S20+$U20,$U20),IF(BR$90>($R$47-1),$U20,0))*$R$43)","v":0},null,{"$f":"IF(BT$90<$R$47,0,IF($R20>0,IF(0=MOD(BT$90-$R$47,$R20),$S20+$U20,$U20),IF(BT$90>($R$47-1),$U20,0))*$R$43)","v":0},null,{"$f":"IF(BV$90<$R$47,0,IF($R20>0,IF(0=MOD(BV$90-$R$47,$R20),$S20+$U20,$U20),IF(BV$90>($R$47-1),$U20,0))*$R$43)","v":0},null,{"$f":"IF(BX$90<$R$47,0,IF($R20>0,IF(0=MOD(BX$90-$R$47,$R20),$S20+$U20,$U20),IF(BX$90>($R$47-1),$U20,0))*$R$43)","v":0},null,{"$f":"IF(BZ$90<$R$47,0,IF($R20>0,IF(0=MOD(BZ$90-$R$47,$R20),$S20+$U20,$U20),IF(BZ$90>($R$47-1),$U20,0))*$R$43)","v":0},null,{"$f":"IF(CB$90<$R$47,0,IF($R20>0,IF(0=MOD(CB$90-$R$47,$R20),$S20+$U20,$U20),IF(CB$90>($R$47-1),$U20,0))*$R$43)","v":0},null,{"$f":"IF(CD$90<$R$47,0,IF($R20>0,IF(0=MOD(CD$90-$R$47,$R20),$S20+$U20,$U20),IF(CD$90>($R$47-1),$U20,0))*$R$43)","v":0},null,{"$f":"IF(CF$90<$R$47,0,IF($R20>0,IF(0=MOD(CF$90-$R$47,$R20),$S20+$U20,$U20),IF(CF$90>($R$47-1),$U20,0))*$R$43)","v":0},null,{"$f":"IF(CH$90<$R$47,0,IF($R20>0,IF(0=MOD(CH$90-$R$47,$R20),$S20+$U20,$U20),IF(CH$90>($R$47-1),$U20,0))*$R$43)","v":0},null,{"$f":"IF(CJ$90<$R$47,0,IF($R20>0,IF(0=MOD(CJ$90-$R$47,$R20),$S20+$U20,$U20),IF(CJ$90>($R$47-1),$U20,0))*$R$43)","v":0},null,{"$f":"IF(CL$90<$R$47,0,IF($R20>0,IF(0=MOD(CL$90-$R$47,$R20),$S20+$U20,$U20),IF(CL$90>($R$47-1),$U20,0))*$R$43)","v":0},null,{"$f":"IF(CN$90<$R$47,0,IF($R20>0,IF(0=MOD(CN$90-$R$47,$R20),$S20+$U20,$U20),IF(CN$90>($R$47-1),$U20,0))*$R$43)","v":0},null,{"$f":"IF(CP$90<$R$47,0,IF($R20>0,IF(0=MOD(CP$90-$R$47,$R20),$S20+$U20,$U20),IF(CP$90>($R$47-1),$U20,0))*$R$43)","v":0},null,{"$f":"IF(CR$90<$R$47,0,IF($R20>0,IF(0=MOD(CR$90-$R$47,$R20),$S20+$U20,$U20),IF(CR$90>($R$47-1),$U20,0))*$R$43)","v":0},null,{"$f":"IF(CT$90<$R$47,0,IF($R20>0,IF(0=MOD(CT$90-$R$47,$R20),$S20+$U20,$U20),IF(CT$90>($R$47-1),$U20,0))*$R$43)","v":0},null,{"$f":"IF(CV$90<$R$47,0,IF($R20>0,IF(0=MOD(CV$90-$R$47,$R20),$S20+$U20,$U20),IF(CV$90>($R$47-1),$U20,0))*$R$43)","v":0},null,{"$f":"IF(CX$90<$R$47,0,IF($R20>0,IF(0=MOD(CX$90-$R$47,$R20),$S20+$U20,$U20),IF(CX$90>($R$47-1),$U20,0))*$R$43)","v":0},null,{"$f":"IF(CZ$90<$R$47,0,IF($R20>0,IF(0=MOD(CZ$90-$R$47,$R20),$S20+$U20,$U20),IF(CZ$90>($R$47-1),$U20,0))*$R$43)","v":0},null,{"$f":"IF(DB$90<$R$47,0,IF($R20>0,IF(0=MOD(DB$90-$R$47,$R20),$S20+$U20,$U20),IF(DB$90>($R$47-1),$U20,0))*$R$43)","v":0},null,{"$f":"IF(DD$90<$R$47,0,IF($R20>0,IF(0=MOD(DD$90-$R$47,$R20),$S20+$U20,$U20),IF(DD$90>($R$47-1),$U20,0))*$R$43)","v":0},null,{"$f":"IF(DF$90<$R$47,0,IF($R20>0,IF(0=MOD(DF$90-$R$47,$R20),$S20+$U20,$U20),IF(DF$90>($R$47-1),$U20,0))*$R$43)","v":0},null,{"$f":"IF(DH$90<$R$47,0,IF($R20>0,IF(0=MOD(DH$90-$R$47,$R20),$S20+$U20,$U20),IF(DH$90>($R$47-1),$U20,0))*$R$43)","v":0},null,{"$f":"IF(DJ$90<$R$47,0,IF($R20>0,IF(0=MOD(DJ$90-$R$47,$R20),$S20+$U20,$U20),IF(DJ$90>($R$47-1),$U20,0))*$R$43)","v":0},null,{"$f":"IF(DL$90<$R$47,0,IF($R20>0,IF(0=MOD(DL$90-$R$47,$R20),$S20+$U20,$U20),IF(DL$90>($R$47-1),$U20,0))*$R$43)","v":0},null,{"$f":"IF(DN$90<$R$47,0,IF($R20>0,IF(0=MOD(DN$90-$R$47,$R20),$S20+$U20,$U20),IF(DN$90>($R$47-1),$U20,0))*$R$43)","v":0},null,{"$f":"IF(DP$90<$R$47,0,IF($R20>0,IF(0=MOD(DP$90-$R$47,$R20),$S20+$U20,$U20),IF(DP$90>($R$47-1),$U20,0))*$R$43)","v":0},null,{"$f":"IF(DR$90<$R$47,0,IF($R20>0,IF(0=MOD(DR$90-$R$47,$R20),$S20+$U20,$U20),IF(DR$90>($R$47-1),$U20,0))*$R$43)","v":0},null,{"$f":"IF(DT$90<$R$47,0,IF($R20>0,IF(0=MOD(DT$90-$R$47,$R20),$S20+$U20,$U20),IF(DT$90>($R$47-1),$U20,0))*$R$43)","v":0},null,{"$f":"IF(DV$90<$R$47,0,IF($R20>0,IF(0=MOD(DV$90-$R$47,$R20),$S20+$U20,$U20),IF(DV$90>($R$47-1),$U20,0))*$R$43)","v":0},null,{"$f":"IF(DX$90<$R$47,0,IF($R20>0,IF(0=MOD(DX$90-$R$47,$R20),$S20+$U20,$U20),IF(DX$90>($R$47-1),$U20,0))*$R$43)","v":0},null,{"$f":"IF(DZ$90<$R$47,0,IF($R20>0,IF(0=MOD(DZ$90-$R$47,$R20),$S20+$U20,$U20),IF(DZ$90>($R$47-1),$U20,0))*$R$43)","v":0},null,{"$f":"IF(EB$90<$R$47,0,IF($R20>0,IF(0=MOD(EB$90-$R$47,$R20),$S20+$U20,$U20),IF(EB$90>($R$47-1),$U20,0))*$R$43)","v":0},null,{"$f":"IF(ED$90<$R$47,0,IF($R20>0,IF(0=MOD(ED$90-$R$47,$R20),$S20+$U20,$U20),IF(ED$90>($R$47-1),$U20,0))*$R$43)","v":0},null,{"$f":"IF(EF$90<$R$47,0,IF($R20>0,IF(0=MOD(EF$90-$R$47,$R20),$S20+$U20,$U20),IF(EF$90>($R$47-1),$U20,0))*$R$43)","v":0},null,{"$f":"IF(EH$90<$R$47,0,IF($R20>0,IF(0=MOD(EH$90-$R$47,$R20),$S20+$U20,$U20),IF(EH$90>($R$47-1),$U20,0))*$R$43)","v":0},null,{"$f":"IF(EJ$90<$R$47,0,IF($R20>0,IF(0=MOD(EJ$90-$R$47,$R20),$S20+$U20,$U20),IF(EJ$90>($R$47-1),$U20,0))*$R$43)","v":0},null,{"$f":"IF(EL$90<$R$47,0,IF($R20>0,IF(0=MOD(EL$90-$R$47,$R20),$S20+$U20,$U20),IF(EL$90>($R$47-1),$U20,0))*$R$43)","v":0},null,{"$f":"IF(EN$90<$R$47,0,IF($R20>0,IF(0=MOD(EN$90-$R$47,$R20),$S20+$U20,$U20),IF(EN$90>($R$47-1),$U20,0))*$R$43)","v":0},null,{"$f":"IF(EP$90<$R$47,0,IF($R20>0,IF(0=MOD(EP$90-$R$47,$R20),$S20+$U20,$U20),IF(EP$90>($R$47-1),$U20,0))*$R$43)","v":0},null,{"$f":"IF(ER$90<$R$47,0,IF($R20>0,IF(0=MOD(ER$90-$R$47,$R20),$S20+$U20,$U20),IF(ER$90>($R$47-1),$U20,0))*$R$43)","v":0},null,{"$f":"IF(ET$90<$R$47,0,IF($R20>0,IF(0=MOD(ET$90-$R$47,$R20),$S20+$U20,$U20),IF(ET$90>($R$47-1),$U20,0))*$R$43)","v":0},null,{"$f":"IF(EV$90<$R$47,0,IF($R20>0,IF(0=MOD(EV$90-$R$47,$R20),$S20+$U20,$U20),IF(EV$90>($R$47-1),$U20,0))*$R$43)","v":0},null,{"$f":"IF(EX$90<$R$47,0,IF($R20>0,IF(0=MOD(EX$90-$R$47,$R20),$S20+$U20,$U20),IF(EX$90>($R$47-1),$U20,0))*$R$43)","v":0},null,{"$f":"IF(EZ$90<$R$47,0,IF($R20>0,IF(0=MOD(EZ$90-$R$47,$R20),$S20+$U20,$U20),IF(EZ$90>($R$47-1),$U20,0))*$R$43)","v":0},null,{"$f":"IF(FB$90<$R$47,0,IF($R20>0,IF(0=MOD(FB$90-$R$47,$R20),$S20+$U20,$U20),IF(FB$90>($R$47-1),$U20,0))*$R$43)","v":0},null,{"$f":"IF(FD$90<$R$47,0,IF($R20>0,IF(0=MOD(FD$90-$R$47,$R20),$S20+$U20,$U20),IF(FD$90>($R$47-1),$U20,0))*$R$43)","v":0},null,{"$f":"IF(FF$90<$R$47,0,IF($R20>0,IF(0=MOD(FF$90-$R$47,$R20),$S20+$U20,$U20),IF(FF$90>($R$47-1),$U20,0))*$R$43)","v":0},null,{"$f":"IF(FH$90<$R$47,0,IF($R20>0,IF(0=MOD(FH$90-$R$47,$R20),$S20+$U20,$U20),IF(FH$90>($R$47-1),$U20,0))*$R$43)","v":0},null,{"$f":"IF(FJ$90<$R$47,0,IF($R20>0,IF(0=MOD(FJ$90-$R$47,$R20),$S20+$U20,$U20),IF(FJ$90>($R$47-1),$U20,0))*$R$43)","v":0},null,{"$f":"IF(FL$90<$R$47,0,IF($R20>0,IF(0=MOD(FL$90-$R$47,$R20),$S20+$U20,$U20),IF(FL$90>($R$47-1),$U20,0))*$R$43)","v":0},null,{"$f":"IF(FN$90<$R$47,0,IF($R20>0,IF(0=MOD(FN$90-$R$47,$R20),$S20+$U20,$U20),IF(FN$90>($R$47-1),$U20,0))*$R$43)","v":0},null,{"$f":"IF(FP$90<$R$47,0,IF($R20>0,IF(0=MOD(FP$90-$R$47,$R20),$S20+$U20,$U20),IF(FP$90>($R$47-1),$U20,0))*$R$43)","v":0},null,{"$f":"IF(FR$90<$R$47,0,IF($R20>0,IF(0=MOD(FR$90-$R$47,$R20),$S20+$U20,$U20),IF(FR$90>($R$47-1),$U20,0))*$R$43)","v":0},null,{"$f":"IF(FT$90<$R$47,0,IF($R20>0,IF(0=MOD(FT$90-$R$47,$R20),$S20+$U20,$U20),IF(FT$90>($R$47-1),$U20,0))*$R$43)","v":0},null,{"$f":"IF(FV$90<$R$47,0,IF($R20>0,IF(0=MOD(FV$90-$R$47,$R20),$S20+$U20,$U20),IF(FV$90>($R$47-1),$U20,0))*$R$43)","v":0},null,{"$f":"IF(FX$90<$R$47,0,IF($R20>0,IF(0=MOD(FX$90-$R$47,$R20),$S20+$U20,$U20),IF(FX$90>($R$47-1),$U20,0))*$R$43)","v":0},null,{"$f":"IF(FZ$90<$R$47,0,IF($R20>0,IF(0=MOD(FZ$90-$R$47,$R20),$S20+$U20,$U20),IF(FZ$90>($R$47-1),$U20,0))*$R$43)","v":0},null,{"$f":"IF(GB$90<$R$47,0,IF($R20>0,IF(0=MOD(GB$90-$R$47,$R20),$S20+$U20,$U20),IF(GB$90>($R$47-1),$U20,0))*$R$43)","v":0},null,{"$f":"IF(GD$90<$R$47,0,IF($R20>0,IF(0=MOD(GD$90-$R$47,$R20),$S20+$U20,$U20),IF(GD$90>($R$47-1),$U20,0))*$R$43)","v":0},null,{"$f":"IF(GF$90<$R$47,0,IF($R20>0,IF(0=MOD(GF$90-$R$47,$R20),$S20+$U20,$U20),IF(GF$90>($R$47-1),$U20,0))*$R$43)","v":0},null,{"$f":"IF(GH$90<$R$47,0,IF($R20>0,IF(0=MOD(GH$90-$R$47,$R20),$S20+$U20,$U20),IF(GH$90>($R$47-1),$U20,0))*$R$43)","v":0},null,{"$f":"IF(GJ$90<$R$47,0,IF($R20>0,IF(0=MOD(GJ$90-$R$47,$R20),$S20+$U20,$U20),IF(GJ$90>($R$47-1),$U20,0))*$R$43)","v":0}]
[null,null,null,null,null,null,null,null,null,"Bikeshare: Docs",null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,null,null,null,null,null,null,null,"Bikeshare: Bikes (per 100 bike system)",null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,null,null,null,null,null,null,null,"Infrastructure Item ",null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,null,null,null,null,null,null,null,"Infrastructure Item ",null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,null,null,null,null,null,null,null,"Infrastructure Item ",null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,null,null,null,null,null,null,null,"Infrastructure Item ",null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,null,null,null,null,null,null,null,"Infrastructure Item ",null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[]
[null,null,null,null,null,null,null,null,null,"TOTAL Infrastructure Cost",null,{"$f":"SUM(L93:M101)","v":0},null,{"$f":"SUM(N93:O101)","v":0},null,{"$f":"SUM(P93:Q101)","v":0},null,{"$f":"SUM(R93:S101)","v":0},null,{"$f":"SUM(T93:U101)","v":0},null,{"$f":"SUM(V93:W101)","v":0},null,{"$f":"SUM(X93:Y101)","v":0},null,{"$f":"SUM(Z93:AA101)","v":0},null,{"$f":"SUM(AB93:AC101)","v":0},null,{"$f":"SUM(AD93:AE101)","v":0},null,{"$f":"SUM(AF93:AG101)","v":0},null,{"$f":"SUM(AH93:AI101)","v":0},null,{"$f":"SUM(AJ93:AK101)","v":0},null,{"$f":"SUM(AL93:AM101)","v":0},null,{"$f":"SUM(AN93:AO101)","v":0},null,{"$f":"SUM(AP93:AQ101)","v":0},null,{"$f":"SUM(AR93:AS101)","v":0},null,{"$f":"SUM(AT93:AU101)","v":0},null,{"$f":"SUM(AV93:AW101)","v":0},null,{"$f":"SUM(AX93:AY101)","v":0},null,{"$f":"SUM(AZ93:BA101)","v":0},null,{"$f":"SUM(BB93:BC101)","v":0},null,{"$f":"SUM(BD93:BE101)","v":0},null,{"$f":"SUM(BF93:BG101)","v":0},null,{"$f":"SUM(BH93:BI101)","v":0},null,{"$f":"SUM(BJ93:BK101)","v":0},null,{"$f":"SUM(BL93:BM101)","v":0},null,{"$f":"SUM(BN93:BO101)","v":0},null,{"$f":"SUM(BP93:BQ101)","v":0},null,{"$f":"SUM(BR93:BS101)","v":0},null,{"$f":"SUM(BT93:BU101)","v":0},null,{"$f":"SUM(BV93:BW101)","v":0},null,{"$f":"SUM(BX93:BY101)","v":0},null,{"$f":"SUM(BZ93:CA101)","v":0},null,{"$f":"SUM(CB93:CC101)","v":0},null,{"$f":"SUM(CD93:CE101)","v":0},null,{"$f":"SUM(CF93:CG101)","v":0},null,{"$f":"SUM(CH93:CI101)","v":0},null,{"$f":"SUM(CJ93:CK101)","v":0},null,{"$f":"SUM(CL93:CM101)","v":0},null,{"$f":"SUM(CN93:CO101)","v":0},null,{"$f":"SUM(CP93:CQ101)","v":0},null,{"$f":"SUM(CR93:CS101)","v":0},null,{"$f":"SUM(CT93:CU101)","v":0},null,{"$f":"SUM(CV93:CW101)","v":0},null,{"$f":"SUM(CX93:CY101)","v":0},null,{"$f":"SUM(CZ93:DA101)","v":0},null,{"$f":"SUM(DB93:DC101)","v":0},null,{"$f":"SUM(DD93:DE101)","v":0},null,{"$f":"SUM(DF93:DG101)","v":0},null,{"$f":"SUM(DH93:DI101)","v":0},null,{"$f":"SUM(DJ93:DK101)","v":0},null,{"$f":"SUM(DL93:DM101)","v":0},null,{"$f":"SUM(DN93:DO101)","v":0},null,{"$f":"SUM(DP93:DQ101)","v":0},null,{"$f":"SUM(DR93:DS101)","v":0},null,{"$f":"SUM(DT93:DU101)","v":0},null,{"$f":"SUM(DV93:DW101)","v":0},null,{"$f":"SUM(DX93:DY101)","v":0},null,{"$f":"SUM(DZ93:EA101)","v":0},null,{"$f":"SUM(EB93:EC101)","v":0},null,{"$f":"SUM(ED93:EE101)","v":0},null,{"$f":"SUM(EF93:EG101)","v":0},null,{"$f":"SUM(EH93:EI101)","v":0},null,{"$f":"SUM(EJ93:EK101)","v":0},null,{"$f":"SUM(EL93:EM101)","v":0},null,{"$f":"SUM(EN93:EO101)","v":0},null,{"$f":"SUM(EP93:EQ101)","v":0},null,{"$f":"SUM(ER93:ES101)","v":0},null,{"$f":"SUM(ET93:EU101)","v":0},null,{"$f":"SUM(EV93:EW101)","v":0},null,{"$f":"SUM(EX93:EY101)","v":0},null,{"$f":"SUM(EZ93:FA101)","v":0},null,{"$f":"SUM(FB93:FC101)","v":0},null,{"$f":"SUM(FD93:FE101)","v":0},null,{"$f":"SUM(FF93:FG101)","v":0},null,{"$f":"SUM(FH93:FI101)","v":0},null,{"$f":"SUM(FJ93:FK101)","v":0},null,{"$f":"SUM(FL93:FM101)","v":0},null,{"$f":"SUM(FN93:FO101)","v":0},null,{"$f":"SUM(FP93:FQ101)","v":0},null,{"$f":"SUM(FR93:FS101)","v":0},null,{"$f":"SUM(FT93:FU101)","v":0},null,{"$f":"SUM(FV93:FW101)","v":0},null,{"$f":"SUM(FX93:FY101)","v":0},null,{"$f":"SUM(FZ93:GA101)","v":0},null,{"$f":"SUM(GB93:GC101)","v":0},null,{"$f":"SUM(GD93:GE101)","v":0},null,{"$f":"SUM(GF93:GG101)","v":0},null,{"$f":"SUM(GH93:GI101)","v":0},null,{"$f":"SUM(GJ93:GK101)","v":0}]
[]
[null,null,null,null,null,null,null,null,{"$f":"costsEquipmentStart","v":"Incremental Deployment Equipment"}]
[null,null,null,null,null,null,null,null,null,{"$f":"J33","v":"Carsharing (Car to Go) City Payment"},null,{"$f":"IF(L$90<$R$47,0,IF($R33>0,IF(0=MOD(L$90-$R$47,$R33),$S33+$U33,$U33),IF(L$90>($R$47-1),$U33,0))*$R$45)","v":0},null,{"$f":"IF(N$90<$R$47,0,IF($R33>0,IF(0=MOD(N$90-$R$47,$R33),$S33+$U33,$U33),IF(N$90>($R$47-1),$U33,0))*$R$45)","v":0},null,{"$f":"IF(P$90<$R$47,0,IF($R33>0,IF(0=MOD(P$90-$R$47,$R33),$S33+$U33,$U33),IF(P$90>($R$47-1),$U33,0))*$R$45)","v":0},null,{"$f":"IF(R$90<$R$47,0,IF($R33>0,IF(0=MOD(R$90-$R$47,$R33),$S33+$U33,$U33),IF(R$90>($R$47-1),$U33,0))*$R$45)","v":0},null,{"$f":"IF(T$90<$R$47,0,IF($R33>0,IF(0=MOD(T$90-$R$47,$R33),$S33+$U33,$U33),IF(T$90>($R$47-1),$U33,0))*$R$45)","v":0},null,{"$f":"IF(V$90<$R$47,0,IF($R33>0,IF(0=MOD(V$90-$R$47,$R33),$S33+$U33,$U33),IF(V$90>($R$47-1),$U33,0))*$R$45)","v":0},null,{"$f":"IF(X$90<$R$47,0,IF($R33>0,IF(0=MOD(X$90-$R$47,$R33),$S33+$U33,$U33),IF(X$90>($R$47-1),$U33,0))*$R$45)","v":0},null,{"$f":"IF(Z$90<$R$47,0,IF($R33>0,IF(0=MOD(Z$90-$R$47,$R33),$S33+$U33,$U33),IF(Z$90>($R$47-1),$U33,0))*$R$45)","v":0},null,{"$f":"IF(AB$90<$R$47,0,IF($R33>0,IF(0=MOD(AB$90-$R$47,$R33),$S33+$U33,$U33),IF(AB$90>($R$47-1),$U33,0))*$R$45)","v":0},null,{"$f":"IF(AD$90<$R$47,0,IF($R33>0,IF(0=MOD(AD$90-$R$47,$R33),$S33+$U33,$U33),IF(AD$90>($R$47-1),$U33,0))*$R$45)","v":0},null,{"$f":"IF(AF$90<$R$47,0,IF($R33>0,IF(0=MOD(AF$90-$R$47,$R33),$S33+$U33,$U33),IF(AF$90>($R$47-1),$U33,0))*$R$45)","v":0},null,{"$f":"IF(AH$90<$R$47,0,IF($R33>0,IF(0=MOD(AH$90-$R$47,$R33),$S33+$U33,$U33),IF(AH$90>($R$47-1),$U33,0))*$R$45)","v":0},null,{"$f":"IF(AJ$90<$R$47,0,IF($R33>0,IF(0=MOD(AJ$90-$R$47,$R33),$S33+$U33,$U33),IF(AJ$90>($R$47-1),$U33,0))*$R$45)","v":0},null,{"$f":"IF(AL$90<$R$47,0,IF($R33>0,IF(0=MOD(AL$90-$R$47,$R33),$S33+$U33,$U33),IF(AL$90>($R$47-1),$U33,0))*$R$45)","v":0},null,{"$f":"IF(AN$90<$R$47,0,IF($R33>0,IF(0=MOD(AN$90-$R$47,$R33),$S33+$U33,$U33),IF(AN$90>($R$47-1),$U33,0))*$R$45)","v":0},null,{"$f":"IF(AP$90<$R$47,0,IF($R33>0,IF(0=MOD(AP$90-$R$47,$R33),$S33+$U33,$U33),IF(AP$90>($R$47-1),$U33,0))*$R$45)","v":0},null,{"$f":"IF(AR$90<$R$47,0,IF($R33>0,IF(0=MOD(AR$90-$R$47,$R33),$S33+$U33,$U33),IF(AR$90>($R$47-1),$U33,0))*$R$45)","v":0},null,{"$f":"IF(AT$90<$R$47,0,IF($R33>0,IF(0=MOD(AT$90-$R$47,$R33),$S33+$U33,$U33),IF(AT$90>($R$47-1),$U33,0))*$R$45)","v":0},null,{"$f":"IF(AV$90<$R$47,0,IF($R33>0,IF(0=MOD(AV$90-$R$47,$R33),$S33+$U33,$U33),IF(AV$90>($R$47-1),$U33,0))*$R$45)","v":0},null,{"$f":"IF(AX$90<$R$47,0,IF($R33>0,IF(0=MOD(AX$90-$R$47,$R33),$S33+$U33,$U33),IF(AX$90>($R$47-1),$U33,0))*$R$45)","v":0},null,{"$f":"IF(AZ$90<$R$47,0,IF($R33>0,IF(0=MOD(AZ$90-$R$47,$R33),$S33+$U33,$U33),IF(AZ$90>($R$47-1),$U33,0))*$R$45)","v":0},null,{"$f":"IF(BB$90<$R$47,0,IF($R33>0,IF(0=MOD(BB$90-$R$47,$R33),$S33+$U33,$U33),IF(BB$90>($R$47-1),$U33,0))*$R$45)","v":0},null,{"$f":"IF(BD$90<$R$47,0,IF($R33>0,IF(0=MOD(BD$90-$R$47,$R33),$S33+$U33,$U33),IF(BD$90>($R$47-1),$U33,0))*$R$45)","v":0},null,{"$f":"IF(BF$90<$R$47,0,IF($R33>0,IF(0=MOD(BF$90-$R$47,$R33),$S33+$U33,$U33),IF(BF$90>($R$47-1),$U33,0))*$R$45)","v":0},null,{"$f":"IF(BH$90<$R$47,0,IF($R33>0,IF(0=MOD(BH$90-$R$47,$R33),$S33+$U33,$U33),IF(BH$90>($R$47-1),$U33,0))*$R$45)","v":0},null,{"$f":"IF(BJ$90<$R$47,0,IF($R33>0,IF(0=MOD(BJ$90-$R$47,$R33),$S33+$U33,$U33),IF(BJ$90>($R$47-1),$U33,0))*$R$45)","v":0},null,{"$f":"IF(BL$90<$R$47,0,IF($R33>0,IF(0=MOD(BL$90-$R$47,$R33),$S33+$U33,$U33),IF(BL$90>($R$47-1),$U33,0))*$R$45)","v":0},null,{"$f":"IF(BN$90<$R$47,0,IF($R33>0,IF(0=MOD(BN$90-$R$47,$R33),$S33+$U33,$U33),IF(BN$90>($R$47-1),$U33,0))*$R$45)","v":0},null,{"$f":"IF(BP$90<$R$47,0,IF($R33>0,IF(0=MOD(BP$90-$R$47,$R33),$S33+$U33,$U33),IF(BP$90>($R$47-1),$U33,0))*$R$45)","v":0},null,{"$f":"IF(BR$90<$R$47,0,IF($R33>0,IF(0=MOD(BR$90-$R$47,$R33),$S33+$U33,$U33),IF(BR$90>($R$47-1),$U33,0))*$R$45)","v":0},null,{"$f":"IF(BT$90<$R$47,0,IF($R33>0,IF(0=MOD(BT$90-$R$47,$R33),$S33+$U33,$U33),IF(BT$90>($R$47-1),$U33,0))*$R$45)","v":0},null,{"$f":"IF(BV$90<$R$47,0,IF($R33>0,IF(0=MOD(BV$90-$R$47,$R33),$S33+$U33,$U33),IF(BV$90>($R$47-1),$U33,0))*$R$45)","v":0},null,{"$f":"IF(BX$90<$R$47,0,IF($R33>0,IF(0=MOD(BX$90-$R$47,$R33),$S33+$U33,$U33),IF(BX$90>($R$47-1),$U33,0))*$R$45)","v":0},null,{"$f":"IF(BZ$90<$R$47,0,IF($R33>0,IF(0=MOD(BZ$90-$R$47,$R33),$S33+$U33,$U33),IF(BZ$90>($R$47-1),$U33,0))*$R$45)","v":0},null,{"$f":"IF(CB$90<$R$47,0,IF($R33>0,IF(0=MOD(CB$90-$R$47,$R33),$S33+$U33,$U33),IF(CB$90>($R$47-1),$U33,0))*$R$45)","v":0},null,{"$f":"IF(CD$90<$R$47,0,IF($R33>0,IF(0=MOD(CD$90-$R$47,$R33),$S33+$U33,$U33),IF(CD$90>($R$47-1),$U33,0))*$R$45)","v":0},null,{"$f":"IF(CF$90<$R$47,0,IF($R33>0,IF(0=MOD(CF$90-$R$47,$R33),$S33+$U33,$U33),IF(CF$90>($R$47-1),$U33,0))*$R$45)","v":0},null,{"$f":"IF(CH$90<$R$47,0,IF($R33>0,IF(0=MOD(CH$90-$R$47,$R33),$S33+$U33,$U33),IF(CH$90>($R$47-1),$U33,0))*$R$45)","v":0},null,{"$f":"IF(CJ$90<$R$47,0,IF($R33>0,IF(0=MOD(CJ$90-$R$47,$R33),$S33+$U33,$U33),IF(CJ$90>($R$47-1),$U33,0))*$R$45)","v":0},null,{"$f":"IF(CL$90<$R$47,0,IF($R33>0,IF(0=MOD(CL$90-$R$47,$R33),$S33+$U33,$U33),IF(CL$90>($R$47-1),$U33,0))*$R$45)","v":0},null,{"$f":"IF(CN$90<$R$47,0,IF($R33>0,IF(0=MOD(CN$90-$R$47,$R33),$S33+$U33,$U33),IF(CN$90>($R$47-1),$U33,0))*$R$45)","v":0},null,{"$f":"IF(CP$90<$R$47,0,IF($R33>0,IF(0=MOD(CP$90-$R$47,$R33),$S33+$U33,$U33),IF(CP$90>($R$47-1),$U33,0))*$R$45)","v":0},null,{"$f":"IF(CR$90<$R$47,0,IF($R33>0,IF(0=MOD(CR$90-$R$47,$R33),$S33+$U33,$U33),IF(CR$90>($R$47-1),$U33,0))*$R$45)","v":0},null,{"$f":"IF(CT$90<$R$47,0,IF($R33>0,IF(0=MOD(CT$90-$R$47,$R33),$S33+$U33,$U33),IF(CT$90>($R$47-1),$U33,0))*$R$45)","v":0},null,{"$f":"IF(CV$90<$R$47,0,IF($R33>0,IF(0=MOD(CV$90-$R$47,$R33),$S33+$U33,$U33),IF(CV$90>($R$47-1),$U33,0))*$R$45)","v":0},null,{"$f":"IF(CX$90<$R$47,0,IF($R33>0,IF(0=MOD(CX$90-$R$47,$R33),$S33+$U33,$U33),IF(CX$90>($R$47-1),$U33,0))*$R$45)","v":0},null,{"$f":"IF(CZ$90<$R$47,0,IF($R33>0,IF(0=MOD(CZ$90-$R$47,$R33),$S33+$U33,$U33),IF(CZ$90>($R$47-1),$U33,0))*$R$45)","v":0},null,{"$f":"IF(DB$90<$R$47,0,IF($R33>0,IF(0=MOD(DB$90-$R$47,$R33),$S33+$U33,$U33),IF(DB$90>($R$47-1),$U33,0))*$R$45)","v":0},null,{"$f":"IF(DD$90<$R$47,0,IF($R33>0,IF(0=MOD(DD$90-$R$47,$R33),$S33+$U33,$U33),IF(DD$90>($R$47-1),$U33,0))*$R$45)","v":0},null,{"$f":"IF(DF$90<$R$47,0,IF($R33>0,IF(0=MOD(DF$90-$R$47,$R33),$S33+$U33,$U33),IF(DF$90>($R$47-1),$U33,0))*$R$45)","v":0},null,{"$f":"IF(DH$90<$R$47,0,IF($R33>0,IF(0=MOD(DH$90-$R$47,$R33),$S33+$U33,$U33),IF(DH$90>($R$47-1),$U33,0))*$R$45)","v":0},null,{"$f":"IF(DJ$90<$R$47,0,IF($R33>0,IF(0=MOD(DJ$90-$R$47,$R33),$S33+$U33,$U33),IF(DJ$90>($R$47-1),$U33,0))*$R$45)","v":0},null,{"$f":"IF(DL$90<$R$47,0,IF($R33>0,IF(0=MOD(DL$90-$R$47,$R33),$S33+$U33,$U33),IF(DL$90>($R$47-1),$U33,0))*$R$45)","v":0},null,{"$f":"IF(DN$90<$R$47,0,IF($R33>0,IF(0=MOD(DN$90-$R$47,$R33),$S33+$U33,$U33),IF(DN$90>($R$47-1),$U33,0))*$R$45)","v":0},null,{"$f":"IF(DP$90<$R$47,0,IF($R33>0,IF(0=MOD(DP$90-$R$47,$R33),$S33+$U33,$U33),IF(DP$90>($R$47-1),$U33,0))*$R$45)","v":0},null,{"$f":"IF(DR$90<$R$47,0,IF($R33>0,IF(0=MOD(DR$90-$R$47,$R33),$S33+$U33,$U33),IF(DR$90>($R$47-1),$U33,0))*$R$45)","v":0},null,{"$f":"IF(DT$90<$R$47,0,IF($R33>0,IF(0=MOD(DT$90-$R$47,$R33),$S33+$U33,$U33),IF(DT$90>($R$47-1),$U33,0))*$R$45)","v":0},null,{"$f":"IF(DV$90<$R$47,0,IF($R33>0,IF(0=MOD(DV$90-$R$47,$R33),$S33+$U33,$U33),IF(DV$90>($R$47-1),$U33,0))*$R$45)","v":0},null,{"$f":"IF(DX$90<$R$47,0,IF($R33>0,IF(0=MOD(DX$90-$R$47,$R33),$S33+$U33,$U33),IF(DX$90>($R$47-1),$U33,0))*$R$45)","v":0},null,{"$f":"IF(DZ$90<$R$47,0,IF($R33>0,IF(0=MOD(DZ$90-$R$47,$R33),$S33+$U33,$U33),IF(DZ$90>($R$47-1),$U33,0))*$R$45)","v":0},null,{"$f":"IF(EB$90<$R$47,0,IF($R33>0,IF(0=MOD(EB$90-$R$47,$R33),$S33+$U33,$U33),IF(EB$90>($R$47-1),$U33,0))*$R$45)","v":0},null,{"$f":"IF(ED$90<$R$47,0,IF($R33>0,IF(0=MOD(ED$90-$R$47,$R33),$S33+$U33,$U33),IF(ED$90>($R$47-1),$U33,0))*$R$45)","v":0},null,{"$f":"IF(EF$90<$R$47,0,IF($R33>0,IF(0=MOD(EF$90-$R$47,$R33),$S33+$U33,$U33),IF(EF$90>($R$47-1),$U33,0))*$R$45)","v":0},null,{"$f":"IF(EH$90<$R$47,0,IF($R33>0,IF(0=MOD(EH$90-$R$47,$R33),$S33+$U33,$U33),IF(EH$90>($R$47-1),$U33,0))*$R$45)","v":0},null,{"$f":"IF(EJ$90<$R$47,0,IF($R33>0,IF(0=MOD(EJ$90-$R$47,$R33),$S33+$U33,$U33),IF(EJ$90>($R$47-1),$U33,0))*$R$45)","v":0},null,{"$f":"IF(EL$90<$R$47,0,IF($R33>0,IF(0=MOD(EL$90-$R$47,$R33),$S33+$U33,$U33),IF(EL$90>($R$47-1),$U33,0))*$R$45)","v":0},null,{"$f":"IF(EN$90<$R$47,0,IF($R33>0,IF(0=MOD(EN$90-$R$47,$R33),$S33+$U33,$U33),IF(EN$90>($R$47-1),$U33,0))*$R$45)","v":0},null,{"$f":"IF(EP$90<$R$47,0,IF($R33>0,IF(0=MOD(EP$90-$R$47,$R33),$S33+$U33,$U33),IF(EP$90>($R$47-1),$U33,0))*$R$45)","v":0},null,{"$f":"IF(ER$90<$R$47,0,IF($R33>0,IF(0=MOD(ER$90-$R$47,$R33),$S33+$U33,$U33),IF(ER$90>($R$47-1),$U33,0))*$R$45)","v":0},null,{"$f":"IF(ET$90<$R$47,0,IF($R33>0,IF(0=MOD(ET$90-$R$47,$R33),$S33+$U33,$U33),IF(ET$90>($R$47-1),$U33,0))*$R$45)","v":0},null,{"$f":"IF(EV$90<$R$47,0,IF($R33>0,IF(0=MOD(EV$90-$R$47,$R33),$S33+$U33,$U33),IF(EV$90>($R$47-1),$U33,0))*$R$45)","v":0},null,{"$f":"IF(EX$90<$R$47,0,IF($R33>0,IF(0=MOD(EX$90-$R$47,$R33),$S33+$U33,$U33),IF(EX$90>($R$47-1),$U33,0))*$R$45)","v":0},null,{"$f":"IF(EZ$90<$R$47,0,IF($R33>0,IF(0=MOD(EZ$90-$R$47,$R33),$S33+$U33,$U33),IF(EZ$90>($R$47-1),$U33,0))*$R$45)","v":0},null,{"$f":"IF(FB$90<$R$47,0,IF($R33>0,IF(0=MOD(FB$90-$R$47,$R33),$S33+$U33,$U33),IF(FB$90>($R$47-1),$U33,0))*$R$45)","v":0},null,{"$f":"IF(FD$90<$R$47,0,IF($R33>0,IF(0=MOD(FD$90-$R$47,$R33),$S33+$U33,$U33),IF(FD$90>($R$47-1),$U33,0))*$R$45)","v":0},null,{"$f":"IF(FF$90<$R$47,0,IF($R33>0,IF(0=MOD(FF$90-$R$47,$R33),$S33+$U33,$U33),IF(FF$90>($R$47-1),$U33,0))*$R$45)","v":0},null,{"$f":"IF(FH$90<$R$47,0,IF($R33>0,IF(0=MOD(FH$90-$R$47,$R33),$S33+$U33,$U33),IF(FH$90>($R$47-1),$U33,0))*$R$45)","v":0},null,{"$f":"IF(FJ$90<$R$47,0,IF($R33>0,IF(0=MOD(FJ$90-$R$47,$R33),$S33+$U33,$U33),IF(FJ$90>($R$47-1),$U33,0))*$R$45)","v":0},null,{"$f":"IF(FL$90<$R$47,0,IF($R33>0,IF(0=MOD(FL$90-$R$47,$R33),$S33+$U33,$U33),IF(FL$90>($R$47-1),$U33,0))*$R$45)","v":0},null,{"$f":"IF(FN$90<$R$47,0,IF($R33>0,IF(0=MOD(FN$90-$R$47,$R33),$S33+$U33,$U33),IF(FN$90>($R$47-1),$U33,0))*$R$45)","v":0},null,{"$f":"IF(FP$90<$R$47,0,IF($R33>0,IF(0=MOD(FP$90-$R$47,$R33),$S33+$U33,$U33),IF(FP$90>($R$47-1),$U33,0))*$R$45)","v":0},null,{"$f":"IF(FR$90<$R$47,0,IF($R33>0,IF(0=MOD(FR$90-$R$47,$R33),$S33+$U33,$U33),IF(FR$90>($R$47-1),$U33,0))*$R$45)","v":0},null,{"$f":"IF(FT$90<$R$47,0,IF($R33>0,IF(0=MOD(FT$90-$R$47,$R33),$S33+$U33,$U33),IF(FT$90>($R$47-1),$U33,0))*$R$45)","v":0},null,{"$f":"IF(FV$90<$R$47,0,IF($R33>0,IF(0=MOD(FV$90-$R$47,$R33),$S33+$U33,$U33),IF(FV$90>($R$47-1),$U33,0))*$R$45)","v":0},null,{"$f":"IF(FX$90<$R$47,0,IF($R33>0,IF(0=MOD(FX$90-$R$47,$R33),$S33+$U33,$U33),IF(FX$90>($R$47-1),$U33,0))*$R$45)","v":0},null,{"$f":"IF(FZ$90<$R$47,0,IF($R33>0,IF(0=MOD(FZ$90-$R$47,$R33),$S33+$U33,$U33),IF(FZ$90>($R$47-1),$U33,0))*$R$45)","v":0},null,{"$f":"IF(GB$90<$R$47,0,IF($R33>0,IF(0=MOD(GB$90-$R$47,$R33),$S33+$U33,$U33),IF(GB$90>($R$47-1),$U33,0))*$R$45)","v":0},null,{"$f":"IF(GD$90<$R$47,0,IF($R33>0,IF(0=MOD(GD$90-$R$47,$R33),$S33+$U33,$U33),IF(GD$90>($R$47-1),$U33,0))*$R$45)","v":0},null,{"$f":"IF(GF$90<$R$47,0,IF($R33>0,IF(0=MOD(GF$90-$R$47,$R33),$S33+$U33,$U33),IF(GF$90>($R$47-1),$U33,0))*$R$45)","v":0},null,{"$f":"IF(GH$90<$R$47,0,IF($R33>0,IF(0=MOD(GH$90-$R$47,$R33),$S33+$U33,$U33),IF(GH$90>($R$47-1),$U33,0))*$R$45)","v":0},null,{"$f":"IF(GJ$90<$R$47,0,IF($R33>0,IF(0=MOD(GJ$90-$R$47,$R33),$S33+$U33,$U33),IF(GJ$90>($R$47-1),$U33,0))*$R$45)","v":0}]
[null,null,null,null,null,null,null,null,null,"Bikesharing, Systems Operations",null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,null,null,null,null,null,null,null,"Bikesharing, Management and Marketing ",null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,null,null,null,null,null,null,null,"Equipment Item -",null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,null,null,null,null,null,null,null,"Equipment Item -",null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,null,null,null,null,null,null,null,"Equipment Item -",null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,null,null,null,null,null,null,null,"Equipment Item -",null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[]
[null,null,null,null,null,null,null,null,null,"TOTAL Incremental Cost",null,{"$f":"SUM(L105:M112)","v":0},null,{"$f":"SUM(N105:O112)","v":0},null,{"$f":"SUM(P105:Q112)","v":0},null,{"$f":"SUM(R105:S112)","v":0},null,{"$f":"SUM(T105:U112)","v":0},null,{"$f":"SUM(V105:W112)","v":0},null,{"$f":"SUM(X105:Y112)","v":0},null,{"$f":"SUM(Z105:AA112)","v":0},null,{"$f":"SUM(AB105:AC112)","v":0},null,{"$f":"SUM(AD105:AE112)","v":0},null,{"$f":"SUM(AF105:AG112)","v":0},null,{"$f":"SUM(AH105:AI112)","v":0},null,{"$f":"SUM(AJ105:AK112)","v":0},null,{"$f":"SUM(AL105:AM112)","v":0},null,{"$f":"SUM(AN105:AO112)","v":0},null,{"$f":"SUM(AP105:AQ112)","v":0},null,{"$f":"SUM(AR105:AS112)","v":0},null,{"$f":"SUM(AT105:AU112)","v":0},null,{"$f":"SUM(AV105:AW112)","v":0},null,{"$f":"SUM(AX105:AY112)","v":0},null,{"$f":"SUM(AZ105:BA112)","v":0},null,{"$f":"SUM(BB105:BC112)","v":0},null,{"$f":"SUM(BD105:BE112)","v":0},null,{"$f":"SUM(BF105:BG112)","v":0},null,{"$f":"SUM(BH105:BI112)","v":0},null,{"$f":"SUM(BJ105:BK112)","v":0},null,{"$f":"SUM(BL105:BM112)","v":0},null,{"$f":"SUM(BN105:BO112)","v":0},null,{"$f":"SUM(BP105:BQ112)","v":0},null,{"$f":"SUM(BR105:BS112)","v":0},null,{"$f":"SUM(BT105:BU112)","v":0},null,{"$f":"SUM(BV105:BW112)","v":0},null,{"$f":"SUM(BX105:BY112)","v":0},null,{"$f":"SUM(BZ105:CA112)","v":0},null,{"$f":"SUM(CB105:CC112)","v":0},null,{"$f":"SUM(CD105:CE112)","v":0},null,{"$f":"SUM(CF105:CG112)","v":0},null,{"$f":"SUM(CH105:CI112)","v":0},null,{"$f":"SUM(CJ105:CK112)","v":0},null,{"$f":"SUM(CL105:CM112)","v":0},null,{"$f":"SUM(CN105:CO112)","v":0},null,{"$f":"SUM(CP105:CQ112)","v":0},null,{"$f":"SUM(CR105:CS112)","v":0},null,{"$f":"SUM(CT105:CU112)","v":0},null,{"$f":"SUM(CV105:CW112)","v":0},null,{"$f":"SUM(CX105:CY112)","v":0},null,{"$f":"SUM(CZ105:DA112)","v":0},null,{"$f":"SUM(DB105:DC112)","v":0},null,{"$f":"SUM(DD105:DE112)","v":0},null,{"$f":"SUM(DF105:DG112)","v":0},null,{"$f":"SUM(DH105:DI112)","v":0},null,{"$f":"SUM(DJ105:DK112)","v":0},null,{"$f":"SUM(DL105:DM112)","v":0},null,{"$f":"SUM(DN105:DO112)","v":0},null,{"$f":"SUM(DP105:DQ112)","v":0},null,{"$f":"SUM(DR105:DS112)","v":0},null,{"$f":"SUM(DT105:DU112)","v":0},null,{"$f":"SUM(DV105:DW112)","v":0},null,{"$f":"SUM(DX105:DY112)","v":0},null,{"$f":"SUM(DZ105:EA112)","v":0},null,{"$f":"SUM(EB105:EC112)","v":0},null,{"$f":"SUM(ED105:EE112)","v":0},null,{"$f":"SUM(EF105:EG112)","v":0},null,{"$f":"SUM(EH105:EI112)","v":0},null,{"$f":"SUM(EJ105:EK112)","v":0},null,{"$f":"SUM(EL105:EM112)","v":0},null,{"$f":"SUM(EN105:EO112)","v":0},null,{"$f":"SUM(EP105:EQ112)","v":0},null,{"$f":"SUM(ER105:ES112)","v":0},null,{"$f":"SUM(ET105:EU112)","v":0},null,{"$f":"SUM(EV105:EW112)","v":0},null,{"$f":"SUM(EX105:EY112)","v":0},null,{"$f":"SUM(EZ105:FA112)","v":0},null,{"$f":"SUM(FB105:FC112)","v":0},null,{"$f":"SUM(FD105:FE112)","v":0},null,{"$f":"SUM(FF105:FG112)","v":0},null,{"$f":"SUM(FH105:FI112)","v":0},null,{"$f":"SUM(FJ105:FK112)","v":0},null,{"$f":"SUM(FL105:FM112)","v":0},null,{"$f":"SUM(FN105:FO112)","v":0},null,{"$f":"SUM(FP105:FQ112)","v":0},null,{"$f":"SUM(FR105:FS112)","v":0},null,{"$f":"SUM(FT105:FU112)","v":0},null,{"$f":"SUM(FV105:FW112)","v":0},null,{"$f":"SUM(FX105:FY112)","v":0},null,{"$f":"SUM(FZ105:GA112)","v":0},null,{"$f":"SUM(GB105:GC112)","v":0},null,{"$f":"SUM(GD105:GE112)","v":0},null,{"$f":"SUM(GF105:GG112)","v":0},null,{"$f":"SUM(GH105:GI112)","v":0},null,{"$f":"SUM(GJ105:GK112)","v":0}]

{"sheet":"COSTS SUMMARY","index":42,"n_rows":82,"n_cols":102,"rows_kept":82,"cut":false,"hidden":false,"merged":[[43,1,43,6],[28,1,28,6],[50,1,50,6],[44,1,44,6],[45,1,45,6],[32,1,32,6],[49,1,49,6],[33,1,33,6],[34,1,34,6],[48,1,48,6],[41,1,41,6],[37,1,37,6],[36,1,36,6],[35,1,35,6],[38,1,38,6],[39,1,39,6],[40,1,40,6],[31,1,31,6],[8,13,9,13],[10,1,10,6],[11,1,11,6],[24,1,24,6],[30,1,30,6],[23,1,23,6],[25,1,25,6],[26,1,26,6],[27,1,27,6],[29,1,29,6],[8,14,9,14],[8,8,9,10],[8,11,9,11],[8,12,9,12],[22,1,22,6],[2,1,2,6],[3,1,3,6],[4,1,4,6],[5,1,5,6],[6,1,6,6],[7,1,7,6],[8,1,8,6],[9,1,9,6],[46,1,46,6],[47,1,47,6],[42,1,42,6],[12,1,12,6],[13,1,13,6],[14,1,14,6],[15,1,15,6],[16,1,16,6],[17,1,17,6],[18,1,18,6],[19,1,19,6],[20,1,20,6],[21,1,21,6],[55,1,55,6],[51,1,51,6],[52,1,52,6],[53,1,53,6],[54,1,54,6],[57,1,57,6],[58,1,58,6],[59,1,59,6],[60,1,60,6],[56,1,56,6],[66,1,66,6],[67,1,67,6],[62,1,62,6],[65,1,65,6],[61,1,61,6],[63,1,63,6],[64,1,64,6]]}
[]
[null,"Navigation",null,null,null,null,null,null,{"$f":"openingScreenTitle","v":"FHWA Tool for Operations Benefit/Cost (TOPS-BC):  Version 4.0"}]
[null,"Back",null,null,null,null,null,null,null,"PURPOSE:  Estimate Lifecycle Costs of TSM&O Strategies"]
[null,"OPENING SCREEN",null,null,null,null,null,null,null,null,"WORK AREA 1 - SUMMARY OF AVERAGE ANNUAL COST"]
[null,"GENERAL TOOL OVERVIEW"]
[null,"WHAT'S NEW",null,null,null,null,null,null,null,null,"SUMMARY -- ALL DEPLOYMENTS"]
[null,"LIST OF ALL WORKSHEETS"]
[null,"1) ESTIMATE COSTS",null,null,null,null,null,null,null,null,"NOTE:  DO NOT EDIT VALUES DIRECTLY IN THIS WORK AREA"]
[null,"Cost Default Matrix",null,null,null,null,null,null,"Equipment",null,null,"Deployment Year","Infrastructure Units","Incremental Units","Annualized Costs"]
[null,"Cost Template"]
[null,"Traveler Information"]
[null,"En-Route Traveler Information",null,null,null,null,null,null,"Deployments Included in this Summary"]
[null,"Pre-Trip Traveler Information",null,null,null,null,null,null,null,{"$f":"'Costs Template'!description","v":"Costs Template"},null,{"$f":"'En-Route Traveler Information'!inputCostsYearOfDeployment","v":0},{"$f":"'En-Route Traveler Information'!inputCostsInfrastructureCount","v":0},{"$f":"'En-Route Traveler Information'!inputCostsEquipmentCount","v":0},{"$f":"'En-Route Traveler Information'!averageAnnualCost","v":0}]
[null,"Traffic Signal Systems (TSS)",null,null,null,null,null,null,null,{"$f":"'En-Route Traveler Information'!description","v":"En-Route Traveler Information (DMS / HAR) "},null,{"$f":"'En-Route Traveler Information'!inputCostsYearOfDeployment","v":0},{"$f":"'En-Route Traveler Information'!inputCostsInfrastructureCount","v":0},{"$f":"'En-Route Traveler Information'!inputCostsEquipmentCount","v":0},{"$f":"'En-Route Traveler Information'!averageAnnualCost","v":0}]
[null,"Preset Timing",null,null,null,null,null,null,null,{"$f":"'Pre-Trip Traveler Information'!description","v":"Pre-Trip Traveler Information"},null,{"$f":"'Pre-Trip Traveler Information'!inputCostsYearOfDeployment","v":0},{"$f":"'Pre-Trip Traveler Information'!inputCostsInfrastructureCount","v":0},{"$f":"'Pre-Trip Traveler Information'!inputCostsEquipmentCount","v":0},{"$f":"'Pre-Trip Traveler Information'!averageAnnualCost","v":0}]
[null,"Traffic Actuated Timing",null,null,null,null,null,null,null,{"$f":"'TSS - Preset Timing'!description","v":"Traffic Signal Systems: Preset Timing"},null,{"$f":"'TSS - Preset Timing'!inputCostsYearOfDeployment","v":0},{"$f":"'TSS - Preset Timing'!inputCostsInfrastructureCount","v":0},{"$f":"'TSS - Preset Timing'!inputCostsEquipmentCount","v":0},{"$f":"'TSS - Preset Timing'!averageAnnualCost","v":0}]
[null,"Central Control ",null,null,null,null,null,null,null,{"$f":"'TSS-Traffic Actuated Timing'!description","v":"Traffic Signal Systems: Traffic Actuated Timing"},null,{"$f":"'TSS-Traffic Actuated Timing'!inputCostsYearOfDeployment","v":0},{"$f":"'TSS-Traffic Actuated Timing'!inputCostsInfrastructureCount","v":0},{"$f":"'TSS-Traffic Actuated Timing'!inputCostsEquipmentCount","v":0},{"$f":"'TSS-Traffic Actuated Timing'!averageAnnualCost","v":0}]
[null,"Transit Signal Priority",null,null,null,null,null,null,null,{"$f":"'TSS - Central Control'!description","v":"Traffic Signal Systems: Central Control"},null,{"$f":"'TSS - Central Control'!inputCostsYearOfDeployment","v":0},{"$f":"'TSS - Central Control'!inputCostsInfrastructureCount","v":0},{"$f":"'TSS - Central Control'!inputCostsEquipmentCount","v":0},{"$f":"'TSS - Central Control'!averageAnnualCost","v":0}]
[null,"Ramp Metering ",null,null,null,null,null,null,null,{"$f":"'TSS - Transit Signal Priority'!description","v":"Traffic Signal Systems: Transit Signal Priority"},null,{"$f":"'TSS - Transit Signal Priority'!inputCostsYearOfDeployment","v":0},{"$f":"'TSS - Transit Signal Priority'!inputCostsInfrastructureCount","v":0},{"$f":"'TSS - Transit Signal Priority'!inputCostsEquipmentCount","v":0},{"$f":"'TSS - Transit Signal Priority'!averageAnnualCost","v":0}]
[null,"Central Control",null,null,null,null,null,null,null,{"$f":"'RM-Central Control'!description","v":"Ramp Metering - Central Control"},null,{"$f":"'RM-Central Control'!inputCostsYearOfDeployment","v":0},{"$f":"'RM-Central Control'!inputCostsInfrastructureCount","v":0},{"$f":"'RM-Central Control'!inputCostsEquipmentCount","v":0},{"$f":"'RM-Central Control'!averageAnnualCost","v":0}]
[null,"Traffic Actuated",null,null,null,null,null,null,null,{"$f":"'RM-Actuated'!description","v":"Ramp Metering - Traffic Actuated"},null,{"$f":"'RM-Actuated'!inputCostsYearOfDeployment","v":0},{"$f":"'RM-Actuated'!inputCostsInfrastructureCount","v":0},{"$f":"'RM-Actuated'!inputCostsEquipmentCount","v":0},{"$f":"'RM-Actuated'!averageAnnualCost","v":0}]
[null,"Preset Timing",null,null,null,null,null,null,null,{"$f":"'RM-Preset'!description","v":"Ramp Metering - Preset Timing"},null,{"$f":"'RM-Preset'!inputCostsYearOfDeployment","v":0},{"$f":"'RM-Preset'!inputCostsInfrastructureCount","v":0},{"$f":"'RM-Preset'!inputCostsEquipmentCount","v":0},{"$f":"'RM-Preset'!averageAnnualCost","v":0}]
[null,"Freight Strategies",null,null,null,null,null,null,null,{"$f":"'FS- Truck Only'!description","v":"Freight Strategies: Truck Only Lanes"},null,{"$f":"'FS- Truck Only'!inputCostsYearOfDeployment","v":0},{"$f":"'FS- Truck Only'!inputCostsInfrastructureCount","v":0},{"$f":"'FS- Truck Only'!inputCostsEquipmentCount","v":0},{"$f":"'RM-Preset'!averageAnnualCost","v":0}]
[null,"Truck Only Lanes",null,null,null,null,null,null,null,{"$f":"'FS- Compliance'!description","v":"Freight Strategy:  Compliance"},null,{"$f":"'FS- Compliance'!inputCostsYearOfDeployment","v":0},{"$f":"'FS- Compliance'!inputCostsInfrastructureCount","v":0},{"$f":"'FS- Compliance'!inputCostsEquipmentCount","v":0},{"$f":"'FS- Compliance'!averageAnnualCost","v":0}]
[null,"Compliance",null,null,null,null,null,null,null,{"$f":"'FS- Parking & Reservation'!description","v":"Freight Strategy: Parking and Reservation"},null,{"$f":"'FS- Parking & Reservation'!inputCostsYearOfDeployment","v":0},{"$f":"'FS- Parking & Reservation'!inputCostsInfrastructureCount","v":0},{"$f":"'FS- Parking & Reservation'!inputCostsEquipmentCount","v":0},{"$f":"'FS- Parking & Reservation'!averageAnnualCost","v":0}]
[null,"Truck Parking and Reservation Systems",null,null,null,null,null,null,null,{"$f":"'FS- Climbing Lanes'!description","v":"Freight Strategy: Climbing Lanes"},null,{"$f":"'FS- Climbing Lanes'!inputCostsYearOfDeployment","v":0},{"$f":"'FS- Climbing Lanes'!inputCostsInfrastructureCount","v":0},{"$f":"'FS- Climbing Lanes'!inputCostsEquipmentCount","v":0},{"$f":"'FS- Climbing Lanes'!averageAnnualCost","v":0}]
[null,"Climbing Lanes",null,null,null,null,null,null,null,{"$f":"'FS- Off Hours'!description","v":"Freight Strategy: Off Hours Delivery"},null,{"$f":"'FS- Off Hours'!inputCostsYearOfDeployment","v":0},{"$f":"'FS- Off Hours'!inputCostsInfrastructureCount","v":0},{"$f":"'FS- Off Hours'!inputCostsEquipmentCount","v":0},{"$f":"'FS- Off Hours'!averageAnnualCost","v":0}]
[null,"Off Hours Delivery",null,null,null,null,null,null,null,{"$f":"'ATM- VSL'!description","v":"Active Traffic Management - Variable Speed Limits / Dynamic Lane Control"},null,{"$f":"'ATM- VSL'!inputCostsYearOfDeployment","v":0},{"$f":"'ATM- VSL'!inputCostsInfrastructureCount","v":0},{"$f":"'ATM- VSL'!inputCostsEquipmentCount","v":0},{"$f":"'ATM- VSL'!averageAnnualCost","v":0}]
[null,"Active Traffic Management",null,null,null,null,null,null,null,{"$f":"'ATM- PTSU'!description","v":"Active Traffic Management - Part-Time Shoulder Use"},null,{"$f":"'ATM- PTSU'!inputCostsYearOfDeployment","v":0},{"$f":"'ATM- PTSU'!inputCostsInfrastructureCount","v":0},{"$f":"'ATM- PTSU'!inputCostsEquipmentCount","v":0},{"$f":"'ATM- PTSU'!averageAnnualCost","v":0}]
[null,"Variable Speed Limits",null,null,null,null,null,null,null,{"$f":"'Traffic Incident Management'!description","v":"Traffic Incident Management"},null,{"$f":"'Traffic Incident Management'!inputCostsYearOfDeployment","v":0},{"$f":"'Traffic Incident Management'!inputCostsInfrastructureCount","v":0},{"$f":"'Traffic Incident Management'!inputCostsEquipmentCount","v":0},{"$f":"'Traffic Incident Management'!averageAnnualCost","v":0}]
[null,"Part-Time Shoulder Use",null,null,null,null,null,null,null,{"$f":"'Travel Demand Management'!description","v":"Travel Demand Management"},null,{"$f":"'Travel Demand Management'!inputCostsYearOfDeployment","v":0},{"$f":"'Travel Demand Management'!inputCostsInfrastructureCount","v":0},{"$f":"'Travel Demand Management'!inputCostsEquipmentCount","v":0},{"$f":"'Travel Demand Management'!averageAnnualCost","v":0}]
[null,"Other Strategies",null,null,null,null,null,null,null,{"$f":"'HOT Lanes'!description","v":"HOT Lanes"},null,{"$f":"'HOT Lanes'!inputCostsYearOfDeployment","v":0},{"$f":"'HOT Lanes'!inputCostsInfrastructureCount","v":0},{"$f":"'HOT Lanes'!inputCostsEquipmentCount","v":0},{"$f":"'HOT Lanes'!averageAnnualCost","v":0}]
[null,"Traffic Incident Management",null,null,null,null,null,null,null,{"$f":"'Road Weather Management'!description","v":"Road Weather Management"},null,{"$f":"'Road Weather Management'!inputCostsYearOfDeployment","v":0},{"$f":"'Road Weather Management'!inputCostsInfrastructureCount","v":0},{"$f":"'Road Weather Management'!inputCostsEquipmentCount","v":0},{"$f":"'Road Weather Management'!averageAnnualCost","v":0}]
[null,"Travel Demand Management",null,null,null,null,null,null,null,{"$f":"'Work Zone Management'!description","v":"Work Zone Management"},null,{"$f":"'Work Zone Management'!inputCostsYearOfDeployment","v":0},{"$f":"'Work Zone Management'!inputCostsInfrastructureCount","v":0},{"$f":"'Work Zone Management'!inputCostsEquipmentCount","v":0},{"$f":"'Work Zone Management'!averageAnnualCost","v":0}]
[null,"HOT Lanes",null,null,null,null,null,null,null,{"$f":"'Shared Use Mobility'!description","v":"Shared Use Mobility"},null,{"$f":"'Shared Use Mobility'!inputCostsYearOfDeployment","v":0},{"$f":"'Shared Use Mobility'!inputCostsInfrastructureCount","v":0},{"$f":"'Shared Use Mobility'!inputCostsEquipmentCount","v":0},{"$f":"'Shared Use Mobility'!averageAnnualCost","v":0}]
[null,"Road Weather Management"]
[null,"Work Zone Management",null,null,null,null,null,null,null,null,"Average Annual Cost",null,null,null,{"$f":"SUM(O12:O34)","v":0}]
[null,"Shared Use Mobility"]
[4,"Costs Summary"]
[null,"2) ESTIMATE BENEFITS",null,null,null,null,null,null,"NOTE:  DO NOT EDIT VALUES DIRECTLY IN THIS SHEET EXCEPT WHERE USER INPUT IS REQUIRED"]
[null,"Parameters",null,null,null,null,null,null,{"$f":"openingScreenTitle","v":"FHWA Tool for Operations Benefit/Cost (TOPS-BC):  Version 4.0"}]
[null,"Strategy Default Impacts",null,null,null,null,null,null,null,"PURPOSE:  Estimate Lifecycle Costs of TSM&O Strategies"]
[null,"Benefit Template",null,null,null,null,null,null,null,null,"WORK AREA 2 - SUMMARY PROJECT STREAM OF COSTS AND ESTIMATE NET PRESENT VALUE"]
[null,"Arterial Strategies"]
[null,"Traffic Signal Control",null,null,null,null,null,null,null,null,{"$f":"K6","v":"SUMMARY -- ALL DEPLOYMENTS"}]
[null,"Freeway Strategies"]
[null,"Ramp Metering"]
[null,"Traffic Incident Management",null,null,null,null,null,null,null,null,"Cost Item",2013,{"$f":"L48+1","v":2014},{"$f":"M48+1","v":2015},2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,{"$f":"AC48+1","v":2031},2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,{"$f":"BS48+1","v":2073},2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,{"$f":"CR48+1","v":2098},{"$f":"CS48+1","v":2099},{"$f":"CT48+1","v":2100},{"$f":"CU48+1","v":2101},{"$f":"CV48+1","v":2102},{"$f":"CW48+1","v":2103}]
[null,"Traveler Information",null,null,null,null,null,null,null,null,{"$f":"'En-Route Traveler Information'!description","v":"En-Route Traveler Information (DMS / HAR) "},{"$f":"'En-Route Traveler Information'!$L$28","v":0},{"$f":"'En-Route Traveler Information'!$N$28","v":0},{"$f":"'En-Route Traveler Information'!$P$28","v":0},{"$f":"'En-Route Traveler Information'!$R$28","v":0},{"$f":"'En-Route Traveler Information'!$T$28","v":0},{"$f":"'En-Route Traveler Information'!$V$28","v":0},{"$f":"'En-Route Traveler Information'!$X$28","v":0},{"$f":"'En-Route Traveler Information'!$Z$28","v":0},{"$f":"'En-Route Traveler Information'!$AB$28","v":0},{"$f":"'En-Route Traveler Information'!$AD$28","v":0},{"$f":"'En-Route Traveler Information'!$AF$28","v":0},{"$f":"'En-Route Traveler Information'!$AH$28","v":0},{"$f":"'En-Route Traveler Information'!$AJ$28","v":0},{"$f":"'En-Route Traveler Information'!$AL$28","v":0},{"$f":"'En-Route Traveler Information'!$AN$28","v":0},{"$f":"'En-Route Traveler Information'!$AP$28","v":0},{"$f":"'En-Route Traveler Information'!$AR$28","v":0},{"$f":"'En-Route Traveler Information'!$AT$28","v":0},{"$f":"'En-Route Traveler Information'!$AV$28","v":0},{"$f":"'En-Route Traveler Information'!$AX$28","v":0},{"$f":"'En-Route Traveler Information'!$AZ$28","v":0},{"$f":"'En-Route Traveler Information'!$BB$28","v":0},{"$f":"'En-Route Traveler Information'!$BD$28","v":0},{"$f":"'En-Route Traveler Information'!$BF$28","v":0},{"$f":"'En-Route Traveler Information'!$BH$28","v":0},{"$f":"'En-Route Traveler Information'!$BJ$28","v":0},{"$f":"'En-Route Traveler Information'!$BL$28","v":0},{"$f":"'En-Route Traveler Information'!$BN$28","v":0},{"$f":"'En-Route Traveler Information'!$BP$28","v":0},{"$f":"'En-Route Traveler Information'!$BR$28","v":0},{"$f":"'En-Route Traveler Information'!$BT$28","v":0},{"$f":"'En-Route Traveler Information'!$BV$28","v":0},{"$f":"'En-Route Traveler Information'!$BX$28","v":0},{"$f":"'En-Route Traveler Information'!$BZ$28","v":0},{"$f":"'En-Route Traveler Information'!$CB$28","v":0},{"$f":"'En-Route Traveler Information'!$CD$28","v":0},{"$f":"'En-Route Traveler Information'!$CF$28","v":0},{"$f":"'En-Route Traveler Information'!$CH$28","v":0},{"$f":"'En-Route Traveler Information'!$CJ$28","v":0},{"$f":"'En-Route Traveler Information'!$CL$28","v":0},{"$f":"'En-Route Traveler Information'!$CN$28","v":0},{"$f":"'En-Route Traveler Information'!$CP$28","v":0},{"$f":"'En-Route Traveler Information'!$CR$28","v":0},{"$f":"'En-Route Traveler Information'!$CT$28","v":0},{"$f":"'En-Route Traveler Information'!$CV$28","v":0},{"$f":"'En-Route Traveler Information'!$CX$28","v":0},{"$f":"'En-Route Traveler Information'!$CZ$28","v":0},{"$f":"'En-Route Traveler Information'!$DB$28","v":0},{"$f":"'En-Route Traveler Information'!$DD$28","v":0},{"$f":"'En-Route Traveler Information'!$DF$28","v":0},{"$f":"'En-Route Traveler Information'!$DH$28","v":0},{"$f":"'En-Route Traveler Information'!$DJ$28","v":0},{"$f":"'En-Route Traveler Information'!$DL$28","v":0},{"$f":"'En-Route Traveler Information'!$DN$28","v":0},{"$f":"'En-Route Traveler Information'!$DP$28","v":0},{"$f":"'En-Route Traveler Information'!$DR$28","v":0},{"$f":"'En-Route Traveler Information'!$DT$28","v":0},{"$f":"'En-Route Traveler Information'!$DV$28","v":0},{"$f":"'En-Route Traveler Information'!$DX$28","v":0},{"$f":"'En-Route Traveler Information'!$DZ$28","v":0},{"$f":"'En-Route Traveler Information'!$EB$28","v":0},{"$f":"'En-Route Traveler Information'!$ED$28","v":0},{"$f":"'En-Route Traveler Information'!$EF$28","v":0},{"$f":"'En-Route Traveler Information'!$EH$28","v":0},{"$f":"'En-Route Traveler Information'!$EJ$28","v":0},{"$f":"'En-Route Traveler Information'!$EL$28","v":0},{"$f":"'En-Route Traveler Information'!$EN$28","v":0},{"$f":"'En-Route Traveler Information'!$EP$28","v":0},{"$f":"'En-Route Traveler Information'!$ER$28","v":0},{"$f":"'En-Route Traveler Information'!$ET$28","v":0},{"$f":"'En-Route Traveler Information'!$EV$28","v":0},{"$f":"'En-Route Traveler Information'!$EX$28","v":0},{"$f":"'En-Route Traveler Information'!$EZ$28","v":0},{"$f":"'En-Route Traveler Information'!$FB$28","v":0},{"$f":"'En-Route Traveler Information'!$FD$28","v":0},{"$f":"'En-Route Traveler Information'!$FF$28","v":0},{"$f":"'En-Route Traveler Information'!$FH$28","v":0},{"$f":"'En-Route Traveler Information'!$FJ$28","v":0},{"$f":"'En-Route Traveler Information'!$FL$28","v":0},{"$f":"'En-Route Traveler Information'!$FN$28","v":0},{"$f":"'En-Route Traveler Information'!$FP$28","v":0},{"$f":"'En-Route Traveler Information'!$FR$28","v":0},{"$f":"'En-Route Traveler Information'!$FT$28","v":0},{"$f":"'En-Route Traveler Information'!$FV$28","v":0},{"$f":"'En-Route Traveler Information'!$FX$28","v":0},{"$f":"'En-Route Traveler Information'!$FZ$28","v":0},{"$f":"'En-Route Traveler Information'!$GB$28","v":0},{"$f":"'En-Route Traveler Information'!$GD$28","v":0},{"$f":"'En-Route Traveler Information'!$GF$28","v":0},{"$f":"'En-Route Traveler Information'!$GH$28","v":0},{"$f":"'En-Route Traveler Information'!$GJ$28","v":0}]
[null,"En-Route Traveler Information",null,null,null,null,null,null,null,null,{"$f":"'Pre-Trip Traveler Information'!description","v":"Pre-Trip Traveler Information"},{"$f":"'Pre-Trip Traveler Information'!$L$56","v":0},{"$f":"'Pre-Trip Traveler Information'!$N$56","v":0},{"$f":"'Pre-Trip Traveler Information'!$P$56","v":0},{"$f":"'Pre-Trip Traveler Information'!$R$56","v":0},{"$f":"'Pre-Trip Traveler Information'!$T$56","v":0},{"$f":"'Pre-Trip Traveler Information'!$V$56","v":0},{"$f":"'Pre-Trip Traveler Information'!$X$56","v":0},{"$f":"'Pre-Trip Traveler Information'!$Z$56","v":0},{"$f":"'Pre-Trip Traveler Information'!$AB$56","v":0},{"$f":"'Pre-Trip Traveler Information'!$AD$56","v":0},{"$f":"'Pre-Trip Traveler Information'!$AF$56","v":0},{"$f":"'Pre-Trip Traveler Information'!$AH$56","v":0},{"$f":"'Pre-Trip Traveler Information'!$AJ$56","v":0},{"$f":"'Pre-Trip Traveler Information'!$AL$56","v":0},{"$f":"'Pre-Trip Traveler Information'!$AN$56","v":0},{"$f":"'Pre-Trip Traveler Information'!$AP$56","v":0},{"$f":"'Pre-Trip Traveler Information'!$AR$56","v":0},{"$f":"'Pre-Trip Traveler Information'!$AT$56","v":0},{"$f":"'Pre-Trip Traveler Information'!$AV$56","v":0},{"$f":"'Pre-Trip Traveler Information'!$AX$56","v":0},{"$f":"'Pre-Trip Traveler Information'!$AZ$56","v":0},{"$f":"'Pre-Trip Traveler Information'!$BB$56","v":0},{"$f":"'Pre-Trip Traveler Information'!$BD$56","v":0},{"$f":"'Pre-Trip Traveler Information'!$BF$56","v":0},{"$f":"'Pre-Trip Traveler Information'!$BH$56","v":0},{"$f":"'Pre-Trip Traveler Information'!$BJ$56","v":0},{"$f":"'Pre-Trip Traveler Information'!$BL$56","v":0},{"$f":"'Pre-Trip Traveler Information'!$BN$56","v":0},{"$f":"'Pre-Trip Traveler Information'!$BP$56","v":0},{"$f":"'Pre-Trip Traveler Information'!$BR$56","v":0},{"$f":"'Pre-Trip Traveler Information'!$BT$56","v":0},{"$f":"'Pre-Trip Traveler Information'!$BV$56","v":0},{"$f":"'Pre-Trip Traveler Information'!$BX$56","v":0},{"$f":"'Pre-Trip Traveler Information'!$BZ$56","v":0},{"$f":"'Pre-Trip Traveler Information'!$CB$56","v":0},{"$f":"'Pre-Trip Traveler Information'!$CD$56","v":0},{"$f":"'Pre-Trip Traveler Information'!$CF$56","v":0},{"$f":"'Pre-Trip Traveler Information'!$CH$56","v":0},{"$f":"'Pre-Trip Traveler Information'!$CJ$56","v":0},{"$f":"'Pre-Trip Traveler Information'!$CL$56","v":0},{"$f":"'Pre-Trip Traveler Information'!$CN$56","v":0},{"$f":"'Pre-Trip Traveler Information'!$CP$56","v":0},{"$f":"'Pre-Trip Traveler Information'!$CR$56","v":0},{"$f":"'Pre-Trip Traveler Information'!$CT$56","v":0},{"$f":"'Pre-Trip Traveler Information'!$CV$56","v":0},{"$f":"'Pre-Trip Traveler Information'!$CX$56","v":0},{"$f":"'Pre-Trip Traveler Information'!$CZ$56","v":0},{"$f":"'Pre-Trip Traveler Information'!$DB$56","v":0},{"$f":"'Pre-Trip Traveler Information'!$DD$56","v":0},{"$f":"'Pre-Trip Traveler Information'!$DF$56","v":0},{"$f":"'Pre-Trip Traveler Information'!$DH$56","v":0},{"$f":"'Pre-Trip Traveler Information'!$DJ$56","v":0},{"$f":"'Pre-Trip Traveler Information'!$DL$56","v":0},{"$f":"'Pre-Trip Traveler Information'!$DN$56","v":0},{"$f":"'Pre-Trip Traveler Information'!$DP$56","v":0},{"$f":"'Pre-Trip Traveler Information'!$DR$56","v":0},{"$f":"'Pre-Trip Traveler Information'!$DT$56","v":0},{"$f":"'Pre-Trip Traveler Information'!$DV$56","v":0},{"$f":"'Pre-Trip Traveler Information'!$DX$56","v":0},{"$f":"'Pre-Trip Traveler Information'!$DZ$56","v":0},{"$f":"'Pre-Trip Traveler Information'!$EB$56","v":0},{"$f":"'Pre-Trip Traveler Information'!$ED$56","v":0},{"$f":"'Pre-Trip Traveler Information'!$EF$56","v":0},{"$f":"'Pre-Trip Traveler Information'!$EH$56","v":0},{"$f":"'Pre-Trip Traveler Information'!$EJ$56","v":0},{"$f":"'Pre-Trip Traveler Information'!$EL$56","v":0},{"$f":"'Pre-Trip Traveler Information'!$EN$56","v":0},{"$f":"'Pre-Trip Traveler Information'!$EP$56","v":0},{"$f":"'Pre-Trip Traveler Information'!$ER$56","v":0},{"$f":"'Pre-Trip Traveler Information'!$ET$56","v":0},{"$f":"'Pre-Trip Traveler Information'!$EV$56","v":0},{"$f":"'Pre-Trip Traveler Information'!$EX$56","v":0},{"$f":"'Pre-Trip Traveler Information'!$EZ$56","v":0},{"$f":"'Pre-Trip Traveler Information'!$FB$56","v":0},{"$f":"'Pre-Trip Traveler Information'!$FD$56","v":0},{"$f":"'Pre-Trip Traveler Information'!$FF$56","v":0},{"$f":"'Pre-Trip Traveler Information'!$FH$56","v":0},{"$f":"'Pre-Trip Traveler Information'!$FJ$56","v":0},{"$f":"'Pre-Trip Traveler Information'!$FL$56","v":0},{"$f":"'Pre-Trip Traveler Information'!$FN$56","v":0},{"$f":"'Pre-Trip Traveler Information'!$FP$56","v":0},{"$f":"'Pre-Trip Traveler Information'!$FR$56","v":0},{"$f":"'Pre-Trip Traveler Information'!$FT$56","v":0},{"$f":"'Pre-Trip Traveler Information'!$FV$56","v":0},{"$f":"'Pre-Trip Traveler Information'!$FX$56","v":0},{"$f":"'Pre-Trip Traveler Information'!$FZ$56","v":0},{"$f":"'Pre-Trip Traveler Information'!$GB$56","v":0},{"$f":"'Pre-Trip Traveler Information'!$GD$56","v":0},{"$f":"'Pre-Trip Traveler Information'!$GF$56","v":0},{"$f":"'Pre-Trip Traveler Information'!$GH$56","v":0},{"$f":"'Pre-Trip Traveler Information'!$GJ$56","v":0}]
[null,"Pre-Trip Traveler Information",null,null,null,null,null,null,null,null,{"$f":"'TSS - Preset Timing'!description","v":"Traffic Signal Systems: Preset Timing"},{"$f":"'TSS - Preset Timing'!$L$45","v":0},{"$f":"'TSS - Preset Timing'!$N$45","v":0},{"$f":"'TSS - Preset Timing'!$P$45","v":0},{"$f":"'TSS - Preset Timing'!$R$45","v":0},{"$f":"'TSS - Preset Timing'!$T$45","v":0},{"$f":"'TSS - Preset Timing'!$V$45","v":0},{"$f":"'TSS - Preset Timing'!$X$45","v":0},{"$f":"'TSS - Preset Timing'!$Z$45","v":0},{"$f":"'TSS - Preset Timing'!$AB$45","v":0},{"$f":"'TSS - Preset Timing'!$AD$45","v":0},{"$f":"'TSS - Preset Timing'!$AF$45","v":0},{"$f":"'TSS - Preset Timing'!$AH$45","v":0},{"$f":"'TSS - Preset Timing'!$AJ$45","v":0},{"$f":"'TSS - Preset Timing'!$AL$45","v":0},{"$f":"'TSS - Preset Timing'!$AN$45","v":0},{"$f":"'TSS - Preset Timing'!$AP$45","v":0},{"$f":"'TSS - Preset Timing'!$AR$45","v":0},{"$f":"'TSS - Preset Timing'!$AT$45","v":0},{"$f":"'TSS - Preset Timing'!$AV$45","v":0},{"$f":"'TSS - Preset Timing'!$AX$45","v":0},{"$f":"'TSS - Preset Timing'!$AZ$45","v":0},{"$f":"'TSS - Preset Timing'!$BB$45","v":0},{"$f":"'TSS - Preset Timing'!$BD$45","v":0},{"$f":"'TSS - Preset Timing'!$BF$45","v":0},{"$f":"'TSS - Preset Timing'!$BH$45","v":0},{"$f":"'TSS - Preset Timing'!$BJ$45","v":0},{"$f":"'TSS - Preset Timing'!$BL$45","v":0},{"$f":"'TSS - Preset Timing'!$BN$45","v":0},{"$f":"'TSS - Preset Timing'!$BP$45","v":0},{"$f":"'TSS - Preset Timing'!$BR$45","v":0},{"$f":"'TSS - Preset Timing'!$BT$45","v":0},{"$f":"'TSS - Preset Timing'!$BV$45","v":0},{"$f":"'TSS - Preset Timing'!$BX$45","v":0},{"$f":"'TSS - Preset Timing'!$BZ$45","v":0},{"$f":"'TSS - Preset Timing'!$CB$45","v":0},{"$f":"'TSS - Preset Timing'!$CD$45","v":0},{"$f":"'TSS - Preset Timing'!$CF$45","v":0},{"$f":"'TSS - Preset Timing'!$CH$45","v":0},{"$f":"'TSS - Preset Timing'!$CJ$45","v":0},{"$f":"'TSS - Preset Timing'!$CL$45","v":0},{"$f":"'TSS - Preset Timing'!$CN$45","v":0},{"$f":"'TSS - Preset Timing'!$CP$45","v":0},{"$f":"'TSS - Preset Timing'!$CR$45","v":0},{"$f":"'TSS - Preset Timing'!$CT$45","v":0},{"$f":"'TSS - Preset Timing'!$CV$45","v":0},{"$f":"'TSS - Preset Timing'!$CX$45","v":0},{"$f":"'TSS - Preset Timing'!$CZ$45","v":0},{"$f":"'TSS - Preset Timing'!$DB$45","v":0},{"$f":"'TSS - Preset Timing'!$DD$45","v":0},{"$f":"'TSS - Preset Timing'!$DF$45","v":0},{"$f":"'TSS - Preset Timing'!$DH$45","v":0},{"$f":"'TSS - Preset Timing'!$DJ$45","v":0},{"$f":"'TSS - Preset Timing'!$DL$45","v":0},{"$f":"'TSS - Preset Timing'!$DN$45","v":0},{"$f":"'TSS - Preset Timing'!$DP$45","v":0},{"$f":"'TSS - Preset Timing'!$DR$45","v":0},{"$f":"'TSS - Preset Timing'!$DT$45","v":0},{"$f":"'TSS - Preset Timing'!$DV$45","v":0},{"$f":"'TSS - Preset Timing'!$DX$45","v":0},{"$f":"'TSS - Preset Timing'!$DZ$45","v":0},{"$f":"'TSS - Preset Timing'!$EB$45","v":0},{"$f":"'TSS - Preset Timing'!$ED$45","v":0},{"$f":"'TSS - Preset Timing'!$EF$45","v":0},{"$f":"'TSS - Preset Timing'!$EH$45","v":0},{"$f":"'TSS - Preset Timing'!$EJ$45","v":0},{"$f":"'TSS - Preset Timing'!$EL$45","v":0},{"$f":"'TSS - Preset Timing'!$EN$45","v":0},{"$f":"'TSS - Preset Timing'!$EP$45","v":0},{"$f":"'TSS - Preset Timing'!$ER$45","v":0},{"$f":"'TSS - Preset Timing'!$ET$45","v":0},{"$f":"'TSS - Preset Timing'!$EV$45","v":0},{"$f":"'TSS - Preset Timing'!$EX$45","v":0},{"$f":"'TSS - Preset Timing'!$EZ$45","v":0},{"$f":"'TSS - Preset Timing'!$FB$45","v":0},{"$f":"'TSS - Preset Timing'!$FD$45","v":0},{"$f":"'TSS - Preset Timing'!$FF$45","v":0},{"$f":"'TSS - Preset Timing'!$FH$45","v":0},{"$f":"'TSS - Preset Timing'!$FJ$45","v":0},{"$f":"'TSS - Preset Timing'!$FL$45","v":0},{"$f":"'TSS - Preset Timing'!$FN$45","v":0},{"$f":"'TSS - Preset Timing'!$FP$45","v":0},{"$f":"'TSS - Preset Timing'!$FR$45","v":0},{"$f":"'TSS - Preset Timing'!$FT$45","v":0},{"$f":"'TSS - Preset Timing'!$FV$45","v":0},{"$f":"'TSS - Preset Timing'!$FX$45","v":0},{"$f":"'TSS - Preset Timing'!$FZ$45","v":0},{"$f":"'TSS - Preset Timing'!$GB$45","v":0},{"$f":"'TSS - Preset Timing'!$GD$45","v":0},{"$f":"'TSS - Preset Timing'!$GF$45","v":0},{"$f":"'TSS - Preset Timing'!$GH$45","v":0},{"$f":"'TSS - Preset Timing'!$GJ$45","v":0}]
[null,"Freight Strategies and Systems",null,null,null,null,null,null,null,null,{"$f":"'TSS-Traffic Actuated Timing'!description","v":"Traffic Signal Systems: Traffic Actuated Timing"},{"$f":"'TSS-Traffic Actuated Timing'!$L$46","v":0},{"$f":"'TSS-Traffic Actuated Timing'!$N$46","v":0},{"$f":"'TSS-Traffic Actuated Timing'!$P$46","v":0},{"$f":"'TSS-Traffic Actuated Timing'!$R$46","v":0},{"$f":"'TSS-Traffic Actuated Timing'!$T$46","v":0},{"$f":"'TSS-Traffic Actuated Timing'!$V$46","v":0},{"$f":"'TSS-Traffic Actuated Timing'!$X$46","v":0},{"$f":"'TSS-Traffic Actuated Timing'!$Z$46","v":0},{"$f":"'TSS-Traffic Actuated Timing'!$AB$46","v":0},{"$f":"'TSS-Traffic Actuated Timing'!$AD$46","v":0},{"$f":"'TSS-Traffic Actuated Timing'!$AF$46","v":0},{"$f":"'TSS-Traffic Actuated Timing'!$AH$46","v":0},{"$f":"'TSS-Traffic Actuated Timing'!$AJ$46","v":0},{"$f":"'TSS-Traffic Actuated Timing'!$AL$46","v":0},{"$f":"'TSS-Traffic Actuated Timing'!$AN$46","v":0},{"$f":"'TSS-Traffic Actuated Timing'!$AP$46","v":0},{"$f":"'TSS-Traffic Actuated Timing'!$AR$46","v":0},{"$f":"'TSS-Traffic Actuated Timing'!$AT$46","v":0},{"$f":"'TSS-Traffic Actuated Timing'!$AV$46","v":0},{"$f":"'TSS-Traffic Actuated Timing'!$AX$46","v":0},{"$f":"'TSS-Traffic Actuated Timing'!$AZ$46","v":0},{"$f":"'TSS-Traffic Actuated Timing'!$BB$46","v":0},{"$f":"'TSS-Traffic Actuated Timing'!$BD$46","v":0},{"$f":"'TSS-Traffic Actuated Timing'!$BF$46","v":0},{"$f":"'TSS-Traffic Actuated Timing'!$BH$46","v":0},{"$f":"'TSS-Traffic Actuated Timing'!$BJ$46","v":0},{"$f":"'TSS-Traffic Actuated Timing'!$BL$46","v":0},{"$f":"'TSS-Traffic Actuated Timing'!$BN$46","v":0},{"$f":"'TSS-Traffic Actuated Timing'!$BP$46","v":0},{"$f":"'TSS-Traffic Actuated Timing'!$BR$46","v":0},{"$f":"'TSS-Traffic Actuated Timing'!$BT$46","v":0},{"$f":"'TSS-Traffic Actuated Timing'!$BV$46","v":0},{"$f":"'TSS-Traffic Actuated Timing'!$BX$46","v":0},{"$f":"'TSS-Traffic Actuated Timing'!$BZ$46","v":0},{"$f":"'TSS-Traffic Actuated Timing'!$CB$46","v":0},{"$f":"'TSS-Traffic Actuated Timing'!$CD$46","v":0},{"$f":"'TSS-Traffic Actuated Timing'!$CF$46","v":0},{"$f":"'TSS-Traffic Actuated Timing'!$CH$46","v":0},{"$f":"'TSS-Traffic Actuated Timing'!$CJ$46","v":0},{"$f":"'TSS-Traffic Actuated Timing'!$CL$46","v":0},{"$f":"'TSS-Traffic Actuated Timing'!$CN$46","v":0},{"$f":"'TSS-Traffic Actuated Timing'!$CP$46","v":0},{"$f":"'TSS-Traffic Actuated Timing'!$CR$46","v":0},{"$f":"'TSS-Traffic Actuated Timing'!$CT$46","v":0},{"$f":"'TSS-Traffic Actuated Timing'!$CV$46","v":0},{"$f":"'TSS-Traffic Actuated Timing'!$CX$46","v":0},{"$f":"'TSS-Traffic Actuated Timing'!$CZ$46","v":0},{"$f":"'TSS-Traffic Actuated Timing'!$DB$46","v":0},{"$f":"'TSS-Traffic Actuated Timing'!$DD$46","v":0},{"$f":"'TSS-Traffic Actuated Timing'!$DF$46","v":0},{"$f":"'TSS-Traffic Actuated Timing'!$DH$46","v":0},{"$f":"'TSS-Traffic Actuated Timing'!$DJ$46","v":0},{"$f":"'TSS-Traffic Actuated Timing'!$DL$46","v":0},{"$f":"'TSS-Traffic Actuated Timing'!$DN$46","v":0},{"$f":"'TSS-Traffic Actuated Timing'!$DP$46","v":0},{"$f":"'TSS-Traffic Actuated Timing'!$DR$46","v":0},{"$f":"'TSS-Traffic Actuated Timing'!$DT$46","v":0},{"$f":"'TSS-Traffic Actuated Timing'!$DV$46","v":0},{"$f":"'TSS-Traffic Actuated Timing'!$DX$46","v":0},{"$f":"'TSS-Traffic Actuated Timing'!$DZ$46","v":0},{"$f":"'TSS-Traffic Actuated Timing'!$EB$46","v":0},{"$f":"'TSS-Traffic Actuated Timing'!$ED$46","v":0},{"$f":"'TSS-Traffic Actuated Timing'!$EF$46","v":0},{"$f":"'TSS-Traffic Actuated Timing'!$EH$46","v":0},{"$f":"'TSS-Traffic Actuated Timing'!$EJ$46","v":0},{"$f":"'TSS-Traffic Actuated Timing'!$EL$46","v":0},{"$f":"'TSS-Traffic Actuated Timing'!$EN$46","v":0},{"$f":"'TSS-Traffic Actuated Timing'!$EP$46","v":0},{"$f":"'TSS-Traffic Actuated Timing'!$ER$46","v":0},{"$f":"'TSS-Traffic Actuated Timing'!$ET$46","v":0},{"$f":"'TSS-Traffic Actuated Timing'!$EV$46","v":0},{"$f":"'TSS-Traffic Actuated Timing'!$EX$46","v":0},{"$f":"'TSS-Traffic Actuated Timing'!$EZ$46","v":0},{"$f":"'TSS-Traffic Actuated Timing'!$FB$46","v":0},{"$f":"'TSS-Traffic Actuated Timing'!$FD$46","v":0},{"$f":"'TSS-Traffic Actuated Timing'!$FF$46","v":0},{"$f":"'TSS-Traffic Actuated Timing'!$FH$46","v":0},{"$f":"'TSS-Traffic Actuated Timing'!$FJ$46","v":0},{"$f":"'TSS-Traffic Actuated Timing'!$FL$46","v":0},{"$f":"'TSS-Traffic Actuated Timing'!$FN$46","v":0},{"$f":"'TSS-Traffic Actuated Timing'!$FP$46","v":0},{"$f":"'TSS-Traffic Actuated Timing'!$FR$46","v":0},{"$f":"'TSS-Traffic Actuated Timing'!$FT$46","v":0},{"$f":"'TSS-Traffic Actuated Timing'!$FV$46","v":0},{"$f":"'TSS-Traffic Actuated Timing'!$FX$46","v":0},{"$f":"'TSS-Traffic Actuated Timing'!$FZ$46","v":0},{"$f":"'TSS-Traffic Actuated Timing'!$GB$46","v":0},{"$f":"'TSS-Traffic Actuated Timing'!$GD$46","v":0},{"$f":"'TSS-Traffic Actuated Timing'!$GF$46","v":0},{"$f":"'TSS-Traffic Actuated Timing'!$GH$46","v":0},{"$f":"'TSS-Traffic Actuated Timing'!$GJ$46","v":0}]
[null,"Truck Only Lanes",null,null,null,null,null,null,null,null,{"$f":"'TSS - Central Control'!description","v":"Traffic Signal Systems: Central Control"},{"$f":"'TSS - Central Control'!$L$49","v":0},{"$f":"'TSS - Central Control'!$N$49","v":0},{"$f":"'TSS - Central Control'!$P$49","v":0},{"$f":"'TSS - Central Control'!$R$49","v":0},{"$f":"'TSS - Central Control'!$T$49","v":0},{"$f":"'TSS - Central Control'!$V$49","v":0},{"$f":"'TSS - Central Control'!$X$49","v":0},{"$f":"'TSS - Central Control'!$Z$49","v":0},{"$f":"'TSS - Central Control'!$AB$49","v":0},{"$f":"'TSS - Central Control'!$AD$49","v":0},{"$f":"'TSS - Central Control'!$AF$49","v":0},{"$f":"'TSS - Central Control'!$AH$49","v":0},{"$f":"'TSS - Central Control'!$AJ$49","v":0},{"$f":"'TSS - Central Control'!$AL$49","v":0},{"$f":"'TSS - Central Control'!$AN$49","v":0},{"$f":"'TSS - Central Control'!$AP$49","v":0},{"$f":"'TSS - Central Control'!$AR$49","v":0},{"$f":"'TSS - Central Control'!$AT$49","v":0},{"$f":"'TSS - Central Control'!$AV$49","v":0},{"$f":"'TSS - Central Control'!$AX$49","v":0},{"$f":"'TSS - Central Control'!$AZ$49","v":0},{"$f":"'TSS - Central Control'!$BB$49","v":0},{"$f":"'TSS - Central Control'!$BD$49","v":0},{"$f":"'TSS - Central Control'!$BF$49","v":0},{"$f":"'TSS - Central Control'!$BH$49","v":0},{"$f":"'TSS - Central Control'!$BJ$49","v":0},{"$f":"'TSS - Central Control'!$BL$49","v":0},{"$f":"'TSS - Central Control'!$BN$49","v":0},{"$f":"'TSS - Central Control'!$BP$49","v":0},{"$f":"'TSS - Central Control'!$BR$49","v":0},{"$f":"'TSS - Central Control'!$BT$49","v":0},{"$f":"'TSS - Central Control'!$BV$49","v":0},{"$f":"'TSS - Central Control'!$BX$49","v":0},{"$f":"'TSS - Central Control'!$BZ$49","v":0},{"$f":"'TSS - Central Control'!$CB$49","v":0},{"$f":"'TSS - Central Control'!$CD$49","v":0},{"$f":"'TSS - Central Control'!$CF$49","v":0},{"$f":"'TSS - Central Control'!$CH$49","v":0},{"$f":"'TSS - Central Control'!$CJ$49","v":0},{"$f":"'TSS - Central Control'!$CL$49","v":0},{"$f":"'TSS - Central Control'!$CN$49","v":0},{"$f":"'TSS - Central Control'!$CP$49","v":0},{"$f":"'TSS - Central Control'!$CR$49","v":0},{"$f":"'TSS - Central Control'!$CT$49","v":0},{"$f":"'TSS - Central Control'!$CV$49","v":0},{"$f":"'TSS - Central Control'!$CX$49","v":0},{"$f":"'TSS - Central Control'!$CZ$49","v":0},{"$f":"'TSS - Central Control'!$DB$49","v":0},{"$f":"'TSS - Central Control'!$DD$49","v":0},{"$f":"'TSS - Central Control'!$DF$49","v":0},{"$f":"'TSS - Central Control'!$DH$49","v":0},{"$f":"'TSS - Central Control'!$DJ$49","v":0},{"$f":"'TSS - Central Control'!$DL$49","v":0},{"$f":"'TSS - Central Control'!$DN$49","v":0},{"$f":"'TSS - Central Control'!$DP$49","v":0},{"$f":"'TSS - Central Control'!$DR$49","v":0},{"$f":"'TSS - Central Control'!$DT$49","v":0},{"$f":"'TSS - Central Control'!$DV$49","v":0},{"$f":"'TSS - Central Control'!$DX$49","v":0},{"$f":"'TSS - Central Control'!$DZ$49","v":0},{"$f":"'TSS - Central Control'!$EB$49","v":0},{"$f":"'TSS - Central Control'!$ED$49","v":0},{"$f":"'TSS - Central Control'!$EF$49","v":0},{"$f":"'TSS - Central Control'!$EH$49","v":0},{"$f":"'TSS - Central Control'!$EJ$49","v":0},{"$f":"'TSS - Central Control'!$EL$49","v":0},{"$f":"'TSS - Central Control'!$EN$49","v":0},{"$f":"'TSS - Central Control'!$EP$49","v":0},{"$f":"'TSS - Central Control'!$ER$49","v":0},{"$f":"'TSS - Central Control'!$ET$49","v":0},{"$f":"'TSS - Central Control'!$EV$49","v":0},{"$f":"'TSS - Central Control'!$EX$49","v":0},{"$f":"'TSS - Central Control'!$EZ$49","v":0},{"$f":"'TSS - Central Control'!$FB$49","v":0},{"$f":"'TSS - Central Control'!$FD$49","v":0},{"$f":"'TSS - Central Control'!$FF$49","v":0},{"$f":"'TSS - Central Control'!$FH$49","v":0},{"$f":"'TSS - Central Control'!$FJ$49","v":0},{"$f":"'TSS - Central Control'!$FL$49","v":0},{"$f":"'TSS - Central Control'!$FN$49","v":0},{"$f":"'TSS - Central Control'!$FP$49","v":0},{"$f":"'TSS - Central Control'!$FR$49","v":0},{"$f":"'TSS - Central Control'!$FT$49","v":0},{"$f":"'TSS - Central Control'!$FV$49","v":0},{"$f":"'TSS - Central Control'!$FX$49","v":0},{"$f":"'TSS - Central Control'!$FZ$49","v":0},{"$f":"'TSS - Central Control'!$GB$49","v":0},{"$f":"'TSS - Central Control'!$GD$49","v":0},{"$f":"'TSS - Central Control'!$GF$49","v":0},{"$f":"'TSS - Central Control'!$GH$49","v":0},{"$f":"'TSS - Central Control'!$GJ$49","v":0}]
[null,"Compliance",null,null,null,null,null,null,null,null,{"$f":"'TSS - Transit Signal Priority'!description","v":"Traffic Signal Systems: Transit Signal Priority"},{"$f":"'TSS - Transit Signal Priority'!$L$47","v":0},{"$f":"'TSS - Transit Signal Priority'!$N$47","v":0},{"$f":"'TSS - Transit Signal Priority'!$P$47","v":0},{"$f":"'TSS - Transit Signal Priority'!$R$47","v":0},{"$f":"'TSS - Transit Signal Priority'!$T$47","v":0},{"$f":"'TSS - Transit Signal Priority'!$V$47","v":0},{"$f":"'TSS - Transit Signal Priority'!$X$47","v":0},{"$f":"'TSS - Transit Signal Priority'!$Z$47","v":0},{"$f":"'TSS - Transit Signal Priority'!$AB$47","v":0},{"$f":"'TSS - Transit Signal Priority'!$AD$47","v":0},{"$f":"'TSS - Transit Signal Priority'!$AF$47","v":0},{"$f":"'TSS - Transit Signal Priority'!$AH$47","v":0},{"$f":"'TSS - Transit Signal Priority'!$AJ$47","v":0},{"$f":"'TSS - Transit Signal Priority'!$AL$47","v":0},{"$f":"'TSS - Transit Signal Priority'!$AN$47","v":0},{"$f":"'TSS - Transit Signal Priority'!$AP$47","v":0},{"$f":"'TSS - Transit Signal Priority'!$AR$47","v":0},{"$f":"'TSS - Transit Signal Priority'!$AT$47","v":0},{"$f":"'TSS - Transit Signal Priority'!$AV$47","v":0},{"$f":"'TSS - Transit Signal Priority'!$AX$47","v":0},{"$f":"'TSS - Transit Signal Priority'!$AZ$47","v":0},{"$f":"'TSS - Transit Signal Priority'!$BB$47","v":0},{"$f":"'TSS - Transit Signal Priority'!$BD$47","v":0},{"$f":"'TSS - Transit Signal Priority'!$BF$47","v":0},{"$f":"'TSS - Transit Signal Priority'!$BH$47","v":0},{"$f":"'TSS - Transit Signal Priority'!$BJ$47","v":0},{"$f":"'TSS - Transit Signal Priority'!$BL$47","v":0},{"$f":"'TSS - Transit Signal Priority'!$BN$47","v":0},{"$f":"'TSS - Transit Signal Priority'!$BP$47","v":0},{"$f":"'TSS - Transit Signal Priority'!$BR$47","v":0},{"$f":"'TSS - Transit Signal Priority'!$BT$47","v":0},{"$f":"'TSS - Transit Signal Priority'!$BV$47","v":0},{"$f":"'TSS - Transit Signal Priority'!$BX$47","v":0},{"$f":"'TSS - Transit Signal Priority'!$BZ$47","v":0},{"$f":"'TSS - Transit Signal Priority'!$CB$47","v":0},{"$f":"'TSS - Transit Signal Priority'!$CD$47","v":0},{"$f":"'TSS - Transit Signal Priority'!$CF$47","v":0},{"$f":"'TSS - Transit Signal Priority'!$CH$47","v":0},{"$f":"'TSS - Transit Signal Priority'!$CJ$47","v":0},{"$f":"'TSS - Transit Signal Priority'!$CL$47","v":0},{"$f":"'TSS - Transit Signal Priority'!$CN$47","v":0},{"$f":"'TSS - Transit Signal Priority'!$CP$47","v":0},{"$f":"'TSS - Transit Signal Priority'!$CR$47","v":0},{"$f":"'TSS - Transit Signal Priority'!$CT$47","v":0},{"$f":"'TSS - Transit Signal Priority'!$CV$47","v":0},{"$f":"'TSS - Transit Signal Priority'!$CX$47","v":0},{"$f":"'TSS - Transit Signal Priority'!$CZ$47","v":0},{"$f":"'TSS - Transit Signal Priority'!$DB$47","v":0},{"$f":"'TSS - Transit Signal Priority'!$DD$47","v":0},{"$f":"'TSS - Transit Signal Priority'!$DF$47","v":0},{"$f":"'TSS - Transit Signal Priority'!$DH$47","v":0},{"$f":"'TSS - Transit Signal Priority'!$DJ$47","v":0},{"$f":"'TSS - Transit Signal Priority'!$DL$47","v":0},{"$f":"'TSS - Transit Signal Priority'!$DN$47","v":0},{"$f":"'TSS - Transit Signal Priority'!$DP$47","v":0},{"$f":"'TSS - Transit Signal Priority'!$DR$47","v":0},{"$f":"'TSS - Transit Signal Priority'!$DT$47","v":0},{"$f":"'TSS - Transit Signal Priority'!$DV$47","v":0},{"$f":"'TSS - Transit Signal Priority'!$DX$47","v":0},{"$f":"'TSS - Transit Signal Priority'!$DZ$47","v":0},{"$f":"'TSS - Transit Signal Priority'!$EB$47","v":0},{"$f":"'TSS - Transit Signal Priority'!$ED$47","v":0},{"$f":"'TSS - Transit Signal Priority'!$EF$47","v":0},{"$f":"'TSS - Transit Signal Priority'!$EH$47","v":0},{"$f":"'TSS - Transit Signal Priority'!$EJ$47","v":0},{"$f":"'TSS - Transit Signal Priority'!$EL$47","v":0},{"$f":"'TSS - Transit Signal Priority'!$EN$47","v":0},{"$f":"'TSS - Transit Signal Priority'!$EP$47","v":0},{"$f":"'TSS - Transit Signal Priority'!$ER$47","v":0},{"$f":"'TSS - Transit Signal Priority'!$ET$47","v":0},{"$f":"'TSS - Transit Signal Priority'!$EV$47","v":0},{"$f":"'TSS - Transit Signal Priority'!$EX$47","v":0},{"$f":"'TSS - Transit Signal Priority'!$EZ$47","v":0},{"$f":"'TSS - Transit Signal Priority'!$FB$47","v":0},{"$f":"'TSS - Transit Signal Priority'!$FD$47","v":0},{"$f":"'TSS - Transit Signal Priority'!$FF$47","v":0},{"$f":"'TSS - Transit Signal Priority'!$FH$47","v":0},{"$f":"'TSS - Transit Signal Priority'!$FJ$47","v":0},{"$f":"'TSS - Transit Signal Priority'!$FL$47","v":0},{"$f":"'TSS - Transit Signal Priority'!$FN$47","v":0},{"$f":"'TSS - Transit Signal Priority'!$FP$47","v":0},{"$f":"'TSS - Transit Signal Priority'!$FR$47","v":0},{"$f":"'TSS - Transit Signal Priority'!$FT$47","v":0},{"$f":"'TSS - Transit Signal Priority'!$FV$47","v":0},{"$f":"'TSS - Transit Signal Priority'!$FX$47","v":0},{"$f":"'TSS - Transit Signal Priority'!$FZ$47","v":0},{"$f":"'TSS - Transit Signal Priority'!$GB$47","v":0},{"$f":"'TSS - Transit Signal Priority'!$GD$47","v":0},{"$f":"'TSS - Transit Signal Priority'!$GF$47","v":0},{"$f":"'TSS - Transit Signal Priority'!$GH$47","v":0},{"$f":"'TSS - Transit Signal Priority'!$GJ$47","v":0}]
[null,"Truck Parking and Reservation Systems",null,null,null,null,null,null,null,null,{"$f":"'RM-Central Control'!description","v":"Ramp Metering - Central Control"},{"$f":"'RM-Central Control'!$L$54","v":0},{"$f":"'RM-Central Control'!$N$54","v":0},{"$f":"'RM-Central Control'!$P$54","v":0},{"$f":"'RM-Central Control'!$R$54","v":0},{"$f":"'RM-Central Control'!$T$54","v":0},{"$f":"'RM-Central Control'!$V$54","v":0},{"$f":"'RM-Central Control'!$X$54","v":0},{"$f":"'RM-Central Control'!$Z$54","v":0},{"$f":"'RM-Central Control'!$AB$54","v":0},{"$f":"'RM-Central Control'!$AD$54","v":0},{"$f":"'RM-Central Control'!$AF$54","v":0},{"$f":"'RM-Central Control'!$AH$54","v":0},{"$f":"'RM-Central Control'!$AJ$54","v":0},{"$f":"'RM-Central Control'!$AL$54","v":0},{"$f":"'RM-Central Control'!$AN$54","v":0},{"$f":"'RM-Central Control'!$AP$54","v":0},{"$f":"'RM-Central Control'!$AR$54","v":0},{"$f":"'RM-Central Control'!$AT$54","v":0},{"$f":"'RM-Central Control'!$AV$54","v":0},{"$f":"'RM-Central Control'!$AX$54","v":0},{"$f":"'RM-Central Control'!$AZ$54","v":0},{"$f":"'RM-Central Control'!$BB$54","v":0},{"$f":"'RM-Central Control'!$BD$54","v":0},{"$f":"'RM-Central Control'!$BF$54","v":0},{"$f":"'RM-Central Control'!$BH$54","v":0},{"$f":"'RM-Central Control'!$BJ$54","v":0},{"$f":"'RM-Central Control'!$BL$54","v":0},{"$f":"'RM-Central Control'!$BN$54","v":0},{"$f":"'RM-Central Control'!$BP$54","v":0},{"$f":"'RM-Central Control'!$BR$54","v":0},{"$f":"'RM-Central Control'!$BT$54","v":0},{"$f":"'RM-Central Control'!$BV$54","v":0},{"$f":"'RM-Central Control'!$BX$54","v":0},{"$f":"'RM-Central Control'!$BZ$54","v":0},{"$f":"'RM-Central Control'!$CB$54","v":0},{"$f":"'RM-Central Control'!$CD$54","v":0},{"$f":"'RM-Central Control'!$CF$54","v":0},{"$f":"'RM-Central Control'!$CH$54","v":0},{"$f":"'RM-Central Control'!$CJ$54","v":0},{"$f":"'RM-Central Control'!$CL$54","v":0},{"$f":"'RM-Central Control'!$CN$54","v":0},{"$f":"'RM-Central Control'!$CP$54","v":0},{"$f":"'RM-Central Control'!$CR$54","v":0},{"$f":"'RM-Central Control'!$CT$54","v":0},{"$f":"'RM-Central Control'!$CV$54","v":0},{"$f":"'RM-Central Control'!$CX$54","v":0},{"$f":"'RM-Central Control'!$CZ$54","v":0},{"$f":"'RM-Central Control'!$DB$54","v":0},{"$f":"'RM-Central Control'!$DD$54","v":0},{"$f":"'RM-Central Control'!$DF$54","v":0},{"$f":"'RM-Central Control'!$DH$54","v":0},{"$f":"'RM-Central Control'!$DJ$54","v":0},{"$f":"'RM-Central Control'!$DL$54","v":0},{"$f":"'RM-Central Control'!$DN$54","v":0},{"$f":"'RM-Central Control'!$DP$54","v":0},{"$f":"'RM-Central Control'!$DR$54","v":0},{"$f":"'RM-Central Control'!$DT$54","v":0},{"$f":"'RM-Central Control'!$DV$54","v":0},{"$f":"'RM-Central Control'!$DX$54","v":0},{"$f":"'RM-Central Control'!$DZ$54","v":0},{"$f":"'RM-Central Control'!$EB$54","v":0},{"$f":"'RM-Central Control'!$ED$54","v":0},{"$f":"'RM-Central Control'!$EF$54","v":0},{"$f":"'RM-Central Control'!$EH$54","v":0},{"$f":"'RM-Central Control'!$EJ$54","v":0},{"$f":"'RM-Central Control'!$EL$54","v":0},{"$f":"'RM-Central Control'!$EN$54","v":0},{"$f":"'RM-Central Control'!$EP$54","v":0},{"$f":"'RM-Central Control'!$ER$54","v":0},{"$f":"'RM-Central Control'!$ET$54","v":0},{"$f":"'RM-Central Control'!$EV$54","v":0},{"$f":"'RM-Central Control'!$EX$54","v":0},{"$f":"'RM-Central Control'!$EZ$54","v":0},{"$f":"'RM-Central Control'!$FB$54","v":0},{"$f":"'RM-Central Control'!$FD$54","v":0},{"$f":"'RM-Central Control'!$FF$54","v":0},{"$f":"'RM-Central Control'!$FH$54","v":0},{"$f":"'RM-Central Control'!$FJ$54","v":0},{"$f":"'RM-Central Control'!$FL$54","v":0},{"$f":"'RM-Central Control'!$FN$54","v":0},{"$f":"'RM-Central Control'!$FP$54","v":0},{"$f":"'RM-Central Control'!$FR$54","v":0},{"$f":"'RM-Central Control'!$FT$54","v":0},{"$f":"'RM-Central Control'!$FV$54","v":0},{"$f":"'RM-Central Control'!$FX$54","v":0},{"$f":"'RM-Central Control'!$FZ$54","v":0},{"$f":"'RM-Central Control'!$GB$54","v":0},{"$f":"'RM-Central Control'!$GD$54","v":0},{"$f":"'RM-Central Control'!$GF$54","v":0},{"$f":"'RM-Central Control'!$GH$54","v":0},{"$f":"'RM-Central Control'!$GJ$54","v":0}]
[null,"Climbing Lanes",null,null,null,null,null,null,null,null,{"$f":"'RM-Actuated'!description","v":"Ramp Metering - Traffic Actuated"},{"$f":"'RM-Actuated'!$L$48","v":0},{"$f":"'RM-Actuated'!$N$48","v":0},{"$f":"'RM-Actuated'!$P$48","v":0},{"$f":"'RM-Actuated'!$R$48","v":0},{"$f":"'RM-Actuated'!$T$48","v":0},{"$f":"'RM-Actuated'!$V$48","v":0},{"$f":"'RM-Actuated'!$X$48","v":0},{"$f":"'RM-Actuated'!$Z$48","v":0},{"$f":"'RM-Actuated'!$AB$48","v":0},{"$f":"'RM-Actuated'!$AD$48","v":0},{"$f":"'RM-Actuated'!$AF$48","v":0},{"$f":"'RM-Actuated'!$AH$48","v":0},{"$f":"'RM-Actuated'!$AJ$48","v":0},{"$f":"'RM-Actuated'!$AL$48","v":0},{"$f":"'RM-Actuated'!$AN$48","v":0},{"$f":"'RM-Actuated'!$AP$48","v":0},{"$f":"'RM-Actuated'!$AR$48","v":0},{"$f":"'RM-Actuated'!$AT$48","v":0},{"$f":"'RM-Actuated'!$AV$48","v":0},{"$f":"'RM-Actuated'!$AX$48","v":0},{"$f":"'RM-Actuated'!$AZ$48","v":0},{"$f":"'RM-Actuated'!$BB$48","v":0},{"$f":"'RM-Actuated'!$BD$48","v":0},{"$f":"'RM-Actuated'!$BF$48","v":0},{"$f":"'RM-Actuated'!$BH$48","v":0},{"$f":"'RM-Actuated'!$BJ$48","v":0},{"$f":"'RM-Actuated'!$BL$48","v":0},{"$f":"'RM-Actuated'!$BN$48","v":0},{"$f":"'RM-Actuated'!$BP$48","v":0},{"$f":"'RM-Actuated'!$BR$48","v":0},{"$f":"'RM-Actuated'!$BT$48","v":0},{"$f":"'RM-Actuated'!$BV$48","v":0},{"$f":"'RM-Actuated'!$BX$48","v":0},{"$f":"'RM-Actuated'!$BZ$48","v":0},{"$f":"'RM-Actuated'!$CB$48","v":0},{"$f":"'RM-Actuated'!$CD$48","v":0},{"$f":"'RM-Actuated'!$CF$48","v":0},{"$f":"'RM-Actuated'!$CH$48","v":0},{"$f":"'RM-Actuated'!$CJ$48","v":0},{"$f":"'RM-Actuated'!$CL$48","v":0},{"$f":"'RM-Actuated'!$CN$48","v":0},{"$f":"'RM-Actuated'!$CP$48","v":0},{"$f":"'RM-Actuated'!$CR$48","v":0},{"$f":"'RM-Actuated'!$CT$48","v":0},{"$f":"'RM-Actuated'!$CV$48","v":0},{"$f":"'RM-Actuated'!$CX$48","v":0},{"$f":"'RM-Actuated'!$CZ$48","v":0},{"$f":"'RM-Actuated'!$DB$48","v":0},{"$f":"'RM-Actuated'!$DD$48","v":0},{"$f":"'RM-Actuated'!$DF$48","v":0},{"$f":"'RM-Actuated'!$DH$48","v":0},{"$f":"'RM-Actuated'!$DJ$48","v":0},{"$f":"'RM-Actuated'!$DL$48","v":0},{"$f":"'RM-Actuated'!$DN$48","v":0},{"$f":"'RM-Actuated'!$DP$48","v":0},{"$f":"'RM-Actuated'!$DR$48","v":0},{"$f":"'RM-Actuated'!$DT$48","v":0},{"$f":"'RM-Actuated'!$DV$48","v":0},{"$f":"'RM-Actuated'!$DX$48","v":0},{"$f":"'RM-Actuated'!$DZ$48","v":0},{"$f":"'RM-Actuated'!$EB$48","v":0},{"$f":"'RM-Actuated'!$ED$48","v":0},{"$f":"'RM-Actuated'!$EF$48","v":0},{"$f":"'RM-Actuated'!$EH$48","v":0},{"$f":"'RM-Actuated'!$EJ$48","v":0},{"$f":"'RM-Actuated'!$EL$48","v":0},{"$f":"'RM-Actuated'!$EN$48","v":0},{"$f":"'RM-Actuated'!$EP$48","v":0},{"$f":"'RM-Actuated'!$ER$48","v":0},{"$f":"'RM-Actuated'!$ET$48","v":0},{"$f":"'RM-Actuated'!$EV$48","v":0},{"$f":"'RM-Actuated'!$EX$48","v":0},{"$f":"'RM-Actuated'!$EZ$48","v":0},{"$f":"'RM-Actuated'!$FB$48","v":0},{"$f":"'RM-Actuated'!$FD$48","v":0},{"$f":"'RM-Actuated'!$FF$48","v":0},{"$f":"'RM-Actuated'!$FH$48","v":0},{"$f":"'RM-Actuated'!$FJ$48","v":0},{"$f":"'RM-Actuated'!$FL$48","v":0},{"$f":"'RM-Actuated'!$FN$48","v":0},{"$f":"'RM-Actuated'!$FP$48","v":0},{"$f":"'RM-Actuated'!$FR$48","v":0},{"$f":"'RM-Actuated'!$FT$48","v":0},{"$f":"'RM-Actuated'!$FV$48","v":0},{"$f":"'RM-Actuated'!$FX$48","v":0},{"$f":"'RM-Actuated'!$FZ$48","v":0},{"$f":"'RM-Actuated'!$GB$48","v":0},{"$f":"'RM-Actuated'!$GD$48","v":0},{"$f":"'RM-Actuated'!$GF$48","v":0},{"$f":"'RM-Actuated'!$GH$48","v":0},{"$f":"'RM-Actuated'!$GJ$48","v":0}]
[null,"Off Hours Delivery",null,null,null,null,null,null,null,null,{"$f":"'RM-Preset'!description","v":"Ramp Metering - Preset Timing"},{"$f":"'RM-Preset'!$L$44","v":0},{"$f":"'RM-Preset'!$N$44","v":0},{"$f":"'RM-Preset'!$P$44","v":0},{"$f":"'RM-Preset'!$R$44","v":0},{"$f":"'RM-Preset'!$T$44","v":0},{"$f":"'RM-Preset'!$V$44","v":0},{"$f":"'RM-Preset'!$X$44","v":0},{"$f":"'RM-Preset'!$Z$44","v":0},{"$f":"'RM-Preset'!$AB$44","v":0},{"$f":"'RM-Preset'!$AD$44","v":0},{"$f":"'RM-Preset'!$AF$44","v":0},{"$f":"'RM-Preset'!$AH$44","v":0},{"$f":"'RM-Preset'!$AJ$44","v":0},{"$f":"'RM-Preset'!$AL$44","v":0},{"$f":"'RM-Preset'!$AN$44","v":0},{"$f":"'RM-Preset'!$AP$44","v":0},{"$f":"'RM-Preset'!$AR$44","v":0},{"$f":"'RM-Preset'!$AT$44","v":0},{"$f":"'RM-Preset'!$AV$44","v":0},{"$f":"'RM-Preset'!$AX$44","v":0},{"$f":"'RM-Preset'!$AZ$44","v":0},{"$f":"'RM-Preset'!$BB$44","v":0},{"$f":"'RM-Preset'!$BD$44","v":0},{"$f":"'RM-Preset'!$BF$44","v":0},{"$f":"'RM-Preset'!$BH$44","v":0},{"$f":"'RM-Preset'!$BJ$44","v":0},{"$f":"'RM-Preset'!$BL$44","v":0},{"$f":"'RM-Preset'!$BN$44","v":0},{"$f":"'RM-Preset'!$BP$44","v":0},{"$f":"'RM-Preset'!$BR$44","v":0},{"$f":"'RM-Preset'!$BT$44","v":0},{"$f":"'RM-Preset'!$BV$44","v":0},{"$f":"'RM-Preset'!$BX$44","v":0},{"$f":"'RM-Preset'!$BZ$44","v":0},{"$f":"'RM-Preset'!$CB$44","v":0},{"$f":"'RM-Preset'!$CD$44","v":0},{"$f":"'RM-Preset'!$CF$44","v":0},{"$f":"'RM-Preset'!$CH$44","v":0},{"$f":"'RM-Preset'!$CJ$44","v":0},{"$f":"'RM-Preset'!$CL$44","v":0},{"$f":"'RM-Preset'!$CN$44","v":0},{"$f":"'RM-Preset'!$CP$44","v":0},{"$f":"'RM-Preset'!$CR$44","v":0},{"$f":"'RM-Preset'!$CT$44","v":0},{"$f":"'RM-Preset'!$CV$44","v":0},{"$f":"'RM-Preset'!$CX$44","v":0},{"$f":"'RM-Preset'!$CZ$44","v":0},{"$f":"'RM-Preset'!$DB$44","v":0},{"$f":"'RM-Preset'!$DD$44","v":0},{"$f":"'RM-Preset'!$DF$44","v":0},{"$f":"'RM-Preset'!$DH$44","v":0},{"$f":"'RM-Preset'!$DJ$44","v":0},{"$f":"'RM-Preset'!$DL$44","v":0},{"$f":"'RM-Preset'!$DN$44","v":0},{"$f":"'RM-Preset'!$DP$44","v":0},{"$f":"'RM-Preset'!$DR$44","v":0},{"$f":"'RM-Preset'!$DT$44","v":0},{"$f":"'RM-Preset'!$DV$44","v":0},{"$f":"'RM-Preset'!$DX$44","v":0},{"$f":"'RM-Preset'!$DZ$44","v":0},{"$f":"'RM-Preset'!$EB$44","v":0},{"$f":"'RM-Preset'!$ED$44","v":0},{"$f":"'RM-Preset'!$EF$44","v":0},{"$f":"'RM-Preset'!$EH$44","v":0},{"$f":"'RM-Preset'!$EJ$44","v":0},{"$f":"'RM-Preset'!$EL$44","v":0},{"$f":"'RM-Preset'!$EN$44","v":0},{"$f":"'RM-Preset'!$EP$44","v":0},{"$f":"'RM-Preset'!$ER$44","v":0},{"$f":"'RM-Preset'!$ET$44","v":0},{"$f":"'RM-Preset'!$EV$44","v":0},{"$f":"'RM-Preset'!$EX$44","v":0},{"$f":"'RM-Preset'!$EZ$44","v":0},{"$f":"'RM-Preset'!$FB$44","v":0},{"$f":"'RM-Preset'!$FD$44","v":0},{"$f":"'RM-Preset'!$FF$44","v":0},{"$f":"'RM-Preset'!$FH$44","v":0},{"$f":"'RM-Preset'!$FJ$44","v":0},{"$f":"'RM-Preset'!$FL$44","v":0},{"$f":"'RM-Preset'!$FN$44","v":0},{"$f":"'RM-Preset'!$FP$44","v":0},{"$f":"'RM-Preset'!$FR$44","v":0},{"$f":"'RM-Preset'!$FT$44","v":0},{"$f":"'RM-Preset'!$FV$44","v":0},{"$f":"'RM-Preset'!$FX$44","v":0},{"$f":"'RM-Preset'!$FZ$44","v":0},{"$f":"'RM-Preset'!$GB$44","v":0},{"$f":"'RM-Preset'!$GD$44","v":0},{"$f":"'RM-Preset'!$GF$44","v":0},{"$f":"'RM-Preset'!$GH$44","v":0},{"$f":"'RM-Preset'!$GJ$44","v":0}]
[null,"Active Traffic Management",null,null,null,null,null,null,null,null,{"$f":"'FS- Truck Only'!description","v":"Freight Strategies: Truck Only Lanes"},{"$f":"'FS- Truck Only'!$L$59","v":0},{"$f":"'FS- Truck Only'!$N$59","v":0},{"$f":"'FS- Truck Only'!$P$59","v":0},{"$f":"'FS- Truck Only'!$R$59","v":0},{"$f":"'FS- Truck Only'!$T$59","v":0},{"$f":"'FS- Truck Only'!$V$59","v":0},{"$f":"'FS- Truck Only'!$X$59","v":0},{"$f":"'FS- Truck Only'!$Z$59","v":0},{"$f":"'FS- Truck Only'!$AB$59","v":0},{"$f":"'FS- Truck Only'!$AD$59","v":0},{"$f":"'FS- Truck Only'!$AF$59","v":0},{"$f":"'FS- Truck Only'!$AH$59","v":0},{"$f":"'FS- Truck Only'!$AJ$59","v":0},{"$f":"'FS- Truck Only'!$AL$59","v":0},{"$f":"'FS- Truck Only'!$AN$59","v":0},{"$f":"'FS- Truck Only'!$AP$59","v":0},{"$f":"'FS- Truck Only'!$AR$59","v":0},{"$f":"'FS- Truck Only'!$AT$59","v":0},{"$f":"'FS- Truck Only'!$AV$59","v":0},{"$f":"'FS- Truck Only'!$AX$59","v":0},{"$f":"'FS- Truck Only'!$AZ$59","v":0},{"$f":"'FS- Truck Only'!$BB$59","v":0},{"$f":"'FS- Truck Only'!$BD$59","v":0},{"$f":"'FS- Truck Only'!$BF$59","v":0},{"$f":"'FS- Truck Only'!$BH$59","v":0},{"$f":"'FS- Truck Only'!$BJ$59","v":0},{"$f":"'FS- Truck Only'!$BL$59","v":0},{"$f":"'FS- Truck Only'!$BN$59","v":0},{"$f":"'FS- Truck Only'!$BP$59","v":0},{"$f":"'FS- Truck Only'!$BR$59","v":0},{"$f":"'FS- Truck Only'!$BT$59","v":0},{"$f":"'FS- Truck Only'!$BV$59","v":0},{"$f":"'FS- Truck Only'!$BX$59","v":0},{"$f":"'FS- Truck Only'!$BZ$59","v":0},{"$f":"'FS- Truck Only'!$CB$59","v":0},{"$f":"'FS- Truck Only'!$CD$59","v":0},{"$f":"'FS- Truck Only'!$CF$59","v":0},{"$f":"'FS- Truck Only'!$CH$59","v":0},{"$f":"'FS- Truck Only'!$CJ$59","v":0},{"$f":"'FS- Truck Only'!$CL$59","v":0},{"$f":"'FS- Truck Only'!$CN$59","v":0},{"$f":"'FS- Truck Only'!$CP$59","v":0},{"$f":"'FS- Truck Only'!$CR$59","v":0},{"$f":"'FS- Truck Only'!$CT$59","v":0},{"$f":"'FS- Truck Only'!$CV$59","v":0},{"$f":"'FS- Truck Only'!$CX$59","v":0},{"$f":"'FS- Truck Only'!$CZ$59","v":0},{"$f":"'FS- Truck Only'!$DB$59","v":0},{"$f":"'FS- Truck Only'!$DD$59","v":0},{"$f":"'FS- Truck Only'!$DF$59","v":0},{"$f":"'FS- Truck Only'!$DH$59","v":0},{"$f":"'FS- Truck Only'!$DJ$59","v":0},{"$f":"'FS- Truck Only'!$DL$59","v":0},{"$f":"'FS- Truck Only'!$DN$59","v":0},{"$f":"'FS- Truck Only'!$DP$59","v":0},{"$f":"'FS- Truck Only'!$DR$59","v":0},{"$f":"'FS- Truck Only'!$DT$59","v":0},{"$f":"'FS- Truck Only'!$DV$59","v":0},{"$f":"'FS- Truck Only'!$DX$59","v":0},{"$f":"'FS- Truck Only'!$DZ$59","v":0},{"$f":"'FS- Truck Only'!$EB$59","v":0},{"$f":"'FS- Truck Only'!$ED$59","v":0},{"$f":"'FS- Truck Only'!$EF$59","v":0},{"$f":"'FS- Truck Only'!$EH$59","v":0},{"$f":"'FS- Truck Only'!$EJ$59","v":0},{"$f":"'FS- Truck Only'!$EL$59","v":0},{"$f":"'FS- Truck Only'!$EN$59","v":0},{"$f":"'FS- Truck Only'!$EP$59","v":0},{"$f":"'FS- Truck Only'!$ER$59","v":0},{"$f":"'FS- Truck Only'!$ET$59","v":0},{"$f":"'FS- Truck Only'!$EV$59","v":0},{"$f":"'FS- Truck Only'!$EX$59","v":0},{"$f":"'FS- Truck Only'!$EZ$59","v":0},{"$f":"'FS- Truck Only'!$FB$59","v":0},{"$f":"'FS- Truck Only'!$FD$59","v":0},{"$f":"'FS- Truck Only'!$FF$59","v":0},{"$f":"'FS- Truck Only'!$FH$59","v":0},{"$f":"'FS- Truck Only'!$FJ$59","v":0},{"$f":"'FS- Truck Only'!$FL$59","v":0},{"$f":"'FS- Truck Only'!$FN$59","v":0},{"$f":"'FS- Truck Only'!$FP$59","v":0},{"$f":"'FS- Truck Only'!$FR$59","v":0},{"$f":"'FS- Truck Only'!$FT$59","v":0},{"$f":"'FS- Truck Only'!$FV$59","v":0},{"$f":"'FS- Truck Only'!$FX$59","v":0},{"$f":"'FS- Truck Only'!$FZ$59","v":0},{"$f":"'FS- Truck Only'!$GB$59","v":0},{"$f":"'FS- Truck Only'!$GD$59","v":0},{"$f":"'FS- Truck Only'!$GF$59","v":0},{"$f":"'FS- Truck Only'!$GH$59","v":0},{"$f":"'FS- Truck Only'!$GJ$59","v":0}]
[null,"Variable Speed Limits",null,null,null,null,null,null,null,null,{"$f":"'FS- Compliance'!description","v":"Freight Strategy:  Compliance"},{"$f":"'FS- Compliance'!$L$53","v":0},{"$f":"'FS- Compliance'!$N$53","v":0},{"$f":"'FS- Compliance'!$P$53","v":0},{"$f":"'FS- Compliance'!$R$53","v":0},{"$f":"'FS- Compliance'!$T$53","v":0},{"$f":"'FS- Compliance'!$V$53","v":0},{"$f":"'FS- Compliance'!$X$53","v":0},{"$f":"'FS- Compliance'!$Z$53","v":0},{"$f":"'FS- Compliance'!$AB$53","v":0},{"$f":"'FS- Compliance'!$AD$53","v":0},{"$f":"'FS- Compliance'!$AF$53","v":0},{"$f":"'FS- Compliance'!$AH$53","v":0},{"$f":"'FS- Compliance'!$AJ$53","v":0},{"$f":"'FS- Compliance'!$AL$53","v":0},{"$f":"'FS- Compliance'!$AN$53","v":0},{"$f":"'FS- Compliance'!$AP$53","v":0},{"$f":"'FS- Compliance'!$AR$53","v":0},{"$f":"'FS- Compliance'!$AT$53","v":0},{"$f":"'FS- Compliance'!$AV$53","v":0},{"$f":"'FS- Compliance'!$AX$53","v":0},{"$f":"'FS- Compliance'!$AZ$53","v":0},{"$f":"'FS- Compliance'!$BB$53","v":0},{"$f":"'FS- Compliance'!$BD$53","v":0},{"$f":"'FS- Compliance'!$BF$53","v":0},{"$f":"'FS- Compliance'!$BH$53","v":0},{"$f":"'FS- Compliance'!$BJ$53","v":0},{"$f":"'FS- Compliance'!$BL$53","v":0},{"$f":"'FS- Compliance'!$BN$53","v":0},{"$f":"'FS- Compliance'!$BP$53","v":0},{"$f":"'FS- Compliance'!$BR$53","v":0},{"$f":"'FS- Compliance'!$BT$53","v":0},{"$f":"'FS- Compliance'!$BV$53","v":0},{"$f":"'FS- Compliance'!$BX$53","v":0},{"$f":"'FS- Compliance'!$BZ$53","v":0},{"$f":"'FS- Compliance'!$CB$53","v":0},{"$f":"'FS- Compliance'!$CD$53","v":0},{"$f":"'FS- Compliance'!$CF$53","v":0},{"$f":"'FS- Compliance'!$CH$53","v":0},{"$f":"'FS- Compliance'!$CJ$53","v":0},{"$f":"'FS- Compliance'!$CL$53","v":0},{"$f":"'FS- Compliance'!$CN$53","v":0},{"$f":"'FS- Compliance'!$CP$53","v":0},{"$f":"'FS- Compliance'!$CR$53","v":0},{"$f":"'FS- Compliance'!$CT$53","v":0},{"$f":"'FS- Compliance'!$CV$53","v":0},{"$f":"'FS- Compliance'!$CX$53","v":0},{"$f":"'FS- Compliance'!$CZ$53","v":0},{"$f":"'FS- Compliance'!$DB$53","v":0},{"$f":"'FS- Compliance'!$DD$53","v":0},{"$f":"'FS- Compliance'!$DF$53","v":0},{"$f":"'FS- Compliance'!$DH$53","v":0},{"$f":"'FS- Compliance'!$DJ$53","v":0},{"$f":"'FS- Compliance'!$DL$53","v":0},{"$f":"'FS- Compliance'!$DN$53","v":0},{"$f":"'FS- Compliance'!$DP$53","v":0},{"$f":"'FS- Compliance'!$DR$53","v":0},{"$f":"'FS- Compliance'!$DT$53","v":0},{"$f":"'FS- Compliance'!$DV$53","v":0},{"$f":"'FS- Compliance'!$DX$53","v":0},{"$f":"'FS- Compliance'!$DZ$53","v":0},{"$f":"'FS- Compliance'!$EB$53","v":0},{"$f":"'FS- Compliance'!$ED$53","v":0},{"$f":"'FS- Compliance'!$EF$53","v":0},{"$f":"'FS- Compliance'!$EH$53","v":0},{"$f":"'FS- Compliance'!$EJ$53","v":0},{"$f":"'FS- Compliance'!$EL$53","v":0},{"$f":"'FS- Compliance'!$EN$53","v":0},{"$f":"'FS- Compliance'!$EP$53","v":0},{"$f":"'FS- Compliance'!$ER$53","v":0},{"$f":"'FS- Compliance'!$ET$53","v":0},{"$f":"'FS- Compliance'!$EV$53","v":0},{"$f":"'FS- Compliance'!$EX$53","v":0},{"$f":"'FS- Compliance'!$EZ$53","v":0},{"$f":"'FS- Compliance'!$FB$53","v":0},{"$f":"'FS- Compliance'!$FD$53","v":0},{"$f":"'FS- Compliance'!$FF$53","v":0},{"$f":"'FS- Compliance'!$FH$53","v":0},{"$f":"'FS- Compliance'!$FJ$53","v":0},{"$f":"'FS- Compliance'!$FL$53","v":0},{"$f":"'FS- Compliance'!$FN$53","v":0},{"$f":"'FS- Compliance'!$FP$53","v":0},{"$f":"'FS- Compliance'!$FR$53","v":0},{"$f":"'FS- Compliance'!$FT$53","v":0},{"$f":"'FS- Compliance'!$FV$53","v":0},{"$f":"'FS- Compliance'!$FX$53","v":0},{"$f":"'FS- Compliance'!$FZ$53","v":0},{"$f":"'FS- Compliance'!$GB$53","v":0},{"$f":"'FS- Compliance'!$GD$53","v":0},{"$f":"'FS- Compliance'!$GF$53","v":0},{"$f":"'FS- Compliance'!$GH$53","v":0},{"$f":"'FS- Compliance'!$GJ$53","v":0}]
[null,"Part-Time Shoulder Use",null,null,null,null,null,null,null,null,{"$f":"'FS- Parking & Reservation'!description","v":"Freight Strategy: Parking and Reservation"},{"$f":"'FS- Parking & Reservation'!$L$69","v":0},{"$f":"'FS- Parking & Reservation'!$N$69","v":0},{"$f":"'FS- Parking & Reservation'!$P$69","v":0},{"$f":"'FS- Parking & Reservation'!$R$69","v":0},{"$f":"'FS- Parking & Reservation'!$T$69","v":0},{"$f":"'FS- Parking & Reservation'!$V$69","v":0},{"$f":"'FS- Parking & Reservation'!$X$69","v":0},{"$f":"'FS- Parking & Reservation'!$Z$69","v":0},{"$f":"'FS- Parking & Reservation'!$AB$69","v":0},{"$f":"'FS- Parking & Reservation'!$AD$69","v":0},{"$f":"'FS- Parking & Reservation'!$AF$69","v":0},{"$f":"'FS- Parking & Reservation'!$AH$69","v":0},{"$f":"'FS- Parking & Reservation'!$AJ$69","v":0},{"$f":"'FS- Parking & Reservation'!$AL$69","v":0},{"$f":"'FS- Parking & Reservation'!$AN$69","v":0},{"$f":"'FS- Parking & Reservation'!$AP$69","v":0},{"$f":"'FS- Parking & Reservation'!$AR$69","v":0},{"$f":"'FS- Parking & Reservation'!$AT$69","v":0},{"$f":"'FS- Parking & Reservation'!$AV$69","v":0},{"$f":"'FS- Parking & Reservation'!$AX$69","v":0},{"$f":"'FS- Parking & Reservation'!$AZ$69","v":0},{"$f":"'FS- Parking & Reservation'!$BB$69","v":0},{"$f":"'FS- Parking & Reservation'!$BD$69","v":0},{"$f":"'FS- Parking & Reservation'!BF$69","v":0},{"$f":"'FS- Parking & Reservation'!$BH$69","v":0},{"$f":"'FS- Parking & Reservation'!$BJ$69","v":0},{"$f":"'FS- Parking & Reservation'!$BL$69","v":0},{"$f":"'FS- Parking & Reservation'!$BN$69","v":0},{"$f":"'FS- Parking & Reservation'!$BP$69","v":0},{"$f":"'FS- Parking & Reservation'!$BR$69","v":0},{"$f":"'FS- Parking & Reservation'!$BT$69","v":0},{"$f":"'FS- Parking & Reservation'!$BV$69","v":0},{"$f":"'FS- Parking & Reservation'!$BX$69","v":0},{"$f":"'FS- Parking & Reservation'!$BZ$69","v":0},{"$f":"'FS- Parking & Reservation'!$CB$69","v":0},{"$f":"'FS- Parking & Reservation'!$CD$69","v":0},{"$f":"'FS- Parking & Reservation'!$CF$69","v":0},{"$f":"'FS- Parking & Reservation'!$CH$69","v":0},{"$f":"'FS- Parking & Reservation'!$CJ$69","v":0},{"$f":"'FS- Parking & Reservation'!$CL$69","v":0},{"$f":"'FS- Parking & Reservation'!$CN$69","v":0},{"$f":"'FS- Parking & Reservation'!$CP$69","v":0},{"$f":"'FS- Parking & Reservation'!$CR$69","v":0},{"$f":"'FS- Parking & Reservation'!$CT$69","v":0},{"$f":"'FS- Parking & Reservation'!$CV$69","v":0},{"$f":"'FS- Parking & Reservation'!$CX$69","v":0},{"$f":"'FS- Parking & Reservation'!$CZ$69","v":0},{"$f":"'FS- Parking & Reservation'!$DB$69","v":0},{"$f":"'FS- Parking & Reservation'!$DD$69","v":0},{"$f":"'FS- Parking & Reservation'!$DF$69","v":0},{"$f":"'FS- Parking & Reservation'!$DH$69","v":0},{"$f":"'FS- Parking & Reservation'!$DJ$69","v":0},{"$f":"'FS- Parking & Reservation'!$DL$69","v":0},{"$f":"'FS- Parking & Reservation'!$DN$69","v":0},{"$f":"'FS- Parking & Reservation'!$DP$69","v":0},{"$f":"'FS- Parking & Reservation'!$DR$69","v":0},{"$f":"'FS- Parking & Reservation'!$DT$69","v":0},{"$f":"'FS- Parking & Reservation'!$DV$69","v":0},{"$f":"'FS- Parking & Reservation'!$DX$69","v":0},{"$f":"'FS- Parking & Reservation'!$DZ$69","v":0},{"$f":"'FS- Parking & Reservation'!$EB$69","v":0},{"$f":"'FS- Parking & Reservation'!$ED$69","v":0},{"$f":"'FS- Parking & Reservation'!$EF$69","v":0},{"$f":"'FS- Parking & Reservation'!$EH$69","v":0},{"$f":"'FS- Parking & Reservation'!$EJ$69","v":0},{"$f":"'FS- Parking & Reservation'!$EL$69","v":0},{"$f":"'FS- Parking & Reservation'!$EN$69","v":0},{"$f":"'FS- Parking & Reservation'!$EP$69","v":0},{"$f":"'FS- Parking & Reservation'!$ER$69","v":0},{"$f":"'FS- Parking & Reservation'!$ET$69","v":0},{"$f":"'FS- Parking & Reservation'!$EV$69","v":0},{"$f":"'FS- Parking & Reservation'!$EX$69","v":0},{"$f":"'FS- Parking & Reservation'!$EZ$69","v":0},{"$f":"'FS- Parking & Reservation'!$FB$69","v":0},{"$f":"'FS- Parking & Reservation'!$FD$69","v":0},{"$f":"'FS- Parking & Reservation'!$FF$69","v":0},{"$f":"'FS- Parking & Reservation'!$FH$69","v":0},{"$f":"'FS- Parking & Reservation'!$FJ$69","v":0},{"$f":"'FS- Parking & Reservation'!$FL$69","v":0},{"$f":"'FS- Parking & Reservation'!$FN$69","v":0},{"$f":"'FS- Parking & Reservation'!$FP$69","v":0},{"$f":"'FS- Parking & Reservation'!$FR$69","v":0},{"$f":"'FS- Parking & Reservation'!$FT$69","v":0},{"$f":"'FS- Parking & Reservation'!$FV$69","v":0},{"$f":"'FS- Parking & Reservation'!$FX$69","v":0},{"$f":"'FS- Parking & Reservation'!$FZ$69","v":0},{"$f":"'FS- Parking & Reservation'!$GB$69","v":0},{"$f":"'FS- Parking & Reservation'!$GD$69","v":0},{"$f":"'FS- Parking & Reservation'!$GF$69","v":0},{"$f":"'FS- Parking & Reservation'!$GH$69","v":0},{"$f":"'FS- Parking & Reservation'!$GJ$69","v":0}]
[null,"Other Strategies",null,null,null,null,null,null,null,null,{"$f":"'FS- Climbing Lanes'!description","v":"Freight Strategy: Climbing Lanes"},{"$f":"'FS- Climbing Lanes'!$L$77","v":0},{"$f":"'FS- Climbing Lanes'!$N$77","v":0},{"$f":"'FS- Climbing Lanes'!$P$77","v":0},{"$f":"'FS- Climbing Lanes'!$R$77","v":0},{"$f":"'FS- Climbing Lanes'!$T$77","v":0},{"$f":"'FS- Climbing Lanes'!$V$77","v":0},{"$f":"'FS- Climbing Lanes'!$X$77","v":0},{"$f":"'FS- Climbing Lanes'!$Z$77","v":0},{"$f":"'FS- Climbing Lanes'!$AB$77","v":0},{"$f":"'FS- Climbing Lanes'!$AD$77","v":0},{"$f":"'FS- Climbing Lanes'!$AF$77","v":0},{"$f":"'FS- Climbing Lanes'!$AH$77","v":0},{"$f":"'FS- Climbing Lanes'!$AJ$77","v":0},{"$f":"'FS- Climbing Lanes'!$AL$77","v":0},{"$f":"'FS- Climbing Lanes'!$AN$77","v":0},{"$f":"'FS- Climbing Lanes'!$AP$77","v":0},{"$f":"'FS- Climbing Lanes'!$AR$77","v":0},{"$f":"'FS- Climbing Lanes'!$AT$77","v":0},{"$f":"'FS- Climbing Lanes'!$AV$77","v":0},{"$f":"'FS- Climbing Lanes'!$AX$77","v":0},{"$f":"'FS- Climbing Lanes'!$AZ$77","v":0},{"$f":"'FS- Climbing Lanes'!$BB$77","v":0},{"$f":"'FS- Climbing Lanes'!$BD$77","v":0},{"$f":"'FS- Climbing Lanes'!BF$77","v":0},{"$f":"'FS- Climbing Lanes'!$BH$77","v":0},{"$f":"'FS- Climbing Lanes'!$BJ$77","v":0},{"$f":"'FS- Climbing Lanes'!$BL$77","v":0},{"$f":"'FS- Climbing Lanes'!$BN$77","v":0},{"$f":"'FS- Climbing Lanes'!$BP$77","v":0},{"$f":"'FS- Climbing Lanes'!$BR$77","v":0},{"$f":"'FS- Climbing Lanes'!$BT$77","v":0},{"$f":"'FS- Climbing Lanes'!$BV$77","v":0},{"$f":"'FS- Climbing Lanes'!$BX$77","v":0},{"$f":"'FS- Climbing Lanes'!$BZ$77","v":0},{"$f":"'FS- Climbing Lanes'!$CB$77","v":0},{"$f":"'FS- Climbing Lanes'!$CD$77","v":0},{"$f":"'FS- Climbing Lanes'!$CF$77","v":0},{"$f":"'FS- Climbing Lanes'!$CH$77","v":0},{"$f":"'FS- Climbing Lanes'!$CJ$77","v":0},{"$f":"'FS- Climbing Lanes'!$CL$77","v":0},{"$f":"'FS- Climbing Lanes'!$CN$77","v":0},{"$f":"'FS- Climbing Lanes'!$CP$77","v":0},{"$f":"'FS- Climbing Lanes'!$CR$77","v":0},{"$f":"'FS- Climbing Lanes'!$CT$77","v":0},{"$f":"'FS- Climbing Lanes'!$CV$77","v":0},{"$f":"'FS- Climbing Lanes'!$CX$77","v":0},{"$f":"'FS- Climbing Lanes'!$CZ$77","v":0},{"$f":"'FS- Climbing Lanes'!$DB$77","v":0},{"$f":"'FS- Climbing Lanes'!$DD$77","v":0},{"$f":"'FS- Climbing Lanes'!$DF$77","v":0},{"$f":"'FS- Climbing Lanes'!$DH$77","v":0},{"$f":"'FS- Climbing Lanes'!$DJ$77","v":0},{"$f":"'FS- Climbing Lanes'!$DL$77","v":0},{"$f":"'FS- Climbing Lanes'!$DN$77","v":0},{"$f":"'FS- Climbing Lanes'!$DP$77","v":0},{"$f":"'FS- Climbing Lanes'!$DR$77","v":0},{"$f":"'FS- Climbing Lanes'!$DT$77","v":0},{"$f":"'FS- Climbing Lanes'!$DV$77","v":0},{"$f":"'FS- Climbing Lanes'!$DX$77","v":0},{"$f":"'FS- Climbing Lanes'!$DZ$77","v":0},{"$f":"'FS- Climbing Lanes'!$EB$77","v":0},{"$f":"'FS- Climbing Lanes'!$ED$77","v":0},{"$f":"'FS- Climbing Lanes'!$EF$77","v":0},{"$f":"'FS- Climbing Lanes'!$EH$77","v":0},{"$f":"'FS- Climbing Lanes'!$EJ$77","v":0},{"$f":"'FS- Climbing Lanes'!$EL$77","v":0},{"$f":"'FS- Climbing Lanes'!$EN$77","v":0},{"$f":"'FS- Climbing Lanes'!$EP$77","v":0},{"$f":"'FS- Climbing Lanes'!$ER$77","v":0},{"$f":"'FS- Climbing Lanes'!$ET$77","v":0},{"$f":"'FS- Climbing Lanes'!$EV$77","v":0},{"$f":"'FS- Climbing Lanes'!$EX$77","v":0},{"$f":"'FS- Climbing Lanes'!$EZ$77","v":0},{"$f":"'FS- Climbing Lanes'!$FB$77","v":0},{"$f":"'FS- Climbing Lanes'!$FD$77","v":0},{"$f":"'FS- Climbing Lanes'!$FF$77","v":0},{"$f":"'FS- Climbing Lanes'!$FH$77","v":0},{"$f":"'FS- Climbing Lanes'!$FJ$77","v":0},{"$f":"'FS- Climbing Lanes'!$FL$77","v":0},{"$f":"'FS- Climbing Lanes'!$FN$77","v":0},{"$f":"'FS- Climbing Lanes'!$FP$77","v":0},{"$f":"'FS- Climbing Lanes'!$FR$77","v":0},{"$f":"'FS- Climbing Lanes'!$FT$77","v":0},{"$f":"'FS- Climbing Lanes'!$FV$77","v":0},{"$f":"'FS- Climbing Lanes'!$FX$77","v":0},{"$f":"'FS- Climbing Lanes'!$FZ$77","v":0},{"$f":"'FS- Climbing Lanes'!$GB$77","v":0},{"$f":"'FS- Climbing Lanes'!$GD$77","v":0},{"$f":"'FS- Climbing Lanes'!$GF$77","v":0},{"$f":"'FS- Climbing Lanes'!$GH$77","v":0},{"$f":"'FS- Climbing Lanes'!$GJ$77","v":0}]
[null,"HOT Lanes",null,null,null,null,null,null,null,null,{"$f":"'FS- Off Hours'!description","v":"Freight Strategy: Off Hours Delivery"},{"$f":"'FS- Off Hours'!$L$60","v":0},{"$f":"'FS- Truck Only'!$N$61","v":0},{"$f":"'FS- Truck Only'!$P$61","v":0},{"$f":"'FS- Off Hours'!$R$60","v":0},{"$f":"'FS- Off Hours'!$T$60","v":0},{"$f":"'FS- Off Hours'!$V$60","v":0},{"$f":"'FS- Off Hours'!$X$60","v":0},{"$f":"'FS- Off Hours'!$Z$60","v":0},{"$f":"'FS- Off Hours'!$AB$60","v":0},{"$f":"'FS- Off Hours'!$AD$60","v":0},{"$f":"'FS- Off Hours'!$AF$60","v":0},{"$f":"'FS- Off Hours'!$AH$60","v":0},{"$f":"'FS- Off Hours'!$AJ$60","v":0},{"$f":"'FS- Off Hours'!$AL$60","v":0},{"$f":"'FS- Off Hours'!$AN$60","v":0},{"$f":"'FS- Off Hours'!$AP$60","v":0},{"$f":"'FS- Off Hours'!$AR$60","v":0},{"$f":"'FS- Off Hours'!$AT$60","v":0},{"$f":"'FS- Off Hours'!$AV$60","v":0},{"$f":"'FS- Off Hours'!$AX$60","v":0},{"$f":"'FS- Off Hours'!$AZ$60","v":0},{"$f":"'FS- Off Hours'!$BB$60","v":0},{"$f":"'FS- Off Hours'!$BD$60","v":0},{"$f":"'FS- Off Hours'!$BF$60","v":0},{"$f":"'FS- Off Hours'!$BH$60","v":0},{"$f":"'FS- Off Hours'!$BJ$60","v":0},{"$f":"'FS- Off Hours'!$BL$60","v":0},{"$f":"'FS- Off Hours'!$BN$60","v":0},{"$f":"'FS- Off Hours'!$BP$60","v":0},{"$f":"'FS- Off Hours'!$BR$60","v":0},{"$f":"'FS- Off Hours'!$BT$60","v":0},{"$f":"'FS- Off Hours'!$BV$60","v":0},{"$f":"'FS- Off Hours'!$BX$60","v":0},{"$f":"'FS- Off Hours'!$BZ$60","v":0},{"$f":"'FS- Off Hours'!$CB$60","v":0},{"$f":"'FS- Off Hours'!$CD$60","v":0},{"$f":"'FS- Off Hours'!$CF$60","v":0},{"$f":"'FS- Off Hours'!$CH$60","v":0},{"$f":"'FS- Off Hours'!$CJ$60","v":0},{"$f":"'FS- Off Hours'!$CL$60","v":0},{"$f":"'FS- Off Hours'!$CN$60","v":0},{"$f":"'FS- Off Hours'!$CP$60","v":0},{"$f":"'FS- Off Hours'!$CR$60","v":0},{"$f":"'FS- Off Hours'!$CT$60","v":0},{"$f":"'FS- Off Hours'!$CV$60","v":0},{"$f":"'FS- Off Hours'!$CX$60","v":0},{"$f":"'FS- Off Hours'!$CZ$60","v":0},{"$f":"'FS- Off Hours'!$DB$60","v":0},{"$f":"'FS- Off Hours'!$DD$60","v":0},{"$f":"'FS- Off Hours'!$DF$60","v":0},{"$f":"'FS- Off Hours'!$DH$60","v":0},{"$f":"'FS- Off Hours'!$DJ$60","v":0},{"$f":"'FS- Off Hours'!$DL$60","v":0},{"$f":"'FS- Off Hours'!$DN$60","v":0},{"$f":"'FS- Off Hours'!$DP$60","v":0},{"$f":"'FS- Off Hours'!$DR$60","v":0},{"$f":"'FS- Off Hours'!$DT$60","v":0},{"$f":"'FS- Off Hours'!$DV$60","v":0},{"$f":"'FS- Off Hours'!$DX$60","v":0},{"$f":"'FS- Off Hours'!$DZ$60","v":0},{"$f":"'FS- Off Hours'!$EB$60","v":0},{"$f":"'FS- Off Hours'!$ED$60","v":0},{"$f":"'FS- Off Hours'!$EF$60","v":0},{"$f":"'FS- Off Hours'!$EH$60","v":0},{"$f":"'FS- Off Hours'!$EJ$60","v":0},{"$f":"'FS- Off Hours'!$EL$60","v":0},{"$f":"'FS- Off Hours'!$EN$60","v":0},{"$f":"'FS- Off Hours'!$EP$60","v":0},{"$f":"'FS- Off Hours'!$ER$60","v":0},{"$f":"'FS- Off Hours'!$ET$60","v":0},{"$f":"'FS- Off Hours'!$EV$60","v":0},{"$f":"'FS- Off Hours'!$EX$60","v":0},{"$f":"'FS- Off Hours'!$EZ$60","v":0},{"$f":"'FS- Off Hours'!$FB$60","v":0},{"$f":"'FS- Off Hours'!$FD$60","v":0},{"$f":"'FS- Off Hours'!$FF$60","v":0},{"$f":"'FS- Off Hours'!$FH$60","v":0},{"$f":"'FS- Off Hours'!$FJ$60","v":0},{"$f":"'FS- Off Hours'!$FL$60","v":0},{"$f":"'FS- Off Hours'!$FN$60","v":0},{"$f":"'FS- Off Hours'!$FP$60","v":0},{"$f":"'FS- Off Hours'!$FR$60","v":0},{"$f":"'FS- Off Hours'!$FT$60","v":0},{"$f":"'FS- Off Hours'!$FV$60","v":0},{"$f":"'FS- Off Hours'!$FX$60","v":0},{"$f":"'FS- Off Hours'!$FZ$60","v":0},{"$f":"'FS- Off Hours'!$GB$60","v":0},{"$f":"'FS- Off Hours'!$GD$60","v":0},{"$f":"'FS- Off Hours'!$GF$60","v":0},{"$f":"'FS- Off Hours'!$GH$60","v":0},{"$f":"'FS- Off Hours'!$GJ$60","v":0}]
[null,"Travel Demand Management",null,null,null,null,null,null,null,null,{"$f":"'ATM- VSL'!description","v":"Active Traffic Management - Variable Speed Limits / Dynamic Lane Control"},{"$f":"'ATM- VSL'!$L$56","v":0},{"$f":"'ATM- VSL'!$N$56","v":0},{"$f":"'ATM- VSL'!$P$56","v":0},{"$f":"'ATM- VSL'!$R$56","v":0},{"$f":"'ATM- VSL'!$T$56","v":0},{"$f":"'ATM- VSL'!$V$56","v":0},{"$f":"'ATM- VSL'!$X$56","v":0},{"$f":"'ATM- VSL'!$Z$56","v":0},{"$f":"'ATM- VSL'!$AB$56","v":0},{"$f":"'ATM- VSL'!$AD$56","v":0},{"$f":"'ATM- VSL'!$AF$56","v":0},{"$f":"'ATM- VSL'!$AH$56","v":0},{"$f":"'ATM- VSL'!$AJ$56","v":0},{"$f":"'ATM- VSL'!$AL$56","v":0},{"$f":"'ATM- VSL'!$AN$56","v":0},{"$f":"'ATM- VSL'!$AP$56","v":0},{"$f":"'ATM- VSL'!$AR$56","v":0},{"$f":"'ATM- VSL'!$AT$56","v":0},{"$f":"'ATM- VSL'!$AV$56","v":0},{"$f":"'ATM- VSL'!$AX$56","v":0},{"$f":"'ATM- VSL'!$AZ$56","v":0},{"$f":"'ATM- VSL'!$BB$56","v":0},{"$f":"'ATM- VSL'!$BD$56","v":0},{"$f":"'ATM- VSL'!$BF$56","v":0},{"$f":"'ATM- VSL'!$BH$56","v":0},{"$f":"'ATM- VSL'!$BJ$56","v":0},{"$f":"'ATM- VSL'!$BL$56","v":0},{"$f":"'ATM- VSL'!$BN$56","v":0},{"$f":"'ATM- VSL'!$BP$56","v":0},{"$f":"'ATM- VSL'!$BR$56","v":0},{"$f":"'ATM- VSL'!$BT$56","v":0},{"$f":"'ATM- VSL'!$BV$56","v":0},{"$f":"'ATM- VSL'!$BX$56","v":0},{"$f":"'ATM- VSL'!$BZ$56","v":0},{"$f":"'ATM- VSL'!$CB$56","v":0},{"$f":"'ATM- VSL'!$CD$56","v":0},{"$f":"'ATM- VSL'!$CF$56","v":0},{"$f":"'ATM- VSL'!$CH$56","v":0},{"$f":"'ATM- VSL'!$CJ$56","v":0},{"$f":"'ATM- VSL'!$CL$56","v":0},{"$f":"'ATM- VSL'!$CN$56","v":0},{"$f":"'ATM- VSL'!$CP$56","v":0},{"$f":"'ATM- VSL'!$CR$56","v":0},{"$f":"'ATM- VSL'!$CT$56","v":0},{"$f":"'ATM- VSL'!$CV$56","v":0},{"$f":"'ATM- VSL'!$CX$56","v":0},{"$f":"'ATM- VSL'!$CZ$56","v":0},{"$f":"'ATM- VSL'!$DB$56","v":0},{"$f":"'ATM- VSL'!$DD$56","v":0},{"$f":"'ATM- VSL'!$DF$56","v":0},{"$f":"'ATM- VSL'!$DH$56","v":0},{"$f":"'ATM- VSL'!$DJ$56","v":0},{"$f":"'ATM- VSL'!$DL$56","v":0},{"$f":"'ATM- VSL'!$DN$56","v":0},{"$f":"'ATM- VSL'!$DP$56","v":0},{"$f":"'ATM- VSL'!$DR$56","v":0},{"$f":"'ATM- VSL'!$DT$56","v":0},{"$f":"'ATM- VSL'!$DV$56","v":0},{"$f":"'ATM- VSL'!$DX$56","v":0},{"$f":"'ATM- VSL'!$DZ$56","v":0},{"$f":"'ATM- VSL'!$EB$56","v":0},{"$f":"'ATM- VSL'!$ED$56","v":0},{"$f":"'ATM- VSL'!$EF$56","v":0},{"$f":"'ATM- VSL'!$EH$56","v":0},{"$f":"'ATM- VSL'!$EJ$56","v":0},{"$f":"'ATM- VSL'!$EL$56","v":0},{"$f":"'ATM- VSL'!$EN$56","v":0},{"$f":"'ATM- VSL'!$EP$56","v":0},{"$f":"'ATM- VSL'!$ER$56","v":0},{"$f":"'ATM- VSL'!$ET$56","v":0},{"$f":"'ATM- VSL'!$EV$56","v":0},{"$f":"'ATM- VSL'!$EX$56","v":0},{"$f":"'ATM- VSL'!$EZ$56","v":0},{"$f":"'ATM- VSL'!$FB$56","v":0},{"$f":"'ATM- VSL'!$FD$56","v":0},{"$f":"'ATM- VSL'!$FF$56","v":0},{"$f":"'ATM- VSL'!$FH$56","v":0},{"$f":"'ATM- VSL'!$FJ$56","v":0},{"$f":"'ATM- VSL'!$FL$56","v":0},{"$f":"'ATM- VSL'!$FN$56","v":0},{"$f":"'ATM- VSL'!$FP$56","v":0},{"$f":"'ATM- VSL'!$FR$56","v":0},{"$f":"'ATM- VSL'!$FT$56","v":0},{"$f":"'ATM- VSL'!$FV$56","v":0},{"$f":"'ATM- VSL'!$FX$56","v":0},{"$f":"'ATM- VSL'!$FZ$56","v":0},{"$f":"'ATM- VSL'!$GB$56","v":0},{"$f":"'ATM- VSL'!$GD$56","v":0},{"$f":"'ATM- VSL'!$GF$56","v":0},{"$f":"'ATM- VSL'!$GH$56","v":0},{"$f":"'ATM- VSL'!$GJ$56","v":0}]
[null,"Road Weather Management",null,null,null,null,null,null,null,null,{"$f":"'ATM- PTSU'!description","v":"Active Traffic Management - Part-Time Shoulder Use"},{"$f":"'ATM- PTSU'!$L$54","v":0},{"$f":"'ATM- PTSU'!$N$54","v":0},{"$f":"'ATM- PTSU'!$P$54","v":0},{"$f":"'ATM- PTSU'!$R$54","v":0},{"$f":"'ATM- PTSU'!$T$54","v":0},{"$f":"'ATM- PTSU'!$V$54","v":0},{"$f":"'ATM- PTSU'!$X$54","v":0},{"$f":"'ATM- PTSU'!$Z$54","v":0},{"$f":"'ATM- PTSU'!$AB$54","v":0},{"$f":"'ATM- PTSU'!$AD$54","v":0},{"$f":"'ATM- PTSU'!$AF$54","v":0},{"$f":"'ATM- PTSU'!$AH$54","v":0},{"$f":"'ATM- PTSU'!$AJ$54","v":0},{"$f":"'ATM- PTSU'!$AL$54","v":0},{"$f":"'ATM- PTSU'!$AN$54","v":0},{"$f":"'ATM- PTSU'!$AP$54","v":0},{"$f":"'ATM- PTSU'!$AR$54","v":0},{"$f":"'ATM- PTSU'!$AT$54","v":0},{"$f":"'ATM- PTSU'!$AV$54","v":0},{"$f":"'ATM- PTSU'!$AX$54","v":0},{"$f":"'ATM- PTSU'!$AZ$54","v":0},{"$f":"'ATM- PTSU'!$BB$54","v":0},{"$f":"'ATM- PTSU'!$BD$54","v":0},{"$f":"'ATM- PTSU'!$BF$54","v":0},{"$f":"'ATM- PTSU'!$BH$54","v":0},{"$f":"'ATM- PTSU'!$BJ$54","v":0},{"$f":"'ATM- PTSU'!$BL$54","v":0},{"$f":"'ATM- PTSU'!$BN$54","v":0},{"$f":"'ATM- PTSU'!$BP$54","v":0},{"$f":"'ATM- PTSU'!$BR$54","v":0},{"$f":"'ATM- PTSU'!$BT$54","v":0},{"$f":"'ATM- PTSU'!$BV$54","v":0},{"$f":"'ATM- PTSU'!$BX$54","v":0},{"$f":"'ATM- PTSU'!$BZ$54","v":0},{"$f":"'ATM- PTSU'!$CB$54","v":0},{"$f":"'ATM- PTSU'!$CD$54","v":0},{"$f":"'ATM- PTSU'!$CF$54","v":0},{"$f":"'ATM- PTSU'!$CH$54","v":0},{"$f":"'ATM- PTSU'!$CJ$54","v":0},{"$f":"'ATM- PTSU'!$CL$54","v":0},{"$f":"'ATM- PTSU'!$CN$54","v":0},{"$f":"'ATM- PTSU'!$CP$54","v":0},{"$f":"'ATM- PTSU'!$CR$54","v":0},{"$f":"'ATM- PTSU'!$CT$54","v":0},{"$f":"'ATM- PTSU'!$CV$54","v":0},{"$f":"'ATM- PTSU'!$CX$54","v":0},{"$f":"'ATM- PTSU'!$CZ$54","v":0},{"$f":"'ATM- PTSU'!$DB$54","v":0},{"$f":"'ATM- PTSU'!$DD$54","v":0},{"$f":"'ATM- PTSU'!$DF$54","v":0},{"$f":"'ATM- PTSU'!$DH$54","v":0},{"$f":"'ATM- PTSU'!$DJ$54","v":0},{"$f":"'ATM- PTSU'!$DL$54","v":0},{"$f":"'ATM- PTSU'!$DN$54","v":0},{"$f":"'ATM- PTSU'!$DP$54","v":0},{"$f":"'ATM- PTSU'!$DR$54","v":0},{"$f":"'ATM- PTSU'!$DT$54","v":0},{"$f":"'ATM- PTSU'!$DV$54","v":0},{"$f":"'ATM- PTSU'!$DX$54","v":0},{"$f":"'ATM- PTSU'!$DZ$54","v":0},{"$f":"'ATM- PTSU'!$EB$54","v":0},{"$f":"'ATM- PTSU'!$ED$54","v":0},{"$f":"'ATM- PTSU'!$EF$54","v":0},{"$f":"'ATM- PTSU'!$EH$54","v":0},{"$f":"'ATM- PTSU'!$EJ$54","v":0},{"$f":"'ATM- PTSU'!$EL$54","v":0},{"$f":"'ATM- PTSU'!$EN$54","v":0},{"$f":"'ATM- PTSU'!$EP$54","v":0},{"$f":"'ATM- PTSU'!$ER$54","v":0},{"$f":"'ATM- PTSU'!$ET$54","v":0},{"$f":"'ATM- PTSU'!$EV$54","v":0},{"$f":"'ATM- PTSU'!$EX$54","v":0},{"$f":"'ATM- PTSU'!$EZ$54","v":0},{"$f":"'ATM- PTSU'!$FB$54","v":0},{"$f":"'ATM- PTSU'!$FD$54","v":0},{"$f":"'ATM- PTSU'!$FF$54","v":0},{"$f":"'ATM- PTSU'!$FH$54","v":0},{"$f":"'ATM- PTSU'!$FJ$54","v":0},{"$f":"'ATM- PTSU'!$FL$54","v":0},{"$f":"'ATM- PTSU'!$FN$54","v":0},{"$f":"'ATM- PTSU'!$FP$54","v":0},{"$f":"'ATM- PTSU'!$FR$54","v":0},{"$f":"'ATM- PTSU'!$FT$54","v":0},{"$f":"'ATM- PTSU'!$FV$54","v":0},{"$f":"'ATM- PTSU'!$FX$54","v":0},{"$f":"'ATM- PTSU'!$FZ$54","v":0},{"$f":"'ATM- PTSU'!$GB$54","v":0},{"$f":"'ATM- PTSU'!$GD$54","v":0},{"$f":"'ATM- PTSU'!$GF$54","v":0},{"$f":"'ATM- PTSU'!$GH$54","v":0},{"$f":"'ATM- PTSU'!$GJ$54","v":0}]
[null,"Work Zone Management",null,null,null,null,null,null,null,null,{"$f":"'Traffic Incident Management'!description","v":"Traffic Incident Management"},{"$f":"'Traffic Incident Management'!$L$53","v":0},{"$f":"'Traffic Incident Management'!$N$53","v":0},{"$f":"'Traffic Incident Management'!$P$53","v":0},{"$f":"'Traffic Incident Management'!$R$53","v":0},{"$f":"'Traffic Incident Management'!$T$53","v":0},{"$f":"'Traffic Incident Management'!$V$53","v":0},{"$f":"'Traffic Incident Management'!$X$53","v":0},{"$f":"'Traffic Incident Management'!$Z$53","v":0},{"$f":"'Traffic Incident Management'!$AB$53","v":0},{"$f":"'Traffic Incident Management'!$AD$53","v":0},{"$f":"'Traffic Incident Management'!$AF$53","v":0},{"$f":"'Traffic Incident Management'!$AH$53","v":0},{"$f":"'Traffic Incident Management'!$AJ$53","v":0},{"$f":"'Traffic Incident Management'!$AL$53","v":0},{"$f":"'Traffic Incident Management'!$AN$53","v":0},{"$f":"'Traffic Incident Management'!$AP$53","v":0},{"$f":"'Traffic Incident Management'!$AR$53","v":0},{"$f":"'Traffic Incident Management'!$AT$53","v":0},{"$f":"'Traffic Incident Management'!$AV$53","v":0},{"$f":"'Traffic Incident Management'!$AX$53","v":0},{"$f":"'Traffic Incident Management'!$AZ$53","v":0},{"$f":"'Traffic Incident Management'!$BB$53","v":0},{"$f":"'Traffic Incident Management'!$BD$53","v":0},{"$f":"'Traffic Incident Management'!$BF$53","v":0},{"$f":"'Traffic Incident Management'!$BH$53","v":0},{"$f":"'Traffic Incident Management'!$BJ$53","v":0},{"$f":"'Traffic Incident Management'!$BL$53","v":0},{"$f":"'Traffic Incident Management'!$BN$53","v":0},{"$f":"'Traffic Incident Management'!$BP$53","v":0},{"$f":"'Traffic Incident Management'!$BR$53","v":0},{"$f":"'Traffic Incident Management'!$BT$53","v":0},{"$f":"'Traffic Incident Management'!$BV$53","v":0},{"$f":"'Traffic Incident Management'!$BX$53","v":0},{"$f":"'Traffic Incident Management'!$BZ$53","v":0},{"$f":"'Traffic Incident Management'!$CB$53","v":0},{"$f":"'Traffic Incident Management'!$CD$53","v":0},{"$f":"'Traffic Incident Management'!$CF$53","v":0},{"$f":"'Traffic Incident Management'!$CH$53","v":0},{"$f":"'Traffic Incident Management'!$CJ$53","v":0},{"$f":"'Traffic Incident Management'!$CL$53","v":0},{"$f":"'Traffic Incident Management'!$CN$53","v":0},{"$f":"'Traffic Incident Management'!$CP$53","v":0},{"$f":"'Traffic Incident Management'!$CR$53","v":0},{"$f":"'Traffic Incident Management'!$CT$53","v":0},{"$f":"'Traffic Incident Management'!$CV$53","v":0},{"$f":"'Traffic Incident Management'!$CX$53","v":0},{"$f":"'Traffic Incident Management'!$CZ$53","v":0},{"$f":"'Traffic Incident Management'!$DB$53","v":0},{"$f":"'Traffic Incident Management'!$DD$53","v":0},{"$f":"'Traffic Incident Management'!$DF$53","v":0},{"$f":"'Traffic Incident Management'!$DH$53","v":0},{"$f":"'Traffic Incident Management'!$DJ$53","v":0},{"$f":"'Traffic Incident Management'!$DL$53","v":0},{"$f":"'Traffic Incident Management'!$DN$53","v":0},{"$f":"'Traffic Incident Management'!$DP$53","v":0},{"$f":"'Traffic Incident Management'!$DR$53","v":0},{"$f":"'Traffic Incident Management'!$DT$53","v":0},{"$f":"'Traffic Incident Management'!$DV$53","v":0},{"$f":"'Traffic Incident Management'!$DX$53","v":0},{"$f":"'Traffic Incident Management'!$DZ$53","v":0},{"$f":"'Traffic Incident Management'!$EB$53","v":0},{"$f":"'Traffic Incident Management'!$ED$53","v":0},{"$f":"'Traffic Incident Management'!$EF$53","v":0},{"$f":"'Traffic Incident Management'!$EH$53","v":0},{"$f":"'Traffic Incident Management'!$EJ$53","v":0},{"$f":"'Traffic Incident Management'!$EL$53","v":0},{"$f":"'Traffic Incident Management'!$EN$53","v":0},{"$f":"'Traffic Incident Management'!$EP$53","v":0},{"$f":"'Traffic Incident Management'!$ER$53","v":0},{"$f":"'Traffic Incident Management'!$ET$53","v":0},{"$f":"'Traffic Incident Management'!$EV$53","v":0},{"$f":"'Traffic Incident Management'!$EX$53","v":0},{"$f":"'Traffic Incident Management'!$EZ$53","v":0},{"$f":"'Traffic Incident Management'!$FB$53","v":0},{"$f":"'Traffic Incident Management'!$FD$53","v":0},{"$f":"'Traffic Incident Management'!$FF$53","v":0},{"$f":"'Traffic Incident Management'!$FH$53","v":0},{"$f":"'Traffic Incident Management'!$FJ$53","v":0},{"$f":"'Traffic Incident Management'!$FL$53","v":0},{"$f":"'Traffic Incident Management'!$FN$53","v":0},{"$f":"'Traffic Incident Management'!$FP$53","v":0},{"$f":"'Traffic Incident Management'!$FR$53","v":0},{"$f":"'Traffic Incident Management'!$FT$53","v":0},{"$f":"'Traffic Incident Management'!$FV$53","v":0},{"$f":"'Traffic Incident Management'!$FX$53","v":0},{"$f":"'Traffic Incident Management'!$FZ$53","v":0},{"$f":"'Traffic Incident Management'!$GB$53","v":0},{"$f":"'Traffic Incident Management'!$GD$53","v":0},{"$f":"'Traffic Incident Management'!$GF$53","v":0},{"$f":"'Traffic Incident Management'!$GH$53","v":0},{"$f":"'Traffic Incident Management'!$GJ$53","v":0}]
[null,"Shared Use Mobility",null,null,null,null,null,null,null,null,{"$f":"'Travel Demand Management'!description","v":"Travel Demand Management"},{"$f":"'Travel Demand Management'!$L$69","v":0},{"$f":"'Travel Demand Management'!$N$69","v":0},{"$f":"'Travel Demand Management'!$P$69","v":0},{"$f":"'Travel Demand Management'!$R$69","v":0},{"$f":"'Travel Demand Management'!$T$69","v":0},{"$f":"'Travel Demand Management'!$V$69","v":0},{"$f":"'Travel Demand Management'!$X$69","v":0},{"$f":"'Travel Demand Management'!$Z$69","v":0},{"$f":"'Travel Demand Management'!$AB$69","v":0},{"$f":"'Travel Demand Management'!$AD$69","v":0},{"$f":"'Travel Demand Management'!$AF$69","v":0},{"$f":"'Travel Demand Management'!$AH$69","v":0},{"$f":"'Travel Demand Management'!$AJ$69","v":0},{"$f":"'Travel Demand Management'!$AL$69","v":0},{"$f":"'Travel Demand Management'!$AN$69","v":0},{"$f":"'Travel Demand Management'!$AP$69","v":0},{"$f":"'Travel Demand Management'!$AR$69","v":0},{"$f":"'Travel Demand Management'!$AT$69","v":0},{"$f":"'Travel Demand Management'!$AV$69","v":0},{"$f":"'Travel Demand Management'!$AX$69","v":0},{"$f":"'Travel Demand Management'!$AZ$69","v":0},{"$f":"'Travel Demand Management'!$BB$69","v":0},{"$f":"'Travel Demand Management'!$BD$69","v":0},{"$f":"'Travel Demand Management'!$BF$69","v":0},{"$f":"'Travel Demand Management'!$BH$69","v":0},{"$f":"'Travel Demand Management'!$BJ$69","v":0},{"$f":"'Travel Demand Management'!$BL$69","v":0},{"$f":"'Travel Demand Management'!$BN$69","v":0},{"$f":"'Travel Demand Management'!$BP$69","v":0},{"$f":"'Travel Demand Management'!$BR$69","v":0},{"$f":"'Travel Demand Management'!$BT$69","v":0},{"$f":"'Travel Demand Management'!$BV$69","v":0},{"$f":"'Travel Demand Management'!$BX$69","v":0},{"$f":"'Travel Demand Management'!$BZ$69","v":0},{"$f":"'Travel Demand Management'!$CB$69","v":0},{"$f":"'Travel Demand Management'!$CD$69","v":0},{"$f":"'Travel Demand Management'!$CF$69","v":0},{"$f":"'Travel Demand Management'!$CH$69","v":0},{"$f":"'Travel Demand Management'!$CJ$69","v":0},{"$f":"'Travel Demand Management'!$CL$69","v":0},{"$f":"'Travel Demand Management'!$CN$69","v":0},{"$f":"'Travel Demand Management'!$CP$69","v":0},{"$f":"'Travel Demand Management'!$CR$69","v":0},{"$f":"'Travel Demand Management'!$CT$69","v":0},{"$f":"'Travel Demand Management'!$CV$69","v":0},{"$f":"'Travel Demand Management'!$CX$69","v":0},{"$f":"'Travel Demand Management'!$CZ$69","v":0},{"$f":"'Travel Demand Management'!$DB$69","v":0},{"$f":"'Travel Demand Management'!$DD$69","v":0},{"$f":"'Travel Demand Management'!$DF$69","v":0},{"$f":"'Travel Demand Management'!$DH$69","v":0},{"$f":"'Travel Demand Management'!$DJ$69","v":0},{"$f":"'Travel Demand Management'!$DL$69","v":0},{"$f":"'Travel Demand Management'!$DN$69","v":0},{"$f":"'Travel Demand Management'!$DP$69","v":0},{"$f":"'Travel Demand Management'!$DR$69","v":0},{"$f":"'Travel Demand Management'!$DT$69","v":0},{"$f":"'Travel Demand Management'!$DV$69","v":0},{"$f":"'Travel Demand Management'!$DX$69","v":0},{"$f":"'Travel Demand Management'!$DZ$69","v":0},{"$f":"'Travel Demand Management'!$EB$69","v":0},{"$f":"'Travel Demand Management'!$ED$69","v":0},{"$f":"'Travel Demand Management'!$EF$69","v":0},{"$f":"'Travel Demand Management'!$EH$69","v":0},{"$f":"'Travel Demand Management'!$EJ$69","v":0},{"$f":"'Travel Demand Management'!$EL$69","v":0},{"$f":"'Travel Demand Management'!$EN$69","v":0},{"$f":"'Travel Demand Management'!$EP$69","v":0},{"$f":"'Travel Demand Management'!$ER$69","v":0},{"$f":"'Travel Demand Management'!$ET$69","v":0},{"$f":"'Travel Demand Management'!$EV$69","v":0},{"$f":"'Travel Demand Management'!$EX$69","v":0},{"$f":"'Travel Demand Management'!$EZ$69","v":0},{"$f":"'Travel Demand Management'!$FB$69","v":0},{"$f":"'Travel Demand Management'!$FD$69","v":0},{"$f":"'Travel Demand Management'!$FF$69","v":0},{"$f":"'Travel Demand Management'!$FH$69","v":0},{"$f":"'Travel Demand Management'!$FJ$69","v":0},{"$f":"'Travel Demand Management'!$FL$69","v":0},{"$f":"'Travel Demand Management'!$FN$69","v":0},{"$f":"'Travel Demand Management'!$FP$69","v":0},{"$f":"'Travel Demand Management'!$FR$69","v":0},{"$f":"'Travel Demand Management'!$FT$69","v":0},{"$f":"'Travel Demand Management'!$FV$69","v":0},{"$f":"'Travel Demand Management'!$FX$69","v":0},{"$f":"'Travel Demand Management'!$FZ$69","v":0},{"$f":"'Travel Demand Management'!$GB$69","v":0},{"$f":"'Travel Demand Management'!$GD$69","v":0},{"$f":"'Travel Demand Management'!$GF$69","v":0},{"$f":"'Travel Demand Management'!$GH$69","v":0},{"$f":"'Travel Demand Management'!$GJ$69","v":0}]
[null,"3) MY DEPLOYMENTS",null,null,null,null,null,null,null,null,{"$f":"'HOT Lanes'!description","v":"HOT Lanes"},{"$f":"'HOT Lanes'!$L$56","v":0},{"$f":"'HOT Lanes'!$N$56","v":0},{"$f":"'HOT Lanes'!$P$56","v":0},{"$f":"'HOT Lanes'!$R$56","v":0},{"$f":"'HOT Lanes'!$T$56","v":0},{"$f":"'HOT Lanes'!$V$56","v":0},{"$f":"'HOT Lanes'!$X$56","v":0},{"$f":"'HOT Lanes'!$Z$56","v":0},{"$f":"'HOT Lanes'!$AB$56","v":0},{"$f":"'HOT Lanes'!$AD$56","v":0},{"$f":"'HOT Lanes'!$AF$56","v":0},{"$f":"'HOT Lanes'!$AH$56","v":0},{"$f":"'HOT Lanes'!$AJ$56","v":0},{"$f":"'HOT Lanes'!$AL$56","v":0},{"$f":"'HOT Lanes'!$AN$56","v":0},{"$f":"'HOT Lanes'!$AP$56","v":0},{"$f":"'HOT Lanes'!$AR$56","v":0},{"$f":"'HOT Lanes'!$AT$56","v":0},{"$f":"'HOT Lanes'!$AV$56","v":0},{"$f":"'HOT Lanes'!$AX$56","v":0},{"$f":"'HOT Lanes'!$AZ$56","v":0},{"$f":"'HOT Lanes'!$BB$56","v":0},{"$f":"'HOT Lanes'!$BD$56","v":0},{"$f":"'HOT Lanes'!$BF$56","v":0},{"$f":"'HOT Lanes'!$BH$56","v":0},{"$f":"'HOT Lanes'!$BJ$56","v":0},{"$f":"'HOT Lanes'!$BL$56","v":0},{"$f":"'HOT Lanes'!$BN$56","v":0},{"$f":"'HOT Lanes'!$BP$56","v":0},{"$f":"'HOT Lanes'!$BR$56","v":0},{"$f":"'HOT Lanes'!$BT$56","v":0},{"$f":"'HOT Lanes'!$BV$56","v":0},{"$f":"'HOT Lanes'!$BX$56","v":0},{"$f":"'HOT Lanes'!$BZ$56","v":0},{"$f":"'HOT Lanes'!$CB$56","v":0},{"$f":"'HOT Lanes'!$CD$56","v":0},{"$f":"'HOT Lanes'!$CF$56","v":0},{"$f":"'HOT Lanes'!$CH$56","v":0},{"$f":"'HOT Lanes'!$CJ$56","v":0},{"$f":"'HOT Lanes'!$CL$56","v":0},{"$f":"'HOT Lanes'!$CN$56","v":0},{"$f":"'HOT Lanes'!$CP$56","v":0},{"$f":"'HOT Lanes'!$CR$56","v":0},{"$f":"'HOT Lanes'!$CT$56","v":0},{"$f":"'HOT Lanes'!$CV$56","v":0},{"$f":"'HOT Lanes'!$CX$56","v":0},{"$f":"'HOT Lanes'!$CZ$56","v":0},{"$f":"'HOT Lanes'!$DB$56","v":0},{"$f":"'HOT Lanes'!$DD$56","v":0},{"$f":"'HOT Lanes'!$DF$56","v":0},{"$f":"'HOT Lanes'!$DH$56","v":0},{"$f":"'HOT Lanes'!$DJ$56","v":0},{"$f":"'HOT Lanes'!$DL$56","v":0},{"$f":"'HOT Lanes'!$DN$56","v":0},{"$f":"'HOT Lanes'!$DP$56","v":0},{"$f":"'HOT Lanes'!$DR$56","v":0},{"$f":"'HOT Lanes'!$DT$56","v":0},{"$f":"'HOT Lanes'!$DV$56","v":0},{"$f":"'HOT Lanes'!$DX$56","v":0},{"$f":"'HOT Lanes'!$DZ$56","v":0},{"$f":"'HOT Lanes'!$EB$56","v":0},{"$f":"'HOT Lanes'!$ED$56","v":0},{"$f":"'HOT Lanes'!$EF$56","v":0},{"$f":"'HOT Lanes'!$EH$56","v":0},{"$f":"'HOT Lanes'!$EJ$56","v":0},{"$f":"'HOT Lanes'!$EL$56","v":0},{"$f":"'HOT Lanes'!$EN$56","v":0},{"$f":"'HOT Lanes'!$EP$56","v":0},{"$f":"'HOT Lanes'!$ER$56","v":0},{"$f":"'HOT Lanes'!$ET$56","v":0},{"$f":"'HOT Lanes'!$EV$56","v":0},{"$f":"'HOT Lanes'!$EX$56","v":0},{"$f":"'HOT Lanes'!$EZ$56","v":0},{"$f":"'HOT Lanes'!$FB$56","v":0},{"$f":"'HOT Lanes'!$FD$56","v":0},{"$f":"'HOT Lanes'!$FF$56","v":0},{"$f":"'HOT Lanes'!$FH$56","v":0},{"$f":"'HOT Lanes'!$FJ$56","v":0},{"$f":"'HOT Lanes'!$FL$56","v":0},{"$f":"'HOT Lanes'!$FN$56","v":0},{"$f":"'HOT Lanes'!$FP$56","v":0},{"$f":"'HOT Lanes'!$FR$56","v":0},{"$f":"'HOT Lanes'!$FT$56","v":0},{"$f":"'HOT Lanes'!$FV$56","v":0},{"$f":"'HOT Lanes'!$FX$56","v":0},{"$f":"'HOT Lanes'!$FZ$56","v":0},{"$f":"'HOT Lanes'!$GB$56","v":0},{"$f":"'HOT Lanes'!$GD$56","v":0},{"$f":"'HOT Lanes'!$GF$56","v":0},{"$f":"'HOT Lanes'!$GH$56","v":0},{"$f":"'HOT Lanes'!$GJ$56","v":0}]
[null,"4) RESULTS TEMPLATE",null,null,null,null,null,null,null,null,{"$f":"'Road Weather Management'!description","v":"Road Weather Management"},{"$f":"'Road Weather Management'!$L$52","v":0},{"$f":"'Road Weather Management'!$N$52","v":0},{"$f":"'Road Weather Management'!$P$52","v":0},{"$f":"'Road Weather Management'!$R$52","v":0},{"$f":"'Road Weather Management'!$T$52","v":0},{"$f":"'Road Weather Management'!$V$52","v":0},{"$f":"'Road Weather Management'!$X$52","v":0},{"$f":"'Road Weather Management'!$Z$52","v":0},{"$f":"'Road Weather Management'!$AB$52","v":0},{"$f":"'Road Weather Management'!$AD$52","v":0},{"$f":"'Road Weather Management'!$AF$52","v":0},{"$f":"'Road Weather Management'!$AH$52","v":0},{"$f":"'Road Weather Management'!$AJ$52","v":0},{"$f":"'Road Weather Management'!$AL$52","v":0},{"$f":"'Road Weather Management'!$AN$52","v":0},{"$f":"'Road Weather Management'!$AP$52","v":0},{"$f":"'Road Weather Management'!$AR$52","v":0},{"$f":"'Road Weather Management'!$AT$52","v":0},{"$f":"'Road Weather Management'!$AV$52","v":0},{"$f":"'Road Weather Management'!$AX$52","v":0},{"$f":"'Road Weather Management'!$AZ$52","v":0},{"$f":"'Road Weather Management'!$BB$52","v":0},{"$f":"'Road Weather Management'!$BD$52","v":0},{"$f":"'Road Weather Management'!$BF$52","v":0},{"$f":"'Road Weather Management'!$BH$52","v":0},{"$f":"'Road Weather Management'!$BJ$52","v":0},{"$f":"'Road Weather Management'!$BL$52","v":0},{"$f":"'Road Weather Management'!$BN$52","v":0},{"$f":"'Road Weather Management'!$BP$52","v":0},{"$f":"'Road Weather Management'!$BR$52","v":0},{"$f":"'Road Weather Management'!$BT$52","v":0},{"$f":"'Road Weather Management'!$BV$52","v":0},{"$f":"'Road Weather Management'!$BX$52","v":0},{"$f":"'Road Weather Management'!$BZ$52","v":0},{"$f":"'Road Weather Management'!$CB$52","v":0},{"$f":"'Road Weather Management'!$CD$52","v":0},{"$f":"'Road Weather Management'!$CF$52","v":0},{"$f":"'Road Weather Management'!$CH$52","v":0},{"$f":"'Road Weather Management'!$CJ$52","v":0},{"$f":"'Road Weather Management'!$CL$52","v":0},{"$f":"'Road Weather Management'!$CN$52","v":0},{"$f":"'Road Weather Management'!$CP$52","v":0},{"$f":"'Road Weather Management'!$CR$52","v":0},{"$f":"'Road Weather Management'!$CT$52","v":0},{"$f":"'Road Weather Management'!$CV$52","v":0},{"$f":"'Road Weather Management'!$CX$52","v":0},{"$f":"'Road Weather Management'!$CZ$52","v":0},{"$f":"'Road Weather Management'!$DB$52","v":0},{"$f":"'Road Weather Management'!$DD$52","v":0},{"$f":"'Road Weather Management'!$DF$52","v":0},{"$f":"'Road Weather Management'!$DH$52","v":0},{"$f":"'Road Weather Management'!$DJ$52","v":0},{"$f":"'Road Weather Management'!$DL$52","v":0},{"$f":"'Road Weather Management'!$DN$52","v":0},{"$f":"'Road Weather Management'!$DP$52","v":0},{"$f":"'Road Weather Management'!$DR$52","v":0},{"$f":"'Road Weather Management'!$DT$52","v":0},{"$f":"'Road Weather Management'!$DV$52","v":0},{"$f":"'Road Weather Management'!$DX$52","v":0},{"$f":"'Road Weather Management'!$DZ$52","v":0},{"$f":"'Road Weather Management'!$EB$52","v":0},{"$f":"'Road Weather Management'!$ED$52","v":0},{"$f":"'Road Weather Management'!$EF$52","v":0},{"$f":"'Road Weather Management'!$EH$52","v":0},{"$f":"'Road Weather Management'!$EJ$52","v":0},{"$f":"'Road Weather Management'!$EL$52","v":0},{"$f":"'Road Weather Management'!$EN$52","v":0},{"$f":"'Road Weather Management'!$EP$52","v":0},{"$f":"'Road Weather Management'!$ER$52","v":0},{"$f":"'Road Weather Management'!$ET$52","v":0},{"$f":"'Road Weather Management'!$EV$52","v":0},{"$f":"'Road Weather Management'!$EX$52","v":0},{"$f":"'Road Weather Management'!$EZ$52","v":0},{"$f":"'Road Weather Management'!$FB$52","v":0},{"$f":"'Road Weather Management'!$FD$52","v":0},{"$f":"'Road Weather Management'!$FF$52","v":0},{"$f":"'Road Weather Management'!$FH$52","v":0},{"$f":"'Road Weather Management'!$FJ$52","v":0},{"$f":"'Road Weather Management'!$FL$52","v":0},{"$f":"'Road Weather Management'!$FN$52","v":0},{"$f":"'Road Weather Management'!$FP$52","v":0},{"$f":"'Road Weather Management'!$FR$52","v":0},{"$f":"'Road Weather Management'!$FT$52","v":0},{"$f":"'Road Weather Management'!$FV$52","v":0},{"$f":"'Road Weather Management'!$FX$52","v":0},{"$f":"'Road Weather Management'!$FZ$52","v":0},{"$f":"'Road Weather Management'!$GB$52","v":0},{"$f":"'Road Weather Management'!$GD$52","v":0},{"$f":"'Road Weather Management'!$GF$52","v":0},{"$f":"'Road Weather Management'!$GH$52","v":0},{"$f":"'Road Weather Management'!$GJ$52","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"'Work Zone Management'!description","v":"Work Zone Management"},{"$f":"'Work Zone Management'!$L$53","v":0},{"$f":"'Work Zone Management'!$N$53","v":0},{"$f":"'Work Zone Management'!$P$53","v":0},{"$f":"'Work Zone Management'!$R$53","v":0},{"$f":"'Work Zone Management'!$T$53","v":0},{"$f":"'Work Zone Management'!$V$53","v":0},{"$f":"'Work Zone Management'!$X$53","v":0},{"$f":"'Work Zone Management'!$Z$53","v":0},{"$f":"'Work Zone Management'!$AB$53","v":0},{"$f":"'Work Zone Management'!$AD$53","v":0},{"$f":"'Work Zone Management'!$AF$53","v":0},{"$f":"'Work Zone Management'!$AH$53","v":0},{"$f":"'Work Zone Management'!$AJ$53","v":0},{"$f":"'Work Zone Management'!$AL$53","v":0},{"$f":"'Work Zone Management'!$AN$53","v":0},{"$f":"'Work Zone Management'!$AP$53","v":0},{"$f":"'Work Zone Management'!$AR$53","v":0},{"$f":"'Work Zone Management'!$AT$53","v":0},{"$f":"'Work Zone Management'!$AV$53","v":0},{"$f":"'Work Zone Management'!$AX$53","v":0},{"$f":"'Work Zone Management'!$AZ$53","v":0},{"$f":"'Work Zone Management'!$BB$53","v":0},{"$f":"'Work Zone Management'!$BD$53","v":0},{"$f":"'Work Zone Management'!$BF$53","v":0},{"$f":"'Work Zone Management'!$BH$53","v":0},{"$f":"'Work Zone Management'!$BJ$53","v":0},{"$f":"'Work Zone Management'!$BL$53","v":0},{"$f":"'Work Zone Management'!$BN$53","v":0},{"$f":"'Work Zone Management'!$BP$53","v":0},{"$f":"'Work Zone Management'!$BR$53","v":0},{"$f":"'Work Zone Management'!$BT$53","v":0},{"$f":"'Work Zone Management'!$BV$53","v":0},{"$f":"'Work Zone Management'!$BX$53","v":0},{"$f":"'Work Zone Management'!$BZ$53","v":0},{"$f":"'Work Zone Management'!$CB$53","v":0},{"$f":"'Work Zone Management'!$CD$53","v":0},{"$f":"'Work Zone Management'!$CF$53","v":0},{"$f":"'Work Zone Management'!$CH$53","v":0},{"$f":"'Work Zone Management'!$CJ$53","v":0},{"$f":"'Work Zone Management'!$CL$53","v":0},{"$f":"'Work Zone Management'!$CN$53","v":0},{"$f":"'Work Zone Management'!$CP$53","v":0},{"$f":"'Work Zone Management'!$CR$53","v":0},{"$f":"'Work Zone Management'!$CT$53","v":0},{"$f":"'Work Zone Management'!$CV$53","v":0},{"$f":"'Work Zone Management'!$CX$53","v":0},{"$f":"'Work Zone Management'!$CZ$53","v":0},{"$f":"'Work Zone Management'!$DB$53","v":0},{"$f":"'Work Zone Management'!$DD$53","v":0},{"$f":"'Work Zone Management'!$DF$53","v":0},{"$f":"'Work Zone Management'!$DH$53","v":0},{"$f":"'Work Zone Management'!$DJ$53","v":0},{"$f":"'Work Zone Management'!$DL$53","v":0},{"$f":"'Work Zone Management'!$DN$53","v":0},{"$f":"'Work Zone Management'!$DP$53","v":0},{"$f":"'Work Zone Management'!$DR$53","v":0},{"$f":"'Work Zone Management'!$DT$53","v":0},{"$f":"'Work Zone Management'!$DV$53","v":0},{"$f":"'Work Zone Management'!$DX$53","v":0},{"$f":"'Work Zone Management'!$DZ$53","v":0},{"$f":"'Work Zone Management'!$EB$53","v":0},{"$f":"'Work Zone Management'!$ED$53","v":0},{"$f":"'Work Zone Management'!$EF$53","v":0},{"$f":"'Work Zone Management'!$EH$53","v":0},{"$f":"'Work Zone Management'!$EJ$53","v":0},{"$f":"'Work Zone Management'!$EL$53","v":0},{"$f":"'Work Zone Management'!$EN$53","v":0},{"$f":"'Work Zone Management'!$EP$53","v":0},{"$f":"'Work Zone Management'!$ER$53","v":0},{"$f":"'Work Zone Management'!$ET$53","v":0},{"$f":"'Work Zone Management'!$EV$53","v":0},{"$f":"'Work Zone Management'!$EX$53","v":0},{"$f":"'Work Zone Management'!$EZ$53","v":0},{"$f":"'Work Zone Management'!$FB$53","v":0},{"$f":"'Work Zone Management'!$FD$53","v":0},{"$f":"'Work Zone Management'!$FF$53","v":0},{"$f":"'Work Zone Management'!$FH$53","v":0},{"$f":"'Work Zone Management'!$FJ$53","v":0},{"$f":"'Work Zone Management'!$FL$53","v":0},{"$f":"'Work Zone Management'!$FN$53","v":0},{"$f":"'Work Zone Management'!$FP$53","v":0},{"$f":"'Work Zone Management'!$FR$53","v":0},{"$f":"'Work Zone Management'!$FT$53","v":0},{"$f":"'Work Zone Management'!$FV$53","v":0},{"$f":"'Work Zone Management'!$FX$53","v":0},{"$f":"'Work Zone Management'!$FZ$53","v":0},{"$f":"'Work Zone Management'!$GB$53","v":0},{"$f":"'Work Zone Management'!$GD$53","v":0},{"$f":"'Work Zone Management'!$GF$53","v":0},{"$f":"'Work Zone Management'!$GH$53","v":0},{"$f":"'Work Zone Management'!$GJ$53","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"'Shared Use Mobility'!description","v":"Shared Use Mobility"},{"$f":"'Shared Use Mobility'!$L$65","v":0},{"$f":"'Shared Use Mobility'!$N$65","v":0},{"$f":"'Shared Use Mobility'!$P$65","v":0},{"$f":"'Shared Use Mobility'!$R$65","v":0},{"$f":"'Shared Use Mobility'!$T$65","v":0},{"$f":"'Shared Use Mobility'!$V$65","v":0},{"$f":"'Shared Use Mobility'!$X$65","v":0},{"$f":"'Shared Use Mobility'!$Z$65","v":0},{"$f":"'Shared Use Mobility'!$AB$65","v":0},{"$f":"'Shared Use Mobility'!$AD$65","v":0},{"$f":"'Shared Use Mobility'!$AF$65","v":0},{"$f":"'Shared Use Mobility'!$AH$65","v":0},{"$f":"'Shared Use Mobility'!$AJ$65","v":0},{"$f":"'Shared Use Mobility'!$AL$65","v":0},{"$f":"'Shared Use Mobility'!$AN$65","v":0},{"$f":"'Shared Use Mobility'!$AP$65","v":0},{"$f":"'Shared Use Mobility'!$AR$65","v":0},{"$f":"'Shared Use Mobility'!$AT$65","v":0},{"$f":"'Shared Use Mobility'!$AV$65","v":0},{"$f":"'Shared Use Mobility'!$AX$65","v":0},{"$f":"'Shared Use Mobility'!$AZ$65","v":0},{"$f":"'Shared Use Mobility'!$BB$65","v":0},{"$f":"'Shared Use Mobility'!$BD$65","v":0},{"$f":"'Shared Use Mobility'!$BF$65","v":0},{"$f":"'Shared Use Mobility'!$BH$65","v":0},{"$f":"'Shared Use Mobility'!$BJ$65","v":0},{"$f":"'Shared Use Mobility'!$BL$65","v":0},{"$f":"'Shared Use Mobility'!$BN$65","v":0},{"$f":"'Shared Use Mobility'!$BP$65","v":0},{"$f":"'Shared Use Mobility'!$BR$65","v":0},{"$f":"'Shared Use Mobility'!$BT$65","v":0},{"$f":"'Shared Use Mobility'!$BV$65","v":0},{"$f":"'Shared Use Mobility'!$BX$65","v":0},{"$f":"'Shared Use Mobility'!$BZ$65","v":0},{"$f":"'Shared Use Mobility'!$CB$65","v":0},{"$f":"'Shared Use Mobility'!$CD$65","v":0},{"$f":"'Shared Use Mobility'!$CF$65","v":0},{"$f":"'Shared Use Mobility'!$CH$65","v":0},{"$f":"'Shared Use Mobility'!$CJ$65","v":0},{"$f":"'Shared Use Mobility'!$CL$65","v":0},{"$f":"'Shared Use Mobility'!$CN$65","v":0},{"$f":"'Shared Use Mobility'!$CP$65","v":0},{"$f":"'Shared Use Mobility'!$CR$65","v":0},{"$f":"'Shared Use Mobility'!$CT$65","v":0},{"$f":"'Shared Use Mobility'!$CV$65","v":0},{"$f":"'Shared Use Mobility'!$CX$65","v":0},{"$f":"'Shared Use Mobility'!$CZ$65","v":0},{"$f":"'Shared Use Mobility'!$DB$65","v":0},{"$f":"'Shared Use Mobility'!$DD$65","v":0},{"$f":"'Shared Use Mobility'!$DF$65","v":0},{"$f":"'Shared Use Mobility'!$DH$65","v":0},{"$f":"'Shared Use Mobility'!$DJ$65","v":0},{"$f":"'Shared Use Mobility'!$DL$65","v":0},{"$f":"'Shared Use Mobility'!$DN$65","v":0},{"$f":"'Shared Use Mobility'!$DP$65","v":0},{"$f":"'Shared Use Mobility'!$DR$65","v":0},{"$f":"'Shared Use Mobility'!$DT$65","v":0},{"$f":"'Shared Use Mobility'!$DV$65","v":0},{"$f":"'Shared Use Mobility'!$DX$65","v":0},{"$f":"'Shared Use Mobility'!$DZ$65","v":0},{"$f":"'Shared Use Mobility'!$EB$65","v":0},{"$f":"'Shared Use Mobility'!$ED$65","v":0},{"$f":"'Shared Use Mobility'!$EF$65","v":0},{"$f":"'Shared Use Mobility'!$EH$65","v":0},{"$f":"'Shared Use Mobility'!$EJ$65","v":0},{"$f":"'Shared Use Mobility'!$EL$65","v":0},{"$f":"'Shared Use Mobility'!$EN$65","v":0},{"$f":"'Shared Use Mobility'!$EP$65","v":0},{"$f":"'Shared Use Mobility'!$ER$65","v":0},{"$f":"'Shared Use Mobility'!$ET$65","v":0},{"$f":"'Shared Use Mobility'!$EV$65","v":0},{"$f":"'Shared Use Mobility'!$EX$65","v":0},{"$f":"'Shared Use Mobility'!$EZ$65","v":0},{"$f":"'Shared Use Mobility'!$FB$65","v":0},{"$f":"'Shared Use Mobility'!$FD$65","v":0},{"$f":"'Shared Use Mobility'!$FF$65","v":0},{"$f":"'Shared Use Mobility'!$FH$65","v":0},{"$f":"'Shared Use Mobility'!$FJ$65","v":0},{"$f":"'Shared Use Mobility'!$FL$65","v":0},{"$f":"'Shared Use Mobility'!$FN$65","v":0},{"$f":"'Shared Use Mobility'!$FP$65","v":0},{"$f":"'Shared Use Mobility'!$FR$65","v":0},{"$f":"'Shared Use Mobility'!$FT$65","v":0},{"$f":"'Shared Use Mobility'!$FV$65","v":0},{"$f":"'Shared Use Mobility'!$FX$65","v":0},{"$f":"'Shared Use Mobility'!$FZ$65","v":0},{"$f":"'Shared Use Mobility'!$GB$65","v":0},{"$f":"'Shared Use Mobility'!$GD$65","v":0},{"$f":"'Shared Use Mobility'!$GF$65","v":0},{"$f":"'Shared Use Mobility'!$GH$65","v":0},{"$f":"'Shared Use Mobility'!$GJ$65","v":0}]
[null,null,null,null,null,null,null,null,null,null,"Total Annual Cost",{"$f":"SUM($L$49:$L$69)","v":0},{"$f":"SUM($M$49:$M$69)","v":0},{"$f":"SUM($N$49:$N$69)","v":0},{"$f":"SUM($O$49:$O$69)","v":0},{"$f":"SUM($P$49:$P$69)","v":0},{"$f":"SUM($Q$49:$Q$69)","v":0},{"$f":"SUM($R$49:$R$69)","v":0},{"$f":"SUM($S$49:$S$69)","v":0},{"$f":"SUM($T$49:$T$69)","v":0},{"$f":"SUM($U$49:$U$69)","v":0},{"$f":"SUM($V$49:$V$69)","v":0},{"$f":"SUM($W$49:$W$69)","v":0},{"$f":"SUM($X$49:$X$69)","v":0},{"$f":"SUM($Y$49:$Y$69)","v":0},{"$f":"SUM($Z$49:$Z$69)","v":0},{"$f":"SUM($AA$49:$AA$69)","v":0},{"$f":"SUM($AB$49:$AB$69)","v":0},{"$f":"SUM($AC$49:$AC$69)","v":0},{"$f":"SUM($AD$49:$AD$69)","v":0},{"$f":"SUM($AE$49:$AE$69)","v":0},{"$f":"SUM($AF$49:$AF$69)","v":0},{"$f":"SUM($AG$49:$AG$69)","v":0},{"$f":"SUM($AH$49:$AH$69)","v":0},{"$f":"SUM($AI$49:$AI$69)","v":0},{"$f":"SUM($AJ$49:$AJ$69)","v":0},{"$f":"SUM($AK$49:$AK$69)","v":0},{"$f":"SUM($AL$49:$AL$69)","v":0},{"$f":"SUM($AM$49:$AM$69)","v":0},{"$f":"SUM($AN$49:$AN$69)","v":0},{"$f":"SUM($AO$49:$AO$69)","v":0},{"$f":"SUM($AP$49:$AP$69)","v":0},{"$f":"SUM($AQ$49:$AQ$69)","v":0},{"$f":"SUM($AR$49:$AR$69)","v":0},{"$f":"SUM($AS$49:$AS$69)","v":0},{"$f":"SUM($AT$49:$AT$69)","v":0},{"$f":"SUM($AU$49:$AU$69)","v":0},{"$f":"SUM($AV$49:$AV$69)","v":0},{"$f":"SUM($AW$49:$AW$69)","v":0},{"$f":"SUM($AX$49:$AX$69)","v":0},{"$f":"SUM($AY$49:$AY$69)","v":0},{"$f":"SUM($AZ$49:$AZ$69)","v":0},{"$f":"SUM($BA$49:$BA$69)","v":0},{"$f":"SUM($BB$49:$BB$69)","v":0},{"$f":"SUM($BC$49:$BC$69)","v":0},{"$f":"SUM($BD$49:$BD$69)","v":0},{"$f":"SUM($BE$49:$BE$69)","v":0},{"$f":"SUM($BF$49:$BF$69)","v":0},{"$f":"SUM($BG$49:$BG$69)","v":0},{"$f":"SUM($BH$49:$BH$69)","v":0},{"$f":"SUM($BI$49:$BI$69)","v":0},{"$f":"SUM($BJ$49:$BJ$69)","v":0},{"$f":"SUM($BK$49:$BK$69)","v":0},{"$f":"SUM($BL$49:$BL$69)","v":0},{"$f":"SUM($BM$49:$BM$69)","v":0},{"$f":"SUM($BN$49:$BN$69)","v":0},{"$f":"SUM($BO$49:$BO$69)","v":0},{"$f":"SUM($BP$49:$BP$69)","v":0},{"$f":"SUM($BQ$49:$BQ$69)","v":0},{"$f":"SUM($BR$49:$BR$69)","v":0},{"$f":"SUM($BS$49:$BS$69)","v":0},{"$f":"SUM($BT$49:$BT$69)","v":0},{"$f":"SUM($BU$49:$BU$69)","v":0},{"$f":"SUM($BV$49:$BV$69)","v":0},{"$f":"SUM($BW$49:$BW$69)","v":0},{"$f":"SUM($BX$49:$BX$69)","v":0},{"$f":"SUM($BY$49:$BY$69)","v":0},{"$f":"SUM($BZ$49:$BZ$69)","v":0},{"$f":"SUM($CA$49:$CA$69)","v":0},{"$f":"SUM($CB$49:$CB$69)","v":0},{"$f":"SUM($CC$49:$CC$69)","v":0},{"$f":"SUM($CD$49:$CD$69)","v":0},{"$f":"SUM($CE$49:$CE$69)","v":0},{"$f":"SUM($CF$49:$CF$69)","v":0},{"$f":"SUM($CG$49:$CG$69)","v":0},{"$f":"SUM($CH$49:$CH$69)","v":0},{"$f":"SUM($CI$49:$CI$69)","v":0},{"$f":"SUM($CJ$49:$CJ$69)","v":0},{"$f":"SUM($CK$49:$CK$69)","v":0},{"$f":"SUM($CL$49:$CL$69)","v":0},{"$f":"SUM($CM$49:$CM$69)","v":0},{"$f":"SUM($CN$49:$CN$69)","v":0},{"$f":"SUM($CO$49:$CO$69)","v":0},{"$f":"SUM($CP$49:$CP$69)","v":0},{"$f":"SUM($CQ$49:$CQ$69)","v":0},{"$f":"SUM($CR$49:$CR$69)","v":0},{"$f":"SUM($CS$49:$CS$69)","v":0},{"$f":"SUM($CT$49:$CT$69)","v":0},{"$f":"SUM($CU$49:$CU$69)","v":0},{"$f":"SUM($CV$49:$CV$69)","v":0},{"$f":"SUM($CW$49:$CW$69)","v":0},{"$f":"SUM($CX$49:$CX$69)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,"Cumulative Cost",{"$f":"L71","v":0},{"$f":"L73+M71","v":0},{"$f":"M73+N71","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AC73+AD71","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR73+BS71","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,"INPUT",null,"Enter Number of Years in the Analysis Time Horizon ",null,null,null,20,"Source:   TIGER Grant Application Recommendations"]
[]
[null,null,null,null,null,null,null,null,"INPUT",null,"Enter the Beginning Year of the Analysis",null,null,null,2019]
[]
[null,null,null,null,null,null,null,null,"INPUT ",null,"Enter Discount Rate",null,null,null,{"$f":"Parameters!$P$27","v":7.0000000000000007E-2},"Source:  Office of Management and Budget"]
[]
[null,null,null,null,null,null,null,null,null,null,"NET PRESENT VALUE OF COSTS",null,{"$f":"NPV(IF($N$79>0,$N$79,$O$79),INDIRECT(ADDRESS(ROW($L$71),IF($N$77>0,$N$77,$O$77)-$L$48+COLUMN($L$71))):INDIRECT(ADDRESS(ROW($L$71),IF($N77>0,$N$77,$O$77)+IF($N$75>0,$N$75,$O$75)-$L$48+COLUMN($L$71))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(N77>0,N77,O77)","v":2019},"TO ",{"$f":"IF(N75>0, N75+L82,O75+L82)","v":2039}]

{"sheet":"BENEFIT ESTIMATE","index":43,"n_rows":91,"n_cols":12,"rows_kept":91,"cut":false,"hidden":false,"merged":[[60,1,60,6],[61,1,61,6],[53,10,72,25],[46,11,51,25],[47,1,47,6],[48,1,48,6],[49,1,49,6],[50,1,50,6],[51,1,51,6],[46,1,46,6],[52,1,52,6],[53,1,53,6],[54,1,54,6],[55,1,55,6],[56,1,56,6],[57,1,57,6],[58,1,58,6],[59,1,59,6],[7,10,10,25],[42,10,45,25],[12,10,24,25],[26,10,40,25],[12,1,12,6],[13,1,13,6],[14,1,14,6],[15,1,15,6],[22,1,22,6],[23,1,23,6],[24,1,24,6],[25,1,25,6],[16,1,16,6],[17,1,17,6],[18,1,18,6],[19,1,19,6],[21,1,21,6],[20,1,20,6],[31,1,31,6],[30,1,30,6],[28,1,28,6],[29,1,29,6],[26,1,26,6],[27,1,27,6],[2,1,2,6],[3,1,3,6],[4,1,4,6],[5,1,5,6],[6,1,6,6],[7,1,7,6],[8,1,8,6],[9,1,9,6],[10,1,10,6],[11,1,11,6],[32,1,32,6],[33,1,33,6],[34,1,34,6],[35,1,35,6],[36,1,36,6],[44,1,44,6],[45,1,45,6],[42,1,42,6],[41,1,41,6],[37,1,37,6],[38,1,38,6],[39,1,39,6],[40,1,40,6],[43,1,43,6],[67,1,67,6],[62,1,62,6],[63,1,63,6],[64,1,64,6],[65,1,65,6],[66,1,66,6]]}
[]
[null,"Navigation",null,null,null,null,null,null,{"$f":"openingScreenTitle","v":"FHWA Tool for Operations Benefit/Cost (TOPS-BC):  Version 4.0"}]
[null,"Back",null,null,null,null,null,null,"Estimate Benefits and Conduct B/C Analysis"]
[null,"OPENING SCREEN",null,null,null,null,null,null,"Instructions:  Benefits Estimation and Cost Comparison Tool"]
[null,"GENERAL TOOL OVERVIEW"]
[null,"WHAT'S NEW"]
[null,"LIST OF ALL WORKSHEETS",null,null,null,null,null,null,null,"Purpose"]
[null,"1) ESTIMATE COSTS",null,null,null,null,null,null,null," \n","The purpose of the Benefits Estimation Tool is to provide the capability to quickly estimate the potential benefits of various TSM&O strategies.  These benefits may then be compared with strategy costs estimated in the Lifecycle Cost Estimation Tool to produce the benefit/cost ratio and net benefit measures.  The tool is designed to provide quick sketch planning estimates of TSMO strategy benefits primarily targeted at fulfilling the needs of practitioners wanting to conduct preliminary screening and initial prioritization of TSMO strategies.   "]
[null,"Cost Default Matrix"]
[null,"Cost Template"]
[null,"Traveler Information"]
[null,"En-Route Traveler Information",null,null,null,null,null,null,null,"Inputs Needed"]
[null,"Pre-Trip Traveler Information",null,null,null,null,null,null,null,null,"The user is generally only required to provide minimal information on their deployments, and these data inputs are typically composed of readily available performance measures such as:  roadway volumes, speeds, and capacities.  The user may also be required to provide data on the operating parameters of the selected TSMO strategy, such as:  the percentage of time that a dynamic message sign is displaying data, or the sophistication of a signal coordination plan (e.g., pre-set, traffic actuated, or centrally controlled timing plans).  The data required for any given analysis is dependent on the particular strategy selected.\n\nThe tool was developed to include most of the data needed to estimate the benefits of the various strategies.  This data is maintained as defaults in the tool and is based on national averages of observed impacts and/or vetted parameters used in other existing operations analysis tools.  However, the user may, and is encouraged to, review and override these defaults where they feel they have better or more locally relevant data.  Many of the default data parameters that are commonly used in analyzing multiple strategies are housed in the PARAMETERS worksheet for easy access and review.     \n\nThe data needed to provide the required inputs and/or refine the default parameters may be obtained from a variety of sources, including:  periodic performance monitoring surveys and traffic counts, travel demand models, simulation models, automated archived data systems, among other sources.  As typical with these types of analysis, the degree of confidence the user places in the input data will directly influence the confidence that may be placed in the benefit estimates output by the tool.  The Users Manual (Section 6 of the Operations Benefit/Cost Desk Reference) provides additional discussion on determining and selecting the appropriate data sources.  "]
[null,"Traffic Signal Systems (TSS)"]
[null,"Preset Timing"]
[null,"Traffic Actuated Timing"]
[null,"Central Control "]
[null,"Transit Signal Priority"]
[null,"Ramp Metering "]
[null,"Central Control"]
[null,"Traffic Actuated"]
[null,"Preset Timing"]
[null,"Freight Strategies"]
[null,"Truck Only Lanes"]
[null,"Compliance"]
[null,"Truck Parking and Reservation Systems",null,null,null,null,null,null,null,"Outputs"]
[null,"Climbing Lanes",null,null,null,null,null,null,null,null,"The primary outputs from the tool include an Average Annual Benefit and a forecasted Stream of Benefits.  The Average Annual Benefit represents a snapshot of the incremental average level of benefits (in current year dollars*) that are estimated for the TSMO strategy.  The Stream of Benefits represents the year-by-year anticipated benefits (in current year dollars) expected from the strategy.  Benefits are forecast from the deployment date to the year 2100.  Any costs estimated for the particular strategy in the Lifecycle Cost Estimation tool are carried forward and displayed on the form.  This allows for the calculation of Benefit/Cost Ratio and Net Benefit, as well as the calculation of the Net Present Value (NPV) from the Stream of Benefits and Costs.  \n\nThe benefits estimated in the tool are based on the incremental change in various measures of effectiveness such as travel time, number of crashes, fuel use, etc.  These incremental changes in these measures of effectiveness are also displayed in numerical terms (often on a per period and annual basis) in the calculation processes for the individual strategies.  The incremental change in these measures of effectiveness are then multiplied with benefit valuations (maintained in the PARAMETERS sheet) to monetize the benefit.  Note:  an informational box appears near the top of the analysis sheet for each individual strategy that identifies the specific traveler, societal and agency benefits estimated by the analysis method.  In some cases, other benefits may also be identified that are beyond the capabilities of TOPS-BC to estimate, either due to a lack of consensus on appropriate analysis methods and/or impact parameters, or that the particular analysis requires more robust analysis than is possible within a spreadsheet based tool.  The User's Manual provides additional information and documentation of alternative analysis methods or tools that may be used in estimating these other benefits not currently analyzed within TOPS-BC. \n\n* Current year dollars are set to 2016 values by default; however, the user may inflate dollars to a different year value by entering a alternate year and approriate inflation rate on the PARAMETERS sheet.  This escalation is applied equally to both the benefits and costs data displayed in the individual analysis worksheets.   "]
[null,"Off Hours Delivery"]
[null,"Active Traffic Management"]
[null,"Variable Speed Limits"]
[null,"Part-Time Shoulder Use"]
[null,"Other Strategies"]
[null,"Traffic Incident Management"]
[null,"Travel Demand Management"]
[null,"HOT Lanes"]
[null,"Road Weather Management"]
[null,"Work Zone Management"]
[null,"Shared Use Mobility"]
[null,"Costs Summary"]
[4,"2) ESTIMATE BENEFITS"]
[null,"Parameters"]
[null,"Strategy Default Impacts",null,null,null,null,null,null,null,"Directions"]
[null,"Benefit Template",null,null,null,null,null,null,null,null,"Separate analysis worksheets are provided for individual TSMO strategies.   Each sheet requires different data inputs and utilizes varying analysis methods based on the likely impacts and benefits of the individual strategy.  \n\nWithin the individual worksheets, color is used within individual cells to highlight the source of the data in the cell according to the following convention:"]
[null,"Arterial Strategies"]
[null,"Traffic Signal Control"]
[null,"Freeway Strategies"]
[null,"Ramp Metering",null,null,null,null,null,null,null,null,null,"Yellow cells represent Default data maintained by the tool.\n\nBlue cells represent Modeled data or outputs calculated internally within the tool.\n\nGreen cells represent User Input.  These cells may represent mandatory user inputs, which are typically indicated by the word \"INPUT\" along the left hand side of the sheet.  Green cells may also represent optional user input.  Note: inputting a value into an optional user input cell will override the values shown in the default data or calculated data cells in all subsequent analysis; however, the default or calculated values will still appear in those cells as a check on the user input value.  "]
[null,"Traffic Incident Management"]
[null,"Traveler Information"]
[null,"En-Route Traveler Information"]
[null,"Pre-Trip Traveler Information"]
[null,"Freight Strategies and Systems"]
[null,"Truck Only Lanes"]
[null,"Compliance",null,null,null,null,null,null,null,null,"The user should provide the required data input to all required cells highlighted as green colored cells with the word INPUT listed along the left margin of the worksheet.  The data should be appropriate to the \"period\" being analyzed (e.g., peak hour, peak period, daily, etc.) and the \"Annualization Factor\" on the PARAMETERS sheet should be set to an appropriate multiplier.  See the guidance in the User's Manual for additional information on determining the appropriate period and annualization factor.  \n\nThe user should also review any default parameters suggested by the tool, highlighted in the middle yellow cells.  If the user intends to use their own value in the analysis, the appropriate data should be entered in the green user defined value for the line item.  The user entered value will be used for all subsequent analysis, even though the tool's default value in the yellow cell will still be displayed.  The user may likewise override the calculated values shown in the blue colored cells if they have more locally relevant data by inputting a value in the green colored cell for the particular line item.  Again, the blue cell will continue to display the original calculated value for the particular line item; however, only the user entered value will be used in all subsequent calculations of benefits.  The data displayed directly in the default (yellow) and calculated (blue) cells should not be directly altered.  \n\nCost information in the benefit/cost analysis is by default drawn from the analysis process conducted in the Lifecycle Cost Estimation Tool within TOPS-BC.  If the user has not entered any information in the analysis sheet for the similar strategy in the Lifecycle Cost Estimation Tool, no default costs will be displayed.  Once appropriate data is entered into the Lifecycle Cost Estimation Tool sheet, it will be carried forward to the associated Benefits Estimation Tool worksheet.  Note:  for several TSMO strategies with varying levels of sophistication (e.g., ramp metering or incident management), the cost value used in the benefit/cost comparison will be pulled from the appropriate Lifecycle Cost Estimation sheet according to the level of sophistication indicated by the user in the Benefits Estimation sheet.   The user has the option to enter their own user defined cost information in the green User Input cells.  Any information entered in these User Input cells will supersede any default cost data pulled from the Lifecycle Cost Estimation Tool worksheets, even though this information may still be displayed in the blue Modeled cell. \n\nBenefit valuation is estimated by applying a per unit (e.g., hour of travel time, injury crash reduction, gallon of fuel, etc.) value to the incremental change in that measure of effectiveness estimated by the Benefits Estimation Tool.  Default benefit valuations are displayed in the PARAMETERS worksheet.  Note:  if the user wants to use an alternative benefit valuation for a particular strategy, that change should be made by entering the preferred value in the appropriate User Input cell on the individual strategy worksheet.  If the user wishes to permanently modify the benefit valuation to be used in all future analysis, they may modify the value on the PARAMETERS sheet.  "]
[null,"Truck Parking and Reservation Systems"]
[null,"Climbing Lanes"]
[null,"Off Hours Delivery"]
[null,"Active Traffic Management"]
[null,"Variable Speed Limits"]
[null,"Part-Time Shoulder Use"]
[null,"Other Strategies"]
[null,"HOT Lanes"]
[null,"Travel Demand Management"]
[null,"Road Weather Management"]
[null,"Work Zone Management"]
[null,"Shared Use Mobility"]
[null,"3) MY DEPLOYMENTS"]
[null,"4) RESULTS TEMPLATE"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,"Frequently Asked Questions"]
[]
[null,null,null,null,null,null,null,null,null,"What is the appropriate capacity and volume to enter?  "]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,"What does the \"Number of Periods per Year\" entry represent?"]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,"Where do the estimated cost figures come from? "]

{"sheet":"Parameters","index":44,"n_rows":131,"n_cols":46,"rows_kept":131,"cut":false,"hidden":false,"merged":[[59,1,59,6],[48,1,48,6],[41,1,41,6],[46,1,46,6],[45,1,45,6],[50,1,50,6],[51,1,51,6],[52,1,52,6],[56,1,56,6],[57,1,57,6],[55,1,55,6],[53,1,53,6],[54,1,54,6],[43,1,43,6],[44,1,44,6],[49,1,49,6],[47,1,47,6],[58,1,58,6],[31,1,31,6],[32,1,32,6],[35,1,35,6],[40,1,40,6],[42,1,42,6],[38,1,38,6],[39,1,39,6],[36,1,36,6],[33,1,33,6],[34,1,34,6],[39,22,39,23],[38,22,38,23],[35,22,35,23],[34,22,34,23],[33,22,33,23],[28,1,28,6],[32,22,32,23],[31,22,31,23],[28,22,28,23],[20,1,20,6],[23,1,23,6],[24,1,24,6],[29,1,29,6],[30,1,30,6],[27,22,27,23],[27,1,27,6],[25,1,25,6],[26,1,26,6],[2,1,2,6],[3,1,3,6],[4,1,4,6],[5,1,5,6],[6,1,6,6],[18,1,18,6],[19,1,19,6],[24,22,24,23],[4,9,4,15],[16,22,16,23],[15,22,15,23],[14,22,14,23],[12,22,12,23],[11,22,11,23],[10,22,10,23],[7,1,7,6],[19,22,19,23],[21,22,21,23],[20,22,20,23],[62,1,62,6],[60,1,60,6],[61,1,61,6],[8,1,8,6],[9,1,9,6],[10,1,10,6],[11,1,11,6],[12,1,12,6],[13,1,13,6],[14,1,14,6],[15,1,15,6],[16,1,16,6],[37,1,37,6],[21,1,21,6],[22,1,22,6],[17,1,17,6],[67,1,67,6],[63,1,63,6],[64,1,64,6],[65,1,65,6],[66,1,66,6]]}
[]
[null,"Navigation",null,null,null,null,null,null,{"$f":"openingScreenTitle","v":"FHWA Tool for Operations Benefit/Cost (TOPS-BC):  Version 4.0"}]
[null,"Back",null,null,null,null,null,null,"Estimate Benefits of TSM&O Strategies"]
[null,"OPENING SCREEN"]
[null,"GENERAL TOOL OVERVIEW",null,null,null,null,null,null,null,"Benefit Estimation Parameters"]
[null,"WHAT'S NEW"]
[null,"LIST OF ALL WORKSHEETS",null,null,null,null,null,null,"General Parameters",null,null,null,null,null,null,null,null,"Benefit Valuations",null,null,null,null,null,null,null,"Speed/Flow Relationships",null,null,null,null,"Crash Rates (per Million VMT)",null,null,null,null,null,"Fuel Economy (MPG)",null,null,null,null,"Incident Related Delay Factors"]
[null,"1) ESTIMATE COSTS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Changes in this column"]
[null,"Cost Default Matrix",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"must be made in Formula Bar",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Autos",null,26.2]
[null,"Cost Template",null,null,null,null,null,null,"Year of Dollars Displayed",null,null,null,null,null,null,null,null,"Recurring Travel Time (per hour)",null,null,null,null,null,null,null,null,null,"V/C Ratio","Speed Factor",null,"Freeways",null,"Vehicle","VC Ratio ",null,null,null,"Trucks",null,18.8,null,null,"VC Ratio ( = volume * duration / capacity )"]
[null,"Traveler Information",null,null,null,null,null,null,null,"Year of Dollar Display",null,null,null,null,null,2019,null,null,"\"On the Clock\" Travel Time",null,null,null,{"$f":"34.9*adjustmentFactor","v":37.583482812499994},null,null,"Freeways",null,0.2,0.99997589519681684,null,null,"Fatality","Auto",0.1,6.6E-3,null,null,null,null,null,null,"Duration ",null,"2 lane","3 lane","4 lane"]
[null,"En-Route Traveler Information",null,null,null,null,null,null,null,"Inflation Rate",null,null,null,null,null,2.5000000000000001E-2,null,null,"Other Auto Travel Time",null,null,null,{"$f":"14.2*adjustmentFactor","v":15.291846874999997},null,null,null,null,0.3,0.99973821471643498,null,null,null,null,0.2,6.6E-3,null,null,null,null,null,null,1,5.0000000745057997E-2,3.4378498270370897E-8,1.4375299839386399E-9,4.3918900634320999E-12]
[null,"Pre-Trip Traveler Information",null,null,null,null,null,null,null,"Adjustment Factor",null,null,null,null,null,{"$f":"(1+P12)^(P11-2016)","v":1.0768906249999999},null,null,"Truck Travel Time",null,null,null,{"$f":"27.82*adjustmentFactor","v":29.959097187499996},null,null,null,null,0.5,0.99474097618293567,null,null,null,null,0.3,6.6E-3,null,null,null,null,null,null,null,0.10000000149011599,5.2400400818442005E-7,4.6320998592364002E-8,5.8198701413658599E-10]
[null,"Traffic Signal Systems (TSS)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Non-Recurring Travel Time (per hour)",null,null,null,null,null,null,null,null,null,0.7,0.9631399630200248,null,null,null,null,0.4,6.6E-3,null,null,null,null,null,null,null,0.15000000596046401,2.57854003393731E-6,3.5318001323503199E-7,1.0147400253401799E-8]
[null,"Preset Timing",null,null,null,null,null,null,"Annualization Factor",null,null,null,null,null,null,null,null,null,"\"On the Clock\" Travel Time",null,null,null,{"$f":"34.9*adjustmentFactor","v":37.583482812499994},null,null,null,null,0.8,0.92254975673796347,null,null,null,null,0.5,6.6E-3,null,null,null,null,null,null,null,0.20000000298023199,7.9869796536513604E-6,1.4925800542187001E-6,7.7121399044699501E-8]
[null,"Traffic Actuated Timing",null,null,null,null,null,null,null,"Number of Periods per Year",null,null,null,null,null,250,null,null,"Other Auto Travel Time",null,null,null,{"$f":"14.2*adjustmentFactor","v":15.291846874999997},null,null,null,null,0.9,0.85626246752641844,null,null,null,null,0.6,6.6E-3,null,null,null,null,null,null,null,0.25,1.9197299479856102E-5,4.5651800064660998E-6,3.7186899248808898E-7]
[null,"Central Control ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Truck Travel Time",null,null,null,{"$f":"27.82*adjustmentFactor","v":29.959097187499996},null,null,null,null,1,0.76219512195121952,null,null,null,null,0.7,6.6E-3,null,null,null,null,null,null,null,0.30000001192092901,3.9302598452195498E-5,1.1380399882909799E-5,1.3446799584926301E-6]
[null,"Transit Signal Priority",null,null,null,null,null,null,"Net Present Value Calculation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.1000000000000001,0.64658057607853736,null,null,null,null,0.8,6.6E-3,null,null,null,null,null,null,null,0.34999999403953502,7.2031500167213299E-5,2.46353993134107E-5,3.9865099097369196E-6]
[null,"Ramp Metering ",null,null,null,null,null,null,null,"Default Time Horizon (Years)",null,null,null,null,null,20,null,"Crashes (per occurrence)",null,null,null,null,null,null,null,null,null,1.2,0.5230223025061661,null,null,null,null,0.9,6.6E-3,null,null,null,null,null,null,null,0.40000000596046398,1.21739998576231E-4,4.8094898374984E-5,1.02195999716059E-5]
[null,"Central Control",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fatality",null,null,null,{"$f":"11405188*adjustmentFactor","v":12282140.033562498},null,null,null,null,1.4,0.30688686525764458,null,null,null,null,1,6.6E-3,null,null,null,null,null,null,null,0.44999998807907099,1.9340700237080401E-4,8.6770902271382497E-5,2.34456001635408E-5]
[null,"Traffic Actuated",null,null,null,null,null,null,"Traffic Mix",null,null,null,null,null,null,null,null,null,"Injury ",null,null,null,{"$f":"330435*adjustmentFactor","v":355842.35367187497},null,null,null,null,1.6,0.16794258809305412,null,null,null,"Truck",0.1,6.6E-3,null,null,null,null,null,null,null,0.5,2.9264501063153099E-4,1.4710400137119001E-4,4.9277801736025099E-5]
[null,"Preset Timing",null,null,null,null,null,null,null,"Percentage Trucks",null,null,null,null,null,0.1,null,null,"Property Damage Only (PDO)",null,null,null,{"$f":"11913*adjustmentFactor","v":12828.998015624999},null,null,null,null,1.8,9.1687963712172985E-2,null,null,null,null,0.2,6.6E-3,null,null,null,null,null,null,null,0.55000001192092896,4.2577399290166801E-4,2.37155007198453E-4,9.6487303380854401E-5]
[null,"Freight Strategies",null,null,null,null,null,null,null,"Percentage \"On-the-Clock\" Travel Purpose (Autos)",null,null,null,null,null,0.2,null,null,null,null,null,null,null,null,null,null,null,2,5.1513054154259788E-2,null,null,null,null,0.3,6.6E-3,null,null,null,null,null,null,null,0.60000002384185702,6.0015200870111498E-4,3.6684799124486701E-4,1.7818900232668901E-4]
[null,"Truck Only Lanes",null,null,null,null,null,null,null,"Average Auto Occupancy (NHTS 09)",null,null,null,null,null,1.67,null,"Fuel Use",null,null,null,null,null,null,null,null,null,2.5,1.4403351291415541E-2,null,null,null,null,0.4,6.6E-3,null,null,null,null,null,null,null,0.64999997615814198,8.2539697177708095E-4,5.4846797138452497E-4,3.1330098863690999E-4]
[null,"Compliance",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Per Gallon (Excluding Taxes)",null,null,null,2.82,null,null,null,null,3,4.9747945134242929E-3,null,null,null,null,0.5,6.6E-3,null,null,null,null,null,null,null,0.69999998807907104,1.1174599640071301E-3,7.9827697481960004E-4,5.2834302186965899E-4]
[null,"Truck Parking and Reservation Systems",null,null,null,null,null,null,"Discount Rate",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,9.1944759741879162E-4,null,null,null,null,0.6,6.6E-3,null,null,null,null,null,null,null,0.75,1.5108600491657799E-3,1.1423700489103701E-3,8.5988797945901697E-4]
[null,"Climbing Lanes",null,null,null,null,null,null,null,"Discount Rate (for 20 year analysis)",null,null,null,null,null,7.0000000000000007E-2,null,"Non-fuel Operating Costs (per VMT) ",null,null,null,null,null,null,null,null,null,5,2.4756961372172844E-4,null,null,null,null,0.7,6.6E-3,null,null,null,null,null,null,null,0.80000001192092896,2.0928799640387301E-3,1.6373799880966501E-3,1.35971000418067E-3]
[null,"Off Hours Delivery",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Auto",null,null,null,{"$f":"0.25*adjustmentFactor","v":0.26922265624999997},null,null,null,null,6,8.4711975262117615E-5,null,null,null,null,0.8,6.6E-3,null,null,null,null,null,null,null,0.85000002384185702,3.09209991246461E-3,2.4384700227528802E-3,2.11483007296919E-3]
[null,"Active Traffic Management",null,null,null,null,null,null,"Analysis Time Horizon",null,null,null,null,null,null,null,null,null,"Truck ",null,null,null,{"$f":"0.37*adjustmentFactor","v":0.39844953124999993},null,null,null,null,12,1.4355605396039601E-6,null,null,null,null,0.9,6.6E-3,null,null,null,null,null,null,null,0.89999997615814198,5.0949798896908699E-3,4.0077199228107903E-3,3.3482699654996399E-3]
[null,"Variable Speed Limits",null,null,null,null,null,null,null,"Years ",null,null,null,null,null,20,null,null,null,null,null,null,null,null,null,"Arterials",null,0.2,0.99591139798077677,null,null,null,null,1,6.6E-3,null,null,null,null,null,null,null,0.94999998807907104,9.5471199601888605E-3,7.7119697816669898E-3,5.9221801348030498E-3]
[null,"Part-Time Shoulder Use",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Emission Cost (per ton)",null,null,null,null,null,null,null,null,null,0.3,0.98632820751539418,null,null,"Injury","Auto",0.1,0.47630000109999998,null,null,null,null,null,null,null,1,1.9859999418258601E-2,1.7440000548958699E-2,1.36799998581409E-2]
[null,"Other Strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CO",null,null,null,{"$f":"70*adjustmentFactor","v":75.38234374999999},null,null,null,null,0.5,0.93966815442360063,null,null,null,null,0.2,0.47630000109999998,null,null,null,null,null,null,2,0.10000000149011599,3.5302299750128401E-8,1.49765000401203E-9,4.7395498983804303E-12]
[null,"Traffic Incident Management",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CO2",null,null,null,{"$f":"37*adjustmentFactor","v":39.844953124999996},null,null,null,null,0.7,0.8501672624164951,null,null,null,null,0.3,0.47630000109999998,null,null,null,null,null,null,null,0.20000000298023199,5.3808400934940405E-7,4.82582009908583E-8,6.2805699529988601E-10]
[null,"Travel Demand Management",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NOx",null,null,null,{"$f":"8000*adjustmentFactor","v":8615.1249999999982},null,null,null,null,0.8,0.79169713500298222,null,null,null,null,0.4,0.47630000109999998,null,null,null,null,null,null,null,0.30000001192092901,2.6478201107238398E-6,3.6794901348002901E-7,1.09506999024233E-8]
[null,"HOT Lanes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PM10",null,null,null,{"$f":"332000*adjustmentFactor","v":357527.68749999994},null,null,null,null,0.9,0.72744915466320226,null,null,null,null,0.5,0.47630000109999998,null,null,null,null,null,null,null,0.40000000596046398,8.2015903899446096E-6,1.5550000398434301E-6,8.3226197489238905E-8]
[null,"Road Weather Management",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VOC",null,null,null,{"$f":"1844*adjustmentFactor","v":1985.7863124999997},null,null,null,null,1,0.66050198150594452,null,null,null,null,0.6,0.47630000109999998,null,null,null,null,null,null,null,0.5,1.9713099391083199E-5,4.7560902203258499E-6,4.0130601064447499E-7]
[null,"Work Zone Management",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.1000000000000001,0.59375399016044705,null,null,null,null,0.7,0.47630000109999998,null,null,null,null,null,null,null,0.60000002384185702,4.0358700061915402E-5,1.18563002615701E-5,1.4511200561173601E-6]
[null,"Shared Use Mobility",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Noise (per VMT)",null,null,null,null,null,null,null,null,null,1.2,0.52956173777991644,null,null,null,null,0.8,0.53179997209999996,null,null,null,null,null,null,null,0.69999998807907104,7.3966999480035102E-5,2.5665600333013501E-5,4.3020800148951804E-6]
[null,"Costs Summary",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Auto",null,null,null,{"$f":"0.0011*adjustmentFactor","v":1.1845796874999999E-3},null,null,null,null,1.4,0.41478447054174505,null,null,null,null,0.9,0.67699998620000001,null,null,null,null,null,null,null,0.80000001192092896,1.25011007185094E-4,5.0106198614230298E-5,1.10286000563064E-5]
[null,"2) ESTIMATE BENEFITS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Truck",null,null,null,{"$f":"0.033*adjustmentFactor","v":3.5537390624999998E-2},null,null,null,null,1.6,0.32192290972906806,null,null,null,null,1,0.70599997039999995,null,null,null,null,null,null,null,0.89999997615814198,1.9860599422827301E-4,9.0399902546778294E-5,2.5301500500063398E-5]
[4,"Parameters",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.8,0.25003684946476989,null,null,null,"Truck",0.1,0.47630000109999998,null,null,null,null,null,null,null,1,3.0052699730731498E-4,1.53258006321266E-4,5.3178700909484103E-5]
[null,"Strategy Default Impacts",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,0.1955091084941625,null,null,null,null,0.2,0.47630000109999998,null,null,null,null,null,null,null,1.1000000238418499,4.3732600170187598E-4,2.4708898854441897E-4,1.0412499977974199E-4]
[null,"Benefit Template",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.5,0.11063645205918823,null,null,null,null,0.3,0.47630000109999998,null,null,null,null,null,null,null,1.20000004768371,6.16846024058759E-4,3.8229700294323201E-4,1.9229500321671299E-4]
[null,"Arterial Strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,6.7144489596794865E-2,null,null,null,null,0.4,0.47630000109999998,null,null,null,null,null,null,null,1.29999995231628,8.5011200280860001E-4,5.7204801123589201E-4,3.3811401226557699E-4]
[null,"Traffic Signal Control",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,2.9462340136876448E-2,null,null,null,null,0.5,0.47630000109999998,null,null,null,null,null,null,null,1.3999999761581401,1.1576199904084199E-3,8.3501602057367498E-4,5.7029601885005799E-4]
[null,"Freeway Strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,1.5301401737737691E-2,null,null,null,null,0.6,0.47630000109999998,null,null,null,null,null,null,null,1.5,1.5882999869063501E-3,1.2057799613103199E-3,9.2915201094001499E-4]
[null,"Ramp Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,8.9108208645114501E-3,null,null,null,null,0.7,0.47630000109999998,null,null,null,null,null,null,null,1.6000000238418499,2.2722599096596202E-3,1.77176995202899E-3,1.4768800465389999E-3]
[null,"Traffic Incident Management",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,1.1218285391159583E-3,null,null,null,null,0.8,0.53179997209999996,null,null,null,null,null,null,null,1.70000004768371,3.5578000824898399E-3,2.7951800730079399E-3,2.3492099717259398E-3]
[null,"Traveler Information",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ramps",null,0.2,0.99997589519681684,null,null,null,null,0.9,0.67699998620000001,null,null,null,null,null,null,null,1.79999995231628,6.3460902310907797E-3,5.0866100937127998E-3,4.0342002175748296E-3]
[null,"En-Route Traveler Information",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.3,0.99973821471643498,null,null,null,null,1,0.70599997039999995,null,null,null,null,null,null,null,1.8999999761581401,1.2865999713539999E-2,1.10772997140884E-2,8.7860198691487295E-3]
[null,"Pre-Trip Traveler Information",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5,0.99474097618293567,null,null,"PDO","Auto",0.1,0.61710000040000001,null,null,null,null,null,null,null,2,1.9859999418258601E-2,1.7440000548958699E-2,1.36799998581409E-2]
[null,"Freight Strategies and Systems",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.7,0.9631399630200248,null,null,null,null,0.2,0.61710000040000001,null,null,null,null,null,null,3,0.15000000596046401,3.7135500008389499E-8,1.61786994912205E-9,5.4500202094354101E-12]
[null,"Truck Only Lanes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.8,0.92254975673796347,null,null,null,null,0.3,0.61710000040000001,null,null,null,null,null,null,null,0.30000001192092901,5.6602698350616202E-7,5.2131998273807701E-8,7.2220401881040103E-10]
[null,"Compliance",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.9,0.85626246752641844,null,null,null,null,0.4,0.61710000040000001,null,null,null,null,null,null,null,0.44999998807907099,2.7853300252900201E-6,3.9748599078848201E-7,1.25922001714684E-8]
[null,"Truck Parking and Reservation Systems",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0.76219512195121952,null,null,null,null,0.5,0.61710000040000001,null,null,null,null,null,null,null,0.60000002384185702,8.6275103967636807E-6,1.6798300066511699E-6,9.5701999214270406E-8]
[null,"Climbing Lanes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.1000000000000001,0.64658057607853736,null,null,null,null,0.6,0.61710000040000001,null,null,null,null,null,null,null,0.75,2.07367993425577E-5,5.1378801799728501E-6,4.6146300292093598E-7]
[null,"Off Hours Delivery",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.2,0.5230223025061661,null,null,null,null,0.7,0.61710000040000001,null,null,null,null,null,null,null,0.89999997615814198,4.24544996349141E-5,1.2808000064978799E-5,1.6686500430296201E-6]
[null,"Active Traffic Management",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.4,0.30688686525764458,null,null,null,null,0.8,0.71829998490000002,null,null,null,null,null,null,null,1.04999995231628,7.7808203059248599E-5,2.7725900508812602E-5,4.9469699661131E-6]
[null,"Variable Speed Limits",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.6,0.16794258809305412,null,null,null,null,0.9,0.836499989,null,null,null,null,null,null,null,1.20000004768371,1.3150399900041499E-4,5.4128398915054202E-5,1.26819004435674E-5]
[null,"Part-Time Shoulder Use",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.8,9.1687963712172985E-2,null,null,null,null,1,0.91920000310000005,null,null,null,null,null,null,null,1.3500000238418499,2.08926998311653E-4,9.7657102742232301E-5,2.90943007712485E-5]
[null,"Other Strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,5.1513054154259788E-2,null,null,null,"Truck",0.1,0.61710000040000001,null,null,null,null,null,null,null,1.5,3.1618401408195501E-4,1.6556600166950299E-4,6.1150298279244399E-5]
[null,"HOT Lanes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.5,1.4403351291415541E-2,null,null,null,null,0.2,0.61710000040000001,null,null,null,null,null,null,null,1.6499999761581401,4.6033700346015302E-4,2.6697100838646201E-4,1.19734002510085E-4]
[null,"Travel Demand Management",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,4.9747945134242929E-3,null,null,null,null,0.3,0.61710000040000001,null,null,null,null,null,null,null,1.79999995231628,6.5040698973461996E-4,4.1331499232910498E-4,2.2112499573267999E-4]
[null,"Road Weather Management",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,9.1944759741879162E-4,null,null,null,null,0.4,0.61710000040000001,null,null,null,null,null,null,null,1.95000004768371,9.0108200674876495E-4,6.1993201961740797E-4,3.8885298999957702E-4]
[null,"Work Zone Management",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,2.4756961372172844E-4,null,null,null,null,0.5,0.61710000040000001,null,null,null,null,null,null,null,2.0999999046325599,1.2450199574232099E-3,9.12301009520888E-4,6.5638602245598999E-4]
[null,"Shared Use Mobility",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,8.4711975262117615E-5,null,null,null,null,0.6,0.61710000040000001,null,null,null,null,null,null,null,2.25,1.7698999727144801E-3,1.35033996775746E-3,1.0739599820226401E-3]
[null,"3) MY DEPLOYMENTS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,1.4355605396039601E-6,null,null,null,null,0.7,0.61710000040000001,null,null,null,null,null,null,null,2.4000000953674299,2.7216400485485701E-3,2.1154501009732398E-3,1.74234004225581E-3]
[null,"4) RESULTS TEMPLATE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.8,0.71829998490000002,null,null,null,null,null,null,null,2.5499999523162802,4.77219000458717E-3,3.7981700152158698E-3,3.0110799707472298E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.9,0.836499989,null,null,null,null,null,null,null,2.70000004768371,9.67399962246418E-3,8.2803200930356893E-3,6.5856399014592101E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0.91920000310000005,null,null,null,null,null,null,null,2.8499999046325599,1.48590002208948E-2,1.29658998921513E-2,1.02306995540857E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Arterials",null,null,null,null,null,null,null,null,null,null,null,3,1.9859999418258601E-2,1.7440000548958699E-2,1.36799998581409E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fatality","Auto",0.1,1.7699999729999999E-2,null,null,null,null,null,null,"4+",0.20000000298023199,4.2178299963779798E-8,1.9484500679567402E-9,7.4387102380612999E-12]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.2,1.7699999729999999E-2,null,null,null,null,null,null,null,0.40000000596046398,6.4289099555025999E-7,6.2783897192275604E-8,9.8573305074012296E-10]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.3,1.7699999729999999E-2,null,null,null,null,null,null,null,0.60000002384185702,3.1635599953006001E-6,4.7870298658381195E-7,1.7187099743409801E-8]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.4,1.7699999729999999E-2,null,null,null,null,null,null,null,0.80000001192092896,9.7990696303895607E-6,2.02306000574026E-6,1.3062299331068E-7]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5,1.7699999729999999E-2,null,null,null,null,null,null,null,1,2.3552700440632101E-5,6.1876799009041801E-6,6.2984901205709299E-7]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.6,1.7699999729999999E-2,null,null,null,null,null,null,null,1.20000004768371,4.8219601012533497E-5,1.5424999219248999E-5,2.27753002945974E-6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.7,1.7699999729999999E-2,null,null,null,null,null,null,null,1.3999999761581401,8.8374399638269097E-5,3.3390999305993298E-5,6.7521000346459897E-6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.8,1.7699999729999999E-2,null,null,null,null,null,null,null,1.6000000238418499,1.4936500519979699E-4,6.5188498410861899E-5,1.73093994817463E-5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.9,1.7699999729999999E-2,null,null,null,null,null,null,null,1.79999995231628,2.3732800036668699E-4,1.17613999464083E-4,3.9710699638817398E-5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1.7699999729999999E-2,null,null,null,null,null,null,null,2,3.5933399340137801E-4,1.99425005121156E-4,8.3463899500202306E-5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Truck",0.1,1.7699999729999999E-2,null,null,null,null,null,null,null,2.20000004768371,5.2412197692319697E-4,3.2176499371416802E-4,1.6342700109817001E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.2,1.7699999729999999E-2,null,null,null,null,null,null,null,2.4000000953674299,7.4521201895549796E-4,4.9947202205657905E-4,3.0185299692675401E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.3,1.7699999729999999E-2,null,null,null,null,null,null,null,2.5999999046325599,1.05240999255329E-3,7.5676699634641398E-4,5.3127302089705998E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.4,1.7699999729999999E-2,null,null,null,null,null,null,null,2.7999999523162802,1.5298799844458699E-3,1.15178001578897E-3,9.0162898413836902E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5,1.7699999729999999E-2,null,null,null,null,null,null,null,3,2.4309901054948499E-3,1.8734500044956799E-3,1.5185499796643799E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.6,1.7699999729999999E-2,null,null,null,null,null,null,null,3.20000004768371,4.4977799989282998E-3,3.5902499221265299E-3,2.7980499435216102E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.7,1.7699999729999999E-2,null,null,null,null,null,null,null,3.4000000953674299,8.5121197625994596E-3,7.2244601324200604E-3,5.6865899823605997E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.8,1.7699999729999999E-2,null,null,null,null,null,null,null,3.5999999046325599,1.2545799836516301E-2,1.0862999595701601E-2,8.5518900305032695E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.9,1.7699999729999999E-2,null,null,null,null,null,null,null,3.7999999523162802,1.6119599342346101E-2,1.41131002455949E-2,1.10863000154495E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1.7699999729999999E-2,null,null,null,null,null,null,null,4,1.9859999418258601E-2,1.7440000548958699E-2,1.36799998581409E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Injury","Auto",0.1,1.6990000000000001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.2,1.6990000000000001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.3,1.6990000000000001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.4,1.6990000000000001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5,1.6990000000000001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.6,1.6990000000000001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.7,1.6990000000000001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.8,1.6990000000000001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.9,1.6990000000000001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1.6990000000000001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Truck",0.1,1.6990000000000001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.2,1.6990000000000001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.3,1.6990000000000001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.4,1.6990000000000001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5,1.6990000000000001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.6,1.6990000000000001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.7,1.6990000000000001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.8,1.6990000000000001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.9,1.6990000000000001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1.6990000000000001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PDO","Auto",0.1,2.473599911]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.2,2.473599911]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.3,2.473599911]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.4,2.473599911]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5,2.473599911]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.6,2.473599911]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.7,2.473599911]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.8,2.473599911]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.9,2.473599911]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,2.473599911]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Truck",0.1,2.473599911]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.2,2.473599911]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.3,2.473599911]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.4,2.473599911]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5,2.473599911]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.6,2.473599911]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.7,2.473599911]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.8,2.473599911]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.9,2.473599911]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,2.473599911]

{"sheet":"Strategy Default Impacts","index":45,"n_rows":31,"n_cols":15,"rows_kept":31,"cut":false,"hidden":false,"merged":[[3,1,3,10],[0,0,1,14],[3,11,3,14]]}
["These values are used by TOPS-BC to override the calculated impact of the strategy as determined by the standard methods such as the HCM methods using changes in the V/C and the HCM Speed Flow relationships.  The values in this matrix are usually NA or zero as the preferred impact method is shown on the benefit sheet for each strategy.  The user may override these values or provide a value where no default exists if they choose.  This matrix is not linked to the individual benefit pages, but is just a record of the defaults."]
[]
["Strategy Default Impacts Matrix - Default Values TOPS-BC 4.0"]
[null,"Facility Improvement Models",null,null,null,null,null,null,null,null,null,"Traveler Information Models"]
["                    Calculation Components\n\n\n\nStrategy (Mixed)","Change In Capacity (%)","Change in Freeway Link Capacity (%)","Change in Ramp Link Capacity(%)","Change in Speed (%)","Change in # of Lanes","Reduction in Crash Rate (%)","Reduction in Crash Duration  (%)","Reduction in Fuel Use (%)","Change in HOV Capacity (%)","Change in Link Volume (%)","Percent time device is disseminating useful information","Percent drivers using information","Minutes saved by drivers saving time"]
["Benefits Template",0,"NA","NA",0.12,0,0,0,0,"NA","NA",0,0,0]
["Signal Coordination: Central Control (Signal Coord.)",0,"NA","NA",0,0,0.02,0,0.05,"NA","NA","NA","NA","NA"]
["Ramp Metering: Preset Timing (Ramp Metering)",0,0,-0.35,"NA","NA",0.12,0,0.1,"NA","NA","NA","NA","NA"]
["Traffic Incident Management (TIM)",0,"NA","NA",0,0,0.1,0.3,0,"NA","NA",0,0,0]
["Freight Strategies: Truck Only Lanes (FS - Truck Only)","NA","NA","NA","NA","NA","NA","NA","NA",0,"NA","NA","NA","NA"]
["Freight Strategies: Compliance","NA","NA","NA","NA","NA","NA","NA",0.13,"NA","NA","NA","NA","NA"]
["Freight Strategies: Parking & Reservation Services (FS - Parking & Reservation)","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA"]
["Freight Strategies: Climbing Lanes (FS - Climbing Lanes)",0,"NA","NA",0,0.5,0,0,0,"NA","NA",0,0,0]
["Freight Strategies: Off Hours Delivery (OHD)",0,0,"NA",0,0,0,0,0,"NA","NA",0,0,0]
["ATM Part-Time Shoulder Use (ATDM Shoulder)",0,"NA","NA",0,0.5,0,0,0,"NA","NA",0,0,0]
["Road Weather Management (RWM)",0.05,"NA","NA",0.05,0,7.0000000000000007E-2,0,0,"NA","NA",0.05,0.1,0.05]
["Work Zone Management (Work Zone)",0,"NA","NA",0.05,0,0.05,0.1,0,"NA","NA",0,0,0]
["Active Transportation and Demand Management (ATDM General - Benefit)",0,"NA","NA",0,0,0.05,7.4999999999999997E-2,0,"NA",0.02,0,0,0]
["ATM Variable Speed Limits",0,"NA","NA",0,0,7.0000000000000007E-2,0,0,"NA",0,0,0,0]
["High-Occupancy Toll Lanes (HOT)","NA","NA","NA","NA","NA","NA","NA","NA",0.5,0,"NA","NA","NA"]
["Shared Use Mobility",0,0,"NA",0,"NA",0,0,0,"NA",0.02,0,0,0]
["                    Calculation Components\n\n\n\nStrategy (Info Only)",null,null,null,null,null,null,null,null,null,null,"Percent time device is disseminating useful information","Percent Drivers Acting on the Information","Average Time Saved (Minutes) by Drivers Acting on the Information","Average Time Saved (Minutes) by Drivers Not Acting on the Information"]
["Dynamic Message Sign",null,null,null,null,null,null,null,null,null,null,0.25,0.1,null,0]
["Comparative Travel Times",null,null,null,null,null,null,null,null,null,null,null,null,4]
["Congestion Warning",null,null,null,null,null,null,null,null,null,null,null,null,3]
["Alternative Route/Mode Rec",null,null,null,null,null,null,null,null,null,null,null,null,7]
["Highway Advisory Radio",null,null,null,null,null,null,null,null,null,null,0.01,0.05,null,0]
["Comparative Travel Times",null,null,null,null,null,null,null,null,null,null,null,null,4]
["Congestion Warning",null,null,null,null,null,null,null,null,null,null,null,null,3]
["Alternative Route/Mode Rec",null,null,null,null,null,null,null,null,null,null,null,null,7]
["Pre-Trip Traveler Information (Pre Trip Info)",null,null,null,null,null,null,null,null,null,null,"None",0.22,7,0]

{"sheet":"Benefit Template","index":46,"n_rows":105,"n_cols":37,"rows_kept":105,"cut":false,"hidden":false,"merged":[[64,1,64,6],[65,1,65,6],[66,1,66,6],[55,1,55,6],[56,1,56,6],[57,1,57,6],[58,1,58,6],[59,1,59,6],[60,1,60,6],[61,1,61,6],[62,1,62,6],[63,1,63,6],[46,1,46,6],[47,1,47,6],[48,1,48,6],[49,1,49,6],[50,1,50,6],[51,1,51,6],[52,1,52,6],[53,1,53,6],[54,1,54,6],[27,34,27,35],[30,34,30,35],[31,34,31,35],[27,1,27,6],[31,25,31,26],[31,27,31,28],[31,29,31,30],[30,21,30,22],[30,9,30,20],[30,23,30,24],[30,25,30,26],[30,27,30,28],[30,29,30,30],[30,1,30,6],[31,1,31,6],[29,23,29,24],[61,9,61,16],[62,9,62,16],[31,23,31,24],[45,17,45,18],[45,19,45,20],[40,9,40,15],[32,9,32,20],[32,23,32,24],[31,21,31,22],[31,9,31,20],[53,9,53,16],[53,17,53,18],[53,19,53,20],[50,9,50,15],[43,17,43,18],[43,9,43,16],[51,9,51,16],[51,17,51,18],[51,19,51,20],[52,9,52,16],[52,17,52,18],[52,19,52,20],[48,9,48,16],[48,17,48,18],[21,23,22,24],[21,21,22,22],[21,25,22,26],[71,9,71,24],[72,9,72,20],[72,21,72,22],[72,23,72,24],[38,9,38,31],[37,27,37,28],[37,25,37,26],[35,29,35,30],[41,19,41,20],[23,27,23,28],[23,25,23,26],[25,29,25,30],[22,9,22,20],[22,27,22,28],[22,29,22,30],[36,27,36,28],[36,25,36,26],[36,29,36,30],[43,19,43,20],[69,21,69,24],[70,9,70,16],[104,21,104,22],[104,23,104,24],[105,9,105,16],[105,17,105,18],[105,19,105,20],[105,21,105,22],[102,9,102,16],[102,17,102,18],[102,19,102,20],[104,9,104,16],[104,17,104,18],[104,19,104,20],[100,9,100,16],[100,17,100,18],[100,19,100,20],[100,21,100,22],[101,9,101,16],[101,17,101,18],[101,19,101,20],[101,21,101,22],[98,9,98,20],[98,21,98,22],[99,9,99,16],[99,17,99,18],[99,19,99,20],[99,21,99,22],[96,9,96,16],[96,17,96,18],[96,19,96,20],[96,21,96,24],[97,9,97,16],[97,17,97,18],[97,19,97,24],[93,8,98,8],[93,9,93,24],[94,9,94,16],[94,17,94,18],[94,19,94,20],[94,21,94,24],[95,9,95,16],[95,17,95,18],[95,19,95,20],[95,21,95,24],[98,23,98,24],[89,8,92,8],[89,9,89,24],[90,9,90,16],[90,17,90,18],[90,19,90,20],[90,21,90,24],[91,9,91,24],[92,9,92,20],[92,21,92,22],[92,23,92,24],[81,8,88,8],[81,9,81,24],[82,9,82,20],[82,21,82,22],[82,23,82,24],[86,9,86,16],[86,17,86,18],[86,19,86,20],[86,21,86,24],[87,9,87,24],[88,9,88,20],[88,21,88,22],[88,23,88,24],[83,9,83,24],[84,9,84,16],[84,17,84,18],[84,19,84,20],[84,21,84,24],[85,9,85,16],[85,17,85,18],[85,19,85,20],[85,21,85,24],[80,9,80,24],[66,23,66,24],[67,9,67,24],[68,9,68,16],[68,17,68,18],[68,19,68,20],[68,21,68,24],[73,8,80,8],[73,9,73,24],[74,9,74,20],[74,21,74,22],[74,23,74,24],[75,9,75,24],[76,9,76,24],[77,9,77,24],[78,9,78,24],[79,9,79,24],[65,8,72,8],[65,9,65,24],[66,9,66,20],[66,21,66,22],[69,9,69,16],[69,17,69,18],[69,19,69,20],[70,17,70,18],[70,19,70,20],[70,21,70,24],[55,8,64,8],[55,21,55,22],[56,21,56,22],[61,17,61,18],[61,19,61,20],[62,19,62,20],[64,21,64,22],[64,23,64,24],[56,9,56,20],[58,9,58,16],[59,9,59,16],[64,9,64,20],[56,23,56,24],[58,17,58,18],[58,19,58,20],[59,17,59,18],[59,19,59,20],[60,17,60,18],[60,19,60,20],[62,17,62,18],[60,9,60,16],[48,19,48,20],[45,9,45,16],[37,29,37,30],[38,1,38,6],[41,9,41,16],[41,17,41,18],[46,9,46,16],[46,17,46,18],[46,19,46,20],[42,9,42,16],[42,17,42,18],[42,19,42,20],[39,1,39,6],[39,8,54,8],[40,1,40,6],[41,1,41,6],[37,1,37,6],[37,9,37,20],[37,23,37,24],[37,21,37,22],[42,1,42,6],[43,1,43,6],[44,1,44,6],[45,1,45,6],[35,27,35,28],[35,25,35,26],[36,1,36,6],[36,9,36,20],[36,23,36,24],[36,21,36,22],[35,1,35,6],[35,9,35,20],[35,23,35,24],[35,21,35,22],[34,1,34,6],[34,9,34,20],[34,23,34,24],[34,21,34,22],[34,27,34,28],[34,25,34,26],[34,29,34,30],[33,1,33,6],[33,9,33,20],[33,23,33,24],[33,21,33,22],[33,27,33,28],[33,25,33,26],[26,27,26,28],[28,27,28,28],[29,27,29,28],[27,9,27,20],[27,21,27,22],[27,23,27,24],[32,27,32,28],[32,25,32,26],[33,29,33,30],[32,21,32,22],[32,29,32,30],[27,25,27,26],[27,27,27,28],[27,29,27,30],[28,9,28,20],[29,9,29,20],[26,21,26,22],[28,21,28,22],[29,21,29,22],[26,25,26,26],[28,25,28,26],[29,25,29,26],[26,23,26,24],[28,23,28,24],[15,21,15,22],[15,27,15,28],[19,1,19,6],[19,9,19,31],[20,1,20,6],[20,8,38,8],[20,9,20,31],[21,1,21,6],[21,9,21,16],[21,17,21,18],[22,1,22,6],[23,29,23,30],[24,1,24,6],[24,9,24,20],[24,23,24,24],[24,21,24,22],[24,27,24,28],[24,25,24,26],[24,29,24,30],[23,1,23,6],[23,9,23,20],[23,23,23,24],[23,21,23,22],[32,1,32,6],[2,1,2,6],[3,1,3,6],[4,1,4,6],[5,1,5,6],[6,1,6,6],[6,9,6,16],[6,17,6,18],[7,1,7,6],[8,1,8,6],[9,1,9,6],[10,1,10,6],[11,1,11,6],[11,8,19,8],[11,9,11,31],[12,1,12,6],[12,9,12,16],[12,17,12,18],[12,19,12,31],[13,1,13,6],[14,1,14,6],[14,9,14,16],[14,17,14,18],[14,19,14,20],[14,23,14,24],[14,27,14,28],[17,1,17,6],[17,9,17,31],[18,1,18,6],[18,9,18,16],[18,17,18,18],[18,19,18,20],[18,21,18,31],[15,25,15,26],[14,29,14,30],[15,1,15,6],[13,21,14,22],[13,25,14,26],[26,29,26,30],[28,29,28,30],[29,29,29,30],[26,1,26,6],[28,1,28,6],[29,1,29,6],[15,29,15,30],[16,1,16,6],[16,9,16,16],[16,17,16,18],[16,19,16,20],[16,23,16,24],[16,21,16,22],[16,27,16,28],[16,25,16,26],[16,29,16,30],[15,9,15,16],[15,17,15,18],[15,19,15,20],[15,23,15,24],[10,33,10,36],[12,34,12,35],[13,34,13,35],[14,34,14,35],[15,34,15,35],[16,34,16,35],[17,34,17,35],[18,34,18,35],[19,34,19,35],[11,34,11,35],[67,1,67,6],[32,34,32,35],[33,34,33,35],[34,34,34,35],[35,34,35,35],[36,34,36,35],[37,34,37,35],[38,34,38,35],[20,34,20,35],[21,34,21,35],[22,34,22,35],[23,34,23,35],[24,34,24,35],[25,34,25,35],[26,34,26,35],[28,34,28,35],[29,34,29,35],[25,1,25,6],[25,9,25,20],[25,23,25,24],[25,21,25,22],[25,27,25,28],[25,25,25,26],[26,9,26,20]]}
[]
[null,"Navigation",null,null,null,null,null,null,{"$f":"openingScreenTitle","v":"FHWA Tool for Operations Benefit/Cost (TOPS-BC):  Version 4.0"}]
[null,"Back",null,null,null,null,null,null,"Estimate Benefits of TSM&O Strategies"]
[null,"OPENING SCREEN",null,null,null,null,null,null,{"$f":"+'Traffic Signal Control'!I4","v":"(Please note, some cells will show error codes before the User enters data in the required Green Cells)"}]
[null,"GENERAL TOOL OVERVIEW",null,null,null,null,null,null,null,"Strategy: Benefit Template"]
[null,"WHAT'S NEW"]
[null,"LIST OF ALL WORKSHEETS",null,null,null,null,null,null,null,"Length of Analysis Period (Hours)",null,null,null,null,null,null,null,3]
[null,"1) ESTIMATE COSTS"]
[null,"Cost Default Matrix"]
[null,"Cost Template",null,null,null,null,null,null,"Cost Information"]
[null,"Traveler Information",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Iterative Model Run Overview"]
[null,"En-Route Traveler Information",null,null,null,null,null,null,"Facility Characteristics",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Title","Link Volume",null,"Result"]
[null,"Pre-Trip Traveler Information",null,null,null,null,null,null,null,"Link Facility Type",3,null,null,null,null,null,null,2]
[null,"Traffic Signal Systems (TSS)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Baseline Override",null,null,null,"Improvement Override"]
[null,"Preset Timing",null,null,null,null,null,null,null,"Link Length (Miles)",null,null,null,null,null,null,null,null,null,null,null,null,null,"Baseline",null,null,null,"Improvement",null,"Change"]
[null,"Traffic Actuated Timing",null,null,null,null,null,null,null,"Total Number of Lanes",null,null,null,null,null,null,null,4,null,null,null,null,null,{"$f":"inputLaneCount","v":4},null,null,null,{"$f":"inputLaneCount + FirstNonEmpty(inputImpactLaneCount,defaultImpactLaneCount)","v":4},null,{"$f":"override(overrideImprovementLaneCount,calculatedImprovementLaneCount-override(overrideBaselineLaneCount,calculatedBaselineLaneCount))","v":0}]
[null,"Central Control ",null,null,null,null,null,null,null,"Link Capacity (All Lanes - Per Period)",null,null,null,null,null,null,null,null,null,{"$f":"inputAnalysisPeriodHours*inputLaneCount*INDEX(facilityTypes,MATCH(inputFacilityType,facilityTypeId,0),3)","v":26400},null,null,null,{"$f":"FirstNonZero(inputLinkCapacity,defaultLinkCapacity)","v":26400},null,null,null,{"$f":"calculatedBaselineCapacity * (1 + FirstNonEmpty(inputImpactCapacity,defaultImpactCapacity)) + FirstNonEmpty(inputImpactLaneCount,defaultImpactLaneCount ) * calculatedBaselineCapacity / inputLaneCount","v":26400},null,{"$f":"override(overrideImprovementCapacity,calculatedImprovementCapacity)-override(overrideBaselineCapacity,calculatedBaselineCapacity)","v":0}]
[null,"Transit Signal Priority"]
[null,"Ramp Metering ",null,null,null,null,null,null,null,"Free Flow Speed (MPH) ",null,null,null,null,null,null,null,null,null,{"$f":"INDEX(facilityTypes,MATCH(inputFacilityType,facilityTypeId,0),4)","v":55},null,null,null,null,null,null,null,null,null,null,null,null,null,"`"]
[null,"Central Control"]
[null,"Traffic Actuated",null,null,null,null,null,null,"Facility Performance"]
[null,"Preset Timing",null,null,null,null,null,null,null,"Link Volume (Per Period)",null,null,null,null,null,null,null,null,null,null,null,"Baseline Override",null,"Baseline",null,"Improvement Override"]
[null,"Freight Strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Improvement",null,"Change"]
[null,"Truck Only Lanes",null,null,null,null,null,null,null,"Congested Speed",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FirstNonZero(inputFFS,defaultFFS) * speedFromVC(inputLinkVolume/override(overrideBaselineCapacity,calculatedBaselineCapacity),OFFSET(vcCurves,MATCH(INDEX(facilityTypes,MATCH(inputFacilityType,facilityTypeId,0),5),INDIRECT(\"Parameters!\"&ADDRESS(ROW(vcCurves),COLUMN(vcCurves))&\":\"&ADDRESS(ROW(vcCurves)+ROWS(vcCurves),COLUMN(vcCurves))),0) - 1,0))","v":54.998674235824929},null,null,null,{"$f":"FirstNonZero(inputFFS,defaultFFS) * speedFromVC(inputLinkVolume/override(overrideImprovementCapacity,calculatedImprovementCapacity),OFFSET(vcCurves,MATCH(INDEX(facilityTypes,MATCH(inputFacilityType,facilityTypeId,0),5),INDIRECT(\"Parameters!\"&ADDRESS(ROW(vcCurves),COLUMN(vcCurves))&\":\"&ADDRESS(ROW(vcCurves)+ROWS(vcCurves),COLUMN(vcCurves))),0)-1,0)) + FirstNonEmpty(inputImpactSpeedChange,defaultImpactSpeedChange)* override(overrideBaselineSpeed,calculatedBaselineSpeed)","v":54.998674235824929},null,{"$f":"override(overrideImprovementSpeed,calculatedImprovementSpeed) - override(overrideBaselineSpeed,calculatedBaselineSpeed)","v":0}]
[null,"Compliance",null,null,null,null,null,null,null,"Vehicles Miles Traveled (VMT)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"inputLinkVolume*inputLinkLength","v":0},null,null,null,{"$f":"inputLinkVolume*inputLinkLength","v":0},null,{"$f":"override(overrideImprovementVMT,calculatedImprovementVMT) - override(overrideBaselineVMT,calculatedBaselineVMT)","v":0}]
[null,"Truck Parking and Reservation Systems",null,null,null,null,null,null,null,"V/C",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"inputLinkVolume/override(overrideBaselineCapacity,calculatedBaselineCapacity)","v":0},null,null,null,{"$f":"inputLinkVolume/override(overrideImprovementCapacity,calculatedImprovementCapacity)","v":0},null,{"$f":"override(overrideImprovementVC,calculatedImprovementVC) - override(overrideBaselineVC,calculatedBaselineVC)","v":0}]
[null,"Climbing Lanes",null,null,null,null,null,null,null,"TTI(m)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((IF(V33>0,V33,X33)/IF(overrideBaselineSpeed<0,overrideBaselineSpeed,calculatedBaselineSpeed))/(IF(V33>0,V33,X33)/IF(inputFFS>0,inputFFS,defaultFFS)),0)","v":0},null,null,null,{"$f":"IFERROR((IF(Z33>0,Z33,AB33)/IF(overrideImprovementSpeed<0,overrideImprovementSpeed,calculatedImprovementSpeed))/(IF(Z33>0,Z33,AB33)/IF(inputFFS>0,inputFFS,defaultFFS)),0)","v":0},null,{"$f":"IF($Z$27>0,$Z$27,$AB$27)-IF($V$27>0,$V$27,$X$27)","v":0}]
[null,"Off Hours Delivery",null,null,null,null,null,null,null,"TTI(50)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($V$28>0,$V$28,(4.01224/((1+EXP(1.7417-0.93677*IF($V$27>0,$V$27,$X$27)))^(1/0.82741))))","v":0.40220698000728722},null,null,null,{"$f":"IF($Z$28>0,$Z$28,(4.01224/((1+EXP(1.7417-0.93677*IF($Z$27>0,$Z$27,$AB$27)))^(1/0.82741))))","v":0.40220698000728722},null,{"$f":"IF($Z$29>0,$Z$29,$AB$29)-IF($V$29>0,$V$29,$X$29)","v":0}]
[null,"Active Traffic Management",null,null,null,null,null,null,null,"TTI(80)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($V$29>0,$V$29,(5.3746/((1+EXP(-1.5782-0.85867*IF($V$28>0,$V$28,$X$28)))^(1/0.04953))))","v":0.34258408674922602},null,null,null,{"$f":"IF($Z$29>0,$Z$29,(5.3746/((1+EXP(-1.5782-0.85867*IF($Z$28>0,$Z$28,$AB$28)))^(1/0.04953))))","v":0.34258408674922602},null,{"$f":"IF($Z$29>0,$Z$29,$AB$29)-IF($V$29>0,$V$29,$X$29)","v":0}]
[null,"Variable Speed Limits",null,null,null,null,null,null,null,"TTI(95)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($V$30>0,$V$30,1+3.67*LN(IF($V$28>0,$V$28,$X$28)))","v":-2.3425936013197157},null,null,null,{"$f":"IF($Z$30>0,$Z$30,1+3.67*LN(IF($Z$28>0,$Z$28,$AB$28)))","v":-2.3425936013197157},null,{"$f":"IF($Z$30>0,$Z$30,$AB$30)-IF($V$30>0,$V$30,$X$30)","v":0}]
[null,"Part-Time Shoulder Use",null,null,null,null,null,null,null,"Total Buffer Time at TTI(80)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($V$29>0,$V$29,$X$29)-IF($V$28>0,$V$28,$X$28))*override(overrideBaselineVHT,calculatedBaselineVHT)","v":0},null,null,null,{"$f":"(IF($Z$29>0,$Z$29,$AB$29)-IF($Z$28>0,$Z$28,$AB$28))*override(overrideImprovementVHT,calculatedImprovementVHT)","v":0},null,{"$f":"IF($Z$31>0,$Z$31,$AB$31)-IF($V$31>0,$V$31,$X$31)","v":0}]
[null,"Other Strategies",null,null,null,null,null,null,null,"Total Buffer Time at TTI(95)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($V$30>0,$V$30,$X$30)-IF($V$28>0,$V$28,$X$28))*override(overrideBaselineVHT,calculatedBaselineVHT)","v":0},null,null,null,{"$f":"(IF($Z$30>0,$Z$30,$AB$30)-IF($Z$28>0,$Z$28,$AB$28))*override(overrideImprovementVHT,calculatedImprovementVHT)","v":0},null,{"$f":"IF($Z$32>0,$Z$32,$AB$32)-IF($V$32>0,$V$32,$X$32)","v":0}]
[null,"Traffic Incident Management",null,null,null,null,null,null,null,"Vehicle Hours of Travel",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(override(overrideBaselineVMT,calculatedBaselineVMT)/(override(overrideBaselineSpeed,calculatedBaselineSpeed)/60))/60","v":0},null,null,null,{"$f":"(override(overrideImprovementVMT,calculatedImprovementVMT)/(override(overrideImprovementSpeed,calculatedImprovementSpeed)/60))/60","v":0},null,{"$f":"override(overrideImprovementVHT,calculatedImprovementVHT) - override(overrideBaselineVHT,calculatedBaselineVHT)","v":0}]
[null,"Travel Demand Management",null,null,null,null,null,null,null,"Incident Related Delay (hours) per vehicle per mile",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ttrDelayRate(INT(ROUND(inputAnalysisPeriodHours,0)),override(overrideBaselineVC,calculatedBaselineVC),OFFSET(incidentDelayRates,MATCH(INT(ROUND(inputAnalysisPeriodHours,0)),INDIRECT(\"Parameters!\"&ADDRESS(ROW(incidentDelayRates),COLUMN(incidentDelayRates))&\":\"&ADDRESS(ROW(incidentDelayRates)+ROWS(incidentDelayRates),COLUMN(incidentDelayRates))),0),0),override(overrideBaselineLaneCount,calculatedBaselineLaneCount))","v":0},null,null,null,{"$f":"MIN(ttrDelayRate(INT(ROUND(inputAnalysisPeriodHours,0)),override(overrideImprovementVC,calculatedImprovementVC),OFFSET(incidentDelayRates,MATCH(INT(ROUND(inputAnalysisPeriodHours,0)),INDIRECT(\"Parameters!\"&ADDRESS(ROW(incidentDelayRates),COLUMN(incidentDelayRates))&\":\"&ADDRESS(ROW(incidentDelayRates)+ROWS(incidentDelayRates),COLUMN(incidentDelayRates))),0),0),override(overrideImprovementLaneCount,calculatedImprovementLaneCount)),override(overrideBaselineDelay,calculatedBaselineDelay)*(1-override(inputImpactCrashDurationReduction,defaultImpactCrashDurationReduction))*(1-override(inputImpactCrashRateAdjustment,defaultImpactCrashRateAdjustment)^2))","v":0},null,{"$f":"override(overrideImprovementDelay,calculatedImprovementDelay) - override(overrideBaselineDelay,calculatedBaselineDelay)","v":0}]
[null,"HOT Lanes",null,null,null,null,null,null,null,"Number of Fatality Crashes",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"override(overrideBaselineVMT,calculatedBaselineVMT) * ( parameterPercentTrucks *  accidentRate(override(overrideBaselineVC,calculatedBaselineVC),\"Fatality\",INDEX(facilityTypes,MATCH(inputFacilityType,facilityTypeId,0),6),\"Truck\") + (1 - parameterPercentTrucks) * accidentRate(override(overrideBaselineVC,calculatedBaselineVC),\"Fatality\",INDEX(facilityTypes,MATCH(inputFacilityType,facilityTypeId,0),6),\"Auto\"))  / 1000000","v":0},null,null,null,{"$f":"override(overrideImprovementVMT,calculatedImprovementVMT) * ( parameterPercentTrucks *  accidentRate(override(overrideImprovementVC,calculatedImprovementVC),\"Fatality\",INDEX(facilityTypes,MATCH(inputFacilityType,facilityTypeId,0),6),\"Truck\") + (1 - parameterPercentTrucks) * accidentRate(override(overrideImprovementVC,calculatedImprovementVC),\"Fatality\",INDEX(facilityTypes,MATCH(inputFacilityType,facilityTypeId,0),6),\"Auto\"))  / 1000000 - FirstNonEmpty(inputImpactCrashRateAdjustment,defaultImpactCrashRateAdjustment) * override(overrideBaselineFatalityCrashes,calculatedBaselineFatalityCrashes)","v":0},null,{"$f":"override(overrideImprovementFatalityCrashes,calculatedImprovementFatalityCrashes) - override(overrideBaselineFatalityCrashes,calculatedBaselineFatalityCrashes)","v":0}]
[null,"Road Weather Management",null,null,null,null,null,null,null,"Number of Injury Crashes",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"override(overrideBaselineVMT,calculatedBaselineVMT) * ( parameterPercentTrucks *  accidentRate(override(overrideBaselineVC,calculatedBaselineVC),\"Injury\",INDEX(facilityTypes,MATCH(inputFacilityType,facilityTypeId,0),6),\"Truck\") + (1 - parameterPercentTrucks) * accidentRate(override(overrideBaselineVC,calculatedBaselineVC),\"Injury\",INDEX(facilityTypes,MATCH(inputFacilityType,facilityTypeId,0),6),\"Auto\"))  / 1000000","v":0},null,null,null,{"$f":"override(overrideImprovementVMT,calculatedImprovementVMT) * ( parameterPercentTrucks *  accidentRate(override(overrideImprovementVC,calculatedImprovementVC),\"Injury\",INDEX(facilityTypes,MATCH(inputFacilityType,facilityTypeId,0),6),\"Truck\") + (1 - parameterPercentTrucks) * accidentRate(override(overrideImprovementVC,calculatedImprovementVC),\"Injury\",INDEX(facilityTypes,MATCH(inputFacilityType,facilityTypeId,0),6),\"Auto\"))  / 1000000 - FirstNonEmpty(inputImpactCrashRateAdjustment,defaultImpactCrashRateAdjustment) *override(overrideBaselineInjuryCrashes, calculatedBaselineInjuryCrashes)","v":0},null,{"$f":"override(overrideImprovementInjuryCrashes,calculatedImprovementInjuryCrashes) - override(overrideBaselineInjuryCrashes,calculatedBaselineInjuryCrashes)","v":0}]
[null,"Work Zone Management",null,null,null,null,null,null,null,"Number of Property Damage Only Crashes",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"override(overrideBaselineVMT,calculatedBaselineVMT) * ( parameterPercentTrucks *  accidentRate(override(overrideBaselineVC,calculatedBaselineVC),\"PDO\",INDEX(facilityTypes,MATCH(inputFacilityType,facilityTypeId,0),6),\"Truck\") + (1 - parameterPercentTrucks) * accidentRate(override(overrideBaselineVC,calculatedBaselineVC),\"PDO\",INDEX(facilityTypes,MATCH(inputFacilityType,facilityTypeId,0),6),\"Auto\"))  / 1000000","v":0},null,null,null,{"$f":"override(overrideImprovementVMT,calculatedImprovementVMT) * ( parameterPercentTrucks *  accidentRate(override(overrideImprovementVC,calculatedImprovementVC),\"PDO\",INDEX(facilityTypes,MATCH(inputFacilityType,facilityTypeId,0),6),\"Truck\") + (1 - parameterPercentTrucks) * accidentRate(override(overrideImprovementVC,calculatedImprovementVC),\"PDO\",INDEX(facilityTypes,MATCH(inputFacilityType,facilityTypeId,0),6),\"Auto\"))  / 1000000 - FirstNonEmpty(inputImpactCrashRateAdjustment,defaultImpactCrashRateAdjustment)*override(overrideBaselinePDOCrashes,calculatedBaselinePDOCrashes)","v":0},null,{"$f":"override(overrideImprovementPDOCrashes,calculatedImprovementPDOCrashes) - override(overrideBaselinePDOCrashes,calculatedBaselinePDOCrashes)","v":0}]
[null,"Shared Use Mobility",null,null,null,null,null,null,null,"Fuel consumption (Gallons)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"override(overrideBaselineVMT,calculatedBaselineVMT) * (parameterPercentTrucks  / parameterFuelEconomyTruck + (1 - parameterPercentTrucks)  / parameterFuelEconomyAuto)","v":0},null,null,null,{"$f":"override(overrideImprovementVMT,calculatedImprovementVMT) * (parameterPercentTrucks  / parameterFuelEconomyTruck + (1 - parameterPercentTrucks)  / parameterFuelEconomyAuto) - FirstNonEmpty(inputImpactFuelUse,defaultImpactFuelUse) *override(overrideBaselineFuelUse,calculatedBaselineFuelUse)","v":0},null,{"$f":"override(overrideImprovementFuelUse,calculatedImprovementFuelUse) - override(overrideBaselineFuelUse,calculatedBaselineFuelUse)","v":0}]
[null,"Costs Summary"]
[null,"2) ESTIMATE BENEFITS",null,null,null,null,null,null,"Impacts Due to Strategy"]
[null,"Parameters",null,null,null,null,null,null,null,"Facility improvement models"]
[null,"Strategy Default Impacts",null,null,null,null,null,null,null,"Change in Capacity (%)",null,null,null,null,null,null,null,null,null,0]
[4,"Benefit Template",null,null,null,null,null,null,null,"Change in Speed (%)",null,null,null,null,null,null,null,null,null,0]
[null,"Arterial Strategies",null,null,null,null,null,null,null,"Change in # of Lanes",null,null,null,null,null,null,null,null,null,0]
[null,"Traffic Signal Control"]
[null,"Freeway Strategies",null,null,null,null,null,null,null,"Reduction in Crash Rate (%)",null,null,null,null,null,null,null,null,null,0]
[null,"Ramp Metering",null,null,null,null,null,null,null,"Reduction in Crash Duration(%)",null,null,null,null,null,null,null,null,null,0]
[null,"Traffic Incident Management"]
[null,"Traveler Information",null,null,null,null,null,null,null,"Reduction in Fuel Use (%)",null,null,null,null,null,null,null,null,null,0]
[null,"En-Route Traveler Information"]
[null,"Pre-Trip Traveler Information",null,null,null,null,null,null,null,"Traveler information models"]
[null,"Freight Strategies and Systems",null,null,null,null,null,null,null,"Percent time device is disseminating useful information",null,null,null,null,null,null,null,null,null,0]
[null,"Truck Only Lanes",null,null,null,null,null,null,null,"Percent drivers using information",null,null,null,null,null,null,null,null,null,0]
[null,"Compliance",null,null,null,null,null,null,null,"Minutes saved by drivers saving time",null,null,null,null,null,null,null,null,null,0]
[null,"Truck Parking and Reservation Systems"]
[null,"Climbing Lanes",null,null,null,null,null,null,"Reliability Benefit"]
[null,"Off Hours Delivery",null,null,null,null,null,null,null,"Average Person Hours of Buffer Time Travel Saved per Period",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($V$57>0,$V$57,-$AD$31*(Parameters!$P$24))","v":0}]
[null,"Active Traffic Management"]
[null,"Variable Speed Limits",null,null,null,null,null,null,null,"Reliability Ratio - Auto",null,null,null,null,null,null,null,null,null,1]
[null,"Part-Time Shoulder Use",null,null,null,null,null,null,null,"Reliability Ratio - Truck",null,null,null,null,null,null,null,null,null,1.2]
[null,"Other Strategies",null,null,null,null,null,null,null,"$ Value of Person Hour (per hour) \"On-the-Clock\" Auto",null,null,null,null,null,null,null,null,null,{"$f":"parameterCommercialAutoValueOfTime","v":37.583482812499994}]
[null,"HOT Lanes",null,null,null,null,null,null,null,"$ Value of Person Hour (per hour) Other Auto",null,null,null,null,null,null,null,null,null,{"$f":"parameterAutoValueOfTime","v":15.291846874999997}]
[null,"Travel Demand Management",null,null,null,null,null,null,null,"$ Value of Vehicle Hour (per hour) Truck",null,null,null,null,null,null,null,null,null,{"$f":"parameterTruckValueOfTime","v":29.959097187499996}]
[null,"Road Weather Management"]
[null,"Work Zone Management",null,null,null,null,null,null,null,"Total Buffer Travel Time Benefit per Period",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($V$65>0,$V$65,IF($V$57>0,$V$57,$X$57)* ((parameterPercentTrucks*FirstNonZero(R63,T63)*FirstNonZero(R60,T60))  + (parameterPercentCommercialAuto * FirstNonZero(R61,T61) + (1 - parameterPercentCommercialAuto - parameterPercentTrucks) * FirstNonZero(R62,T62)*(FirstNonZero(R59,T59)))))","v":0}]
[null,"Shared Use Mobility",null,null,null,null,null,null,"Travel Time"]
[null,"3) MY DEPLOYMENTS",null,null,null,null,null,null,null,"Average Person Hours of Travel Saved per Period",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"override(overrideChangePHT,-calculatedChangeVHT * parameterAverageAutoOccupancy)","v":0}]
[null,"4) RESULTS TEMPLATE"]
[null,null,null,null,null,null,null,null,null,"$ Value of Person Hour (per hour) \"On-the-Clock\" Auto",null,null,null,null,null,null,null,null,null,{"$f":"parameterCommercialAutoValueOfTime","v":37.583482812499994}]
[null,null,null,null,null,null,null,null,null,"$ Value of Person Hour (per hour) Other Auto",null,null,null,null,null,null,null,null,null,{"$f":"parameterAutoValueOfTime","v":15.291846874999997}]
[null,null,null,null,null,null,null,null,null,"$ Value of Vehicle Hour (per hour) Truck",null,null,null,null,null,null,null,null,null,{"$f":"parameterTruckValueOfTime","v":29.959097187499996}]
[]
[null,null,null,null,null,null,null,null,null,"Total Recurring Travel Time Benefit per Period",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"override(overrideBenefitTravelTime,calculatedChangePHT * (parameterPercentTrucks*FirstNonZero(inputTruckValueOfTime,defaultTruckValueOfTime)  + parameterPercentCommercialAuto * FirstNonZero(inputCommercialAutoValueOfTime,defaultCommercialAutoValueOfTime) + (1 - parameterPercentCommercialAuto - parameterPercentTrucks) * FirstNonZero(inputAutoValueOfTime,defaultAutoValueOfTime) ))","v":0}]
[null,null,null,null,null,null,null,null,"ATIS Time Savings"]
[null,null,null,null,null,null,null,null,null,"Total hours saved due to ATIS deployments",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"override(overrideATISTimeSavings,inputImpactATISPercentActive * inputImpactATISPercentUtilization * inputImpactATISMinutesSaved * inputLinkVolume / 60)","v":0}]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,"Travel Time Savings: Non-Recurring Delay"]
[null,null,null,null,null,null,null,null,null,"Average Total Person Hours of Non-Recurring Delay Saved per Period",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"override(overrideChangePersonDelay,(-inputLinkVolume*calculatedChangeDelay*inputLinkLength*parameterAverageAutoOccupancy) + calculatedATISTimeSavings)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,"$ Value of Person Hour (per hour of Delay) \"On-the-Clock\" Auto",null,null,null,null,null,null,null,null,null,{"$f":"parameterCommercialAutoValueOfTimeDelay","v":37.583482812499994}]
[null,null,null,null,null,null,null,null,null,"$ Value of Person Hour (per hour of Delay) Other Auto",null,null,null,null,null,null,null,null,null,{"$f":"parameterAutoValueOfTimeDelay","v":15.291846874999997}]
[null,null,null,null,null,null,null,null,null,"$ Value of Vehicle Hour (per hour of Delay) Truck",null,null,null,null,null,null,null,null,null,{"$f":"parameterTruckValueOfTimeDelay","v":29.959097187499996}]
[]
[null,null,null,null,null,null,null,null,null,"Total Non-Recurring Delay Benefit per Period",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"override(overrideBenefitNonRecurringDelay,calculatedChangePersonDelay * (parameterPercentTrucks*FirstNonZero(inputTruckValueOfTimeDelay,defaultTruckValueOfTimeDelay)  + parameterPercentCommercialAuto * FirstNonZero(inputCommercialAutoValueOfTimeDelay,defaultCommercialAutoValueOfTimeDelay) + (1 - parameterPercentCommercialAuto - parameterPercentTrucks) * FirstNonZero(inputAutoValueOfTimeDelay,defaultAutoValueOfTimeDelay) ))","v":0}]
[null,null,null,null,null,null,null,null,"Energy"]
[null,null,null,null,null,null,null,null,null,"Average cost per gallon of fuel (excluding taxes)",null,null,null,null,null,null,null,null,null,{"$f":"parameterFuelCostGallon","v":2.82}]
[]
[null,null,null,null,null,null,null,null,null,"Total Fuel Savings Benefit",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"override(overrideBenefitFuel,-calculatedChangeFuelUse * FirstNonZero(inputFuelCostGallon,defaultFuelCostGallon))","v":0}]
[null,null,null,null,null,null,null,null,"Safety"]
[null,null,null,null,null,null,null,null,null,"$ Value of a Fatality Crash",null,null,null,null,null,null,null,null,null,{"$f":"parameterFatalityValuation","v":12282140.033562498}]
[null,null,null,null,null,null,null,null,null,"$ Value of a Injury Crash",null,null,null,null,null,null,null,null,null,{"$f":"parameterInjuryValuation","v":355842.35367187497}]
[null,null,null,null,null,null,null,null,null,"$ Value of a Property Damage Crash",null,null,null,null,null,null,null,null,null,{"$f":"parameterPDOValuation","v":12828.998015624999}]
[]
[null,null,null,null,null,null,null,null,null,"Total Modeled Crash Related Benefit per Period",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"override(overrideBenefitSafety,-calculatedChangeFatalityCrashes*FirstNonZero(inputFatalityValuation,defaultFatalityValuation)   +-calculatedChangeInjuryCrashes * FirstNonZero(inputInjuryValuation,defaultInjuryValuation) +-calculatedChangePDOCrashes * FirstNonZero(inputPDOValuation,defaultPDOValuation))","v":0}]
[]
[null,null,null,null,null,null,null,null,null,"User Entered Benefit (Annual $'s)"]
[]
[null,null,null,null,null,null,null,null,null,"Number of Analysis Periods per Year",null,null,null,null,null,null,null,null,null,{"$f":"parameterAnalysisPeriodsPerYear","v":250}]
[]
[null,null,null,null,null,null,null,null,null,"TOTAL AVERAGE ANNUAL BENEFIT",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"override(overrideBenefitAverageAnnual,FirstNonZero(inputAnalysisPeriodsPerYear,defaultAnalysisPeriodsPerYear) * (calculatedBenefitTravelTime + calculatedBenefitNonRecurringDelay + calculatedBenefitSafety + calculatedBenefitFuel+IF($V$65>0,$V$65,$X$65)) + inputUserBenefit)","v":0}]

{"sheet":"Traffic Signal Control","index":47,"n_rows":93,"n_cols":54,"rows_kept":93,"cut":false,"hidden":false,"merged":[[72,9,72,16],[68,9,68,20],[70,23,70,24],[70,21,70,22],[31,23,31,24],[31,25,31,26],[31,27,31,28],[32,9,32,20],[32,21,32,22],[51,21,51,22],[52,9,52,20],[52,21,52,22],[52,23,52,24],[33,25,33,26],[34,25,34,26],[35,21,35,22],[34,21,34,22],[37,21,37,22],[43,9,43,16],[43,17,43,18],[37,27,37,28],[38,27,38,28],[36,23,36,24],[38,23,38,24],[69,8,76,8],[27,29,27,30],[29,29,29,30],[30,29,30,30],[27,9,27,20],[29,9,29,20],[30,9,30,20],[27,21,27,22],[29,21,29,22],[30,21,30,22],[27,25,27,26],[29,25,29,26],[30,25,30,26],[27,23,27,24],[29,23,29,24],[30,23,30,24],[27,27,27,28],[28,29,28,30],[28,9,28,20],[28,21,28,22],[31,29,31,30],[32,29,32,30],[72,17,72,18],[32,23,32,24],[76,9,76,20],[68,21,68,22],[63,9,63,24],[65,19,65,20],[65,21,65,24],[66,17,66,18],[76,23,76,24],[74,9,74,16],[74,17,74,18],[74,19,74,20],[74,21,74,24],[73,9,73,16],[73,17,73,18],[73,19,73,20],[73,21,73,24],[69,9,69,24],[70,9,70,20],[72,19,72,20],[72,21,72,24],[76,21,76,22],[75,9,75,24],[71,9,71,24],[65,9,65,16],[65,17,65,18],[30,27,30,28],[46,19,46,20],[44,1,44,6],[44,9,44,16],[44,17,44,18],[42,17,42,18],[43,1,43,6],[43,19,43,20],[42,1,42,6],[42,9,42,16],[31,9,31,20],[31,1,31,6],[32,1,32,6],[34,23,34,24],[33,9,33,20],[30,1,30,6],[32,25,32,26],[32,27,32,28],[31,21,31,22],[33,1,33,6],[16,29,16,30],[25,1,25,6],[25,9,25,20],[25,23,25,24],[25,25,25,26],[26,25,26,26],[16,27,16,28],[25,27,25,28],[25,29,25,30],[23,27,23,28],[26,1,26,6],[26,9,26,20],[26,23,26,24],[26,27,26,28],[26,29,26,30],[19,19,19,20],[20,1,20,6],[16,19,16,20],[17,9,17,16],[17,17,17,18],[17,29,17,30],[16,21,16,22],[17,21,17,22],[20,9,20,27],[92,21,92,22],[92,23,92,24],[90,9,90,16],[90,17,90,18],[90,19,90,20],[92,9,92,16],[92,17,92,18],[92,19,92,20],[78,19,78,20],[78,21,78,24],[80,9,80,20],[80,23,80,24],[80,21,80,22],[86,21,86,22],[88,17,88,18],[88,19,88,20],[88,21,88,22],[79,9,79,24],[87,9,87,16],[87,17,87,18],[87,19,87,20],[87,21,87,22],[88,9,88,16],[82,21,82,24],[14,25,15,26],[9,1,9,6],[10,1,10,6],[11,1,11,6],[12,1,12,6],[14,21,15,22],[22,21,23,22],[22,25,23,26],[19,1,19,6],[19,9,19,16],[19,17,19,18],[16,23,16,24],[17,19,17,20],[17,23,17,24],[16,25,16,26],[17,25,17,26],[21,8,39,8],[21,9,21,26],[22,1,22,6],[22,9,22,16],[22,17,22,18],[23,1,23,6],[23,9,23,20],[23,23,23,24],[21,1,21,6],[27,1,27,6],[25,21,25,22],[24,21,24,22],[19,21,19,27],[29,27,29,28],[28,1,28,6],[28,23,28,24],[28,25,28,26],[28,27,28,28],[26,21,26,22],[29,1,29,6],[16,17,16,18],[17,1,17,6],[18,1,18,6],[2,1,2,6],[3,1,3,6],[4,1,4,6],[5,1,5,6],[6,1,6,6],[7,1,7,6],[8,1,8,6],[8,8,8,15],[8,16,8,17],[7,8,7,15],[7,16,7,17],[14,27,15,28],[23,29,23,30],[24,1,24,6],[24,9,24,20],[24,23,24,24],[24,27,24,28],[24,29,24,30],[12,8,20,8],[12,9,12,27],[13,1,13,6],[13,9,13,16],[13,17,13,18],[13,19,13,27],[14,1,14,6],[15,1,15,6],[15,9,15,16],[15,17,15,18],[15,19,15,20],[15,23,15,24],[17,27,17,28],[24,25,24,26],[15,29,15,30],[16,1,16,6],[16,9,16,16],[33,29,33,30],[34,1,34,6],[34,9,34,20],[34,27,34,28],[34,29,34,30],[35,1,35,6],[35,9,35,20],[35,23,35,24],[35,27,35,28],[35,29,35,30],[35,25,35,26],[33,21,33,22],[33,23,33,24],[33,27,33,28],[64,17,64,18],[64,19,64,20],[48,1,48,6],[49,1,49,6],[49,9,49,16],[49,17,49,18],[49,19,49,20],[51,8,60,8],[56,9,56,16],[56,17,56,18],[56,19,56,20],[57,9,57,16],[57,17,57,18],[57,19,57,20],[58,9,58,16],[58,17,58,18],[58,19,58,20],[60,9,60,20],[60,1,60,6],[40,8,50,8],[41,1,41,6],[41,9,41,15],[44,19,44,20],[77,8,80,8],[77,9,77,24],[78,9,78,16],[78,17,78,18],[81,8,86,8],[81,9,81,24],[82,9,82,16],[82,17,82,18],[82,19,82,20],[85,9,85,16],[85,17,85,18],[85,19,85,24],[83,9,83,16],[83,17,83,18],[83,19,83,20],[83,21,83,24],[84,9,84,16],[84,17,84,18],[84,19,84,20],[84,21,84,24],[86,9,86,20],[86,23,86,24],[11,34,11,37],[23,35,23,36],[24,35,24,36],[25,35,25,36],[26,35,26,36],[27,35,27,36],[29,35,29,36],[30,35,30,36],[33,35,33,36],[14,35,14,36],[15,35,15,36],[16,35,16,36],[17,35,17,36],[18,35,18,36],[19,35,19,36],[20,35,20,36],[21,35,21,36],[12,35,12,36],[13,35,13,36],[22,35,22,36],[35,35,35,36],[36,35,36,36],[37,35,37,36],[38,35,38,36],[39,35,39,36],[34,35,34,36],[46,1,46,6],[46,9,46,16],[46,17,46,18],[36,21,36,22],[37,1,37,6],[37,9,37,20],[37,23,37,24],[36,27,36,28],[38,1,38,6],[38,9,38,20],[39,1,39,6],[39,9,39,26],[36,29,36,30],[37,29,37,30],[36,25,36,26],[37,25,37,26],[36,1,36,6],[36,9,36,20],[38,29,38,30],[38,25,38,26],[38,21,38,22],[56,1,56,6],[57,1,57,6],[58,1,58,6],[59,1,59,6],[62,1,62,6],[51,1,51,6],[47,1,47,6],[47,9,47,16],[47,17,47,18],[47,19,47,20],[40,1,40,6],[45,1,45,6],[42,19,42,20],[54,9,54,16],[54,17,54,18],[54,19,54,20],[55,9,55,16],[55,17,55,18],[55,19,55,20],[55,1,55,6],[67,1,67,6],[63,1,63,6],[64,1,64,6],[65,1,65,6],[66,1,66,6],[64,21,64,24],[50,1,50,6],[61,1,61,6],[61,8,68,8],[61,9,61,24],[62,9,62,20],[62,23,62,24],[67,9,67,24],[68,23,68,24],[66,9,66,16],[66,19,66,20],[66,21,66,24],[62,21,62,22],[60,21,60,22],[60,23,60,24],[52,1,52,6],[53,1,53,6],[54,1,54,6],[64,9,64,16]]}
[]
[null,"Navigation",null,null,null,null,null,null,{"$f":"openingScreenTitle","v":"FHWA Tool for Operations Benefit/Cost (TOPS-BC):  Version 4.0"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Number of Signalized Intersections",3]
[null,"Back",null,null,null,null,null,null,"Estimate Benefits of TSM&O Strategies"]
[null,"OPENING SCREEN",null,null,null,null,null,null,{"$f":"+'Traffic Incident Management '!I4","v":"(Please note, some cells will show error codes before the User enters data in the required Green Cells)"}]
[null,"GENERAL TOOL OVERVIEW"]
[null,"WHAT'S NEW",null,null,null,null,null,null,null,"Strategy: Signal Coordination: Central Control"]
[null,"LIST OF ALL WORKSHEETS"]
[null,"1) ESTIMATE COSTS",null,null,null,null,null,null,"Length of Analysis Period (Hours)",null,null,null,null,null,null,null,3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Arterial Congested Speed - Without Improvement",null,null,{"$f":"#REF! * speedFromVC(#REF!/(1*#REF!),OFFSET(vcCurves,MATCH(\"Arterials\",INDIRECT(\"Parameters!\"&ADDRESS(ROW(vcCurves),COLUMN(vcCurves))&\":\"&ADDRESS(ROW(vcCurves)+ROWS(vcCurves),COLUMN(vcCurves))),0) - 1,0))","v":{"$error":"#REF!"}}]
[null,"Cost Default Matrix",null,null,null,null,null,null,"Signal Timing Type",null,null,null,null,null,null,null,3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Change in Arterial Capacity Resulting from Signal Coordination Strategy",null,{"$f":"IF(#REF!=1, 0.1,IF(#REF!=2,0.125,0.15))","v":{"$error":"#REF!"}},null,null,"Typical Range = 8 to 22% increase"]
[null,"Cost Template"]
[null,"Traveler Information",null,null,null,null,null,null,"Cost Information"]
[null,"En-Route Traveler Information",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Iterative Model Run Overview"]
[null,"Pre-Trip Traveler Information",null,null,null,null,null,null,"Facility Characteristics",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Title","Link Volume",null,"Result"]
[null,"Traffic Signal Systems (TSS)",null,null,null,null,null,null,null,"Link Facility Type",3,null,null,null,null,null,null,1]
[null,"Preset Timing",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Baseline Override",null,null,null,"Improvement Override",null,"Improvement"]
[null,"Traffic Actuated Timing",null,null,null,null,null,null,null,"Link Length (Miles)",null,null,null,null,null,null,null,null,null,null,null,null,null,"Baseline",null,null,null,null,null,"Change"]
[null,"Central Control ",null,null,null,null,null,null,null,"Total Number of Lanes",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"inputLaneCount","v":0},null,null,null,{"$f":"inputLaneCount + inputImpactLaneCount","v":0},null,{"$f":"override(overrideImprovementLaneCount,calculatedImprovementLaneCount) - override(overrideBaselineLaneCount,calculatedBaselineLaneCount)","v":0}]
[null,"Transit Signal Priority",null,null,null,null,null,null,null,"Link Capacity (All Lanes - per Period)",null,null,null,null,null,null,null,null,null,{"$f":"inputAnalysisPeriodHours*inputLaneCount*INDEX(facilityTypes,MATCH(inputFacilityType,facilityTypeId,0),3)","v":0},null,null,null,{"$f":"FirstNonZero(inputLinkCapacity,defaultLinkCapacity)","v":0},null,null,null,{"$f":"IF(0=inputLaneCount,0,calculatedBaselineCapacity * (1 +FirstNonEmpty(inputImpactCapacity,defaultImpactCapacity)) +FirstNonEmpty(inputImpactLaneCount,defaultImpactLaneCount)* calculatedBaselineCapacity / inputLaneCount)","v":0},null,{"$f":"override(overrideImprovementCapacity,calculatedImprovementCapacity) - override(overrideBaselineCapacity,calculatedBaselineCapacity)","v":0}]
[null,"Ramp Metering "]
[null,"Central Control",null,null,null,null,null,null,null,"Free Flow Speed (MPH) ",null,null,null,null,null,null,null,null,null,{"$f":"INDEX(facilityTypes,MATCH(inputFacilityType,facilityTypeId,0),4)","v":70},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"`"]
[null,"Traffic Actuated"]
[null,"Preset Timing",null,null,null,null,null,null,"Facility Performance"]
[null,"Freight Strategies",null,null,null,null,null,null,null,"Link Volume (during the time period of analysis)",null,null,null,null,null,null,null,null,null,null,null,"Baseline Override",null,null,null,"Improvement Override"]
[null,"Truck Only Lanes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Baseline",null,null,null,"Improvement",null,"Change"]
[null,"Compliance",null,null,null,null,null,null,null,"Congested Speed",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FirstNonZero(inputFFS,defaultFFS) * speedFromVC(inputLinkVolume/override(overrideBaselineCapacity,calculatedBaselineCapacity),OFFSET(vcCurves,MATCH(INDEX(facilityTypes,MATCH(inputFacilityType,facilityTypeId,0),5),INDIRECT(\"Parameters!\"&ADDRESS(ROW(vcCurves),COLUMN(vcCurves))&\":\"&ADDRESS(ROW(vcCurves)+ROWS(vcCurves),COLUMN(vcCurves))),0) - 1,0))","v":{"$error":"#VALUE!"}},null,null,null,{"$f":"FirstNonZero(inputFFS,defaultFFS) * speedFromVC(inputLinkVolume/override(overrideImprovementCapacity,calculatedImprovementCapacity),OFFSET(vcCurves,MATCH(INDEX(facilityTypes,MATCH(inputFacilityType,facilityTypeId,0),5),INDIRECT(\"Parameters!\"&ADDRESS(ROW(vcCurves),COLUMN(vcCurves))&\":\"&ADDRESS(ROW(vcCurves)+ROWS(vcCurves),COLUMN(vcCurves))),0)-1,0)) + FirstNonEmpty(inputImpactSpeedChange,defaultImpactSpeedChange)* override(overrideBaselineSpeed,calculatedBaselineSpeed)","v":{"$error":"#VALUE!"}},null,{"$f":"override(overrideImprovementSpeed,calculatedImprovementSpeed)-override(overrideBaselineSpeed,calculatedBaselineSpeed)","v":{"$error":"#VALUE!"}}]
[null,"Truck Parking and Reservation Systems",null,null,null,null,null,null,null,"Vehicles Miles Traveled (VMT)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"inputLinkVolume*inputLinkLength","v":0},null,null,null,{"$f":"inputLinkVolume*inputLinkLength","v":0},null,{"$f":"override(overrideImprovementVMT,calculatedImprovementVMT)-override(overrideBaselineVMT,calculatedBaselineVMT)","v":0}]
[null,"Climbing Lanes",null,null,null,null,null,null,null,"V/C",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"inputLinkVolume/override(overrideBaselineCapacity,calculatedBaselineCapacity)","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"inputLinkVolume/override(overrideImprovementCapacity,calculatedImprovementCapacity)","v":{"$error":"#DIV/0!"}},null,{"$f":"override(overrideImprovementVC,calculatedImprovementVC)  - override(overrideBaselineVC,calculatedBaselineVC)","v":{"$error":"#VALUE!"}}]
[null,"Off Hours Delivery",null,null,null,null,null,null,null,"TTI(m)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((IF(V34>0,V34,X34)/IF(overrideBaselineSpeed<0,overrideBaselineSpeed,calculatedBaselineSpeed))/(IF(V34>0,V34,X34)/IF(inputFFS>0,inputFFS,defaultFFS)),0)","v":0},null,null,null,{"$f":"IFERROR((IF(Z34>0,Z34,AB34)/IF(overrideImprovementSpeed<0,overrideImprovementSpeed,calculatedImprovementSpeed))/(IF(Z34>0,Z34,AB34)/IF(inputFFS>0,inputFFS,defaultFFS)),0)","v":0},null,{"$f":"IF($Z$28>0,$Z$28,$AB$28)-IF($V$28>0,$V$28,$X$28)","v":0}]
[null,"Active Traffic Management",null,null,null,null,null,null,null,"TTI(50)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($V$29>0,$V$29,(4.01224/((1+EXP(1.7417-0.93677*IF($V$28>0,$V$28,$X$28)))^(1/0.82741))))","v":0.40220698000728722},null,null,null,{"$f":"IF($Z$29>0,$Z$29,(4.01224/((1+EXP(1.7417-0.93677*IF($Z$28>0,$Z$28,$AB$28)))^(1/0.82741))))","v":0.40220698000728722},null,{"$f":"IF($Z$29>0,$Z$29,$AB$29)-IF($V$29>0,$V$29,$X$29)","v":0}]
[null,"Variable Speed Limits",null,null,null,null,null,null,null,"TTI(80)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($V$30>0,$V$30,(5.3746/((1+EXP(-1.5782-0.85867*IF($V$29>0,$V$29,$X$29)))^(1/0.04953))))","v":0.34258408674922602},null,null,null,{"$f":"IF($Z$30>0,$Z$30,(5.3746/((1+EXP(-1.5782-0.85867*IF($Z$29>0,$Z$29,$AB$29)))^(1/0.04953))))","v":0.34258408674922602},null,{"$f":"IF($Z$29>0,$Z$29,$AB$29)-IF($V$29>0,$V$29,$X$29)","v":0}]
[null,"Part-Time Shoulder Use",null,null,null,null,null,null,null,"TTI(95)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($V$31>0,$V$31,1+3.67*LN(IF($V$29>0,$V$29,$X$29)))","v":-2.3425936013197157},null,null,null,{"$f":"IF($Z$31>0,$Z$31,1+3.67*LN(IF($Z$29>0,$Z$29,$AB$29)))","v":-2.3425936013197157},null,{"$f":"IF($Z$30>0,$Z$30,$AB$30)-IF($V$30>0,$V$30,$X$30)","v":0}]
[null,"Other Strategies",null,null,null,null,null,null,null,"Total Buffer Time at TTI(80)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($V$30>0,$V$30,$X$30)-IF($V$29>0,$V$29,$X$29))*override(overrideBaselineVHT,calculatedBaselineVHT)","v":{"$error":"#VALUE!"}},null,null,null,{"$f":"(IF($Z$30>0,$Z$30,$AB$30)-IF($Z$29>0,$Z$29,$AB$29))*override(overrideImprovementVHT,calculatedImprovementVHT)","v":{"$error":"#VALUE!"}},null,{"$f":"IF($Z$32>0,$Z$32,$AB$32)-IF($V$32>0,$V$32,$X$32)","v":{"$error":"#VALUE!"}}]
[null,"Traffic Incident Management",null,null,null,null,null,null,null,"Total Buffer Time at TTI(95)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($V$31>0,$V$31,$X$31)-IF($V$29>0,$V$29,$X$29))*override(overrideBaselineVHT,calculatedBaselineVHT)","v":{"$error":"#VALUE!"}},null,null,null,{"$f":"(IF($Z$31>0,$Z$31,$AB$31)-IF($Z$29>0,$Z$29,$AB$29))*override(overrideImprovementVHT,calculatedImprovementVHT)","v":{"$error":"#VALUE!"}},null,{"$f":"IF($Z$33>0,$Z$33,$AB$33)-IF($V$33>0,$V$33,$X$33)","v":{"$error":"#VALUE!"}}]
[null,"Travel Demand Management",null,null,null,null,null,null,null,"Vehicle Hours of Travel",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(override(overrideBaselineVMT,calculatedBaselineVMT)/(override(overrideBaselineSpeed,calculatedBaselineSpeed)/60))/60","v":{"$error":"#VALUE!"}},null,null,null,{"$f":"(override(overrideImprovementVMT,calculatedImprovementVMT)/(override(overrideImprovementSpeed,calculatedImprovementSpeed)/60))/60","v":{"$error":"#VALUE!"}},null,{"$f":"override(overrideImprovementVHT,calculatedImprovementVHT)-override(overrideBaselineVHT,calculatedBaselineVHT)","v":{"$error":"#VALUE!"}}]
[null,"HOT Lanes",null,null,null,null,null,null,null,"Incident Related Delay (hours) per vehicle per mile",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ttrDelayRate(INT(ROUND(inputAnalysisPeriodHours,0)),override(overrideBaselineVC,calculatedBaselineVC ),OFFSET(incidentDelayRates,MATCH(INT(ROUND(inputAnalysisPeriodHours,0)),INDIRECT(\"Parameters!\"&ADDRESS(ROW(incidentDelayRates),COLUMN(incidentDelayRates))&\":\"&ADDRESS(ROW(incidentDelayRates)+ROWS(incidentDelayRates),COLUMN(incidentDelayRates))),0),0),override(overrideBaselineLaneCount,calculatedBaselineLaneCount))","v":{"$error":"#VALUE!"}},null,null,null,{"$f":"MIN(ttrDelayRate(INT(ROUND(inputAnalysisPeriodHours,0)),override(overrideImprovementVC,calculatedImprovementVC),OFFSET(incidentDelayRates,MATCH(INT(ROUND(inputAnalysisPeriodHours,0)),INDIRECT(\"Parameters!\"&ADDRESS(ROW(incidentDelayRates),COLUMN(incidentDelayRates))&\":\"&ADDRESS(ROW(incidentDelayRates)+ROWS(incidentDelayRates),COLUMN(incidentDelayRates))),0),0),override(overrideImprovementLaneCount,calculatedImprovementLaneCount)),override(overrideBaselineDelay,calculatedBaselineDelay)*(1-override(inputImpactCrashDurationReduction,defaultImpactCrashDurationReduction))*(1-override(inputImpactCrashRateAdjustment,defaultImpactCrashRateAdjustment)^2))","v":{"$error":"#VALUE!"}},null,{"$f":"override(overrideImprovementDelay,calculatedImprovementDelay) - override(overrideBaselineDelay,calculatedBaselineDelay)","v":{"$error":"#VALUE!"}}]
[null,"Road Weather Management",null,null,null,null,null,null,null,"Number of Fatality Crashes",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"override(overrideBaselineVMT,calculatedBaselineVMT) * ( parameterPercentTrucks *  accidentRate(override(overrideBaselineVC,calculatedBaselineVC),\"Fatality\",INDEX(facilityTypes,MATCH(inputFacilityType,facilityTypeId,0),6),\"Truck\") + (1 - parameterPercentTrucks) * accidentRate(override(overrideBaselineVC,calculatedBaselineVC),\"Fatality\",INDEX(facilityTypes,MATCH(inputFacilityType,facilityTypeId,0),6),\"Auto\"))  / 1000000","v":{"$error":"#VALUE!"}},null,null,null,{"$f":"override(overrideImprovementVMT,calculatedImprovementVMT) * ( parameterPercentTrucks *  accidentRate(override(overrideImprovementVC,calculatedImprovementVC),\"Fatality\",INDEX(facilityTypes,MATCH(inputFacilityType,facilityTypeId,0),6),\"Truck\") + (1 - parameterPercentTrucks) * accidentRate(override(overrideImprovementVC,calculatedImprovementVC),\"Fatality\",INDEX(facilityTypes,MATCH(inputFacilityType,facilityTypeId,0),6),\"Auto\"))  / 1000000 - FirstNonEmpty(inputImpactCrashRateAdjustment,defaultImpactCrashRateAdjustment) * override(overrideBaselineFatalityCrashes,calculatedBaselineFatalityCrashes)","v":{"$error":"#VALUE!"}},null,{"$f":"override(overrideImprovementFatalityCrashes,calculatedImprovementFatalityCrashes) - override(overrideBaselineFatalityCrashes,calculatedBaselineFatalityCrashes)","v":{"$error":"#VALUE!"}}]
[null,"Work Zone Management",null,null,null,null,null,null,null,"Number of Injury Crashes",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"override(overrideBaselineVMT,calculatedBaselineVMT) * ( parameterPercentTrucks *  accidentRate(override(overrideBaselineVC,calculatedBaselineVC),\"Injury\",INDEX(facilityTypes,MATCH(inputFacilityType,facilityTypeId,0),6),\"Truck\") + (1 - parameterPercentTrucks) * accidentRate(override(overrideBaselineVC,calculatedBaselineVC),\"Injury\",INDEX(facilityTypes,MATCH(inputFacilityType,facilityTypeId,0),6),\"Auto\"))  / 1000000","v":{"$error":"#VALUE!"}},null,null,null,{"$f":"override(overrideImprovementVMT,calculatedImprovementVMT) * ( parameterPercentTrucks *  accidentRate(override(overrideImprovementVC,calculatedImprovementVC),\"Injury\",INDEX(facilityTypes,MATCH(inputFacilityType,facilityTypeId,0),6),\"Truck\") + (1 - parameterPercentTrucks) * accidentRate(override(overrideImprovementVC,calculatedImprovementVC),\"Injury\",INDEX(facilityTypes,MATCH(inputFacilityType,facilityTypeId,0),6),\"Auto\"))  / 1000000 - FirstNonEmpty(inputImpactCrashRateAdjustment,defaultImpactCrashRateAdjustment) *override(overrideBaselineInjuryCrashes, calculatedBaselineInjuryCrashes)","v":{"$error":"#VALUE!"}},null,{"$f":"override(overrideImprovementInjuryCrashes,calculatedImprovementInjuryCrashes) - override(overrideBaselineInjuryCrashes,calculatedBaselineInjuryCrashes)","v":{"$error":"#VALUE!"}}]
[null,"Shared Use Mobility",null,null,null,null,null,null,null,"Number of Property Damage Only Crashes",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"override(overrideBaselineVMT,calculatedBaselineVMT) * ( parameterPercentTrucks *  accidentRate(override(overrideBaselineVC,calculatedBaselineVC),\"PDO\",INDEX(facilityTypes,MATCH(inputFacilityType,facilityTypeId,0),6),\"Truck\") + (1 - parameterPercentTrucks) * accidentRate(override(overrideBaselineVC,calculatedBaselineVC),\"PDO\",INDEX(facilityTypes,MATCH(inputFacilityType,facilityTypeId,0),6),\"Auto\"))  / 1000000","v":{"$error":"#VALUE!"}},null,null,null,{"$f":"override(overrideImprovementVMT,calculatedImprovementVMT) * ( parameterPercentTrucks *  accidentRate(override(overrideImprovementVC,calculatedImprovementVC),\"PDO\",INDEX(facilityTypes,MATCH(inputFacilityType,facilityTypeId,0),6),\"Truck\") + (1 - parameterPercentTrucks) * accidentRate(override(overrideImprovementVC,calculatedImprovementVC),\"PDO\",INDEX(facilityTypes,MATCH(inputFacilityType,facilityTypeId,0),6),\"Auto\"))  / 1000000 - FirstNonEmpty(inputImpactCrashRateAdjustment,defaultImpactCrashRateAdjustment)*override(overrideBaselinePDOCrashes,calculatedBaselinePDOCrashes)","v":{"$error":"#VALUE!"}},null,{"$f":"override(overrideImprovementPDOCrashes,calculatedImprovementPDOCrashes) - override(overrideBaselinePDOCrashes,calculatedBaselinePDOCrashes)","v":{"$error":"#VALUE!"}}]
[null,"Costs Summary",null,null,null,null,null,null,null,"Fuel consumption (Gallons)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"override(overrideBaselineVMT,calculatedBaselineVMT) * (parameterPercentTrucks  / parameterFuelEconomyTruck + (1 - parameterPercentTrucks)  / parameterFuelEconomyAuto)","v":0},null,null,null,{"$f":"override(overrideImprovementVMT,calculatedImprovementVMT) * (parameterPercentTrucks  / parameterFuelEconomyTruck + (1 - parameterPercentTrucks)  / parameterFuelEconomyAuto) - FirstNonEmpty(inputImpactFuelUse,defaultImpactFuelUse) *override(overrideBaselineFuelUse,calculatedBaselineFuelUse)","v":0},null,{"$f":"override(overrideImprovementFuelUse,calculatedImprovementFuelUse) - override(overrideBaselineFuelUse,calculatedBaselineFuelUse)","v":0}]
[null,"2) ESTIMATE BENEFITS"]
[null,"Parameters",null,null,null,null,null,null,"Impacts Due to Strategy"]
[null,"Strategy Default Impacts",null,null,null,null,null,null,null,"Facility improvement models"]
[null,"Benefit Template",null,null,null,null,null,null,null,"Change in Capacity (%)",null,null,null,null,null,null,null,null,null,{"$f":"INDEX(signalizationTimingTypes,inputSignalTimingType,3)","v":0.12}]
[null,"Arterial Strategies",null,null,null,null,null,null,null,"Change in Speed (%)",null,null,null,null,null,null,null,null,null,0]
[4,"Traffic Signal Control",null,null,null,null,null,null,null,"Change in # of Lanes",null,null,null,null,null,null,null,null,null,0]
[null,"Freeway Strategies"]
[null,"Ramp Metering",null,null,null,null,null,null,null,"Reduction in Crash Rate (%)",null,null,null,null,null,null,null,null,null,0.02]
[null,"Traffic Incident Management",null,null,null,null,null,null,null,"Reduction in Crash Duration(%)",null,null,null,null,null,null,null,null,null,0]
[null,"Traveler Information"]
[null,"En-Route Traveler Information",null,null,null,null,null,null,null,"Reduction in Fuel Use (%)",null,null,null,null,null,null,null,null,null,0.05]
[null,"Pre-Trip Traveler Information"]
[null,"Freight Strategies and Systems",null,null,null,null,null,null,"Reliability Benefit"]
[null,"Truck Only Lanes",null,null,null,null,null,null,null,"Average Person Hours of Buffer Time Travel Saved per Period",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($V$53>0,$V$53,-$AD$32*(Parameters!$P$24))","v":{"$error":"#VALUE!"}}]
[null,"Compliance"]
[null,"Truck Parking and Reservation Systems",null,null,null,null,null,null,null,"Reliability Ratio - Auto",null,null,null,null,null,null,null,null,null,1]
[null,"Climbing Lanes",null,null,null,null,null,null,null,"Reliability Ratio - Truck",null,null,null,null,null,null,null,null,null,1.2]
[null,"Off Hours Delivery",null,null,null,null,null,null,null,"$ Value of Person Hour (per hour) \"On-the-Clock\" Auto",null,null,null,null,null,null,null,null,null,{"$f":"parameterCommercialAutoValueOfTime","v":37.583482812499994}]
[null,"Active Traffic Management",null,null,null,null,null,null,null,"$ Value of Person Hour (per hour) Other Auto",null,null,null,null,null,null,null,null,null,{"$f":"parameterAutoValueOfTime","v":15.291846874999997}]
[null,"Variable Speed Limits",null,null,null,null,null,null,null,"$ Value of Vehicle Hour (per hour) Truck",null,null,null,null,null,null,null,null,null,{"$f":"parameterTruckValueOfTime","v":29.959097187499996}]
[null,"Part-Time Shoulder Use"]
[null,"Other Strategies",null,null,null,null,null,null,null,"Total Buffer Travel Time Benefit per Period",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($V$61>0,$V$61,IF($V$53>0,$V$53,$X$53)* ((parameterPercentTrucks*FirstNonZero(R59,T59)*FirstNonZero(R56,T56))  + (parameterPercentCommercialAuto * FirstNonZero(R57,T57) + (1 - parameterPercentCommercialAuto - parameterPercentTrucks) * FirstNonZero(R58,T58)*(FirstNonZero(R55,T55)))))","v":{"$error":"#VALUE!"}}]
[null,"HOT Lanes",null,null,null,null,null,null,"Travel Time"]
[null,"Travel Demand Management",null,null,null,null,null,null,null,"Average Person Hours of Travel Saved per Period",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"override(overrideChangePHT,-calculatedChangeVHT * parameterAverageAutoOccupancy)","v":{"$error":"#VALUE!"}}]
[null,"Road Weather Management"]
[null,"Work Zone Management",null,null,null,null,null,null,null,"$ Value of Person Hour (per hour) \"On-the-Clock\" Auto",null,null,null,null,null,null,null,null,null,{"$f":"parameterCommercialAutoValueOfTime","v":37.583482812499994}]
[null,"Shared Use Mobility",null,null,null,null,null,null,null,"$ Value of Person Hour (per hour) Other Auto",null,null,null,null,null,null,null,null,null,{"$f":"parameterAutoValueOfTime","v":15.291846874999997}]
[null,"3) MY DEPLOYMENTS",null,null,null,null,null,null,null,"$ Value of Vehicle Hour (per hour) Truck",null,null,null,null,null,null,null,null,null,{"$f":"parameterTruckValueOfTime","v":29.959097187499996}]
[null,"4) RESULTS TEMPLATE"]
[null,null,null,null,null,null,null,null,null,"Total Recurring Travel Time Benefit per Period",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"override(overrideBenefitTravelTime,calculatedChangePHT * (parameterPercentTrucks*FirstNonZero(inputTruckValueOfTime,defaultTruckValueOfTime)  + parameterPercentCommercialAuto *FirstNonZero(inputCommercialAutoValueOfTime,defaultCommercialAutoValueOfTime) + (1 - parameterPercentCommercialAuto - parameterPercentTrucks) * FirstNonZero(inputAutoValueOfTime,defaultAutoValueOfTime) ))","v":{"$error":"#VALUE!"}}]
[null,null,null,null,null,null,null,null,"Travel Time Savings: Non-Recurring Delay"]
[null,null,null,null,null,null,null,null,null,"Average Total Person Hours of Non-Recurring Delay Saved per Period",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"override(overrideChangePersonDelay,-inputLinkVolume*calculatedChangeDelay*inputLinkLength*parameterAverageAutoOccupancy)","v":{"$error":"#VALUE!"}}]
[]
[null,null,null,null,null,null,null,null,null,"$ Value of Person Hour (per hour of Delay) \"On-the-Clock\" Auto",null,null,null,null,null,null,null,null,null,{"$f":"parameterCommercialAutoValueOfTimeDelay","v":37.583482812499994}]
[null,null,null,null,null,null,null,null,null,"$ Value of Person Hour (per hour of Delay) Other Auto",null,null,null,null,null,null,null,null,null,{"$f":"parameterAutoValueOfTimeDelay","v":15.291846874999997}]
[null,null,null,null,null,null,null,null,null,"$ Value of Vehicle Hour (per hour of Delay) Truck",null,null,null,null,null,null,null,null,null,{"$f":"parameterTruckValueOfTimeDelay","v":29.959097187499996}]
[]
[null,null,null,null,null,null,null,null,null,"Total Non-Recurring Delay Benefit per Period",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"override(overrideBenefitNonRecurringDelay,calculatedChangePersonDelay * (parameterPercentTrucks*FirstNonZero(inputTruckValueOfTimeDelay,defaultTruckValueOfTimeDelay)  + parameterPercentCommercialAuto * FirstNonZero(inputCommercialAutoValueOfTimeDelay,defaultCommercialAutoValueOfTimeDelay) + (1 - parameterPercentCommercialAuto - parameterPercentTrucks) * FirstNonZero(inputAutoValueOfTimeDelay,defaultAutoValueOfTimeDelay) ))","v":{"$error":"#VALUE!"}}]
[null,null,null,null,null,null,null,null,"Energy"]
[null,null,null,null,null,null,null,null,null,"Average cost per gallon of fuel (excluding taxes)",null,null,null,null,null,null,null,null,null,{"$f":"parameterFuelCostGallon","v":2.82}]
[]
[null,null,null,null,null,null,null,null,null,"Total Fuel Savings Benefit",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"override(overrideBenefitFuel,-calculatedChangeFuelUse * FirstNonZero(inputFuelCostGallon,defaultFuelCostGallon))","v":0}]
[null,null,null,null,null,null,null,null,"Safety"]
[null,null,null,null,null,null,null,null,null,"$ Value of a Fatality Crash",null,null,null,null,null,null,null,null,null,{"$f":"parameterFatalityValuation","v":12282140.033562498}]
[null,null,null,null,null,null,null,null,null,"$ Value of a Injury Crash",null,null,null,null,null,null,null,null,null,{"$f":"parameterInjuryValuation","v":355842.35367187497}]
[null,null,null,null,null,null,null,null,null,"$ Value of a Property Damage Crash",null,null,null,null,null,null,null,null,null,{"$f":"parameterPDOValuation","v":12828.998015624999}]
[]
[null,null,null,null,null,null,null,null,null,"Total Modeled Crash Related Benefit per Period",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"override(overrideBenefitSafety,-calculatedChangeFatalityCrashes*FirstNonZero(inputFatalityValuation,defaultFatalityValuation)   +-calculatedChangeInjuryCrashes * FirstNonZero(inputInjuryValuation,defaultInjuryValuation) +-calculatedChangePDOCrashes * FirstNonZero(inputPDOValuation,defaultPDOValuation))","v":{"$error":"#VALUE!"}}]
[]
[null,null,null,null,null,null,null,null,null,"User Entered Benefit (Annual $'s)"]
[]
[null,null,null,null,null,null,null,null,null,"Number of Analysis Periods per Year",null,null,null,null,null,null,null,null,null,{"$f":"parameterAnalysisPeriodsPerYear","v":250}]
[]
[null,null,null,null,null,null,null,null,null,"TOTAL AVERAGE ANNUAL BENEFIT",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"override(overrideBenefitAverageAnnual,FirstNonZero(inputAnalysisPeriodsPerYear,defaultAnalysisPeriodsPerYear) * (calculatedBenefitTravelTime + calculatedBenefitNonRecurringDelay + calculatedBenefitSafety + calculatedBenefitFuel+IF($V$61>0,$V$61,$X$61)) + inputUserBenefit)","v":{"$error":"#VALUE!"}}]

{"sheet":"Ramp Metering","index":48,"n_rows":107,"n_cols":39,"rows_kept":107,"cut":false,"hidden":false,"merged":[[40,9,40,22],[40,25,40,26],[40,29,40,30],[40,31,40,32],[36,9,36,22],[73,9,73,22],[66,9,66,22],[66,23,66,24],[66,25,66,26],[68,9,68,18],[68,19,68,20],[68,21,68,22],[69,9,69,18],[69,19,69,20],[69,21,69,22],[72,19,72,20],[72,21,72,22],[41,25,41,26],[41,29,41,30],[42,25,42,26],[46,31,46,32],[46,29,46,30],[42,29,42,30],[38,29,38,30],[17,1,17,6],[39,9,39,22],[39,25,39,26],[39,1,39,6],[19,1,19,6],[20,1,20,6],[21,1,21,6],[23,1,23,6],[24,1,24,6],[25,1,25,6],[26,1,26,6],[27,1,27,6],[27,23,27,29],[31,9,31,22],[31,25,31,26],[28,9,28,29],[30,19,30,20],[22,1,22,6],[32,27,32,28],[36,1,36,6],[36,23,36,24],[36,25,36,26],[36,27,36,28],[36,29,36,30],[103,21,103,22],[103,23,103,24],[101,9,101,18],[77,9,77,26],[78,9,78,18],[78,19,78,20],[45,9,45,22],[61,21,61,22],[60,21,60,22],[58,21,58,22],[57,21,57,22],[61,19,61,20],[57,19,57,20],[58,9,58,18],[58,19,58,20],[48,19,48,20],[47,9,47,29],[46,9,46,22],[46,25,46,26],[99,9,99,18],[99,19,99,20],[50,25,50,26],[61,9,61,18],[63,9,63,18],[11,36,11,37],[60,1,60,6],[61,1,61,6],[35,1,35,6],[37,1,37,6],[38,1,38,6],[35,31,35,32],[37,31,37,32],[38,31,38,32],[35,9,35,22],[37,9,37,22],[38,9,38,22],[35,23,35,24],[35,25,35,26],[35,27,35,28],[35,29,35,30],[37,23,37,24],[37,25,37,26],[37,27,37,28],[37,29,37,30],[38,23,38,24],[18,1,18,6],[48,9,48,18],[39,27,39,28],[106,23,106,24],[106,25,106,26],[104,9,104,18],[104,19,104,20],[104,21,104,22],[106,9,106,18],[106,19,106,20],[106,21,106,22],[82,25,82,26],[93,9,93,26],[94,9,94,22],[94,25,94,26],[86,23,86,26],[87,9,87,18],[87,19,87,20],[87,21,87,22],[87,23,87,26],[88,9,88,18],[100,23,100,24],[103,9,103,18],[103,19,103,20],[98,21,98,22],[98,23,98,26],[102,9,102,18],[2,1,2,6],[3,1,3,6],[4,1,4,6],[5,1,5,6],[6,1,6,6],[7,1,7,6],[14,1,14,6],[15,1,15,6],[16,1,16,6],[8,1,8,6],[9,1,9,6],[10,1,10,6],[11,1,11,6],[12,1,12,6],[13,1,13,6],[16,31,16,32],[14,21,14,22],[15,25,15,26],[15,29,15,30],[15,31,15,32],[23,23,24,24],[6,9,6,18],[41,9,41,22],[7,8,7,18],[6,19,6,20],[11,8,28,8],[11,9,11,29],[12,9,12,18],[12,19,12,20],[12,21,12,29],[13,9,13,29],[14,9,14,18],[14,19,14,20],[16,9,16,18],[16,19,16,20],[16,21,16,22],[16,25,16,26],[16,29,16,30],[20,21,20,29],[24,31,24,32],[24,9,24,18],[25,19,25,20],[25,21,25,22],[25,25,25,26],[25,29,25,30],[20,9,20,18],[20,19,20,20],[25,31,25,32],[25,23,25,24],[22,19,22,20],[23,9,23,18],[23,19,23,20],[23,21,23,22],[23,27,24,28],[24,19,24,20],[24,21,24,22],[25,9,25,18],[24,29,24,30],[16,23,16,24],[14,23,15,24],[16,27,16,28],[18,9,18,18],[18,19,18,20],[15,9,15,18],[27,19,27,20],[15,19,15,20],[14,27,15,28],[15,21,15,22],[17,9,17,29],[18,21,18,22],[18,23,18,29],[24,25,24,26],[25,27,25,28],[26,9,26,29],[27,9,27,18],[27,21,27,22],[90,23,90,24],[84,23,84,24],[88,19,88,20],[88,21,88,22],[88,23,88,26],[86,9,86,18],[89,9,89,26],[75,9,75,26],[76,9,76,22],[76,25,76,26],[83,9,83,26],[80,9,80,18],[78,21,78,22],[78,23,78,26],[79,9,79,18],[42,1,42,6],[43,1,43,6],[44,1,44,6],[28,1,28,6],[40,1,40,6],[48,1,48,6],[52,1,52,6],[50,1,50,6],[43,27,43,28],[50,9,50,22],[43,9,43,22],[44,25,44,26],[52,9,52,22],[52,25,52,26],[46,1,46,6],[29,1,29,6],[30,1,30,6],[31,1,31,6],[32,1,32,6],[33,1,33,6],[34,1,34,6],[41,1,41,6],[49,25,49,26],[40,27,40,28],[95,8,100,8],[95,9,95,26],[96,9,96,18],[96,19,96,20],[96,21,96,22],[96,23,96,26],[99,21,99,26],[100,9,100,22],[100,25,100,26],[97,9,97,18],[97,19,97,20],[97,21,97,22],[97,23,97,26],[98,9,98,18],[98,19,98,20],[91,8,94,8],[94,23,94,24],[75,8,82,8],[83,8,90,8],[44,23,44,24],[34,23,34,24],[41,31,41,32],[101,19,101,20],[101,21,101,22],[101,23,101,24],[76,23,76,24],[50,29,50,30],[50,31,50,32],[51,25,51,26],[52,31,52,32],[53,29,53,30],[55,8,64,8],[56,9,56,17],[57,9,57,18],[60,9,60,18],[60,19,60,20],[53,31,53,32],[51,27,51,28],[50,27,50,28],[102,19,102,20],[102,21,102,22],[102,23,102,24],[84,9,84,22],[84,25,84,26],[85,9,85,26],[90,9,90,22],[90,25,90,26],[79,19,79,20],[79,21,79,22],[79,23,79,26],[80,19,80,20],[80,21,80,22],[80,23,80,26],[81,9,81,26],[82,9,82,22],[82,23,82,24],[86,19,86,20],[86,21,86,22],[92,19,92,20],[92,21,92,22],[92,23,92,26],[91,9,91,26],[92,9,92,18],[31,31,31,32],[44,9,44,22],[31,29,31,30],[34,29,34,30],[32,25,32,26],[32,29,32,30],[32,31,32,32],[33,9,33,22],[42,9,42,22],[32,9,32,22],[34,9,34,22],[34,25,34,26],[34,31,34,32],[43,23,43,24],[42,23,42,24],[41,23,41,24],[43,31,43,32],[42,27,42,28],[41,27,41,28],[34,27,34,28],[33,27,33,28],[30,23,31,24],[38,25,38,26],[43,25,43,26],[33,31,33,32],[33,23,33,24],[44,27,44,28],[42,31,42,32],[45,29,45,30],[44,29,44,30],[43,29,43,30],[33,25,33,26],[33,29,33,30],[39,23,39,24],[40,23,40,24],[38,27,38,28],[45,31,45,32],[45,27,45,28],[45,23,45,24],[36,31,36,32],[39,29,39,30],[39,31,39,32],[27,36,27,37],[28,36,28,37],[29,36,29,37],[30,36,30,37],[51,1,51,6],[51,9,51,22],[53,1,53,6],[29,8,54,8],[32,23,32,24],[30,27,31,28],[53,23,53,24],[52,23,52,24],[51,23,51,24],[50,23,50,24],[53,27,53,28],[52,27,52,28],[49,1,49,6],[49,9,49,22],[54,1,54,6],[45,1,45,6],[47,1,47,6],[29,9,29,28],[30,9,30,18],[44,31,44,32],[31,36,31,37],[32,36,32,37],[33,36,33,37],[34,36,34,37],[35,36,35,37],[38,36,38,37],[41,36,41,37],[42,36,42,37],[10,35,10,38],[12,36,12,37],[13,36,13,37],[14,36,14,37],[15,36,15,37],[16,36,16,37],[17,36,17,37],[18,36,18,37],[19,36,19,37],[20,36,20,37],[21,36,21,37],[22,36,22,37],[23,36,23,37],[24,36,24,37],[25,36,25,37],[26,36,26,37],[37,36,37,37],[52,36,52,37],[53,36,53,37],[54,36,54,37],[43,36,43,37],[44,36,44,37],[45,36,45,37],[46,36,46,37],[47,36,47,37],[48,36,48,37],[49,36,49,37],[50,36,50,37],[51,36,51,37],[39,36,39,37],[40,36,40,37],[66,1,66,6],[64,1,64,6],[65,1,65,6],[56,1,56,6],[57,1,57,6],[51,29,51,30],[51,31,51,32],[58,1,58,6],[54,9,54,28],[59,1,59,6],[55,1,55,6],[65,23,65,24],[65,8,74,8],[74,9,74,22],[74,23,74,24],[74,25,74,26],[70,9,70,18],[70,19,70,20],[70,21,70,22],[71,9,71,18],[71,19,71,20],[71,21,71,22],[72,9,72,18],[67,1,67,6],[49,31,49,32],[49,29,49,30],[48,23,49,24],[48,27,49,28],[46,27,46,28],[46,23,46,24],[45,25,45,26],[62,1,62,6],[63,1,63,6],[53,9,53,22],[53,25,53,26],[63,21,63,22],[63,19,63,20],[52,29,52,30]]}
[]
[null,"Navigation",null,null,null,null,null,null,{"$f":"openingScreenTitle","v":"FHWA Tool for Operations Benefit/Cost (TOPS-BC):  Version 4.0"}]
[null,"Back",null,null,null,null,null,null,"Estimate Benefits of TSM&O Strategies"]
[null,"OPENING SCREEN",null,null,null,null,null,null,{"$f":"+'En - Route Traveler Information'!I4","v":"(Please note, some cells will show error codes before the User enters data in the required Green Cells)"}]
[null,"GENERAL TOOL OVERVIEW",null,null,null,null,null,null,null,"Strategy: Ramp Metering: Traffic Actuated"]
[null,"WHAT'S NEW"]
[null,"LIST OF ALL WORKSHEETS",null,null,null,null,null,null,null,"Length of Analysis Period (Hours)",null,null,null,null,null,null,null,null,null,3]
[null,"1) ESTIMATE COSTS",null,null,null,null,null,null,"Ramp metering system type",null,null,null,null,null,null,null,null,null,null,2]
[null,"Cost Default Matrix"]
[null,"Cost Template",null,null,null,null,null,null,"Cost Information"]
[null,"Traveler Information",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Iterative Model Run Overview"]
[null,"En-Route Traveler Information",null,null,null,null,null,null,"Facility Characteristics",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Title","Link Volume",null,"Result"]
[null,"Pre-Trip Traveler Information",null,null,null,null,null,null,null,"Freeway Link Facility Type",3,null,null,null,null,null,null,null,null,2]
[null,"Traffic Signal Systems (TSS)"]
[null,"Preset Timing",null,null,null,null,null,null,null,"Link Length (Miles)",null,null,null,null,null,null,null,null,null,null,null,null,null,"Baseline Override",null,null,null,"Improvement Override"]
[null,"Traffic Actuated Timing",null,null,null,null,null,null,null,"Total Number of Lanes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Baseline",null,null,null,"Improvement",null,"Change"]
[null,"Central Control ",null,null,null,null,null,null,null,"Freeway Link Capacity (All Lanes - for the time period of analysis)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"inputAnalysisPeriodHours*inputLaneCount*INDEX(facilityTypes,MATCH(inputFacilityType,facilityTypeId,0),3)","v":0},null,null,null,{"$f":"FirstNonZero(inputLinkCapacity,defaultLinkCapacity)","v":0},null,null,null,{"$f":"calculatedBaselineCapacity * (1 + FirstNonEmpty(inputImpactCapacity,defaultImpactCapacity))","v":0},null,{"$f":"override(overrideImprovementCapacity,calculatedImprovementCapacity)-override(overrideBaselineCapacity,calculatedBaselineCapacity)","v":0}]
[null,"Transit Signal Priority"]
[null,"Ramp Metering ",null,null,null,null,null,null,null,"Free Flow Speed (MPH) ",null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(facilityTypes,MATCH(inputFacilityType,facilityTypeId,0),4)","v":55},null,null,null,null,null,null,null,null,null,null,null,null,null,"`"]
[null,"Central Control"]
[null,"Traffic Actuated",null,null,null,null,null,null,null,"Ramp Link Facility Type",3,null,null,null,null,null,null,null,null,"Ramp"]
[null,"Preset Timing"]
[null,"Freight Strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Number of Metered Ramps"]
[null,"Truck Only Lanes",null,null,null,null,null,null,null,"Average Link Length (Miles)",null,null,null,null,null,null,null,null,null,null,null,null,null,"Baseline Override",null,null,null,"Improvement Override"]
[null,"Compliance",null,null,null,null,null,null,null,"Average Ramp Number of Lanes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Baseline",null,null,null,"Improvement",null,"Change"]
[null,"Truck Parking and Reservation Systems",null,null,null,null,null,null,null,"Average Ramp Link Capacity (All Lanes - for the time period of analysis)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"inputAnalysisPeriodHours*inputRampLaneCount*INDEX(facilityTypes,MATCH(\"Ramp\",facilityTypeName,0),3)","v":0},null,null,null,{"$f":"FirstNonZero(inputRampCapacity,defaultRampCapacity)","v":0},null,null,null,{"$f":"calculatedBaselineRampCapacity * (1 + FirstNonEmpty(inputImpactRampCapacity,defaultImpactRampCapacity))","v":0},null,{"$f":"override(overrideImprovementRampCapacity,calculatedImprovementRampCapacity)-override(overrideBaselineRampCapacity,calculatedBaselineRampCapacity)","v":0}]
[null,"Climbing Lanes"]
[null,"Off Hours Delivery",null,null,null,null,null,null,null,"Average Ramp Free Flow Speed (MPH) ",null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(facilityTypes,MATCH(\"Ramp\",facilityTypeName,0),4)","v":35}]
[null,"Active Traffic Management"]
[null,"Variable Speed Limits",null,null,null,null,null,null,"Facility Performance"]
[null,"Part-Time Shoulder Use",null,null,null,null,null,null,null,"Freeway Link Volume (during  time period of analysis)",null,null,null,null,null,null,null,null,null,null,null,null,null,"Baseline Override",null,null,null,"Improvement Override"]
[null,"Other Strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Baseline",null,null,null,"Improvement",null,"Change"]
[null,"Traffic Incident Management",null,null,null,null,null,null,null,"Congested Speed",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FirstNonZero(inputFFS,defaultFFS) * speedFromVC(inputLinkVolume/override(overrideBaselineCapacity,calculatedBaselineCapacity),OFFSET(vcCurves,MATCH(INDEX(facilityTypes,MATCH(inputFacilityType,facilityTypeId,0),5),INDIRECT(\"Parameters!\"&ADDRESS(ROW(vcCurves),COLUMN(vcCurves))&\":\"&ADDRESS(ROW(vcCurves)+ROWS(vcCurves),COLUMN(vcCurves))),0) - 1,0))","v":{"$error":"#VALUE!"}},null,null,null,{"$f":"FirstNonZero(inputFFS,defaultFFS) * speedFromVC(inputLinkVolume/override(overrideImprovementCapacity,calculatedImprovementCapacity),OFFSET(vcCurves,MATCH(INDEX(facilityTypes,MATCH(inputFacilityType,facilityTypeId,0),5),INDIRECT(\"Parameters!\"&ADDRESS(ROW(vcCurves),COLUMN(vcCurves))&\":\"&ADDRESS(ROW(vcCurves)+ROWS(vcCurves),COLUMN(vcCurves))),0)-1,0)) + FirstNonEmpty(inputImpactSpeedChange,defaultImpactSpeedChange)* override(overrideBaselineSpeed,calculatedBaselineSpeed)","v":{"$error":"#VALUE!"}},null,{"$f":"override(overrideImprovementSpeed,calculatedImprovementSpeed)-override(overrideBaselineSpeed,calculatedBaselineSpeed)","v":{"$error":"#VALUE!"}}]
[null,"Travel Demand Management",null,null,null,null,null,null,null,"Vehicles Miles Traveled (VMT)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"inputLinkVolume*inputLinkLength","v":0},null,null,null,{"$f":"inputLinkVolume*inputLinkLength","v":0},null,{"$f":"override(overrideImprovementVMT,calculatedImprovementVMT)-override(overrideBaselineVMT,calculatedBaselineVMT)","v":0}]
[null,"HOT Lanes",null,null,null,null,null,null,null,"V/C",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"inputLinkVolume/override(overrideBaselineCapacity,calculatedBaselineCapacity)","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"inputLinkVolume/override(overrideImprovementCapacity,calculatedImprovementCapacity)","v":{"$error":"#DIV/0!"}},null,{"$f":"override(overrideImprovementVC,calculatedImprovementVC)-override(overrideBaselineVC,calculatedBaselineVC)","v":{"$error":"#VALUE!"}}]
[null,"Road Weather Management",null,null,null,null,null,null,null,"TTI(m)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((IF(X42>0,X42,Z42)/IF(overrideBaselineSpeed<0,overrideBaselineSpeed,calculatedBaselineSpeed))/(IF(X42>0,X42,Z42)/IF(inputFFS>0,inputFFS,defaultFFS)),0)","v":0},null,null,null,{"$f":"IFERROR((IF(AB42>0,AB42,AD42)/IF(overrideImprovementSpeed<0,overrideImprovementSpeed,calculatedImprovementSpeed))/(IF(AB42>0,AB42,AD42)/IF(inputFFS>0,inputFFS,defaultFFS)),0)","v":0},null,{"$f":"IF($AB$36>0,$AB$36,$AD$36)-IF($X$36>0,$X$36,$Z$36)","v":0}]
[null,"Work Zone Management",null,null,null,null,null,null,null,"TTI(50)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($X$37>0,$X$37,(4.01224/((1+EXP(1.7417-0.93677*IF($X$36>0,$X$36,$Z$36)))^(1/0.82741))))","v":0.40220698000728722},null,null,null,{"$f":"IF($AB$37>0,$AB$37,(4.01224/((1+EXP(1.7417-0.93677*IF($AB$36>0,$AB$36,$AD$36)))^(1/0.82741))))","v":0.40220698000728722},null,{"$f":"IF($Z$28>0,$Z$28,$AB$28)-IF($V$28>0,$V$28,$X$28)","v":-35}]
[null,"Shared Use Mobility",null,null,null,null,null,null,null,"TTI(80)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($X$38>0,$X$38,(5.3746/((1+EXP(-1.5782-0.85867*IF($X$37>0,$X$37,$Z$37)))^(1/0.04953))))","v":0.34258408674922602},null,null,null,{"$f":"IF($AB$38>0,$AB$38,(5.3746/((1+EXP(-1.5782-0.85867*IF($AB$37>0,$AB$37,$AD$37)))^(1/0.04953))))","v":0.34258408674922602},null,{"$f":"IF($Z$28>0,$Z$28,$AB$28)-IF($V$28>0,$V$28,$X$28)","v":-35}]
[null,"Costs Summary",null,null,null,null,null,null,null,"TTI(95)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($X$39>0,$X$39,1+3.67*LN(IF($X$37>0,$X$37,$Z$37)))","v":-2.3425936013197157},null,null,null,{"$f":"IF($AB$39>0,$AB$39,1+3.67*LN(IF($AB$37>0,$AB$37,$AD$37)))","v":-2.3425936013197157},null,{"$f":"IF($Z$29>0,$Z$29,$AB$29)-IF($V$29>0,$V$29,$X$29)","v":0}]
[null,"2) ESTIMATE BENEFITS",null,null,null,null,null,null,null,"Total Buffer Time at TTI(80)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($X$38>0,$X$38,$Z$38)-IF($X$37>0,$X$37,$Z$37))*override(overrideBaselineVHT,calculatedBaselineVHT)","v":{"$error":"#VALUE!"}},null,null,null,{"$f":"(IF($AB$38>0,$AB$38,$AD$38)-IF($AB$37>0,$AB$37,$AD$37))*override(overrideImprovementVHT,calculatedImprovementVHT)","v":{"$error":"#VALUE!"}},null,{"$f":"IF($AB$40>0,$AB$40,$AD$40)-IF($X$40>0,$X$40,$Z$40)","v":{"$error":"#VALUE!"}}]
[null,"Parameters",null,null,null,null,null,null,null,"Total Buffer Time at TTI(95)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($X$39>0,$X$39,$Z$39)-IF($X$37>0,$X$37,$Z$37))*override(overrideBaselineVHT,calculatedBaselineVHT)","v":{"$error":"#VALUE!"}},null,null,null,{"$f":"(IF($AB$39>0,$AB$39,$AD$39)-IF($AB$37>0,$AB$37,$AD$37))*override(overrideImprovementVHT,calculatedImprovementVHT)","v":{"$error":"#VALUE!"}},null,{"$f":"IF($AB$41>0,$AB$41,$AD$41)-IF($X$41>0,$X$41,$Z$41)","v":{"$error":"#VALUE!"}}]
[null,"Strategy Default Impacts",null,null,null,null,null,null,null,"Vehicle Hours of Travel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(override(overrideBaselineVMT,calculatedBaselineVMT)/(override(overrideBaselineSpeed,calculatedBaselineSpeed)/60))/60","v":{"$error":"#VALUE!"}},null,null,null,{"$f":"(override(overrideImprovementVMT,calculatedImprovementVMT)/(override(overrideImprovementSpeed,calculatedImprovementSpeed)/60))/60","v":{"$error":"#VALUE!"}},null,{"$f":"override(overrideImprovementVHT,calculatedImprovementVHT)-override(overrideBaselineVHT,calculatedBaselineVHT)","v":{"$error":"#VALUE!"}}]
[null,"Benefit Template",null,null,null,null,null,null,null,"Incident Related Delay (hours) per vehicle per mile",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ttrDelayRate(INT(ROUND(inputAnalysisPeriodHours,0)),override(overrideBaselineVC,calculatedBaselineVC ),OFFSET(incidentDelayRates,MATCH(INT(ROUND(inputAnalysisPeriodHours,0)),INDIRECT(\"Parameters!\"&ADDRESS(ROW(incidentDelayRates),COLUMN(incidentDelayRates))&\":\"&ADDRESS(ROW(incidentDelayRates)+ROWS(incidentDelayRates),COLUMN(incidentDelayRates))),0),0),inputLaneCount)","v":{"$error":"#VALUE!"}},null,null,null,{"$f":"MIN(ttrDelayRate(INT(ROUND(inputAnalysisPeriodHours,0)),override(overrideImprovementVC,calculatedImprovementVC),OFFSET(incidentDelayRates,MATCH(INT(ROUND(inputAnalysisPeriodHours,0)),INDIRECT(\"Parameters!\"&ADDRESS(ROW(incidentDelayRates),COLUMN(incidentDelayRates))&\":\"&ADDRESS(ROW(incidentDelayRates)+ROWS(incidentDelayRates),COLUMN(incidentDelayRates))),0),0),inputLaneCount),override(overrideBaselineDelay,calculatedBaselineDelay)*(1-override(inputImpactCrashDurationReduction,defaultImpactCrashDurationReduction))*(1-override(inputImpactCrashRateAdjustment,defaultImpactCrashRateAdjustment)^2))","v":{"$error":"#VALUE!"}},null,{"$f":"override(overrideImprovementDelay,calculatedImprovementDelay) - override(overrideBaselineDelay,calculatedBaselineDelay)","v":{"$error":"#VALUE!"}}]
[null,"Arterial Strategies",null,null,null,null,null,null,null,"Number of Fatality Crashes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"override(overrideBaselineVMT,calculatedBaselineVMT) * ( parameterPercentTrucks *  accidentRate(override(overrideBaselineVC,calculatedBaselineVC),\"Fatality\",INDEX(facilityTypes,MATCH(inputFacilityType,facilityTypeId,0),6),\"Truck\") + (1 - parameterPercentTrucks) * accidentRate(override(overrideBaselineVC,calculatedBaselineVC),\"Fatality\",INDEX(facilityTypes,MATCH(inputFacilityType,facilityTypeId,0),6),\"Auto\"))  / 1000000","v":{"$error":"#VALUE!"}},null,null,null,{"$f":"override(overrideImprovementVMT,calculatedImprovementVMT) * ( parameterPercentTrucks *  accidentRate(override(overrideImprovementVC,calculatedImprovementVC),\"Fatality\",INDEX(facilityTypes,MATCH(inputFacilityType,facilityTypeId,0),6),\"Truck\") + (1 - parameterPercentTrucks) * accidentRate(override(overrideImprovementVC,calculatedImprovementVC),\"Fatality\",INDEX(facilityTypes,MATCH(inputFacilityType,facilityTypeId,0),6),\"Auto\"))  / 1000000 - FirstNonEmpty(inputImpactCrashRateAdjustment,defaultImpactCrashRateAdjustment) * override(overrideBaselineFatalityCrashes,calculatedBaselineFatalityCrashes)","v":{"$error":"#VALUE!"}},null,{"$f":"override(overrideImprovementFatalityCrashes,calculatedImprovementFatalityCrashes)-override(overrideBaselineFatalityCrashes,calculatedBaselineFatalityCrashes)","v":{"$error":"#VALUE!"}}]
[null,"Traffic Signal Control",null,null,null,null,null,null,null,"Number of Injury Crashes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"override(overrideBaselineVMT,calculatedBaselineVMT) * ( parameterPercentTrucks *  accidentRate(override(overrideBaselineVC,calculatedBaselineVC),\"Injury\",INDEX(facilityTypes,MATCH(inputFacilityType,facilityTypeId,0),6),\"Truck\") + (1 - parameterPercentTrucks) * accidentRate(override(overrideBaselineVC,calculatedBaselineVC),\"Injury\",INDEX(facilityTypes,MATCH(inputFacilityType,facilityTypeId,0),6),\"Auto\"))  / 1000000","v":{"$error":"#VALUE!"}},null,null,null,{"$f":"override(overrideImprovementVMT,calculatedImprovementVMT) * ( parameterPercentTrucks *  accidentRate(override(overrideImprovementVC,calculatedImprovementVC),\"Injury\",INDEX(facilityTypes,MATCH(inputFacilityType,facilityTypeId,0),6),\"Truck\") + (1 - parameterPercentTrucks) * accidentRate(override(overrideImprovementVC,calculatedImprovementVC),\"Injury\",INDEX(facilityTypes,MATCH(inputFacilityType,facilityTypeId,0),6),\"Auto\"))  / 1000000 - FirstNonEmpty(inputImpactCrashRateAdjustment,defaultImpactCrashRateAdjustment) *override(overrideBaselineInjuryCrashes, calculatedBaselineInjuryCrashes)","v":{"$error":"#VALUE!"}},null,{"$f":"override(overrideImprovementInjuryCrashes,calculatedImprovementInjuryCrashes)-override(overrideBaselineInjuryCrashes,calculatedBaselineInjuryCrashes)","v":{"$error":"#VALUE!"}}]
[null,"Freeway Strategies",null,null,null,null,null,null,null,"Number of Property Damage Only Crashes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"override(overrideBaselineVMT,calculatedBaselineVMT) * ( parameterPercentTrucks *  accidentRate(override(overrideBaselineVC,calculatedBaselineVC),\"PDO\",INDEX(facilityTypes,MATCH(inputFacilityType,facilityTypeId,0),6),\"Truck\") + (1 - parameterPercentTrucks) * accidentRate(override(overrideBaselineVC,calculatedBaselineVC),\"PDO\",INDEX(facilityTypes,MATCH(inputFacilityType,facilityTypeId,0),6),\"Auto\"))  / 1000000","v":{"$error":"#VALUE!"}},null,null,null,{"$f":"override(overrideImprovementVMT,calculatedImprovementVMT) * ( parameterPercentTrucks *  accidentRate(override(overrideImprovementVC,calculatedImprovementVC),\"PDO\",INDEX(facilityTypes,MATCH(inputFacilityType,facilityTypeId,0),6),\"Truck\") + (1 - parameterPercentTrucks) * accidentRate(override(overrideImprovementVC,calculatedImprovementVC),\"PDO\",INDEX(facilityTypes,MATCH(inputFacilityType,facilityTypeId,0),6),\"Auto\"))  / 1000000 - FirstNonEmpty(inputImpactCrashRateAdjustment,defaultImpactCrashRateAdjustment)*override(overrideBaselinePDOCrashes,calculatedBaselinePDOCrashes)","v":{"$error":"#VALUE!"}},null,{"$f":"override(overrideImprovementPDOCrashes,calculatedImprovementPDOCrashes) - override(overrideBaselinePDOCrashes,calculatedBaselinePDOCrashes)","v":{"$error":"#VALUE!"}}]
[4,"Ramp Metering",null,null,null,null,null,null,null,"Fuel consumption (Gallons)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"override(overrideBaselineVMT,calculatedBaselineVMT) * (parameterPercentTrucks  / parameterFuelEconomyTruck + (1 - parameterPercentTrucks)  / parameterFuelEconomyAuto)","v":0},null,null,null,{"$f":"override(overrideImprovementVMT,calculatedImprovementVMT) * (parameterPercentTrucks  / parameterFuelEconomyTruck + (1 - parameterPercentTrucks)  / parameterFuelEconomyAuto) - FirstNonEmpty(inputImpactFuelUse,defaultImpactFuelUse) *override(overrideBaselineFuelUse,calculatedBaselineFuelUse)","v":0},null,{"$f":"override(overrideImprovementFuelUse,calculatedImprovementFuelUse) - override(overrideBaselineFuelUse,calculatedBaselineFuelUse)","v":0}]
[null,"Traffic Incident Management"]
[null,"Traveler Information",null,null,null,null,null,null,null,"Average Ramp Link Volume (during  time period of analysis)",null,null,null,null,null,null,null,null,null,null,null,null,null,"Baseline Override",null,null,null,"Improvement Override"]
[null,"En-Route Traveler Information",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Baseline",null,null,null,"Improvement",null,"Change"]
[null,"Pre-Trip Traveler Information",null,null,null,null,null,null,null,"Congested Speed",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FirstNonZero(inputRampFFS,defaultRampFFS) * speedFromVC(override(overrideBaselineRampVC,calculatedBaselineRampVC),OFFSET(vcCurves,MATCH(INDEX(facilityTypes,MATCH(\"Ramp\",facilityTypeName,0),5),INDIRECT(\"Parameters!\"&ADDRESS(ROW(vcCurves),COLUMN(vcCurves))&\":\"&ADDRESS(ROW(vcCurves)+ROWS(vcCurves),COLUMN(vcCurves))),0) - 1,0))","v":{"$error":"#VALUE!"}},null,null,null,{"$f":"FirstNonZero(inputRampFFS,defaultRampFFS) * speedFromVC(override(overrideImprovementRampVC,calculatedImprovementRampVC),OFFSET(vcCurves,MATCH(INDEX(facilityTypes,MATCH(\"Ramp\",facilityTypeName,0),5),INDIRECT(\"Parameters!\"&ADDRESS(ROW(vcCurves),COLUMN(vcCurves))&\":\"&ADDRESS(ROW(vcCurves)+ROWS(vcCurves),COLUMN(vcCurves))),0)-1,0))","v":{"$error":"#VALUE!"}},null,{"$f":"override(overrideImprovementRampSpeed,calculatedImprovementRampSpeed) - override(overrideBaselineRampSpeed,calculatedBaselineRampSpeed)","v":{"$error":"#VALUE!"}}]
[null,"Freight Strategies and Systems",null,null,null,null,null,null,null,"Vehicles Miles Traveled (VMT)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"inputRampLinkVolume*inputRampLength","v":0},null,null,null,{"$f":"inputRampLinkVolume*inputRampLength","v":0},null,{"$f":"override(overrideImprovementRampVMT,calculatedImprovementRampVMT) - override(overrideBaselineRampVMT,calculatedBaselineRampVMT)","v":0}]
[null,"Truck Only Lanes",null,null,null,null,null,null,null,"V/C",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"inputRampLinkVolume/override(overrideBaselineRampCapacity,calculatedBaselineRampCapacity)","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"inputRampLinkVolume/override(overrideImprovementRampCapacity,calculatedImprovementRampCapacity)","v":{"$error":"#DIV/0!"}},null,{"$f":"override(overrideImprovementRampVC,calculatedImprovementRampVC) - override(overrideBaselineRampVC,calculatedBaselineRampVC)","v":{"$error":"#VALUE!"}}]
[null,"Compliance",null,null,null,null,null,null,null,"Vehicle Hours of Travel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(override(overrideBaselineRampVMT,calculatedBaselineRampVMT)/(override(overrideBaselineRampSpeed,calculatedBaselineRampSpeed)/60))/60","v":{"$error":"#VALUE!"}},null,null,null,{"$f":"(override(overrideImprovementRampVMT,calculatedImprovementRampVMT)/(override(overrideImprovementRampSpeed,calculatedImprovementRampSpeed)/60))/60","v":{"$error":"#VALUE!"}},null,{"$f":"override(overrideImprovementRampVHT,calculatedImprovementRampVHT) - override(overrideBaselineRampVHT,calculatedBaselineRampVHT)","v":{"$error":"#VALUE!"}}]
[null,"Truck Parking and Reservation Systems"]
[null,"Climbing Lanes",null,null,null,null,null,null,"Impacts Due to Strategy"]
[null,"Off Hours Delivery",null,null,null,null,null,null,null,"Facility improvement models"]
[null,"Active Traffic Management",null,null,null,null,null,null,null,"Change in Freeway Link Capacity (%)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(rampMeteringTypes,inputRampMeteringType,3)","v":0.1}]
[null,"Variable Speed Limits",null,null,null,null,null,null,null,"Change in Ramp Link Capacity(%)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(rampMeteringTypes,inputRampMeteringType,4)","v":-0.35}]
[null,"Part-Time Shoulder Use"]
[null,"Other Strategies",null,null,null,null,null,null,null,"Reduction in Freeway Crash Rate (%)",null,null,null,null,null,null,null,null,null,null,null,0.12]
[null,"HOT Lanes",null,null,null,null,null,null,null,"Reduction in Freeway Crash Duration(%)",null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Travel Demand Management"]
[null,"Road Weather Management",null,null,null,null,null,null,null,"Reduction in Fuel Use (%)",null,null,null,null,null,null,null,null,null,null,null,0.1]
[null,"Work Zone Management"]
[null,"Shared Use Mobility",null,null,null,null,null,null,"Reliability Benefit"]
[null,"3) MY DEPLOYMENTS",null,null,null,null,null,null,null,"Average Person Hours of Buffer Time Travel Saved per Period",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($X$67>0,$X$67,-$AF$40*(Parameters!$P$24))","v":{"$error":"#VALUE!"}}]
[null,"4) RESULTS TEMPLATE"]
[null,null,null,null,null,null,null,null,null,"Reliability Ratio - Auto",null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,"Reliability Ratio - Truck",null,null,null,null,null,null,null,null,null,null,null,1.2]
[null,null,null,null,null,null,null,null,null,"$ Value of Person Hour (per hour) \"On-the-Clock\" Auto",null,null,null,null,null,null,null,null,null,null,null,{"$f":"parameterCommercialAutoValueOfTime","v":37.583482812499994}]
[null,null,null,null,null,null,null,null,null,"$ Value of Person Hour (per hour) Other Auto",null,null,null,null,null,null,null,null,null,null,null,{"$f":"parameterAutoValueOfTime","v":15.291846874999997}]
[null,null,null,null,null,null,null,null,null,"$ Value of Vehicle Hour (per hour) Truck",null,null,null,null,null,null,null,null,null,null,null,{"$f":"parameterTruckValueOfTime","v":29.959097187499996}]
[]
[null,null,null,null,null,null,null,null,null,"Total Buffer Travel Time Benefit per Period",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($X$75>0,$X$75,IF($X$67>0,$X$67,$Z$67)* ((parameterPercentTrucks*FirstNonZero(T73,V73)*FirstNonZero(T70,V70))  + (parameterPercentCommercialAuto * FirstNonZero(T71,V71) + (1 - parameterPercentCommercialAuto - parameterPercentTrucks) * FirstNonZero(T72,V72)*(FirstNonZero(T69,V69)))))","v":{"$error":"#VALUE!"}}]
[null,null,null,null,null,null,null,null,"Travel Time"]
[null,null,null,null,null,null,null,null,null,"Average Person Hours of Travel Saved per Period",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"override(overrideChangePHT,-parameterAverageAutoOccupancy  * (calculatedChangeRampVHT + calculatedChangeVHT) * inputMeterCount)","v":{"$error":"#VALUE!"}}]
[]
[null,null,null,null,null,null,null,null,null,"$ Value of Person Hour (per hour) \"On-the-Clock\" Auto",null,null,null,null,null,null,null,null,null,null,null,{"$f":"parameterCommercialAutoValueOfTime","v":37.583482812499994}]
[null,null,null,null,null,null,null,null,null,"$ Value of Person Hour (per hour) Other Auto",null,null,null,null,null,null,null,null,null,null,null,{"$f":"parameterAutoValueOfTime","v":15.291846874999997}]
[null,null,null,null,null,null,null,null,null,"$ Value of Vehicle Hour (per hour) Truck",null,null,null,null,null,null,null,null,null,null,null,{"$f":"parameterTruckValueOfTime","v":29.959097187499996}]
[]
[null,null,null,null,null,null,null,null,null,"Total Recurring (Non-delay) Travel Time Benefit per Period",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"override(overrideBenefitTravelTime,calculatedChangePHT * (parameterPercentTrucks*FirstNonZero(inputTruckValueOfTime,defaultTruckValueOfTime)  + parameterPercentCommercialAuto * FirstNonZero(inputCommercialAutoValueOfTime,defaultCommercialAutoValueOfTime) + (1 - parameterPercentCommercialAuto - parameterPercentTrucks) * FirstNonZero(inputAutoValueOfTime,defaultAutoValueOfTime) ))","v":{"$error":"#VALUE!"}}]
[null,null,null,null,null,null,null,null,"Travel Time Savings: Non-Recurring Delay"]
[null,null,null,null,null,null,null,null,null,"Average Total Person Hours of Non-Recurring Delay Saved per Period",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"override(overrideChangePersonDelay,-calculatedImprovementVMT*calculatedChangeDelay*parameterAverageAutoOccupancy*inputMeterCount)","v":{"$error":"#VALUE!"}}]
[]
[null,null,null,null,null,null,null,null,null,"$ Value of Person Hour (per hour of Delay) \"On-the-Clock\" Auto",null,null,null,null,null,null,null,null,null,null,null,{"$f":"parameterCommercialAutoValueOfTimeDelay","v":37.583482812499994}]
[null,null,null,null,null,null,null,null,null,"$ Value of Person Hour (per hour of Delay) Other Auto",null,null,null,null,null,null,null,null,null,null,null,{"$f":"parameterAutoValueOfTimeDelay","v":15.291846874999997}]
[null,null,null,null,null,null,null,null,null,"$ Value of Vehicle Hour (per hour of Delay) Truck",null,null,null,null,null,null,null,null,null,null,null,{"$f":"parameterTruckValueOfTimeDelay","v":29.959097187499996}]
[]
[null,null,null,null,null,null,null,null,null,"Total Non-Recurring Delay Benefit per Period",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"override(overrideBenefitNonRecurringDelay,calculatedChangePersonDelay * (parameterPercentTrucks*FirstNonZero(inputTruckValueOfTimeDelay,defaultTruckValueOfTimeDelay)  + parameterPercentCommercialAuto * FirstNonZero(inputCommercialAutoValueOfTimeDelay,defaultCommercialAutoValueOfTimeDelay) + (1 - parameterPercentCommercialAuto - parameterPercentTrucks) * FirstNonZero(inputAutoValueOfTimeDelay,defaultAutoValueOfTimeDelay) ))","v":{"$error":"#VALUE!"}}]
[null,null,null,null,null,null,null,null,"Energy"]
[null,null,null,null,null,null,null,null,null,"Average cost per gallon of fuel (excluding taxes)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"parameterFuelCostGallon","v":2.82}]
[]
[null,null,null,null,null,null,null,null,null,"Total Fuel Savings Benefit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"override(overrideBenefitFuel,-calculatedChangeFuelUse * FirstNonZero(inputFuelCostGallon,defaultFuelCostGallon)*inputMeterCount)","v":0}]
[null,null,null,null,null,null,null,null,"Safety"]
[null,null,null,null,null,null,null,null,null,"$ Value of a Fatality Crash",null,null,null,null,null,null,null,null,null,null,null,{"$f":"parameterFatalityValuation","v":12282140.033562498}]
[null,null,null,null,null,null,null,null,null,"$ Value of a Injury Crash",null,null,null,null,null,null,null,null,null,null,null,{"$f":"parameterInjuryValuation","v":355842.35367187497}]
[null,null,null,null,null,null,null,null,null,"$ Value of a Property Damage Crash",null,null,null,null,null,null,null,null,null,null,null,{"$f":"parameterPDOValuation","v":12828.998015624999}]
[]
[null,null,null,null,null,null,null,null,null,"Total Modeled Crash Related Benefit per Period",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"override(overrideBenefitSafety,(-calculatedChangeFatalityCrashes*FirstNonZero(inputFatalityValuation,defaultFatalityValuation)   +-calculatedChangeInjuryCrashes * FirstNonZero(inputInjuryValuation,defaultInjuryValuation) +-calculatedChangePDOCrashes * FirstNonZero(inputPDOValuation,defaultPDOValuation))*inputMeterCount)","v":{"$error":"#VALUE!"}}]
[]
[null,null,null,null,null,null,null,null,null,"User Entered Benefit (Annual $'s)"]
[]
[null,null,null,null,null,null,null,null,null,"Number of Analysis Periods per Year",null,null,null,null,null,null,null,null,null,null,null,{"$f":"parameterAnalysisPeriodsPerYear","v":250}]
[]
[null,null,null,null,null,null,null,null,null,"TOTAL AVERAGE ANNUAL BENEFIT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"override(overrideBenefitAverageAnnual,FirstNonZero(overrideBenefitAverageAnnual,FirstNonZero(inputAnalysisPeriodsPerYear,defaultAnalysisPeriodsPerYear) * (calculatedBenefitTravelTime + calculatedBenefitNonRecurringDelay + calculatedBenefitSafety + calculatedBenefitFuel+IF($X$75>0,$X$75,$Z$75)) + inputUserBenefit))","v":{"$error":"#VALUE!"}}]

{"sheet":"Traffic Incident Management ","index":49,"n_rows":106,"n_cols":37,"rows_kept":106,"cut":false,"hidden":false,"merged":[[36,21,36,22],[42,1,42,6],[42,9,42,16],[46,9,46,16],[30,1,30,6],[31,1,31,6],[56,1,56,6],[57,1,57,6],[58,1,58,6],[45,9,45,16],[45,17,45,18],[45,19,45,20],[52,9,52,16],[52,17,52,18],[52,19,52,20],[49,9,49,16],[49,17,49,18],[49,19,49,20],[46,17,46,18],[46,19,46,20],[51,9,51,15],[47,9,47,16],[47,19,47,20],[47,17,47,18],[59,1,59,6],[60,1,60,6],[61,1,61,6],[48,1,48,6],[34,1,34,6],[33,1,33,6],[36,1,36,6],[35,1,35,6],[52,1,52,6],[54,1,54,6],[45,1,45,6],[46,1,46,6],[49,1,49,6],[50,1,50,6],[51,1,51,6],[47,1,47,6],[53,1,53,6],[39,1,39,6],[13,21,14,22],[13,25,14,26],[16,29,16,30],[22,29,22,30],[32,29,32,30],[30,25,30,26],[30,27,30,28],[30,29,30,30],[31,9,31,20],[31,21,31,22],[31,23,31,24],[31,25,31,26],[31,27,31,28],[31,29,31,30],[30,9,30,20],[30,21,30,22],[30,23,30,24],[28,29,28,30],[29,9,29,20],[29,21,29,22],[29,23,29,24],[29,25,29,26],[34,9,34,20],[34,23,34,24],[34,21,34,22],[34,27,34,28],[34,25,34,26],[34,29,34,30],[33,9,33,20],[33,23,33,24],[33,21,33,22],[33,27,33,28],[33,25,33,26],[36,27,36,28],[36,25,36,26],[21,21,22,22],[21,25,22,26],[22,9,22,20],[22,23,22,24],[23,25,23,26],[42,17,42,18],[42,19,42,20],[28,23,28,24],[28,25,28,26],[36,9,36,20],[22,27,22,28],[32,9,32,20],[32,23,32,24],[32,21,32,22],[32,27,32,28],[32,25,32,26],[35,9,35,20],[35,23,35,24],[35,21,35,22],[35,27,35,28],[35,25,35,26],[41,19,41,20],[9,1,9,6],[10,1,10,6],[11,1,11,6],[11,8,19,8],[11,9,11,31],[12,1,12,6],[12,9,12,16],[12,17,12,18],[12,19,12,31],[13,1,13,6],[14,1,14,6],[14,9,14,16],[14,17,14,18],[14,19,14,20],[14,23,14,24],[14,27,14,28],[14,29,14,30],[15,1,15,6],[15,9,15,16],[15,17,15,18],[15,19,15,20],[15,23,15,24],[15,21,15,22],[15,27,15,28],[2,1,2,6],[3,1,3,6],[4,1,4,6],[5,1,5,6],[6,1,6,6],[6,9,6,16],[6,17,6,18],[7,1,7,6],[8,1,8,6],[17,1,17,6],[17,9,17,31],[18,1,18,6],[18,9,18,16],[18,17,18,18],[18,19,18,20],[18,21,18,31],[15,25,15,26],[15,29,15,30],[16,1,16,6],[16,9,16,16],[16,17,16,18],[16,19,16,20],[16,23,16,24],[16,21,16,22],[16,27,16,28],[16,25,16,26],[19,1,19,6],[19,9,19,31],[20,1,20,6],[20,8,38,8],[20,9,20,31],[21,1,21,6],[21,9,21,16],[21,17,21,18],[22,1,22,6],[23,29,23,30],[24,1,24,6],[24,9,24,20],[24,23,24,24],[24,21,24,22],[24,27,24,28],[24,25,24,26],[24,29,24,30],[23,1,23,6],[23,9,23,20],[23,23,23,24],[23,21,23,22],[23,27,23,28],[25,29,25,30],[32,1,32,6],[25,1,25,6],[25,9,25,20],[25,23,25,24],[25,21,25,22],[25,27,25,28],[25,25,25,26],[29,27,29,28],[29,29,29,30],[26,9,26,20],[26,21,26,22],[26,23,26,24],[26,25,26,26],[26,27,26,28],[26,29,26,30],[28,9,28,20],[28,21,28,22],[27,9,27,20],[27,21,27,22],[27,23,27,24],[27,25,27,26],[27,27,27,28],[27,29,27,30],[27,1,27,6],[28,27,28,28],[39,8,55,8],[40,1,40,6],[40,9,40,15],[41,1,41,6],[37,1,37,6],[37,9,37,20],[37,23,37,24],[37,21,37,22],[43,1,43,6],[43,9,43,16],[43,17,43,18],[43,19,43,20],[44,1,44,6],[41,9,41,16],[41,17,41,18],[73,9,73,20],[73,21,73,22],[53,9,53,16],[53,17,53,18],[53,19,53,20],[54,9,54,16],[54,17,54,18],[54,19,54,20],[68,9,68,24],[56,21,56,22],[57,9,57,20],[57,21,57,22],[57,23,57,24],[59,9,59,16],[59,17,59,18],[59,19,59,20],[60,9,60,16],[60,17,60,18],[60,19,60,20],[61,9,61,16],[61,17,61,18],[61,19,61,20],[62,9,62,16],[62,17,62,18],[70,17,70,18],[70,19,70,20],[70,21,70,24],[71,9,71,16],[71,17,71,18],[71,19,71,20],[71,21,71,24],[67,23,67,24],[72,9,72,24],[73,23,73,24],[65,9,65,20],[65,21,65,22],[74,8,81,8],[74,9,74,24],[75,9,75,20],[75,21,75,22],[75,23,75,24],[76,9,76,24],[77,9,77,24],[78,9,78,24],[79,9,79,24],[80,9,80,24],[81,9,81,24],[65,23,65,24],[69,9,69,16],[69,17,69,18],[69,19,69,20],[69,21,69,24],[66,8,73,8],[66,9,66,24],[67,9,67,20],[67,21,67,22],[70,9,70,16],[82,8,89,8],[82,9,82,24],[83,9,83,20],[83,21,83,22],[83,23,83,24],[87,9,87,16],[87,17,87,18],[87,19,87,20],[87,21,87,24],[88,9,88,24],[89,9,89,20],[89,21,89,22],[89,23,89,24],[84,9,84,24],[85,9,85,16],[85,17,85,18],[85,19,85,20],[85,21,85,24],[86,9,86,16],[86,17,86,18],[86,19,86,20],[86,21,86,24],[90,8,93,8],[90,9,90,24],[91,9,91,16],[91,17,91,18],[91,19,91,20],[91,21,91,24],[92,9,92,24],[93,9,93,20],[93,21,93,22],[93,23,93,24],[99,23,99,24],[105,21,105,22],[105,23,105,24],[106,9,106,16],[106,17,106,18],[106,19,106,20],[106,21,106,22],[103,9,103,16],[103,17,103,18],[103,19,103,20],[105,9,105,16],[105,17,105,18],[105,19,105,20],[102,9,102,16],[102,17,102,18],[102,19,102,20],[102,21,102,22],[99,9,99,20],[99,21,99,22],[100,9,100,16],[100,17,100,18],[100,19,100,20],[100,21,100,22],[26,1,26,6],[28,1,28,6],[29,1,29,6],[101,9,101,16],[101,17,101,18],[101,19,101,20],[101,21,101,22],[97,9,97,16],[97,17,97,18],[97,19,97,20],[97,21,97,24],[98,9,98,16],[98,17,98,18],[94,8,99,8],[94,9,94,24],[95,9,95,16],[95,17,95,18],[95,19,95,20],[95,21,95,24],[96,9,96,16],[96,17,96,18],[96,19,96,20],[96,21,96,24],[98,19,98,24],[36,29,36,30],[10,33,10,36],[12,34,12,35],[13,34,13,35],[14,34,14,35],[15,34,15,35],[16,34,16,35],[17,34,17,35],[18,34,18,35],[19,34,19,35],[11,34,11,35],[20,34,20,35],[21,34,21,35],[22,34,22,35],[23,34,23,35],[24,34,24,35],[25,34,25,35],[26,34,26,35],[28,34,28,35],[29,34,29,35],[32,34,32,35],[33,34,33,35],[33,29,33,30],[67,1,67,6],[62,1,62,6],[63,1,63,6],[64,1,64,6],[65,1,65,6],[66,1,66,6],[34,34,34,35],[35,34,35,35],[36,34,36,35],[37,34,37,35],[38,34,38,35],[63,9,63,16],[63,17,63,18],[63,19,63,20],[55,1,55,6],[56,8,65,8],[62,19,62,20],[35,29,35,30],[37,29,37,30],[38,1,38,6],[38,9,38,31],[37,27,37,28],[37,25,37,26],[36,23,36,24]]}
[]
[null,"Navigation",null,null,null,null,null,null,{"$f":"openingScreenTitle","v":"FHWA Tool for Operations Benefit/Cost (TOPS-BC):  Version 4.0"}]
[null,"Back",null,null,null,null,null,null,"Estimate Benefits of TSM&O Strategies"]
[null,"OPENING SCREEN",null,null,null,null,null,null,{"$f":"+'En - Route Traveler Information'!I4","v":"(Please note, some cells will show error codes before the User enters data in the required Green Cells)"}]
[null,"GENERAL TOOL OVERVIEW",null,null,null,null,null,null,null,"Traffic Incident Management "]
[null,"WHAT'S NEW"]
[null,"LIST OF ALL WORKSHEETS",null,null,null,null,null,null,null,"Length of Analysis Period (Hours)",null,null,null,null,null,null,null,3]
[null,"1) ESTIMATE COSTS"]
[null,"Cost Default Matrix"]
[null,"Cost Template",null,null,null,null,null,null,"Cost Information"]
[null,"Traveler Information",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Iterative Model Run Overview"]
[null,"En-Route Traveler Information",null,null,null,null,null,null,"Facility Characteristics",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Title","Link Volume",null,"Result"]
[null,"Pre-Trip Traveler Information",null,null,null,null,null,null,null,"Link Facility Type",3,null,null,null,null,null,null,2]
[null,"Traffic Signal Systems (TSS)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Baseline Override",null,null,null,"Improvement Override"]
[null,"Preset Timing",null,null,null,null,null,null,null,"Link Length (Miles)",null,null,null,null,null,null,null,null,null,null,null,null,null,"Baseline",null,null,null,"Improvement",null,"Change"]
[null,"Traffic Actuated Timing",null,null,null,null,null,null,null,"Total Number of Lanes",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"inputLaneCount","v":0},null,null,null,{"$f":"inputLaneCount + FirstNonEmpty(inputImpactLaneCount,defaultImpactLaneCount)","v":0},null,{"$f":"override(overrideImprovementLaneCount,calculatedImprovementLaneCount)-override(overrideBaselineLaneCount,calculatedBaselineLaneCount)","v":0}]
[null,"Central Control ",null,null,null,null,null,null,null,"Link Capacity (All Lanes - Per Period)",null,null,null,null,null,null,null,null,null,{"$f":"inputAnalysisPeriodHours*inputLaneCount*INDEX(facilityTypes,MATCH(inputFacilityType,facilityTypeId,0),3)","v":0},null,null,null,{"$f":"FirstNonZero(inputLinkCapacity,defaultLinkCapacity)","v":0},null,null,null,{"$f":"calculatedBaselineCapacity * (1 + FirstNonEmpty(inputImpactCapacity,defaultImpactCapacity)) + FirstNonEmpty(inputImpactLaneCount,defaultImpactLaneCount ) * calculatedBaselineCapacity / inputLaneCount","v":{"$error":"#DIV/0!"}},null,{"$f":"override(overrideImprovementCapacity,calculatedImprovementCapacity) - override(overrideBaselineCapacity,calculatedBaselineCapacity)","v":{"$error":"#VALUE!"}}]
[null,"Transit Signal Priority"]
[null,"Ramp Metering ",null,null,null,null,null,null,null,"Free Flow Speed (MPH) ",null,null,null,null,null,null,null,null,null,{"$f":"INDEX(facilityTypes,MATCH(inputFacilityType,facilityTypeId,0),4)","v":55},null,null,null,null,null,null,null,null,null,null,null,null,null,"`"]
[null,"Central Control"]
[null,"Traffic Actuated",null,null,null,null,null,null,"Facility Performance"]
[null,"Preset Timing",null,null,null,null,null,null,null,"Link Volume (Per Period)",null,null,null,null,null,null,null,null,null,null,null,"Baseline Override",null,null,null,"Improvement Override"]
[null,"Freight Strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Baseline",null,null,null,"Improvement",null,"Change"]
[null,"Truck Only Lanes",null,null,null,null,null,null,null,"Congested Speed",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FirstNonZero(inputFFS,defaultFFS) * speedFromVC(inputLinkVolume/override(overrideBaselineCapacity,calculatedBaselineCapacity),OFFSET(vcCurves,MATCH(INDEX(facilityTypes,MATCH(inputFacilityType,facilityTypeId,0),5),INDIRECT(\"Parameters!\"&ADDRESS(ROW(vcCurves),COLUMN(vcCurves))&\":\"&ADDRESS(ROW(vcCurves)+ROWS(vcCurves),COLUMN(vcCurves))),0) - 1,0))","v":{"$error":"#VALUE!"}},null,null,null,{"$f":"FirstNonZero(inputFFS,defaultFFS) * speedFromVC(inputLinkVolume/override(overrideImprovementCapacity,calculatedImprovementCapacity),OFFSET(vcCurves,MATCH(INDEX(facilityTypes,MATCH(inputFacilityType,facilityTypeId,0),5),INDIRECT(\"Parameters!\"&ADDRESS(ROW(vcCurves),COLUMN(vcCurves))&\":\"&ADDRESS(ROW(vcCurves)+ROWS(vcCurves),COLUMN(vcCurves))),0)-1,0)) + FirstNonEmpty(inputImpactSpeedChange,defaultImpactSpeedChange)* override(overrideBaselineSpeed,calculatedBaselineSpeed)","v":{"$error":"#VALUE!"}},null,{"$f":"override(overrideImprovementSpeed,calculatedImprovementSpeed) - override(overrideBaselineSpeed,calculatedBaselineSpeed)","v":{"$error":"#VALUE!"}}]
[null,"Compliance",null,null,null,null,null,null,null,"Vehicles Miles Traveled (VMT)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"inputLinkVolume*inputLinkLength","v":0},null,null,null,{"$f":"inputLinkVolume*inputLinkLength","v":0},null,{"$f":"override(overrideImprovementVMT,calculatedImprovementVMT)-override(overrideBaselineVMT,calculatedBaselineVMT)","v":0}]
[null,"Truck Parking and Reservation Systems",null,null,null,null,null,null,null,"V/C",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"inputLinkVolume/override(overrideBaselineCapacity,calculatedBaselineCapacity)","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"inputLinkVolume/override(overrideImprovementCapacity,calculatedImprovementCapacity)","v":{"$error":"#VALUE!"}},null,{"$f":"override(overrideImprovementVC,calculatedImprovementVC)-override(overrideBaselineVC,calculatedBaselineVC)","v":{"$error":"#VALUE!"}}]
[null,"Climbing Lanes",null,null,null,null,null,null,null,"TTI(m)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((IF(V33>0,V33,X33)/IF(overrideBaselineSpeed<0,overrideBaselineSpeed,calculatedBaselineSpeed))/(IF(V33>0,V33,X33)/IF(inputFFS>0,inputFFS,defaultFFS)),0)","v":0},null,null,null,{"$f":"IFERROR((IF(Z33>0,Z33,AB33)/IF(overrideImprovementSpeed<0,overrideImprovementSpeed,calculatedImprovementSpeed))/(IF(Z33>0,Z33,AB33)/IF(inputFFS>0,inputFFS,defaultFFS)),0)","v":0},null,{"$f":"IF($Z$27>0,$Z$27,$AB$27)-IF($V$27>0,$V$27,$X$27)","v":0}]
[null,"Off Hours Delivery",null,null,null,null,null,null,null,"TTI(50)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($V$28>0,$V$28,(4.01224/((1+EXP(1.7417-0.93677*IF($V$27>0,$V$27,$X$27)))^(1/0.82741))))","v":0.40220698000728722},null,null,null,{"$f":"IF($Z$28>0,$Z$28,(4.01224/((1+EXP(1.7417-0.93677*IF($Z$27>0,$Z$27,$AB$27)))^(1/0.82741))))","v":0.40220698000728722},null,{"$f":"IF($Z$28>0,$Z$28,$AB$28)-IF($V$28>0,$V$28,$X$28)","v":0}]
[null,"Active Traffic Management",null,null,null,null,null,null,null,"TTI(80)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($V$29>0,$V$29,(5.3746/((1+EXP(-1.5782-0.85867*IF($V$28>0,$V$28,$X$28)))^(1/0.04953))))","v":0.34258408674922602},null,null,null,{"$f":"IF($Z$29>0,$Z$29,(5.3746/((1+EXP(-1.5782-0.85867*IF($Z$28>0,$Z$28,$AB$28)))^(1/0.04953))))","v":0.34258408674922602},null,{"$f":"IF($Z$28>0,$Z$28,$AB$28)-IF($V$28>0,$V$28,$X$28)","v":0}]
[null,"Variable Speed Limits",null,null,null,null,null,null,null,"TTI(95)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($V$30>0,$V$30,1+3.67*LN(IF($V$28>0,$V$28,$X$28)))","v":-2.3425936013197157},null,null,null,{"$f":"IF($Z$30>0,$Z$30,1+3.67*LN(IF($Z$28>0,$Z$28,$AB$28)))","v":-2.3425936013197157},null,{"$f":"IF($Z$29>0,$Z$29,$AB$29)-IF($V$29>0,$V$29,$X$29)","v":0}]
[null,"Part-Time Shoulder Use",null,null,null,null,null,null,null,"Total Buffer Time at TTI(80)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($V$29>0,$V$29,$X$29)-IF($V$28>0,$V$28,$X$28))*override(overrideBaselineVHT,calculatedBaselineVHT)","v":{"$error":"#VALUE!"}},null,null,null,{"$f":"(IF($Z$29>0,$Z$29,$AB$29)-IF($Z$28>0,$Z$28,$AB$28))*override(overrideImprovementVHT,calculatedImprovementVHT)","v":{"$error":"#VALUE!"}},null,{"$f":"IF($Z$31>0,$Z$31,$AB$31)-IF($V$31>0,$V$31,$X$31)","v":{"$error":"#VALUE!"}}]
[null,"Other Strategies",null,null,null,null,null,null,null,"Total Buffer Time at TTI(95)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($V$30>0,$V$30,$X$30)-IF($V$28>0,$V$28,$X$28))*override(overrideBaselineVHT,calculatedBaselineVHT)","v":{"$error":"#VALUE!"}},null,null,null,{"$f":"(IF($Z$30>0,$Z$30,$AB$30)-IF($Z$28>0,$Z$28,$AB$28))*override(overrideImprovementVHT,calculatedImprovementVHT)","v":{"$error":"#VALUE!"}},null,{"$f":"IF($Z$32>0,$Z$32,$AB$32)-IF($V$32>0,$V$32,$X$32)","v":{"$error":"#VALUE!"}}]
[null,"Traffic Incident Management",null,null,null,null,null,null,null,"Vehicle Hours of Travel",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(override(overrideBaselineVMT,calculatedBaselineVMT)/(override(overrideBaselineSpeed,calculatedBaselineSpeed)/60))/60","v":{"$error":"#VALUE!"}},null,null,null,{"$f":"(override(overrideImprovementVMT,calculatedImprovementVMT)/(override(overrideImprovementSpeed,calculatedImprovementSpeed)/60))/60","v":{"$error":"#VALUE!"}},null,{"$f":"override(overrideImprovementVHT,calculatedImprovementVHT)-override(overrideBaselineVHT,calculatedBaselineVHT)","v":{"$error":"#VALUE!"}}]
[null,"Travel Demand Management",null,null,null,null,null,null,null,"Incident Related Delay (hours) per vehicle per mile",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ttrDelayRate(INT(ROUND(inputAnalysisPeriodHours,0)),override(overrideBaselineVC,calculatedBaselineVC),OFFSET(incidentDelayRates,MATCH(INT(ROUND(inputAnalysisPeriodHours,0)),INDIRECT(\"Parameters!\"&ADDRESS(ROW(incidentDelayRates),COLUMN(incidentDelayRates))&\":\"&ADDRESS(ROW(incidentDelayRates)+ROWS(incidentDelayRates),COLUMN(incidentDelayRates))),0),0),override(overrideBaselineLaneCount,calculatedBaselineLaneCount))","v":{"$error":"#VALUE!"}},null,null,null,{"$f":"MIN(ttrDelayRate(INT(ROUND(inputAnalysisPeriodHours,0)),override(overrideImprovementVC,calculatedImprovementVC),OFFSET(incidentDelayRates,MATCH(INT(ROUND(inputAnalysisPeriodHours,0)),INDIRECT(\"Parameters!\"&ADDRESS(ROW(incidentDelayRates),COLUMN(incidentDelayRates))&\":\"&ADDRESS(ROW(incidentDelayRates)+ROWS(incidentDelayRates),COLUMN(incidentDelayRates))),0),0),override(overrideImprovementLaneCount,calculatedImprovementLaneCount)),override(overrideBaselineDelay,calculatedBaselineDelay)*(1-override(inputImpactCrashDurationReduction,defaultImpactCrashDurationReduction))*(1-override(inputImpactCrashRateAdjustment,defaultImpactCrashRateAdjustment)^2))","v":{"$error":"#VALUE!"}},null,{"$f":"override(overrideImprovementDelay,calculatedImprovementDelay) - override(overrideBaselineDelay,calculatedBaselineDelay)","v":{"$error":"#VALUE!"}}]
[null,"HOT Lanes",null,null,null,null,null,null,null,"Number of Fatality Crashes",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"override(overrideBaselineVMT,calculatedBaselineVMT) * ( parameterPercentTrucks *  accidentRate(override(overrideBaselineVC,calculatedBaselineVC),\"Fatality\",INDEX(facilityTypes,MATCH(inputFacilityType,facilityTypeId,0),6),\"Truck\") + (1 - parameterPercentTrucks) * accidentRate(override(overrideBaselineVC,calculatedBaselineVC),\"Fatality\",INDEX(facilityTypes,MATCH(inputFacilityType,facilityTypeId,0),6),\"Auto\"))  / 1000000","v":{"$error":"#VALUE!"}},null,null,null,{"$f":"override(overrideImprovementVMT,calculatedImprovementVMT) * ( parameterPercentTrucks *  accidentRate(override(overrideImprovementVC,calculatedImprovementVC),\"Fatality\",INDEX(facilityTypes,MATCH(inputFacilityType,facilityTypeId,0),6),\"Truck\") + (1 - parameterPercentTrucks) * accidentRate(override(overrideImprovementVC,calculatedImprovementVC),\"Fatality\",INDEX(facilityTypes,MATCH(inputFacilityType,facilityTypeId,0),6),\"Auto\"))  / 1000000 - FirstNonEmpty(inputImpactFatalityCrashRateAdjustment,defaultImpactFatalityCrashRateAdjustment) * override(overrideBaselineFatalityCrashes,calculatedBaselineFatalityCrashes)","v":{"$error":"#VALUE!"}},null,{"$f":"override(overrideImprovementFatalityCrashes,calculatedImprovementFatalityCrashes)-override(overrideBaselineFatalityCrashes,calculatedBaselineFatalityCrashes)","v":{"$error":"#VALUE!"}}]
[null,"Road Weather Management",null,null,null,null,null,null,null,"Number of Injury Crashes",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"override(overrideBaselineVMT,calculatedBaselineVMT) * ( parameterPercentTrucks *  accidentRate(override(overrideBaselineVC,calculatedBaselineVC),\"Injury\",INDEX(facilityTypes,MATCH(inputFacilityType,facilityTypeId,0),6),\"Truck\") + (1 - parameterPercentTrucks) * accidentRate(override(overrideBaselineVC,calculatedBaselineVC),\"Injury\",INDEX(facilityTypes,MATCH(inputFacilityType,facilityTypeId,0),6),\"Auto\"))  / 1000000","v":{"$error":"#VALUE!"}},null,null,null,{"$f":"override(overrideImprovementVMT,calculatedImprovementVMT) * ( parameterPercentTrucks *  accidentRate(override(overrideImprovementVC,calculatedImprovementVC),\"Injury\",INDEX(facilityTypes,MATCH(inputFacilityType,facilityTypeId,0),6),\"Truck\") + (1 - parameterPercentTrucks) * accidentRate(override(overrideImprovementVC,calculatedImprovementVC),\"Injury\",INDEX(facilityTypes,MATCH(inputFacilityType,facilityTypeId,0),6),\"Auto\"))  / 1000000 - FirstNonEmpty(inputImpactCrashRateAdjustment,defaultImpactCrashRateAdjustment) *override(overrideBaselineInjuryCrashes, calculatedBaselineInjuryCrashes)","v":{"$error":"#VALUE!"}},null,{"$f":"override(overrideImprovementInjuryCrashes,calculatedImprovementInjuryCrashes)-override(overrideBaselineInjuryCrashes,calculatedBaselineInjuryCrashes)","v":{"$error":"#VALUE!"}}]
[null,"Work Zone Management",null,null,null,null,null,null,null,"Number of Property Damage Only Crashes",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"override(overrideBaselineVMT,calculatedBaselineVMT) * ( parameterPercentTrucks *  accidentRate(override(overrideBaselineVC,calculatedBaselineVC),\"PDO\",INDEX(facilityTypes,MATCH(inputFacilityType,facilityTypeId,0),6),\"Truck\") + (1 - parameterPercentTrucks) * accidentRate(override(overrideBaselineVC,calculatedBaselineVC),\"PDO\",INDEX(facilityTypes,MATCH(inputFacilityType,facilityTypeId,0),6),\"Auto\"))  / 1000000","v":{"$error":"#VALUE!"}},null,null,null,{"$f":"override(overrideImprovementVMT,calculatedImprovementVMT) * ( parameterPercentTrucks *  accidentRate(override(overrideImprovementVC,calculatedImprovementVC),\"PDO\",INDEX(facilityTypes,MATCH(inputFacilityType,facilityTypeId,0),6),\"Truck\") + (1 - parameterPercentTrucks) * accidentRate(override(overrideImprovementVC,calculatedImprovementVC),\"PDO\",INDEX(facilityTypes,MATCH(inputFacilityType,facilityTypeId,0),6),\"Auto\"))  / 1000000 - FirstNonEmpty(inputImpactCrashRateAdjustment,defaultImpactCrashRateAdjustment)*override(overrideBaselinePDOCrashes,calculatedBaselinePDOCrashes)","v":{"$error":"#VALUE!"}},null,{"$f":"override(overrideImprovementPDOCrashes,calculatedImprovementPDOCrashes)-override(overrideBaselinePDOCrashes,calculatedBaselinePDOCrashes)","v":{"$error":"#VALUE!"}}]
[null,"Shared Use Mobility",null,null,null,null,null,null,null,"Fuel consumption (Gallons)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"override(overrideBaselineVMT,calculatedBaselineVMT) * (parameterPercentTrucks  / parameterFuelEconomyTruck + (1 - parameterPercentTrucks)  / parameterFuelEconomyAuto)","v":0},null,null,null,{"$f":"override(overrideImprovementVMT,calculatedImprovementVMT) * (parameterPercentTrucks  / parameterFuelEconomyTruck + (1 - parameterPercentTrucks)  / parameterFuelEconomyAuto) - FirstNonEmpty(inputImpactFuelUse,defaultImpactFuelUse) *override(overrideBaselineFuelUse,calculatedBaselineFuelUse)","v":0},null,{"$f":"override(overrideImprovementFuelUse,calculatedImprovementFuelUse) - override(overrideBaselineFuelUse,calculatedBaselineFuelUse)","v":0}]
[null,"Costs Summary"]
[null,"2) ESTIMATE BENEFITS",null,null,null,null,null,null,"Impacts Due to Strategy"]
[null,"Parameters",null,null,null,null,null,null,null,"Facility improvement models"]
[null,"Strategy Default Impacts",null,null,null,null,null,null,null,"Change in Capacity (%)",null,null,null,null,null,null,null,null,null,0]
[null,"Benefit Template",null,null,null,null,null,null,null,"Change in Speed (%)",null,null,null,null,null,null,null,null,null,0]
[null,"Arterial Strategies",null,null,null,null,null,null,null,"Change in # of Lanes",null,null,null,null,null,null,null,null,null,0]
[null,"Traffic Signal Control"]
[null,"Freeway Strategies",null,null,null,null,null,null,null,"Reduction in Non-Fatality Crash Rate (%)",null,null,null,null,null,null,null,null,null,0]
[null,"Ramp Metering",null,null,null,null,null,null,null,"Reduction in Crash Duration (%)",null,null,null,null,null,null,null,null,null,0.29980000000000001,null,"Based on MDOT Report, Updated 3-2-2018"]
[4,"Traffic Incident Management",null,null,null,null,null,null,null,"Reduction in Fatality Crash Rate (%)",null,null,null,null,null,null,null,null,null,0.1]
[null,"Traveler Information"]
[null,"En-Route Traveler Information",null,null,null,null,null,null,null,"Reduction in Fuel Use (%)",null,null,null,null,null,null,null,null,null,0]
[null,"Pre-Trip Traveler Information"]
[null,"Freight Strategies and Systems",null,null,null,null,null,null,null,"Traveler information models"]
[null,"Truck Only Lanes",null,null,null,null,null,null,null,"Percent time device is disseminating useful information",null,null,null,null,null,null,null,null,null,0]
[null,"Compliance",null,null,null,null,null,null,null,"Percent drivers using information",null,null,null,null,null,null,null,null,null,0]
[null,"Truck Parking and Reservation Systems",null,null,null,null,null,null,null,"Minutes saved by drivers saving time",null,null,null,null,null,null,null,null,null,0]
[null,"Climbing Lanes"]
[null,"Off Hours Delivery",null,null,null,null,null,null,"Reliability Benefit"]
[null,"Active Traffic Management",null,null,null,null,null,null,null,"Average Person Hours of Buffer Time Travel Saved per Period",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($V$58>0,$V$58,-$AD$31*(Parameters!$P$24))","v":{"$error":"#VALUE!"}}]
[null,"Variable Speed Limits"]
[null,"Part-Time Shoulder Use",null,null,null,null,null,null,null,"Reliability Ratio - Auto",null,null,null,null,null,null,null,null,null,1]
[null,"Other Strategies",null,null,null,null,null,null,null,"Reliability Ratio - Truck",null,null,null,null,null,null,null,null,null,1.2]
[null,"HOT Lanes",null,null,null,null,null,null,null,"$ Value of Person Hour (per hour) \"On-the-Clock\" Auto",null,null,null,null,null,null,null,null,null,{"$f":"parameterCommercialAutoValueOfTime","v":37.583482812499994}]
[null,"Travel Demand Management",null,null,null,null,null,null,null,"$ Value of Person Hour (per hour) Other Auto",null,null,null,null,null,null,null,null,null,{"$f":"parameterAutoValueOfTime","v":15.291846874999997}]
[null,"Road Weather Management",null,null,null,null,null,null,null,"$ Value of Vehicle Hour (per hour) Truck",null,null,null,null,null,null,null,null,null,{"$f":"parameterTruckValueOfTime","v":29.959097187499996}]
[null,"Work Zone Management"]
[null,"Shared Use Mobility",null,null,null,null,null,null,null,"Total Buffer Travel Time Benefit per Period",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($V$66>0,$V$66,IF($V$58>0,$V$58,$X$58)* ((parameterPercentTrucks*FirstNonZero(R64,T64)*FirstNonZero(R61,T61))  + (parameterPercentCommercialAuto * FirstNonZero(R62,T62) + (1 - parameterPercentCommercialAuto - parameterPercentTrucks) * FirstNonZero(R63,T63)*(FirstNonZero(R60,T60)))))","v":{"$error":"#VALUE!"}}]
[null,"3) MY DEPLOYMENTS",null,null,null,null,null,null,"Travel Time"]
[null,"4) RESULTS TEMPLATE",null,null,null,null,null,null,null,"Average Person Hours of Travel Saved per Period",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"override(overrideChangePHT,-calculatedChangeVHT * parameterAverageAutoOccupancy)","v":{"$error":"#VALUE!"}}]
[]
[null,null,null,null,null,null,null,null,null,"$ Value of Person Hour (per hour) \"On-the-Clock\" Auto",null,null,null,null,null,null,null,null,null,{"$f":"parameterCommercialAutoValueOfTime","v":37.583482812499994}]
[null,null,null,null,null,null,null,null,null,"$ Value of Person Hour (per hour) Other Auto",null,null,null,null,null,null,null,null,null,{"$f":"parameterAutoValueOfTime","v":15.291846874999997}]
[null,null,null,null,null,null,null,null,null,"$ Value of Vehicle Hour (per hour) Truck",null,null,null,null,null,null,null,null,null,{"$f":"parameterTruckValueOfTime","v":29.959097187499996}]
[]
[null,null,null,null,null,null,null,null,null,"Total Recurring (Non-delay) Travel Time Benefit per Period",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"override(overrideBenefitTravelTime,calculatedChangePHT * (parameterPercentTrucks*FirstNonZero(inputTruckValueOfTime,defaultTruckValueOfTime)  + parameterPercentCommercialAuto * FirstNonZero(inputCommercialAutoValueOfTime,defaultCommercialAutoValueOfTime) + (1 - parameterPercentCommercialAuto - parameterPercentTrucks) * FirstNonZero(inputAutoValueOfTime,defaultAutoValueOfTime) ))","v":{"$error":"#VALUE!"}}]
[null,null,null,null,null,null,null,null,"ATIS Time Savings"]
[null,null,null,null,null,null,null,null,null,"Total hours saved due to ATIS deployments",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"override(overrideATISTimeSavings,inputImpactATISPercentActive * inputImpactATISPercentUtilization * inputImpactATISMinutesSaved * inputLinkVolume / 60)","v":0}]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,"Travel Time Savings: Non-Recurring Delay"]
[null,null,null,null,null,null,null,null,null,"Average Total Person Hours of Incident Related Delay Saved per Period",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"override(overrideChangePersonDelay,(-inputLinkVolume*calculatedChangeDelay*inputLinkLength*parameterAverageAutoOccupancy) + calculatedATISTimeSavings)","v":{"$error":"#VALUE!"}}]
[]
[null,null,null,null,null,null,null,null,null,"$ Value of Person Hour (per hour of Delay) \"On-the-Clock\" Auto",null,null,null,null,null,null,null,null,null,{"$f":"parameterCommercialAutoValueOfTimeDelay","v":37.583482812499994}]
[null,null,null,null,null,null,null,null,null,"$ Value of Person Hour (per hour of Delay) Other Auto",null,null,null,null,null,null,null,null,null,{"$f":"parameterAutoValueOfTimeDelay","v":15.291846874999997}]
[null,null,null,null,null,null,null,null,null,"$ Value of Vehicle Hour (per hour of Delay) Truck",null,null,null,null,null,null,null,null,null,{"$f":"parameterTruckValueOfTimeDelay","v":29.959097187499996}]
[]
[null,null,null,null,null,null,null,null,null,"Total Incident Related Delay Benefit per Period",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"override(overrideBenefitNonRecurringDelay,calculatedChangePersonDelay * (parameterPercentTrucks*FirstNonZero(inputTruckValueOfTimeDelay,defaultTruckValueOfTimeDelay)  + parameterPercentCommercialAuto * FirstNonZero(inputCommercialAutoValueOfTimeDelay,defaultCommercialAutoValueOfTimeDelay) + (1 - parameterPercentCommercialAuto - parameterPercentTrucks) * FirstNonZero(inputAutoValueOfTimeDelay,defaultAutoValueOfTimeDelay) ))","v":{"$error":"#VALUE!"}}]
[null,null,null,null,null,null,null,null,"Energy"]
[null,null,null,null,null,null,null,null,null,"Average cost per gallon of fuel (excluding taxes)",null,null,null,null,null,null,null,null,null,{"$f":"parameterFuelCostGallon","v":2.82}]
[]
[null,null,null,null,null,null,null,null,null,"Total Fuel Savings Benefit",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"override(overrideBenefitFuel,-calculatedChangeFuelUse * FirstNonZero(inputFuelCostGallon,defaultFuelCostGallon))","v":0}]
[null,null,null,null,null,null,null,null,"Safety"]
[null,null,null,null,null,null,null,null,null,"$ Value of a Fatality Crash",null,null,null,null,null,null,null,null,null,{"$f":"parameterFatalityValuation","v":12282140.033562498}]
[null,null,null,null,null,null,null,null,null,"$ Value of a Injury Crash",null,null,null,null,null,null,null,null,null,{"$f":"parameterInjuryValuation","v":355842.35367187497}]
[null,null,null,null,null,null,null,null,null,"$ Value of a Property Damage Crash",null,null,null,null,null,null,null,null,null,6120,null,"Source: TIM-BC Default PDO Value"]
[]
[null,null,null,null,null,null,null,null,null,"Total Modeled Crash Related Benefit per Period",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"override(overrideBenefitSafety,-calculatedChangeFatalityCrashes*FirstNonZero(inputFatalityValuation,defaultFatalityValuation)   +-calculatedChangeInjuryCrashes * FirstNonZero(inputInjuryValuation,defaultInjuryValuation) +-calculatedChangePDOCrashes * FirstNonZero(inputPDOValuation,defaultPDOValuation))","v":{"$error":"#VALUE!"}}]
[]
[null,null,null,null,null,null,null,null,null,"User Entered Benefit (Annual $'s)"]
[]
[null,null,null,null,null,null,null,null,null,"Number of Analysis Periods per Year",null,null,null,null,null,null,null,null,null,{"$f":"parameterAnalysisPeriodsPerYear","v":250}]
[]
[null,null,null,null,null,null,null,null,null,"TOTAL AVERAGE ANNUAL BENEFIT",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"override(overrideBenefitAverageAnnual,FirstNonZero(inputAnalysisPeriodsPerYear,defaultAnalysisPeriodsPerYear) * (calculatedBenefitTravelTime + calculatedBenefitNonRecurringDelay + calculatedBenefitSafety + calculatedBenefitFuel+IF(V66>0,V66,$X$66)) + inputUserBenefit)","v":{"$error":"#VALUE!"}}]

{"sheet":"En - Route Traveler Information","index":50,"n_rows":68,"n_cols":32,"rows_kept":68,"cut":false,"hidden":false,"merged":[[59,1,59,6],[60,1,60,6],[61,1,61,6],[11,29,11,30],[10,28,10,31],[57,1,57,6],[58,1,58,6],[55,1,55,6],[56,1,56,6],[43,1,43,6],[52,1,52,6],[53,1,53,6],[54,1,54,6],[38,1,38,6],[39,1,39,6],[40,1,40,6],[51,1,51,6],[41,1,41,6],[42,1,42,6],[50,1,50,6],[45,1,45,6],[32,1,32,6],[24,1,24,6],[25,1,25,6],[29,1,29,6],[30,19,30,20],[25,9,25,18],[25,19,25,20],[46,1,46,6],[47,1,47,6],[48,1,48,6],[49,1,49,6],[17,21,17,22],[20,1,20,6],[18,21,18,22],[18,1,18,6],[19,1,19,6],[18,19,18,20],[18,9,18,18],[27,1,27,6],[30,1,30,6],[26,1,26,6],[33,1,33,6],[34,1,34,6],[35,1,35,6],[36,1,36,6],[37,1,37,6],[44,1,44,6],[8,1,8,6],[8,11,8,18],[8,19,8,20],[7,15,7,16],[15,21,15,22],[16,1,16,6],[16,9,16,18],[16,19,16,20],[16,21,16,22],[9,1,9,6],[10,1,10,6],[11,1,11,6],[11,8,13,8],[12,1,12,6],[28,1,28,6],[12,29,12,30],[13,29,13,30],[14,29,14,30],[15,29,15,30],[16,29,16,30],[2,1,2,6],[3,1,3,6],[4,1,4,6],[5,1,5,6],[6,1,6,6],[12,9,12,18],[12,19,12,20],[13,1,13,6],[14,1,14,6],[14,8,20,8],[15,1,15,6],[15,9,15,18],[15,19,15,20],[17,1,17,6],[17,9,17,18],[17,19,17,20],[6,15,6,16],[7,1,7,6],[67,1,67,6],[62,1,62,6],[63,1,63,6],[64,1,64,6],[65,1,65,6],[66,1,66,6],[22,29,22,30],[23,29,23,30],[17,29,17,30],[18,29,18,30],[19,29,19,30],[20,29,20,30],[21,29,21,30],[30,21,30,22],[31,1,31,6],[21,1,21,6],[21,8,23,8],[22,1,22,6],[22,21,22,22],[23,1,23,6],[22,19,22,20],[27,11,27,18],[27,19,27,20],[27,21,27,22]]}
[]
[null,"Navigation",null,null,null,null,null,null,{"$f":"openingScreenTitle","v":"FHWA Tool for Operations Benefit/Cost (TOPS-BC):  Version 4.0"}]
[null,"Back",null,null,null,null,null,null,"Estimate Benefits of TSM&O Strategies"]
[null,"OPENING SCREEN",null,null,null,null,null,null,{"$f":"+'ATM - VSL'!I4","v":"(Please note, some cells will show error codes before the User enters data in the required Green Cells)"}]
[null,"GENERAL TOOL OVERVIEW",null,null,null,null,null,null,null,"En-Route Traveler Information (DMS / HAR)"]
[null,"WHAT'S NEW"]
[null,"LIST OF ALL WORKSHEETS"]
[null,"1) ESTIMATE COSTS",null,null,null,null,null,null,null,null,null,null,null,null,"Type of Traveler Information",2]
[null,"Cost Default Matrix",null,null,null,null,null,null,"Cost Information"]
[null,"Cost Template"]
[null,"Traveler Information",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Iterative Model Run Overview"]
[null,"En-Route Traveler Information",null,null,null,null,null,null,"Facility Performance",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Title","Link Volume",null,"Result"]
[null,"Pre-Trip Traveler Information",null,null,null,null,null,null,null,"Volume Passing by the Sign Location(s) During the Period of Analysis"]
[null,"Traffic Signal Systems (TSS)"]
[null,"Preset Timing",null,null,null,null,null,null,"Impacts Due to Strategy"]
[null,"Traffic Actuated Timing",null,null,null,null,null,null,null,"Percent time device is disseminating useful information",null,null,null,null,null,null,null,null,null,null,null,0.25]
[null,"Central Control ",null,null,null,null,null,null,null,"Percent Drivers Acting on the Information",null,null,null,null,null,null,null,null,null,null,null,0.1]
[null,"Transit Signal Priority",null,null,null,null,null,null,null,"Average Time Saved (Minutes) by Drivers Acting on the Information",null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(travelerInformationTypes,inputTravelerInformationType,2)","v":3}]
[null,"Ramp Metering ",null,null,null,null,null,null,null,"Average Time Saved (Minutes) by Drivers Not Acting on the Information",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"`"]
[null,"Central Control"]
[null,"Traffic Actuated"]
[null,"Preset Timing",null,null,null,null,null,null,"ATIS Time Savings"]
[null,"Freight Strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total hours saved due to ATIS deployments",null,null,{"$f":"override(overrideChangePersonDelay,FirstNonZero(inputImpactATISPercentActive,defaultImpactATISPercentActive) * (FirstNonZero(inputImpactATISPercentUtilization,defaultImpactATISPercentUtilization )* FirstNonZero(inputImpactATISMinutesSaved,defaultImpactATISMinutesSaved)  + (1 - FirstNonZero(inputImpactATISPercentUtilization,defaultImpactATISPercentUtilization ))* FirstNonZero(inputImpactATISOtherMinutesSaved,defaultImpactATISOtherMinutesSaved) ) * inputLinkVolume / 60)","v":0}]
[null,"Truck Only Lanes"]
[null,"Compliance"]
[null,"Truck Parking and Reservation Systems",null,null,null,null,null,null,null,"User Entered Benefit (Annual $'s)"]
[null,"Climbing Lanes"]
[null,"Off Hours Delivery",null,null,null,null,null,null,null,null,null,"Number of Periods Per Year",null,null,null,null,null,null,null,null,null,{"$f":"parameterAnalysisPeriodsPerYear","v":250}]
[null,"Active Traffic Management"]
[null,"Variable Speed Limits"]
[null,"Part-Time Shoulder Use",null,null,null,null,null,null,null,null,"TOTAL AVERAGE ANNUAL BENEFIT",null,null,null,null,null,null,null,null,null,null,{"$f":"override(overrideBenefitAverageAnnual,calculatedChangePersonDelay*FirstNonZero(inputAnalysisPeriodsPerYear,defaultAnalysisPeriodsPerYear)*((parameterPercentCommercialAuto*parameterCommercialAutoValueOfTime)+((1-parameterPercentCommercialAuto)*parameterAutoValueOfTime)) + inputUserBenefit)","v":0}]
[null,"Other Strategies"]
[null,"Traffic Incident Management"]
[null,"Travel Demand Management"]
[null,"HOT Lanes"]
[null,"Road Weather Management"]
[null,"Work Zone Management"]
[null,"Shared Use Mobility"]
[null,"Costs Summary"]
[null,"2) ESTIMATE BENEFITS"]
[null,"Parameters"]
[null,"Strategy Default Impacts"]
[null,"Benefit Template"]
[null,"Arterial Strategies"]
[null,"Traffic Signal Control"]
[null,"Freeway Strategies"]
[null,"Ramp Metering"]
[null,"Traffic Incident Management"]
[null,"Traveler Information"]
[4,"En-Route Traveler Information"]
[null,"Pre-Trip Traveler Information"]
[null,"Freight Strategies and Systems"]
[null,"Truck Only Lanes"]
[null,"Compliance"]
[null,"Truck Parking and Reservation Systems"]
[null,"Climbing Lanes"]
[null,"Off Hours Delivery"]
[null,"Active Traffic Management"]
[null,"Variable Speed Limits"]
[null,"Part-Time Shoulder Use"]
[null,"Other Strategies"]
[null,"HOT Lanes"]
[null,"Travel Demand Management"]
[null,"Road Weather Management"]
[null,"Work Zone Management"]
[null,"Shared Use Mobility"]
[null,"3) MY DEPLOYMENTS"]
[null,"4) RESULTS TEMPLATE"]

{"sheet":"Highway Advisory Radio","index":51,"n_rows":67,"n_cols":24,"rows_kept":67,"cut":false,"hidden":true,"merged":[[65,1,65,6],[66,1,66,6],[60,1,60,6],[61,1,61,6],[62,1,62,6],[63,1,63,6],[64,1,64,6],[55,1,55,6],[56,1,56,6],[57,1,57,6],[58,1,58,6],[59,1,59,6],[17,21,17,22],[16,21,16,22],[15,21,15,22],[11,1,11,6],[11,8,13,8],[12,1,12,6],[12,9,12,18],[14,1,14,6],[14,8,20,8],[15,1,15,6],[15,9,15,18],[12,19,12,20],[20,1,20,6],[13,1,13,6],[18,21,18,22],[54,1,54,6],[30,21,30,22],[25,9,25,18],[25,19,25,20],[25,1,25,6],[27,11,27,18],[27,19,27,20],[27,21,27,22],[38,1,38,6],[50,1,50,6],[52,1,52,6],[39,1,39,6],[28,1,28,6],[29,1,29,6],[30,1,30,6],[31,1,31,6],[2,1,2,6],[3,1,3,6],[4,1,4,6],[5,1,5,6],[6,1,6,6],[6,15,6,16],[7,1,7,6],[8,1,8,6],[9,1,9,6],[10,1,10,6],[7,15,7,16],[21,1,21,6],[21,8,23,8],[22,1,22,6],[18,19,18,20],[15,19,15,20],[16,1,16,6],[16,9,16,18],[16,19,16,20],[19,1,19,6],[17,19,17,20],[17,1,17,6],[17,9,17,18],[23,1,23,6],[22,19,22,20],[18,9,18,18],[18,1,18,6],[30,23,30,24],[24,1,24,6],[26,1,26,6],[27,1,27,6],[53,1,53,6],[51,1,51,6],[40,1,40,6],[41,1,41,6],[42,1,42,6],[43,1,43,6],[44,1,44,6],[45,1,45,6],[46,1,46,6],[47,1,47,6],[48,1,48,6],[49,1,49,6],[37,1,37,6],[22,21,22,22],[32,1,32,6],[33,1,33,6],[34,1,34,6],[35,1,35,6],[36,1,36,6]]}
[]
[null,"Navigation",null,null,null,null,null,null,{"$f":"openingScreenTitle","v":"FHWA Tool for Operations Benefit/Cost (TOPS-BC):  Version 4.0"}]
[null,"Back",null,null,null,null,null,null,"Estimate Benefits of TSM&O Strategies"]
[null,"OPENING SCREEN"]
[null,"GENERAL TOOL OVERVIEW",null,null,null,null,null,null,null,"Strategy:  Highway Advisory Radio"]
[null,"LIST OF ALL WORKSHEETS"]
[null,"1) INVESTIGATE IMPACTS",null,null,null,null,null,null,null,null,null,null,null,null,"Length of Analysis Period (Hours)",1]
[null,"2) METHODS AND TOOLS",null,null,null,null,null,null,null,null,null,null,null,null,"Type of Traveler Information",1]
[null,"3) ESTIMATE COSTS",null,null,null,null,null,null,"Cost Information"]
[null,"Traveler Information"]
[null,"DMS"]
[null,"HAR",null,null,null,null,null,null,"Facility Performance"]
[null,"Pre-Trip Traveler Info",null,null,null,null,null,null,null,"Volume Passing by the Transmitter(s) During the Period of Analysis"]
[null,"Traffic Signal Coordination Systems"]
[null,"Preset Timing",null,null,null,null,null,null,"Impacts Due to Strategy"]
[null,"Traffic Actuated",null,null,null,null,null,null,null,"Percent time device is disseminating useful information",null,null,null,null,null,null,null,null,null,null,null,0.01]
[null,"Central Control",null,null,null,null,null,null,null,"Percent Drivers Acting on the Information",null,null,null,null,null,null,null,null,null,null,null,0.05]
[null,"Transit Signal Priority",null,null,null,null,null,null,null,"Average Time Saved (Minutes) by Drivers Acting on the Information",null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(travelerInformationTypes,inputTravelerInformationType,2)","v":4}]
[null,"Ramp Metering Systems",null,null,null,null,null,null,null,"Average Time Saved (Minutes) by Drivers Not Acting on the Information"]
[null,"Central Control"]
[null,"Traffic Actuated"]
[null,"Preset Timing",null,null,null,null,null,null,"ATIS Time Savings"]
[null,"Freight Strategies and Systems",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total hours saved due to ATIS deployments",null,null,{"$f":"override(overrideChangePersonDelay,FirstNonZero(inputImpactATISPercentActive,defaultImpactATISPercentActive)* (FirstNonZero(inputImpactATISPercentUtilization,defaultImpactATISPercentUtilization) * FirstNonZero(inputImpactATISMinutesSaved,defaultImpactATISMinutesSaved) + (1 - FirstNonZero(inputImpactATISPercentUtilization,defaultImpactATISPercentUtilization) )* FirstNonZero(inputImpactATISOtherMinutesSaved,defaultImpactATISOtherMinutesSaved)) * inputLinkVolume / 60)","v":0}]
[null,"Truck Only Lanes"]
[null,"Screening and Permitting Systems"]
[null,"Truck Parking and Reservation Systems",null,null,null,null,null,null,null,"User Entered Benefit (Annual $'s)"]
[null,"Weigh-In-Motion Devices"]
[null,"Other Freeway Systems",null,null,null,null,null,null,null,null,null,"Number of Periods per Year",null,null,null,null,null,null,null,null,null,{"$f":"parameterAnalysisPeriodsPerYear","v":250}]
[null,"Traffic Incident Management"]
[null,"Other Strategies"]
[null,"ATDM General-Cost",null,null,null,null,null,null,null,null,"TOTAL AVERAGE ANNUAL BENEFIT",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"override(overrideBenefitAverageAnnual,calculatedChangePersonDelay*FirstNonZero(inputAnalysisPeriodsPerYear,defaultAnalysisPeriodsPerYear)*((parameterPercentCommercialAuto*parameterCommercialAutoValueOfTime)+((1-parameterPercentCommercialAuto)*parameterAutoValueOfTime)) + inputUserBenefit)","v":0}]
[null,"ATDM Speed Harmonization"]
[null,"Employer Based Traveler Demand Mgmt.  "]
[null,"ATDM Hard Shoulder Running"]
[null,"ATDM High Occupancy Toll Lanes"]
[null,"Road Weather Management"]
[null,"Work Zone"]
[null,"Supporting Strategies"]
[null,"Traffic Management Center"]
[null,"Loop Detection"]
[null,"CCTV"]
[null,"Costs Summary"]
[null,"4) ESTIMATE BENEFITS"]
[null,"Parameters"]
[null,"Generic Link Model"]
[null,"Arterial Strategies"]
[null,"Signal Coordination"]
[null,"Freeway Strategies"]
[null,"Ramp Metering"]
[null,"Traffic Incident Management"]
[null,"Traveler Information"]
[null,"Dynamic Message Sign"]
[4,"Highway Advisory Radio"]
[null,"Pre-Trip Traveler Information"]
[null,"Freight Strategies and Systems"]
[null,"Truck Only Lanes"]
[null,"Screening and Permitting Systems"]
[null,"Truck Parking and Reservation Systems"]
[null,"Weigh-In-Motion Devices"]
[null,"ATDM"]
[null,"ATDM General-Benefit"]
[null,"HOT Lanes"]
[null,"Hard Shoulder Running"]
[null,"Speed Harmonization"]
[null,"Road Weather Management"]
[null,"Work Zone Systems"]
[null,"MY DEPLOYMENTS"]

{"sheet":"Pre - Trip Traveler Information","index":52,"n_rows":68,"n_cols":30,"rows_kept":68,"cut":false,"hidden":false,"merged":[[60,1,60,6],[61,1,61,6],[57,1,57,6],[58,1,58,6],[56,1,56,6],[54,1,54,6],[55,1,55,6],[49,1,49,6],[51,1,51,6],[52,1,52,6],[53,1,53,6],[50,1,50,6],[59,1,59,6],[48,1,48,6],[37,1,37,6],[38,1,38,6],[39,1,39,6],[40,1,40,6],[41,1,41,6],[42,1,42,6],[43,1,43,6],[44,1,44,6],[45,1,45,6],[46,1,46,6],[47,1,47,6],[23,1,23,6],[24,1,24,6],[24,11,24,16],[24,17,24,18],[36,1,36,6],[27,1,27,6],[27,17,27,18],[27,19,27,20],[28,1,28,6],[29,1,29,6],[30,1,30,6],[31,1,31,6],[32,1,32,6],[33,1,33,6],[34,1,34,6],[35,1,35,6],[2,1,2,6],[3,1,3,6],[4,1,4,6],[5,1,5,6],[6,1,6,6],[12,17,12,18],[13,1,13,6],[13,9,13,16],[13,17,13,18],[11,1,11,6],[11,8,17,8],[12,1,12,6],[12,9,12,16],[14,1,14,6],[14,9,14,16],[15,1,15,6],[15,9,15,16],[10,1,10,6],[9,1,9,6],[17,1,17,6],[14,17,14,18],[15,17,15,18],[16,1,16,6],[22,9,22,16],[10,26,10,29],[11,27,11,28],[12,27,12,28],[13,27,13,28],[14,27,14,28],[6,17,6,18],[7,1,7,6],[8,1,8,6],[8,11,8,16],[8,17,8,18],[6,9,6,16],[13,19,13,20],[14,19,14,20],[22,17,22,18],[67,1,67,6],[62,1,62,6],[63,1,63,6],[64,1,64,6],[65,1,65,6],[66,1,66,6],[20,27,20,28],[15,27,15,28],[16,27,16,28],[17,27,17,28],[18,27,18,28],[19,27,19,28],[24,19,24,20],[25,1,25,6],[18,1,18,6],[18,8,20,8],[19,1,19,6],[19,19,19,20],[20,1,20,6],[19,17,19,18],[15,19,15,20],[26,1,26,6],[21,1,21,6],[22,1,22,6]]}
[]
[null,"Navigation",null,null,null,null,null,null,{"$f":"openingScreenTitle","v":"FHWA Tool for Operations Benefit/Cost (TOPS-BC):  Version 4.0"}]
[null,"Back",null,null,null,null,null,null,"Estimate Benefits of TSM&O Strategies"]
[null,"OPENING SCREEN",null,null,null,null,null,null,{"$f":"+'ATM - VSL'!I4","v":"(Please note, some cells will show error codes before the User enters data in the required Green Cells)"}]
[null,"GENERAL TOOL OVERVIEW",null,null,null,null,null,null,null,"Pre-Trip Traveler Information (e.g. 511, travel alerts)"]
[null,"WHAT'S NEW"]
[null,"LIST OF ALL WORKSHEETS"]
[null,"1) ESTIMATE COSTS"]
[null,"Cost Default Matrix",null,null,null,null,null,null,"Cost Information"]
[null,"Cost Template"]
[null,"Traveler Information",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Iterative Model Run Overview"]
[null,"En-Route Traveler Information",null,null,null,null,null,null,"Impacts Due to Strategy",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Title","Link Volume",null,"Result"]
[null,"Pre-Trip Traveler Information",null,null,null,null,null,null,null,"Number of People Accessing the Information"]
[null,"Traffic Signal Systems (TSS)",null,null,null,null,null,null,null,"Percent of the People Acting on the information",null,null,null,null,null,null,null,null,null,0.22]
[null,"Preset Timing",null,null,null,null,null,null,null,"Average Time Saved by Drivers Using the Information",null,null,null,null,null,null,null,null,null,7]
[null,"Traffic Actuated Timing",null,null,null,null,null,null,null,"Minutes saved by drivers NOT using information"]
[null,"Central Control "]
[null,"Transit Signal Priority"]
[null,"Ramp Metering ",null,null,null,null,null,null,"ATIS Time Savings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"`"]
[null,"Central Control",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total hours saved due to ATIS deployments",null,null,{"$f":"override(overrideChangePersonDelay,inputImpactATISPercentActive * ( FirstNonZero(inputImpactATISPercentUtilization,defaultImpactATISPercentUtilization )* FirstNonZero(inputImpactATISMinutesSaved,defaultImpactATISMinutesSaved) + ( 1 - FirstNonZero(inputImpactATISPercentUtilization,defaultImpactATISPercentUtilization ) ) * FirstNonZero(inputImpactATISOtherMinutesSaved,defaultImpactATISOtherMinutesSaved)) / 60)","v":0}]
[null,"Traffic Actuated"]
[null,"Preset Timing"]
[null,"Freight Strategies",null,null,null,null,null,null,null,"User Entered Benefit (Annual $'s)"]
[null,"Truck Only Lanes"]
[null,"Compliance",null,null,null,null,null,null,null,null,null,"Number of Periods Per Year",null,null,null,null,null,null,null,{"$f":"parameterAnalysisPeriodsPerYear","v":250}]
[null,"Truck Parking and Reservation Systems"]
[null,"Climbing Lanes"]
[null,"Off Hours Delivery",null,null,null,null,null,null,null,null,"TOTAL AVERAGE ANNUAL BENEFIT",null,null,null,null,null,null,null,null,{"$f":"override(overrideBenefitAverageAnnual,calculatedChangePersonDelay*FirstNonZero(inputAnalysisPeriodsPerYear,defaultAnalysisPeriodsPerYear)*((parameterPercentCommercialAuto*parameterCommercialAutoValueOfTime)+((1-parameterPercentCommercialAuto)*parameterAutoValueOfTime)) + inputUserBenefit)","v":0}]
[null,"Active Traffic Management"]
[null,"Variable Speed Limits"]
[null,"Part-Time Shoulder Use"]
[null,"Other Strategies"]
[null,"Traffic Incident Management"]
[null,"Travel Demand Management"]
[null,"HOT Lanes"]
[null,"Road Weather Management"]
[null,"Work Zone Management"]
[null,"Shared Use Mobility"]
[null,"Costs Summary"]
[null,"2) ESTIMATE BENEFITS"]
[null,"Parameters"]
[null,"Strategy Default Impacts"]
[null,"Benefit Template"]
[null,"Arterial Strategies"]
[null,"Traffic Signal Control"]
[null,"Freeway Strategies"]
[null,"Ramp Metering"]
[null,"Traffic Incident Management"]
[null,"Traveler Information"]
[null,"En-Route Traveler Information"]
[4,"Pre-Trip Traveler Information"]
[null,"Freight Strategies and Systems"]
[null,"Truck Only Lanes"]
[null,"Compliance"]
[null,"Truck Parking and Reservation Systems"]
[null,"Climbing Lanes"]
[null,"Off Hours Delivery"]
[null,"Active Traffic Management"]
[null,"Variable Speed Limits"]
[null,"Part-Time Shoulder Use"]
[null,"Other Strategies"]
[null,"HOT Lanes"]
[null,"Travel Demand Management"]
[null,"Road Weather Management"]
[null,"Work Zone Management"]
[null,"Shared Use Mobility"]
[null,"3) MY DEPLOYMENTS"]
[null,"4) RESULTS TEMPLATE"]

{"sheet":"FS - Truck Only","index":53,"n_rows":123,"n_cols":40,"rows_kept":123,"cut":false,"hidden":false,"merged":[[2,1,2,6],[3,1,3,6],[4,1,4,6],[5,1,5,6],[6,1,6,6],[6,9,6,16],[11,34,11,37],[12,1,12,6],[12,9,12,16],[12,17,12,18],[12,19,12,31],[12,35,12,36],[6,17,6,18],[7,1,7,6],[8,1,8,6],[9,1,9,6],[10,1,10,6],[11,1,11,6],[11,8,28,8],[11,9,11,31],[13,1,13,6],[13,21,15,22],[15,35,15,36],[16,1,16,6],[13,35,13,36],[14,1,14,6],[14,17,14,18],[14,35,14,36],[15,1,15,6],[15,17,15,18],[15,23,15,24],[15,27,15,28],[15,29,15,30],[13,25,15,26],[18,35,18,36],[19,1,19,6],[19,15,19,16],[19,17,19,18],[19,19,19,20],[16,35,16,36],[17,1,17,6],[17,9,17,16],[17,17,17,18],[17,19,17,20],[17,21,17,31],[17,35,17,36],[19,35,19,36],[16,9,16,16],[16,17,16,18],[16,19,16,20],[16,21,16,22],[16,23,16,24],[16,25,16,26],[16,27,16,28],[16,29,16,30],[20,1,20,6],[20,12,20,16],[20,17,20,18],[20,19,20,20],[21,1,21,6],[21,17,21,18],[18,1,18,6],[18,13,18,16],[18,17,18,18],[18,19,18,20],[21,35,21,36],[22,1,22,6],[22,21,24,22],[22,25,24,26],[22,35,22,36],[23,1,23,6],[23,17,23,18],[23,35,23,36],[24,1,24,6],[24,17,24,18],[24,23,24,24],[24,27,24,28],[24,29,24,30],[24,35,24,36],[25,1,25,6],[25,9,25,16],[25,17,25,18],[25,19,25,20],[25,21,25,22],[25,23,25,24],[25,25,25,26],[25,27,25,28],[25,29,25,30],[25,35,25,36],[26,1,26,6],[26,9,26,16],[26,17,26,18],[26,19,26,20],[26,21,26,31],[26,35,26,36],[30,21,31,22],[30,25,31,26],[30,35,30,36],[31,1,31,6],[31,23,31,24],[31,27,31,28],[31,29,31,30],[31,35,31,36],[27,1,27,6],[27,35,27,36],[28,1,28,6],[28,9,28,31],[28,35,28,36],[29,1,29,6],[29,8,67,8],[29,9,29,31],[29,35,29,36],[30,1,30,6],[32,29,32,30],[32,35,32,36],[33,1,33,6],[33,9,33,20],[33,21,33,22],[33,23,33,24],[33,25,33,26],[33,27,33,28],[33,29,33,30],[33,35,33,36],[32,1,32,6],[32,9,32,20],[32,21,32,22],[32,23,32,24],[32,25,32,26],[32,27,32,28],[34,29,34,30],[34,35,34,36],[35,1,35,6],[35,9,35,20],[35,21,35,22],[35,23,35,24],[35,25,35,26],[35,27,35,28],[35,29,35,30],[35,35,35,36],[34,1,34,6],[34,9,34,20],[34,21,34,22],[34,23,34,24],[34,25,34,26],[34,27,34,28],[36,29,36,30],[36,35,36,36],[38,1,38,6],[38,9,38,20],[38,21,38,22],[38,23,38,24],[38,25,38,26],[38,27,38,28],[38,29,38,30],[38,35,38,36],[36,1,36,6],[36,9,36,20],[36,21,36,22],[36,23,36,24],[36,25,36,26],[36,27,36,28],[37,21,37,22],[37,23,37,24],[37,25,37,26],[37,27,37,28],[37,29,37,30],[37,35,37,36],[37,1,37,6],[39,29,39,30],[39,35,39,36],[40,1,40,6],[40,9,40,20],[40,21,40,22],[40,23,40,24],[40,25,40,26],[40,27,40,28],[40,29,40,30],[40,35,40,36],[39,1,39,6],[39,9,39,20],[39,21,39,22],[39,23,39,24],[39,25,39,26],[39,27,39,28],[41,29,41,30],[41,35,41,36],[42,1,42,6],[42,9,42,20],[42,21,42,22],[42,23,42,24],[42,25,42,26],[42,27,42,28],[42,29,42,30],[42,35,42,36],[41,1,41,6],[41,9,41,20],[41,21,41,22],[41,23,41,24],[41,25,41,26],[41,27,41,28],[43,29,43,30],[43,35,43,36],[44,1,44,6],[44,9,44,20],[44,21,44,22],[44,23,44,24],[44,25,44,26],[44,27,44,28],[44,29,44,30],[44,35,44,36],[43,1,43,6],[43,9,43,20],[43,21,43,22],[43,23,43,24],[43,25,43,26],[43,27,43,28],[45,29,45,30],[45,35,45,36],[46,1,46,6],[46,9,46,20],[46,21,46,22],[46,23,46,24],[46,25,46,26],[46,27,46,28],[46,29,46,30],[46,35,46,36],[45,1,45,6],[45,9,45,20],[45,21,45,22],[45,23,45,24],[45,25,45,26],[45,27,45,28],[47,29,47,30],[47,35,47,36],[48,1,48,6],[48,35,48,36],[49,1,49,6],[49,21,50,22],[49,25,50,26],[49,35,49,36],[50,1,50,6],[50,23,50,24],[47,1,47,6],[47,9,47,20],[47,21,47,22],[47,23,47,24],[47,25,47,26],[47,27,47,28],[50,29,50,30],[50,35,50,36],[49,27,50,28],[51,1,51,6],[51,9,51,20],[51,21,51,22],[51,23,51,24],[51,25,51,26],[51,27,51,28],[51,29,51,30],[51,35,51,36],[52,1,52,6],[52,9,52,20],[52,21,52,22],[52,23,52,24],[52,25,52,26],[52,27,52,28],[52,29,52,30],[52,35,52,36],[53,29,53,30],[53,35,53,36],[54,1,54,6],[54,9,54,20],[54,21,54,22],[54,23,54,24],[54,25,54,26],[54,27,54,28],[54,29,54,30],[54,35,54,36],[53,1,53,6],[53,9,53,20],[53,21,53,22],[53,23,53,24],[53,25,53,26],[53,27,53,28],[55,29,55,30],[55,35,55,36],[57,1,57,6],[57,9,57,20],[57,21,57,22],[57,23,57,24],[57,25,57,26],[57,27,57,28],[57,29,57,30],[57,35,57,36],[55,1,55,6],[55,9,55,20],[55,21,55,22],[55,23,55,24],[55,25,55,26],[55,27,55,28],[56,9,56,20],[56,21,56,22],[56,23,56,24],[56,25,56,26],[56,27,56,28],[56,29,56,30],[56,35,56,36],[56,1,56,6],[58,29,58,30],[58,35,58,36],[59,1,59,6],[59,9,59,20],[59,21,59,22],[59,23,59,24],[59,25,59,26],[59,27,59,28],[59,29,59,30],[59,35,59,36],[58,1,58,6],[58,9,58,20],[58,21,58,22],[58,23,58,24],[58,25,58,26],[58,27,58,28],[60,29,60,30],[60,35,60,36],[61,1,61,6],[61,9,61,20],[61,21,61,22],[61,23,61,24],[61,25,61,26],[61,27,61,28],[61,29,61,30],[61,35,61,36],[60,1,60,6],[60,9,60,20],[60,21,60,22],[60,23,60,24],[60,25,60,26],[60,27,60,28],[62,29,62,30],[62,35,62,36],[63,9,63,20],[63,21,63,22],[63,23,63,24],[63,25,63,26],[63,27,63,28],[63,29,63,30],[63,35,63,36],[62,9,62,20],[62,21,62,22],[62,23,62,24],[62,25,62,26],[62,27,62,28],[64,35,64,36],[65,9,65,20],[65,21,65,22],[65,23,65,24],[65,25,65,26],[65,27,65,28],[65,29,65,30],[65,35,65,36],[64,9,64,20],[64,21,64,22],[64,23,64,24],[64,25,64,26],[64,27,64,28],[64,29,64,30],[66,35,66,36],[67,9,67,31],[67,35,67,36],[68,8,80,8],[69,9,69,15],[70,9,70,16],[70,17,70,18],[70,19,70,20],[71,9,71,16],[71,17,71,18],[66,9,66,20],[66,21,66,22],[66,23,66,24],[66,25,66,26],[66,27,66,28],[66,29,66,30],[74,9,74,16],[74,19,74,20],[75,9,75,16],[75,19,75,20],[76,9,76,16],[76,19,76,20],[71,19,71,20],[72,9,72,16],[72,17,72,18],[72,19,72,20],[73,9,73,16],[73,17,73,18],[73,19,73,20],[77,19,77,20],[78,17,78,18],[78,19,78,20],[81,8,90,8],[88,9,88,16],[88,17,88,18],[88,19,88,20],[74,17,74,18],[75,17,75,18],[76,17,76,18],[81,21,81,22],[82,9,82,20],[82,21,82,22],[86,9,86,16],[86,17,86,18],[86,19,86,20],[87,9,87,16],[87,17,87,18],[87,19,87,20],[82,23,82,24],[84,9,84,16],[84,17,84,18],[84,19,84,20],[85,9,85,16],[85,17,85,18],[85,19,85,20],[90,9,90,20],[90,21,90,22],[90,23,90,24],[91,8,98,8],[91,9,91,24],[92,9,92,20],[92,21,92,22],[92,23,92,24],[93,9,93,24],[94,9,94,16],[96,9,96,16],[96,17,96,18],[96,19,96,20],[96,21,96,24],[97,9,97,24],[98,9,98,20],[98,21,98,22],[98,23,98,24],[94,17,94,18],[94,19,94,20],[94,21,94,24],[95,9,95,16],[95,17,95,18],[95,19,95,20],[95,21,95,24],[99,8,106,8],[99,9,99,24],[100,9,100,20],[100,21,100,22],[100,23,100,24],[101,9,101,24],[102,9,102,16],[102,17,102,18],[102,19,102,20],[102,21,102,24],[105,9,105,24],[106,9,106,20],[106,21,106,22],[106,23,106,24],[112,21,112,24],[103,9,103,16],[103,17,103,18],[103,19,103,20],[103,21,103,24],[104,9,104,16],[104,17,104,18],[104,19,104,20],[104,21,104,24],[107,8,110,8],[107,9,107,24],[108,9,108,16],[108,17,108,18],[108,19,108,20],[108,21,108,24],[109,9,109,24],[110,9,110,20],[110,21,110,22],[110,23,110,24],[123,9,123,16],[123,17,123,18],[123,19,123,20],[123,21,123,22],[119,9,119,16],[119,17,119,18],[119,19,119,20],[119,21,119,22],[120,9,120,16],[120,17,120,18],[120,19,120,20],[118,19,118,20],[118,21,118,22],[115,9,115,16],[115,17,115,18],[115,19,115,24],[116,9,116,20],[116,21,116,22],[116,23,116,24],[113,9,113,16],[113,17,113,18],[113,19,113,20],[113,21,113,24],[114,9,114,16],[114,17,114,18],[114,19,114,20],[114,21,114,24],[67,1,67,6],[62,1,62,6],[63,1,63,6],[64,1,64,6],[65,1,65,6],[66,1,66,6],[20,35,20,36],[122,9,122,16],[122,17,122,18],[122,19,122,20],[122,21,122,22],[122,23,122,24],[117,9,117,16],[117,17,117,18],[117,19,117,20],[117,21,117,22],[118,9,118,16],[118,17,118,18],[37,9,37,20],[111,8,116,8],[111,9,111,24],[112,9,112,16],[112,17,112,18],[112,19,112,20]]}
[]
[null,"Navigation",null,null,null,null,null,null,{"$f":"openingScreenTitle","v":"FHWA Tool for Operations Benefit/Cost (TOPS-BC):  Version 4.0"}]
[null,"Back",null,null,null,null,null,null,"Estimate Benefits of TSM&O Strategies"]
[null,"OPENING SCREEN",null,null,null,null,null,null,{"$f":"+'ATM - VSL'!I4","v":"(Please note, some cells will show error codes before the User enters data in the required Green Cells)"}]
[null,"GENERAL TOOL OVERVIEW",null,null,null,null,null,null,null,"Freight Strategies: Truck-Only Lanes"]
[null,"WHAT'S NEW"]
[null,"LIST OF ALL WORKSHEETS",null,null,null,null,null,null,null,"Length of Analysis Period (Hours)",null,null,null,null,null,null,null,3]
[null,"1) ESTIMATE COSTS"]
[null,"Cost Default Matrix"]
[null,"Cost Template",null,null,null,null,null,null,"Cost Information"]
[null,"Traveler Information"]
[null,"En-Route Traveler Information",null,null,null,null,null,null,"Facility Characteristics",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Iterative Model Run Overview"]
[null,"Pre-Trip Traveler Information",null,null,null,null,null,null,null,"Link Facility Type",3,null,null,null,null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Title","Link Volume",null,"Result"]
[null,"Traffic Signal Systems (TSS)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Baseline Override",null,null,null,"Improvement Override"]
[null,"Preset Timing",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Freeway General Purpose Volume (PCE)"]
[null,"Traffic Actuated Timing",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Freeway General Purpose Number of Lanes",null,null,null,null,null,null,"Baseline",null,null,null,"Improvement",null,"Change"]
[null,"Central Control ",null,null,null,null,null,null,null,"Freeway General Purpose Capacity",null,null,null,null,null,null,null,null,null,{"$f":"inputAnalysisPeriodHours*inputGeneralPurposeNumberOfLanes*INDEX(facilityTypes,MATCH(inputFacilityType,facilityTypeId,0),3)","v":0},null,null,null,{"$f":"FirstNonZero(inputGeneralPurposeCapacity,defaultGeneralPurposeCapacity)","v":0},null,null,null,{"$f":"calculatedBaselineGeneralPurposeCapacity","v":0},null,{"$f":"override(overrideImprovementGeneralPurposeCapacity,calculatedImprovementGeneralPurposeCapacity)-override(overrideBaselineGeneralPurposeCapacity,calculatedBaselineGeneralPurposeCapacity)","v":0}]
[null,"Transit Signal Priority",null,null,null,null,null,null,null,"General Purpose Free Flow Speed (MPH) ",null,null,null,null,null,null,null,null,null,{"$f":"INDEX(facilityTypes,MATCH(inputFacilityType,facilityTypeId,0),4)","v":55},null,null,null,null,null,null,null,null,null,null,null,null,null,"`"]
[null,"Ramp Metering ",null,null,null,null,null,null,null,null,null,null,null,"Percent Trucks",null,null,null,null,null,{"$f":"Parameters!P22","v":0.1}]
[null,"Central Control",null,null,null,null,null,null,null,null,null,null,null,null,null,"Grade (0-5)",null,null,null,0]
[null,"Traffic Actuated",null,null,null,null,null,null,null,null,null,null,"Passenger Car Equivilant (PCE)",null,null,null,null,null,null,{"$f":"'PCE Look Up'!$S$17","v":1.5}]
[null,"Preset Timing",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Freeway Link Length",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"`"]
[null,"Freight Strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Baseline Override",null,null,null,"Improvement Override"]
[null,"Truck Only Lanes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Freeway TOL Volume (PCE)"]
[null,"Compliance",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Freeway TOL Number of Lanes",null,null,null,null,null,null,"Baseline",null,null,null,"Improvement",null,"Change"]
[null,"Truck Parking and Reservation Systems",null,null,null,null,null,null,null,"Freeway TOL Capacity",null,null,null,null,null,null,null,null,null,{"$f":"(inputAnalysisPeriodHours*inputTOLNumberOfLanes*INDEX(facilityTypes,MATCH(inputFacilityType,facilityTypeId,0),3))","v":0},null,null,null,{"$f":"FirstNonZero(inputTOLCapacity,defaultTOLCapacity)","v":0},null,null,null,{"$f":"override(overrideBaselineTOLCapacity,calculatedBaselineTOLCapacity) * (1 + FirstNonEmpty(inputImpactCapacity,defaultImpactCapacity))","v":0},null,{"$f":"override(overrideImprovementTOLCapacity,calculatedImprovementTOLCapacity)-override(overrideBaselineTOLCapacity,calculatedBaselineTOLCapacity)","v":0}]
[null,"Climbing Lanes",null,null,null,null,null,null,null,"TOL Free Flow Speed (MPH) ",null,null,null,null,null,null,null,null,null,55,null,null,null,null,null,null,null,null,null,null,null,null,null,"`"]
[null,"Off Hours Delivery"]
[null,"Active Traffic Management"]
[null,"Variable Speed Limits",null,null,null,null,null,null,"Facility Performance"]
[null,"Part-Time Shoulder Use",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Baseline Override",null,null,null,"Improvement Override"]
[null,"Other Strategies",null,null,null,null,null,null,null,null,null,null,null,"Freeway General Purpose Performance",null,null,null,null,null,null,null,null,null,"Baseline",null,null,null,"Improvement",null,"Change"]
[null,"Traffic Incident Management",null,null,null,null,null,null,null,"Congested Speed",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(0=override(overrideBaselineGeneralPurposeCapacity,calculatedBaselineGeneralPurposeCapacity),0,FirstNonZero(inputGeneralPurposeFFS,defaultGeneralPurposeFFS) * speedFromVC(inputGeneralPurposeVolume/override(overrideBaselineGeneralPurposeCapacity,calculatedBaselineGeneralPurposeCapacity),OFFSET(vcCurves,MATCH(INDEX(facilityTypes,MATCH(inputFacilityType,facilityTypeId,0),5),INDIRECT(\"Parameters!\"&ADDRESS(ROW(vcCurves),COLUMN(vcCurves))&\":\"&ADDRESS(ROW(vcCurves)+ROWS(vcCurves),COLUMN(vcCurves))),0) - 1,0)))","v":0},null,null,null,{"$f":"IF(0=override(overrideImprovementGeneralPurposeCapacity,calculatedImprovementGeneralPurposeCapacity),0,FirstNonZero(inputGeneralPurposeFFS,defaultGeneralPurposeFFS) * speedFromVC(calculatedImprovementGeneralPurposeVolume/override(overrideImprovementGeneralPurposeCapacity,calculatedImprovementGeneralPurposeCapacity),OFFSET(vcCurves,MATCH(INDEX(facilityTypes,MATCH(inputFacilityType,facilityTypeId,0),5),INDIRECT(\"Parameters!\"&ADDRESS(ROW(vcCurves),COLUMN(vcCurves))&\":\"&ADDRESS(ROW(vcCurves)+ROWS(vcCurves),COLUMN(vcCurves))),0)-1,0)))","v":0},null,{"$f":"override(overrideImprovementGeneralPurposeSpeed,calculatedImprovementGeneralPurposeSpeed)-override(overrideBaselineGeneralPurposeSpeed,calculatedBaselineGeneralPurposeSpeed)","v":0}]
[null,"Travel Demand Management",null,null,null,null,null,null,null,"Volume",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"inputGeneralPurposeVolume","v":0},null,null,null,{"$f":"calculatedBaselineGeneralPurposeVolume - (calculatedImprovementTOLVolume-calculatedBaselineTOLVolume)","v":0},null,{"$f":"override(Z34,calculatedImprovementGeneralPurposeVolume)-override(V34,calculatedBaselineGeneralPurposeVolume)","v":0}]
[null,"HOT Lanes",null,null,null,null,null,null,null,"Vehicles Miles Traveled (VMT)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"inputGeneralPurposeVolume*inputLinkLength","v":0},null,null,null,{"$f":"calculatedImprovementGeneralPurposeVolume*inputLinkLength","v":0},null,{"$f":"override(overrideImprovementGeneralPurposeVMT,calculatedImprovementGeneralPurposeVMT)-override(overrideBaselineGeneralPurposeVMT,calculatedBaselineGeneralPurposeVMT)","v":0}]
[null,"Road Weather Management",null,null,null,null,null,null,null,"V/C",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(0=override(overrideBaselineGeneralPurposeCapacity,calculatedBaselineGeneralPurposeCapacity),0,inputGeneralPurposeVolume/override(overrideBaselineGeneralPurposeCapacity,calculatedBaselineGeneralPurposeCapacity))","v":0},null,null,null,{"$f":"IF(0=override(overrideBaselineGeneralPurposeCapacity,calculatedBaselineGeneralPurposeCapacity),0,calculatedImprovementGeneralPurposeVolume/override(overrideBaselineGeneralPurposeCapacity,calculatedBaselineGeneralPurposeCapacity))","v":0},null,{"$f":"override(overrideImprovementGeneralPurposeVC,calculatedImprovementGeneralPurposeVC)-override(overrideBaselineGeneralPurposeVC,calculatedBaselineGeneralPurposeVC)","v":0}]
[null,"Work Zone Management",null,null,null,null,null,null,null,"TTI(m)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((IF(V43>0,V43,X43)/IF(overrideBaselineGeneralPurposeSpeed<0,overrideBaselineGeneralPurposeSpeed,calculatedBaselineSpeed))/(IF(V43>0,V43,X43)/IF(inputFFS>0,inputFFS,defaultFFS)),0)","v":0},null,null,null,{"$f":"IFERROR((IF(Z43>0,Z43,AB43)/IF(overrideImprovementSpeed<0,overrideImprovementSpeed,calculatedImprovementSpeed))/(IF(Z43>0,Z43,AB43)/IF(inputFFS>0,inputFFS,defaultFFS)),0)","v":0},null,{"$f":"IF($Z$37>0,$Z$37,$AB$37)-IF($V$37>0,$V$37,$X$37)","v":0}]
[null,"Shared Use Mobility",null,null,null,null,null,null,null,"TTI(50)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($V$38>0,$V$38,(4.01224/((1+EXP(1.7417-0.93677*IF($V$37>0,$V$37,$X$37)))^(1/0.82741))))","v":0.40220698000728722},null,null,null,{"$f":"IF($Z$38>0,$Z$38,(4.01224/((1+EXP(1.7417-0.93677*IF($Z$37>0,$Z$37,$AB$37)))^(1/0.82741))))","v":0.40220698000728722},null,{"$f":"IF($Z$38>0,$Z$38,$AB$38)-IF($V$38>0,$V$38,$X$38)","v":0}]
[null,"Costs Summary",null,null,null,null,null,null,null,"TTI(80)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($V$39>0,$V$39,(5.3746/((1+EXP(-1.5782-0.85867*IF($V$37>0,$V$37,$X$37)))^(1/0.04953))))","v":0.12174326868998464},null,null,null,{"$f":"IF($Z$39>0,$Z$39,(5.3746/((1+EXP(-1.5782-0.85867*IF($Z$37>0,$Z$37,$AB$37)))^(1/0.04953))))","v":0.12174326868998464},null,{"$f":"IF($Z$39>0,$Z$39,$AB$39)-IF($V$39>0,$V$39,$X$39)","v":0}]
[null,"2) ESTIMATE BENEFITS",null,null,null,null,null,null,null,"TTI(95)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($V$40>0,$V$40,1+3.67*LN(IF($V$37>0,$V$37,$X$37)))","v":{"$error":"#NUM!"}},null,null,null,{"$f":"IF($Z$40>0,$Z$40,1+3.67*LN(IF($Z$37>0,$Z$37,$AB$37)))","v":{"$error":"#NUM!"}},null,{"$f":"IF($Z$40>0,$Z$40,$AB$40)-IF($V$40>0,$V$40,$X$40)","v":{"$error":"#NUM!"}}]
[null,"Parameters",null,null,null,null,null,null,null,"Total Buffer Time at TTI(80)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($V$39>0,$V$39,$X$39)-IF($V$38>0,$V$38,$X$38))*override(overrideBaselineGeneralPurposeVHT,calculatedBaselineVHT)","v":0},null,null,null,{"$f":"(IF($Z$39>0,$Z$39,$AB$39)-IF($Z$38>0,$Z$38,$AB$38))*override(overrideImprovementGeneralPurposeVHT,calculatedImprovementGeneralPurposeVHT)","v":0},null,{"$f":"IF($Z$41>0,$Z$41,$AB$41)-IF($V$41>0,$V$41,$X$41)","v":0}]
[null,"Strategy Default Impacts",null,null,null,null,null,null,null,"Total Buffer Time at TTI(95)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($V$40>0,$V$40,$X$40)-IF($V$38>0,$V$38,$X$38))*override(overrideBaselineGeneralPurposeVHT,calculatedBaselineVHT)","v":{"$error":"#NUM!"}},null,null,null,{"$f":"(IF($Z$40>0,$Z$40,$AB$40)-IF($Z$38>0,$Z$38,$AB$38))*override(overrideImprovementGeneralPurposeVHT,calculatedImprovementGeneralPurposeVHT)","v":{"$error":"#NUM!"}},null,{"$f":"IF($Z$42>0,$Z$42,$AB$42)-IF($V$42>0,$V$42,$X$42)","v":{"$error":"#NUM!"}}]
[null,"Benefit Template",null,null,null,null,null,null,null,"Vehicle Hours of Travel",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(0=override(overrideBaselineGeneralPurposeSpeed,calculatedBaselineGeneralPurposeSpeed),0,(override(overrideBaselineGeneralPurposeVMT,calculatedBaselineGeneralPurposeVMT)/(override(overrideBaselineGeneralPurposeSpeed,calculatedBaselineGeneralPurposeSpeed)/60))/60)","v":0},null,null,null,{"$f":"IF(0=override(overrideImprovementGeneralPurposeSpeed,calculatedImprovementGeneralPurposeSpeed),0,(override(overrideImprovementGeneralPurposeVMT,calculatedImprovementGeneralPurposeVMT)/(override(overrideImprovementGeneralPurposeSpeed,calculatedImprovementGeneralPurposeSpeed)/60))/60)","v":0},null,{"$f":"override(overrideImprovementGeneralPurposeVHT,calculatedImprovementGeneralPurposeVHT)-override(overrideBaselineGeneralPurposeVHT,calculatedBaselineGeneralPurposeVHT)","v":0}]
[null,"Arterial Strategies",null,null,null,null,null,null,null,"Incident Related Delay (hours) per vehicle per mile",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(0=override(overrideBaselineGeneralPurposeCapacity,calculatedBaselineGeneralPurposeCapacity),0,ttrDelayRate(INT(ROUND(inputAnalysisPeriodHours,0)),override(overrideBaselineGeneralPurposeVC,calculatedBaselineGeneralPurposeVC ),OFFSET(incidentDelayRates,MATCH(INT(ROUND(inputAnalysisPeriodHours,0)),INDIRECT(\"Parameters!\"&ADDRESS(ROW(incidentDelayRates),COLUMN(incidentDelayRates))&\":\"&ADDRESS(ROW(incidentDelayRates)+ROWS(incidentDelayRates),COLUMN(incidentDelayRates))),0),0),inputGeneralPurposeNumberOfLanes))","v":0},null,null,null,{"$f":"IF(0=override(overrideImprovementGeneralPurposeCapacity,calculatedImprovementGeneralPurposeCapacity),0,ttrDelayRate(INT(ROUND(inputAnalysisPeriodHours,0)),(calculatedImprovementGeneralPurposeVolume * INT(ROUND(inputAnalysisPeriodHours,0)) / override(overrideImprovementGeneralPurposeCapacity,calculatedImprovementGeneralPurposeCapacity) ),OFFSET(incidentDelayRates,MATCH(INT(ROUND(inputAnalysisPeriodHours,0)),INDIRECT(\"Parameters!\"&ADDRESS(ROW(incidentDelayRates),COLUMN(incidentDelayRates))&\":\"&ADDRESS(ROW(incidentDelayRates)+ROWS(incidentDelayRates),COLUMN(incidentDelayRates))),0),0),inputGeneralPurposeNumberOfLanes))","v":0},null,{"$f":"override(overrideImprovementGeneralPurposeDelay,calculatedImprovementGeneralPurposeDelay) - override(overrideBaselineGeneralPurposeDelay,calculatedBaselineGeneralPurposeDelay)","v":0}]
[null,"Traffic Signal Control",null,null,null,null,null,null,null,"Number of Fatality Crashes",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"override(overrideBaselineGeneralPurposeVMT,calculatedBaselineGeneralPurposeVMT) * ( parameterPercentTrucks *  accidentRate(override(overrideBaselineGeneralPurposeVC,calculatedBaselineGeneralPurposeVC),\"Fatality\",INDEX(facilityTypes,MATCH(inputFacilityType,facilityTypeId,0),6),\"Truck\") + (1 - parameterPercentTrucks) * accidentRate(override(overrideBaselineGeneralPurposeVC,calculatedBaselineGeneralPurposeVC),\"Fatality\",INDEX(facilityTypes,MATCH(inputFacilityType,facilityTypeId,0),6),\"Auto\"))  / 1000000","v":0},null,null,null,{"$f":"(1-override(R72,T72))*(override(overrideBaselineGeneralPurposeFatalityCrashes,calculatedBaselineGeneralPurposeFatalityCrashes))","v":0},null,{"$f":"override(overrideImprovementGeneralPurposeFatalityCrashes,calculatedImprovementGeneralPurposeFatalityCrashes)-override(overrideBaselineGeneralPurposeFatalityCrashes,calculatedBaselineGeneralPurposeFatalityCrashes)","v":0}]
[null,"Freeway Strategies",null,null,null,null,null,null,null,"Number of Injury Crashes",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"override(overrideBaselineGeneralPurposeVMT,calculatedBaselineGeneralPurposeVMT)*(parameterPercentTrucks*accidentRate(override(overrideBaselineGeneralPurposeVC,calculatedBaselineGeneralPurposeVC),\"Injury\",INDEX(facilityTypes,MATCH(inputFacilityType,facilityTypeId,0),6),\"Truck\")+(1-parameterPercentTrucks)*accidentRate(override(overrideBaselineGeneralPurposeVC,calculatedBaselineGeneralPurposeVC),\"Injury\",INDEX(facilityTypes,MATCH(inputFacilityType,facilityTypeId,0),6),\"Auto\"))/1000000","v":0},null,null,null,{"$f":"(1-override(R73,T73))*(override(overrideBaselineGeneralPurposeInjuryCrashes,calculatedBaselineGeneralPurposeInjuryCrashes))","v":0},null,{"$f":"override(overrideImprovementGeneralPurposeInjuryCrashes,calculatedImprovementGeneralPurposeInjuryCrashes)-override(overrideBaselineGeneralPurposeInjuryCrashes,calculatedBaselineGeneralPurposeInjuryCrashes)","v":0}]
[null,"Ramp Metering",null,null,null,null,null,null,null,"Number of Property Damage Only Crashes",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"override(overrideBaselineGeneralPurposeVMT,calculatedBaselineGeneralPurposeVMT) * ( parameterPercentTrucks *  accidentRate(override(overrideBaselineGeneralPurposeVC,calculatedBaselineGeneralPurposeVC),\"PDO\",INDEX(facilityTypes,MATCH(inputFacilityType,facilityTypeId,0),6),\"Truck\") + (1 - parameterPercentTrucks) * accidentRate(override(overrideBaselineGeneralPurposeVC,calculatedBaselineGeneralPurposeVC),\"PDO\",INDEX(facilityTypes,MATCH(inputFacilityType,facilityTypeId,0),6),\"Auto\"))  / 1000000","v":0},null,null,null,{"$f":"(1-override(R74,T74))*(override(overrideBaselineGeneralPurposePDOCrashes,calculatedBaselineGeneralPurposePDOCrashes))","v":0},null,{"$f":"override(overrideImprovementGeneralPurposePDOCrashes,calculatedImprovementGeneralPurposePDOCrashes)-override(overrideBaselineGeneralPurposePDOCrashes,calculatedBaselineGeneralPurposePDOCrashes)","v":0}]
[null,"Traffic Incident Management",null,null,null,null,null,null,null,"Fuel consumption (Gallons)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"override(overrideBaselineGeneralPurposeVMT,calculatedBaselineGeneralPurposeVMT)*(((override(R19,T19))/Parameters!AN10)+((1-(override(R19,T19)))/Parameters!AN9))","v":0},null,null,null,{"$f":"override(overrideImprovementGeneralPurposeVMT,calculatedImprovementGeneralPurposeVMT) * (parameterPercentTrucks  / parameterFuelEconomyTruck + (1 - parameterPercentTrucks)  / parameterFuelEconomyAuto)","v":0},null,{"$f":"override(overrideImprovementGeneralPurposeFuelUse,calculatedImprovementGeneralPurposeFuelUse) - override(overrideBaselineGeneralPurposeFuelUse,calculatedBaselineGeneralPurposeFuelUse)","v":0}]
[null,"Traveler Information"]
[null,"En-Route Traveler Information",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Improvement by TOL Override",null,"Improvement by TOL"]
[null,"Pre-Trip Traveler Information",null,null,null,null,null,null,null,null,null,null,null,"Freeway TOL Performance",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Change"]
[null,"Freight Strategies and Systems",null,null,null,null,null,null,null,"Congested Speed",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(0=override(overrideBaselineTOLCapacity,calculatedBaselineTOLCapacity),0,FirstNonZero(inputTOLFFS,defaultTOLFFS) * speedFromVC(calculatedImprovementTOLVolume/override(overrideBaselineTOLCapacity,calculatedBaselineTOLCapacity),OFFSET(vcCurves,MATCH(INDEX(facilityTypes,MATCH(inputFacilityType,facilityTypeId,0),5),INDIRECT(\"Parameters!\"&ADDRESS(ROW(vcCurves),COLUMN(vcCurves))&\":\"&ADDRESS(ROW(vcCurves)+ROWS(vcCurves),COLUMN(vcCurves))),0)-1,0)))","v":0},null,{"$f":"override(overrideImprovementTOLSpeed,calculatedImprovementTOLSpeed)-override(overrideBaselineGeneralPurposeSpeed,calculatedBaselineGeneralPurposeSpeed)","v":0}]
[4,"Truck Only Lanes",null,null,null,null,null,null,null,"Volume",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+inputTOLVolume","v":0},null,{"$f":"+calculatedImprovementTOLVolume","v":0}]
[null,"Compliance",null,null,null,null,null,null,null,"Vehicles Miles Traveled (VMT)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+calculatedImprovementTOLVolume*inputLinkLength","v":0},null,{"$f":"override(overrideImprovementTOLVMT,calculatedImprovementTOLVMT)-override(overrideBaselineTOLVMT,calculatedBaselineTOLVMT)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"+calculatedChangeGeneralPurposeVMT+calculatedChangeTOLVMT","v":0}]
[null,"Truck Parking and Reservation Systems",null,null,null,null,null,null,null,"V/C",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(0=override(overrideBaselineTOLCapacity,calculatedBaselineTOLCapacity),0,calculatedImprovementTOLVolume/override(overrideBaselineTOLCapacity,calculatedBaselineTOLCapacity))","v":0},null,{"$f":"override(overrideImprovementTOLVC,calculatedImprovementTOLVC)-override(overrideBaselineGeneralPurposeVC,calculatedBaselineGeneralPurposeVC)","v":0}]
[null,"Climbing Lanes",null,null,null,null,null,null,null,"TTI(m)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((IF(Z62>0,Z62,AB62)/IF(overrideImprovementTOLSpeed<0,overrideImprovementTOLSpeed,calculatedImprovementTOLSpeed))/(IF(Z62>0,Z62,AB62)/IF(inputTOLFFS>0,inputTOLFFS,defaultTOLFFS)),0)","v":0},null,{"$f":"IF($Z$56>0,$Z$56,$AB$56)-IF($V$37>0,$V$37,$X$37)","v":0}]
[null,"Off Hours Delivery",null,null,null,null,null,null,null,"TTI(50)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($Z$57>0,$Z$57,(4.01224/((1+EXP(1.7417-0.93677*IF($Z$56>0,$Z$56,$AB$56)))^(1/0.82741))))","v":0.40220698000728722},null,{"$f":"IF($Z$57>0,$Z$57,$AB$57)-IF($V$38>0,$V$38,$X$38)","v":0}]
[null,"Active Traffic Management",null,null,null,null,null,null,null,"TTI(80)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($Z$58>0,$Z$58,(5.3746/((1+EXP(-1.5782-0.85867*IF($Z$56>0,$Z$56,$AB$56)))^(1/0.04953))))","v":0.12174326868998464},null,{"$f":"IF($Z$58>0,$Z$58,$AB$58)-IF($V$39>0,$V$39,$X$39)","v":0}]
[null,"Variable Speed Limits",null,null,null,null,null,null,null,"TTI(95)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($Z$59>0,$Z$59,1+3.67*LN(IF($Z$56>0,$Z$56,$AB$56)))","v":{"$error":"#NUM!"}},null,{"$f":"IF($Z$59>0,$Z$59,$AB$59)-IF($V$40>0,$V$40,$X$40)","v":{"$error":"#NUM!"}}]
[null,"Part-Time Shoulder Use",null,null,null,null,null,null,null,"Total Buffer Time at TTI(80)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($Z$58>0,$Z$58,$AB$58)-IF($Z$57>0,$Z$57,$AB$57))*override(overrideImprovementTOLVHT,calculatedImprovementTOLVHT)","v":0},null,{"$f":"IF($Z$60>0,$Z$60,$AB$60)-IF($V$41>0,$V$41,$X$41)","v":0}]
[null,"Other Strategies",null,null,null,null,null,null,null,"Total Buffer Time at TTI(95)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($Z$59>0,$Z$59,$AB$59)-IF($Z$57>0,$Z$57,$AB$57))*override(overrideImprovementTOLVHT,calculatedImprovementTOLVHT)","v":{"$error":"#NUM!"}},null,{"$f":"IF($Z$61>0,$Z$61,$AB$61)-IF($V$42>0,$V$42,$X$42)","v":{"$error":"#NUM!"}}]
[null,"HOT Lanes",null,null,null,null,null,null,null,"Vehicle Hours of Travel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(0=override(overrideImprovementTOLSpeed,calculatedImprovementTOLSpeed),0,(override(overrideImprovementTOLVMT,calculatedImprovementTOLVMT)/(override(overrideImprovementTOLSpeed,calculatedImprovementTOLSpeed)/60))/60)","v":0},null,{"$f":"override(overrideImprovementTOLVHT,calculatedImprovementTOLVHT)-override(overrideBaselineTOLVHT,calculatedBaselineTOLVHT)","v":0}]
[null,"Travel Demand Management",null,null,null,null,null,null,null,"Incident Related Delay (hours) per vehicle per mile",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(0=override(overrideBaselineTOLCapacity,calculatedBaselineTOLCapacity),0,ttrDelayRate(INT(ROUND(inputAnalysisPeriodHours,0)),(calculatedImprovementTOLVolume * INT(ROUND(inputAnalysisPeriodHours,0)) / override(overrideBaselineTOLCapacity,calculatedBaselineTOLCapacity) ),OFFSET(incidentDelayRates,MATCH(INT(ROUND(inputAnalysisPeriodHours,0)),INDIRECT(\"Parameters!\"&ADDRESS(ROW(incidentDelayRates),COLUMN(incidentDelayRates))&\":\"&ADDRESS(ROW(incidentDelayRates)+ROWS(incidentDelayRates),COLUMN(incidentDelayRates))),0),0),inputTOLNumberOfLanes))","v":0},null,{"$f":"override(overrideImprovementTOLDelay,calculatedImprovementTOLDelay) - override(overrideBaselineTOLDelay,calculatedBaselineTOLDelay)","v":0}]
[null,"Road Weather Management",null,null,null,null,null,null,null,"Number of Fatality Crashes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(override(overrideImprovementTOLVMT,calculatedImprovementTOLVMT)*(parameterPercentTrucks*accidentRate(override(overrideImprovementTOLVC,calculatedImprovementTOLVC),\"Fatality\",INDEX(facilityTypes,MATCH(inputFacilityType,facilityTypeId,0),6),\"Truck\")+(1-parameterPercentTrucks)*accidentRate(override(overrideImprovementTOLVC,calculatedImprovementTOLVC),\"Fatality\",INDEX(facilityTypes,MATCH(inputFacilityType,facilityTypeId,0),6),\"Auto\"))/1000000)*(1-(override(R75,T75)))","v":0},null,{"$f":"override(overrideImprovementTOLFatalityCrashes,calculatedImprovementTOLFatalityCrashes)-override(overrideBaselineTOLFatalityCrashes,calculatedBaselineTOLFatalityCrashes)","v":0}]
[null,"Work Zone Management",null,null,null,null,null,null,null,"Number of Injury Crashes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(override(overrideImprovementTOLVMT,calculatedImprovementTOLVMT)*(parameterPercentTrucks*accidentRate(override(overrideImprovementTOLVC,calculatedImprovementTOLVC),\"Injury\",INDEX(facilityTypes,MATCH(inputFacilityType,facilityTypeId,0),6),\"Truck\")+(1-parameterPercentTrucks)*accidentRate(override(overrideImprovementTOLVC,calculatedImprovementTOLVC),\"Injury\",INDEX(facilityTypes,MATCH(inputFacilityType,facilityTypeId,0),6),\"Auto\"))/1000000)*(1-(override(R76,T76)))","v":0},null,{"$f":"override(overrideImprovementTOLInjuryCrashes,calculatedImprovementTOLInjuryCrashes)-override(overrideBaselineTOLInjuryCrashes,calculatedBaselineTOLInjuryCrashes)","v":0}]
[null,"Shared Use Mobility",null,null,null,null,null,null,null,"Number of Property Damage Only Crashes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(override(overrideImprovementTOLVMT,calculatedImprovementTOLVMT) * ( parameterPercentTrucks *  accidentRate(override(overrideImprovementTOLVC,calculatedImprovementTOLVC),\"PDO\",INDEX(facilityTypes,MATCH(inputFacilityType,facilityTypeId,0),6),\"Truck\") + (1 - parameterPercentTrucks) * accidentRate(override(overrideImprovementTOLVC,calculatedImprovementTOLVC),\"PDO\",INDEX(facilityTypes,MATCH(inputFacilityType,facilityTypeId,0),6),\"Auto\"))  / 1000000)*(1-(override(R77,T77)))","v":0},null,{"$f":"override(overrideImprovementTOLPDOCrashes,calculatedImprovementTOLPDOCrashes)-override(overrideBaselineTOLPDOCrashes,calculatedBaselineTOLPDOCrashes)","v":0}]
[null,"3) MY DEPLOYMENTS",null,null,null,null,null,null,null,"Fuel consumption (Gallons)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"override(overrideImprovementTOLVMT,calculatedImprovementTOLVMT) * (parameterPercentTrucks  / parameterFuelEconomyTruck + (1 - parameterPercentTrucks)  / parameterFuelEconomyAuto)","v":0},null,{"$f":"override(overrideImprovementTOLFuelUse,calculatedImprovementTOLFuelUse) - override(overrideBaselineTOLFuelUse,calculatedBaselineTOLFuelUse)","v":0}]
[null,"4) RESULTS TEMPLATE"]
[null,null,null,null,null,null,null,null,"Impacts Due to Strategy"]
[null,null,null,null,null,null,null,null,null,"Facility improvement models"]
[null,null,null,null,null,null,null,null,null,"Change in TOL Capacity (%)",null,null,null,null,null,null,null,null,null,{"$f":"InduceCapacity(calculatedBaselineGeneralPurposeVolume,calculatedBaselineTOLVolume,calculatedBaselineGeneralPurposeCapacity,calculatedBaselineTOLCapacity,1)","v":0}]
[null,null,null,null,null,null,null,null,null,"Change in GP Lane Fatality Crashes (%)",null,null,null,null,null,null,null,null,null,0.66]
[null,null,null,null,null,null,null,null,null,"Change in GP Lane Injury Crashes (%)",null,null,null,null,null,null,null,null,null,0.5]
[null,null,null,null,null,null,null,null,null,"Change in GP Lane PDO Crashes (%)",null,null,null,null,null,null,null,null,null,0.5]
[null,null,null,null,null,null,null,null,null,"Change in TOL Fatality Crashes (%)",null,null,null,null,null,null,null,null,null,0.66]
[null,null,null,null,null,null,null,null,null,"Change in TOL Injury Crashes (%)",null,null,null,null,null,null,null,null,null,0.5]
[null,null,null,null,null,null,null,null,null,"Change in TOL PDO Crashes (%)",null,null,null,null,null,null,null,null,null,0.5]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,"Reliability Benefit"]
[null,null,null,null,null,null,null,null,null,"Average Person Hours of Buffer Time Travel Saved per Period",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"override(V83,-($AD$60+$AD$41)*(Parameters!$P$24))","v":0}]
[]
[null,null,null,null,null,null,null,null,null,"Reliability Ratio - Auto",null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,"Reliability Ratio - Truck",null,null,null,null,null,null,null,null,null,1.2]
[null,null,null,null,null,null,null,null,null,"$ Value of Person Hour (per hour) \"On-the-Clock\" Auto",null,null,null,null,null,null,null,null,null,{"$f":"parameterCommercialAutoValueOfTime","v":37.583482812499994}]
[null,null,null,null,null,null,null,null,null,"$ Value of Person Hour (per hour) Other Auto",null,null,null,null,null,null,null,null,null,{"$f":"+Parameters!W12","v":15.291846874999997}]
[null,null,null,null,null,null,null,null,null,"$ Value of Vehicle Hour (per hour) Truck",null,null,null,null,null,null,null,null,null,{"$f":"parameterTruckValueOfTime","v":29.959097187499996}]
[]
[null,null,null,null,null,null,null,null,null,"Total Buffer Travel Time Benefit per Period",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($V$91>0,$V$91,IF($V$83>0,$V$83,$X$83)* ((parameterPercentTrucks*FirstNonZero(R89,T89)*FirstNonZero(R86,T86))  + (parameterPercentCommercialAuto * FirstNonZero(R87,T87) + (1 - parameterPercentCommercialAuto - parameterPercentTrucks) * FirstNonZero(R88,T88)*(FirstNonZero(R85,T85)))))","v":0}]
[null,null,null,null,null,null,null,null,"Travel Time"]
[null,null,null,null,null,null,null,null,null,"Average Person Hours of Travel Saved per Period",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"override(overrideChangePHT,-(calculatedChangeGeneralPurposeVHT+calculatedChangeTOLVHT) * parameterAverageAutoOccupancy)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,"$ Value of Person Hour (per hour) \"On-the-Clock\" Auto",null,null,null,null,null,null,null,null,null,{"$f":"parameterCommercialAutoValueOfTime","v":37.583482812499994}]
[null,null,null,null,null,null,null,null,null,"$ Value of Person Hour (per hour) Other Auto",null,null,null,null,null,null,null,null,null,{"$f":"+Parameters!W12","v":15.291846874999997}]
[null,null,null,null,null,null,null,null,null,"$ Value of Vehicle Hour (per hour) Truck",null,null,null,null,null,null,null,null,null,{"$f":"parameterTruckValueOfTime","v":29.959097187499996}]
[]
[null,null,null,null,null,null,null,null,null,"Total Recurring (Non-delay) Travel Time Benefit per Period",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"override(overrideBenefitTravelTime,calculatedChangePHT * (parameterPercentTrucks*FirstNonZero(inputTruckValueOfTime,defaultTruckValueOfTime)  + parameterPercentCommercialAuto * FirstNonZero(inputCommercialAutoValueOfTime,defaultCommercialAutoValueOfTime) + (1 - parameterPercentCommercialAuto - parameterPercentTrucks) * FirstNonZero(inputAutoValueOfTime,defaultAutoValueOfTime) ))","v":0}]
[null,null,null,null,null,null,null,null,"Travel Time Savings: Non-Recurring Delay"]
[null,null,null,null,null,null,null,null,null,"Average Total Person Hours of Incident Related Delay Saved per Period",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"override(overrideChangePersonDelay,(-(inputGeneralPurposeVolume*calculatedChangeGeneralPurposeDelay + inputTOLVolume * calculatedChangeTOLDelay)*inputLinkLength*parameterAverageAutoOccupancy) )","v":0}]
[]
[null,null,null,null,null,null,null,null,null,"$ Value of Person Hour (per hour of Delay) \"On-the-Clock\" Auto",null,null,null,null,null,null,null,null,null,{"$f":"parameterCommercialAutoValueOfTimeDelay","v":37.583482812499994}]
[null,null,null,null,null,null,null,null,null,"$ Value of Person Hour (per hour of Delay) Other Auto",null,null,null,null,null,null,null,null,null,{"$f":"parameterAutoValueOfTimeDelay","v":15.291846874999997}]
[null,null,null,null,null,null,null,null,null,"$ Value of Vehicle Hour (per hour of Delay) Truck",null,null,null,null,null,null,null,null,null,{"$f":"parameterTruckValueOfTimeDelay","v":29.959097187499996}]
[]
[null,null,null,null,null,null,null,null,null,"Total Incident Related Delay Benefit per Period",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"override(overrideBenefitNonRecurringDelay,calculatedChangePersonDelay * (parameterPercentTrucks*FirstNonZero(inputTruckValueOfTimeDelay,defaultTruckValueOfTimeDelay)  + parameterPercentCommercialAuto * FirstNonZero(inputCommercialAutoValueOfTimeDelay,defaultCommercialAutoValueOfTimeDelay) + (1 - parameterPercentCommercialAuto - parameterPercentTrucks) * FirstNonZero(inputAutoValueOfTimeDelay,defaultAutoValueOfTimeDelay) ))","v":0}]
[null,null,null,null,null,null,null,null,"Energy"]
[null,null,null,null,null,null,null,null,null,"Average cost per gallon of fuel (excluding taxes)",null,null,null,null,null,null,null,null,null,{"$f":"parameterFuelCostGallon","v":2.82}]
[]
[null,null,null,null,null,null,null,null,null,"Total Fuel Savings Benefit",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"override(overrideBenefitFuel,-(calculatedChangeGeneralPurposeFuelUse + calculatedChangeTOLFuelUse)* FirstNonZero(inputFuelCostGallon,defaultFuelCostGallon))","v":0}]
[null,null,null,null,null,null,null,null,"Safety"]
[null,null,null,null,null,null,null,null,null,"$ Value of a Fatality Crash",null,null,null,null,null,null,null,null,null,{"$f":"parameterFatalityValuation","v":12282140.033562498}]
[null,null,null,null,null,null,null,null,null,"$ Value of a Injury Crash",null,null,null,null,null,null,null,null,null,{"$f":"parameterInjuryValuation","v":355842.35367187497}]
[null,null,null,null,null,null,null,null,null,"$ Value of a Property Damage Crash",null,null,null,null,null,null,null,null,null,{"$f":"parameterPDOValuation","v":12828.998015624999}]
[]
[null,null,null,null,null,null,null,null,null,"Total Modeled Crash Related Benefit per Period",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"override(overrideBenefitSafety,-(calculatedChangeGeneralPurposeFatalityCrashes+AD64)*FirstNonZero(inputFatalityValuation,defaultFatalityValuation)   +-(calculatedChangeGeneralPurposeInjuryCrashes+AD65) * FirstNonZero(inputInjuryValuation,defaultInjuryValuation) +-(calculatedChangeGeneralPurposePDOCrashes+AD66) * FirstNonZero(inputPDOValuation,defaultPDOValuation))","v":0}]
[]
[null,null,null,null,null,null,null,null,null,"User Entered Benefit (Annual $'s)"]
[]
[null,null,null,null,null,null,null,null,null,"Number of Analysis Periods per Year",null,null,null,null,null,null,null,null,null,{"$f":"parameterAnalysisPeriodsPerYear","v":250}]
[]
[null,null,null,null,null,null,null,null,null,"TOTAL AVERAGE ANNUAL BENEFIT",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"override(overrideBenefitAverageAnnual,FirstNonZero(inputAnalysisPeriodsPerYear,defaultAnalysisPeriodsPerYear) * (calculatedBenefitTravelTime + calculatedBenefitNonRecurringDelay + calculatedBenefitSafety + calculatedBenefitFuel) + inputUserBenefit)","v":0}]

{"sheet":"PCE Look Up","index":54,"n_rows":58,"n_cols":21,"rows_kept":58,"cut":false,"hidden":true,"merged":[[47,1,47,7],[48,4,48,7],[49,4,49,7],[0,0,0,1],[1,0,1,1],[0,2,0,3],[1,2,1,3],[0,4,0,12],[29,4,29,12],[30,4,30,12],[45,1,45,7],[5,17,5,20],[8,17,8,20],[12,17,12,18],[15,17,15,18],[46,1,46,7]]}
["Grade",null,"Length",null,"Percent Trucks and Buses"]
["(%)",null,"(mi.)",null,0.02,0.04,0.05,0.06,0.08,0.1,0.15,0.2,0.25,null,100]
[0,null,0,null,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5]
[1,null,0.75,null,2.5,2,2,2,1.5,1.5,1.5,1.5,1.5]
[2,null,1,null,4,3,3,3,2.5,2.5,2,2,2]
[null,null,1.5,null,4.5,3.5,3,3,2.5,2.5,2,2,2,null,0,"Grade List",null,"Climbing Lanes"]
[2.0009999999999999,null,0,null,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,null,1,0,null,"Grade input","Grade Number","Segment Length","Truck Percentage"]
[3,null,0.25,null,3,2.5,2.5,2,2,2,2,1.5,1.5,null,2,1,null,{"$f":"'FS - Climbing Lanes'!R18","v":0},{"$f":"MATCH($R$8,$P$7:$P$12,1)","v":1},{"$f":"'FS - Climbing Lanes'!inputLinkLength","v":0},{"$f":"IF('FS - Climbing Lanes'!R23>0,'FS - Climbing Lanes'!R23,'FS - Climbing Lanes'!T23)","v":0.1}]
[null,null,0.5,null,6,4,4,3.5,3.5,3,2.5,2.5,2,null,2.0009999999999999,2,null," Truck Only Lanes"]
[null,null,0.75,null,7.5,5.5,5,4.5,4,4,3.5,3,3,null,3,3,null,"Grade input","Grade Number","Segment Length","Truck Percentage"]
[null,null,1,null,8,6,5.5,5,4.5,4,4,3.5,3,null,3.0009999999999999,4,null,null,{"$f":"override('FS - Truck Only'!R20,'FS - Truck Only'!T20)","v":0},{"$f":"'FS - Truck Only'!inputLinkLength","v":0},{"$f":"override('FS - Truck Only'!R19,'FS - Truck Only'!T19)","v":0.1}]
[null,null,1.25,null,8.5,6,5.5,5,4.5,4.5,4,3.5,3,null,4,5]
[3.0009999999999999,null,0,null,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,null,4.0010000000000003,null,null,"Climbing Lanes"]
[4,null,0.25,null,5.5,4,4,3.5,3,3,3,2.5,2.5,null,5,null,null,"FINAL ADDRESS FORMULA",{"$f":"_xlfn.IFS(S8=1,INDIRECT(ADDRESS(2+(MATCH(T8,C3:C6,1)),4+(MATCH(U8,E2:M2,1)))),S8=2,INDIRECT(ADDRESS(6+(MATCH(T8,C7:C12,1)),4+(MATCH(U8,E2:M2,1)))),S8=3,INDIRECT(ADDRESS(12+(MATCH(T8,C13:C17,1)),4+(MATCH(U8,E2:M2,1)))),S8=4,INDIRECT(ADDRESS(17+(MATCH(T8,C18:C22,1)),4+(MATCH(U8,E2:M2,1)))),S8=5,INDIRECT(ADDRESS(22+(MATCH(T8,C23:C26,1)),4+(MATCH(U8,E2:M2,1)))))","v":1.5}]
[null,null,0.5,null,9.5,7,6.5,6,5.5,5,4.5,4,3.5,null,5.0010000000000003]
[null,null,0.75,null,10.5,8,7,6.5,6,5.5,5,4.5,4,null,6,null,null," Truck Only Lanes"]
[null,null,1,null,11,8,7.5,7,6,6,5,5,4.5,null,null,null,null,"FINAL ADDRESS FORMULA",{"$f":"_xlfn.IFS(S11=0%,INDIRECT(ADDRESS(2+(MATCH(T11,C3:C6,1)),4+(MATCH(U11,E2:M2,1)))),S11=1%,INDIRECT(ADDRESS(2+(MATCH(T11,C3:C6,1)),4+(MATCH(U11,E2:M2,1)))),S11=2%,INDIRECT(ADDRESS(6+(MATCH(T11,C7:C12,1)),4+(MATCH(U11,E2:M2,1)))),S11=3%,INDIRECT(ADDRESS(12+(MATCH(T11,C13:C17,1)),4+(MATCH(U11,E2:M2,1)))),S11=4%,INDIRECT(ADDRESS(17+(MATCH(T11,C18:C22,1)),4+(MATCH(U11,E2:M2,1)))),S11=5%,INDIRECT(ADDRESS(22+(MATCH(T11,C23:C26,1)),4+(MATCH(U11,E2:M2,1)))))","v":1.5}]
[4.0010000000000003,null,0,null,2,2,1.5,1.5,1.5,1.5,1.5,1.5,1.5]
[5,null,0.25,null,6,4.5,4,4,3.5,3,3,2.5,2]
[null,null,0.33400000000000002,null,9,7,6,6,5.5,5,4.5,4,3.5]
[null,null,0.5,null,12.5,9,8.5,8,7,7,6,6,5]
[null,null,0.75,null,13,9.5,9,8,7.5,7,6.5,6,5.5]
[5.0010000000000003,null,0,null,4.5,3.5,3,3,3,2.5,2.5,2,3]
[6,null,0.25,null,9,6.5,6,6,5,5,4,3.5,3]
[null,null,0.33400000000000002,null,12.5,9.5,8.5,8,7,6.5,6,6,5.5]
[null,null,0.5,null,15,11,10,9.5,9,8,8,7.5,6.5]
[]
[]
[null,"PASSENGER-CAR EQUIVALENTS FOR RECREATIONAL VEHICLES ON SPECIFIC UPGRADES"]
[null,null,null,null,"Passenger-Car Equivalent, ER"]
[null,"Grade",null,"Length","Percent Recreational Vehicles"]
[null,"(%)",null,"(mi)",2,4,5,6,8,10,15,20,25]
[null,"<=2",null,"All",1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2]
[null,3,null,"0-1/2",1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2]
[null,null,null,">1/2",2,1.5,1.5,1.5,1.5,1.5,1.2,1.2,1.2]
[null,4,null,"0-1/4",1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2]
[null,null,null,"1/4-1/2",2.5,2.5,2,2,2,2,1.5,1.5,1.5]
[null,null,null,">1/2",3,2.5,2.5,2,2,2,2,1.5,1.5]
[null,5,null,"0-1/4",2.5,2,2,2,1.5,1.5,1.5,1.5,1.5]
[null,null,null,"1/4-1/2",4,3,3,3,2.5,2.5,2,2,2]
[null,null,null,">1/2",4.5,3.5,3,3,3,2.5,2.5,2,2]
[null,6,null,"0-1/4",4,3,2.5,2.5,2.5,2,2,2,1.5]
[null,null,null,"1/4-1/2",6,4,4,3.5,3,3,2.5,2.5,2]
[null,null,null,">1/2",6,4.5,4,4,3.5,3,3,2.5,2]
[]
[null,"PASSENGER-CAR EQUIVALENTS "]
[null,"FOR TRUCKS AND BUSES "]
[null,"ON SPECIFIC DOWNGRADES"]
[null,null,null,null,"Passenger-Car Equivalent, ET"]
[null,"Grade",null,"Length","Percent Trucks/Buses"]
[null,"(%)",null,"(mi)",5,10,15,20]
[null,"<4",null,"All",1.5,1.5,1.5,1.5]
[null,4,null,"<=4",1.5,1.5,1.5,1.5]
[null,4,null,">4",2,2,2,1.5]
[null,5,null,"<=4",1.5,1.5,1.5,1.5]
[null,5,null,">4",5.5,4,4,3]
[null,">=6",null,"<=4",1.5,1.5,1.5,1.5]
[null,">6",null,">4",7.5,6,5.5,4.5]

{"sheet":"FS - Compliance","index":55,"n_rows":109,"n_cols":24,"rows_kept":109,"cut":false,"hidden":false,"merged":[[62,21,62,22],[63,21,63,22],[64,21,64,22],[53,21,53,22],[54,21,54,22],[55,21,55,22],[56,21,56,22],[57,21,57,22],[58,21,58,22],[59,21,59,22],[60,21,60,22],[61,21,61,22],[44,21,44,22],[45,21,45,22],[46,21,46,22],[47,21,47,22],[48,21,48,22],[49,21,49,22],[50,21,50,22],[51,21,51,22],[52,21,52,22],[35,21,35,22],[36,21,36,22],[37,21,37,22],[38,21,38,22],[39,21,39,22],[40,21,40,22],[41,21,41,22],[42,21,42,22],[43,21,43,22],[26,21,26,22],[27,21,27,22],[28,21,28,22],[29,21,29,22],[30,21,30,22],[31,21,31,22],[32,21,32,22],[33,21,33,22],[34,21,34,22],[17,21,17,22],[18,21,18,22],[19,21,19,22],[20,21,20,22],[21,21,21,22],[22,21,22,22],[23,21,23,22],[24,21,24,22],[25,21,25,22],[8,20,8,23],[9,21,9,22],[10,21,10,22],[11,21,11,22],[12,21,12,22],[13,21,13,22],[14,21,14,22],[15,21,15,22],[16,21,16,22],[38,8,47,8],[40,9,40,13],[44,9,44,15],[48,8,57,8],[50,9,50,13],[54,9,54,15],[58,8,67,8],[61,9,61,15],[62,9,62,15],[63,9,63,15],[18,8,27,8],[19,9,19,13],[20,9,20,13],[21,9,21,13],[28,8,37,8],[31,9,31,13],[32,9,32,13],[33,9,33,13],[34,9,34,13],[8,8,17,8],[10,9,10,13],[11,9,11,13],[12,9,12,13],[13,9,13,13],[14,9,14,13],[15,9,15,13],[54,1,54,6],[55,1,55,6],[8,1,8,6],[9,1,9,6],[22,1,22,6],[23,1,23,6],[24,1,24,6],[25,1,25,6],[26,1,26,6],[31,1,31,6],[30,1,30,6],[29,1,29,6],[28,1,28,6],[27,1,27,6],[36,1,36,6],[35,1,35,6],[34,1,34,6],[2,1,2,6],[3,1,3,6],[4,1,4,6],[14,1,14,6],[13,1,13,6],[10,1,10,6],[11,1,11,6],[12,1,12,6],[21,1,21,6],[20,1,20,6],[5,1,5,6],[6,1,6,6],[7,1,7,6],[15,1,15,6],[16,1,16,6],[17,1,17,6],[18,1,18,6],[19,1,19,6],[33,1,33,6],[32,1,32,6],[43,1,43,6],[42,1,42,6],[41,1,41,6],[40,1,40,6],[37,1,37,6],[38,1,38,6],[39,1,39,6],[47,1,47,6],[46,1,46,6],[45,1,45,6],[44,1,44,6],[50,1,50,6],[51,1,51,6],[52,1,52,6],[53,1,53,6],[49,1,49,6],[48,1,48,6],[70,9,70,13],[71,9,71,13],[74,9,74,15],[78,8,92,8],[79,9,79,13],[80,9,80,13],[81,9,81,13],[82,9,82,13],[83,9,83,13],[84,9,84,13],[85,9,85,13],[88,9,88,15],[89,9,89,15],[90,9,90,15],[91,9,91,15],[67,1,67,6],[62,1,62,6],[63,1,63,6],[64,1,64,6],[65,1,65,6],[66,1,66,6],[105,8,105,15],[60,9,60,15],[56,1,56,6],[57,1,57,6],[58,1,58,6],[59,1,59,6],[60,1,60,6],[61,1,61,6],[93,8,104,8],[94,9,94,13],[95,9,95,13],[96,9,96,13],[97,9,97,13],[100,9,100,15],[101,9,101,15],[102,9,102,15],[68,8,77,8],[69,9,69,13]]}
[]
[null,"Navigation",null,null,null,null,null,null,{"$f":"openingScreenTitle","v":"FHWA Tool for Operations Benefit/Cost (TOPS-BC):  Version 4.0"}]
[null,"Back",null,null,null,null,null,null,"Estimate Benefits of TSM&O Strategies"]
[null,"OPENING SCREEN",null,null,null,null,null,null,{"$f":"+'ATM - VSL'!I4","v":"(Please note, some cells will show error codes before the User enters data in the required Green Cells)"}]
[null,"GENERAL TOOL OVERVIEW",null,null,null,null,null,null,null,"Freight Strategies: Compliance"]
[null,"WHAT'S NEW"]
[null,"LIST OF ALL WORKSHEETS",null,null,null,null,null,null,"Cost Information"]
[null,"1) ESTIMATE COSTS"]
[null,"Cost Default Matrix",null,null,null,null,null,null,"Facility Characteristics",null,null,null,null,null,null,null,null,null,null,null,"Iterative Model Run Overview"]
[null,"Cost Template",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Title","Link Volume",null,"Result"]
[null,"Traveler Information",null,null,null,null,null,null,null,"Number of Inspections  per Day"]
[null,"En-Route Traveler Information",null,null,null,null,null,null,null,"Average Daily Truck Travel",null,null,null,null,null,0,"Potential Default Value is 2000."]
[null,"Pre-Trip Traveler Information",null,null,null,null,null,null,null,"Percent of Miles Inspected Trucks Travel on Rural Roads ",null,null,null,null,null,0.69820000000000004]
[null,"Traffic Signal Systems (TSS)",null,null,null,null,null,null,null,"Percentage of Time Open or Percentage of Trucks Inspected",null,null,null,null,null,0.65]
[null,"Preset Timing"]
[null,"Traffic Actuated Timing"]
[null,"Central Control "]
[null,"Transit Signal Priority"]
[null,"Ramp Metering ",null,null,null,null,null,null,"Facility Performance",null,null,null,null,null,null,null,null,null,null,null,"`"]
[null,"Central Control",null,null,null,null,null,null,null,"Out of Service Rate - Before Installation of Smart Roadside Equipment",null,null,null,null,null,0.2]
[null,"Traffic Actuated",null,null,null,null,null,null,null,"Out of Service Rate - First Year After Installation",null,null,null,null,null,0.9]
[null,"Preset Timing",null,null,null,null,null,null,null,"Out of Service Rate - Ten Years After Installation",null,null,null,null,null,0.4]
[null,"Freight Strategies"]
[null,"Truck Only Lanes"]
[null,"Compliance"]
[null,"Truck Parking and Reservation Systems"]
[null,"Climbing Lanes"]
[null,"Off Hours Delivery"]
[null,"Active Traffic Management",null,null,null,null,null,null,"Impacts Due to Strategy"]
[null,"Variable Speed Limits",null,null,null,null,null,null,null,null,null,null,null,null,"Baseline"]
[null,"Part-Time Shoulder Use",null,null,null,null,null,null,null,null,null,null,null,null,"Override","Baseline"]
[null,"Other Strategies",null,null,null,null,null,null,null,"Change in Out of Service Rate"]
[null,"Traffic Incident Management",null,null,null,null,null,null,null,"Fuel Savings per Truck Bypass (Gallons)",null,null,null,null,null,0.13]
[null,"Travel Demand Management",null,null,null,null,null,null,null,"Time Savings per Truck Bypass (Minutes)",null,null,null,null,null,4.5]
[null,"HOT Lanes",null,null,null,null,null,null,null,"Time Savings per False Positive Truck Inspection (Minutes)",null,null,null,null,null,60]
[null,"Road Weather Management"]
[null,"Work Zone Management"]
[null,"Shared Use Mobility"]
[null,"Costs Summary",null,null,null,null,null,null,"Travel Time - WIM Bypass"]
[null,"2) ESTIMATE BENEFITS"]
[null,"Parameters",null,null,null,null,null,null,null,"Hourly Value of Truck Time (Equipment and Drivers)",null,null,null,null,null,75]
[null,"Strategy Default Impacts"]
[null,"Benefit Template",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Baseline"]
[null,"Arterial Strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Override","Baseline"]
[null,"Traffic Signal Control",null,null,null,null,null,null,null,"Total Recurring (Non-delay) Travel Time Benefit per Year",null,null,null,null,null,null,null,{"$f":"IF($Q$45>0,$Q$45,(IF($O$12>0,$O$12,$P$12))*365*(IF($O$14>0,$O$14,$P$14))*(IF($O$34>0,$O$34,$P$34))/60*(IF($O$41>0,$O$41,$P$41)))","v":0}]
[null,"Freeway Strategies"]
[null,"Ramp Metering"]
[null,"Traffic Incident Management"]
[null,"Traveler Information",null,null,null,null,null,null,"Travel Time - Elimination of False Positive Inspections"]
[null,"En-Route Traveler Information"]
[null,"Pre-Trip Traveler Information",null,null,null,null,null,null,null,"Hourly Value of Truck Time (Equipment and Drivers)",null,null,null,null,null,75]
[null,"Freight Strategies and Systems"]
[null,"Truck Only Lanes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Baseline"]
[4,"Compliance",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Override","Baseline"]
[null,"Truck Parking and Reservation Systems",null,null,null,null,null,null,null,"Total Recurring (Non-delay) Travel Time Benefit per Year",null,null,null,null,null,null,null,{"$f":"IF($Q$55>0,$Q$55,(IF($O$11>0,$O$11,$P$11))*365*override(O32,P32)*(IF($O$35>0,$O$35,$P$35))/60*(IF($O$51>0,$O$51,$P$51)))","v":0}]
[null,"Climbing Lanes"]
[null,"Off Hours Delivery"]
[null,"Active Traffic Management"]
[null,"Variable Speed Limits",null,null,null,null,null,null,"Travel Time - TOTAL"]
[null,"Part-Time Shoulder Use"]
[null,"Other Strategies",null,null,null,null,null,null,null,"Total Crash Delay Reduction Benefit",null,null,null,null,null,null,null,{"$f":"IF($Q$61>0,$Q$61,$R$103)","v":0}]
[null,"HOT Lanes",null,null,null,null,null,null,null,"Travel Time - WIM Bypass",null,null,null,null,null,null,null,{"$f":"IF($Q$62>0,$Q$62,$R$45)","v":0}]
[null,"Travel Demand Management",null,null,null,null,null,null,null,"Travel Time - Elimination of False Positive Inspections",null,null,null,null,null,null,null,{"$f":"IF($Q$63>0,$Q$63,$R$55)","v":0}]
[null,"Road Weather Management",null,null,null,null,null,null,null,"Total Travel Time Benefits",null,null,null,null,null,null,null,{"$f":"IF(Q64>0,Q64,SUM(R61:R63))","v":0}]
[null,"Work Zone Management"]
[null,"Shared Use Mobility"]
[null,"3) MY DEPLOYMENTS"]
[null,"4) RESULTS TEMPLATE"]
[null,null,null,null,null,null,null,null,"Energy"]
[null,null,null,null,null,null,null,null,null,"Fuel Saved per Year from CV Bypasses (Gallons)",null,null,null,null,null,{"$f":"P12*365*P14*P33","v":0}]
[null,null,null,null,null,null,null,null,null,"Average Cost per Gallon of Fuel (Excluding Taxes)",null,null,null,null,null,2.5]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Baseline"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Override","Baseline"]
[null,null,null,null,null,null,null,null,null,"Total Fuel Savings Benefit",null,null,null,null,null,null,null,{"$f":"IF($Q$75>0,$Q$75,(IF($O$70>0,$O$70,$P$70))*(IF($O$71>0,$O$71,$P$71)))","v":0}]
[]
[]
[]
[null,null,null,null,null,null,null,null,"Safety"]
[null,null,null,null,null,null,null,null,null,"Average Cost of a Commercial Motor Vehicle Crash - Property Damage",null,null,null,null,null,18000]
[null,null,null,null,null,null,null,null,null,"Average Cost of a Commercial Motor Vehicle Crash - Injury Crash",null,null,null,null,null,331000]
[null,null,null,null,null,null,null,null,null,"Average Cost of a Commercial Motor Vehicle Crash - Fatal Crash",null,null,null,null,null,7200000]
[null,null,null,null,null,null,null,null,null,"Property Damage Crashes Prevented per Vehicle Out-of-Service",null,null,null,null,null,1.4326486325801139E-2]
[null,null,null,null,null,null,null,null,null,"Injury Crashes Prevented per Vehicle Out-of-Service",null,null,null,null,null,4.1501329435852507E-3]
[null,null,null,null,null,null,null,null,null,"Fatal Crashes Prevented per Vehicle Out-of-Service",null,null,null,null,null,2.028448540097558E-4]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Baseline"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Override","Baseline"]
[null,null,null,null,null,null,null,null,null,"PDO Crash Reduction Benefit",null,null,null,null,null,null,null,{"$f":"IF($Q$89>0,$Q$89,(IF($O$11>0,$O$11,P$11))*365*override(O32,P32)*(IF($O$80>0,$O$80,$P$80))*(IF($O$83>0,$O$83,$P$83)))","v":0}]
[null,null,null,null,null,null,null,null,null,"Injury Crash Reduction Benefit",null,null,null,null,null,null,null,{"$f":"IF($Q$90>0,$Q$90,(IF($O$11>0,$O$11,P$11))*365*override(O32,P32)*(IF($O$81>0,$O$81,$P$81))*(IF($O$84>0,$O$84,$P$84)))","v":0}]
[null,null,null,null,null,null,null,null,null,"Fatal Crash Reduction Benefit",null,null,null,null,null,null,null,{"$f":"IF($Q$91>0,$Q$91,(IF($O$11>0,$O$11,P$11))*365*override(O32,P32)*(IF($O$82>0,$O$82,$P$82))*(IF($O$85>0,$O$85,$P$85)))","v":0}]
[null,null,null,null,null,null,null,null,null,"Total Safety Benefit",null,null,null,null,null,null,null,{"$f":"(IF($Q$92>0,$Q$92,(SUM($R$89:$R$91))))","v":0}]
[]
[null,null,null,null,null,null,null,null,"Crash Delay Reduction"]
[null,null,null,null,null,null,null,null,null,"Value of Delay per Rural Crash ($, 2013)",null,null,null,null,null,3694.3]
[null,null,null,null,null,null,null,null,null,"Value of Delay per Urban Crash ($, 2013)",null,null,null,null,null,58887.73]
[null,null,null,null,null,null,null,null,null,"Crashes Prevented per Roadside Inspection",null,null,null,null,null,1.8679464123396147E-2]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Baseline"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Override","Baseline"]
[null,null,null,null,null,null,null,null,null,"Rural Crash Delay Reduction Benefit",null,null,null,null,null,null,null,{"$f":"IF($Q$101>0,$Q$101,(IF($O$11>0,$O$11,P$11))*(IF($O$13>0,$O$13,P$13))*365*override(O32,P32)*(IF($O$95>0,$O$95,$P$95))*(IF($O$97>0,$O$97,$P$97)))","v":0}]
[null,null,null,null,null,null,null,null,null,"Urban Crash Delay Reduction Benefit",null,null,null,null,null,null,null,{"$f":"IF($Q$102>0,$Q$102,(IF($O$11>0,$O$11,P$11))*(1-(IF($O$13>0,$O$13,P$13)))*365*override(O32,P32)*(IF($O$96>0,$O$96,$P$96))*(IF($O$97>0,$O$97,$P$97)))","v":0}]
[null,null,null,null,null,null,null,null,null,"Total Crash Delay Reduction Benefit",null,null,null,null,null,null,null,{"$f":"IF($Q$103>0,$Q$103,SUM($R$101:$R$102))","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Override Benefit"]
[null,null,null,null,null,null,null,null,"Total Annual Benefit ",null,null,null,null,null,null,null,0,{"$f":"IF($Q$106>0,$Q$106,(IF($Q$45>0,$Q$45,$R$45))+(IF($Q$55>0,$Q$55,$R$55))+(IF($Q$75>0,$Q$75,$R$75))+(IF($Q$92>0,$Q$92,$R$92))+(IF($Q$103>0,$Q$103,$R$103)))","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Length of Analysis Period (Hours)",null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Number of Analysis Periods Per Year",null,null,null,1]

{"sheet":"FS - Parking & Reservation","index":56,"n_rows":75,"n_cols":27,"rows_kept":75,"cut":false,"hidden":false,"merged":[[56,24,56,25],[57,24,57,25],[58,24,58,25],[59,24,59,25],[60,24,60,25],[61,24,61,25],[62,24,62,25],[63,24,63,25],[43,24,43,25],[44,24,44,25],[45,24,45,25],[46,24,46,25],[47,24,47,25],[48,24,48,25],[49,24,49,25],[50,24,50,25],[51,24,51,25],[52,24,52,25],[53,24,53,25],[54,24,54,25],[55,24,55,25],[34,24,34,25],[35,24,35,25],[36,24,36,25],[37,24,37,25],[38,24,38,25],[39,24,39,25],[40,24,40,25],[41,24,41,25],[42,24,42,25],[25,24,25,25],[26,24,26,25],[27,24,27,25],[28,24,28,25],[29,24,29,25],[30,24,30,25],[31,24,31,25],[32,24,32,25],[33,24,33,25],[16,24,16,25],[17,24,17,25],[18,24,18,25],[19,24,19,25],[20,24,20,25],[21,24,21,25],[22,24,22,25],[23,24,23,25],[24,24,24,25],[7,23,7,26],[8,24,8,25],[9,24,9,25],[10,24,10,25],[11,24,11,25],[12,24,12,25],[13,24,13,25],[14,24,14,25],[15,24,15,25],[25,1,25,6],[24,1,24,6],[23,1,23,6],[2,1,2,6],[3,1,3,6],[4,1,4,6],[5,1,5,6],[14,1,14,6],[8,1,8,6],[9,1,9,6],[10,1,10,6],[11,1,11,6],[12,1,12,6],[13,1,13,6],[6,1,6,6],[7,1,7,6],[7,11,16,11],[9,12,9,16],[10,12,10,16],[11,12,11,16],[12,12,12,16],[13,12,13,16],[14,12,14,16],[27,1,27,6],[26,1,26,6],[21,1,21,6],[16,1,16,6],[17,1,17,6],[18,1,18,6],[19,1,19,6],[20,1,20,6],[15,1,15,6],[17,11,21,11],[18,12,18,16],[19,12,19,16],[20,12,20,16],[22,11,27,11],[25,12,25,16],[26,12,26,16],[22,1,22,6],[30,12,30,16],[34,12,34,18],[38,11,45,11],[39,12,39,16],[40,12,40,16],[41,12,41,16],[40,1,40,6],[41,1,41,6],[42,1,42,6],[39,1,39,6],[43,1,43,6],[35,12,35,18],[28,11,37,11],[36,12,36,18],[45,1,45,6],[28,1,28,6],[31,1,31,6],[32,1,32,6],[33,1,33,6],[34,1,34,6],[29,1,29,6],[30,1,30,6],[44,1,44,6],[35,1,35,6],[52,1,52,6],[53,1,53,6],[54,1,54,6],[74,19,74,20],[71,11,71,18],[44,12,44,18],[46,11,58,11],[47,12,47,16],[48,12,48,16],[49,12,49,16],[50,12,50,16],[51,12,51,16],[52,12,52,16],[55,12,55,18],[56,12,56,18],[57,12,57,18],[59,11,69,11],[60,12,60,16],[61,12,61,16],[62,12,62,16],[63,12,63,16],[74,17,74,18],[66,12,66,18],[67,12,67,18],[36,1,36,6],[37,1,37,6],[38,1,38,6],[46,1,46,6],[47,1,47,6],[48,1,48,6],[67,1,67,6],[72,11,72,18],[62,1,62,6],[63,1,63,6],[64,1,64,6],[65,1,65,6],[66,1,66,6],[59,1,59,6],[60,1,60,6],[61,1,61,6],[68,12,68,18],[49,1,49,6],[58,1,58,6],[55,1,55,6],[56,1,56,6],[57,1,57,6],[50,1,50,6],[51,1,51,6]]}
[]
[null,"Navigation",null,null,null,null,null,null,{"$f":"openingScreenTitle","v":"FHWA Tool for Operations Benefit/Cost (TOPS-BC):  Version 4.0"}]
[null,"Back",null,null,null,null,null,null,"Estimate Benefits of TSM&O Strategies"]
[null,"OPENING SCREEN",null,null,null,null,null,null,{"$f":"+'ATM - VSL'!I4","v":"(Please note, some cells will show error codes before the User enters data in the required Green Cells)"}]
[null,"GENERAL TOOL OVERVIEW",null,null,null,null,null,null,null,"Freight Strategies: Parking and Reservation"]
[null,"WHAT'S NEW"]
[null,"LIST OF ALL WORKSHEETS",null,null,null,null,null,null,"Cost Information"]
[null,"1) ESTIMATE COSTS",null,null,null,null,null,null,null,null,null,"Facility Characteristics",null,null,null,null,null,null,null,null,null,null,null,"Iterative Model Run Overview"]
[null,"Cost Default Matrix",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Title","Link Volume",null,"Result"]
[null,"Cost Template",null,null,null,null,null,null,null,null,null,null,"Number of Parking Spaces"]
[null,"Traveler Information",null,null,null,null,null,null,null,null,null,null,"Utilization Rate",null,null,null,null,null,0.8]
[null,"En-Route Traveler Information",null,null,null,null,null,null,null,null,null,null,"Annual Days of Heavy Demand for Parking Spaces",null,null,null,null,null,208]
[null,"Pre-Trip Traveler Information",null,null,null,null,null,null,null,null,null,null,"Percent Rural Miles",null,null,null,null,null,0.69820000000000004]
[null,"Traffic Signal Systems (TSS)",null,null,null,null,null,null,null,null,null,null,"Centerline Miles per Parking Space",null,null,null,null,null,0.26637554585152839]
[null,"Preset Timing",null,null,null,null,null,null,null,"`",null,null,"Percent Rural Miles",null,null,null,null,null,0.69820000000000004]
[null,"Traffic Actuated Timing"]
[null,"Central Control "]
[null,"Transit Signal Priority",null,null,null,null,null,null,null,null,null,"Facility Performance",null,null,null,null,null,null,null,null,null,null,null,"`"]
[null,"Ramp Metering ",null,null,null,null,null,null,null,null,null,null,"Time Savings per Parking Space (Hours)",null,null,null,null,null,0.25]
[null,"Central Control",null,null,null,null,null,null,null,null,null,null,"Miles Saved per Parking Space",null,null,null,null,null,12]
[null,"Traffic Actuated",null,null,null,null,null,null,null,null,null,null,"Assumed Crash Reduction",null,null,null,null,null,0.1]
[null,"Preset Timing"]
[null,"Freight Strategies",null,null,null,null,null,null,null,null,null,"Impacts Due to Strategy"]
[null,"Truck Only Lanes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Baseline"]
[null,"Compliance",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Override","Baseline"]
[null,"Truck Parking and Reservation Systems",null,null,null,null,null,null,null,null,null,null,"Reduced Hours of Delay",null,null,null,null,null,{"$f":"R10*(IF(R11>0,R11,S11))*(IF(R12>0,R12,S12))*(IF(R19>0,R19,S19))","v":0}]
[null,"Climbing Lanes",null,null,null,null,null,null,null,null,null,null,"Reduced Miles Traveled",null,null,null,null,null,{"$f":"R10*(IF(R11>0,R11,S11))*(IF(R12>0,R12,S12))*(IF(R20>0,R20,S20))","v":0}]
[null,"Off Hours Delivery"]
[null,"Active Traffic Management",null,null,null,null,null,null,null,null,null,"Travel Time"]
[null,"Variable Speed Limits"]
[null,"Part-Time Shoulder Use",null,null,null,null,null,null,null,null,null,null,"Hourly Value of Time (Truck Drivers)",null,null,null,null,null,25.8]
[null,"Other Strategies"]
[null,"Traffic Incident Management",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Baseline"]
[null,"Travel Demand Management",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Override","Baseline"]
[null,"HOT Lanes",null,null,null,null,null,null,null,null,null,null,"Total Recurring (Non-delay) Travel Time Benefit per Year",null,null,null,null,null,null,null,{"$f":"IF($T$35>0,$T$35,(IF(R26>0,R26,S26))*(IF(R31>0,R31,S31)))","v":0}]
[null,"Road Weather Management",null,null,null,null,null,null,null,null,null,null,"Total Crash Delay Reduction Benefit",null,null,null,null,null,null,null,{"$f":"IF($T$36>0,$T$36,$U69)","v":0}]
[null,"Work Zone Management",null,null,null,null,null,null,null,null,null,null,"Total Travel Time Benefit",null,null,null,null,null,null,null,{"$f":"IF($T$37>0,$T$37,SUM($U$35:$U$36))","v":0}]
[null,"Shared Use Mobility"]
[null,"Costs Summary",null,null,null,null,null,null,null,null,null,"Energy"]
[null,"2) ESTIMATE BENEFITS",null,null,null,null,null,null,null,null,null,null,"Heavy Truck Fuel Economy (Miles Per Gallon)",null,null,null,null,null,6]
[null,"Parameters",null,null,null,null,null,null,null,null,null,null,"Average Cost per Gallon of Fuel (Excluding Taxes)",null,null,null,null,null,3]
[null,"Strategy Default Impacts"]
[null,"Benefit Template",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Baseline"]
[null,"Arterial Strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Override","Baseline"]
[null,"Traffic Signal Control",null,null,null,null,null,null,null,null,null,null,"Total Fuel Savings Benefit",null,null,null,null,null,null,null,{"$f":"IF($T$45>0,$T$45,(R10*(IF(R11>0,R11,S11))*(IF(R12>0,R12,S12))*(IF(R20>0,R20,S20))/(IF(R40>0,R40,S40))*(IF(R41>0,R41,S41))))","v":0}]
[null,"Freeway Strategies"]
[null,"Ramp Metering",null,null,null,null,null,null,null,null,null,"Safety"]
[null,"Traffic Incident Management",null,null,null,null,null,null,null,null,null,null,"Cost per Vehicle Involved in a PDO Crash",null,null,null,null,null,3927]
[null,"Traveler Information",null,null,null,null,null,null,null,null,null,null,"PDO Crashes per Mile per Year",null,null,null,null,null,9.3793103448275905E-2]
[null,"En-Route Traveler Information",null,null,null,null,null,null,null,null,null,null,"Average Number of Vehicles Involved in a PDO Crash",null,null,null,null,null,2]
[null,"Pre-Trip Traveler Information",null,null,null,null,null,null,null,null,null,null,"Value of Injury Crashes per Year",null,null,null,null,null,138441.38524689994]
[null,"Freight Strategies and Systems",null,null,null,null,null,null,null,null,null,null,"Injury Crashes per Mile per Year",null,null,null,null,null,0.15486613043964562]
[null,"Truck Only Lanes"]
[null,"Compliance",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Baseline"]
[4,"Truck Parking and Reservation Systems",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Override","Baseline"]
[null,"Climbing Lanes",null,null,null,null,null,null,null,null,null,null,"PDO Crash Reduction Benefit",null,null,null,null,null,null,null,{"$f":"IF($T$56>0,$T$56,(R10*(IF(R14>0,R14,S14))*(IF(R21>0,R21,S21))*(IF(R48>0,R48,S48))*(IF(R49>0,R49,S49))*(IF(R50>0,R50,S50))))","v":0}]
[null,"Off Hours Delivery",null,null,null,null,null,null,null,null,null,null,"Injury Crash Reduction Benefit",null,null,null,null,null,null,null,{"$f":"IF($T$57>0,$T$57,(R10*(IF(R14>0,R14,S14))*(IF(R21>0,R21,S21))*(IF(R51>0,R51,S51))*(IF(R52>0,R52,S52))))","v":0}]
[null,"Active Traffic Management",null,null,null,null,null,null,null,null,null,null,"Total Safety Benefit",null,null,null,null,null,null,null,{"$f":"IF($T$58>0,$T$58,(IF(T56>0,T56,U56))+(IF(T57>0,T57,U57)))","v":0}]
[null,"Variable Speed Limits"]
[null,"Part-Time Shoulder Use",null,null,null,null,null,null,null,null,null,"Crash Delay Reduction"]
[null,"Other Strategies",null,null,null,null,null,null,null,null,null,null,"Value of Delay per Rural Crash ($, 2013)",null,null,null,null,null,3694.3]
[null,"HOT Lanes",null,null,null,null,null,null,null,null,null,null,"Value of Delay per Urban Crash ($, 2013)",null,null,null,null,null,58887.73]
[null,"Travel Demand Management",null,null,null,null,null,null,null,null,null,null,"Delay Crashes per Mile per Year",null,null,null,null,null,0.11885245901639344]
[null,"Road Weather Management"]
[null,"Work Zone Management",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Baseline"]
[null,"Shared Use Mobility",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Override","Baseline"]
[null,"3) MY DEPLOYMENTS",null,null,null,null,null,null,null,null,null,null,"Rural Crash Delay Reduction Benefit",null,null,null,null,null,null,null,{"$f":"IF($T$67>0,$T$67,(R10*(IF(R14>0,R14,S14))*(IF(R15>0,R15,S15))*(IF(R21>0,R21,S21))*(IF(R61>0,R61,S61))*(IF(R63>0,R63,S63))))","v":0}]
[null,"4) RESULTS TEMPLATE",null,null,null,null,null,null,null,null,null,null,"Urban Crash Delay Reduction Benefit",null,null,null,null,null,null,null,{"$f":"IF($T$68>0,$T$68,(R10*(IF(R14>0,R14,S14))*(1-(IF(R15>0,R15,S15)))*(IF(R21>0,R21,S21))*(IF(R62>0,R62,S62))*(IF(R63>0,R63,S63))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,"Total Crash Delay Reduction Benefit",null,null,null,null,null,null,null,{"$f":"IF($T$69>0,$T$69,(IF(T67>0,T67,U67))+(IF(T68>0,T68,U68)))","v":0}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,"User Entered Benefit (Annual $'s)"]
[null,null,null,null,null,null,null,null,null,null,null,"Number of Analysis Periods per Year",null,null,null,null,null,null,null,null,1]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"TOTAL AVERAGE ANNUAL BENEFIT",null,null,null,null,null,null,{"$f":"override(overrideBenefitAverageAnnual,calculatedBenefitTravelTime+calculatedBenefitFuel+calculatedBenefitSafety+U69+inputUserBenefit)","v":0}]

{"sheet":"FS - Climbing Lanes","index":57,"n_rows":108,"n_cols":38,"rows_kept":108,"cut":false,"hidden":false,"merged":[[44,23,47,37],[40,21,40,22],[51,19,51,20],[37,23,37,24],[37,25,37,26],[33,35,33,36],[34,35,34,36],[21,9,21,16],[21,17,21,18],[22,9,22,16],[22,17,22,18],[22,19,22,20],[23,9,23,16],[23,17,23,18],[23,19,23,20],[33,23,33,24],[33,25,33,26],[33,27,33,28],[33,29,33,30],[34,23,34,24],[34,25,34,26],[34,27,34,28],[34,29,34,30],[29,23,29,24],[15,23,15,24],[40,1,40,6],[40,9,40,20],[2,1,2,6],[3,1,3,6],[4,1,4,6],[5,1,5,6],[6,1,6,6],[6,9,6,16],[29,9,29,20],[18,9,18,16],[18,17,18,18],[18,19,18,20],[19,1,19,6],[19,9,19,31],[20,1,20,6],[20,8,41,8],[20,9,20,31],[24,1,24,6],[25,29,25,30],[22,1,22,6],[23,1,23,6],[17,9,17,16],[17,17,17,18],[6,17,6,18],[7,1,7,6],[8,1,8,6],[9,1,9,6],[10,1,10,6],[11,1,11,6],[11,8,19,8],[11,9,11,31],[12,1,12,6],[12,9,12,16],[12,17,12,18],[12,19,12,31],[13,1,13,6],[13,21,14,22],[13,25,14,26],[14,1,14,6],[14,9,14,16],[14,17,14,18],[15,9,15,16],[14,19,14,20],[15,17,15,18],[15,19,15,20],[15,21,15,22],[26,29,26,30],[14,23,14,24],[14,27,14,28],[14,29,14,30],[18,1,18,6],[18,21,18,31],[15,29,15,30],[16,1,16,6],[16,9,16,16],[16,17,16,18],[16,19,16,20],[16,21,16,22],[16,23,16,24],[16,25,16,26],[16,27,16,28],[16,29,16,30],[15,1,15,6],[21,1,21,6],[15,25,15,26],[15,27,15,28],[17,1,17,6],[24,9,24,16],[24,17,24,18],[24,21,25,22],[25,9,25,20],[25,23,25,24],[25,27,25,28],[26,1,26,6],[26,9,26,20],[26,21,26,22],[26,23,26,24],[26,25,26,26],[26,27,26,28],[24,25,25,26],[25,1,25,6],[33,1,33,6],[34,1,34,6],[29,1,29,6],[31,1,31,6],[32,1,32,6],[31,9,31,20],[27,1,27,6],[27,9,27,20],[27,21,27,22],[30,9,30,20],[30,21,30,22],[30,1,30,6],[29,21,29,22],[32,9,32,20],[32,21,32,22],[31,21,31,22],[33,21,33,22],[34,9,34,20],[34,21,34,22],[33,9,33,20],[36,1,36,6],[36,9,36,20],[36,21,36,22],[36,23,36,24],[36,25,36,26],[36,27,36,28],[37,1,37,6],[37,9,37,20],[27,29,27,30],[28,29,28,30],[35,1,35,6],[35,9,35,20],[35,21,35,22],[35,23,35,24],[35,25,35,26],[35,27,35,28],[35,29,35,30],[28,1,28,6],[28,9,28,20],[28,21,28,22],[28,23,28,24],[28,25,28,26],[28,27,28,28],[29,29,29,30],[38,1,38,6],[38,9,38,20],[38,21,38,22],[38,23,38,24],[38,25,38,26],[38,27,38,28],[39,1,39,6],[39,9,39,20],[37,27,37,28],[37,21,37,22],[39,21,39,22],[45,1,45,6],[45,9,45,16],[45,17,45,18],[45,19,45,20],[41,1,41,6],[41,9,41,31],[42,1,42,6],[42,8,57,8],[43,1,43,6],[43,9,43,15],[44,1,44,6],[44,9,44,16],[44,17,44,18],[46,1,46,6],[46,9,46,16],[46,17,46,18],[54,1,54,6],[54,9,54,16],[54,17,54,18],[54,19,54,20],[48,9,48,16],[48,17,48,18],[49,1,49,6],[49,9,49,16],[40,23,40,24],[40,25,40,26],[83,9,83,24],[70,9,70,24],[71,9,71,16],[71,17,71,18],[71,19,71,20],[71,21,71,24],[44,19,44,20],[76,9,76,24],[77,9,77,20],[77,21,77,22],[77,23,77,24],[48,19,48,20],[80,9,80,24],[81,9,81,24],[82,9,82,24],[78,9,78,24],[63,17,63,18],[63,19,63,20],[64,9,64,16],[64,17,64,18],[64,19,64,20],[46,19,46,20],[84,8,91,8],[84,9,84,24],[85,9,85,20],[85,21,85,22],[85,23,85,24],[86,9,86,24],[89,9,89,16],[89,17,89,18],[89,19,89,20],[89,21,89,24],[90,9,90,24],[91,9,91,20],[91,21,91,22],[91,23,91,24],[87,9,87,16],[87,17,87,18],[87,19,87,20],[87,21,87,24],[88,9,88,16],[88,17,88,18],[88,19,88,20],[88,21,88,24],[92,8,95,8],[92,9,92,24],[93,9,93,16],[93,17,93,18],[93,19,93,20],[93,21,93,24],[94,9,94,24],[95,9,95,20],[95,21,95,22],[95,23,95,24],[99,9,99,16],[99,17,99,18],[99,19,99,20],[99,21,99,24],[100,9,100,16],[100,17,100,18],[100,19,100,24],[96,8,101,8],[96,9,96,24],[97,9,97,16],[97,17,97,18],[97,19,97,20],[97,21,97,24],[98,9,98,16],[98,17,98,18],[98,19,98,20],[98,21,98,24],[101,23,101,24],[103,9,103,16],[103,17,103,18],[103,19,103,20],[103,21,103,22],[104,9,104,16],[104,17,104,18],[104,19,104,20],[104,21,104,22],[101,9,101,20],[101,21,101,22],[102,9,102,16],[102,17,102,18],[102,19,102,20],[102,21,102,22],[107,21,107,22],[107,23,107,24],[108,9,108,16],[108,17,108,18],[108,19,108,20],[108,21,108,22],[105,9,105,16],[105,17,105,18],[105,19,105,20],[107,9,107,16],[107,17,107,18],[107,19,107,20],[22,35,22,36],[23,35,23,36],[10,34,10,37],[11,35,11,36],[20,35,20,36],[24,35,24,36],[25,35,25,36],[26,35,26,36],[27,35,27,36],[12,35,12,36],[13,35,13,36],[14,35,14,36],[15,35,15,36],[16,35,16,36],[17,35,17,36],[18,35,18,36],[19,35,19,36],[21,35,21,36],[31,29,31,30],[32,29,32,30],[27,23,27,24],[30,23,30,24],[30,25,30,26],[30,27,30,28],[30,29,30,30],[31,35,31,36],[32,35,32,36],[28,35,28,36],[29,35,29,36],[27,25,27,26],[27,27,27,28],[32,25,32,26],[32,27,32,28],[29,27,29,28],[31,23,31,24],[31,25,31,26],[31,27,31,28],[32,23,32,24],[29,25,29,26],[73,9,73,16],[73,17,73,18],[73,19,73,20],[73,21,73,24],[72,21,72,24],[40,29,40,30],[38,29,38,30],[36,29,36,30],[61,19,61,20],[62,9,62,16],[67,23,67,24],[59,23,59,24],[58,21,58,22],[40,27,40,28],[39,23,39,24],[39,25,39,26],[39,27,39,28],[39,29,39,30],[37,29,37,30],[68,9,68,24],[69,9,69,20],[69,21,69,22],[69,23,69,24],[72,9,72,16],[62,1,62,6],[63,1,63,6],[64,1,64,6],[65,1,65,6],[66,1,66,6],[72,17,72,18],[35,35,35,36],[36,35,36,36],[37,35,37,36],[38,35,38,36],[39,35,39,36],[40,35,40,36],[41,35,41,36],[57,1,57,6],[68,8,75,8],[74,9,74,24],[75,9,75,20],[75,21,75,22],[75,23,75,24],[59,9,59,20],[72,19,72,20],[67,1,67,6],[49,17,49,18],[49,19,49,20],[55,19,55,20],[56,1,56,6],[56,9,56,16],[56,17,56,18],[56,19,56,20],[52,1,52,6],[76,8,83,8],[79,9,79,24],[58,1,58,6],[59,1,59,6],[60,1,60,6],[61,1,61,6],[58,8,67,8],[59,21,59,22],[61,9,61,16],[61,17,61,18],[67,9,67,20],[67,21,67,22],[63,9,63,16],[62,17,62,18],[62,19,62,20],[65,9,65,16],[65,17,65,18],[65,19,65,20],[47,1,47,6],[48,1,48,6],[53,1,53,6],[53,9,53,15],[50,1,50,6],[51,1,51,6],[55,1,55,6],[55,9,55,16],[55,17,55,18],[51,9,51,16],[51,17,51,18]]}
[]
[null,"Navigation",null,null,null,null,null,null,{"$f":"openingScreenTitle","v":"FHWA Tool for Operations Benefit/Cost (TOPS-BC):  Version 4.0"}]
[null,"Back",null,null,null,null,null,null,"Estimate Benefits of TSM&O Strategies"]
[null,"OPENING SCREEN",null,null,null,null,null,null,{"$f":"+'ATM - VSL'!I4","v":"(Please note, some cells will show error codes before the User enters data in the required Green Cells)"}]
[null,"GENERAL TOOL OVERVIEW",null,null,null,null,null,null,null,"Freight Strategies: Climbing Lanes"]
[null,"WHAT'S NEW"]
[null,"LIST OF ALL WORKSHEETS",null,null,null,null,null,null,null,"Length of Analysis Period (Hours)",null,null,null,null,null,null,null,3]
[null,"1) ESTIMATE COSTS"]
[null,"Cost Default Matrix"]
[null,"Cost Template",null,null,null,null,null,null,"Cost Information"]
[null,"Traveler Information",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Iterative Model Run Overview"]
[null,"En-Route Traveler Information",null,null,null,null,null,null,"Facility Characteristics",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Title","Link Volume",null,"Result"]
[null,"Pre-Trip Traveler Information",null,null,null,null,null,null,null,"Link Facility Type",3,null,null,null,null,null,null,1]
[null,"Traffic Signal Systems (TSS)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Baseline Override",null,null,null,"Improvement Override"]
[null,"Preset Timing",null,null,null,null,null,null,null,"Link Length (Miles)",null,null,null,null,null,null,null,null,null,null,null,null,null,"Baseline",null,null,null,"Improvement",null,"Change"]
[null,"Traffic Actuated Timing",null,null,null,null,null,null,null,"Total Number of Lanes",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"inputLaneCount","v":0},null,null,null,{"$f":"FirstNonEmpty(overrideBaselineLaneCount,calculatedBaselineLaneCount)+FirstNonEmpty(inputImpactLaneCount,defaultImpactLaneCount)","v":0.5},null,{"$f":"override(overrideImprovementLaneCount,calculatedImprovementLaneCount)-override(overrideBaselineLaneCount,calculatedBaselineLaneCount)","v":0.5}]
[null,"Central Control ",null,null,null,null,null,null,null,"Link Capacity (All Lanes - Per Period)",null,null,null,null,null,null,null,null,null,{"$f":"inputAnalysisPeriodHours*inputLaneCount*INDEX(facilityTypes,MATCH(inputFacilityType,facilityTypeId,0),3)","v":0},null,null,null,{"$f":"FirstNonZero(inputLinkCapacity,defaultLinkCapacity)","v":0},null,null,null,{"$f":"(FirstNonEmpty(overrideBaselineCapacity,calculatedBaselineCapacity)*(FirstNonEmpty(overrideImprovementLaneCount,calculatedImprovementLaneCount))/(FirstNonEmpty(overrideBaselineLaneCount,calculatedBaselineLaneCount)))*(1+(FirstNonEmpty(inputImpactCapacity,defaultImpactCapacity)))","v":{"$error":"#DIV/0!"}},null,{"$f":"override(overrideImprovementCapacity,calculatedImprovementCapacity)-override(overrideBaselineCapacity,calculatedBaselineCapacity)","v":{"$error":"#VALUE!"}}]
[null,"Transit Signal Priority",null,null,null,null,null,null,null,"Grade (Not needed to run TOPS if unavailable)"]
[null,"Ramp Metering ",null,null,null,null,null,null,null,"Free Flow Speed (MPH) ",null,null,null,null,null,null,null,null,null,{"$f":"INDEX(facilityTypes,MATCH(inputFacilityType,facilityTypeId,0),4)","v":70},null,null,null,null,null,null,null,null,null,null,null,null,null,"`","`"]
[null,"Central Control"]
[null,"Traffic Actuated",null,null,null,null,null,null,"Facility Performance"]
[null,"Preset Timing"]
[null,"Freight Strategies",null,null,null,null,null,null,null,"Percent Trucks",null,null,null,null,null,null,null,null,null,{"$f":"+[6]Parameters!P21","v":0.1}]
[null,"Truck Only Lanes",null,null,null,null,null,null,null,"Truck PCE Factor",null,null,null,null,null,null,null,null,null,{"$f":"IFERROR('PCE Look Up'!$S$14,0)","v":1.5}]
[null,"Compliance",null,null,null,null,null,null,null,"Link Volume (Per Period)",null,null,null,null,null,null,null,null,null,null,null,"Baseline Override",null,null,null,"Improvement Override"]
[null,"Truck Parking and Reservation Systems",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Baseline",null,null,null,"Improvement",null,"Change"]
[null,"Climbing Lanes",null,null,null,null,null,null,null,"Congested Speed",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FirstNonZero(inputFFS,defaultFFS) * speedFromVC(inputLinkVolume/override(overrideBaselineCapacity,calculatedBaselineCapacity),OFFSET(vcCurves,MATCH(INDEX(facilityTypes,MATCH(inputFacilityType,facilityTypeId,0),5),INDIRECT(\"Parameters!\"&ADDRESS(ROW(vcCurves),COLUMN(vcCurves))&\":\"&ADDRESS(ROW(vcCurves)+ROWS(vcCurves),COLUMN(vcCurves))),0) - 1,0))","v":{"$error":"#VALUE!"}},null,null,null,{"$f":"FirstNonZero(inputFFS,defaultFFS) * speedFromVC(inputLinkVolume/override(overrideImprovementCapacity,calculatedImprovementCapacity),OFFSET(vcCurves,MATCH(INDEX(facilityTypes,MATCH(inputFacilityType,facilityTypeId,0),5),INDIRECT(\"Parameters!\"&ADDRESS(ROW(vcCurves),COLUMN(vcCurves))&\":\"&ADDRESS(ROW(vcCurves)+ROWS(vcCurves),COLUMN(vcCurves))),0)-1,0)) + FirstNonEmpty(inputImpactSpeedChange,defaultImpactSpeedChange)* override(overrideBaselineSpeed,calculatedBaselineSpeed)","v":{"$error":"#VALUE!"}},null,{"$f":"override(overrideImprovementSpeed,calculatedImprovementSpeed)-override(overrideBaselineSpeed,calculatedBaselineSpeed)","v":{"$error":"#VALUE!"}}]
[null,"Off Hours Delivery",null,null,null,null,null,null,null,"Vehicles Miles Traveled (VMT)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"inputLinkVolume*inputLinkLength","v":0},null,null,null,{"$f":"inputLinkVolume*inputLinkLength","v":0},null,{"$f":"override(overrideImprovementVMT,calculatedImprovementVMT)-override(overrideBaselineVMT,calculatedBaselineVMT)","v":0}]
[null,"Active Traffic Management",null,null,null,null,null,null,null,"V/C",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"inputLinkVolume/override(overrideBaselineCapacity,calculatedBaselineCapacity)","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"inputLinkVolume/override(overrideImprovementCapacity,calculatedImprovementCapacity)","v":{"$error":"#VALUE!"}},null,{"$f":"override(overrideImprovementVC,calculatedImprovementVC)-override(overrideBaselineVC,calculatedBaselineVC)","v":{"$error":"#VALUE!"}}]
[null,"Variable Speed Limits",null,null,null,null,null,null,null,"TTI(m)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((IF(V36>0,V36,X36)/IF(overrideBaselineSpeed<0,overrideBaselineSpeed,calculatedBaselineSpeed))/(IF(V36>0,V36,X36)/IF(inputFFS>0,inputFFS,defaultFFS)),0)","v":0},null,null,null,{"$f":"IFERROR((IF(Z36>0,Z36,AB36)/IF(overrideImprovementSpeed<0,overrideImprovementSpeed,calculatedImprovementSpeed))/(IF(Z36>0,Z36,AB36)/IF(inputFFS>0,inputFFS,defaultFFS)),0)","v":0},null,{"$f":"IF($Z$30>0,$Z$30,$AB$30)-IF($V$30>0,$V$30,$X$30)","v":0}]
[null,"Part-Time Shoulder Use",null,null,null,null,null,null,null,"TTI(50)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($V$31>0,$V$31,(4.01224/((1+EXP(1.7417-0.93677*IF($V$30>0,$V$30,$X$30)))^(1/0.82741))))","v":0.40220698000728722},null,null,null,{"$f":"IF($Z$31>0,$Z$31,(4.01224/((1+EXP(1.7417-0.93677*IF($Z$30>0,$Z$30,$AB$30)))^(1/0.82741))))","v":0.40220698000728722},null,{"$f":"IF($Z$28>0,$Z$28,$AB$28)-IF($V$28>0,$V$28,$X$28)","v":0}]
[null,"Other Strategies",null,null,null,null,null,null,null,"TTI(80)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($V$32>0,$V$32,(5.3746/((1+EXP(-1.5782-0.85867*IF($V$31>0,$V$31,$X$31)))^(1/0.04953))))","v":0.34258408674922602},null,null,null,{"$f":"IF($Z$32>0,$Z$32,(5.3746/((1+EXP(-1.5782-0.85867*IF($Z$31>0,$Z$31,$AB$31)))^(1/0.04953))))","v":0.34258408674922602},null,{"$f":"IF($Z$28>0,$Z$28,$AB$28)-IF($V$28>0,$V$28,$X$28)","v":0}]
[null,"Traffic Incident Management",null,null,null,null,null,null,null,"TTI(95)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($V$33>0,$V$33,1+3.67*LN(IF($V$31>0,$V$31,$X$31)))","v":-2.3425936013197157},null,null,null,{"$f":"IF($Z$33>0,$Z$33,1+3.67*LN(IF($Z$31>0,$Z$31,$AB$31)))","v":-2.3425936013197157},null,{"$f":"IF($Z$29>0,$Z$29,$AB$29)-IF($V$29>0,$V$29,$X$29)","v":{"$error":"#VALUE!"}}]
[null,"Travel Demand Management",null,null,null,null,null,null,null,"Total Buffer Time at TTI(80)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($V$32>0,$V$32,$X$32)-IF($V$31>0,$V$31,$X$31))*override(overrideBaselineVHT,calculatedBaselineVHT)","v":{"$error":"#VALUE!"}},null,null,null,{"$f":"(IF($Z$32>0,$Z$32,$AB$32)-IF($Z$31>0,$Z$31,$AB$31))*override(overrideImprovementVHT,calculatedImprovementVHT)","v":{"$error":"#VALUE!"}},null,{"$f":"IF($Z$34>0,$Z$34,$AB$34)-IF($V$34>0,$V$34,$X$34)","v":{"$error":"#VALUE!"}}]
[null,"HOT Lanes",null,null,null,null,null,null,null,"Total Buffer Time at TTI(95)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($V$33>0,$V$33,$X$33)-IF($V$31>0,$V$31,$X$31))*override(overrideBaselineVHT,calculatedBaselineVHT)","v":{"$error":"#VALUE!"}},null,null,null,{"$f":"(IF($Z$33>0,$Z$33,$AB$33)-IF($Z$31>0,$Z$31,$AB$31))*override(overrideImprovementVHT,calculatedImprovementVHT)","v":{"$error":"#VALUE!"}},null,{"$f":"IF($Z$35>0,$Z$35,$AB$35)-IF($V$35>0,$V$35,$X$35)","v":{"$error":"#VALUE!"}}]
[null,"Road Weather Management",null,null,null,null,null,null,null,"Vehicle Hours of Travel",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(override(overrideBaselineVMT,calculatedBaselineVMT)/(override(overrideBaselineSpeed,calculatedBaselineSpeed)/60))/60","v":{"$error":"#VALUE!"}},null,null,null,{"$f":"(override(overrideImprovementVMT,calculatedImprovementVMT)/(override(overrideImprovementSpeed,calculatedImprovementSpeed)/60))/60","v":{"$error":"#VALUE!"}},null,{"$f":"override(overrideImprovementVHT,calculatedImprovementVHT)-override(overrideBaselineVHT,calculatedBaselineVHT)","v":{"$error":"#VALUE!"}}]
[null,"Work Zone Management",null,null,null,null,null,null,null,"Incident Related Delay (hours) per vehicle per mile",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ttrDelayRate(INT(ROUND(inputAnalysisPeriodHours,0)),override(overrideBaselineVC,calculatedBaselineVC ),OFFSET(incidentDelayRates,MATCH(INT(ROUND(inputAnalysisPeriodHours,0)),INDIRECT(\"Parameters!\"&ADDRESS(ROW(incidentDelayRates),COLUMN(incidentDelayRates))&\":\"&ADDRESS(ROW(incidentDelayRates)+ROWS(incidentDelayRates),COLUMN(incidentDelayRates))),0),0),override(overrideBaselineLaneCount,calculatedBaselineLaneCount))","v":{"$error":"#VALUE!"}},null,null,null,{"$f":"MIN(ttrDelayRate(INT(ROUND(inputAnalysisPeriodHours,0)),override(overrideImprovementVC,calculatedImprovementVC),OFFSET(incidentDelayRates,MATCH(INT(ROUND(inputAnalysisPeriodHours,0)),INDIRECT(\"Parameters!\"&ADDRESS(ROW(incidentDelayRates),COLUMN(incidentDelayRates))&\":\"&ADDRESS(ROW(incidentDelayRates)+ROWS(incidentDelayRates),COLUMN(incidentDelayRates))),0),0),override(overrideImprovementLaneCount,calculatedImprovementLaneCount)),override(overrideBaselineDelay,calculatedBaselineDelay)*(1-override(inputImpactCrashDurationReduction,defaultImpactCrashDurationReduction))*(1-override(inputImpactCrashRateAdjustment,defaultImpactCrashRateAdjustment)^2))","v":{"$error":"#VALUE!"}},null,{"$f":"override(overrideImprovementDelay,calculatedImprovementDelay)- override(overrideBaselineDelay,calculatedBaselineDelay)","v":{"$error":"#VALUE!"}}]
[null,"Shared Use Mobility",null,null,null,null,null,null,null,"Number of Fatality Crashes",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"override(overrideBaselineVMT,calculatedBaselineVMT) * ( parameterPercentTrucks *  accidentRate(override(overrideBaselineVC,calculatedBaselineVC),\"Fatality\",INDEX(facilityTypes,MATCH(inputFacilityType,facilityTypeId,0),6),\"Truck\") + (1 - parameterPercentTrucks) * accidentRate(override(overrideBaselineVC,calculatedBaselineVC),\"Fatality\",INDEX(facilityTypes,MATCH(inputFacilityType,facilityTypeId,0),6),\"Auto\"))  / 1000000","v":{"$error":"#VALUE!"}},null,null,null,{"$f":"override(overrideImprovementVMT,calculatedImprovementVMT) * ( parameterPercentTrucks *  accidentRate(override(overrideImprovementVC,calculatedImprovementVC),\"Fatality\",INDEX(facilityTypes,MATCH(inputFacilityType,facilityTypeId,0),6),\"Truck\") + (1 - parameterPercentTrucks) * accidentRate(override(overrideImprovementVC,calculatedImprovementVC),\"Fatality\",INDEX(facilityTypes,MATCH(inputFacilityType,facilityTypeId,0),6),\"Auto\"))  / 1000000 - FirstNonEmpty(inputImpactCrashRateAdjustment,defaultImpactCrashRateAdjustment) * override(overrideBaselineFatalityCrashes,calculatedBaselineFatalityCrashes)","v":{"$error":"#VALUE!"}},null,{"$f":"override(overrideImprovementFatalityCrashes,calculatedImprovementFatalityCrashes)-override(overrideBaselineFatalityCrashes,calculatedBaselineFatalityCrashes)","v":{"$error":"#VALUE!"}}]
[null,"Costs Summary",null,null,null,null,null,null,null,"Number of Injury Crashes",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"override(overrideBaselineVMT,calculatedBaselineVMT) * ( parameterPercentTrucks *  accidentRate(override(overrideBaselineVC,calculatedBaselineVC),\"Injury\",INDEX(facilityTypes,MATCH(inputFacilityType,facilityTypeId,0),6),\"Truck\") + (1 - parameterPercentTrucks) * accidentRate(override(overrideBaselineVC,calculatedBaselineVC),\"Injury\",INDEX(facilityTypes,MATCH(inputFacilityType,facilityTypeId,0),6),\"Auto\"))  / 1000000","v":{"$error":"#VALUE!"}},null,null,null,{"$f":"override(overrideImprovementVMT,calculatedImprovementVMT) * ( parameterPercentTrucks *  accidentRate(override(overrideImprovementVC,calculatedImprovementVC),\"Injury\",INDEX(facilityTypes,MATCH(inputFacilityType,facilityTypeId,0),6),\"Truck\") + (1 - parameterPercentTrucks) * accidentRate(override(overrideImprovementVC,calculatedImprovementVC),\"Injury\",INDEX(facilityTypes,MATCH(inputFacilityType,facilityTypeId,0),6),\"Auto\"))  / 1000000 - FirstNonEmpty(inputImpactCrashRateAdjustment,defaultImpactCrashRateAdjustment) *override(overrideBaselineInjuryCrashes, calculatedBaselineInjuryCrashes)","v":{"$error":"#VALUE!"}},null,{"$f":"override(overrideImprovementInjuryCrashes,calculatedImprovementInjuryCrashes)-override(overrideBaselineInjuryCrashes,calculatedBaselineInjuryCrashes)","v":{"$error":"#VALUE!"}}]
[null,"2) ESTIMATE BENEFITS",null,null,null,null,null,null,null,"Number of Property Damage Only Crashes",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"override(overrideBaselineVMT,calculatedBaselineVMT) * ( parameterPercentTrucks *  accidentRate(override(overrideBaselineVC,calculatedBaselineVC),\"PDO\",INDEX(facilityTypes,MATCH(inputFacilityType,facilityTypeId,0),6),\"Truck\") + (1 - parameterPercentTrucks) * accidentRate(override(overrideBaselineVC,calculatedBaselineVC),\"PDO\",INDEX(facilityTypes,MATCH(inputFacilityType,facilityTypeId,0),6),\"Auto\"))  / 1000000","v":{"$error":"#VALUE!"}},null,null,null,{"$f":"override(overrideImprovementVMT,calculatedImprovementVMT) * ( parameterPercentTrucks *  accidentRate(override(overrideImprovementVC,calculatedImprovementVC),\"PDO\",INDEX(facilityTypes,MATCH(inputFacilityType,facilityTypeId,0),6),\"Truck\") + (1 - parameterPercentTrucks) * accidentRate(override(overrideImprovementVC,calculatedImprovementVC),\"PDO\",INDEX(facilityTypes,MATCH(inputFacilityType,facilityTypeId,0),6),\"Auto\"))  / 1000000 - FirstNonEmpty(inputImpactCrashRateAdjustment,defaultImpactCrashRateAdjustment)*override(overrideBaselinePDOCrashes,calculatedBaselinePDOCrashes)","v":{"$error":"#VALUE!"}},null,{"$f":"override(overrideImprovementPDOCrashes,calculatedImprovementPDOCrashes)-override(overrideBaselinePDOCrashes,calculatedBaselinePDOCrashes)","v":{"$error":"#VALUE!"}}]
[null,"Parameters",null,null,null,null,null,null,null,"Fuel consumption (Gallons)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"override(overrideBaselineVMT,calculatedBaselineVMT) * (parameterPercentTrucks  / parameterFuelEconomyTruck + (1 - parameterPercentTrucks)  / parameterFuelEconomyAuto)","v":0},null,null,null,{"$f":"override(overrideImprovementVMT,calculatedImprovementVMT) * (parameterPercentTrucks  / parameterFuelEconomyTruck + (1 - parameterPercentTrucks)  / parameterFuelEconomyAuto) - FirstNonEmpty(inputImpactFuelUse,defaultImpactFuelUse) *override(overrideBaselineFuelUse,calculatedBaselineFuelUse)","v":0},null,{"$f":"override(overrideImprovementFuelUse,calculatedImprovementFuelUse) - override(overrideBaselineFuelUse,calculatedBaselineFuelUse)","v":0}]
[null,"Strategy Default Impacts"]
[null,"Benefit Template",null,null,null,null,null,null,"Impacts Due to Strategy"]
[null,"Arterial Strategies",null,null,null,null,null,null,null,"Facility improvement models"]
[null,"Traffic Signal Control",null,null,null,null,null,null,null,"Change in Capacity (%)",null,null,null,null,null,null,null,null,null,0,null,null,null,"The addition of a CL will increase facility capacity by adding a lane and by improving speed in the GP lanes by removing trucks.  The capacity of the truck lane is assumed by default to be 50% of the lane capacity in the HCM.  TOPS will use the change in V/C in the GP lanes using the HCM speed flow curves to estimates benefits.  The user can overide the assumed CL capacity using the Change in # of Lanes green cell or by using a percent increase in the Change in Capacity improvement cell.  The user should set the change in number of lanes to zero in the green cell to assure no capacity double counting."]
[null,"Freeway Strategies",null,null,null,null,null,null,null,"Change in Speed (%)",null,null,null,null,null,null,null,null,null,0]
[null,"Ramp Metering",null,null,null,null,null,null,null,"Change in # of Lanes",null,null,null,null,null,null,null,null,null,0.5]
[null,"Traffic Incident Management"]
[null,"Traveler Information",null,null,null,null,null,null,null,"Reduction in Crash Rate (%)",null,null,null,null,null,null,null,null,null,0]
[null,"En-Route Traveler Information",null,null,null,null,null,null,null,"Reduction in Crash Duration(%)",null,null,null,null,null,null,null,null,null,0]
[null,"Pre-Trip Traveler Information"]
[null,"Freight Strategies and Systems",null,null,null,null,null,null,null,"Reduction in Fuel Use (%)",null,null,null,null,null,null,null,null,null,0]
[null,"Truck Only Lanes"]
[null,"Compliance",null,null,null,null,null,null,null,"Traveler information models"]
[null,"Truck Parking and Reservation Systems",null,null,null,null,null,null,null,"Percent time device is disseminating useful information",null,null,null,null,null,null,null,null,null,0]
[4,"Climbing Lanes",null,null,null,null,null,null,null,"Percent drivers using information",null,null,null,null,null,null,null,null,null,0]
[null,"Off Hours Delivery",null,null,null,null,null,null,null,"Minutes saved by drivers saving time",null,null,null,null,null,null,null,null,null,0]
[null,"Active Traffic Management"]
[null,"Variable Speed Limits",null,null,null,null,null,null,"Reliability Benefit"]
[null,"Part-Time Shoulder Use",null,null,null,null,null,null,null,"Average Person Hours of Buffer Time Travel Saved per Period",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($V$60>0,$V$60,-$AD$34*(Parameters!$P$24))","v":{"$error":"#VALUE!"}}]
[null,"Other Strategies"]
[null,"HOT Lanes",null,null,null,null,null,null,null,"Reliability Ratio - Auto",null,null,null,null,null,null,null,null,null,1]
[null,"Travel Demand Management",null,null,null,null,null,null,null,"Reliability Ratio - Truck",null,null,null,null,null,null,null,null,null,1.2]
[null,"Road Weather Management",null,null,null,null,null,null,null,"$ Value of Person Hour (per hour) \"On-the-Clock\" Auto",null,null,null,null,null,null,null,null,null,{"$f":"parameterCommercialAutoValueOfTime","v":37.583482812499994}]
[null,"Work Zone Management",null,null,null,null,null,null,null,"$ Value of Person Hour (per hour) Other Auto",null,null,null,null,null,null,null,null,null,{"$f":"parameterAutoValueOfTime","v":15.291846874999997}]
[null,"Shared Use Mobility",null,null,null,null,null,null,null,"$ Value of Vehicle Hour (per hour) Truck",null,null,null,null,null,null,null,null,null,{"$f":"parameterTruckValueOfTime","v":29.959097187499996}]
[null,"3) MY DEPLOYMENTS"]
[null,"4) RESULTS TEMPLATE",null,null,null,null,null,null,null,"Total Buffer Travel Time Benefit per Period",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($V$68>0,$V$68,IF($V$60>0,$V$60,$X$60)* ((parameterPercentTrucks*FirstNonZero(R66,T66)*FirstNonZero(R63,T63))  + (parameterPercentCommercialAuto * FirstNonZero(R64,T64) + (1 - parameterPercentCommercialAuto - parameterPercentTrucks) * FirstNonZero(R65,T65)*(FirstNonZero(R62,T62)))))","v":{"$error":"#VALUE!"}}]
[null,null,null,null,null,null,null,null,"Travel Time"]
[null,null,null,null,null,null,null,null,null,"Average Person Hours of Travel Saved per Period",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"override(overrideChangePHT,-calculatedChangeVHT * parameterAverageAutoOccupancy)","v":{"$error":"#VALUE!"}}]
[]
[null,null,null,null,null,null,null,null,null,"$ Value of Person Hour (per hour) \"On-the-Clock\" Auto",null,null,null,null,null,null,null,null,null,{"$f":"parameterCommercialAutoValueOfTime","v":37.583482812499994}]
[null,null,null,null,null,null,null,null,null,"$ Value of Person Hour (per hour) Other Auto",null,null,null,null,null,null,null,null,null,{"$f":"parameterAutoValueOfTime","v":15.291846874999997}]
[null,null,null,null,null,null,null,null,null,"$ Value of Vehicle Hour (per hour) Truck",null,null,null,null,null,null,null,null,null,{"$f":"parameterTruckValueOfTime","v":29.959097187499996}]
[]
[null,null,null,null,null,null,null,null,null,"Total Recurring Travel Time Benefit per Period",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"override(overrideBenefitTravelTime,calculatedChangePHT * (parameterPercentTrucks*FirstNonZero(inputTruckValueOfTime,defaultTruckValueOfTime)  + parameterPercentCommercialAuto * FirstNonZero(inputCommercialAutoValueOfTime,defaultCommercialAutoValueOfTime) + (1 - parameterPercentCommercialAuto - parameterPercentTrucks) * FirstNonZero(inputAutoValueOfTime,defaultAutoValueOfTime) ))","v":{"$error":"#VALUE!"}}]
[null,null,null,null,null,null,null,null,"ATIS Time Savings"]
[null,null,null,null,null,null,null,null,null,"Total hours saved due to ATIS deployments",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FirstNonZero(overrideATISTimeSavings,inputImpactATISPercentActive * inputImpactATISPercentUtilization * inputImpactATISMinutesSaved * inputLinkVolume / 60)","v":0}]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,"Travel Time Savings: Non-Recurring Delay"]
[null,null,null,null,null,null,null,null,null,"Average Total Person Hours of Non-Recurring Delay Saved per Period",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"override(overrideChangePersonDelay,(-inputLinkVolume*calculatedChangeDelay*inputLinkLength*parameterAverageAutoOccupancy) + calculatedATISTimeSavings)","v":{"$error":"#VALUE!"}}]
[]
[null,null,null,null,null,null,null,null,null,"$ Value of Person Hour (per hour of Delay) \"On-the-Clock\" Auto",null,null,null,null,null,null,null,null,null,{"$f":"parameterCommercialAutoValueOfTimeDelay","v":37.583482812499994}]
[null,null,null,null,null,null,null,null,null,"$ Value of Person Hour (per hour of Delay) Other Auto",null,null,null,null,null,null,null,null,null,{"$f":"parameterAutoValueOfTimeDelay","v":15.291846874999997}]
[null,null,null,null,null,null,null,null,null,"$ Value of Vehicle Hour (per hour of Delay) Truck",null,null,null,null,null,null,null,null,null,{"$f":"parameterTruckValueOfTimeDelay","v":29.959097187499996}]
[]
[null,null,null,null,null,null,null,null,null,"Total Non-Recurring Related Delay Benefit per Period",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"override(overrideBenefitNonRecurringDelay,calculatedChangePersonDelay * (parameterPercentTrucks*FirstNonZero(inputTruckValueOfTimeDelay,defaultTruckValueOfTimeDelay)  + parameterPercentCommercialAuto * FirstNonZero(inputCommercialAutoValueOfTimeDelay,defaultCommercialAutoValueOfTimeDelay) + (1 - parameterPercentCommercialAuto - parameterPercentTrucks) * FirstNonZero(inputAutoValueOfTimeDelay,defaultAutoValueOfTimeDelay) ))","v":{"$error":"#VALUE!"}}]
[null,null,null,null,null,null,null,null,"Energy"]
[null,null,null,null,null,null,null,null,null,"Average cost per gallon of fuel (excluding taxes)",null,null,null,null,null,null,null,null,null,{"$f":"parameterFuelCostGallon","v":2.82}]
[]
[null,null,null,null,null,null,null,null,null,"Total Fuel Savings Benefit",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"override(overrideBenefitFuel,-calculatedChangeFuelUse * FirstNonZero(inputFuelCostGallon,defaultFuelCostGallon))","v":0}]
[null,null,null,null,null,null,null,null,"Safety"]
[null,null,null,null,null,null,null,null,null,"$ Value of a Fatality Crash",null,null,null,null,null,null,null,null,null,{"$f":"parameterFatalityValuation","v":12282140.033562498}]
[null,null,null,null,null,null,null,null,null,"$ Value of a Injury Crash",null,null,null,null,null,null,null,null,null,{"$f":"parameterInjuryValuation","v":355842.35367187497}]
[null,null,null,null,null,null,null,null,null,"$ Value of a Property Damage Crash",null,null,null,null,null,null,null,null,null,{"$f":"parameterPDOValuation","v":12828.998015624999}]
[]
[null,null,null,null,null,null,null,null,null,"Total Modeled Crash Related Benefit per Period",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"override(overrideBenefitSafety,-calculatedChangeFatalityCrashes*FirstNonZero(inputFatalityValuation,defaultFatalityValuation)   +-calculatedChangeInjuryCrashes * FirstNonZero(inputInjuryValuation,defaultInjuryValuation) +-calculatedChangePDOCrashes * FirstNonZero(inputPDOValuation,defaultPDOValuation))","v":{"$error":"#VALUE!"}}]
[]
[null,null,null,null,null,null,null,null,null,"User Entered Benefit (Annual $'s)"]
[]
[null,null,null,null,null,null,null,null,null,"Number of Analysis Periods per Year",null,null,null,null,null,null,null,null,null,{"$f":"parameterAnalysisPeriodsPerYear","v":250}]
[]
[null,null,null,null,null,null,null,null,null,"TOTAL AVERAGE ANNUAL BENEFIT",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"override(overrideBenefitAverageAnnual,FirstNonZero(inputAnalysisPeriodsPerYear,defaultAnalysisPeriodsPerYear) * (calculatedBenefitTravelTime + calculatedBenefitNonRecurringDelay + calculatedBenefitSafety + calculatedBenefitFuel+IF($V$68>0,$V$68,$X$68)) + inputUserBenefit)","v":{"$error":"#VALUE!"}}]

{"sheet":"FS - Off Hours","index":58,"n_rows":114,"n_cols":37,"rows_kept":114,"cut":false,"hidden":false,"merged":[[15,17,15,18],[16,1,16,6],[17,1,17,6],[18,1,18,6],[19,1,19,6],[19,33,19,36],[2,1,2,6],[3,1,3,6],[4,1,4,6],[14,1,14,6],[15,1,15,6],[15,9,15,16],[6,8,13,31],[5,1,5,6],[6,1,6,6],[7,1,7,6],[8,1,8,6],[9,1,9,6],[10,1,10,6],[11,1,11,6],[12,1,12,6],[13,1,13,6],[20,1,20,6],[20,8,28,8],[20,9,20,31],[20,34,20,35],[21,1,21,6],[21,9,21,16],[21,17,21,18],[21,19,21,31],[21,34,21,35],[22,1,22,6],[23,34,23,35],[24,1,24,6],[24,9,24,16],[24,17,24,18],[24,19,24,20],[24,21,24,22],[24,23,24,24],[24,25,24,26],[24,27,24,28],[24,29,24,30],[22,21,23,22],[22,25,23,26],[22,34,22,35],[23,1,23,6],[23,9,23,16],[23,17,23,18],[23,19,23,20],[23,23,23,24],[23,27,23,28],[23,29,23,30],[24,34,24,35],[25,1,25,6],[25,9,25,16],[25,17,25,18],[25,19,25,20],[25,21,25,22],[25,23,25,24],[25,25,25,26],[25,27,25,28],[25,29,25,30],[25,34,25,35],[26,1,26,6],[26,9,26,31],[26,34,26,35],[27,1,27,6],[27,9,27,16],[27,17,27,18],[27,19,27,20],[27,21,27,31],[27,34,27,35],[28,1,28,6],[28,9,28,31],[28,34,28,35],[29,1,29,6],[29,8,47,8],[29,9,29,31],[29,34,29,35],[30,1,30,6],[30,9,30,16],[30,17,30,18],[30,21,31,22],[30,23,31,24],[30,25,31,26],[30,34,30,35],[31,1,31,6],[31,9,31,20],[31,27,31,28],[31,29,31,30],[31,34,31,35],[32,29,32,30],[32,34,32,35],[33,1,33,6],[33,9,33,20],[33,21,33,22],[33,23,33,24],[33,25,33,26],[33,27,33,28],[33,29,33,30],[33,34,33,35],[32,1,32,6],[32,9,32,20],[32,21,32,22],[32,23,32,24],[32,25,32,26],[32,27,32,28],[34,29,34,30],[34,34,34,35],[35,1,35,6],[35,9,35,20],[35,21,35,22],[35,23,35,24],[35,25,35,26],[35,27,35,28],[35,29,35,30],[35,34,35,35],[34,1,34,6],[34,9,34,20],[34,21,34,22],[34,23,34,24],[34,25,34,26],[34,27,34,28],[36,29,36,30],[36,34,36,35],[37,1,37,6],[37,9,37,20],[37,21,37,22],[37,23,37,24],[37,25,37,26],[37,27,37,28],[37,29,37,30],[37,34,37,35],[36,1,36,6],[36,9,36,20],[36,21,36,22],[36,23,36,24],[36,25,36,26],[36,27,36,28],[38,29,38,30],[38,34,38,35],[39,1,39,6],[39,9,39,20],[39,21,39,22],[39,23,39,24],[39,25,39,26],[39,27,39,28],[39,29,39,30],[39,34,39,35],[38,1,38,6],[38,9,38,20],[38,21,38,22],[38,23,38,24],[38,25,38,26],[38,27,38,28],[40,29,40,30],[40,34,40,35],[41,1,41,6],[41,9,41,20],[41,21,41,22],[41,23,41,24],[41,25,41,26],[41,27,41,28],[41,29,41,30],[41,34,41,35],[40,1,40,6],[40,9,40,20],[40,21,40,22],[40,23,40,24],[40,25,40,26],[40,27,40,28],[42,29,42,30],[42,34,42,35],[43,1,43,6],[43,9,43,20],[43,21,43,22],[43,23,43,24],[43,25,43,26],[43,27,43,28],[43,29,43,30],[43,34,43,35],[42,1,42,6],[42,9,42,20],[42,21,42,22],[42,23,42,24],[42,25,42,26],[42,27,42,28],[44,29,44,30],[44,34,44,35],[45,1,45,6],[45,9,45,20],[45,21,45,22],[45,23,45,24],[45,25,45,26],[45,27,45,28],[45,29,45,30],[45,34,45,35],[44,1,44,6],[44,9,44,20],[44,21,44,22],[44,23,44,24],[44,25,44,26],[44,27,44,28],[50,9,50,16],[50,17,50,18],[50,19,50,20],[51,1,51,6],[51,9,51,16],[51,17,51,18],[51,19,51,20],[46,29,46,30],[46,34,46,35],[47,1,47,6],[47,9,47,31],[47,34,47,35],[48,1,48,6],[48,8,63,8],[49,1,49,6],[49,9,49,15],[50,1,50,6],[46,1,46,6],[46,9,46,20],[46,21,46,22],[46,23,46,24],[46,25,46,26],[46,27,46,28],[55,19,55,20],[57,19,57,20],[52,1,52,6],[52,9,52,16],[52,17,52,18],[52,19,52,20],[53,1,53,6],[54,1,54,6],[54,9,54,16],[54,17,54,18],[54,19,54,20],[58,1,58,6],[59,1,59,6],[59,9,59,15],[60,1,60,6],[60,9,60,16],[60,17,60,18],[55,1,55,6],[55,9,55,16],[55,17,55,18],[56,1,56,6],[57,1,57,6],[57,9,57,16],[57,17,57,18],[60,19,60,20],[61,1,61,6],[61,9,61,16],[61,17,61,18],[61,19,61,20],[62,1,62,6],[62,9,62,16],[62,17,62,18],[62,19,62,20],[65,23,65,24],[66,1,66,6],[67,1,67,6],[67,9,67,16],[67,17,67,18],[67,19,67,20],[63,1,63,6],[64,1,64,6],[64,8,73,8],[64,21,64,22],[65,1,65,6],[65,9,65,20],[65,21,65,22],[68,9,68,16],[68,17,68,18],[71,9,71,16],[71,17,71,18],[71,19,71,20],[73,9,73,20],[73,21,73,22],[73,23,73,24],[68,19,68,20],[69,9,69,16],[69,17,69,18],[69,19,69,20],[70,9,70,16],[70,17,70,18],[70,19,70,20],[78,9,78,16],[78,17,78,18],[78,19,78,20],[78,21,78,24],[79,9,79,16],[79,17,79,18],[79,19,79,20],[79,21,79,24],[74,8,81,8],[74,9,74,24],[75,9,75,20],[75,21,75,22],[75,23,75,24],[76,9,76,24],[77,9,77,16],[77,17,77,18],[77,19,77,20],[77,21,77,24],[80,9,80,24],[81,9,81,20],[81,21,81,22],[81,23,81,24],[82,8,89,8],[82,9,82,24],[83,9,83,20],[83,21,83,22],[83,23,83,24],[84,9,84,24],[85,9,85,24],[86,9,86,24],[87,9,87,24],[88,9,88,24],[89,9,89,24],[90,8,97,8],[90,9,90,24],[91,9,91,20],[91,21,91,22],[91,23,91,24],[95,9,95,16],[95,17,95,18],[95,19,95,20],[95,21,95,24],[96,9,96,24],[97,9,97,20],[97,21,97,22],[97,23,97,24],[92,9,92,24],[93,9,93,16],[93,17,93,18],[93,19,93,20],[93,21,93,24],[94,9,94,16],[94,17,94,18],[94,19,94,20],[94,21,94,24],[98,8,101,8],[98,9,98,24],[99,9,99,16],[99,17,99,18],[99,19,99,20],[99,21,99,24],[100,9,100,24],[101,9,101,20],[101,21,101,22],[101,23,101,24],[105,9,105,16],[105,17,105,18],[105,19,105,20],[105,21,105,24],[106,9,106,16],[106,17,106,18],[106,19,106,24],[102,8,107,8],[102,9,102,24],[103,9,103,16],[103,17,103,18],[103,19,103,20],[103,21,103,24],[104,9,104,16],[104,17,104,18],[104,19,104,20],[104,21,104,24],[107,23,107,24],[109,9,109,16],[109,17,109,18],[109,19,109,20],[109,21,109,22],[110,9,110,16],[110,17,110,18],[110,19,110,20],[110,21,110,22],[107,9,107,20],[107,21,107,22],[108,9,108,16],[108,17,108,18],[108,19,108,20],[108,21,108,22],[113,21,113,22],[113,23,113,24],[114,9,114,16],[114,17,114,18],[114,19,114,20],[114,21,114,22],[111,9,111,16],[111,17,111,18],[111,19,111,20],[113,9,113,16],[113,17,113,18],[113,19,113,20]]}
[]
[null,"Navigation",null,null,null,null,null,null,{"$f":"openingScreenTitle","v":"FHWA Tool for Operations Benefit/Cost (TOPS-BC):  Version 4.0"}]
[null,"Back",null,null,null,null,null,null,"Estimate Benefits of TSM&O Strategies"]
[null,"OPENING SCREEN",null,null,null,null,null,null,{"$f":"+'Traffic Signal Control'!I4","v":"(Please note, some cells will show error codes before the User enters data in the required Green Cells)"}]
[null,"GENERAL TOOL OVERVIEW",null,null,null,null,null,null,null,"Strategy: Off Hours Delivery (OHD)"]
[null,"WHAT'S NEW"]
[null,"LIST OF ALL WORKSHEETS",null,null,null,null,null,null,"The benefits from OHD could be substantial, but there are not enough mature active programs to get a reliable estimate of the benefits or of how the benefits vary with program design.  A successful OHD program will remove trucks from the network during the congested portion of the day.  Removing trucks from congested periods will improve traffic flow saving drive time for others, preventing crashes, improving reliability and saving fuel.  This sheet allows users to make assumptions about the numbers of trucks removed from freeways and arterials so that TOPS can estimate a speed change for the roadway during the peak period of 1-3 hours.  If users want to evaluate multiple peaks with different facility performance, they would make two model runs, one for AM and one for PM.  The user can also evaluate a typical hour and multiply the dollar results by the number of hours in the day that are of interest.  \nIn order to test the potential benefits of a OHD program, the user can estimate the number of trucks removed from the peak period analyzed on freeways or arterials (Link Facility Type drop down) to determine the change in capacity.  A change in speed can also be tested. The user could enter the expected percent change in capacity or the percent change in speed in the so labeled Green cells in the Impacts of the Strategy section below.  If the user estimated a number of trucks removed in the peak, the user could enter the ratio of trucks removed to the Link Volume as a percent in the Green cell.  The TOPS default for this impact variable is, NONE.\n"]
[null,"1) ESTIMATE COSTS"]
[null,"Cost Default Matrix"]
[null,"Cost Template"]
[null,"Traveler Information"]
[null,"En-Route Traveler Information"]
[null,"Pre-Trip Traveler Information"]
[null,"Traffic Signal Systems (TSS)"]
[null,"Preset Timing"]
[null,"Traffic Actuated Timing",null,null,null,null,null,null,null,"Length of Analysis Period (Hours)",null,null,null,null,null,null,null,3]
[null,"Central Control "]
[null,"Transit Signal Priority"]
[null,"Ramp Metering ",null,null,null,null,null,null,"Cost Information"]
[null,"Central Control",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Iterative Model Run Overview"]
[null,"Traffic Actuated",null,null,null,null,null,null,"Facility Characteristics",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Title","Link Volume",null,"Result"]
[null,"Preset Timing",null,null,null,null,null,null,null,"Link Facility Type",3,null,null,null,null,null,null,2]
[null,"Freight Strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Baseline Override",null,null,null,"Improvement Override"]
[null,"Truck Only Lanes",null,null,null,null,null,null,null,"Link Length (Miles)",null,null,null,null,null,null,null,null,null,null,null,null,null,"Baseline",null,null,null,"Improvement",null,"Change"]
[null,"Compliance",null,null,null,null,null,null,null,"Total Number of Lanes",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"inputLaneCount","v":0},null,null,null,{"$f":"inputLaneCount","v":0},null,{"$f":"override(overrideImprovementLaneCount,calculatedImprovementLaneCount-override(overrideBaselineLaneCount,calculatedBaselineLaneCount))","v":0}]
[null,"Truck Parking and Reservation Systems",null,null,null,null,null,null,null,"Link Capacity (All Lanes - Per Period)",null,null,null,null,null,null,null,null,null,{"$f":"inputAnalysisPeriodHours*inputLaneCount*INDEX(facilityTypes,MATCH(inputFacilityType,facilityTypeId,0),3)","v":0},null,null,null,{"$f":"FirstNonZero(inputLinkCapacity,defaultLinkCapacity)","v":0},null,null,null,{"$f":"calculatedBaselineCapacity * (1 + FirstNonEmpty(inputImpactCapacity,defaultImpactCapacity))","v":0},null,{"$f":"override(overrideImprovementCapacity,calculatedImprovementCapacity)-override(overrideBaselineCapacity,calculatedBaselineCapacity)","v":0}]
[null,"Climbing Lanes"]
[null,"Off Hours Delivery",null,null,null,null,null,null,null,"Free Flow Speed (MPH) ",null,null,null,null,null,null,null,null,null,{"$f":"INDEX(facilityTypes,MATCH(inputFacilityType,facilityTypeId,0),4)","v":55},null,null,null,null,null,null,null,null,null,null,null,null,null,"`"]
[null,"Active Traffic Management"]
[null,"Variable Speed Limits",null,null,null,null,null,null,"Facility Performance"]
[null,"Part-Time Shoulder Use",null,null,null,null,null,null,null,"Link Volume (Per Period)",null,null,null,null,null,null,null,null,null,null,null,"Baseline Override",null,"Baseline",null,"Improvement Override"]
[null,"Other Strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Improvement",null,"Change"]
[null,"Traffic Incident Management",null,null,null,null,null,null,null,"Congested Speed",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FirstNonZero(inputFFS,defaultFFS) * speedFromVC(inputLinkVolume/override(overrideBaselineCapacity,calculatedBaselineCapacity),OFFSET(vcCurves,MATCH(INDEX(facilityTypes,MATCH(inputFacilityType,facilityTypeId,0),5),INDIRECT(\"Parameters!\"&ADDRESS(ROW(vcCurves),COLUMN(vcCurves))&\":\"&ADDRESS(ROW(vcCurves)+ROWS(vcCurves),COLUMN(vcCurves))),0) - 1,0))","v":{"$error":"#VALUE!"}},null,null,null,{"$f":"FirstNonZero(inputFFS,defaultFFS) * speedFromVC(inputLinkVolume*(1-IF(R53>0,R53,T53))/override(overrideImprovementCapacity,calculatedImprovementCapacity),OFFSET(vcCurves,MATCH(INDEX(facilityTypes,MATCH(inputFacilityType,facilityTypeId,0),5),INDIRECT(\"Parameters!\"&ADDRESS(ROW(vcCurves),COLUMN(vcCurves))&\":\"&ADDRESS(ROW(vcCurves)+ROWS(vcCurves),COLUMN(vcCurves))),0)-1,0)) + FirstNonEmpty(inputImpactSpeedChange,defaultImpactSpeedChange)* override(overrideBaselineSpeed,calculatedBaselineSpeed)","v":{"$error":"#VALUE!"}},null,{"$f":"override(overrideImprovementSpeed,calculatedImprovementSpeed) - override(overrideBaselineSpeed,calculatedBaselineSpeed)","v":{"$error":"#VALUE!"}}]
[null,"Travel Demand Management",null,null,null,null,null,null,null,"Vehicles Miles Traveled (VMT)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"inputLinkVolume*inputLinkLength","v":0},null,null,null,{"$f":"(inputLinkVolume*(1-IF(inputchangeinlinkvolume>0,R53,T53))*inputLinkLength)","v":0},null,{"$f":"override(overrideImprovementVMT,calculatedImprovementVMT) - override(overrideBaselineVMT,calculatedBaselineVMT)","v":0}]
[null,"HOT Lanes",null,null,null,null,null,null,null,"V/C",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"inputLinkVolume/override(overrideBaselineCapacity,calculatedBaselineCapacity)","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"inputLinkVolume/override(overrideImprovementCapacity,calculatedImprovementCapacity)","v":{"$error":"#DIV/0!"}},null,{"$f":"override(overrideImprovementVC,calculatedImprovementVC) - override(overrideBaselineVC,calculatedBaselineVC)","v":{"$error":"#VALUE!"}}]
[null,"Road Weather Management",null,null,null,null,null,null,null,"TTI(m)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((IF(V42>0,V42,X42)/IF(overrideBaselineSpeed<0,overrideBaselineSpeed,calculatedBaselineSpeed))/(IF(V42>0,V42,X42)/IF(inputFFS>0,inputFFS,defaultFFS)),0)","v":0},null,null,null,{"$f":"IFERROR((IF(Z42>0,Z42,AB42)/IF(overrideImprovementSpeed<0,overrideImprovementSpeed,calculatedImprovementSpeed))/(IF(Z42>0,Z42,AB42)/IF(inputFFS>0,inputFFS,defaultFFS)),0)","v":0},null,{"$f":"IF($Z$36>0,$Z$36,$AB$36)-IF($V$36>0,$V$36,$X$36)","v":0}]
[null,"Work Zone Management",null,null,null,null,null,null,null,"TTI(50)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($V$37>0,$V$37,(4.01224/((1+EXP(1.7417-0.93677*IF($V$36>0,$V$36,$X$36)))^(1/0.82741))))","v":0.40220698000728722},null,null,null,{"$f":"IF($Z$37>0,$Z$37,(4.01224/((1+EXP(1.7417-0.93677*IF($Z$36>0,$Z$36,$AB$36)))^(1/0.82741))))","v":0.40220698000728722},null,{"$f":"IF($Z$38>0,$Z$38,$AB$38)-IF($V$38>0,$V$38,$X$38)","v":0}]
[null,"Shared Use Mobility",null,null,null,null,null,null,null,"TTI(80)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($V$38>0,$V$38,(5.3746/((1+EXP(-1.5782-0.85867*IF($V$37>0,$V$37,$X$37)))^(1/0.04953))))","v":0.34258408674922602},null,null,null,{"$f":"IF($Z$38>0,$Z$38,(5.3746/((1+EXP(-1.5782-0.85867*IF($Z$37>0,$Z$37,$AB$37)))^(1/0.04953))))","v":0.34258408674922602},null,{"$f":"IF($Z$38>0,$Z$38,$AB$38)-IF($V$38>0,$V$38,$X$38)","v":0}]
[null,"Costs Summary",null,null,null,null,null,null,null,"TTI(95)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($V$39>0,$V$39,1+3.67*LN(IF($V$37>0,$V$37,$X$37)))","v":-2.3425936013197157},null,null,null,{"$f":"IF($Z$39>0,$Z$39,1+3.67*LN(IF($Z$37>0,$Z$37,$AB$37)))","v":-2.3425936013197157},null,{"$f":"IF($Z$39>0,$Z$39,$AB$39)-IF($V$39>0,$V$39,$X$39)","v":0}]
[null,"2) ESTIMATE BENEFITS",null,null,null,null,null,null,null,"Total Buffer Time at TTI(80)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($V$38>0,$V$38,$X$38)-IF($V$37>0,$V$37,$X$37))*override(overrideBaselineVHT,calculatedBaselineVHT)","v":{"$error":"#VALUE!"}},null,null,null,{"$f":"(IF($Z$38>0,$Z$38,$AB$38)-IF($Z$37>0,$Z$37,$AB$37))*override(overrideImprovementVHT,calculatedImprovementVHT)","v":{"$error":"#VALUE!"}},null,{"$f":"IF($Z$40>0,$Z$40,$AB$40)-IF($V$40>0,$V$40,$X$40)","v":{"$error":"#VALUE!"}}]
[null,"Parameters",null,null,null,null,null,null,null,"Total Buffer Time at TTI(95)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($V$39>0,$V$39,$X$39)-IF($V$37>0,$V$37,$X$37))*override(overrideBaselineVHT,calculatedBaselineVHT)","v":{"$error":"#VALUE!"}},null,null,null,{"$f":"(IF($Z$39>0,$Z$39,$AB$39)-IF($Z$37>0,$Z$37,$AB$37))*override(overrideImprovementVHT,calculatedImprovementVHT)","v":{"$error":"#VALUE!"}},null,{"$f":"IF($Z$41>0,$Z$41,$AB$41)-IF($V$41>0,$V$41,$X$41)","v":{"$error":"#VALUE!"}}]
[null,"Strategy Default Impacts",null,null,null,null,null,null,null,"Vehicle Hours of Travel",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(override(overrideBaselineVMT,calculatedBaselineVMT)/(override(overrideBaselineSpeed,calculatedBaselineSpeed)/60))/60","v":{"$error":"#VALUE!"}},null,null,null,{"$f":"(override(overrideImprovementVMT,calculatedImprovementVMT)/(override(overrideImprovementSpeed,calculatedImprovementSpeed)/60))/60","v":{"$error":"#VALUE!"}},null,{"$f":"override(overrideImprovementVHT,calculatedImprovementVHT) - override(overrideBaselineVHT,calculatedBaselineVHT)","v":{"$error":"#VALUE!"}}]
[null,"Benefit Template",null,null,null,null,null,null,null,"Incident Related Delay (hours) per vehicle per mile",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ttrDelayRate(INT(ROUND(inputAnalysisPeriodHours,0)),override(overrideBaselineVC,calculatedBaselineVC),OFFSET(incidentDelayRates,MATCH(INT(ROUND(inputAnalysisPeriodHours,0)),INDIRECT(\"Parameters!\"&ADDRESS(ROW(incidentDelayRates),COLUMN(incidentDelayRates))&\":\"&ADDRESS(ROW(incidentDelayRates)+ROWS(incidentDelayRates),COLUMN(incidentDelayRates))),0),0),override(overrideBaselineLaneCount,calculatedBaselineLaneCount))","v":{"$error":"#VALUE!"}},null,null,null,{"$f":"MIN(ttrDelayRate(INT(ROUND(inputAnalysisPeriodHours,0)),override(overrideImprovementVC,calculatedImprovementVC),OFFSET(incidentDelayRates,MATCH(INT(ROUND(inputAnalysisPeriodHours,0)),INDIRECT(\"Parameters!\"&ADDRESS(ROW(incidentDelayRates),COLUMN(incidentDelayRates))&\":\"&ADDRESS(ROW(incidentDelayRates)+ROWS(incidentDelayRates),COLUMN(incidentDelayRates))),0),0),override(overrideImprovementLaneCount,calculatedImprovementLaneCount)),override(overrideBaselineDelay,calculatedBaselineDelay)*(1-override(inputImpactCrashDurationReduction,defaultImpactCrashDurationReduction))*(1-override(inputImpactCrashRateAdjustment,defaultImpactCrashRateAdjustment)^2))","v":{"$error":"#VALUE!"}},null,{"$f":"override(overrideImprovementDelay,calculatedImprovementDelay) - override(overrideBaselineDelay,calculatedBaselineDelay)","v":{"$error":"#VALUE!"}}]
[null,"Arterial Strategies",null,null,null,null,null,null,null,"Number of Fatality Crashes",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"override(overrideBaselineVMT,calculatedBaselineVMT) * ( parameterPercentTrucks *  accidentRate(override(overrideBaselineVC,calculatedBaselineVC),\"Fatality\",INDEX(facilityTypes,MATCH(inputFacilityType,facilityTypeId,0),6),\"Truck\") + (1 - parameterPercentTrucks) * accidentRate(override(overrideBaselineVC,calculatedBaselineVC),\"Fatality\",INDEX(facilityTypes,MATCH(inputFacilityType,facilityTypeId,0),6),\"Auto\"))  / 1000000","v":{"$error":"#VALUE!"}},null,null,null,{"$f":"override(overrideImprovementVMT,calculatedImprovementVMT) * ( parameterPercentTrucks *  accidentRate(override(overrideImprovementVC,calculatedImprovementVC),\"Fatality\",INDEX(facilityTypes,MATCH(inputFacilityType,facilityTypeId,0),6),\"Truck\") + (1 - parameterPercentTrucks) * accidentRate(override(overrideImprovementVC,calculatedImprovementVC),\"Fatality\",INDEX(facilityTypes,MATCH(inputFacilityType,facilityTypeId,0),6),\"Auto\"))  / 1000000 - FirstNonEmpty(inputImpactCrashRateAdjustment,defaultImpactCrashRateAdjustment) * override(overrideBaselineFatalityCrashes,calculatedBaselineFatalityCrashes)","v":{"$error":"#VALUE!"}},null,{"$f":"override(overrideImprovementFatalityCrashes,calculatedImprovementFatalityCrashes) - override(overrideBaselineFatalityCrashes,calculatedBaselineFatalityCrashes)","v":{"$error":"#VALUE!"}}]
[null,"Traffic Signal Control",null,null,null,null,null,null,null,"Number of Injury Crashes",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"override(overrideBaselineVMT,calculatedBaselineVMT) * ( parameterPercentTrucks *  accidentRate(override(overrideBaselineVC,calculatedBaselineVC),\"Injury\",INDEX(facilityTypes,MATCH(inputFacilityType,facilityTypeId,0),6),\"Truck\") + (1 - parameterPercentTrucks) * accidentRate(override(overrideBaselineVC,calculatedBaselineVC),\"Injury\",INDEX(facilityTypes,MATCH(inputFacilityType,facilityTypeId,0),6),\"Auto\"))  / 1000000","v":{"$error":"#VALUE!"}},null,null,null,{"$f":"override(overrideImprovementVMT,calculatedImprovementVMT) * ( parameterPercentTrucks *  accidentRate(override(overrideImprovementVC,calculatedImprovementVC),\"Injury\",INDEX(facilityTypes,MATCH(inputFacilityType,facilityTypeId,0),6),\"Truck\") + (1 - parameterPercentTrucks) * accidentRate(override(overrideImprovementVC,calculatedImprovementVC),\"Injury\",INDEX(facilityTypes,MATCH(inputFacilityType,facilityTypeId,0),6),\"Auto\"))  / 1000000 - FirstNonEmpty(inputImpactCrashRateAdjustment,defaultImpactCrashRateAdjustment) *override(overrideBaselineInjuryCrashes, calculatedBaselineInjuryCrashes)","v":{"$error":"#VALUE!"}},null,{"$f":"override(overrideImprovementInjuryCrashes,calculatedImprovementInjuryCrashes) - override(overrideBaselineInjuryCrashes,calculatedBaselineInjuryCrashes)","v":{"$error":"#VALUE!"}}]
[null,"Freeway Strategies",null,null,null,null,null,null,null,"Number of Property Damage Only Crashes",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"override(overrideBaselineVMT,calculatedBaselineVMT) * ( parameterPercentTrucks *  accidentRate(override(overrideBaselineVC,calculatedBaselineVC),\"PDO\",INDEX(facilityTypes,MATCH(inputFacilityType,facilityTypeId,0),6),\"Truck\") + (1 - parameterPercentTrucks) * accidentRate(override(overrideBaselineVC,calculatedBaselineVC),\"PDO\",INDEX(facilityTypes,MATCH(inputFacilityType,facilityTypeId,0),6),\"Auto\"))  / 1000000","v":{"$error":"#VALUE!"}},null,null,null,{"$f":"override(overrideImprovementVMT,calculatedImprovementVMT) * ( parameterPercentTrucks *  accidentRate(override(overrideImprovementVC,calculatedImprovementVC),\"PDO\",INDEX(facilityTypes,MATCH(inputFacilityType,facilityTypeId,0),6),\"Truck\") + (1 - parameterPercentTrucks) * accidentRate(override(overrideImprovementVC,calculatedImprovementVC),\"PDO\",INDEX(facilityTypes,MATCH(inputFacilityType,facilityTypeId,0),6),\"Auto\"))  / 1000000 - FirstNonEmpty(inputImpactCrashRateAdjustment,defaultImpactCrashRateAdjustment)*override(overrideBaselinePDOCrashes,calculatedBaselinePDOCrashes)","v":{"$error":"#VALUE!"}},null,{"$f":"override(overrideImprovementPDOCrashes,calculatedImprovementPDOCrashes) - override(overrideBaselinePDOCrashes,calculatedBaselinePDOCrashes)","v":{"$error":"#VALUE!"}}]
[null,"Ramp Metering",null,null,null,null,null,null,null,"Fuel consumption (Gallons)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"override(overrideBaselineVMT,calculatedBaselineVMT) * (parameterPercentTrucks  / parameterFuelEconomyTruck + (1 - parameterPercentTrucks)  / parameterFuelEconomyAuto)","v":0},null,null,null,{"$f":"override(overrideImprovementVMT,calculatedImprovementVMT) * (parameterPercentTrucks  / parameterFuelEconomyTruck + (1 - parameterPercentTrucks)  / parameterFuelEconomyAuto) - FirstNonEmpty(inputImpactFuelUse,defaultImpactFuelUse) *override(overrideBaselineFuelUse,calculatedBaselineFuelUse)","v":0},null,{"$f":"override(overrideImprovementFuelUse,calculatedImprovementFuelUse) - override(overrideBaselineFuelUse,calculatedBaselineFuelUse)","v":0}]
[null,"Traffic Incident Management"]
[null,"Traveler Information",null,null,null,null,null,null,"Impacts Due to Strategy"]
[null,"En-Route Traveler Information",null,null,null,null,null,null,null,"Facility improvement models"]
[null,"Pre-Trip Traveler Information",null,null,null,null,null,null,null,"Change in Capacity (%)",null,null,null,null,null,null,null,null,null,0]
[null,"Freight Strategies and Systems",null,null,null,null,null,null,null,"Change in Speed (%)",null,null,null,null,null,null,null,null,null,0]
[null,"Truck Only Lanes",null,null,null,null,null,null,null,"Change in Link Volume (%)",null,null,null,null,null,null,null,null,null,0]
[null,"Compliance"]
[null,"Truck Parking and Reservation Systems",null,null,null,null,null,null,null,"Reduction in Crash Rate (%)",null,null,null,null,null,null,null,null,null,0]
[null,"Climbing Lanes",null,null,null,null,null,null,null,"Reduction in Crash Duration(%)",null,null,null,null,null,null,null,null,null,0]
[4,"Off Hours Delivery"]
[null,"Active Traffic Management",null,null,null,null,null,null,null,"Reduction in Fuel Use (%)",null,null,null,null,null,null,null,null,null,0]
[null,"Variable Speed Limits"]
[null,"Part-Time Shoulder Use",null,null,null,null,null,null,null,"Traveler information models"]
[null,"Other Strategies",null,null,null,null,null,null,null,"Percent time device is disseminating useful information",null,null,null,null,null,null,null,null,null,0]
[null,"HOT Lanes",null,null,null,null,null,null,null,"Percent drivers using information",null,null,null,null,null,null,null,null,null,0]
[null,"Travel Demand Management",null,null,null,null,null,null,null,"Minutes saved by drivers saving time",null,null,null,null,null,null,null,null,null,0]
[null,"Road Weather Management"]
[null,"Work Zone Management",null,null,null,null,null,null,"Reliability Benefit"]
[null,"Shared Use Mobility",null,null,null,null,null,null,null,"Average Person Hours of Buffer Time Travel Saved per Period",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($V$66>0,$V$66,-$AD$40*(Parameters!$P$24))","v":{"$error":"#VALUE!"}}]
[null,"3) MY DEPLOYMENTS"]
[null,"4) RESULTS TEMPLATE",null,null,null,null,null,null,null,"Reliability Ratio - Auto",null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,"Reliability Ratio - Truck",null,null,null,null,null,null,null,null,null,1.2]
[null,null,null,null,null,null,null,null,null,"$ Value of Person Hour (per hour) \"On-the-Clock\" Auto",null,null,null,null,null,null,null,null,null,{"$f":"parameterCommercialAutoValueOfTime","v":37.583482812499994}]
[null,null,null,null,null,null,null,null,null,"$ Value of Person Hour (per hour) Other Auto",null,null,null,null,null,null,null,null,null,{"$f":"parameterAutoValueOfTime","v":15.291846874999997}]
[null,null,null,null,null,null,null,null,null,"$ Value of Vehicle Hour (per hour) Truck",null,null,null,null,null,null,null,null,null,{"$f":"parameterTruckValueOfTime","v":29.959097187499996}]
[]
[null,null,null,null,null,null,null,null,null,"Total Buffer Travel Time Benefit per Period",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($V$74>0,$V$74,IF($V$66>0,$V$66,$X$66)* ((parameterPercentTrucks*FirstNonZero(R72,T72)*FirstNonZero(R69,T69))  + (parameterPercentCommercialAuto * FirstNonZero(R70,T70) + (1 - parameterPercentCommercialAuto - parameterPercentTrucks) * FirstNonZero(R71,T71)*(FirstNonZero(R68,T68)))))","v":{"$error":"#VALUE!"}}]
[null,null,null,null,null,null,null,null,"Travel Time"]
[null,null,null,null,null,null,null,null,null,"Average Person Hours of Travel Saved per Period",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"override(overrideChangePHT,-calculatedChangeVHT * parameterAverageAutoOccupancy)","v":{"$error":"#VALUE!"}}]
[]
[null,null,null,null,null,null,null,null,null,"$ Value of Person Hour (per hour) \"On-the-Clock\" Auto",null,null,null,null,null,null,null,null,null,{"$f":"parameterCommercialAutoValueOfTime","v":37.583482812499994}]
[null,null,null,null,null,null,null,null,null,"$ Value of Person Hour (per hour) Other Auto",null,null,null,null,null,null,null,null,null,{"$f":"parameterAutoValueOfTime","v":15.291846874999997}]
[null,null,null,null,null,null,null,null,null,"$ Value of Vehicle Hour (per hour) Truck",null,null,null,null,null,null,null,null,null,{"$f":"parameterTruckValueOfTime","v":29.959097187499996}]
[]
[null,null,null,null,null,null,null,null,null,"Total Recurring Travel Time Benefit per Period",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"override(overrideBenefitTravelTime,calculatedChangePHT * (parameterPercentTrucks*FirstNonZero(inputTruckValueOfTime,defaultTruckValueOfTime)  + parameterPercentCommercialAuto * FirstNonZero(inputCommercialAutoValueOfTime,defaultCommercialAutoValueOfTime) + (1 - parameterPercentCommercialAuto - parameterPercentTrucks) * FirstNonZero(inputAutoValueOfTime,defaultAutoValueOfTime) ))","v":{"$error":"#VALUE!"}}]
[null,null,null,null,null,null,null,null,"ATIS Time Savings"]
[null,null,null,null,null,null,null,null,null,"Total hours saved due to ATIS deployments",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"override(overrideATISTimeSavings,inputImpactATISPercentActive * inputImpactATISPercentUtilization * inputImpactATISMinutesSaved * inputLinkVolume / 60)","v":0}]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,"Travel Time Savings: Non-Recurring Delay"]
[null,null,null,null,null,null,null,null,null,"Average Total Person Hours of Non-Recurring Delay Saved per Period",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"override(overrideChangePersonDelay,(-inputLinkVolume*calculatedChangeDelay*inputLinkLength*parameterAverageAutoOccupancy) + calculatedATISTimeSavings)","v":{"$error":"#VALUE!"}}]
[]
[null,null,null,null,null,null,null,null,null,"$ Value of Person Hour (per hour of Delay) \"On-the-Clock\" Auto",null,null,null,null,null,null,null,null,null,{"$f":"parameterCommercialAutoValueOfTimeDelay","v":37.583482812499994}]
[null,null,null,null,null,null,null,null,null,"$ Value of Person Hour (per hour of Delay) Other Auto",null,null,null,null,null,null,null,null,null,{"$f":"parameterAutoValueOfTimeDelay","v":15.291846874999997}]
[null,null,null,null,null,null,null,null,null,"$ Value of Vehicle Hour (per hour of Delay) Truck",null,null,null,null,null,null,null,null,null,{"$f":"parameterTruckValueOfTimeDelay","v":29.959097187499996}]
[]
[null,null,null,null,null,null,null,null,null,"Total Non-Recurring Delay Benefit per Period",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"override(overrideBenefitNonRecurringDelay,calculatedChangePersonDelay * (parameterPercentTrucks*FirstNonZero(inputTruckValueOfTimeDelay,defaultTruckValueOfTimeDelay)  + parameterPercentCommercialAuto * FirstNonZero(inputCommercialAutoValueOfTimeDelay,defaultCommercialAutoValueOfTimeDelay) + (1 - parameterPercentCommercialAuto - parameterPercentTrucks) * FirstNonZero(inputAutoValueOfTimeDelay,defaultAutoValueOfTimeDelay) ))","v":{"$error":"#VALUE!"}}]
[null,null,null,null,null,null,null,null,"Energy"]
[null,null,null,null,null,null,null,null,null,"Average cost per gallon of fuel (excluding taxes)",null,null,null,null,null,null,null,null,null,{"$f":"parameterFuelCostGallon","v":2.82}]
[]
[null,null,null,null,null,null,null,null,null,"Total Fuel Savings Benefit",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"override(overrideBenefitFuel,-calculatedChangeFuelUse * FirstNonZero(inputFuelCostGallon,defaultFuelCostGallon))","v":0}]
[null,null,null,null,null,null,null,null,"Safety"]
[null,null,null,null,null,null,null,null,null,"$ Value of a Fatality Crash",null,null,null,null,null,null,null,null,null,{"$f":"parameterFatalityValuation","v":12282140.033562498}]
[null,null,null,null,null,null,null,null,null,"$ Value of a Injury Crash",null,null,null,null,null,null,null,null,null,{"$f":"parameterInjuryValuation","v":355842.35367187497}]
[null,null,null,null,null,null,null,null,null,"$ Value of a Property Damage Crash",null,null,null,null,null,null,null,null,null,{"$f":"parameterPDOValuation","v":12828.998015624999}]
[]
[null,null,null,null,null,null,null,null,null,"Total Modeled Crash Related Benefit per Period",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"override(overrideBenefitSafety,-calculatedChangeFatalityCrashes*FirstNonZero(inputFatalityValuation,defaultFatalityValuation)   +-calculatedChangeInjuryCrashes * FirstNonZero(inputInjuryValuation,defaultInjuryValuation) +-calculatedChangePDOCrashes * FirstNonZero(inputPDOValuation,defaultPDOValuation))","v":{"$error":"#VALUE!"}}]
[]
[null,null,null,null,null,null,null,null,null,"User Entered Benefit (Annual $'s)"]
[]
[null,null,null,null,null,null,null,null,null,"Number of Analysis Periods per Year",null,null,null,null,null,null,null,null,null,{"$f":"parameterAnalysisPeriodsPerYear","v":250}]
[]
[null,null,null,null,null,null,null,null,null,"TOTAL AVERAGE ANNUAL BENEFIT",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"override(overrideBenefitAverageAnnual,FirstNonZero(inputAnalysisPeriodsPerYear,defaultAnalysisPeriodsPerYear) * (calculatedBenefitTravelTime + calculatedBenefitNonRecurringDelay + calculatedBenefitSafety + calculatedBenefitFuel+IF($V$74>0,$V$74,$X$74)) + inputUserBenefit)","v":{"$error":"#VALUE!"}}]

{"sheet":"ATM - VSL","index":59,"n_rows":105,"n_cols":39,"rows_kept":105,"cut":false,"hidden":false,"merged":[[64,21,64,22],[29,21,29,22],[29,23,29,24],[37,23,37,24],[51,17,51,18],[51,19,51,20],[43,19,43,20],[33,23,33,24],[30,1,30,6],[31,1,31,6],[37,1,37,6],[37,9,37,20],[37,21,37,22],[31,9,31,20],[31,21,31,22],[31,23,31,24],[30,9,30,20],[30,21,30,22],[30,23,30,24],[50,1,50,6],[50,9,50,15],[51,1,51,6],[51,9,51,16],[41,19,41,20],[55,21,55,22],[56,9,56,20],[56,21,56,22],[56,23,56,24],[58,9,58,16],[58,17,58,18],[58,19,58,20],[59,9,59,16],[59,17,59,18],[59,19,59,20],[30,25,30,26],[30,27,30,28],[30,29,30,30],[31,25,31,26],[31,27,31,28],[31,29,31,30],[26,1,26,6],[28,1,28,6],[29,1,29,6],[26,9,26,20],[26,21,26,22],[28,9,28,20],[28,21,28,22],[27,1,27,6],[27,23,27,24],[69,17,69,18],[69,19,69,20],[52,1,52,6],[52,9,52,16],[52,17,52,18],[52,19,52,20],[53,1,53,6],[53,9,53,16],[53,17,53,18],[61,19,61,20],[62,9,62,16],[62,17,62,18],[62,19,62,20],[64,9,64,20],[55,1,55,6],[53,19,53,20],[55,8,64,8],[60,9,60,16],[60,17,60,18],[60,19,60,20],[61,9,61,16],[61,17,61,18],[67,1,67,6],[104,21,104,22],[104,23,104,24],[105,9,105,16],[105,17,105,18],[105,19,105,20],[105,21,105,22],[102,9,102,16],[102,17,102,18],[102,19,102,20],[104,9,104,16],[104,17,104,18],[104,19,104,20],[93,8,98,8],[93,9,93,24],[94,9,94,16],[94,17,94,18],[94,19,94,20],[94,21,94,24],[95,9,95,16],[95,17,95,18],[101,9,101,16],[101,17,101,18],[101,19,101,20],[101,21,101,22],[100,9,100,16],[100,17,100,18],[100,19,100,20],[100,21,100,22],[99,9,99,16],[99,17,99,18],[99,19,99,20],[99,21,99,22],[96,9,96,16],[96,17,96,18],[96,19,96,20],[96,21,96,24],[89,8,92,8],[89,9,89,24],[90,9,90,16],[90,17,90,18],[90,19,90,20],[90,21,90,24],[91,9,91,24],[92,9,92,20],[92,21,92,22],[92,23,92,24],[85,21,85,24],[95,19,95,20],[95,21,95,24],[98,23,98,24],[98,9,98,20],[98,21,98,22],[97,9,97,16],[97,17,97,18],[97,19,97,24],[70,19,70,20],[70,21,70,24],[69,21,69,24],[81,8,88,8],[81,9,81,24],[82,9,82,20],[82,21,82,22],[82,23,82,24],[86,9,86,16],[86,17,86,18],[86,19,86,20],[86,21,86,24],[87,9,87,24],[88,9,88,20],[88,21,88,22],[88,23,88,24],[83,9,83,24],[84,9,84,16],[84,17,84,18],[84,19,84,20],[84,21,84,24],[85,9,85,16],[85,17,85,18],[85,19,85,20],[73,8,80,8],[73,9,73,24],[74,9,74,20],[74,21,74,22],[74,23,74,24],[75,9,75,24],[76,9,76,24],[77,9,77,24],[78,9,78,24],[79,9,79,24],[80,9,80,24],[72,9,72,20],[54,1,54,6],[71,9,71,24],[68,9,68,16],[68,17,68,18],[68,19,68,20],[68,21,68,24],[69,9,69,16],[64,23,64,24],[56,1,56,6],[57,1,57,6],[58,1,58,6],[59,1,59,6],[60,1,60,6],[72,21,72,22],[72,23,72,24],[65,8,72,8],[65,9,65,24],[66,9,66,20],[66,21,66,22],[66,23,66,24],[67,9,67,24],[70,9,70,16],[70,17,70,18],[42,9,42,16],[42,17,42,18],[42,19,42,20],[38,1,38,6],[43,1,43,6],[43,9,43,16],[43,17,43,18],[48,9,48,16],[48,17,48,18],[48,19,48,20],[41,17,41,18],[42,1,42,6],[49,1,49,6],[44,1,44,6],[45,1,45,6],[45,9,45,16],[45,17,45,18],[45,19,45,20],[46,1,46,6],[46,9,46,16],[46,17,46,18],[46,19,46,20],[47,1,47,6],[48,1,48,6],[35,1,35,6],[35,9,35,20],[35,21,35,22],[35,23,35,24],[35,25,35,26],[35,27,35,28],[34,1,34,6],[34,9,34,20],[34,21,34,22],[34,23,34,24],[34,25,34,26],[34,27,34,28],[24,21,24,22],[24,23,24,24],[24,25,24,26],[24,27,24,28],[24,29,24,30],[25,29,25,30],[32,1,32,6],[32,9,32,20],[32,21,32,22],[32,23,32,24],[32,25,32,26],[32,27,32,28],[32,29,32,30],[25,1,25,6],[25,9,25,20],[25,21,25,22],[25,23,25,24],[25,25,25,26],[25,27,25,28],[26,23,26,24],[26,25,26,26],[26,27,26,28],[26,29,26,30],[28,23,28,24],[19,1,19,6],[19,9,19,31],[20,1,20,6],[20,8,38,8],[20,9,20,31],[21,1,21,6],[21,9,21,16],[21,17,21,18],[21,21,22,22],[21,23,22,24],[21,25,22,26],[22,1,22,6],[22,9,22,20],[22,27,22,28],[22,29,22,30],[23,1,23,6],[23,9,23,20],[23,21,23,22],[23,23,23,24],[23,25,23,26],[23,27,23,28],[23,29,23,30],[24,1,24,6],[24,9,24,20],[15,23,15,24],[15,25,15,26],[15,27,15,28],[17,1,17,6],[17,9,17,31],[18,1,18,6],[18,9,18,16],[18,17,18,18],[18,19,18,20],[18,21,18,31],[15,29,15,30],[16,1,16,6],[16,9,16,16],[16,17,16,18],[16,19,16,20],[16,21,16,22],[16,23,16,24],[16,25,16,26],[16,27,16,28],[16,29,16,30],[9,1,9,6],[10,1,10,6],[11,1,11,6],[11,8,19,8],[11,9,11,31],[12,1,12,6],[12,9,12,16],[12,17,12,18],[12,19,12,31],[13,1,13,6],[13,21,14,22],[13,25,14,26],[14,1,14,6],[14,9,14,16],[14,17,14,18],[14,19,14,20],[14,23,14,24],[14,27,14,28],[14,29,14,30],[15,1,15,6],[15,9,15,16],[15,17,15,18],[15,19,15,20],[15,21,15,22],[2,1,2,6],[3,1,3,6],[4,1,4,6],[5,1,5,6],[6,1,6,6],[6,9,6,16],[6,17,6,18],[7,1,7,6],[8,1,8,6],[8,9,8,16],[10,35,10,38],[11,36,11,37],[12,36,12,37],[13,36,13,37],[14,36,14,37],[15,36,15,37],[16,36,16,37],[17,36,17,37],[18,36,18,37],[36,23,36,24],[36,25,36,26],[36,27,36,28],[19,36,19,37],[20,36,20,37],[21,36,21,37],[22,36,22,37],[23,36,23,37],[24,36,24,37],[25,36,25,37],[26,36,26,37],[28,36,28,37],[36,29,36,30],[33,25,33,26],[33,27,33,28],[29,25,29,26],[29,27,29,28],[29,29,29,30],[27,25,27,26],[27,27,27,28],[27,29,27,30],[28,25,28,26],[28,27,28,28],[28,29,28,30],[38,36,38,37],[33,29,33,30],[34,29,34,30],[35,29,35,30],[37,29,37,30],[29,36,29,37],[32,36,32,37],[33,36,33,37],[34,36,34,37],[35,36,35,37],[36,36,36,37],[37,36,37,37],[30,36,30,37],[31,36,31,37],[37,25,37,26],[37,27,37,28],[61,1,61,6],[62,1,62,6],[63,1,63,6],[64,1,64,6],[65,1,65,6],[66,1,66,6],[27,9,27,20],[27,21,27,22],[29,9,29,20],[36,1,36,6],[36,9,36,20],[36,21,36,22],[33,1,33,6],[33,9,33,20],[33,21,33,22],[38,9,38,31],[39,1,39,6],[39,8,54,8],[40,1,40,6],[40,9,40,15],[41,1,41,6],[41,9,41,16]]}
[]
[null,"Navigation",null,null,null,null,null,null,{"$f":"openingScreenTitle","v":"FHWA Tool for Operations Benefit/Cost (TOPS-BC):  Version 4.0"}]
[null,"Back",null,null,null,null,null,null,"Estimate Benefits of TSM&O Strategies"]
[null,"OPENING SCREEN",null,null,null,null,null,null,{"$f":"+'ATM - PTSU'!I4","v":"(Please note, some cells will show error codes before the User enters data in the required Green Cells)"}]
[null,"GENERAL TOOL OVERVIEW",null,null,null,null,null,null,null,"Strategy: Active Traffic Management: Variable Speed Limits"]
[null,"WHAT'S NEW"]
[null,"LIST OF ALL WORKSHEETS",null,null,null,null,null,null,null,"Length of Analysis Period (Hours)",null,null,null,null,null,null,null,3]
[null,"1) ESTIMATE COSTS"]
[null,"Cost Default Matrix"]
[null,"Cost Template",null,null,null,null,null,null,"Cost Information"]
[null,"Traveler Information",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Iterative Model Run Overview"]
[null,"En-Route Traveler Information",null,null,null,null,null,null,"Facility Characteristics",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Title","Link Volume",null,"Result"]
[null,"Pre-Trip Traveler Information",null,null,null,null,null,null,null,"Link Facility Type",3,null,null,null,null,null,null,1]
[null,"Traffic Signal Systems (TSS)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Baseline Override",null,null,null,"Improvement Override"]
[null,"Preset Timing",null,null,null,null,null,null,null,"Link Length (Miles)",null,null,null,null,null,null,null,null,null,null,null,null,null,"Baseline",null,null,null,"Improvement",null,"Change"]
[null,"Traffic Actuated Timing",null,null,null,null,null,null,null,"Total Number of Lanes",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"inputLaneCount","v":0},null,null,null,{"$f":"inputLaneCount + FirstNonEmpty(inputImpactLaneCount,defaultImpactLaneCount)","v":0},null,{"$f":"override(overrideImprovementLaneCount,calculatedImprovementLaneCount-override(overrideBaselineLaneCount,calculatedBaselineLaneCount))","v":0}]
[null,"Central Control ",null,null,null,null,null,null,null,"Link Capacity (All Lanes - Per Period)",null,null,null,null,null,null,null,null,null,{"$f":"inputAnalysisPeriodHours*inputLaneCount*INDEX(facilityTypes,MATCH(inputFacilityType,facilityTypeId,0),3)","v":0},null,null,null,{"$f":"FirstNonZero(inputLinkCapacity,defaultLinkCapacity)","v":0},null,null,null,{"$f":"calculatedBaselineCapacity * (1 + FirstNonEmpty(inputImpactCapacity,defaultImpactCapacity)) + FirstNonEmpty(inputImpactLaneCount,defaultImpactLaneCount ) * calculatedBaselineCapacity / inputLaneCount","v":{"$error":"#DIV/0!"}},null,{"$f":"override(overrideImprovementCapacity,calculatedImprovementCapacity)-override(overrideBaselineCapacity,calculatedBaselineCapacity)","v":{"$error":"#VALUE!"}}]
[null,"Transit Signal Priority"]
[null,"Ramp Metering ",null,null,null,null,null,null,null,"Free Flow Speed (MPH) ",null,null,null,null,null,null,null,null,null,{"$f":"INDEX(facilityTypes,MATCH(inputFacilityType,facilityTypeId,0),4)","v":70},null,null,null,null,null,null,null,null,null,null,null,null,null,"`",null,"`"]
[null,"Central Control"]
[null,"Traffic Actuated",null,null,null,null,null,null,"Facility Performance"]
[null,"Preset Timing",null,null,null,null,null,null,null,"Link Volume (Per Period)",null,null,null,null,null,null,null,null,null,null,null,"Baseline Override",null,"Baseline",null,"Improvement Override"]
[null,"Freight Strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Improvement",null,"Change"]
[null,"Truck Only Lanes",null,null,null,null,null,null,null,"Congested Speed",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FirstNonZero(inputFFS,defaultFFS) * speedFromVC(inputLinkVolume/override(overrideBaselineCapacity,calculatedBaselineCapacity),OFFSET(vcCurves,MATCH(INDEX(facilityTypes,MATCH(inputFacilityType,facilityTypeId,0),5),INDIRECT(\"Parameters!\"&ADDRESS(ROW(vcCurves),COLUMN(vcCurves))&\":\"&ADDRESS(ROW(vcCurves)+ROWS(vcCurves),COLUMN(vcCurves))),0) - 1,0))","v":{"$error":"#VALUE!"}},null,null,null,{"$f":"FirstNonZero(inputFFS,defaultFFS) * speedFromVC(inputLinkVolume/override(overrideImprovementCapacity,calculatedImprovementCapacity),OFFSET(vcCurves,MATCH(INDEX(facilityTypes,MATCH(inputFacilityType,facilityTypeId,0),5),INDIRECT(\"Parameters!\"&ADDRESS(ROW(vcCurves),COLUMN(vcCurves))&\":\"&ADDRESS(ROW(vcCurves)+ROWS(vcCurves),COLUMN(vcCurves))),0)-1,0)) + FirstNonEmpty(inputImpactSpeedChange,defaultImpactSpeedChange)* override(overrideBaselineSpeed,calculatedBaselineSpeed)","v":{"$error":"#VALUE!"}},null,{"$f":"override(overrideImprovementSpeed,calculatedImprovementSpeed) - override(overrideBaselineSpeed,calculatedBaselineSpeed)","v":{"$error":"#VALUE!"}}]
[null,"Compliance",null,null,null,null,null,null,null,"Vehicles Miles Traveled (VMT)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"inputLinkVolume*inputLinkLength","v":0},null,null,null,{"$f":"inputLinkVolume*inputLinkLength","v":0},null,{"$f":"override(overrideImprovementVMT,calculatedImprovementVMT) - override(overrideBaselineVMT,calculatedBaselineVMT)","v":0}]
[null,"Truck Parking and Reservation Systems",null,null,null,null,null,null,null,"V/C",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"inputLinkVolume/override(overrideBaselineCapacity,calculatedBaselineCapacity)","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"inputLinkVolume/override(overrideImprovementCapacity,calculatedImprovementCapacity)","v":{"$error":"#VALUE!"}},null,{"$f":"override(overrideImprovementVC,calculatedImprovementVC) - override(overrideBaselineVC,calculatedBaselineVC)","v":{"$error":"#VALUE!"}}]
[null,"Climbing Lanes",null,null,null,null,null,null,null,"TTI(m)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((IF(V33>0,V33,X33)/IF(overrideBaselineSpeed<0,overrideBaselineSpeed,calculatedBaselineSpeed))/(IF(V33>0,V33,X33)/IF(inputFFS>0,inputFFS,defaultFFS)),0)","v":0},null,null,null,{"$f":"IFERROR((IF(Z33>0,Z33,AB33)/IF(overrideImprovementSpeed<0,overrideImprovementSpeed,calculatedImprovementSpeed))/(IF(Z33>0,Z33,AB33)/IF(inputFFS>0,inputFFS,defaultFFS)),0)","v":0},null,{"$f":"IF($Z$27>0,$Z$27,$AB$27)-IF($V$27>0,$V$27,$X$27)","v":0}]
[null,"Off Hours Delivery",null,null,null,null,null,null,null,"TTI(50)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($V$28>0,$V$28,(4.01224/((1+EXP(1.7417-0.93677*IF($V$27>0,$V$27,$X$27)))^(1/0.82741))))","v":0.40220698000728722},null,null,null,{"$f":"IF($Z$28>0,$Z$28,(4.01224/((1+EXP(1.7417-0.93677*IF($Z$27>0,$Z$27,$AB$27)))^(1/0.82741))))","v":0.40220698000728722},null,{"$f":"IF($Z$28>0,$Z$28,$AB$28)-IF($V$28>0,$V$28,$X$28)","v":0}]
[null,"Active Traffic Management",null,null,null,null,null,null,null,"TTI(80)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($V$29>0,$V$29,(5.3746/((1+EXP(-1.5782-0.85867*IF($V$28>0,$V$28,$X$28)))^(1/0.04953))))","v":0.34258408674922602},null,null,null,{"$f":"IF($Z$29>0,$Z$29,(5.3746/((1+EXP(-1.5782-0.85867*IF($Z$28>0,$Z$28,$AB$28)))^(1/0.04953))))","v":0.34258408674922602},null,{"$f":"IF($Z$28>0,$Z$28,$AB$28)-IF($V$28>0,$V$28,$X$28)","v":0}]
[null,"Variable Speed Limits",null,null,null,null,null,null,null,"TTI(95)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($V$30>0,$V$30,1+3.67*LN(IF($V$28>0,$V$28,$X$28)))","v":-2.3425936013197157},null,null,null,{"$f":"IF($Z$30>0,$Z$30,1+3.67*LN(IF($Z$28>0,$Z$28,$AB$28)))","v":-2.3425936013197157},null,{"$f":"IF($Z$29>0,$Z$29,$AB$29)-IF($V$29>0,$V$29,$X$29)","v":0}]
[null,"Part-Time Shoulder Use",null,null,null,null,null,null,null,"Total Buffer Time at TTI(80)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($V$29>0,$V$29,$X$29)-IF($V$28>0,$V$28,$X$28))*override(overrideBaselineVHT,calculatedBaselineVHT)","v":{"$error":"#VALUE!"}},null,null,null,{"$f":"(IF($Z$29>0,$Z$29,$AB$29)-IF($Z$28>0,$Z$28,$AB$28))*override(overrideImprovementVHT,calculatedImprovementVHT)","v":{"$error":"#VALUE!"}},null,{"$f":"IF($Z$31>0,$Z$31,$AB$31)-IF($V$31>0,$V$31,$X$31)","v":{"$error":"#VALUE!"}}]
[null,"Other Strategies",null,null,null,null,null,null,null,"Total Buffer Time at TTI(95)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($V$30>0,$V$30,$X$30)-IF($V$28>0,$V$28,$X$28))*override(overrideBaselineVHT,calculatedBaselineVHT)","v":{"$error":"#VALUE!"}},null,null,null,{"$f":"(IF($Z$30>0,$Z$30,$AB$30)-IF($Z$28>0,$Z$28,$AB$28))*override(overrideImprovementVHT,calculatedImprovementVHT)","v":{"$error":"#VALUE!"}},null,{"$f":"IF($Z$32>0,$Z$32,$AB$32)-IF($V$32>0,$V$32,$X$32)","v":{"$error":"#VALUE!"}}]
[null,"Traffic Incident Management",null,null,null,null,null,null,null,"Vehicle Hours of Travel",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(override(overrideBaselineVMT,calculatedBaselineVMT)/(override(overrideBaselineSpeed,calculatedBaselineSpeed)/60))/60","v":{"$error":"#VALUE!"}},null,null,null,{"$f":"(override(overrideImprovementVMT,calculatedImprovementVMT)/(override(overrideImprovementSpeed,calculatedImprovementSpeed)/60))/60","v":{"$error":"#VALUE!"}},null,{"$f":"override(overrideImprovementVHT,calculatedImprovementVHT) - override(overrideBaselineVHT,calculatedBaselineVHT)","v":{"$error":"#VALUE!"}}]
[null,"Travel Demand Management",null,null,null,null,null,null,null,"Incident Related Delay (hours) per vehicle per mile",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ttrDelayRate(INT(ROUND(inputAnalysisPeriodHours,0)),override(overrideBaselineVC,calculatedBaselineVC),OFFSET(incidentDelayRates,MATCH(INT(ROUND(inputAnalysisPeriodHours,0)),INDIRECT(\"Parameters!\"&ADDRESS(ROW(incidentDelayRates),COLUMN(incidentDelayRates))&\":\"&ADDRESS(ROW(incidentDelayRates)+ROWS(incidentDelayRates),COLUMN(incidentDelayRates))),0),0),override(overrideBaselineLaneCount,calculatedBaselineLaneCount))","v":{"$error":"#VALUE!"}},null,null,null,{"$f":"MIN(ttrDelayRate(INT(ROUND(inputAnalysisPeriodHours,0)),override(overrideImprovementVC,calculatedImprovementVC),OFFSET(incidentDelayRates,MATCH(INT(ROUND(inputAnalysisPeriodHours,0)),INDIRECT(\"Parameters!\"&ADDRESS(ROW(incidentDelayRates),COLUMN(incidentDelayRates))&\":\"&ADDRESS(ROW(incidentDelayRates)+ROWS(incidentDelayRates),COLUMN(incidentDelayRates))),0),0),override(overrideImprovementLaneCount,calculatedImprovementLaneCount)),override(overrideBaselineDelay,calculatedBaselineDelay)*(1-override(inputImpactCrashDurationReduction,defaultImpactCrashDurationReduction))*(1-override(inputImpactCrashRateAdjustment,defaultImpactCrashRateAdjustment)^2))","v":{"$error":"#VALUE!"}},null,{"$f":"override(overrideImprovementDelay,calculatedImprovementDelay) - override(overrideBaselineDelay,calculatedBaselineDelay)","v":{"$error":"#VALUE!"}}]
[null,"HOT Lanes",null,null,null,null,null,null,null,"Number of Fatality Crashes",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"override(overrideBaselineVMT,calculatedBaselineVMT) * ( parameterPercentTrucks *  accidentRate(override(overrideBaselineVC,calculatedBaselineVC),\"Fatality\",INDEX(facilityTypes,MATCH(inputFacilityType,facilityTypeId,0),6),\"Truck\") + (1 - parameterPercentTrucks) * accidentRate(override(overrideBaselineVC,calculatedBaselineVC),\"Fatality\",INDEX(facilityTypes,MATCH(inputFacilityType,facilityTypeId,0),6),\"Auto\"))  / 1000000","v":{"$error":"#VALUE!"}},null,null,null,{"$f":"override(overrideImprovementVMT,calculatedImprovementVMT) * ( parameterPercentTrucks *  accidentRate(override(overrideImprovementVC,calculatedImprovementVC),\"Fatality\",INDEX(facilityTypes,MATCH(inputFacilityType,facilityTypeId,0),6),\"Truck\") + (1 - parameterPercentTrucks) * accidentRate(override(overrideImprovementVC,calculatedImprovementVC),\"Fatality\",INDEX(facilityTypes,MATCH(inputFacilityType,facilityTypeId,0),6),\"Auto\"))  / 1000000 - FirstNonEmpty(inputImpactCrashRateAdjustment,defaultImpactCrashRateAdjustment) * override(overrideBaselineFatalityCrashes,calculatedBaselineFatalityCrashes)","v":{"$error":"#VALUE!"}},null,{"$f":"override(overrideImprovementFatalityCrashes,calculatedImprovementFatalityCrashes) - override(overrideBaselineFatalityCrashes,calculatedBaselineFatalityCrashes)","v":{"$error":"#VALUE!"}}]
[null,"Road Weather Management",null,null,null,null,null,null,null,"Number of Injury Crashes",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"override(overrideBaselineVMT,calculatedBaselineVMT) * ( parameterPercentTrucks *  accidentRate(override(overrideBaselineVC,calculatedBaselineVC),\"Injury\",INDEX(facilityTypes,MATCH(inputFacilityType,facilityTypeId,0),6),\"Truck\") + (1 - parameterPercentTrucks) * accidentRate(override(overrideBaselineVC,calculatedBaselineVC),\"Injury\",INDEX(facilityTypes,MATCH(inputFacilityType,facilityTypeId,0),6),\"Auto\"))  / 1000000","v":{"$error":"#VALUE!"}},null,null,null,{"$f":"override(overrideImprovementVMT,calculatedImprovementVMT) * ( parameterPercentTrucks *  accidentRate(override(overrideImprovementVC,calculatedImprovementVC),\"Injury\",INDEX(facilityTypes,MATCH(inputFacilityType,facilityTypeId,0),6),\"Truck\") + (1 - parameterPercentTrucks) * accidentRate(override(overrideImprovementVC,calculatedImprovementVC),\"Injury\",INDEX(facilityTypes,MATCH(inputFacilityType,facilityTypeId,0),6),\"Auto\"))  / 1000000 - FirstNonEmpty(inputImpactCrashRateAdjustment,defaultImpactCrashRateAdjustment) *override(overrideBaselineInjuryCrashes, calculatedBaselineInjuryCrashes)","v":{"$error":"#VALUE!"}},null,{"$f":"override(overrideImprovementInjuryCrashes,calculatedImprovementInjuryCrashes) - override(overrideBaselineInjuryCrashes,calculatedBaselineInjuryCrashes)","v":{"$error":"#VALUE!"}}]
[null,"Work Zone Management",null,null,null,null,null,null,null,"Number of Property Damage Only Crashes",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"override(overrideBaselineVMT,calculatedBaselineVMT) * ( parameterPercentTrucks *  accidentRate(override(overrideBaselineVC,calculatedBaselineVC),\"PDO\",INDEX(facilityTypes,MATCH(inputFacilityType,facilityTypeId,0),6),\"Truck\") + (1 - parameterPercentTrucks) * accidentRate(override(overrideBaselineVC,calculatedBaselineVC),\"PDO\",INDEX(facilityTypes,MATCH(inputFacilityType,facilityTypeId,0),6),\"Auto\"))  / 1000000","v":{"$error":"#VALUE!"}},null,null,null,{"$f":"override(overrideImprovementVMT,calculatedImprovementVMT) * ( parameterPercentTrucks *  accidentRate(override(overrideImprovementVC,calculatedImprovementVC),\"PDO\",INDEX(facilityTypes,MATCH(inputFacilityType,facilityTypeId,0),6),\"Truck\") + (1 - parameterPercentTrucks) * accidentRate(override(overrideImprovementVC,calculatedImprovementVC),\"PDO\",INDEX(facilityTypes,MATCH(inputFacilityType,facilityTypeId,0),6),\"Auto\"))  / 1000000 - FirstNonEmpty(inputImpactCrashRateAdjustment,defaultImpactCrashRateAdjustment)*override(overrideBaselinePDOCrashes,calculatedBaselinePDOCrashes)","v":{"$error":"#VALUE!"}},null,{"$f":"override(overrideImprovementPDOCrashes,calculatedImprovementPDOCrashes) - override(overrideBaselinePDOCrashes,calculatedBaselinePDOCrashes)","v":{"$error":"#VALUE!"}}]
[null,"Shared Use Mobility",null,null,null,null,null,null,null,"Fuel consumption (Gallons)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"override(overrideBaselineVMT,calculatedBaselineVMT) * (parameterPercentTrucks  / parameterFuelEconomyTruck + (1 - parameterPercentTrucks)  / parameterFuelEconomyAuto)","v":0},null,null,null,{"$f":"override(overrideImprovementVMT,calculatedImprovementVMT) * (parameterPercentTrucks  / parameterFuelEconomyTruck + (1 - parameterPercentTrucks)  / parameterFuelEconomyAuto) - FirstNonEmpty(inputImpactFuelUse,defaultImpactFuelUse) *override(overrideBaselineFuelUse,calculatedBaselineFuelUse)","v":0},null,{"$f":"override(overrideImprovementFuelUse,calculatedImprovementFuelUse) - override(overrideBaselineFuelUse,calculatedBaselineFuelUse)","v":0}]
[null,"Costs Summary"]
[null,"2) ESTIMATE BENEFITS",null,null,null,null,null,null,"Impacts Due to Strategy"]
[null,"Parameters",null,null,null,null,null,null,null,"Facility improvement models"]
[null,"Strategy Default Impacts",null,null,null,null,null,null,null,"Change in Capacity (%)",null,null,null,null,null,null,null,null,null,0]
[null,"Benefit Template",null,null,null,null,null,null,null,"Change in Speed (%)",null,null,null,null,null,null,null,null,null,0]
[null,"Arterial Strategies",null,null,null,null,null,null,null,"Change in # of Lanes",null,null,null,null,null,null,null,null,null,0]
[null,"Traffic Signal Control"]
[null,"Freeway Strategies",null,null,null,null,null,null,null,"Reduction in Crash Rate (%)",null,null,null,null,null,null,null,null,null,0.15]
[null,"Ramp Metering",null,null,null,null,null,null,null,"Reduction in Crash Duration(%)",null,null,null,null,null,null,null,null,null,0]
[null,"Traffic Incident Management"]
[null,"Traveler Information",null,null,null,null,null,null,null,"Reduction in Fuel Use (%)",null,null,null,null,null,null,null,null,null,0]
[null,"En-Route Traveler Information"]
[null,"Pre-Trip Traveler Information",null,null,null,null,null,null,null,"Traveler information models"]
[null,"Freight Strategies and Systems",null,null,null,null,null,null,null,"Percent time device is disseminating useful information",null,null,null,null,null,null,null,null,null,0]
[null,"Truck Only Lanes",null,null,null,null,null,null,null,"Percent drivers using information",null,null,null,null,null,null,null,null,null,0]
[null,"Compliance",null,null,null,null,null,null,null,"Minutes saved by drivers saving time",null,null,null,null,null,null,null,null,null,0]
[null,"Truck Parking and Reservation Systems"]
[null,"Climbing Lanes",null,null,null,null,null,null,"Reliability Benefit"]
[null,"Off Hours Delivery",null,null,null,null,null,null,null,"Average Person Hours of Buffer Time Travel Saved per Period",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($V$57>0,$V$57,-$AD$31*(Parameters!$P$24))","v":{"$error":"#VALUE!"}}]
[null,"Active Traffic Management"]
[4,"Variable Speed Limits",null,null,null,null,null,null,null,"Reliability Ratio - Auto",null,null,null,null,null,null,null,null,null,1]
[null,"Part-Time Shoulder Use",null,null,null,null,null,null,null,"Reliability Ratio - Truck",null,null,null,null,null,null,null,null,null,1.2]
[null,"Other Strategies",null,null,null,null,null,null,null,"$ Value of Person Hour (per hour) \"On-the-Clock\" Auto",null,null,null,null,null,null,null,null,null,{"$f":"parameterCommercialAutoValueOfTime","v":37.583482812499994}]
[null,"HOT Lanes",null,null,null,null,null,null,null,"$ Value of Person Hour (per hour) Other Auto",null,null,null,null,null,null,null,null,null,{"$f":"parameterAutoValueOfTime","v":15.291846874999997}]
[null,"Travel Demand Management",null,null,null,null,null,null,null,"$ Value of Vehicle Hour (per hour) Truck",null,null,null,null,null,null,null,null,null,{"$f":"parameterTruckValueOfTime","v":29.959097187499996}]
[null,"Road Weather Management"]
[null,"Work Zone Management",null,null,null,null,null,null,null,"Total Buffer Travel Time Benefit per Period",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($V$65>0,$V$65,IF($V$57>0,$V$57,$X$57)* ((parameterPercentTrucks*FirstNonZero(R63,T63)*FirstNonZero(R60,T60))  + (parameterPercentCommercialAuto * FirstNonZero(R61,T61) + (1 - parameterPercentCommercialAuto - parameterPercentTrucks) * FirstNonZero(R62,T62)*(FirstNonZero(R59,T59)))))","v":{"$error":"#VALUE!"}}]
[null,"Shared Use Mobility",null,null,null,null,null,null,"Travel Time"]
[null,"3) MY DEPLOYMENTS",null,null,null,null,null,null,null,"Average Person Hours of Travel Saved per Period",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"override(overrideChangePHT,-calculatedChangeVHT * parameterAverageAutoOccupancy)","v":{"$error":"#VALUE!"}}]
[null,"4) RESULTS TEMPLATE"]
[null,null,null,null,null,null,null,null,null,"$ Value of Person Hour (per hour) \"On-the-Clock\" Auto",null,null,null,null,null,null,null,null,null,{"$f":"parameterCommercialAutoValueOfTime","v":37.583482812499994}]
[null,null,null,null,null,null,null,null,null,"$ Value of Person Hour (per hour) Other Auto",null,null,null,null,null,null,null,null,null,{"$f":"parameterAutoValueOfTime","v":15.291846874999997}]
[null,null,null,null,null,null,null,null,null,"$ Value of Vehicle Hour (per hour) Truck",null,null,null,null,null,null,null,null,null,{"$f":"parameterTruckValueOfTime","v":29.959097187499996}]
[]
[null,null,null,null,null,null,null,null,null,"Total Recurring Travel Time Benefit per Period",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"override(overrideBenefitTravelTime,calculatedChangePHT * (parameterPercentTrucks*FirstNonZero(inputTruckValueOfTime,defaultTruckValueOfTime)  + parameterPercentCommercialAuto * FirstNonZero(inputCommercialAutoValueOfTime,defaultCommercialAutoValueOfTime) + (1 - parameterPercentCommercialAuto - parameterPercentTrucks) * FirstNonZero(inputAutoValueOfTime,defaultAutoValueOfTime) ))","v":{"$error":"#VALUE!"}}]
[null,null,null,null,null,null,null,null,"ATIS Time Savings"]
[null,null,null,null,null,null,null,null,null,"Total hours saved due to ATIS deployments",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"override(overrideATISTimeSavings,inputImpactATISPercentActive * inputImpactATISPercentUtilization * inputImpactATISMinutesSaved * inputLinkVolume / 60)","v":0}]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,"Travel Time Savings: Non-Recurring Delay"]
[null,null,null,null,null,null,null,null,null,"Average Total Person Hours of Non-Recurring Delay Saved per Period",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"override(overrideChangePersonDelay,(-inputLinkVolume*calculatedChangeDelay*inputLinkLength*parameterAverageAutoOccupancy) + calculatedATISTimeSavings)","v":{"$error":"#VALUE!"}}]
[]
[null,null,null,null,null,null,null,null,null,"$ Value of Person Hour (per hour of Delay) \"On-the-Clock\" Auto",null,null,null,null,null,null,null,null,null,{"$f":"parameterCommercialAutoValueOfTimeDelay","v":37.583482812499994}]
[null,null,null,null,null,null,null,null,null,"$ Value of Person Hour (per hour of Delay) Other Auto",null,null,null,null,null,null,null,null,null,{"$f":"parameterAutoValueOfTimeDelay","v":15.291846874999997}]
[null,null,null,null,null,null,null,null,null,"$ Value of Vehicle Hour (per hour of Delay) Truck",null,null,null,null,null,null,null,null,null,{"$f":"parameterTruckValueOfTimeDelay","v":29.959097187499996}]
[]
[null,null,null,null,null,null,null,null,null,"Total Non-Recurring Delay Benefit per Period",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"override(overrideBenefitNonRecurringDelay,calculatedChangePersonDelay * (parameterPercentTrucks*FirstNonZero(inputTruckValueOfTimeDelay,defaultTruckValueOfTimeDelay)  + parameterPercentCommercialAuto * FirstNonZero(inputCommercialAutoValueOfTimeDelay,defaultCommercialAutoValueOfTimeDelay) + (1 - parameterPercentCommercialAuto - parameterPercentTrucks) * FirstNonZero(inputAutoValueOfTimeDelay,defaultAutoValueOfTimeDelay) ))","v":{"$error":"#VALUE!"}}]
[null,null,null,null,null,null,null,null,"Energy"]
[null,null,null,null,null,null,null,null,null,"Average cost per gallon of fuel (excluding taxes)",null,null,null,null,null,null,null,null,null,{"$f":"parameterFuelCostGallon","v":2.82}]
[]
[null,null,null,null,null,null,null,null,null,"Total Fuel Savings Benefit",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"override(overrideBenefitFuel,-calculatedChangeFuelUse * FirstNonZero(inputFuelCostGallon,defaultFuelCostGallon))","v":0}]
[null,null,null,null,null,null,null,null,"Safety"]
[null,null,null,null,null,null,null,null,null,"$ Value of a Fatality Crash",null,null,null,null,null,null,null,null,null,{"$f":"parameterFatalityValuation","v":12282140.033562498}]
[null,null,null,null,null,null,null,null,null,"$ Value of a Injury Crash",null,null,null,null,null,null,null,null,null,{"$f":"parameterInjuryValuation","v":355842.35367187497}]
[null,null,null,null,null,null,null,null,null,"$ Value of a Property Damage Crash",null,null,null,null,null,null,null,null,null,{"$f":"parameterPDOValuation","v":12828.998015624999}]
[]
[null,null,null,null,null,null,null,null,null,"Total Modeled Crash Related Benefit per Period",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"override(overrideBenefitSafety,-calculatedChangeFatalityCrashes*FirstNonZero(inputFatalityValuation,defaultFatalityValuation)   +-calculatedChangeInjuryCrashes * FirstNonZero(inputInjuryValuation,defaultInjuryValuation) +-calculatedChangePDOCrashes * FirstNonZero(inputPDOValuation,defaultPDOValuation))","v":{"$error":"#VALUE!"}}]
[]
[null,null,null,null,null,null,null,null,null,"User Entered Benefit (Annual $'s)"]
[]
[null,null,null,null,null,null,null,null,null,"Number of Analysis Periods per Year",null,null,null,null,null,null,null,null,null,{"$f":"parameterAnalysisPeriodsPerYear","v":250}]
[]
[null,null,null,null,null,null,null,null,null,"TOTAL AVERAGE ANNUAL BENEFIT",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"override(overrideBenefitAverageAnnual,FirstNonZero(inputAnalysisPeriodsPerYear,defaultAnalysisPeriodsPerYear) * (calculatedBenefitTravelTime + calculatedBenefitNonRecurringDelay + calculatedBenefitSafety + calculatedBenefitFuel+IF($V$65>0,$V$65,$X$65)) + inputUserBenefit)","v":{"$error":"#VALUE!"}}]

{"sheet":"ATM - PTSU","index":60,"n_rows":105,"n_cols":39,"rows_kept":105,"cut":false,"hidden":false,"merged":[[6,17,6,18],[7,1,7,6],[8,1,8,6],[8,9,8,16],[9,1,9,6],[10,1,10,6],[2,1,2,6],[3,1,3,6],[4,1,4,6],[5,1,5,6],[6,1,6,6],[6,9,6,16],[10,35,10,38],[11,1,11,6],[11,8,19,8],[11,9,11,31],[11,36,11,37],[12,1,12,6],[12,9,12,16],[12,17,12,18],[12,19,12,31],[12,36,12,37],[13,1,13,6],[13,21,14,22],[13,25,14,26],[13,36,13,37],[14,1,14,6],[14,9,14,16],[14,17,14,18],[14,19,14,20],[14,23,14,24],[14,27,14,28],[14,29,14,30],[14,36,14,37],[15,1,15,6],[15,9,15,16],[15,17,15,18],[15,19,15,20],[15,21,15,22],[15,23,15,24],[15,25,15,26],[15,27,15,28],[15,29,15,30],[15,36,15,37],[16,1,16,6],[16,9,16,16],[16,17,16,18],[16,19,16,20],[16,21,16,22],[16,23,16,24],[16,25,16,26],[16,27,16,28],[16,29,16,30],[16,36,16,37],[17,1,17,6],[17,9,17,31],[17,36,17,37],[18,1,18,6],[18,9,18,16],[18,17,18,18],[18,19,18,20],[18,21,18,31],[18,36,18,37],[19,1,19,6],[19,9,19,31],[19,36,19,37],[20,1,20,6],[20,8,38,8],[20,9,20,31],[20,36,20,37],[21,1,21,6],[21,9,21,16],[21,17,21,18],[21,21,22,22],[21,23,22,24],[21,25,22,26],[21,36,21,37],[22,1,22,6],[22,9,22,20],[22,27,22,28],[22,29,22,30],[22,36,22,37],[23,29,23,30],[23,36,23,37],[24,1,24,6],[24,9,24,20],[24,21,24,22],[24,23,24,24],[24,25,24,26],[24,27,24,28],[24,29,24,30],[24,36,24,37],[23,1,23,6],[23,9,23,20],[23,21,23,22],[23,23,23,24],[23,25,23,26],[23,27,23,28],[25,29,25,30],[25,36,25,37],[26,1,26,6],[26,9,26,20],[26,21,26,22],[26,23,26,24],[26,25,26,26],[26,27,26,28],[26,29,26,30],[26,36,26,37],[25,1,25,6],[25,9,25,20],[25,21,25,22],[25,23,25,24],[25,25,25,26],[25,27,25,28],[27,29,27,30],[28,1,28,6],[28,9,28,20],[28,21,28,22],[28,23,28,24],[28,25,28,26],[28,27,28,28],[28,29,28,30],[27,1,27,6],[27,9,27,20],[27,21,27,22],[27,23,27,24],[27,25,27,26],[27,27,27,28],[28,36,28,37],[29,1,29,6],[29,9,29,20],[29,21,29,22],[29,23,29,24],[29,25,29,26],[29,27,29,28],[29,29,29,30],[29,36,29,37],[30,29,30,30],[30,36,30,37],[31,1,31,6],[31,9,31,20],[31,21,31,22],[31,23,31,24],[31,25,31,26],[31,27,31,28],[31,29,31,30],[31,36,31,37],[30,1,30,6],[30,9,30,20],[30,21,30,22],[30,23,30,24],[30,25,30,26],[30,27,30,28],[32,29,32,30],[32,36,32,37],[33,1,33,6],[33,9,33,20],[33,21,33,22],[33,23,33,24],[33,25,33,26],[33,27,33,28],[33,29,33,30],[33,36,33,37],[32,1,32,6],[32,9,32,20],[32,21,32,22],[32,23,32,24],[32,25,32,26],[32,27,32,28],[34,29,34,30],[34,36,34,37],[35,1,35,6],[35,9,35,20],[35,21,35,22],[35,23,35,24],[35,25,35,26],[35,27,35,28],[35,29,35,30],[35,36,35,37],[34,1,34,6],[34,9,34,20],[34,21,34,22],[34,23,34,24],[34,25,34,26],[34,27,34,28],[36,29,36,30],[36,36,36,37],[37,1,37,6],[37,9,37,20],[37,21,37,22],[37,23,37,24],[37,25,37,26],[37,27,37,28],[37,29,37,30],[37,36,37,37],[36,1,36,6],[36,9,36,20],[36,21,36,22],[36,23,36,24],[36,25,36,26],[36,27,36,28],[38,1,38,6],[38,9,38,31],[38,36,38,37],[39,1,39,6],[39,8,54,8],[40,1,40,6],[40,9,40,15],[41,1,41,6],[41,9,41,16],[41,17,41,18],[41,19,41,20],[42,1,42,6],[42,9,42,16],[42,17,42,18],[42,19,42,20],[43,1,43,6],[43,9,43,16],[43,17,43,18],[43,19,43,20],[47,1,47,6],[48,1,48,6],[48,9,48,16],[48,17,48,18],[48,19,48,20],[49,1,49,6],[44,1,44,6],[45,1,45,6],[45,9,45,16],[45,17,45,18],[45,19,45,20],[46,1,46,6],[46,9,46,16],[46,17,46,18],[46,19,46,20],[52,1,52,6],[52,9,52,16],[52,17,52,18],[52,19,52,20],[53,1,53,6],[53,9,53,16],[53,17,53,18],[53,19,53,20],[50,1,50,6],[50,9,50,15],[51,1,51,6],[51,9,51,16],[51,17,51,18],[51,19,51,20],[56,23,56,24],[57,1,57,6],[58,1,58,6],[58,9,58,16],[58,17,58,18],[58,19,58,20],[54,1,54,6],[55,1,55,6],[55,8,64,8],[55,21,55,22],[56,1,56,6],[56,9,56,20],[56,21,56,22],[59,1,59,6],[59,9,59,16],[59,17,59,18],[62,9,62,16],[62,17,62,18],[62,19,62,20],[64,9,64,20],[64,21,64,22],[64,23,64,24],[59,19,59,20],[60,1,60,6],[60,9,60,16],[60,17,60,18],[60,19,60,20],[61,1,61,6],[61,9,61,16],[61,17,61,18],[61,19,61,20],[69,9,69,16],[69,17,69,18],[69,19,69,20],[62,1,62,6],[63,1,63,6],[64,1,64,6],[65,1,65,6],[66,1,66,6],[67,1,67,6],[69,21,69,24],[70,9,70,16],[70,17,70,18],[70,19,70,20],[70,21,70,24],[65,8,72,8],[65,9,65,24],[66,9,66,20],[66,21,66,22],[66,23,66,24],[67,9,67,24],[68,9,68,16],[68,17,68,18],[68,19,68,20],[68,21,68,24],[71,9,71,24],[72,9,72,20],[72,21,72,22],[72,23,72,24],[73,8,80,8],[73,9,73,24],[74,9,74,20],[74,21,74,22],[74,23,74,24],[75,9,75,24],[76,9,76,24],[77,9,77,24],[78,9,78,24],[79,9,79,24],[80,9,80,24],[81,8,88,8],[81,9,81,24],[82,9,82,20],[82,21,82,22],[82,23,82,24],[86,9,86,16],[86,17,86,18],[86,19,86,20],[86,21,86,24],[87,9,87,24],[88,9,88,20],[88,21,88,22],[88,23,88,24],[83,9,83,24],[84,9,84,16],[84,17,84,18],[84,19,84,20],[84,21,84,24],[85,9,85,16],[85,17,85,18],[85,19,85,20],[85,21,85,24],[89,8,92,8],[89,9,89,24],[90,9,90,16],[90,17,90,18],[90,19,90,20],[90,21,90,24],[91,9,91,24],[92,9,92,20],[92,21,92,22],[92,23,92,24],[96,9,96,16],[96,17,96,18],[96,19,96,20],[96,21,96,24],[97,9,97,16],[97,17,97,18],[97,19,97,24],[93,8,98,8],[93,9,93,24],[94,9,94,16],[94,17,94,18],[94,19,94,20],[94,21,94,24],[95,9,95,16],[95,17,95,18],[95,19,95,20],[95,21,95,24],[98,23,98,24],[100,9,100,16],[100,17,100,18],[100,19,100,20],[100,21,100,22],[101,9,101,16],[101,17,101,18],[101,19,101,20],[101,21,101,22],[98,9,98,20],[98,21,98,22],[99,9,99,16],[99,17,99,18],[99,19,99,20],[99,21,99,22],[104,21,104,22],[104,23,104,24],[105,9,105,16],[105,17,105,18],[105,19,105,20],[105,21,105,22],[102,9,102,16],[102,17,102,18],[102,19,102,20],[104,9,104,16],[104,17,104,18],[104,19,104,20]]}
[]
[null,"Navigation",null,null,null,null,null,null,{"$f":"openingScreenTitle","v":"FHWA Tool for Operations Benefit/Cost (TOPS-BC):  Version 4.0"}]
[null,"Back",null,null,null,null,null,null,"Estimate Benefits of TSM&O Strategies"]
[null,"OPENING SCREEN",null,null,null,null,null,null,"(Please note, some cells will show error codes before the User enters data in the required Green Cells)"]
[null,"GENERAL TOOL OVERVIEW",null,null,null,null,null,null,null,"Strategy: Active Traffic Management: Part-Time Shoulder Use"]
[null,"WHAT'S NEW"]
[null,"LIST OF ALL WORKSHEETS",null,null,null,null,null,null,null,"Length of Analysis Period (Hours)",null,null,null,null,null,null,null,3]
[null,"1) ESTIMATE COSTS"]
[null,"Cost Default Matrix"]
[null,"Cost Template",null,null,null,null,null,null,"Cost Information"]
[null,"Traveler Information",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Iterative Model Run Overview"]
[null,"En-Route Traveler Information",null,null,null,null,null,null,"Facility Characteristics",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Title","Link Volume",null,"Result"]
[null,"Pre-Trip Traveler Information",null,null,null,null,null,null,null,"Link Facility Type",3,null,null,null,null,null,null,2]
[null,"Traffic Signal Systems (TSS)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Baseline Override",null,null,null,"Improvement Override"]
[null,"Preset Timing",null,null,null,null,null,null,null,"Link Length (Miles)",null,null,null,null,null,null,null,null,null,null,null,null,null,"Baseline",null,null,null,"Improvement",null,"Change"]
[null,"Traffic Actuated Timing",null,null,null,null,null,null,null,"Total Number of Lanes",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"inputLaneCount","v":0},null,null,null,{"$f":"inputLaneCount + FirstNonEmpty(inputImpactLaneCount,defaultImpactLaneCount)","v":0},null,{"$f":"override(overrideImprovementLaneCount,calculatedImprovementLaneCount-override(overrideBaselineLaneCount,calculatedBaselineLaneCount))","v":0}]
[null,"Central Control ",null,null,null,null,null,null,null,"Link Capacity (All Lanes - Per Period)",null,null,null,null,null,null,null,null,null,{"$f":"inputAnalysisPeriodHours*inputLaneCount*INDEX(facilityTypes,MATCH(inputFacilityType,facilityTypeId,0),3)","v":0},null,null,null,{"$f":"FirstNonZero(inputLinkCapacity,defaultLinkCapacity)","v":0},null,null,null,{"$f":"calculatedBaselineCapacity * (1 + FirstNonEmpty(inputImpactCapacity,defaultImpactCapacity)) + FirstNonEmpty(inputImpactLaneCount,defaultImpactLaneCount ) * calculatedBaselineCapacity / inputLaneCount","v":{"$error":"#DIV/0!"}},null,{"$f":"override(overrideImprovementCapacity,calculatedImprovementCapacity)-override(overrideBaselineCapacity,calculatedBaselineCapacity)","v":{"$error":"#VALUE!"}}]
[null,"Transit Signal Priority"]
[null,"Ramp Metering ",null,null,null,null,null,null,null,"Free Flow Speed (MPH) ",null,null,null,null,null,null,null,null,null,{"$f":"INDEX(facilityTypes,MATCH(inputFacilityType,facilityTypeId,0),4)","v":55},null,null,null,null,null,null,null,null,null,null,null,null,null,"`",null,"`"]
[null,"Central Control"]
[null,"Traffic Actuated",null,null,null,null,null,null,"Facility Performance"]
[null,"Preset Timing",null,null,null,null,null,null,null,"Link Volume (Per Period)",null,null,null,null,null,null,null,null,null,null,null,"Baseline Override",null,"Baseline",null,"Improvement Override"]
[null,"Freight Strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Improvement",null,"Change"]
[null,"Truck Only Lanes",null,null,null,null,null,null,null,"Congested Speed",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FirstNonZero(inputFFS,defaultFFS) * speedFromVC(inputLinkVolume/override(overrideBaselineCapacity,calculatedBaselineCapacity),OFFSET(vcCurves,MATCH(INDEX(facilityTypes,MATCH(inputFacilityType,facilityTypeId,0),5),INDIRECT(\"Parameters!\"&ADDRESS(ROW(vcCurves),COLUMN(vcCurves))&\":\"&ADDRESS(ROW(vcCurves)+ROWS(vcCurves),COLUMN(vcCurves))),0) - 1,0))","v":{"$error":"#VALUE!"}},null,null,null,{"$f":"FirstNonZero(inputFFS,defaultFFS) * speedFromVC(inputLinkVolume/override(overrideImprovementCapacity,calculatedImprovementCapacity),OFFSET(vcCurves,MATCH(INDEX(facilityTypes,MATCH(inputFacilityType,facilityTypeId,0),5),INDIRECT(\"Parameters!\"&ADDRESS(ROW(vcCurves),COLUMN(vcCurves))&\":\"&ADDRESS(ROW(vcCurves)+ROWS(vcCurves),COLUMN(vcCurves))),0)-1,0)) + FirstNonEmpty(inputImpactSpeedChange,defaultImpactSpeedChange)* override(overrideBaselineSpeed,calculatedBaselineSpeed)","v":{"$error":"#VALUE!"}},null,{"$f":"override(overrideImprovementSpeed,calculatedImprovementSpeed) - override(overrideBaselineSpeed,calculatedBaselineSpeed)","v":{"$error":"#VALUE!"}}]
[null,"Compliance",null,null,null,null,null,null,null,"Vehicles Miles Traveled (VMT)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"inputLinkVolume*inputLinkLength","v":0},null,null,null,{"$f":"inputLinkVolume*inputLinkLength","v":0},null,{"$f":"override(overrideImprovementVMT,calculatedImprovementVMT) - override(overrideBaselineVMT,calculatedBaselineVMT)","v":0}]
[null,"Truck Parking and Reservation Systems",null,null,null,null,null,null,null,"V/C",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"inputLinkVolume/override(overrideBaselineCapacity,calculatedBaselineCapacity)","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"inputLinkVolume/override(overrideImprovementCapacity,calculatedImprovementCapacity)","v":{"$error":"#VALUE!"}},null,{"$f":"override(overrideImprovementVC,calculatedImprovementVC) - override(overrideBaselineVC,calculatedBaselineVC)","v":{"$error":"#VALUE!"}}]
[null,"Climbing Lanes",null,null,null,null,null,null,null,"TTI(m)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((IF(V33>0,V33,X33)/IF(overrideBaselineSpeed<0,overrideBaselineSpeed,calculatedBaselineSpeed))/(IF(V33>0,V33,X33)/IF(inputFFS>0,inputFFS,defaultFFS)),0)","v":0},null,null,null,{"$f":"IFERROR((IF(Z33>0,Z33,AB33)/IF(overrideImprovementSpeed<0,overrideImprovementSpeed,calculatedImprovementSpeed))/(IF(Z33>0,Z33,AB33)/IF(inputFFS>0,inputFFS,defaultFFS)),0)","v":0},null,{"$f":"IF($Z$27>0,$Z$27,$AB$27)-IF($V$27>0,$V$27,$X$27)","v":0}]
[null,"Off Hours Delivery",null,null,null,null,null,null,null,"TTI(50)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($V$28>0,$V$28,(4.01224/((1+EXP(1.7417-0.93677*IF($V$27>0,$V$27,$X$27)))^(1/0.82741))))","v":0.40220698000728722},null,null,null,{"$f":"IF($Z$28>0,$Z$28,(4.01224/((1+EXP(1.7417-0.93677*IF($Z$27>0,$Z$27,$AB$27)))^(1/0.82741))))","v":0.40220698000728722},null,{"$f":"IF($Z$28>0,$Z$28,$AB$28)-IF($V$28>0,$V$28,$X$28)","v":0}]
[null,"Active Traffic Management",null,null,null,null,null,null,null,"TTI(80)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($V$29>0,$V$29,(5.3746/((1+EXP(-1.5782-0.85867*IF($V$28>0,$V$28,$X$28)))^(1/0.04953))))","v":0.34258408674922602},null,null,null,{"$f":"IF($Z$29>0,$Z$29,(5.3746/((1+EXP(-1.5782-0.85867*IF($Z$28>0,$Z$28,$AB$28)))^(1/0.04953))))","v":0.34258408674922602},null,{"$f":"IF($Z$28>0,$Z$28,$AB$28)-IF($V$28>0,$V$28,$X$28)","v":0}]
[null,"Variable Speed Limits",null,null,null,null,null,null,null,"TTI(95)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($V$30>0,$V$30,1+3.67*LN(IF($V$28>0,$V$28,$X$28)))","v":-2.3425936013197157},null,null,null,{"$f":"IF($Z$30>0,$Z$30,1+3.67*LN(IF($Z$28>0,$Z$28,$AB$28)))","v":-2.3425936013197157},null,{"$f":"IF($Z$29>0,$Z$29,$AB$29)-IF($V$29>0,$V$29,$X$29)","v":0}]
[null,"Part-Time Shoulder Use",null,null,null,null,null,null,null,"Total Buffer Time at TTI(80)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($V$29>0,$V$29,$X$29)-IF($V$28>0,$V$28,$X$28))*override(overrideBaselineVHT,calculatedBaselineVHT)","v":{"$error":"#VALUE!"}},null,null,null,{"$f":"(IF($Z$29>0,$Z$29,$AB$29)-IF($Z$28>0,$Z$28,$AB$28))*override(overrideImprovementVHT,calculatedImprovementVHT)","v":{"$error":"#VALUE!"}},null,{"$f":"IF($Z$31>0,$Z$31,$AB$31)-IF($V$31>0,$V$31,$X$31)","v":{"$error":"#VALUE!"}}]
[null,"Other Strategies",null,null,null,null,null,null,null,"Total Buffer Time at TTI(95)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($V$30>0,$V$30,$X$30)-IF($V$28>0,$V$28,$X$28))*override(overrideBaselineVHT,calculatedBaselineVHT)","v":{"$error":"#VALUE!"}},null,null,null,{"$f":"(IF($Z$30>0,$Z$30,$AB$30)-IF($Z$28>0,$Z$28,$AB$28))*override(overrideImprovementVHT,calculatedImprovementVHT)","v":{"$error":"#VALUE!"}},null,{"$f":"IF($Z$32>0,$Z$32,$AB$32)-IF($V$32>0,$V$32,$X$32)","v":{"$error":"#VALUE!"}}]
[null,"Traffic Incident Management",null,null,null,null,null,null,null,"Vehicle Hours of Travel",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(override(overrideBaselineVMT,calculatedBaselineVMT)/(override(overrideBaselineSpeed,calculatedBaselineSpeed)/60))/60","v":{"$error":"#VALUE!"}},null,null,null,{"$f":"(override(overrideImprovementVMT,calculatedImprovementVMT)/(override(overrideImprovementSpeed,calculatedImprovementSpeed)/60))/60","v":{"$error":"#VALUE!"}},null,{"$f":"override(overrideImprovementVHT,calculatedImprovementVHT) - override(overrideBaselineVHT,calculatedBaselineVHT)","v":{"$error":"#VALUE!"}}]
[null,"Travel Demand Management",null,null,null,null,null,null,null,"Incident Related Delay (hours) per vehicle per mile",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ttrDelayRate(INT(ROUND(inputAnalysisPeriodHours,0)),override(overrideBaselineVC,calculatedBaselineVC),OFFSET(incidentDelayRates,MATCH(INT(ROUND(inputAnalysisPeriodHours,0)),INDIRECT(\"Parameters!\"&ADDRESS(ROW(incidentDelayRates),COLUMN(incidentDelayRates))&\":\"&ADDRESS(ROW(incidentDelayRates)+ROWS(incidentDelayRates),COLUMN(incidentDelayRates))),0),0),override(overrideBaselineLaneCount,calculatedBaselineLaneCount))","v":{"$error":"#VALUE!"}},null,null,null,{"$f":"MIN(ttrDelayRate(INT(ROUND(inputAnalysisPeriodHours,0)),override(overrideImprovementVC,calculatedImprovementVC),OFFSET(incidentDelayRates,MATCH(INT(ROUND(inputAnalysisPeriodHours,0)),INDIRECT(\"Parameters!\"&ADDRESS(ROW(incidentDelayRates),COLUMN(incidentDelayRates))&\":\"&ADDRESS(ROW(incidentDelayRates)+ROWS(incidentDelayRates),COLUMN(incidentDelayRates))),0),0),override(overrideImprovementLaneCount,calculatedImprovementLaneCount)),override(overrideBaselineDelay,calculatedBaselineDelay)*(1-override(inputImpactCrashDurationReduction,defaultImpactCrashDurationReduction))*(1-override(inputImpactCrashRateAdjustment,defaultImpactCrashRateAdjustment)^2))","v":{"$error":"#VALUE!"}},null,{"$f":"override(overrideImprovementDelay,calculatedImprovementDelay) - override(overrideBaselineDelay,calculatedBaselineDelay)","v":{"$error":"#VALUE!"}}]
[null,"HOT Lanes",null,null,null,null,null,null,null,"Number of Fatality Crashes",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"override(overrideBaselineVMT,calculatedBaselineVMT) * ( parameterPercentTrucks *  accidentRate(override(overrideBaselineVC,calculatedBaselineVC),\"Fatality\",INDEX(facilityTypes,MATCH(inputFacilityType,facilityTypeId,0),6),\"Truck\") + (1 - parameterPercentTrucks) * accidentRate(override(overrideBaselineVC,calculatedBaselineVC),\"Fatality\",INDEX(facilityTypes,MATCH(inputFacilityType,facilityTypeId,0),6),\"Auto\"))  / 1000000","v":{"$error":"#VALUE!"}},null,null,null,{"$f":"override(overrideImprovementVMT,calculatedImprovementVMT) * ( parameterPercentTrucks *  accidentRate(override(overrideImprovementVC,calculatedImprovementVC),\"Fatality\",INDEX(facilityTypes,MATCH(inputFacilityType,facilityTypeId,0),6),\"Truck\") + (1 - parameterPercentTrucks) * accidentRate(override(overrideImprovementVC,calculatedImprovementVC),\"Fatality\",INDEX(facilityTypes,MATCH(inputFacilityType,facilityTypeId,0),6),\"Auto\"))  / 1000000 - FirstNonEmpty(inputImpactCrashRateAdjustment,defaultImpactCrashRateAdjustment) * override(overrideBaselineFatalityCrashes,calculatedBaselineFatalityCrashes)","v":{"$error":"#VALUE!"}},null,{"$f":"override(overrideImprovementFatalityCrashes,calculatedImprovementFatalityCrashes) - override(overrideBaselineFatalityCrashes,calculatedBaselineFatalityCrashes)","v":{"$error":"#VALUE!"}}]
[null,"Road Weather Management",null,null,null,null,null,null,null,"Number of Injury Crashes",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"override(overrideBaselineVMT,calculatedBaselineVMT) * ( parameterPercentTrucks *  accidentRate(override(overrideBaselineVC,calculatedBaselineVC),\"Injury\",INDEX(facilityTypes,MATCH(inputFacilityType,facilityTypeId,0),6),\"Truck\") + (1 - parameterPercentTrucks) * accidentRate(override(overrideBaselineVC,calculatedBaselineVC),\"Injury\",INDEX(facilityTypes,MATCH(inputFacilityType,facilityTypeId,0),6),\"Auto\"))  / 1000000","v":{"$error":"#VALUE!"}},null,null,null,{"$f":"override(overrideImprovementVMT,calculatedImprovementVMT) * ( parameterPercentTrucks *  accidentRate(override(overrideImprovementVC,calculatedImprovementVC),\"Injury\",INDEX(facilityTypes,MATCH(inputFacilityType,facilityTypeId,0),6),\"Truck\") + (1 - parameterPercentTrucks) * accidentRate(override(overrideImprovementVC,calculatedImprovementVC),\"Injury\",INDEX(facilityTypes,MATCH(inputFacilityType,facilityTypeId,0),6),\"Auto\"))  / 1000000 - FirstNonEmpty(inputImpactCrashRateAdjustment,defaultImpactCrashRateAdjustment) *override(overrideBaselineInjuryCrashes, calculatedBaselineInjuryCrashes)","v":{"$error":"#VALUE!"}},null,{"$f":"override(overrideImprovementInjuryCrashes,calculatedImprovementInjuryCrashes) - override(overrideBaselineInjuryCrashes,calculatedBaselineInjuryCrashes)","v":{"$error":"#VALUE!"}}]
[null,"Work Zone Management",null,null,null,null,null,null,null,"Number of Property Damage Only Crashes",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"override(overrideBaselineVMT,calculatedBaselineVMT) * ( parameterPercentTrucks *  accidentRate(override(overrideBaselineVC,calculatedBaselineVC),\"PDO\",INDEX(facilityTypes,MATCH(inputFacilityType,facilityTypeId,0),6),\"Truck\") + (1 - parameterPercentTrucks) * accidentRate(override(overrideBaselineVC,calculatedBaselineVC),\"PDO\",INDEX(facilityTypes,MATCH(inputFacilityType,facilityTypeId,0),6),\"Auto\"))  / 1000000","v":{"$error":"#VALUE!"}},null,null,null,{"$f":"override(overrideImprovementVMT,calculatedImprovementVMT) * ( parameterPercentTrucks *  accidentRate(override(overrideImprovementVC,calculatedImprovementVC),\"PDO\",INDEX(facilityTypes,MATCH(inputFacilityType,facilityTypeId,0),6),\"Truck\") + (1 - parameterPercentTrucks) * accidentRate(override(overrideImprovementVC,calculatedImprovementVC),\"PDO\",INDEX(facilityTypes,MATCH(inputFacilityType,facilityTypeId,0),6),\"Auto\"))  / 1000000 - FirstNonEmpty(inputImpactCrashRateAdjustment,defaultImpactCrashRateAdjustment)*override(overrideBaselinePDOCrashes,calculatedBaselinePDOCrashes)","v":{"$error":"#VALUE!"}},null,{"$f":"override(overrideImprovementPDOCrashes,calculatedImprovementPDOCrashes) - override(overrideBaselinePDOCrashes,calculatedBaselinePDOCrashes)","v":{"$error":"#VALUE!"}}]
[null,"Shared Use Mobility",null,null,null,null,null,null,null,"Fuel consumption (Gallons)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"override(overrideBaselineVMT,calculatedBaselineVMT) * (parameterPercentTrucks  / parameterFuelEconomyTruck + (1 - parameterPercentTrucks)  / parameterFuelEconomyAuto)","v":0},null,null,null,{"$f":"override(overrideImprovementVMT,calculatedImprovementVMT) * (parameterPercentTrucks  / parameterFuelEconomyTruck + (1 - parameterPercentTrucks)  / parameterFuelEconomyAuto) - FirstNonEmpty(inputImpactFuelUse,defaultImpactFuelUse) *override(overrideBaselineFuelUse,calculatedBaselineFuelUse)","v":0},null,{"$f":"override(overrideImprovementFuelUse,calculatedImprovementFuelUse) - override(overrideBaselineFuelUse,calculatedBaselineFuelUse)","v":0}]
[null,"Costs Summary"]
[null,"2) ESTIMATE BENEFITS",null,null,null,null,null,null,"Impacts Due to Strategy"]
[null,"Parameters",null,null,null,null,null,null,null,"Facility improvement models"]
[null,"Strategy Default Impacts",null,null,null,null,null,null,null,"Change in Capacity (%)",null,null,null,null,null,null,null,null,null,0]
[null,"Benefit Template",null,null,null,null,null,null,null,"Change in Speed (%)",null,null,null,null,null,null,null,null,null,0]
[null,"Arterial Strategies",null,null,null,null,null,null,null,"Change in # of Lanes",null,null,null,null,null,null,null,null,null,0]
[null,"Traffic Signal Control"]
[null,"Freeway Strategies",null,null,null,null,null,null,null,"Reduction in Crash Rate (%)",null,null,null,null,null,null,null,null,null,0.15]
[null,"Ramp Metering",null,null,null,null,null,null,null,"Reduction in Crash Duration(%)",null,null,null,null,null,null,null,null,null,0]
[null,"Traffic Incident Management"]
[null,"Traveler Information",null,null,null,null,null,null,null,"Reduction in Fuel Use (%)",null,null,null,null,null,null,null,null,null,0]
[null,"En-Route Traveler Information"]
[null,"Pre-Trip Traveler Information",null,null,null,null,null,null,null,"Traveler information models"]
[null,"Freight Strategies and Systems",null,null,null,null,null,null,null,"Percent time device is disseminating useful information",null,null,null,null,null,null,null,null,null,0]
[null,"Truck Only Lanes",null,null,null,null,null,null,null,"Percent drivers using information",null,null,null,null,null,null,null,null,null,0]
[null,"Compliance",null,null,null,null,null,null,null,"Minutes saved by drivers saving time",null,null,null,null,null,null,null,null,null,0]
[null,"Truck Parking and Reservation Systems"]
[null,"Climbing Lanes",null,null,null,null,null,null,"Reliability Benefit"]
[null,"Off Hours Delivery",null,null,null,null,null,null,null,"Average Person Hours of Buffer Time Travel Saved per Period",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($V$57>0,$V$57,-$AD$31*(Parameters!$P$24))","v":{"$error":"#VALUE!"}}]
[null,"Active Traffic Management"]
[null,"Variable Speed Limits",null,null,null,null,null,null,null,"Reliability Ratio - Auto",null,null,null,null,null,null,null,null,null,1]
[4,"Part-Time Shoulder Use",null,null,null,null,null,null,null,"Reliability Ratio - Truck",null,null,null,null,null,null,null,null,null,1.2]
[null,"Other Strategies",null,null,null,null,null,null,null,"$ Value of Person Hour (per hour) \"On-the-Clock\" Auto",null,null,null,null,null,null,null,null,null,{"$f":"parameterCommercialAutoValueOfTime","v":37.583482812499994}]
[null,"HOT Lanes",null,null,null,null,null,null,null,"$ Value of Person Hour (per hour) Other Auto",null,null,null,null,null,null,null,null,null,{"$f":"parameterAutoValueOfTime","v":15.291846874999997}]
[null,"Travel Demand Management",null,null,null,null,null,null,null,"$ Value of Vehicle Hour (per hour) Truck",null,null,null,null,null,null,null,null,null,{"$f":"parameterTruckValueOfTime","v":29.959097187499996}]
[null,"Road Weather Management"]
[null,"Work Zone Management",null,null,null,null,null,null,null,"Total Buffer Travel Time Benefit per Period",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($V$65>0,$V$65,IF($V$57>0,$V$57,$X$57)* ((parameterPercentTrucks*FirstNonZero(R63,T63)*FirstNonZero(R60,T60))  + (parameterPercentCommercialAuto * FirstNonZero(R61,T61) + (1 - parameterPercentCommercialAuto - parameterPercentTrucks) * FirstNonZero(R62,T62)*(FirstNonZero(R59,T59)))))","v":{"$error":"#VALUE!"}}]
[null,"Shared Use Mobility",null,null,null,null,null,null,"Travel Time"]
[null,"3) MY DEPLOYMENTS",null,null,null,null,null,null,null,"Average Person Hours of Travel Saved per Period",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"override(overrideChangePHT,-calculatedChangeVHT * parameterAverageAutoOccupancy)","v":{"$error":"#VALUE!"}}]
[null,"4) RESULTS TEMPLATE"]
[null,null,null,null,null,null,null,null,null,"$ Value of Person Hour (per hour) \"On-the-Clock\" Auto",null,null,null,null,null,null,null,null,null,{"$f":"parameterCommercialAutoValueOfTime","v":37.583482812499994}]
[null,null,null,null,null,null,null,null,null,"$ Value of Person Hour (per hour) Other Auto",null,null,null,null,null,null,null,null,null,{"$f":"parameterAutoValueOfTime","v":15.291846874999997}]
[null,null,null,null,null,null,null,null,null,"$ Value of Vehicle Hour (per hour) Truck",null,null,null,null,null,null,null,null,null,{"$f":"parameterTruckValueOfTime","v":29.959097187499996}]
[]
[null,null,null,null,null,null,null,null,null,"Total Recurring Travel Time Benefit per Period",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"override(overrideBenefitTravelTime,calculatedChangePHT * (parameterPercentTrucks*FirstNonZero(inputTruckValueOfTime,defaultTruckValueOfTime)  + parameterPercentCommercialAuto * FirstNonZero(inputCommercialAutoValueOfTime,defaultCommercialAutoValueOfTime) + (1 - parameterPercentCommercialAuto - parameterPercentTrucks) * FirstNonZero(inputAutoValueOfTime,defaultAutoValueOfTime) ))","v":{"$error":"#VALUE!"}}]
[null,null,null,null,null,null,null,null,"ATIS Time Savings"]
[null,null,null,null,null,null,null,null,null,"Total hours saved due to ATIS deployments",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"override(overrideATISTimeSavings,inputImpactATISPercentActive * inputImpactATISPercentUtilization * inputImpactATISMinutesSaved * inputLinkVolume / 60)","v":0}]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,"Travel Time Savings: Non-Recurring Delay"]
[null,null,null,null,null,null,null,null,null,"Average Total Person Hours of Non-Recurring Delay Saved per Period",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"override(overrideChangePersonDelay,(-inputLinkVolume*calculatedChangeDelay*inputLinkLength*parameterAverageAutoOccupancy) + calculatedATISTimeSavings)","v":{"$error":"#VALUE!"}}]
[]
[null,null,null,null,null,null,null,null,null,"$ Value of Person Hour (per hour of Delay) \"On-the-Clock\" Auto",null,null,null,null,null,null,null,null,null,{"$f":"parameterCommercialAutoValueOfTimeDelay","v":37.583482812499994}]
[null,null,null,null,null,null,null,null,null,"$ Value of Person Hour (per hour of Delay) Other Auto",null,null,null,null,null,null,null,null,null,{"$f":"parameterAutoValueOfTimeDelay","v":15.291846874999997}]
[null,null,null,null,null,null,null,null,null,"$ Value of Vehicle Hour (per hour of Delay) Truck",null,null,null,null,null,null,null,null,null,{"$f":"parameterTruckValueOfTimeDelay","v":29.959097187499996}]
[]
[null,null,null,null,null,null,null,null,null,"Total Non-Recurring Delay Benefit per Period",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"override(overrideBenefitNonRecurringDelay,calculatedChangePersonDelay * (parameterPercentTrucks*FirstNonZero(inputTruckValueOfTimeDelay,defaultTruckValueOfTimeDelay)  + parameterPercentCommercialAuto * FirstNonZero(inputCommercialAutoValueOfTimeDelay,defaultCommercialAutoValueOfTimeDelay) + (1 - parameterPercentCommercialAuto - parameterPercentTrucks) * FirstNonZero(inputAutoValueOfTimeDelay,defaultAutoValueOfTimeDelay) ))","v":{"$error":"#VALUE!"}}]
[null,null,null,null,null,null,null,null,"Energy"]
[null,null,null,null,null,null,null,null,null,"Average cost per gallon of fuel (excluding taxes)",null,null,null,null,null,null,null,null,null,{"$f":"parameterFuelCostGallon","v":2.82}]
[]
[null,null,null,null,null,null,null,null,null,"Total Fuel Savings Benefit",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"override(overrideBenefitFuel,-calculatedChangeFuelUse * FirstNonZero(inputFuelCostGallon,defaultFuelCostGallon))","v":0}]
[null,null,null,null,null,null,null,null,"Safety"]
[null,null,null,null,null,null,null,null,null,"$ Value of a Fatality Crash",null,null,null,null,null,null,null,null,null,{"$f":"parameterFatalityValuation","v":12282140.033562498}]
[null,null,null,null,null,null,null,null,null,"$ Value of a Injury Crash",null,null,null,null,null,null,null,null,null,{"$f":"parameterInjuryValuation","v":355842.35367187497}]
[null,null,null,null,null,null,null,null,null,"$ Value of a Property Damage Crash",null,null,null,null,null,null,null,null,null,{"$f":"parameterPDOValuation","v":12828.998015624999}]
[]
[null,null,null,null,null,null,null,null,null,"Total Modeled Crash Related Benefit per Period",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"override(overrideBenefitSafety,-calculatedChangeFatalityCrashes*FirstNonZero(inputFatalityValuation,defaultFatalityValuation)   +-calculatedChangeInjuryCrashes * FirstNonZero(inputInjuryValuation,defaultInjuryValuation) +-calculatedChangePDOCrashes * FirstNonZero(inputPDOValuation,defaultPDOValuation))","v":{"$error":"#VALUE!"}}]
[]
[null,null,null,null,null,null,null,null,null,"User Entered Benefit (Annual $'s)"]
[]
[null,null,null,null,null,null,null,null,null,"Number of Analysis Periods per Year",null,null,null,null,null,null,null,null,null,{"$f":"parameterAnalysisPeriodsPerYear","v":250}]
[]
[null,null,null,null,null,null,null,null,null,"TOTAL AVERAGE ANNUAL BENEFIT",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"override(overrideBenefitAverageAnnual,FirstNonZero(inputAnalysisPeriodsPerYear,defaultAnalysisPeriodsPerYear) * (calculatedBenefitTravelTime + calculatedBenefitNonRecurringDelay + calculatedBenefitSafety + calculatedBenefitFuel+IF($V$65>0,$V$65,$X$65)) + inputUserBenefit)","v":{"$error":"#VALUE!"}}]

{"sheet":"HOT  Lanes","index":61,"n_rows":115,"n_cols":40,"rows_kept":115,"cut":false,"hidden":false,"merged":[[50,29,50,30],[52,29,52,30],[36,29,36,30],[73,8,82,8],[73,21,73,22],[74,9,74,20],[74,21,74,22],[74,23,74,24],[76,9,76,16],[76,17,76,18],[76,19,76,20],[77,9,77,16],[77,17,77,18],[77,19,77,20],[78,9,78,16],[78,17,78,18],[78,19,78,20],[79,9,79,16],[79,17,79,18],[79,19,79,20],[80,9,80,16],[80,17,80,18],[80,19,80,20],[82,9,82,20],[55,29,55,30],[54,21,54,22],[54,23,54,24],[54,25,54,26],[54,27,54,28],[54,29,54,30],[56,23,56,24],[56,25,56,26],[56,27,56,28],[56,29,56,30],[56,21,56,22],[82,21,82,22],[82,23,82,24],[36,25,36,26],[36,27,36,28],[38,29,38,30],[39,9,39,20],[39,21,39,22],[39,23,39,24],[39,25,39,26],[39,27,39,28],[39,29,39,30],[38,21,38,22],[38,23,38,24],[38,25,38,26],[38,27,38,28],[47,25,48,26],[40,25,40,26],[40,29,40,30],[45,27,45,28],[43,21,43,22],[43,27,43,28],[57,23,57,24],[57,25,57,26],[57,27,57,28],[31,1,31,6],[50,1,50,6],[37,29,37,30],[24,17,24,18],[17,19,17,20],[24,19,24,20],[29,23,29,24],[29,27,29,28],[31,21,31,22],[31,23,31,24],[31,25,31,26],[31,27,31,28],[31,29,31,30],[17,17,17,18],[29,29,29,30],[28,25,29,26],[26,9,26,31],[28,21,29,22],[35,9,35,20],[35,29,35,30],[22,29,22,30],[34,29,34,30],[36,21,36,22],[36,23,36,24],[47,1,47,6],[30,1,30,6],[22,1,22,6],[34,9,34,20],[53,9,53,20],[56,9,56,20],[36,9,36,20],[59,1,59,6],[59,9,59,20],[38,1,38,6],[39,1,39,6],[57,1,57,6],[58,1,58,6],[38,9,38,20],[34,1,34,6],[36,1,36,6],[37,1,37,6],[31,9,31,20],[50,9,50,20],[26,1,26,6],[37,9,37,20],[53,1,53,6],[55,1,55,6],[33,1,33,6],[33,9,33,20],[37,21,37,22],[37,23,37,24],[37,25,37,26],[41,29,41,30],[63,27,63,28],[63,25,63,26],[63,29,63,30],[61,27,61,28],[61,25,61,26],[61,29,61,30],[62,9,62,20],[61,9,61,20],[62,23,62,24],[62,21,62,22],[62,27,62,28],[62,25,62,26],[62,29,62,30],[61,23,61,24],[61,21,61,22],[33,29,33,30],[45,9,45,20],[45,23,45,24],[45,21,45,22],[24,1,24,6],[24,9,24,16],[24,21,24,31],[22,23,22,24],[22,27,22,28],[20,1,20,6],[21,1,21,6],[21,17,21,18],[20,21,22,22],[20,25,22,26],[22,17,22,18],[23,1,23,6],[23,9,23,16],[23,17,23,18],[23,19,23,20],[23,23,23,24],[23,21,23,22],[23,27,23,28],[11,8,26,8],[23,25,23,26],[11,9,11,31],[12,9,12,16],[16,1,16,6],[14,17,14,18],[15,23,15,24],[15,27,15,28],[15,29,15,30],[17,9,17,16],[17,21,17,31],[16,9,16,16],[16,17,16,18],[16,19,16,20],[16,23,16,24],[16,21,16,22],[16,27,16,28],[16,25,16,26],[16,29,16,30],[15,17,15,18],[19,1,19,6],[17,1,17,6],[23,29,23,30],[25,1,25,6],[18,1,18,6],[33,21,33,22],[33,27,33,28],[33,25,33,26],[2,1,2,6],[3,1,3,6],[4,1,4,6],[5,1,5,6],[6,1,6,6],[6,9,6,16],[12,17,12,18],[12,19,12,31],[13,1,13,6],[7,1,7,6],[8,1,8,6],[9,1,9,6],[10,1,10,6],[11,1,11,6],[13,21,15,22],[13,25,15,26],[15,1,15,6],[14,1,14,6],[6,17,6,18],[12,1,12,6],[41,21,41,22],[41,27,41,28],[41,25,41,26],[27,1,27,6],[27,8,65,8],[27,9,27,31],[29,1,29,6],[30,29,30,30],[32,1,32,6],[32,9,32,20],[32,23,32,24],[32,21,32,22],[32,27,32,28],[32,25,32,26],[32,29,32,30],[30,9,30,20],[30,23,30,24],[30,21,30,22],[30,27,30,28],[30,25,30,26],[40,1,40,6],[40,9,40,20],[33,23,33,24],[53,29,53,30],[55,9,55,20],[55,21,55,22],[55,23,55,24],[55,25,55,26],[55,27,55,28],[34,21,34,22],[34,23,34,24],[34,25,34,26],[44,23,44,24],[44,21,44,22],[44,27,44,28],[44,25,44,26],[35,21,35,22],[35,23,35,24],[35,25,35,26],[35,27,35,28],[34,27,34,28],[43,25,43,26],[37,27,37,28],[45,1,45,6],[83,8,90,8],[83,9,83,24],[84,9,84,20],[84,21,84,22],[84,23,84,24],[87,9,87,16],[87,17,87,18],[87,19,87,20],[87,21,87,24],[88,9,88,16],[88,17,88,18],[88,19,88,20],[88,21,88,24],[85,9,85,24],[86,9,86,16],[86,17,86,18],[86,19,86,20],[86,21,86,24],[89,9,89,24],[90,9,90,20],[90,21,90,22],[90,23,90,24],[91,8,98,8],[91,9,91,24],[92,9,92,20],[92,21,92,22],[92,23,92,24],[96,9,96,16],[96,17,96,18],[96,19,96,20],[96,21,96,24],[97,9,97,24],[98,9,98,20],[98,21,98,22],[98,23,98,24],[93,9,93,24],[94,9,94,16],[94,17,94,18],[94,19,94,20],[94,21,94,24],[95,9,95,16],[95,17,95,18],[95,19,95,20],[95,21,95,24],[99,8,102,8],[99,9,99,24],[100,9,100,16],[100,17,100,18],[100,19,100,20],[100,21,100,24],[101,9,101,24],[102,9,102,20],[102,21,102,22],[102,23,102,24],[103,8,108,8],[103,9,103,24],[104,9,104,16],[104,17,104,18],[104,19,104,20],[104,21,104,24],[105,9,105,16],[105,17,105,18],[105,19,105,20],[105,21,105,24],[108,23,108,24],[114,23,114,24],[115,9,115,16],[115,17,115,18],[115,19,115,20],[115,21,115,22],[112,9,112,16],[112,17,112,18],[112,19,112,20],[114,9,114,16],[114,17,114,18],[114,19,114,20],[28,1,28,6],[114,21,114,22],[110,9,110,16],[110,17,110,18],[110,19,110,20],[110,21,110,22],[111,9,111,16],[111,17,111,18],[111,19,111,20],[111,21,111,22],[108,9,108,20],[108,21,108,22],[109,9,109,16],[109,17,109,18],[109,19,109,20],[109,21,109,22],[106,9,106,16],[106,17,106,18],[106,19,106,20],[106,21,106,24],[107,9,107,16],[107,17,107,18],[107,19,107,24],[54,9,54,20],[10,33,10,36],[11,34,11,35],[12,34,12,35],[13,34,13,35],[14,34,14,35],[15,34,15,35],[16,34,16,35],[17,34,17,35],[18,34,18,35],[19,34,19,35],[20,34,20,35],[21,34,21,35],[22,34,22,35],[23,34,23,35],[24,34,24,35],[25,34,25,35],[26,34,26,35],[27,34,27,35],[28,34,28,35],[29,34,29,35],[30,34,30,35],[31,34,31,35],[32,34,32,35],[33,34,33,35],[34,34,34,35],[36,34,36,35],[37,34,37,35],[65,34,65,35],[49,34,49,35],[50,34,50,35],[51,34,51,35],[52,34,52,35],[53,34,53,35],[55,34,55,35],[56,34,56,35],[59,34,59,35],[60,34,60,35],[57,34,57,35],[58,34,58,35],[61,34,61,35],[54,34,54,35],[62,34,62,35],[63,34,63,35],[64,34,64,35],[56,1,56,6],[58,29,58,30],[64,9,64,20],[64,23,64,24],[64,21,64,22],[64,27,64,28],[64,25,64,26],[64,29,64,30],[63,9,63,20],[63,23,63,24],[63,21,63,22],[58,9,58,20],[58,21,58,22],[58,23,58,24],[58,25,58,26],[61,1,61,6],[57,29,57,30],[48,1,48,6],[48,23,48,24],[48,27,48,28],[48,29,48,30],[49,1,49,6],[49,9,49,20],[35,1,35,6],[54,1,54,6],[60,9,60,20],[60,23,60,24],[60,21,60,22],[60,27,60,28],[60,25,60,26],[41,9,41,20],[53,25,53,26],[53,27,53,28],[42,23,42,24],[42,21,42,22],[42,27,42,28],[42,25,42,26],[41,23,41,24],[43,1,43,6],[43,9,43,20],[43,23,43,24],[46,1,46,6],[59,27,59,28],[60,29,60,30],[59,23,59,24],[60,1,60,6],[50,21,50,22],[51,27,51,28],[51,25,51,26],[51,29,51,30],[52,1,52,6],[50,27,50,28],[57,9,57,20],[57,21,57,22],[59,25,59,26],[59,29,59,30],[58,27,58,28],[50,23,50,24],[50,25,50,26],[49,23,49,24],[49,21,49,22],[49,27,49,28],[49,25,49,26],[49,29,49,30],[47,21,48,22],[66,1,66,6],[52,9,52,20],[59,21,59,22],[51,1,51,6],[51,9,51,20],[51,23,51,24],[51,21,51,22],[53,21,53,22],[53,23,53,24],[65,9,65,31],[66,8,72,8],[67,9,67,15],[52,23,52,24],[52,21,52,22],[52,27,52,28],[52,25,52,26],[67,1,67,6],[68,9,68,16],[68,17,68,18],[68,19,68,20],[62,1,62,6],[63,1,63,6],[64,1,64,6],[65,1,65,6],[47,34,47,35],[48,34,48,35],[45,29,45,30],[43,29,43,30],[44,1,44,6],[44,9,44,20],[44,29,44,30],[38,34,38,35],[39,34,39,35],[40,34,40,35],[41,34,41,35],[42,34,42,35],[43,34,43,35],[44,34,44,35],[45,34,45,35],[46,34,46,35],[40,23,40,24],[40,21,40,22],[40,27,40,28],[42,1,42,6],[42,9,42,20],[42,29,42,30],[41,1,41,6],[45,25,45,26]]}
[]
[null,"Navigation",null,null,null,null,null,null,{"$f":"openingScreenTitle","v":"FHWA Tool for Operations Benefit/Cost (TOPS-BC):  Version 4.0"}]
[null,"Back",null,null,null,null,null,null,"Estimate Benefits of TSM&O Strategies"]
[null,"OPENING SCREEN",null,null,null,null,null,null,{"$f":"+'ATM - VSL'!I4","v":"(Please note, some cells will show error codes before the User enters data in the required Green Cells)"}]
[null,"GENERAL TOOL OVERVIEW",null,null,null,null,null,null,null,"HOT Lanes "]
[null,"WHAT'S NEW"]
[null,"LIST OF ALL WORKSHEETS",null,null,null,null,null,null,null,"Length of Analysis Period (Hours)",null,null,null,null,null,null,null,3]
[null,"1) ESTIMATE COSTS"]
[null,"Cost Default Matrix"]
[null,"Cost Template",null,null,null,null,null,null,"Cost Information"]
[null,"Traveler Information",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Iterative Model Run Overview"]
[null,"En-Route Traveler Information",null,null,null,null,null,null,"Facility Characteristics",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Title","Link Volume",null,"Result"]
[null,"Pre-Trip Traveler Information",null,null,null,null,null,null,null,"Link Facility Type",3,null,null,null,null,null,null,2]
[null,"Traffic Signal Systems (TSS)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Baseline Override",null,null,null,"Improvement Override"]
[null,"Preset Timing",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Freeway General Purpose Volume"]
[null,"Traffic Actuated Timing",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Freeway General Purpose Number of Lanes",null,null,null,null,null,null,"Baseline",null,null,null,"Improvement",null,"Change"]
[null,"Central Control ",null,null,null,null,null,null,null,"Freeway General Purpose Capacity",null,null,null,null,null,null,null,null,null,{"$f":"inputAnalysisPeriodHours*inputGeneralPurposeNumberOfLanes*INDEX(facilityTypes,MATCH(inputFacilityType,facilityTypeId,0),3)","v":0},null,null,null,{"$f":"FirstNonZero(inputGeneralPurposeCapacity,defaultGeneralPurposeCapacity)","v":0},null,null,null,{"$f":"calculatedBaselineGeneralPurposeCapacity","v":0},null,{"$f":"override(overrideImprovementGeneralPurposeCapacity,calculatedImprovementGeneralPurposeCapacity)-override(overrideBaselineGeneralPurposeCapacity,calculatedBaselineGeneralPurposeCapacity)","v":0}]
[null,"Transit Signal Priority",null,null,null,null,null,null,null,"General Purpose Free Flow Speed (MPH) ",null,null,null,null,null,null,null,null,null,{"$f":"INDEX(facilityTypes,MATCH(inputFacilityType,facilityTypeId,0),4)","v":55}]
[null,"Ramp Metering ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"`"]
[null,"Central Control",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Freeway Link Length"]
[null,"Traffic Actuated",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Baseline Override",null,null,null,"Improvement Override"]
[null,"Preset Timing",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Freeway HOV Volume"]
[null,"Freight Strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Freeway HOV Number of Lanes",null,null,null,null,null,null,"Baseline",null,null,null,"Improvement",null,"Change"]
[null,"Truck Only Lanes",null,null,null,null,null,null,null,"Freeway HOV Capacity",null,null,null,null,null,null,null,null,null,{"$f":"inputAnalysisPeriodHours*inputHOVNumberOfLanes*INDEX(facilityTypes,MATCH(inputFacilityType,facilityTypeId,0),3)","v":0},null,null,null,{"$f":"FirstNonZero(inputHOVCapacity,defaultHOVCapacity)","v":0},null,null,null,{"$f":"override(overrideBaselineHOVCapacity,calculatedBaselineHOVCapacity) * (1 + FirstNonEmpty(inputImpactCapacity,defaultImpactCapacity))","v":0},null,{"$f":"override(overrideImprovementHOVCapacity,calculatedImprovementHOVCapacity)-override(overrideBaselineHOVCapacity,calculatedBaselineHOVCapacity)","v":0}]
[null,"Compliance",null,null,null,null,null,null,null,"HOV Free Flow Speed (MPH) ",null,null,null,null,null,null,null,null,null,{"$f":"INDEX(facilityTypes,MATCH(inputFacilityType,facilityTypeId,0),4)","v":55}]
[null,"Truck Parking and Reservation Systems"]
[null,"Climbing Lanes"]
[null,"Off Hours Delivery",null,null,null,null,null,null,"Facility Performance"]
[null,"Active Traffic Management",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Baseline Override",null,null,null,"Improvement Override"]
[null,"Variable Speed Limits",null,null,null,null,null,null,null,null,null,null,null,"Freeway General Purpose Performance",null,null,null,null,null,null,null,null,null,"Baseline",null,null,null,"Improvement",null,"Change"]
[null,"Part-Time Shoulder Use",null,null,null,null,null,null,null,"Congested Speed",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(0=override(overrideBaselineGeneralPurposeCapacity,calculatedBaselineGeneralPurposeCapacity),0,FirstNonZero(inputGeneralPurposeFFS,defaultGeneralPurposeFFS) * speedFromVC(inputGeneralPurposeVolume/override(overrideBaselineGeneralPurposeCapacity,calculatedBaselineGeneralPurposeCapacity),OFFSET(vcCurves,MATCH(INDEX(facilityTypes,MATCH(inputFacilityType,facilityTypeId,0),5),INDIRECT(\"Parameters!\"&ADDRESS(ROW(vcCurves),COLUMN(vcCurves))&\":\"&ADDRESS(ROW(vcCurves)+ROWS(vcCurves),COLUMN(vcCurves))),0) - 1,0)))","v":0},null,null,null,{"$f":"IF(0=override(overrideImprovementGeneralPurposeCapacity,calculatedImprovementGeneralPurposeCapacity),0,FirstNonZero(inputGeneralPurposeFFS,defaultGeneralPurposeFFS) * speedFromVC(calculatedImprovementGeneralPurposeVolume/override(overrideImprovementGeneralPurposeCapacity,calculatedImprovementGeneralPurposeCapacity),OFFSET(vcCurves,MATCH(INDEX(facilityTypes,MATCH(inputFacilityType,facilityTypeId,0),5),INDIRECT(\"Parameters!\"&ADDRESS(ROW(vcCurves),COLUMN(vcCurves))&\":\"&ADDRESS(ROW(vcCurves)+ROWS(vcCurves),COLUMN(vcCurves))),0)-1,0)))","v":0},null,{"$f":"override(overrideImprovementGeneralPurposeSpeed,calculatedImprovementGeneralPurposeSpeed)-override(overrideBaselineGeneralPurposeSpeed,calculatedBaselineGeneralPurposeSpeed)","v":0}]
[null,"Other Strategies",null,null,null,null,null,null,null,"Volume",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"inputGeneralPurposeVolume","v":0},null,null,null,{"$f":"calculatedBaselineGeneralPurposeVolume - (calculatedImprovementHOVVolume-calculatedBaselineHOVVolume)","v":0}]
[null,"Traffic Incident Management",null,null,null,null,null,null,null,"Vehicles Miles Traveled (VMT)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"inputGeneralPurposeVolume*inputLinkLength","v":0},null,null,null,{"$f":"calculatedImprovementGeneralPurposeVolume*inputLinkLength","v":0},null,{"$f":"override(overrideImprovementGeneralPurposeVMT,calculatedImprovementGeneralPurposeVMT)-override(overrideBaselineGeneralPurposeVMT,calculatedBaselineGeneralPurposeVMT)","v":0}]
[null,"Travel Demand Management",null,null,null,null,null,null,null,"V/C",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(0=override(overrideBaselineGeneralPurposeCapacity,calculatedBaselineGeneralPurposeCapacity),0,inputGeneralPurposeVolume/override(overrideBaselineGeneralPurposeCapacity,calculatedBaselineGeneralPurposeCapacity))","v":0},null,null,null,{"$f":"IF(0=override(overrideBaselineGeneralPurposeCapacity,calculatedBaselineGeneralPurposeCapacity),0,calculatedImprovementGeneralPurposeVolume/override(overrideBaselineGeneralPurposeCapacity,calculatedBaselineGeneralPurposeCapacity))","v":0},null,{"$f":"override(overrideImprovementGeneralPurposeVC,calculatedImprovementGeneralPurposeVC)-override(overrideBaselineGeneralPurposeVC,calculatedBaselineGeneralPurposeVC)","v":0}]
[null,"HOT Lanes",null,null,null,null,null,null,null,"TTI(m)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((IF(V41>0,V41,X41)/IF(overrideBaselineGeneralPurposeSpeed<0,overrideBaselineGeneralPurposeSpeed,calculatedBaselineGeneralPurposeSpeed))/(IF(V41>0,V41,X41)/IF(inputGeneralPurposeFFS>0,inputGeneralPurposeFFS,defaultGeneralPurposeFFS)),0)","v":0},null,null,null,{"$f":"IFERROR((IF(Z41>0,Z41,AB41)/IF(overrideImprovementGeneralPurposeSpeed<0,overrideImprovementGeneralPurposeSpeed,calculatedImprovementGeneralPurposeSpeed))/(IF(Z41>0,Z41,AB41)/IF(inputGeneralPurposeFFS>0,inputGeneralPurposeFFS,defaultGeneralPurposeFFS)),0)","v":0},null,{"$f":"IF(Z35>0,Z35,AB35)-IF(V35>0,V35,X35)","v":0}]
[null,"Road Weather Management",null,null,null,null,null,null,null,"TTI(50)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($V$36>0,$V$36,(4.01224/((1+EXP(1.7417-0.93677*IF($V$35>0,$V$35,$X$35)))^(1/0.82741))))","v":0.40220698000728722},null,null,null,{"$f":"IF($Z$36>0,$Z$36,(4.01224/((1+EXP(1.7417-0.93677*IF($Z$35>0,$Z$35,$AB$35)))^(1/0.82741))))","v":0.40220698000728722},null,{"$f":"IF($Z$36>0,$Z$36,$AB$36)-IF($V$36>0,$V$36,$X$36)","v":0}]
[null,"Work Zone Management",null,null,null,null,null,null,null,"TTI(80)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($V$37>0,$V$37,(5.3746/((1+EXP(-1.5782-0.85867*IF($V$36>0,$V$36,$X$36)))^(1/0.04953))))","v":0.34258408674922602},null,null,null,{"$f":"IF($Z$37>0,$Z$37,(5.3746/((1+EXP(-1.5782-0.85867*IF($Z$36>0,$Z$36,$AB$36)))^(1/0.04953))))","v":0.34258408674922602},null,{"$f":"IF($Z$37>0,$Z$37,$AB$37)-IF($V$37>0,$V$37,$X$37)","v":0}]
[null,"Shared Use Mobility",null,null,null,null,null,null,null,"TTI(95)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($V$38>0,$V$38,1+3.67*LN(IF($V$36>0,$V$36,$X$36)))","v":-2.3425936013197157},null,null,null,{"$f":"IF($Z$38>0,$Z$38,1+3.67*LN(IF($Z$36>0,$Z$36,$AB$36)))","v":-2.3425936013197157},null,{"$f":"IF($Z$38>0,$Z$38,$AB$38)-IF($V$38>0,$V$38,$X$38)","v":0}]
[null,"Costs Summary",null,null,null,null,null,null,null,"Total Buffer Time at TTI(80)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($V$37>0,$V$37,$X$37)-IF($V$36>0,$V$36,$X$36))*override(overrideBaselineGeneralPurposeVHT,calculatedBaselineVHT)","v":0},null,null,null,{"$f":"(IF($Z$37>0,$Z$37,$AB$37)-IF($Z$36>0,$Z$36,$AB$36))*override(overrideImprovementHOVVHT,calculatedImprovementHOVVHT)","v":0},null,{"$f":"IF($Z$39>0,$Z$39,$AB$39)-IF($V$39>0,$V$39,$X$39)","v":0}]
[null,"2) ESTIMATE BENEFITS",null,null,null,null,null,null,null,"Total Buffer Time at TTI(95)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($V$38>0,$V$38,$X$38)-IF($V$36>0,$V$36,$X$36))*override(overrideBaselineGeneralPurposeVHT,calculatedBaselineVHT)","v":0},null,null,null,{"$f":"(IF($Z$38>0,$Z$38,$AB$38)-IF($Z$36>0,$Z$36,$AB$36))*override(overrideImprovementGeneralPurposeVHT,calculatedImprovementGeneralPurposeVHT)","v":0},null,{"$f":"IF($Z$40>0,$Z$40,$AB$40)-IF($V$40>0,$V$40,$X$40)","v":0}]
[null,"Parameters",null,null,null,null,null,null,null,"Vehicle Hours of Travel",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(0=override(overrideBaselineGeneralPurposeSpeed,calculatedBaselineGeneralPurposeSpeed),0,(override(overrideBaselineGeneralPurposeVMT,calculatedBaselineGeneralPurposeVMT)/(override(overrideBaselineGeneralPurposeSpeed,calculatedBaselineGeneralPurposeSpeed)/60))/60)","v":0},null,null,null,{"$f":"IF(0=override(overrideImprovementGeneralPurposeSpeed,calculatedImprovementGeneralPurposeSpeed),0,(override(overrideImprovementGeneralPurposeVMT,calculatedImprovementGeneralPurposeVMT)/(override(overrideImprovementGeneralPurposeSpeed,calculatedImprovementGeneralPurposeSpeed)/60))/60)","v":0},null,{"$f":"override(overrideImprovementGeneralPurposeVHT,calculatedImprovementGeneralPurposeVHT)-override(overrideBaselineGeneralPurposeVHT,calculatedBaselineGeneralPurposeVHT)","v":0}]
[null,"Strategy Default Impacts",null,null,null,null,null,null,null,"Incident Related Delay (hours) per vehicle per mile",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(0=override(overrideBaselineGeneralPurposeCapacity,calculatedBaselineGeneralPurposeCapacity),0,ttrDelayRate(INT(ROUND(inputAnalysisPeriodHours,0)),override(overrideBaselineGeneralPurposeVC,calculatedBaselineGeneralPurposeVC ),OFFSET(incidentDelayRates,MATCH(INT(ROUND(inputAnalysisPeriodHours,0)),INDIRECT(\"Parameters!\"&ADDRESS(ROW(incidentDelayRates),COLUMN(incidentDelayRates))&\":\"&ADDRESS(ROW(incidentDelayRates)+ROWS(incidentDelayRates),COLUMN(incidentDelayRates))),0),0),inputGeneralPurposeNumberOfLanes))","v":0},null,null,null,{"$f":"IF(0=override(overrideImprovementGeneralPurposeCapacity,calculatedImprovementGeneralPurposeCapacity),0,ttrDelayRate(INT(ROUND(inputAnalysisPeriodHours,0)),(calculatedImprovementGeneralPurposeVolume * INT(ROUND(inputAnalysisPeriodHours,0)) / override(overrideImprovementGeneralPurposeCapacity,calculatedImprovementGeneralPurposeCapacity) ),OFFSET(incidentDelayRates,MATCH(INT(ROUND(inputAnalysisPeriodHours,0)),INDIRECT(\"Parameters!\"&ADDRESS(ROW(incidentDelayRates),COLUMN(incidentDelayRates))&\":\"&ADDRESS(ROW(incidentDelayRates)+ROWS(incidentDelayRates),COLUMN(incidentDelayRates))),0),0),inputGeneralPurposeNumberOfLanes))","v":0},null,{"$f":"override(overrideImprovementGeneralPurposeDelay,calculatedImprovementGeneralPurposeDelay) - override(overrideBaselineGeneralPurposeDelay,calculatedBaselineGeneralPurposeDelay)","v":0}]
[null,"Benefit Template",null,null,null,null,null,null,null,"Number of Fatality Crashes",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"override(overrideBaselineGeneralPurposeVMT,calculatedBaselineGeneralPurposeVMT) * ( parameterPercentTrucks *  accidentRate(override(overrideBaselineGeneralPurposeVC,calculatedBaselineGeneralPurposeVC),\"Fatality\",INDEX(facilityTypes,MATCH(inputFacilityType,facilityTypeId,0),6),\"Truck\") + (1 - parameterPercentTrucks) * accidentRate(override(overrideBaselineGeneralPurposeVC,calculatedBaselineGeneralPurposeVC),\"Fatality\",INDEX(facilityTypes,MATCH(inputFacilityType,facilityTypeId,0),6),\"Auto\"))  / 100000000","v":0},null,null,null,{"$f":"override(overrideImprovementGeneralPurposeVMT,calculatedImprovementGeneralPurposeVMT) * ( parameterPercentTrucks *  accidentRate(override(overrideImprovementGeneralPurposeVC,calculatedImprovementGeneralPurposeVC),\"Fatality\",INDEX(facilityTypes,MATCH(inputFacilityType,facilityTypeId,0),6),\"Truck\") + (1 - parameterPercentTrucks) * accidentRate(override(overrideImprovementGeneralPurposeVC,calculatedImprovementGeneralPurposeVC),\"Fatality\",INDEX(facilityTypes,MATCH(inputFacilityType,facilityTypeId,0),6),\"Auto\"))  / 100000000","v":0},null,{"$f":"override(overrideImprovementGeneralPurposeFatalityCrashes,calculatedImprovementGeneralPurposeFatalityCrashes)-override(overrideBaselineGeneralPurposeFatalityCrashes,calculatedBaselineGeneralPurposeFatalityCrashes)","v":0}]
[null,"Arterial Strategies",null,null,null,null,null,null,null,"Number of Injury Crashes",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"override(overrideBaselineGeneralPurposeVMT,calculatedBaselineGeneralPurposeVMT) * ( parameterPercentTrucks *  accidentRate(override(overrideBaselineGeneralPurposeVC,calculatedBaselineGeneralPurposeVC),\"Injury\",INDEX(facilityTypes,MATCH(inputFacilityType,facilityTypeId,0),6),\"Truck\") + (1 - parameterPercentTrucks) * accidentRate(override(overrideBaselineGeneralPurposeVC,calculatedBaselineGeneralPurposeVC),\"Injury\",INDEX(facilityTypes,MATCH(inputFacilityType,facilityTypeId,0),6),\"Auto\"))  / 100000000","v":0},null,null,null,{"$f":"override(overrideImprovementGeneralPurposeVMT,calculatedImprovementGeneralPurposeVMT) * ( parameterPercentTrucks *  accidentRate(override(overrideImprovementGeneralPurposeVC,calculatedImprovementGeneralPurposeVC),\"Injury\",INDEX(facilityTypes,MATCH(inputFacilityType,facilityTypeId,0),6),\"Truck\") + (1 - parameterPercentTrucks) * accidentRate(override(overrideImprovementGeneralPurposeVC,calculatedImprovementGeneralPurposeVC),\"Injury\",INDEX(facilityTypes,MATCH(inputFacilityType,facilityTypeId,0),6),\"Auto\"))  / 100000000","v":0},null,{"$f":"override(overrideImprovementGeneralPurposeInjuryCrashes,calculatedImprovementGeneralPurposeInjuryCrashes)-override(overrideBaselineGeneralPurposeInjuryCrashes,calculatedBaselineGeneralPurposeInjuryCrashes)","v":0}]
[null,"Traffic Signal Control",null,null,null,null,null,null,null,"Number of Property Damage Only Crashes",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"override(overrideBaselineGeneralPurposeVMT,calculatedBaselineGeneralPurposeVMT) * ( parameterPercentTrucks *  accidentRate(override(overrideBaselineGeneralPurposeVC,calculatedBaselineGeneralPurposeVC),\"PDO\",INDEX(facilityTypes,MATCH(inputFacilityType,facilityTypeId,0),6),\"Truck\") + (1 - parameterPercentTrucks) * accidentRate(override(overrideBaselineGeneralPurposeVC,calculatedBaselineGeneralPurposeVC),\"PDO\",INDEX(facilityTypes,MATCH(inputFacilityType,facilityTypeId,0),6),\"Auto\"))  / 100000000","v":0},null,null,null,{"$f":"override(overrideImprovementGeneralPurposeVMT,calculatedImprovementGeneralPurposeVMT) * ( parameterPercentTrucks *  accidentRate(override(overrideImprovementGeneralPurposeVC,calculatedImprovementGeneralPurposeVC),\"PDO\",INDEX(facilityTypes,MATCH(inputFacilityType,facilityTypeId,0),6),\"Truck\") + (1 - parameterPercentTrucks) * accidentRate(override(overrideImprovementGeneralPurposeVC,calculatedImprovementGeneralPurposeVC),\"PDO\",INDEX(facilityTypes,MATCH(inputFacilityType,facilityTypeId,0),6),\"Auto\"))  / 100000000","v":0},null,{"$f":"override(overrideImprovementGeneralPurposePDOCrashes,calculatedImprovementGeneralPurposePDOCrashes)-override(overrideBaselineGeneralPurposePDOCrashes,calculatedBaselineGeneralPurposePDOCrashes)","v":0}]
[null,"Freeway Strategies",null,null,null,null,null,null,null,"Fuel consumption (Gallons)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"override(overrideBaselineGeneralPurposeVMT,calculatedBaselineGeneralPurposeVMT) * (parameterPercentTrucks  / parameterFuelEconomyTruck + (1 - parameterPercentTrucks)  / parameterFuelEconomyAuto)","v":0},null,null,null,{"$f":"override(overrideImprovementGeneralPurposeVMT,calculatedImprovementGeneralPurposeVMT) * (parameterPercentTrucks  / parameterFuelEconomyTruck + (1 - parameterPercentTrucks)  / parameterFuelEconomyAuto)","v":0},null,{"$f":"override(overrideImprovementGeneralPurposeFuelUse,calculatedImprovementGeneralPurposeFuelUse) - override(overrideBaselineGeneralPurposeFuelUse,calculatedBaselineGeneralPurposeFuelUse)","v":0}]
[null,"Ramp Metering"]
[null,"Traffic Incident Management",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Baseline Override",null,null,null,"Improvement Override"]
[null,"Traveler Information",null,null,null,null,null,null,null,null,null,null,null,"Freeway HOV Performance",null,null,null,null,null,null,null,null,null,"Baseline",null,null,null,"Improvement",null,"Change"]
[null,"En-Route Traveler Information",null,null,null,null,null,null,null,"Congested Speed",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(0=override(overrideBaselineHOVCapacity,calculatedBaselineHOVCapacity),0,FirstNonZero(inputHOVFFS,defaultHOVFFS) * speedFromVC(inputHOVVolume/override(overrideBaselineHOVCapacity,calculatedBaselineHOVCapacity),OFFSET(vcCurves,MATCH(INDEX(facilityTypes,MATCH(inputFacilityType,facilityTypeId,0),5),INDIRECT(\"Parameters!\"&ADDRESS(ROW(vcCurves),COLUMN(vcCurves))&\":\"&ADDRESS(ROW(vcCurves)+ROWS(vcCurves),COLUMN(vcCurves))),0) - 1,0)))","v":0},null,null,null,{"$f":"IF(0=override(overrideBaselineHOVCapacity,calculatedBaselineHOVCapacity),0,FirstNonZero(inputHOVFFS,defaultHOVFFS) * speedFromVC(calculatedImprovementHOVVolume/override(overrideBaselineHOVCapacity,calculatedBaselineHOVCapacity),OFFSET(vcCurves,MATCH(INDEX(facilityTypes,MATCH(inputFacilityType,facilityTypeId,0),5),INDIRECT(\"Parameters!\"&ADDRESS(ROW(vcCurves),COLUMN(vcCurves))&\":\"&ADDRESS(ROW(vcCurves)+ROWS(vcCurves),COLUMN(vcCurves))),0)-1,0)))","v":0},null,{"$f":"override(overrideImprovementHOVSpeed,calculatedImprovementHOVSpeed)-override(overrideBaselineHOVSpeed,calculatedBaselineHOVSpeed)","v":0}]
[null,"Pre-Trip Traveler Information",null,null,null,null,null,null,null,"Volume",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"inputHOVVolume","v":0},null,null,null,{"$f":"calculatedBaselineHOVVolume + IF(\"\"=inputImpactCapacity,InduceVolume(calculatedBaselineGeneralPurposeVolume,calculatedBaselineHOVVolume,calculatedBaselineGeneralPurposeCapacity,calculatedBaselineHOVCapacity,1),InduceBYCapacity(calculatedBaselineGeneralPurposeVolume,calculatedBaselineHOVVolume,calculatedBaselineGeneralPurposeCapacity,calculatedBaselineHOVCapacity,calculatedImprovementHOVCapacity,1,OFFSET(vcCurves,MATCH(INDEX(facilityTypes,MATCH(inputFacilityType,facilityTypeId,0),5),INDIRECT(\"Parameters!\"&ADDRESS(ROW(vcCurves),COLUMN(vcCurves))&\":\"&ADDRESS(ROW(vcCurves)+ROWS(vcCurves),COLUMN(vcCurves))),0)-1,0)))","v":0}]
[null,"Freight Strategies and Systems",null,null,null,null,null,null,null,"Vehicles Miles Traveled (VMT)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"inputHOVVolume*inputLinkLength","v":0},null,null,null,{"$f":"calculatedImprovementHOVVolume*inputLinkLength","v":0},null,{"$f":"override(overrideImprovementHOVVMT,calculatedImprovementHOVVMT)-override(overrideBaselineHOVVMT,calculatedBaselineHOVVMT)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"+calculatedChangeGeneralPurposeVMT+calculatedChangeHOVVMT","v":0}]
[null,"Truck Only Lanes",null,null,null,null,null,null,null,"V/C",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(0=override(overrideBaselineHOVCapacity,calculatedBaselineHOVCapacity),0,inputHOVVolume/override(overrideBaselineHOVCapacity,calculatedBaselineHOVCapacity))","v":0},null,null,null,{"$f":"IF(0=override(overrideBaselineHOVCapacity,calculatedBaselineHOVCapacity),0,calculatedImprovementHOVVolume/override(overrideBaselineHOVCapacity,calculatedBaselineHOVCapacity))","v":0},null,{"$f":"override(overrideImprovementHOVVC,calculatedImprovementHOVVC)-override(overrideBaselineHOVVC,calculatedBaselineHOVVC)","v":0}]
[null,"Compliance",null,null,null,null,null,null,null,"TTI(m)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((IF(V60>0,V60,X60)/IF(overrideBaselineHOVSpeed<0,overrideBaselineHOVSpeed,calculatedBaselineHOVSpeed))/(IF(V60>0,V60,X60)/IF(inputHOVFFS>0,inputHOVFFS,defaultHOVFFS)),0)","v":0},null,null,null,{"$f":"IFERROR((IF(Z60>0,Z60,AB60)/IF(overrideImprovementHOVSpeed<0,overrideImprovementHOVSpeed,calculatedImprovementHOVSpeed))/(IF(Z60>0,Z60,AB60)/IF(inputHOVFFS>0,inputHOVFFS,defaultHOVFFS)),0)","v":0},null,{"$f":"IF(Z54>0,Z54,AB54)-IF(V54>0,V54,X54)","v":0}]
[null,"Truck Parking and Reservation Systems",null,null,null,null,null,null,null,"TTI(50)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($V$55>0,$V$55,(4.01224/((1+EXP(1.7417-0.93677*IF($V$54>0,$V$54,$X$54)))^(1/0.82741))))","v":0.40220698000728722},null,null,null,{"$f":"IF($Z$55>0,$Z$55,(4.01224/((1+EXP(1.7417-0.93677*IF($Z$54>0,$Z$54,$AB$54)))^(1/0.82741))))","v":0.40220698000728722},null,{"$f":"IF($Z$36>0,$Z$36,$AB$36)-IF($V$36>0,$V$36,$X$36)","v":0}]
[null,"Climbing Lanes",null,null,null,null,null,null,null,"TTI(80)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($V$56>0,$V$56,(5.3746/((1+EXP(-1.5782-0.85867*IF($V$55>0,$V$55,$X$55)))^(1/0.04953))))","v":0.34258408674922602},null,null,null,{"$f":"IF($Z$56>0,$Z$56,(5.3746/((1+EXP(-1.5782-0.85867*IF($Z$55>0,$Z$55,$AB$55)))^(1/0.04953))))","v":0.34258408674922602},null,{"$f":"IF($Z$37>0,$Z$37,$AB$37)-IF($V$37>0,$V$37,$X$37)","v":0}]
[null,"Off Hours Delivery",null,null,null,null,null,null,null,"TTI(95)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($V$57>0,$V$57,1+3.67*LN(IF($V$55>0,$V$55,$X$55)))","v":-2.3425936013197157},null,null,null,{"$f":"IF($Z$57>0,$Z$57,1+3.67*LN(IF($Z$55>0,$Z$55,$AB$55)))","v":-2.3425936013197157},null,{"$f":"IF($Z$38>0,$Z$38,$AB$38)-IF($V$38>0,$V$38,$X$38)","v":0}]
[null,"Active Traffic Management",null,null,null,null,null,null,null,"Total Buffer Time at TTI(80)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($V$56>0,$V$56,$X$56)-IF($V$55>0,$V$55,$X$55))*override(overrideBaselineHOVVHT,calculatedBaselineHOVVHT)","v":0},null,null,null,{"$f":"(IF($Z$56>0,$Z$56,$AB$56)-IF($Z$55>0,$Z$55,$AB$55))*override(overrideImprovementHOVVHT,calculatedImprovementHOVVHT)","v":0},null,{"$f":"IF($Z$39>0,$Z$39,$AB$39)-IF($V$39>0,$V$39,$X$39)","v":0}]
[null,"Variable Speed Limits",null,null,null,null,null,null,null,"Total Buffer Time at TTI(95)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($V$57>0,$V$57,$X$57)-IF($V$55>0,$V$55,$X$55))*override(overrideBaselineHOVVHT,calculatedBaselineHOVVHT)","v":0},null,null,null,{"$f":"(IF($Z$57>0,$Z$57,$AB$57)-IF($Z$55>0,$Z$55,$AB$55))*override(overrideImprovementHOVVHT,calculatedImprovementHOVVHT)","v":0},null,{"$f":"IF($Z$40>0,$Z$40,$AB$40)-IF($V$40>0,$V$40,$X$40)","v":0}]
[null,"Part-Time Shoulder Use",null,null,null,null,null,null,null,"Vehicle Hours of Travel",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(0=override(overrideBaselineHOVSpeed,calculatedBaselineHOVSpeed),0,(override(overrideBaselineHOVVMT,calculatedBaselineHOVVMT)/(override(overrideBaselineHOVSpeed,calculatedBaselineHOVSpeed)/60))/60)","v":0},null,null,null,{"$f":"IF(0=override(overrideImprovementHOVSpeed,calculatedImprovementHOVSpeed),0,(override(overrideImprovementHOVVMT,calculatedImprovementHOVVMT)/(override(overrideImprovementHOVSpeed,calculatedImprovementHOVSpeed)/60))/60)","v":0},null,{"$f":"override(overrideImprovementHOVVHT,calculatedImprovementHOVVHT)-override(overrideBaselineHOVVHT,calculatedBaselineHOVVHT)","v":0}]
[null,"Other Strategies",null,null,null,null,null,null,null,"Incident Related Delay (hours) per vehicle per mile",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(0=override(overrideBaselineHOVCapacity,calculatedBaselineHOVCapacity),0,ttrDelayRate(INT(ROUND(inputAnalysisPeriodHours,0)),override(overrideBaselineHOVVC,calculatedBaselineHOVVC ),OFFSET(incidentDelayRates,MATCH(INT(ROUND(inputAnalysisPeriodHours,0)),INDIRECT(\"Parameters!\"&ADDRESS(ROW(incidentDelayRates),COLUMN(incidentDelayRates))&\":\"&ADDRESS(ROW(incidentDelayRates)+ROWS(incidentDelayRates),COLUMN(incidentDelayRates))),0),0),inputHOVNumberOfLanes))","v":0},null,null,null,{"$f":"IF(0=override(overrideBaselineHOVCapacity,calculatedBaselineHOVCapacity),0,ttrDelayRate(INT(ROUND(inputAnalysisPeriodHours,0)),(calculatedImprovementHOVVolume * INT(ROUND(inputAnalysisPeriodHours,0)) / override(overrideBaselineHOVCapacity,calculatedBaselineHOVCapacity) ),OFFSET(incidentDelayRates,MATCH(INT(ROUND(inputAnalysisPeriodHours,0)),INDIRECT(\"Parameters!\"&ADDRESS(ROW(incidentDelayRates),COLUMN(incidentDelayRates))&\":\"&ADDRESS(ROW(incidentDelayRates)+ROWS(incidentDelayRates),COLUMN(incidentDelayRates))),0),0),inputHOVNumberOfLanes))","v":0},null,{"$f":"override(overrideImprovementHOVDelay,calculatedImprovementHOVDelay) - override(overrideBaselineHOVDelay,calculatedBaselineHOVDelay)","v":0}]
[4,"HOT Lanes",null,null,null,null,null,null,null,"Number of Fatality Crashes",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"override(overrideBaselineHOVVMT,calculatedBaselineHOVVMT) * ( parameterPercentTrucks *  accidentRate(override(overrideBaselineHOVVC,calculatedBaselineHOVVC),\"Fatality\",INDEX(facilityTypes,MATCH(inputFacilityType,facilityTypeId,0),6),\"Truck\") + (1 - parameterPercentTrucks) * accidentRate(override(overrideBaselineHOVVC,calculatedBaselineHOVVC),\"Fatality\",INDEX(facilityTypes,MATCH(inputFacilityType,facilityTypeId,0),6),\"Auto\"))  / 1000000","v":0},null,null,null,{"$f":"override(overrideImprovementHOVVMT,calculatedImprovementHOVVMT) * ( parameterPercentTrucks *  accidentRate(override(overrideImprovementHOVVC,calculatedImprovementHOVVC),\"Fatality\",INDEX(facilityTypes,MATCH(inputFacilityType,facilityTypeId,0),6),\"Truck\") + (1 - parameterPercentTrucks) * accidentRate(override(overrideImprovementHOVVC,calculatedImprovementHOVVC),\"Fatality\",INDEX(facilityTypes,MATCH(inputFacilityType,facilityTypeId,0),6),\"Auto\"))  / 1000000","v":0},null,{"$f":"override(overrideImprovementHOVFatalityCrashes,calculatedImprovementHOVFatalityCrashes)-override(overrideBaselineHOVFatalityCrashes,calculatedBaselineHOVFatalityCrashes)","v":0}]
[null,"Travel Demand Management",null,null,null,null,null,null,null,"Number of Injury Crashes",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"override(overrideBaselineHOVVMT,calculatedBaselineHOVVMT) * ( parameterPercentTrucks *  accidentRate(override(overrideBaselineHOVVC,calculatedBaselineHOVVC),\"Injury\",INDEX(facilityTypes,MATCH(inputFacilityType,facilityTypeId,0),6),\"Truck\") + (1 - parameterPercentTrucks) * accidentRate(override(overrideBaselineHOVVC,calculatedBaselineHOVVC),\"Injury\",INDEX(facilityTypes,MATCH(inputFacilityType,facilityTypeId,0),6),\"Auto\"))  / 1000000","v":0},null,null,null,{"$f":"override(overrideImprovementHOVVMT,calculatedImprovementHOVVMT) * ( parameterPercentTrucks *  accidentRate(override(overrideImprovementHOVVC,calculatedImprovementHOVVC),\"Injury\",INDEX(facilityTypes,MATCH(inputFacilityType,facilityTypeId,0),6),\"Truck\") + (1 - parameterPercentTrucks) * accidentRate(override(overrideImprovementHOVVC,calculatedImprovementHOVVC),\"Injury\",INDEX(facilityTypes,MATCH(inputFacilityType,facilityTypeId,0),6),\"Auto\"))  / 1000000","v":0},null,{"$f":"override(overrideImprovementHOVInjuryCrashes,calculatedImprovementHOVInjuryCrashes)-override(overrideBaselineHOVInjuryCrashes,calculatedBaselineHOVInjuryCrashes)","v":0}]
[null,"Road Weather Management",null,null,null,null,null,null,null,"Number of Property Damage Only Crashes",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"override(overrideBaselineHOVVMT,calculatedBaselineHOVVMT) * ( parameterPercentTrucks *  accidentRate(override(overrideBaselineHOVVC,calculatedBaselineHOVVC),\"PDO\",INDEX(facilityTypes,MATCH(inputFacilityType,facilityTypeId,0),6),\"Truck\") + (1 - parameterPercentTrucks) * accidentRate(override(overrideBaselineHOVVC,calculatedBaselineHOVVC),\"PDO\",INDEX(facilityTypes,MATCH(inputFacilityType,facilityTypeId,0),6),\"Auto\"))  / 1000000","v":0},null,null,null,{"$f":"override(overrideImprovementHOVVMT,calculatedImprovementHOVVMT) * ( parameterPercentTrucks *  accidentRate(override(overrideImprovementHOVVC,calculatedImprovementHOVVC),\"PDO\",INDEX(facilityTypes,MATCH(inputFacilityType,facilityTypeId,0),6),\"Truck\") + (1 - parameterPercentTrucks) * accidentRate(override(overrideImprovementHOVVC,calculatedImprovementHOVVC),\"PDO\",INDEX(facilityTypes,MATCH(inputFacilityType,facilityTypeId,0),6),\"Auto\"))  / 1000000","v":0},null,{"$f":"override(overrideImprovementHOVPDOCrashes,calculatedImprovementHOVPDOCrashes)-override(overrideBaselineHOVPDOCrashes,calculatedBaselineHOVPDOCrashes)","v":0}]
[null,"Work Zone Management",null,null,null,null,null,null,null,"Fuel consumption (Gallons)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"override(overrideBaselineHOVVMT,calculatedBaselineHOVVMT) * (parameterPercentTrucks  / parameterFuelEconomyTruck + (1 - parameterPercentTrucks)  / parameterFuelEconomyAuto)","v":0},null,null,null,{"$f":"override(overrideImprovementHOVVMT,calculatedImprovementHOVVMT) * (parameterPercentTrucks  / parameterFuelEconomyTruck + (1 - parameterPercentTrucks)  / parameterFuelEconomyAuto)","v":0},null,{"$f":"override(overrideImprovementHOVFuelUse,calculatedImprovementHOVFuelUse) - override(overrideBaselineHOVFuelUse,calculatedBaselineHOVFuelUse)","v":0}]
[null,"Shared Use Mobility"]
[null,"3) MY DEPLOYMENTS",null,null,null,null,null,null,"Impacts Due to Strategy"]
[null,"4) RESULTS TEMPLATE",null,null,null,null,null,null,null,"Facility improvement models"]
[null,null,null,null,null,null,null,null,null,"Change in HOV Capacity (%)",null,null,null,null,null,null,null,null,null,0]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,"Reliability Benefit"]
[null,null,null,null,null,null,null,null,null,"Average Person Hours of Buffer Time Travel Saved per Period",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($V$75>0,$V$75,(-$AD$39+(-$AD$58))*(Parameters!$P$24))","v":0}]
[]
[null,null,null,null,null,null,null,null,null,"Reliability Ratio - Auto",null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,"Reliability Ratio - Truck",null,null,null,null,null,null,null,null,null,1.2]
[null,null,null,null,null,null,null,null,null,"$ Value of Person Hour (per hour) \"On-the-Clock\" Auto",null,null,null,null,null,null,null,null,null,{"$f":"parameterCommercialAutoValueOfTime","v":37.583482812499994}]
[null,null,null,null,null,null,null,null,null,"$ Value of Person Hour (per hour) Other Auto",null,null,null,null,null,null,null,null,null,{"$f":"parameterAutoValueOfTime","v":15.291846874999997}]
[null,null,null,null,null,null,null,null,null,"$ Value of Vehicle Hour (per hour) Truck",null,null,null,null,null,null,null,null,null,{"$f":"parameterTruckValueOfTime","v":29.959097187499996}]
[]
[null,null,null,null,null,null,null,null,null,"Total Buffer Travel Time Benefit per Period",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($V$83>0,$V$83,IF($V$75>0,$V$75,$X$75)* ((parameterPercentTrucks*FirstNonZero(R81,T81)*FirstNonZero(R78,T78))  + (parameterPercentCommercialAuto * FirstNonZero(R79,T79) + (1 - parameterPercentCommercialAuto - parameterPercentTrucks) * FirstNonZero(R80,T80)*(FirstNonZero(R77,T77)))))","v":0}]
[null,null,null,null,null,null,null,null,"Travel Time"]
[null,null,null,null,null,null,null,null,null,"Average Person Hours of Travel Saved per Period",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"override(overrideChangePHT,(-calculatedChangeGeneralPurposeVHT - calculatedChangeHOVVHT) * parameterAverageAutoOccupancy)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,"$ Value of Person Hour (per hour) \"On-the-Clock\" Auto",null,null,null,null,null,null,null,null,null,{"$f":"parameterCommercialAutoValueOfTime","v":37.583482812499994}]
[null,null,null,null,null,null,null,null,null,"$ Value of Person Hour (per hour) Other Auto",null,null,null,null,null,null,null,null,null,{"$f":"parameterAutoValueOfTime","v":15.291846874999997}]
[null,null,null,null,null,null,null,null,null,"$ Value of Vehicle Hour (per hour) Truck",null,null,null,null,null,null,null,null,null,{"$f":"parameterTruckValueOfTime","v":29.959097187499996}]
[]
[null,null,null,null,null,null,null,null,null,"Total Recurring (Non-delay) Travel Time Benefit per Period",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"override(overrideBenefitTravelTime,calculatedChangePHT * (parameterPercentTrucks*FirstNonZero(inputTruckValueOfTime,defaultTruckValueOfTime)  + parameterPercentCommercialAuto * FirstNonZero(inputCommercialAutoValueOfTime,defaultCommercialAutoValueOfTime) + (1 - parameterPercentCommercialAuto - parameterPercentTrucks) * FirstNonZero(inputAutoValueOfTime,defaultAutoValueOfTime) ))","v":0}]
[null,null,null,null,null,null,null,null,"Travel Time Savings: Non-Recurring Delay"]
[null,null,null,null,null,null,null,null,null,"Average Total Person Hours of Incident Related Delay Saved per Period",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"override(overrideChangePersonDelay,((-inputGeneralPurposeVolume*calculatedChangeGeneralPurposeDelay - inputHOVVolume * calculatedChangeHOVDelay)*inputLinkLength*parameterAverageAutoOccupancy) )","v":0}]
[]
[null,null,null,null,null,null,null,null,null,"$ Value of Person Hour (per hour of Delay) \"On-the-Clock\" Auto",null,null,null,null,null,null,null,null,null,{"$f":"parameterCommercialAutoValueOfTimeDelay","v":37.583482812499994}]
[null,null,null,null,null,null,null,null,null,"$ Value of Person Hour (per hour of Delay) Other Auto",null,null,null,null,null,null,null,null,null,{"$f":"parameterAutoValueOfTimeDelay","v":15.291846874999997}]
[null,null,null,null,null,null,null,null,null,"$ Value of Vehicle Hour (per hour of Delay) Truck",null,null,null,null,null,null,null,null,null,{"$f":"parameterTruckValueOfTimeDelay","v":29.959097187499996}]
[]
[null,null,null,null,null,null,null,null,null,"Total Incident Related Delay Benefit per Period",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"override(overrideBenefitNonRecurringDelay,calculatedChangePersonDelay * (parameterPercentTrucks*FirstNonZero(inputTruckValueOfTimeDelay,defaultTruckValueOfTimeDelay)  + parameterPercentCommercialAuto * FirstNonZero(inputCommercialAutoValueOfTimeDelay,defaultCommercialAutoValueOfTimeDelay) + (1 - parameterPercentCommercialAuto - parameterPercentTrucks) * FirstNonZero(inputAutoValueOfTimeDelay,defaultAutoValueOfTimeDelay) ))","v":0}]
[null,null,null,null,null,null,null,null,"Energy"]
[null,null,null,null,null,null,null,null,null,"Average cost per gallon of fuel (excluding taxes)",null,null,null,null,null,null,null,null,null,{"$f":"parameterFuelCostGallon","v":2.82}]
[]
[null,null,null,null,null,null,null,null,null,"Total Fuel Savings Benefit",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"override(overrideBenefitFuel,(-calculatedChangeGeneralPurposeFuelUse - calculatedChangeHOVFuelUse)* FirstNonZero(inputFuelCostGallon,defaultFuelCostGallon))","v":0}]
[null,null,null,null,null,null,null,null,"Safety"]
[null,null,null,null,null,null,null,null,null,"$ Value of a Fatality Crash",null,null,null,null,null,null,null,null,null,{"$f":"parameterFatalityValuation","v":12282140.033562498}]
[null,null,null,null,null,null,null,null,null,"$ Value of a Injury Crash",null,null,null,null,null,null,null,null,null,{"$f":"parameterInjuryValuation","v":355842.35367187497}]
[null,null,null,null,null,null,null,null,null,"$ Value of a Property Damage Crash",null,null,null,null,null,null,null,null,null,{"$f":"parameterPDOValuation","v":12828.998015624999}]
[]
[null,null,null,null,null,null,null,null,null,"Total Modeled Crash Related Benefit per Period",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"override(overrideBenefitSafety,-calculatedChangeGeneralPurposeFatalityCrashes*FirstNonZero(inputFatalityValuation,defaultFatalityValuation)   +-calculatedChangeGeneralPurposeInjuryCrashes * FirstNonZero(inputInjuryValuation,defaultInjuryValuation) +-calculatedChangeGeneralPurposePDOCrashes * FirstNonZero(inputPDOValuation,defaultPDOValuation))","v":0}]
[]
[null,null,null,null,null,null,null,null,null,"User Entered Benefit (Annual $'s)"]
[]
[null,null,null,null,null,null,null,null,null,"Number of Analysis Periods per Year",null,null,null,null,null,null,null,null,null,{"$f":"parameterAnalysisPeriodsPerYear","v":250}]
[]
[null,null,null,null,null,null,null,null,null,"TOTAL AVERAGE ANNUAL BENEFIT",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"override(overrideBenefitAverageAnnual,FirstNonZero(inputAnalysisPeriodsPerYear,defaultAnalysisPeriodsPerYear) * (calculatedBenefitTravelTime + calculatedBenefitNonRecurringDelay + calculatedBenefitSafety + calculatedBenefitFuel+IF($V$83>0,$V$83,$X$83)) + inputUserBenefit)","v":0}]

{"sheet":"Travel Demand Management ","index":62,"n_rows":105,"n_cols":38,"rows_kept":105,"cut":false,"hidden":false,"merged":[[62,1,62,6],[63,1,63,6],[64,1,64,6],[65,1,65,6],[66,1,66,6],[64,9,64,20],[64,21,64,22],[64,23,64,24],[30,1,30,6],[31,1,31,6],[55,1,55,6],[56,1,56,6],[57,1,57,6],[58,1,58,6],[59,1,59,6],[60,1,60,6],[61,1,61,6],[60,9,60,16],[60,17,60,18],[60,19,60,20],[61,9,61,16],[61,17,61,18],[61,19,61,20],[62,9,62,16],[26,25,26,26],[26,27,26,28],[30,35,30,36],[31,35,31,36],[30,29,30,30],[31,9,31,20],[31,21,31,22],[31,23,31,24],[31,25,31,26],[31,27,31,28],[31,29,31,30],[30,9,30,20],[30,21,30,22],[30,23,30,24],[30,25,30,26],[30,27,30,28],[26,9,26,20],[26,21,26,22],[26,23,26,24],[44,1,44,6],[43,9,43,16],[43,17,43,18],[43,19,43,20],[28,9,28,20],[28,21,28,22],[28,23,28,24],[28,25,28,26],[28,27,28,28],[29,25,29,26],[29,27,29,28],[39,1,39,6],[38,9,38,31],[35,27,35,28],[35,25,35,26],[41,23,47,31],[45,1,45,6],[41,9,41,16],[42,9,42,16],[42,17,42,18],[42,19,42,20],[37,1,37,6],[36,9,36,20],[36,23,36,24],[36,21,36,22],[41,17,41,18],[41,19,41,20],[29,9,29,20],[29,21,29,22],[29,23,29,24],[26,1,26,6],[28,1,28,6],[29,1,29,6],[40,1,40,6],[38,1,38,6],[37,9,37,20],[53,17,53,18],[53,19,53,20],[55,8,64,8],[55,21,55,22],[56,9,56,20],[56,21,56,22],[56,23,56,24],[58,9,58,16],[58,17,58,18],[62,17,62,18],[62,19,62,20],[58,19,58,20],[59,9,59,16],[59,17,59,18],[59,19,59,20],[65,8,72,8],[65,9,65,24],[66,9,66,20],[66,21,66,22],[69,21,69,24],[70,9,70,16],[70,17,70,18],[70,21,70,24],[67,9,67,24],[68,9,68,16],[68,17,68,18],[68,19,68,20],[68,21,68,24],[99,9,99,16],[99,17,99,18],[99,19,99,20],[99,21,99,22],[96,9,96,16],[96,17,96,18],[96,19,96,20],[66,23,66,24],[69,9,69,16],[69,17,69,18],[69,19,69,20],[72,9,72,20],[72,21,72,22],[71,9,71,24],[70,19,70,20],[72,23,72,24],[104,23,104,24],[100,9,100,16],[100,17,100,18],[100,19,100,20],[100,21,100,22],[101,9,101,16],[101,17,101,18],[101,19,101,20],[101,21,101,22],[105,9,105,16],[105,17,105,18],[105,19,105,20],[105,21,105,22],[102,9,102,16],[102,17,102,18],[102,19,102,20],[104,9,104,16],[104,17,104,18],[104,19,104,20],[104,21,104,22],[93,8,98,8],[93,9,93,24],[94,9,94,16],[94,17,94,18],[94,19,94,20],[94,21,94,24],[95,9,95,16],[95,17,95,18],[95,19,95,20],[95,21,95,24],[98,23,98,24],[98,9,98,20],[98,21,98,22],[96,21,96,24],[97,9,97,16],[97,17,97,18],[97,19,97,24],[89,8,92,8],[89,9,89,24],[90,9,90,16],[90,17,90,18],[90,19,90,20],[90,21,90,24],[91,9,91,24],[92,9,92,20],[92,21,92,22],[92,23,92,24],[81,8,88,8],[81,9,81,24],[82,9,82,20],[82,21,82,22],[82,23,82,24],[86,9,86,16],[86,17,86,18],[86,19,86,20],[86,21,86,24],[87,9,87,24],[88,9,88,20],[88,21,88,22],[88,23,88,24],[83,9,83,24],[84,9,84,16],[84,17,84,18],[84,19,84,20],[84,21,84,24],[85,9,85,16],[85,17,85,18],[85,19,85,20],[85,21,85,24],[73,8,80,8],[73,9,73,24],[74,9,74,20],[74,21,74,22],[74,23,74,24],[75,9,75,24],[76,9,76,24],[77,9,77,24],[78,9,78,24],[79,9,79,24],[80,9,80,24],[48,9,48,16],[48,17,48,18],[48,19,48,20],[46,1,46,6],[45,9,45,16],[45,17,45,18],[45,19,45,20],[47,1,47,6],[46,9,46,16],[46,17,46,18],[46,19,46,20],[39,8,54,8],[41,1,41,6],[40,9,40,15],[42,1,42,6],[53,1,53,6],[52,9,52,16],[52,17,52,18],[52,19,52,20],[43,1,43,6],[51,17,51,18],[51,19,51,20],[54,1,54,6],[53,9,53,16],[50,9,50,15],[52,1,52,6],[51,9,51,16],[29,29,29,30],[25,1,25,6],[37,29,37,30],[35,1,35,6],[35,29,35,30],[34,9,34,20],[34,23,34,24],[34,21,34,22],[34,27,34,28],[34,25,34,26],[34,29,34,30],[34,1,34,6],[36,27,36,28],[36,25,36,26],[36,29,36,30],[36,1,36,6],[35,9,35,20],[35,23,35,24],[35,21,35,22],[48,1,48,6],[49,1,49,6],[21,21,22,22],[21,25,22,26],[33,9,33,20],[33,23,33,24],[33,21,33,22],[33,27,33,28],[33,25,33,26],[25,29,25,30],[33,1,33,6],[32,9,32,20],[32,23,32,24],[32,21,32,22],[32,27,32,28],[32,25,32,26],[32,29,32,30],[32,1,32,6],[25,9,25,20],[25,23,25,24],[25,21,25,22],[25,27,25,28],[25,25,25,26],[33,29,33,30],[26,29,26,30],[28,29,28,30],[23,29,23,30],[24,1,24,6],[24,9,24,20],[24,23,24,24],[24,21,24,22],[24,27,24,28],[24,25,24,26],[24,29,24,30],[23,1,23,6],[23,23,23,24],[23,21,23,22],[23,27,23,28],[23,25,23,26],[7,1,7,6],[8,1,8,6],[14,29,14,30],[18,1,18,6],[18,9,18,16],[16,29,16,30],[17,1,17,6],[17,9,17,31],[22,23,22,24],[22,27,22,28],[22,29,22,30],[19,1,19,6],[19,9,19,31],[20,1,20,6],[20,9,20,31],[21,1,21,6],[21,9,21,16],[21,17,21,18],[22,1,22,6],[16,9,16,16],[16,17,16,18],[16,19,16,20],[16,23,16,24],[16,21,16,22],[11,8,19,8],[11,9,11,31],[12,1,12,6],[12,9,12,16],[12,17,12,18],[12,19,12,31],[13,1,13,6],[14,1,14,6],[14,9,14,16],[14,17,14,18],[14,19,14,20],[14,23,14,24],[14,27,14,28],[13,25,14,26],[13,21,14,22],[16,27,16,28],[16,25,16,26],[18,17,18,18],[18,19,18,20],[18,21,18,31],[9,1,9,6],[15,25,15,26],[15,29,15,30],[16,1,16,6],[20,8,38,8],[2,1,2,6],[3,1,3,6],[4,1,4,6],[5,1,5,6],[6,1,6,6],[6,9,6,16],[15,9,15,16],[22,9,22,20],[23,9,23,20],[6,17,6,18],[15,1,15,6],[15,17,15,18],[15,19,15,20],[15,23,15,24],[15,21,15,22],[15,27,15,28],[10,1,10,6],[27,1,27,6],[11,1,11,6],[10,34,10,37],[11,35,11,36],[12,35,12,36],[13,35,13,36],[14,35,14,36],[15,35,15,36],[16,35,16,36],[17,35,17,36],[18,35,18,36],[19,35,19,36],[20,35,20,36],[21,35,21,36],[22,35,22,36],[23,35,23,36],[24,35,24,36],[25,35,25,36],[26,35,26,36],[28,35,28,36],[27,35,27,36],[67,1,67,6],[42,32,42,33],[41,32,41,33],[29,35,29,36],[32,35,32,36],[33,35,33,36],[27,9,27,20],[27,21,27,22],[27,23,27,24],[27,25,27,26],[27,27,27,28],[27,29,27,30],[37,23,37,24],[37,21,37,22],[37,27,37,28],[37,25,37,26],[40,22,40,29],[34,35,34,36],[35,35,35,36],[36,35,36,36],[37,35,37,36],[38,35,38,36],[50,1,50,6],[51,1,51,6]]}
[]
[null,"Navigation",null,null,null,null,null,null,{"$f":"openingScreenTitle","v":"FHWA Tool for Operations Benefit/Cost (TOPS-BC):  Version 4.0"}]
[null,"Back",null,null,null,null,null,null,"Estimate Benefits of TSM&O Strategies"]
[null,"OPENING SCREEN",null,null,null,null,null,null,{"$f":"+'ATM - VSL'!I4","v":"(Please note, some cells will show error codes before the User enters data in the required Green Cells)"}]
[null,"GENERAL TOOL OVERVIEW",null,null,null,null,null,null,null,"Travel Demand Management"]
[null,"WHAT'S NEW"]
[null,"LIST OF ALL WORKSHEETS",null,null,null,null,null,null,null,"Length of Analysis Period (Hours)",null,null,null,null,null,null,null,3]
[null,"1) ESTIMATE COSTS"]
[null,"Cost Default Matrix"]
[null,"Cost Template",null,null,null,null,null,null,"Cost Information"]
[null,"Traveler Information",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Iterative Model Run Overview"]
[null,"En-Route Traveler Information",null,null,null,null,null,null,"Facility Characteristics",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Title","Link Volume",null,"Result"]
[null,"Pre-Trip Traveler Information",null,null,null,null,null,null,null,"Link Facility Type",3,null,null,null,null,null,null,2]
[null,"Traffic Signal Systems (TSS)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Baseline Override",null,null,null,"Improvement Override"]
[null,"Preset Timing",null,null,null,null,null,null,null,"Link Length (Miles)",null,null,null,null,null,null,null,null,null,null,null,null,null,"Baseline",null,null,null,"Improvement",null,"Change"]
[null,"Traffic Actuated Timing",null,null,null,null,null,null,null,"Total Number of Lanes",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"inputLaneCount","v":0},null,null,null,{"$f":"inputLaneCount + FirstNonEmpty(inputImpactLaneCount,defaultImpactLaneCount)","v":0},null,{"$f":"override(overrideImprovementLaneCount,calculatedImprovementLaneCount)-override(overrideBaselineLaneCount,calculatedBaselineLaneCount)","v":0}]
[null,"Central Control ",null,null,null,null,null,null,null,"Link Capacity (All Lanes - Per Period)",null,null,null,null,null,null,null,null,null,{"$f":"inputAnalysisPeriodHours*inputLaneCount*INDEX(facilityTypes,MATCH(inputFacilityType,facilityTypeId,0),3)","v":0},null,null,null,{"$f":"FirstNonZero(inputLinkCapacity,defaultLinkCapacity)","v":0},null,null,null,{"$f":"calculatedBaselineCapacity * (1 + FirstNonEmpty(inputImpactCapacity,defaultImpactCapacity)) + FirstNonEmpty(inputImpactLaneCount,defaultImpactLaneCount ) * calculatedBaselineCapacity / inputLaneCount","v":{"$error":"#DIV/0!"}},null,{"$f":"override(overrideImprovementCapacity,calculatedImprovementCapacity)-override(overrideBaselineCapacity,calculatedBaselineCapacity)","v":{"$error":"#VALUE!"}}]
[null,"Transit Signal Priority"]
[null,"Ramp Metering ",null,null,null,null,null,null,null,"Free Flow Speed (MPH) ",null,null,null,null,null,null,null,null,null,{"$f":"INDEX(facilityTypes,MATCH(inputFacilityType,facilityTypeId,0),4)","v":55},null,null,null,null,null,null,null,null,null,null,null,null,null,"`","`"]
[null,"Central Control"]
[null,"Traffic Actuated",null,null,null,null,null,null,"Facility Performance"]
[null,"Preset Timing",null,null,null,null,null,null,null,"Link Volume (Per Period)",null,null,null,null,null,null,null,null,null,null,null,"Baseline Override",null,null,null,"Improvement Override"]
[null,"Freight Strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Baseline",null,null,null,"Improvement",null,"Change"]
[null,"Truck Only Lanes",null,null,null,null,null,null,null,"Congested Speed",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FirstNonZero(inputFFS,defaultFFS) * speedFromVC(inputLinkVolume/override(overrideBaselineCapacity,calculatedBaselineCapacity),OFFSET(vcCurves,MATCH(INDEX(facilityTypes,MATCH(inputFacilityType,facilityTypeId,0),5),INDIRECT(\"Parameters!\"&ADDRESS(ROW(vcCurves),COLUMN(vcCurves))&\":\"&ADDRESS(ROW(vcCurves)+ROWS(vcCurves),COLUMN(vcCurves))),0) - 1,0))","v":{"$error":"#VALUE!"}},null,null,null,{"$f":"FirstNonZero(inputFFS,defaultFFS) * speedFromVC(inputLinkVolume/override(overrideImprovementCapacity,calculatedImprovementCapacity),OFFSET(vcCurves,MATCH(INDEX(facilityTypes,MATCH(inputFacilityType,facilityTypeId,0),5),INDIRECT(\"Parameters!\"&ADDRESS(ROW(vcCurves),COLUMN(vcCurves))&\":\"&ADDRESS(ROW(vcCurves)+ROWS(vcCurves),COLUMN(vcCurves))),0)-1,0)) + FirstNonEmpty(inputImpactSpeedChange,defaultImpactSpeedChange)* override(overrideBaselineSpeed,calculatedBaselineSpeed)","v":{"$error":"#VALUE!"}},null,{"$f":"override(overrideImprovementSpeed,calculatedImprovementSpeed)-override(overrideBaselineSpeed,calculatedBaselineSpeed)","v":{"$error":"#VALUE!"}}]
[null,"Compliance",null,null,null,null,null,null,null,"Vehicles Miles Traveled (VMT)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"inputLinkVolume*inputLinkLength","v":0},null,null,null,{"$f":"inputLinkVolume*(1-IF(inputImpactLaneCount>0,R44,T44))*inputLinkLength","v":0},null,{"$f":"override(overrideImprovementVMT,calculatedImprovementVMT)-override(overrideBaselineVMT,calculatedBaselineVMT)","v":0}]
[null,"Truck Parking and Reservation Systems",null,null,null,null,null,null,null,"V/C",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"inputLinkVolume/override(overrideBaselineCapacity,calculatedBaselineCapacity)","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"inputLinkVolume/override(overrideImprovementCapacity,calculatedImprovementCapacity)","v":{"$error":"#VALUE!"}},null,{"$f":"override(overrideImprovementVC,calculatedImprovementVC)-override(overrideBaselineVC,calculatedBaselineVC)","v":{"$error":"#VALUE!"}}]
[null,"Climbing Lanes",null,null,null,null,null,null,null,"TTI(m)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((IF(V33>0,V33,X33)/IF(overrideBaselineSpeed<0,overrideBaselineSpeed,calculatedBaselineSpeed))/(IF(V33>0,V33,X33)/IF(inputFFS>0,inputFFS,defaultFFS)),0)","v":0},null,null,null,{"$f":"IFERROR((IF(Z33>0,Z33,AB33)/IF(overrideImprovementSpeed<0,overrideImprovementSpeed,calculatedImprovementSpeed))/(IF(Z33>0,Z33,AB33)/IF(inputFFS>0,inputFFS,defaultFFS)),0)","v":0},null,{"$f":"IF($Z$27>0,$Z$27,$AB$27)-IF($V$27>0,$V$27,$X$27)","v":0}]
[null,"Off Hours Delivery",null,null,null,null,null,null,null,"TTI(50)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($V$28>0,$V$28,(4.01224/((1+EXP(1.7417-0.93677*IF($V$27>0,$V$27,$X$27)))^(1/0.82741))))","v":0.40220698000728722},null,null,null,{"$f":"IF($Z$28>0,$Z$28,(4.01224/((1+EXP(1.7417-0.93677*IF($Z$27>0,$Z$27,$AB$27)))^(1/0.82741))))","v":0.40220698000728722},null,{"$f":"IF($Z$28>0,$Z$28,$AB$28)-IF($V$28>0,$V$28,$X$28)","v":0}]
[null,"Active Traffic Management",null,null,null,null,null,null,null,"TTI(80)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($V$29>0,$V$29,(5.3746/((1+EXP(-1.5782-0.85867*IF($V$28>0,$V$28,$X$28)))^(1/0.04953))))","v":0.34258408674922602},null,null,null,{"$f":"IF($Z$29>0,$Z$29,(5.3746/((1+EXP(-1.5782-0.85867*IF($Z$28>0,$Z$28,$AB$28)))^(1/0.04953))))","v":0.34258408674922602},null,{"$f":"IF($Z$28>0,$Z$28,$AB$28)-IF($V$28>0,$V$28,$X$28)","v":0}]
[null,"Variable Speed Limits",null,null,null,null,null,null,null,"TTI(95)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($V$30>0,$V$30,1+3.67*LN(IF($V$28>0,$V$28,$X$28)))","v":-2.3425936013197157},null,null,null,{"$f":"IF($Z$30>0,$Z$30,1+3.67*LN(IF($Z$28>0,$Z$28,$AB$28)))","v":-2.3425936013197157},null,{"$f":"IF($Z$29>0,$Z$29,$AB$29)-IF($V$29>0,$V$29,$X$29)","v":0}]
[null,"Part-Time Shoulder Use",null,null,null,null,null,null,null,"Total Buffer Time at TTI(80)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($V$29>0,$V$29,$X$29)-IF($V$28>0,$V$28,$X$28))*override(overrideBaselineVHT,calculatedBaselineVHT)","v":{"$error":"#VALUE!"}},null,null,null,{"$f":"(IF($Z$29>0,$Z$29,$AB$29)-IF($Z$28>0,$Z$28,$AB$28))*override(overrideImprovementVHT,calculatedImprovementVHT)","v":{"$error":"#VALUE!"}},null,{"$f":"IF($Z$31>0,$Z$31,$AB$31)-IF($V$31>0,$V$31,$X$31)","v":{"$error":"#VALUE!"}}]
[null,"Other Strategies",null,null,null,null,null,null,null,"Total Buffer Time at TTI(95)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($V$30>0,$V$30,$X$30)-IF($V$28>0,$V$28,$X$28))*override(overrideBaselineVHT,calculatedBaselineVHT)","v":{"$error":"#VALUE!"}},null,null,null,{"$f":"(IF($Z$30>0,$Z$30,$AB$30)-IF($Z$28>0,$Z$28,$AB$28))*override(overrideImprovementVHT,calculatedImprovementVHT)","v":{"$error":"#VALUE!"}},null,{"$f":"IF($Z$32>0,$Z$32,$AB$32)-IF($V$32>0,$V$32,$X$32)","v":{"$error":"#VALUE!"}}]
[null,"Traffic Incident Management",null,null,null,null,null,null,null,"Vehicle Hours of Travel",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(override(overrideBaselineVMT,calculatedBaselineVMT)/(override(overrideBaselineSpeed,calculatedBaselineSpeed)/60))/60","v":{"$error":"#VALUE!"}},null,null,null,{"$f":"(override(overrideImprovementVMT,calculatedImprovementVMT)/(override(overrideImprovementSpeed,calculatedImprovementSpeed)/60))/60","v":{"$error":"#VALUE!"}},null,{"$f":"override(overrideImprovementVHT,calculatedImprovementVHT)-override(overrideBaselineVHT,calculatedBaselineVHT)","v":{"$error":"#VALUE!"}}]
[null,"Travel Demand Management",null,null,null,null,null,null,null,"Incident Related Delay (hours) per vehicle per mile",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ttrDelayRate(INT(ROUND(inputAnalysisPeriodHours,0)),override(overrideBaselineVC,calculatedBaselineVC ),OFFSET(incidentDelayRates,MATCH(INT(ROUND(inputAnalysisPeriodHours,0)),INDIRECT(\"Parameters!\"&ADDRESS(ROW(incidentDelayRates),COLUMN(incidentDelayRates))&\":\"&ADDRESS(ROW(incidentDelayRates)+ROWS(incidentDelayRates),COLUMN(incidentDelayRates))),0),0),override(overrideBaselineLaneCount,calculatedBaselineLaneCount))","v":{"$error":"#VALUE!"}},null,null,null,{"$f":"MIN(ttrDelayRate(INT(ROUND(inputAnalysisPeriodHours,0)),override(overrideImprovementVC,calculatedImprovementVC),OFFSET(incidentDelayRates,MATCH(INT(ROUND(inputAnalysisPeriodHours,0)),INDIRECT(\"Parameters!\"&ADDRESS(ROW(incidentDelayRates),COLUMN(incidentDelayRates))&\":\"&ADDRESS(ROW(incidentDelayRates)+ROWS(incidentDelayRates),COLUMN(incidentDelayRates))),0),0),override(overrideImprovementLaneCount,calculatedImprovementLaneCount)),override(overrideBaselineDelay,calculatedBaselineDelay)*(1-override(inputImpactCrashDurationReduction,defaultImpactCrashDurationReduction))*(1-override(inputImpactCrashRateAdjustment,defaultImpactCrashRateAdjustment)^2))","v":{"$error":"#VALUE!"}},null,{"$f":"override(overrideImprovementDelay,calculatedImprovementDelay)- override(overrideBaselineDelay,calculatedBaselineDelay)","v":{"$error":"#VALUE!"}}]
[null,"HOT Lanes",null,null,null,null,null,null,null,"Number of Fatality Crashes",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"override(overrideBaselineVMT,calculatedBaselineVMT) * ( parameterPercentTrucks *  accidentRate(override(overrideBaselineVC,calculatedBaselineVC),\"Fatality\",INDEX(facilityTypes,MATCH(inputFacilityType,facilityTypeId,0),6),\"Truck\") + (1 - parameterPercentTrucks) * accidentRate(override(overrideBaselineVC,calculatedBaselineVC),\"Fatality\",INDEX(facilityTypes,MATCH(inputFacilityType,facilityTypeId,0),6),\"Auto\"))  / 1000000","v":{"$error":"#VALUE!"}},null,null,null,{"$f":"override(overrideImprovementVMT,calculatedImprovementVMT) * ( parameterPercentTrucks *  accidentRate(override(overrideImprovementVC,calculatedImprovementVC),\"Fatality\",INDEX(facilityTypes,MATCH(inputFacilityType,facilityTypeId,0),6),\"Truck\") + (1 - parameterPercentTrucks) * accidentRate(override(overrideImprovementVC,calculatedImprovementVC),\"Fatality\",INDEX(facilityTypes,MATCH(inputFacilityType,facilityTypeId,0),6),\"Auto\"))  / 1000000 - FirstNonEmpty(inputImpactCrashRateAdjustment,defaultImpactCrashRateAdjustment) * override(overrideBaselineFatalityCrashes,calculatedBaselineFatalityCrashes)","v":{"$error":"#VALUE!"}},null,{"$f":"override(overrideImprovementFatalityCrashes,calculatedImprovementFatalityCrashes)-override(overrideBaselineFatalityCrashes,calculatedBaselineFatalityCrashes)","v":{"$error":"#VALUE!"}}]
[null,"Road Weather Management",null,null,null,null,null,null,null,"Number of Injury Crashes",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"override(overrideBaselineVMT,calculatedBaselineVMT) * ( parameterPercentTrucks *  accidentRate(override(overrideBaselineVC,calculatedBaselineVC),\"Injury\",INDEX(facilityTypes,MATCH(inputFacilityType,facilityTypeId,0),6),\"Truck\") + (1 - parameterPercentTrucks) * accidentRate(override(overrideBaselineVC,calculatedBaselineVC),\"Injury\",INDEX(facilityTypes,MATCH(inputFacilityType,facilityTypeId,0),6),\"Auto\"))  / 1000000","v":{"$error":"#VALUE!"}},null,null,null,{"$f":"override(overrideImprovementVMT,calculatedImprovementVMT) * ( parameterPercentTrucks *  accidentRate(override(overrideImprovementVC,calculatedImprovementVC),\"Injury\",INDEX(facilityTypes,MATCH(inputFacilityType,facilityTypeId,0),6),\"Truck\") + (1 - parameterPercentTrucks) * accidentRate(override(overrideImprovementVC,calculatedImprovementVC),\"Injury\",INDEX(facilityTypes,MATCH(inputFacilityType,facilityTypeId,0),6),\"Auto\"))  / 1000000 - FirstNonEmpty(inputImpactCrashRateAdjustment,defaultImpactCrashRateAdjustment) *override(overrideBaselineInjuryCrashes, calculatedBaselineInjuryCrashes)","v":{"$error":"#VALUE!"}},null,{"$f":"override(overrideImprovementInjuryCrashes,calculatedImprovementInjuryCrashes)-override(overrideBaselineInjuryCrashes,calculatedBaselineInjuryCrashes)","v":{"$error":"#VALUE!"}}]
[null,"Work Zone Management",null,null,null,null,null,null,null,"Number of Property Damage Only Crashes",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"override(overrideBaselineVMT,calculatedBaselineVMT) * ( parameterPercentTrucks *  accidentRate(override(overrideBaselineVC,calculatedBaselineVC),\"PDO\",INDEX(facilityTypes,MATCH(inputFacilityType,facilityTypeId,0),6),\"Truck\") + (1 - parameterPercentTrucks) * accidentRate(override(overrideBaselineVC,calculatedBaselineVC),\"PDO\",INDEX(facilityTypes,MATCH(inputFacilityType,facilityTypeId,0),6),\"Auto\"))  / 1000000","v":{"$error":"#VALUE!"}},null,null,null,{"$f":"override(overrideImprovementVMT,calculatedImprovementVMT) * ( parameterPercentTrucks *  accidentRate(override(overrideImprovementVC,calculatedImprovementVC),\"PDO\",INDEX(facilityTypes,MATCH(inputFacilityType,facilityTypeId,0),6),\"Truck\") + (1 - parameterPercentTrucks) * accidentRate(override(overrideImprovementVC,calculatedImprovementVC),\"PDO\",INDEX(facilityTypes,MATCH(inputFacilityType,facilityTypeId,0),6),\"Auto\"))  / 1000000 - FirstNonEmpty(inputImpactCrashRateAdjustment,defaultImpactCrashRateAdjustment)*override(overrideBaselinePDOCrashes,calculatedBaselinePDOCrashes)","v":{"$error":"#VALUE!"}},null,{"$f":"override(overrideImprovementPDOCrashes,calculatedImprovementPDOCrashes)-override(overrideBaselinePDOCrashes,calculatedBaselinePDOCrashes)","v":{"$error":"#VALUE!"}}]
[null,"Shared Use Mobility",null,null,null,null,null,null,null,"Fuel consumption (Gallons)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"override(overrideBaselineVMT,calculatedBaselineVMT) * (parameterPercentTrucks  / parameterFuelEconomyTruck + (1 - parameterPercentTrucks)  / parameterFuelEconomyAuto)","v":0},null,null,null,{"$f":"override(overrideImprovementVMT,calculatedImprovementVMT) * (parameterPercentTrucks  / parameterFuelEconomyTruck + (1 - parameterPercentTrucks)  / parameterFuelEconomyAuto) - FirstNonEmpty(inputImpactFuelUse,defaultImpactFuelUse) *override(overrideBaselineFuelUse,calculatedBaselineFuelUse)","v":0},null,{"$f":"override(overrideImprovementFuelUse,calculatedImprovementFuelUse) - override(overrideBaselineFuelUse,calculatedBaselineFuelUse)","v":0}]
[null,"Costs Summary"]
[null,"2) ESTIMATE BENEFITS",null,null,null,null,null,null,"Impacts Due to Strategy"]
[null,"Parameters",null,null,null,null,null,null,null,"Facility improvement models"]
[null,"Strategy Default Impacts",null,null,null,null,null,null,null,"Change in Capacity (%)",null,null,null,null,null,null,null,null,null,0,null,null,null,"TDM programs are designed to reduce the number of vehicles on the road.  The user can enter a percent reduction in link volume to represent the program impacts.  TOPS will use the HCM Capacity methods showing the reduction in V/C to estimate the change in speed from the reduced volume.  This in turn will impact VMT, travel time, TTI and Buffer Time.  The user can enter an assumed reduction in the crash rate as an impact of the lower volume."]
[null,"Benefit Template",null,null,null,null,null,null,null,"Change in Speed (%)",null,null,null,null,null,null,null,null,null,0]
[null,"Arterial Strategies",null,null,null,null,null,null,null,"Change in Link Volume (%)",null,null,null,null,null,null,null,null,null,0]
[null,"Traffic Signal Control"]
[null,"Freeway Strategies",null,null,null,null,null,null,null,"Reduction in Crash Rate (%)",null,null,null,null,null,null,null,null,null,0]
[null,"Ramp Metering",null,null,null,null,null,null,null,"Reduction in Crash Duration(%)",null,null,null,null,null,null,null,null,null,0]
[null,"Traffic Incident Management"]
[null,"Traveler Information",null,null,null,null,null,null,null,"Reduction in Fuel Use (%)",null,null,null,null,null,null,null,null,null,0]
[null,"En-Route Traveler Information"]
[null,"Pre-Trip Traveler Information",null,null,null,null,null,null,null,"Traveler information models"]
[null,"Freight Strategies and Systems",null,null,null,null,null,null,null,"Percent time device is disseminating useful information",null,null,null,null,null,null,null,null,null,0]
[null,"Truck Only Lanes",null,null,null,null,null,null,null,"Percent drivers using information",null,null,null,null,null,null,null,null,null,0]
[null,"Compliance",null,null,null,null,null,null,null,"Minutes saved by drivers saving time",null,null,null,null,null,null,null,null,null,0]
[null,"Truck Parking and Reservation Systems"]
[null,"Climbing Lanes",null,null,null,null,null,null,"Reliability Benefit"]
[null,"Off Hours Delivery",null,null,null,null,null,null,null,"Average Person Hours of Buffer Time Travel Saved per Period",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($V$57>0,$V$57,-$AD$31*(Parameters!$P$24))","v":{"$error":"#VALUE!"}}]
[null,"Active Traffic Management"]
[null,"Variable Speed Limits",null,null,null,null,null,null,null,"Reliability Ratio - Auto",null,null,null,null,null,null,null,null,null,1]
[null,"Part-Time Shoulder Use",null,null,null,null,null,null,null,"Reliability Ratio - Truck",null,null,null,null,null,null,null,null,null,1.2]
[null,"Other Strategies",null,null,null,null,null,null,null,"$ Value of Person Hour (per hour) \"On-the-Clock\" Auto",null,null,null,null,null,null,null,null,null,{"$f":"parameterCommercialAutoValueOfTime","v":37.583482812499994}]
[null,"HOT Lanes",null,null,null,null,null,null,null,"$ Value of Person Hour (per hour) Other Auto",null,null,null,null,null,null,null,null,null,{"$f":"parameterAutoValueOfTime","v":15.291846874999997}]
[4,"Travel Demand Management",null,null,null,null,null,null,null,"$ Value of Vehicle Hour (per hour) Truck",null,null,null,null,null,null,null,null,null,{"$f":"parameterTruckValueOfTime","v":29.959097187499996}]
[null,"Road Weather Management"]
[null,"Work Zone Management",null,null,null,null,null,null,null,"Total Buffer Travel Time Benefit per Period",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($V$65>0,$V$65,IF($V$57>0,$V$57,$X$57)* ((parameterPercentTrucks*FirstNonZero(R63,T63)*FirstNonZero(R60,T60))  + (parameterPercentCommercialAuto * FirstNonZero(R61,T61) + (1 - parameterPercentCommercialAuto - parameterPercentTrucks) * FirstNonZero(R62,T62)*(FirstNonZero(R59,T59)))))","v":{"$error":"#VALUE!"}}]
[null,"Shared Use Mobility",null,null,null,null,null,null,"Travel Time"]
[null,"3) MY DEPLOYMENTS",null,null,null,null,null,null,null,"Average Person Hours of Travel Saved per Period",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"override(overrideChangePHT,-calculatedChangeVHT * parameterAverageAutoOccupancy)","v":{"$error":"#VALUE!"}}]
[null,"4) RESULTS TEMPLATE"]
[null,null,null,null,null,null,null,null,null,"$ Value of Person Hour (per hour) \"On-the-Clock\" Auto",null,null,null,null,null,null,null,null,null,{"$f":"parameterCommercialAutoValueOfTime","v":37.583482812499994}]
[null,null,null,null,null,null,null,null,null,"$ Value of Person Hour (per hour) Other Auto",null,null,null,null,null,null,null,null,null,{"$f":"parameterAutoValueOfTime","v":15.291846874999997}]
[null,null,null,null,null,null,null,null,null,"$ Value of Vehicle Hour (per hour) Truck",null,null,null,null,null,null,null,null,null,{"$f":"parameterTruckValueOfTime","v":29.959097187499996}]
[]
[null,null,null,null,null,null,null,null,null,"Total Recurring Travel Time Benefit per Period",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"override(overrideBenefitTravelTime,calculatedChangePHT * (parameterPercentTrucks*FirstNonZero(inputTruckValueOfTime,defaultTruckValueOfTime)  + parameterPercentCommercialAuto * FirstNonZero(inputCommercialAutoValueOfTime,defaultCommercialAutoValueOfTime) + (1 - parameterPercentCommercialAuto - parameterPercentTrucks) * FirstNonZero(inputAutoValueOfTime,defaultAutoValueOfTime) ))","v":{"$error":"#VALUE!"}}]
[null,null,null,null,null,null,null,null,"ATIS Time Savings"]
[null,null,null,null,null,null,null,null,null,"Total hours saved due to ATIS deployments",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FirstNonZero(overrideATISTimeSavings,inputImpactATISPercentActive * inputImpactATISPercentUtilization * inputImpactATISMinutesSaved * inputLinkVolume / 60)","v":0}]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,"Travel Time Savings: Non-Recurring Delay"]
[null,null,null,null,null,null,null,null,null,"Average Total Person Hours of Non-Recurring Delay Saved per Period",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"override(overrideChangePersonDelay,(-inputLinkVolume*calculatedChangeDelay*inputLinkLength*parameterAverageAutoOccupancy) + calculatedATISTimeSavings)","v":{"$error":"#VALUE!"}}]
[]
[null,null,null,null,null,null,null,null,null,"$ Value of Person Hour (per hour of Delay) \"On-the-Clock\" Auto",null,null,null,null,null,null,null,null,null,{"$f":"parameterCommercialAutoValueOfTimeDelay","v":37.583482812499994}]
[null,null,null,null,null,null,null,null,null,"$ Value of Person Hour (per hour of Delay) Other Auto",null,null,null,null,null,null,null,null,null,{"$f":"parameterAutoValueOfTimeDelay","v":15.291846874999997}]
[null,null,null,null,null,null,null,null,null,"$ Value of Vehicle Hour (per hour of Delay) Truck",null,null,null,null,null,null,null,null,null,{"$f":"parameterTruckValueOfTimeDelay","v":29.959097187499996}]
[]
[null,null,null,null,null,null,null,null,null,"Total Non-Recurring Related Delay Benefit per Period",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"override(overrideBenefitNonRecurringDelay,calculatedChangePersonDelay * (parameterPercentTrucks*FirstNonZero(inputTruckValueOfTimeDelay,defaultTruckValueOfTimeDelay)  + parameterPercentCommercialAuto * FirstNonZero(inputCommercialAutoValueOfTimeDelay,defaultCommercialAutoValueOfTimeDelay) + (1 - parameterPercentCommercialAuto - parameterPercentTrucks) * FirstNonZero(inputAutoValueOfTimeDelay,defaultAutoValueOfTimeDelay) ))","v":{"$error":"#VALUE!"}}]
[null,null,null,null,null,null,null,null,"Energy"]
[null,null,null,null,null,null,null,null,null,"Average cost per gallon of fuel (excluding taxes)",null,null,null,null,null,null,null,null,null,{"$f":"parameterFuelCostGallon","v":2.82}]
[]
[null,null,null,null,null,null,null,null,null,"Total Fuel Savings Benefit",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"override(overrideBenefitFuel,-calculatedChangeFuelUse * FirstNonZero(inputFuelCostGallon,defaultFuelCostGallon))","v":0}]
[null,null,null,null,null,null,null,null,"Safety"]
[null,null,null,null,null,null,null,null,null,"$ Value of a Fatality Crash",null,null,null,null,null,null,null,null,null,{"$f":"parameterFatalityValuation","v":12282140.033562498}]
[null,null,null,null,null,null,null,null,null,"$ Value of a Injury Crash",null,null,null,null,null,null,null,null,null,{"$f":"parameterInjuryValuation","v":355842.35367187497}]
[null,null,null,null,null,null,null,null,null,"$ Value of a Property Damage Crash",null,null,null,null,null,null,null,null,null,{"$f":"parameterPDOValuation","v":12828.998015624999}]
[]
[null,null,null,null,null,null,null,null,null,"Total Modeled Crash Related Benefit per Period",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"override(overrideBenefitSafety,-calculatedChangeFatalityCrashes*FirstNonZero(inputFatalityValuation,defaultFatalityValuation)   +-calculatedChangeInjuryCrashes * FirstNonZero(inputInjuryValuation,defaultInjuryValuation) +-calculatedChangePDOCrashes * FirstNonZero(inputPDOValuation,defaultPDOValuation))","v":{"$error":"#VALUE!"}}]
[]
[null,null,null,null,null,null,null,null,null,"User Entered Benefit (Annual $'s)"]
[]
[null,null,null,null,null,null,null,null,null,"Number of Analysis Periods per Year",null,null,null,null,null,null,null,null,null,{"$f":"parameterAnalysisPeriodsPerYear","v":250}]
[]
[null,null,null,null,null,null,null,null,null,"TOTAL AVERAGE ANNUAL BENEFIT",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"override(overrideBenefitAverageAnnual,FirstNonZero(inputAnalysisPeriodsPerYear,defaultAnalysisPeriodsPerYear) * (calculatedBenefitTravelTime + calculatedBenefitNonRecurringDelay + calculatedBenefitSafety + calculatedBenefitFuel+IF($V$65>0,$V$65,$X$65)) + inputUserBenefit)","v":{"$error":"#VALUE!"}}]

{"sheet":"RWM","index":63,"n_rows":105,"n_cols":39,"rows_kept":105,"cut":false,"hidden":false,"merged":[[27,36,27,37],[31,36,31,37],[64,23,64,24],[30,1,30,6],[31,1,31,6],[30,9,30,20],[30,21,30,22],[62,9,62,16],[62,17,62,18],[62,19,62,20],[64,9,64,20],[64,21,64,22],[42,17,42,18],[42,19,42,20],[31,29,31,30],[61,19,61,20],[53,19,53,20],[42,9,42,16],[51,17,51,18],[51,19,51,20],[51,9,51,16],[53,9,53,16],[38,1,38,6],[38,9,38,31],[65,8,72,8],[65,9,65,24],[70,21,70,24],[37,29,37,30],[43,9,43,16],[43,17,43,18],[30,23,30,24],[30,25,30,26],[30,27,30,28],[45,9,45,16],[45,17,45,18],[45,19,45,20],[33,29,33,30],[30,29,30,30],[31,9,31,20],[31,21,31,22],[31,23,31,24],[31,25,31,26],[31,27,31,28],[69,21,69,24],[66,9,66,20],[70,9,70,16],[70,17,70,18],[70,19,70,20],[55,8,64,8],[55,21,55,22],[56,9,56,20],[56,21,56,22],[56,23,56,24],[58,9,58,16],[58,17,58,18],[58,19,58,20],[59,9,59,16],[59,17,59,18],[59,19,59,20],[60,9,60,16],[60,17,60,18],[60,19,60,20],[61,9,61,16],[61,17,61,18],[39,1,39,6],[39,8,54,8],[40,1,40,6],[40,9,40,15],[41,1,41,6],[48,9,48,16],[48,17,48,18],[41,9,41,16],[52,9,52,16],[52,17,52,18],[46,9,46,16],[46,17,46,18],[53,17,53,18],[42,1,42,6],[43,1,43,6],[44,1,44,6],[45,1,45,6],[46,1,46,6],[47,1,47,6],[48,1,48,6],[49,1,49,6],[50,1,50,6],[51,1,51,6],[52,1,52,6],[48,19,48,20],[73,8,80,8],[73,9,73,24],[74,9,74,20],[74,21,74,22],[74,23,74,24],[75,9,75,24],[76,9,76,24],[77,9,77,24],[78,9,78,24],[79,9,79,24],[80,9,80,24],[68,9,68,16],[68,17,68,18],[68,19,68,20],[68,21,68,24],[71,9,71,24],[66,21,66,22],[66,23,66,24],[72,9,72,20],[72,21,72,22],[72,23,72,24],[69,9,69,16],[69,17,69,18],[52,19,52,20],[50,9,50,15],[69,19,69,20],[67,9,67,24],[99,9,99,16],[99,17,99,18],[99,19,99,20],[99,21,99,22],[96,9,96,16],[96,17,96,18],[96,19,96,20],[96,21,96,24],[97,9,97,16],[97,17,97,18],[97,19,97,24],[105,9,105,16],[105,17,105,18],[105,19,105,20],[105,21,105,22],[102,9,102,16],[102,17,102,18],[102,19,102,20],[104,9,104,16],[104,17,104,18],[104,19,104,20],[104,21,104,22],[104,23,104,24],[100,9,100,16],[93,8,98,8],[93,9,93,24],[94,9,94,16],[94,17,94,18],[94,19,94,20],[94,21,94,24],[95,9,95,16],[95,17,95,18],[95,19,95,20],[95,21,95,24],[98,23,98,24],[98,9,98,20],[98,21,98,22],[100,17,100,18],[100,19,100,20],[100,21,100,22],[101,9,101,16],[101,17,101,18],[101,19,101,20],[101,21,101,22],[89,8,92,8],[89,9,89,24],[90,9,90,16],[90,17,90,18],[90,19,90,20],[90,21,90,24],[91,9,91,24],[92,9,92,20],[92,21,92,22],[92,23,92,24],[81,8,88,8],[81,9,81,24],[82,9,82,20],[82,21,82,22],[82,23,82,24],[86,9,86,16],[86,17,86,18],[86,19,86,20],[86,21,86,24],[87,9,87,24],[88,9,88,20],[88,21,88,22],[88,23,88,24],[83,9,83,24],[84,9,84,16],[84,17,84,18],[84,19,84,20],[84,21,84,24],[85,9,85,16],[85,17,85,18],[85,19,85,20],[85,21,85,24],[46,19,46,20],[35,9,35,20],[35,23,35,24],[35,21,35,22],[35,27,35,28],[35,25,35,26],[29,1,29,6],[37,1,37,6],[37,9,37,20],[37,23,37,24],[37,21,37,22],[37,27,37,28],[37,25,37,26],[41,17,41,18],[41,19,41,20],[43,19,43,20],[29,25,29,26],[29,27,29,28],[33,9,33,20],[33,23,33,24],[33,21,33,22],[33,27,33,28],[33,25,33,26],[36,1,36,6],[36,9,36,20],[36,23,36,24],[36,21,36,22],[36,27,36,28],[36,25,36,26],[36,29,36,30],[35,1,35,6],[25,29,25,30],[32,1,32,6],[32,9,32,20],[32,23,32,24],[32,21,32,22],[32,27,32,28],[32,25,32,26],[32,29,32,30],[25,1,25,6],[25,9,25,20],[25,23,25,24],[25,21,25,22],[25,27,25,28],[25,25,25,26],[26,23,26,24],[26,25,26,26],[26,27,26,28],[26,29,26,30],[28,23,28,24],[28,25,28,26],[28,27,28,28],[28,29,28,30],[29,9,29,20],[29,29,29,30],[24,27,24,28],[24,25,24,26],[24,29,24,30],[27,29,27,30],[28,9,28,20],[24,9,24,20],[24,23,24,24],[24,21,24,22],[29,21,29,22],[27,25,27,26],[27,27,27,28],[23,27,23,28],[21,21,22,22],[21,25,22,26],[17,9,17,31],[22,23,22,24],[22,27,22,28],[22,29,22,30],[19,9,19,31],[20,9,20,31],[21,9,21,16],[21,17,21,18],[23,29,23,30],[23,25,23,26],[23,21,23,22],[14,27,14,28],[18,1,18,6],[18,9,18,16],[18,17,18,18],[18,19,18,20],[18,21,18,31],[15,25,15,26],[15,29,15,30],[16,1,16,6],[16,9,16,16],[16,17,16,18],[16,19,16,20],[16,23,16,24],[16,21,16,22],[15,27,15,28],[13,25,14,26],[13,21,14,22],[15,21,15,22],[14,17,14,18],[14,19,14,20],[17,1,17,6],[15,19,15,20],[15,23,15,24],[16,29,16,30],[19,1,19,6],[26,21,26,22],[28,21,28,22],[29,23,29,24],[26,1,26,6],[28,1,28,6],[26,9,26,20],[23,23,23,24],[22,9,22,20],[22,1,22,6],[24,1,24,6],[23,1,23,6],[21,1,21,6],[27,23,27,24],[27,1,27,6],[2,1,2,6],[3,1,3,6],[4,1,4,6],[5,1,5,6],[6,1,6,6],[6,9,6,16],[15,9,15,16],[14,23,14,24],[23,9,23,20],[6,17,6,18],[7,1,7,6],[8,1,8,6],[9,1,9,6],[10,1,10,6],[11,1,11,6],[11,8,19,8],[11,9,11,31],[12,1,12,6],[12,9,12,16],[12,17,12,18],[12,19,12,31],[13,1,13,6],[14,1,14,6],[14,9,14,16],[14,29,14,30],[16,27,16,28],[16,25,16,26],[15,1,15,6],[15,17,15,18],[20,1,20,6],[20,8,38,8],[36,36,36,37],[37,36,37,37],[38,36,38,37],[19,36,19,37],[20,36,20,37],[21,36,21,37],[22,36,22,37],[23,36,23,37],[24,36,24,37],[25,36,25,37],[26,36,26,37],[28,36,28,37],[29,36,29,37],[32,36,32,37],[30,36,30,37],[27,9,27,20],[27,21,27,22],[10,35,10,38],[11,36,11,37],[12,36,12,37],[13,36,13,37],[14,36,14,37],[15,36,15,37],[16,36,16,37],[17,36,17,37],[18,36,18,37],[33,36,33,37],[34,36,34,37],[35,36,35,37],[34,1,34,6],[34,9,34,20],[34,23,34,24],[34,21,34,22],[34,27,34,28],[34,25,34,26],[34,29,34,30],[33,1,33,6],[35,29,35,30],[67,1,67,6],[62,1,62,6],[63,1,63,6],[64,1,64,6],[65,1,65,6],[66,1,66,6],[53,1,53,6],[54,1,54,6],[55,1,55,6],[56,1,56,6],[57,1,57,6],[58,1,58,6],[59,1,59,6],[60,1,60,6],[61,1,61,6]]}
[]
[null,"Navigation",null,null,null,null,null,null,{"$f":"openingScreenTitle","v":"FHWA Tool for Operations Benefit/Cost (TOPS-BC):  Version 4.0"}]
[null,"Back",null,null,null,null,null,null,"Estimate Benefits of TSM&O Strategies"]
[null,"OPENING SCREEN",null,null,null,null,null,null,{"$f":"+'ATM - VSL'!I4","v":"(Please note, some cells will show error codes before the User enters data in the required Green Cells)"}]
[null,"GENERAL TOOL OVERVIEW",null,null,null,null,null,null,null,"Road Weather Management"]
[null,"WHAT'S NEW"]
[null,"LIST OF ALL WORKSHEETS",null,null,null,null,null,null,null,"Length of Analysis Period (Hours)",null,null,null,null,null,null,null,3]
[null,"1) ESTIMATE COSTS"]
[null,"Cost Default Matrix"]
[null,"Cost Template",null,null,null,null,null,null,"Cost Information"]
[null,"Traveler Information",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Iterative Model Run Overview"]
[null,"En-Route Traveler Information",null,null,null,null,null,null,"Facility Characteristics",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Title","Link Volume",null,"Result"]
[null,"Pre-Trip Traveler Information",null,null,null,null,null,null,null,"Link Facility Type",3,null,null,null,null,null,null,2]
[null,"Traffic Signal Systems (TSS)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Baseline Override",null,null,null,"Improvement Override"]
[null,"Preset Timing",null,null,null,null,null,null,null,"Link Length (Miles)",null,null,null,null,null,null,null,null,null,null,null,null,null,"Baseline",null,null,null,"Improvement",null,"Change"]
[null,"Traffic Actuated Timing",null,null,null,null,null,null,null,"Total Number of Lanes",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"inputLaneCount","v":0},null,null,null,{"$f":"inputLaneCount + FirstNonEmpty(inputImpactLaneCount,defaultImpactLaneCount)","v":0},null,{"$f":"override(overrideImprovementLaneCount,calculatedImprovementLaneCount)-override(overrideBaselineLaneCount,calculatedBaselineLaneCount)","v":0}]
[null,"Central Control ",null,null,null,null,null,null,null,"Link Capacity (All Lanes - Per Period)",null,null,null,null,null,null,null,null,null,{"$f":"inputAnalysisPeriodHours*inputLaneCount*INDEX(facilityTypes,MATCH(inputFacilityType,facilityTypeId,0),3)","v":0},null,null,null,{"$f":"FirstNonZero(inputLinkCapacity,defaultLinkCapacity)","v":0},null,null,null,{"$f":"calculatedBaselineCapacity * (1 + FirstNonEmpty(inputImpactCapacity,defaultImpactCapacity)) + FirstNonEmpty(inputImpactLaneCount,defaultImpactLaneCount ) * calculatedBaselineCapacity / inputLaneCount","v":{"$error":"#DIV/0!"}},null,{"$f":"override(overrideImprovementCapacity,calculatedImprovementCapacity)-override(overrideBaselineCapacity,calculatedBaselineCapacity)","v":{"$error":"#VALUE!"}}]
[null,"Transit Signal Priority"]
[null,"Ramp Metering ",null,null,null,null,null,null,null,"Free Flow Speed (MPH) ",null,null,null,null,null,null,null,null,null,{"$f":"INDEX(facilityTypes,MATCH(inputFacilityType,facilityTypeId,0),4)","v":55},null,null,null,null,null,null,null,null,null,null,null,null,null,"`",null,"`"]
[null,"Central Control"]
[null,"Traffic Actuated",null,null,null,null,null,null,"Facility Performance"]
[null,"Preset Timing",null,null,null,null,null,null,null,"Link Volume (Per Period)",null,null,null,null,null,null,null,null,null,null,null,"Baseline Override",null,null,null,"Improvement Override"]
[null,"Freight Strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Baseline",null,null,null,"Improvement",null,"Change"]
[null,"Truck Only Lanes",null,null,null,null,null,null,null,"Congested Speed",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FirstNonZero(inputFFS,defaultFFS) * speedFromVC(inputLinkVolume/override(overrideBaselineCapacity,calculatedBaselineCapacity),OFFSET(vcCurves,MATCH(INDEX(facilityTypes,MATCH(inputFacilityType,facilityTypeId,0),5),INDIRECT(\"Parameters!\"&ADDRESS(ROW(vcCurves),COLUMN(vcCurves))&\":\"&ADDRESS(ROW(vcCurves)+ROWS(vcCurves),COLUMN(vcCurves))),0) - 1,0))","v":{"$error":"#VALUE!"}},null,null,null,{"$f":"FirstNonZero(inputFFS,defaultFFS) * speedFromVC(inputLinkVolume/override(overrideImprovementCapacity,calculatedImprovementCapacity),OFFSET(vcCurves,MATCH(INDEX(facilityTypes,MATCH(inputFacilityType,facilityTypeId,0),5),INDIRECT(\"Parameters!\"&ADDRESS(ROW(vcCurves),COLUMN(vcCurves))&\":\"&ADDRESS(ROW(vcCurves)+ROWS(vcCurves),COLUMN(vcCurves))),0)-1,0)) + FirstNonEmpty(inputImpactSpeedChange,defaultImpactSpeedChange)* override(overrideBaselineSpeed,calculatedBaselineSpeed)","v":{"$error":"#VALUE!"}},null,{"$f":"override(overrideImprovementSpeed,calculatedImprovementSpeed)-override(overrideBaselineSpeed,calculatedBaselineSpeed)","v":{"$error":"#VALUE!"}}]
[null,"Compliance",null,null,null,null,null,null,null,"Vehicles Miles Traveled (VMT)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"inputLinkVolume*inputLinkLength","v":0},null,null,null,{"$f":"inputLinkVolume*inputLinkLength","v":0},null,{"$f":"override(overrideImprovementVMT,calculatedImprovementVMT)-override(overrideBaselineVMT,calculatedBaselineVMT)","v":0}]
[null,"Truck Parking and Reservation Systems",null,null,null,null,null,null,null,"V/C",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"inputLinkVolume/override(overrideBaselineCapacity,calculatedBaselineCapacity)","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"inputLinkVolume/override(overrideImprovementCapacity,calculatedImprovementCapacity)","v":{"$error":"#VALUE!"}},null,{"$f":"override(overrideImprovementVC,calculatedImprovementVC)-override(overrideBaselineVC,calculatedBaselineVC)","v":{"$error":"#VALUE!"}}]
[null,"Climbing Lanes",null,null,null,null,null,null,null,"TTI(m)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((IF(V33>0,V33,X33)/IF(V24>0,V24,X24))/(IF(V33>0,V33,X33)/IF(R19>0,R19,T19)),0)","v":0},null,null,null,{"$f":"IFERROR((IF(Z33>0,Z33,AB33)/IF(Z24>0,Z24,AB24))/(IF(Z33>0,Z33,AB33)/IF(R19>0,R19,T19)),0)","v":0},null,{"$f":"IF($Z$27>0,$Z$27,$AB$27)-IF($V$27>0,$V$27,$X$27)","v":0}]
[null,"Off Hours Delivery",null,null,null,null,null,null,null,"TTI(50)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($V$28>0,$V$28,(4.01224/((1+EXP(1.7417-0.93677*IF($V$27>0,$V$27,$X$27)))^(1/0.82741))))","v":0.40220698000728722},null,null,null,{"$f":"IF($Z$28>0,$Z$28,(4.01224/((1+EXP(1.7417-0.93677*IF($Z$27>0,$Z$27,$AB$27)))^(1/0.82741))))","v":0.40220698000728722},null,{"$f":"IF($Z$28>0,$Z$28,$AB$28)-IF($V$28>0,$V$28,$X$28)","v":0}]
[null,"Active Traffic Management",null,null,null,null,null,null,null,"TTI(80)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($V$29>0,$V$29,(5.3746/((1+EXP(-1.5782-0.85867*IF($V$28>0,$V$28,$X$28)))^(1/0.04953))))","v":0.34258408674922602},null,null,null,{"$f":"IF($Z$29>0,$Z$29,(5.3746/((1+EXP(-1.5782-0.85867*IF($Z$28>0,$Z$28,$AB$28)))^(1/0.04953))))","v":0.34258408674922602},null,{"$f":"IF($Z$28>0,$Z$28,$AB$28)-IF($V$28>0,$V$28,$X$28)","v":0}]
[null,"Variable Speed Limits",null,null,null,null,null,null,null,"TTI(95)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($V$30>0,$V$30,1+3.67*LN(IF($V$28>0,$V$28,$X$28)))","v":-2.3425936013197157},null,null,null,{"$f":"IF($Z$30>0,$Z$30,1+3.67*LN(IF($Z$28>0,$Z$28,$AB$28)))","v":-2.3425936013197157},null,{"$f":"IF($Z$29>0,$Z$29,$AB$29)-IF($V$29>0,$V$29,$X$29)","v":0}]
[null,"Part-Time Shoulder Use",null,null,null,null,null,null,null,"Total Buffer Time at TTI(80)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($V$29>0,$V$29,$X$29)-IF($V$28>0,$V$28,$X$28))*override(overrideBaselineVHT,calculatedBaselineVHT)","v":{"$error":"#VALUE!"}},null,null,null,{"$f":"(IF($Z$29>0,$Z$29,$AB$29)-IF($Z$28>0,$Z$28,$AB$28))*override(overrideImprovementVHT,calculatedImprovementVHT)","v":{"$error":"#VALUE!"}},null,{"$f":"IF($Z$31>0,$Z$31,$AB$31)-IF($V$31>0,$V$31,$X$31)","v":{"$error":"#VALUE!"}}]
[null,"Other Strategies",null,null,null,null,null,null,null,"Total Buffer Time at TTI(95)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($V$30>0,$V$30,$X$30)-IF($V$28>0,$V$28,$X$28))*override(overrideBaselineVHT,calculatedBaselineVHT)","v":{"$error":"#VALUE!"}},null,null,null,{"$f":"(IF($Z$30>0,$Z$30,$AB$30)-IF($Z$28>0,$Z$28,$AB$28))*override(overrideImprovementVHT,calculatedImprovementVHT)","v":{"$error":"#VALUE!"}},null,{"$f":"IF($Z$32>0,$Z$32,$AB$32)-IF($V$32>0,$V$32,$X$32)","v":{"$error":"#VALUE!"}}]
[null,"Traffic Incident Management",null,null,null,null,null,null,null,"Vehicle Hours of Travel",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(override(overrideBaselineVMT,calculatedBaselineVMT)/(override(overrideBaselineSpeed,calculatedBaselineSpeed)/60))/60","v":{"$error":"#VALUE!"}},null,null,null,{"$f":"(override(overrideImprovementVMT,calculatedImprovementVMT)/(override(overrideImprovementSpeed,calculatedImprovementSpeed)/60))/60","v":{"$error":"#VALUE!"}},null,{"$f":"override(overrideImprovementVHT,calculatedImprovementVHT)-override(overrideBaselineVHT,calculatedBaselineVHT)","v":{"$error":"#VALUE!"}}]
[null,"Travel Demand Management",null,null,null,null,null,null,null,"Incident Related Delay (hours) per vehicle per mile",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ttrDelayRate(INT(ROUND(inputAnalysisPeriodHours,0)),override(overrideBaselineVC,calculatedBaselineVC ),OFFSET(incidentDelayRates,MATCH(INT(ROUND(inputAnalysisPeriodHours,0)),INDIRECT(\"Parameters!\"&ADDRESS(ROW(incidentDelayRates),COLUMN(incidentDelayRates))&\":\"&ADDRESS(ROW(incidentDelayRates)+ROWS(incidentDelayRates),COLUMN(incidentDelayRates))),0),0),override(overrideBaselineLaneCount,calculatedBaselineLaneCount))","v":{"$error":"#VALUE!"}},null,null,null,{"$f":"MIN(ttrDelayRate(INT(ROUND(inputAnalysisPeriodHours,0)),override(overrideImprovementVC,calculatedImprovementVC),OFFSET(incidentDelayRates,MATCH(INT(ROUND(inputAnalysisPeriodHours,0)),INDIRECT(\"Parameters!\"&ADDRESS(ROW(incidentDelayRates),COLUMN(incidentDelayRates))&\":\"&ADDRESS(ROW(incidentDelayRates)+ROWS(incidentDelayRates),COLUMN(incidentDelayRates))),0),0),override(overrideImprovementLaneCount,calculatedImprovementLaneCount)),override(overrideBaselineDelay,calculatedBaselineDelay)*(1-override(inputImpactCrashDurationReduction,defaultImpactCrashDurationReduction))*(1-override(inputImpactCrashRateAdjustment,defaultImpactCrashRateAdjustment)^2))","v":{"$error":"#VALUE!"}},null,{"$f":"override(overrideImprovementDelay,calculatedImprovementDelay) - override(overrideBaselineDelay,calculatedBaselineDelay)","v":{"$error":"#VALUE!"}}]
[null,"HOT Lanes",null,null,null,null,null,null,null,"Number of Fatality Crashes",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"override(overrideBaselineVMT,calculatedBaselineVMT) * ( parameterPercentTrucks *  accidentRate(override(overrideBaselineVC,calculatedBaselineVC),\"Fatality\",INDEX(facilityTypes,MATCH(inputFacilityType,facilityTypeId,0),6),\"Truck\") + (1 - parameterPercentTrucks) * accidentRate(override(overrideBaselineVC,calculatedBaselineVC),\"Fatality\",INDEX(facilityTypes,MATCH(inputFacilityType,facilityTypeId,0),6),\"Auto\"))  / 1000000","v":{"$error":"#VALUE!"}},null,null,null,{"$f":"override(overrideImprovementVMT,calculatedImprovementVMT) * ( parameterPercentTrucks *  accidentRate(override(overrideImprovementVC,calculatedImprovementVC),\"Fatality\",INDEX(facilityTypes,MATCH(inputFacilityType,facilityTypeId,0),6),\"Truck\") + (1 - parameterPercentTrucks) * accidentRate(override(overrideImprovementVC,calculatedImprovementVC),\"Fatality\",INDEX(facilityTypes,MATCH(inputFacilityType,facilityTypeId,0),6),\"Auto\"))  / 1000000 - FirstNonEmpty(inputImpactCrashRateAdjustment,defaultImpactCrashRateAdjustment) * override(overrideBaselineFatalityCrashes,calculatedBaselineFatalityCrashes)","v":{"$error":"#VALUE!"}},null,{"$f":"override(overrideImprovementFatalityCrashes,calculatedImprovementFatalityCrashes)-override(overrideBaselineFatalityCrashes,calculatedBaselineFatalityCrashes)","v":{"$error":"#VALUE!"}}]
[null,"Road Weather Management",null,null,null,null,null,null,null,"Number of Injury Crashes",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"override(overrideBaselineVMT,calculatedBaselineVMT) * ( parameterPercentTrucks *  accidentRate(override(overrideBaselineVC,calculatedBaselineVC),\"Injury\",INDEX(facilityTypes,MATCH(inputFacilityType,facilityTypeId,0),6),\"Truck\") + (1 - parameterPercentTrucks) * accidentRate(override(overrideBaselineVC,calculatedBaselineVC),\"Injury\",INDEX(facilityTypes,MATCH(inputFacilityType,facilityTypeId,0),6),\"Auto\"))  / 1000000","v":{"$error":"#VALUE!"}},null,null,null,{"$f":"override(overrideImprovementVMT,calculatedImprovementVMT) * ( parameterPercentTrucks *  accidentRate(override(overrideImprovementVC,calculatedImprovementVC),\"Injury\",INDEX(facilityTypes,MATCH(inputFacilityType,facilityTypeId,0),6),\"Truck\") + (1 - parameterPercentTrucks) * accidentRate(override(overrideImprovementVC,calculatedImprovementVC),\"Injury\",INDEX(facilityTypes,MATCH(inputFacilityType,facilityTypeId,0),6),\"Auto\"))  / 1000000 - FirstNonEmpty(inputImpactCrashRateAdjustment,defaultImpactCrashRateAdjustment) *override(overrideBaselineInjuryCrashes, calculatedBaselineInjuryCrashes)","v":{"$error":"#VALUE!"}},null,{"$f":"override(overrideImprovementInjuryCrashes,calculatedImprovementInjuryCrashes)-override(overrideBaselineInjuryCrashes,calculatedBaselineInjuryCrashes)","v":{"$error":"#VALUE!"}}]
[null,"Work Zone Management",null,null,null,null,null,null,null,"Number of Property Damage Only Crashes",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"override(overrideBaselineVMT,calculatedBaselineVMT) * ( parameterPercentTrucks *  accidentRate(override(overrideBaselineVC,calculatedBaselineVC),\"PDO\",INDEX(facilityTypes,MATCH(inputFacilityType,facilityTypeId,0),6),\"Truck\") + (1 - parameterPercentTrucks) * accidentRate(override(overrideBaselineVC,calculatedBaselineVC),\"PDO\",INDEX(facilityTypes,MATCH(inputFacilityType,facilityTypeId,0),6),\"Auto\"))  / 1000000","v":{"$error":"#VALUE!"}},null,null,null,{"$f":"override(overrideImprovementVMT,calculatedImprovementVMT) * ( parameterPercentTrucks *  accidentRate(override(overrideImprovementVC,calculatedImprovementVC),\"PDO\",INDEX(facilityTypes,MATCH(inputFacilityType,facilityTypeId,0),6),\"Truck\") + (1 - parameterPercentTrucks) * accidentRate(override(overrideImprovementVC,calculatedImprovementVC),\"PDO\",INDEX(facilityTypes,MATCH(inputFacilityType,facilityTypeId,0),6),\"Auto\"))  / 1000000 - FirstNonEmpty(inputImpactCrashRateAdjustment,defaultImpactCrashRateAdjustment)*override(overrideBaselinePDOCrashes,calculatedBaselinePDOCrashes)","v":{"$error":"#VALUE!"}},null,{"$f":"override(overrideImprovementPDOCrashes,calculatedImprovementPDOCrashes)-override(overrideBaselinePDOCrashes,calculatedBaselinePDOCrashes)","v":{"$error":"#VALUE!"}}]
[null,"Shared Use Mobility",null,null,null,null,null,null,null,"Fuel consumption (Gallons)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"override(overrideBaselineVMT,calculatedBaselineVMT) * (parameterPercentTrucks  / parameterFuelEconomyTruck + (1 - parameterPercentTrucks)  / parameterFuelEconomyAuto)","v":0},null,null,null,{"$f":"override(overrideImprovementVMT,calculatedImprovementVMT) * (parameterPercentTrucks  / parameterFuelEconomyTruck + (1 - parameterPercentTrucks)  / parameterFuelEconomyAuto) - FirstNonEmpty(inputImpactFuelUse,defaultImpactFuelUse) *override(overrideBaselineFuelUse,calculatedBaselineFuelUse)","v":0},null,{"$f":"override(overrideImprovementFuelUse,calculatedImprovementFuelUse) - override(overrideBaselineFuelUse,calculatedBaselineFuelUse)","v":0}]
[null,"Costs Summary"]
[null,"2) ESTIMATE BENEFITS",null,null,null,null,null,null,"Impacts Due to Strategy"]
[null,"Parameters",null,null,null,null,null,null,null,"Facility improvement models"]
[null,"Strategy Default Impacts",null,null,null,null,null,null,null,"Change in Capacity (%)",null,null,null,null,null,null,null,null,null,0.05]
[null,"Benefit Template",null,null,null,null,null,null,null,"Change in Speed (%)",null,null,null,null,null,null,null,null,null,0.05]
[null,"Arterial Strategies",null,null,null,null,null,null,null,"Change in # of Lanes",null,null,null,null,null,null,null,null,null,0]
[null,"Traffic Signal Control"]
[null,"Freeway Strategies",null,null,null,null,null,null,null,"Reduction in Crash Rate (%)",null,null,null,null,null,null,null,null,null,7.0000000000000007E-2]
[null,"Ramp Metering",null,null,null,null,null,null,null,"Reduction in Crash Duration(%)",null,null,null,null,null,null,null,null,null,0]
[null,"Traffic Incident Management"]
[null,"Traveler Information",null,null,null,null,null,null,null,"Reduction in Fuel Use (%)",null,null,null,null,null,null,null,null,null,0]
[null,"En-Route Traveler Information"]
[null,"Pre-Trip Traveler Information",null,null,null,null,null,null,null,"Traveler information models"]
[null,"Freight Strategies and Systems",null,null,null,null,null,null,null,"Percent time device is disseminating useful information",null,null,null,null,null,null,null,null,null,0.05]
[null,"Truck Only Lanes",null,null,null,null,null,null,null,"Percent drivers using information",null,null,null,null,null,null,null,null,null,0.1]
[null,"Compliance",null,null,null,null,null,null,null,"Minutes saved by drivers saving time",null,null,null,null,null,null,null,null,null,5]
[null,"Truck Parking and Reservation Systems"]
[null,"Climbing Lanes",null,null,null,null,null,null,"Reliability Benefit"]
[null,"Off Hours Delivery",null,null,null,null,null,null,null,"Average Person Hours of Buffer Time Travel Saved per Period",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($V$57>0,$V$57,-$AD$31*(Parameters!$P$24))","v":{"$error":"#VALUE!"}}]
[null,"Active Traffic Management"]
[null,"Variable Speed Limits",null,null,null,null,null,null,null,"Reliability Ratio - Auto",null,null,null,null,null,null,null,null,null,1]
[null,"Part-Time Shoulder Use",null,null,null,null,null,null,null,"Reliability Ratio - Truck",null,null,null,null,null,null,null,null,null,1.2]
[null,"Other Strategies",null,null,null,null,null,null,null,"$ Value of Person Hour (per hour) \"On-the-Clock\" Auto",null,null,null,null,null,null,null,null,null,{"$f":"parameterCommercialAutoValueOfTime","v":37.583482812499994}]
[null,"HOT Lanes",null,null,null,null,null,null,null,"$ Value of Person Hour (per hour) Other Auto",null,null,null,null,null,null,null,null,null,{"$f":"parameterAutoValueOfTime","v":15.291846874999997}]
[null,"Travel Demand Management",null,null,null,null,null,null,null,"$ Value of Vehicle Hour (per hour) Truck",null,null,null,null,null,null,null,null,null,{"$f":"parameterTruckValueOfTime","v":29.959097187499996}]
[4,"Road Weather Management"]
[null,"Work Zone Management",null,null,null,null,null,null,null,"Total Buffer Travel Time Benefit per Period",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($V$65>0,$V$65,IF($V$57>0,$V$57,$X$57)* ((parameterPercentTrucks*FirstNonZero(R63,T63)*FirstNonZero(R60,T60))  + (parameterPercentCommercialAuto * FirstNonZero(R61,T61) + (1 - parameterPercentCommercialAuto - parameterPercentTrucks) * FirstNonZero(R62,T62)*(FirstNonZero(R59,T59)))))","v":{"$error":"#VALUE!"}}]
[null,"Shared Use Mobility",null,null,null,null,null,null,"Travel Time"]
[null,"3) MY DEPLOYMENTS",null,null,null,null,null,null,null,"Average Person Hours of Travel Saved per Period",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"override(overrideChangePHT,-calculatedChangeVHT * parameterAverageAutoOccupancy)","v":{"$error":"#VALUE!"}}]
[null,"4) RESULTS TEMPLATE"]
[null,null,null,null,null,null,null,null,null,"$ Value of Person Hour (per hour) \"On-the-Clock\" Auto",null,null,null,null,null,null,null,null,null,{"$f":"parameterCommercialAutoValueOfTime","v":37.583482812499994}]
[null,null,null,null,null,null,null,null,null,"$ Value of Person Hour (per hour) Other Auto",null,null,null,null,null,null,null,null,null,{"$f":"parameterAutoValueOfTime","v":15.291846874999997}]
[null,null,null,null,null,null,null,null,null,"$ Value of Vehicle Hour (per hour) Truck",null,null,null,null,null,null,null,null,null,{"$f":"parameterTruckValueOfTime","v":29.959097187499996}]
[]
[null,null,null,null,null,null,null,null,null,"Total Recurring (Non-delay) Travel Time Benefit per Period",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"override(overrideBenefitTravelTime,calculatedChangePHT * (parameterPercentTrucks*FirstNonZero(inputTruckValueOfTime,defaultTruckValueOfTime)  + parameterPercentCommercialAuto * FirstNonZero(inputCommercialAutoValueOfTime,defaultCommercialAutoValueOfTime) + (1 - parameterPercentCommercialAuto - parameterPercentTrucks) * FirstNonZero(inputAutoValueOfTime,defaultAutoValueOfTime) ))","v":{"$error":"#VALUE!"}}]
[null,null,null,null,null,null,null,null,"ATIS Time Savings"]
[null,null,null,null,null,null,null,null,null,"Total hours saved due to ATIS deployments",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"override(overrideATISTimeSavings,inputImpactATISPercentActive * inputImpactATISPercentUtilization * inputImpactATISMinutesSaved * inputLinkVolume / 60)","v":0}]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,"Travel Time Savings: Non-Recurring Delay"]
[null,null,null,null,null,null,null,null,null,"Average Total Person Hours of Non-Recurring Delay Saved per Period",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"override(overrideChangePersonDelay,(-inputLinkVolume*calculatedChangeDelay*inputLinkLength*parameterAverageAutoOccupancy) + calculatedATISTimeSavings)","v":{"$error":"#VALUE!"}}]
[]
[null,null,null,null,null,null,null,null,null,"$ Value of Person Hour (per hour of Delay) \"On-the-Clock\" Auto",null,null,null,null,null,null,null,null,null,{"$f":"parameterCommercialAutoValueOfTimeDelay","v":37.583482812499994}]
[null,null,null,null,null,null,null,null,null,"$ Value of Person Hour (per hour of Delay) Other Auto",null,null,null,null,null,null,null,null,null,{"$f":"parameterAutoValueOfTimeDelay","v":15.291846874999997}]
[null,null,null,null,null,null,null,null,null,"$ Value of Vehicle Hour (per hour of Delay) Truck",null,null,null,null,null,null,null,null,null,{"$f":"parameterTruckValueOfTimeDelay","v":29.959097187499996}]
[]
[null,null,null,null,null,null,null,null,null,"Total Non-Recurring Related Delay Benefit per Period",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"override(overrideBenefitNonRecurringDelay,calculatedChangePersonDelay * (parameterPercentTrucks*FirstNonZero(inputTruckValueOfTimeDelay,defaultTruckValueOfTimeDelay)  + parameterPercentCommercialAuto * FirstNonZero(inputCommercialAutoValueOfTimeDelay,defaultCommercialAutoValueOfTimeDelay) + (1 - parameterPercentCommercialAuto - parameterPercentTrucks) * FirstNonZero(inputAutoValueOfTimeDelay,defaultAutoValueOfTimeDelay) ))","v":{"$error":"#VALUE!"}}]
[null,null,null,null,null,null,null,null,"Energy"]
[null,null,null,null,null,null,null,null,null,"Average cost per gallon of fuel (excluding taxes)",null,null,null,null,null,null,null,null,null,{"$f":"parameterFuelCostGallon","v":2.82}]
[]
[null,null,null,null,null,null,null,null,null,"Total Fuel Savings Benefit",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"override(overrideBenefitFuel,-calculatedChangeFuelUse * FirstNonZero(inputFuelCostGallon,defaultFuelCostGallon))","v":0}]
[null,null,null,null,null,null,null,null,"Safety"]
[null,null,null,null,null,null,null,null,null,"$ Value of a Fatality Crash",null,null,null,null,null,null,null,null,null,{"$f":"parameterFatalityValuation","v":12282140.033562498}]
[null,null,null,null,null,null,null,null,null,"$ Value of a Injury Crash",null,null,null,null,null,null,null,null,null,{"$f":"parameterInjuryValuation","v":355842.35367187497}]
[null,null,null,null,null,null,null,null,null,"$ Value of a Property Damage Crash",null,null,null,null,null,null,null,null,null,{"$f":"parameterPDOValuation","v":12828.998015624999}]
[]
[null,null,null,null,null,null,null,null,null,"Total Modeled Crash Related Benefit per Period",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"override(overrideBenefitSafety,-calculatedChangeFatalityCrashes*FirstNonZero(inputFatalityValuation,defaultFatalityValuation)   +-calculatedChangeInjuryCrashes * FirstNonZero(inputInjuryValuation,defaultInjuryValuation) +-calculatedChangePDOCrashes * FirstNonZero(inputPDOValuation,defaultPDOValuation))","v":{"$error":"#VALUE!"}}]
[]
[null,null,null,null,null,null,null,null,null,"User Entered Benefit (Annual $'s)"]
[]
[null,null,null,null,null,null,null,null,null,"Number of Analysis Periods per Year",null,null,null,null,null,null,null,null,null,{"$f":"parameterAnalysisPeriodsPerYear","v":250}]
[]
[null,null,null,null,null,null,null,null,null,"TOTAL AVERAGE ANNUAL BENEFIT",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"override(overrideBenefitAverageAnnual,FirstNonZero(inputAnalysisPeriodsPerYear,defaultAnalysisPeriodsPerYear) * (calculatedBenefitTravelTime + calculatedBenefitNonRecurringDelay + calculatedBenefitSafety + calculatedBenefitFuel+IF($V$65>0,$V$65,$X$65)) + inputUserBenefit)","v":{"$error":"#VALUE!"}}]

{"sheet":"Work Zone","index":64,"n_rows":106,"n_cols":38,"rows_kept":106,"cut":false,"hidden":false,"merged":[[32,25,32,26],[36,25,36,26],[65,23,65,24],[37,21,37,22],[45,19,45,20],[30,35,30,36],[31,35,31,36],[37,29,37,30],[30,25,30,26],[30,27,30,28],[30,29,30,30],[31,9,31,20],[31,21,31,22],[31,23,31,24],[31,25,31,26],[31,27,31,28],[31,29,31,30],[30,9,30,20],[30,21,30,22],[30,23,30,24],[34,9,34,20],[34,23,34,24],[34,21,34,22],[34,27,34,28],[63,19,63,20],[65,9,65,20],[43,9,43,16],[43,17,43,18],[43,19,43,20],[41,9,41,16],[41,17,41,18],[41,19,41,20],[45,17,45,18],[21,21,22,22],[21,25,22,26],[22,9,22,20],[22,23,22,24],[22,27,22,28],[26,9,26,20],[26,21,26,22],[26,23,26,24],[26,25,26,26],[26,27,26,28],[9,1,9,6],[10,1,10,6],[11,1,11,6],[11,8,19,8],[11,9,11,31],[12,1,12,6],[12,9,12,16],[15,27,15,28],[13,21,14,22],[13,25,14,26],[12,17,12,18],[12,19,12,31],[13,1,13,6],[14,1,14,6],[14,9,14,16],[14,17,14,18],[14,19,14,20],[14,23,14,24],[14,27,14,28],[14,29,14,30],[16,29,16,30],[17,1,17,6],[17,9,17,31],[18,1,18,6],[2,1,2,6],[3,1,3,6],[4,1,4,6],[5,1,5,6],[6,1,6,6],[6,9,6,16],[6,17,6,18],[7,1,7,6],[8,1,8,6],[18,9,18,16],[18,17,18,18],[18,19,18,20],[18,21,18,31],[15,25,15,26],[15,29,15,30],[16,1,16,6],[16,9,16,16],[16,17,16,18],[16,19,16,20],[16,23,16,24],[16,21,16,22],[16,27,16,28],[16,25,16,26],[15,1,15,6],[15,9,15,16],[15,17,15,18],[15,19,15,20],[15,23,15,24],[15,21,15,22],[22,29,22,30],[19,1,19,6],[19,9,19,31],[20,1,20,6],[20,8,38,8],[20,9,20,31],[21,1,21,6],[21,9,21,16],[21,17,21,18],[22,1,22,6],[23,29,23,30],[24,1,24,6],[24,9,24,20],[24,23,24,24],[24,21,24,22],[24,27,24,28],[24,25,24,26],[24,29,24,30],[23,1,23,6],[23,9,23,20],[23,23,23,24],[23,21,23,22],[23,27,23,28],[23,25,23,26],[32,29,32,30],[25,1,25,6],[25,9,25,20],[25,23,25,24],[25,21,25,22],[25,27,25,28],[25,25,25,26],[26,29,26,30],[28,29,28,30],[29,29,29,30],[29,9,29,20],[29,21,29,22],[29,23,29,24],[29,25,29,26],[29,27,29,28],[26,1,26,6],[28,1,28,6],[29,1,29,6],[27,1,27,6],[32,1,32,6],[32,9,32,20],[32,23,32,24],[32,21,32,22],[32,27,32,28],[25,29,25,30],[28,9,28,20],[28,21,28,22],[28,23,28,24],[28,25,28,26],[28,27,28,28],[27,9,27,20],[27,21,27,22],[27,23,27,24],[27,25,27,26],[27,27,27,28],[74,8,81,8],[74,9,74,24],[75,9,75,20],[75,21,75,22],[75,23,75,24],[76,9,76,24],[77,9,77,24],[78,9,78,24],[79,9,79,24],[80,9,80,24],[81,9,81,24],[66,8,73,8],[71,17,71,18],[71,19,71,20],[71,21,71,24],[67,23,67,24],[66,9,66,24],[68,9,68,24],[67,21,67,22],[67,9,67,20],[72,9,72,24],[73,9,73,20],[73,21,73,22],[73,23,73,24],[71,9,71,16],[70,21,70,24],[70,19,70,20],[70,17,70,18],[70,9,70,16],[69,21,69,24],[69,19,69,20],[69,17,69,18],[69,9,69,16],[82,8,89,8],[82,9,82,24],[83,9,83,20],[83,21,83,22],[83,23,83,24],[87,9,87,16],[87,17,87,18],[87,19,87,20],[87,21,87,24],[88,9,88,24],[89,9,89,20],[89,21,89,22],[89,23,89,24],[84,9,84,24],[85,9,85,16],[85,17,85,18],[85,19,85,20],[85,21,85,24],[86,9,86,16],[86,17,86,18],[86,19,86,20],[86,21,86,24],[90,8,93,8],[90,9,90,24],[91,9,91,16],[91,17,91,18],[91,19,91,20],[91,21,91,24],[92,9,92,24],[93,9,93,20],[93,21,93,22],[93,23,93,24],[94,8,99,8],[94,9,94,24],[95,9,95,16],[95,17,95,18],[95,19,95,20],[95,21,95,24],[96,9,96,16],[96,17,96,18],[96,19,96,20],[96,21,96,24],[105,21,105,22],[105,23,105,24],[106,9,106,16],[106,17,106,18],[106,19,106,20],[106,21,106,22],[103,9,103,16],[103,17,103,18],[103,19,103,20],[105,9,105,16],[105,17,105,18],[105,19,105,20],[29,35,29,36],[32,35,32,36],[101,9,101,16],[101,17,101,18],[101,19,101,20],[101,21,101,22],[102,9,102,16],[102,17,102,18],[102,19,102,20],[102,21,102,22],[99,9,99,20],[99,21,99,22],[100,9,100,16],[100,17,100,18],[100,19,100,20],[100,21,100,22],[97,9,97,16],[97,17,97,18],[97,19,97,20],[97,21,97,24],[98,9,98,16],[98,17,98,18],[98,19,98,24],[99,23,99,24],[19,35,19,36],[20,35,20,36],[21,35,21,36],[22,35,22,36],[23,35,23,36],[24,35,24,36],[25,35,25,36],[26,35,26,36],[28,35,28,36],[10,34,10,37],[11,35,11,36],[12,35,12,36],[13,35,13,36],[14,35,14,36],[15,35,15,36],[16,35,16,36],[17,35,17,36],[18,35,18,36],[33,35,33,36],[34,35,34,36],[35,35,35,36],[36,35,36,36],[37,35,37,36],[38,35,38,36],[46,19,46,20],[33,9,33,20],[33,23,33,24],[33,21,33,22],[36,29,36,30],[35,9,35,20],[35,23,35,24],[35,21,35,22],[35,27,35,28],[35,25,35,26],[35,29,35,30],[37,23,37,24],[37,27,37,28],[37,25,37,26],[34,25,34,26],[34,29,34,30],[37,9,37,20],[56,8,65,8],[38,1,38,6],[38,9,38,31],[39,1,39,6],[39,8,55,8],[40,1,40,6],[40,9,40,15],[41,1,41,6],[48,19,48,20],[48,9,48,16],[56,21,56,22],[57,9,57,20],[57,21,57,22],[46,9,46,16],[46,17,46,18],[61,17,61,18],[61,19,61,20],[62,9,62,16],[62,17,62,18],[62,19,62,20],[61,9,61,16],[63,9,63,16],[63,17,63,18],[65,21,65,22],[37,1,37,6],[27,29,27,30],[30,1,30,6],[31,1,31,6],[48,17,48,18],[50,9,50,15],[51,9,51,16],[51,17,51,18],[51,19,51,20],[33,27,33,28],[33,25,33,26],[33,29,33,30],[36,9,36,20],[36,23,36,24],[36,21,36,22],[36,27,36,28],[36,1,36,6],[34,1,34,6],[33,1,33,6],[35,1,35,6],[42,9,42,16],[42,17,42,18],[42,19,42,20],[45,9,45,16],[57,23,57,24],[59,9,59,16],[59,17,59,18],[59,19,59,20],[60,9,60,16],[60,17,60,18],[60,19,60,20],[52,17,52,18],[52,19,52,20],[52,9,52,16],[53,9,53,16],[53,17,53,18],[53,19,53,20],[42,1,42,6],[43,1,43,6],[44,1,44,6],[45,1,45,6],[46,1,46,6],[47,1,47,6],[48,1,48,6],[49,1,49,6],[50,1,50,6],[67,1,67,6],[60,1,60,6],[61,1,61,6],[62,1,62,6],[63,1,63,6],[64,1,64,6],[65,1,65,6],[66,1,66,6],[51,1,51,6],[52,1,52,6],[53,1,53,6],[54,1,54,6],[55,1,55,6],[56,1,56,6],[57,1,57,6],[58,1,58,6],[59,1,59,6]]}
[]
[null,"Navigation",null,null,null,null,null,null,{"$f":"openingScreenTitle","v":"FHWA Tool for Operations Benefit/Cost (TOPS-BC):  Version 4.0"}]
[null,"Back",null,null,null,null,null,null,"Estimate Benefits of TSM&O Strategies"]
[null,"OPENING SCREEN",null,null,null,null,null,null,{"$f":"+'ATM - VSL'!I4","v":"(Please note, some cells will show error codes before the User enters data in the required Green Cells)"}]
[null,"GENERAL TOOL OVERVIEW",null,null,null,null,null,null,null,"Work Zone Management"]
[null,"WHAT'S NEW"]
[null,"LIST OF ALL WORKSHEETS",null,null,null,null,null,null,null,"Length of Analysis Period (Hours)",null,null,null,null,null,null,null,3]
[null,"1) ESTIMATE COSTS"]
[null,"Cost Default Matrix"]
[null,"Cost Template",null,null,null,null,null,null,"Cost Information"]
[null,"Traveler Information",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Iterative Model Run Overview"]
[null,"En-Route Traveler Information",null,null,null,null,null,null,"Facility Characteristics",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Title","Link Volume",null,"Result"]
[null,"Pre-Trip Traveler Information",null,null,null,null,null,null,null,"Link Facility Type",3,null,null,null,null,null,null,2]
[null,"Traffic Signal Systems (TSS)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Baseline Override",null,null,null,"Improvement Override"]
[null,"Preset Timing",null,null,null,null,null,null,null,"Link Length (Miles)",null,null,null,null,null,null,null,null,null,null,null,null,null,"Baseline",null,null,null,"Improvement",null,"Change"]
[null,"Traffic Actuated Timing",null,null,null,null,null,null,null,"Total Number of Lanes",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"inputLaneCount","v":0},null,null,null,{"$f":"inputLaneCount + FirstNonEmpty(inputImpactLaneCount,defaultImpactLaneCount)","v":0},null,{"$f":"override(overrideImprovementLaneCount,calculatedImprovementLaneCount)-override(overrideBaselineLaneCount,calculatedBaselineLaneCount)","v":0}]
[null,"Central Control ",null,null,null,null,null,null,null,"Link Capacity (All Lanes - Per Period)",null,null,null,null,null,null,null,null,null,{"$f":"inputAnalysisPeriodHours*inputLaneCount*INDEX(facilityTypes,MATCH(inputFacilityType,facilityTypeId,0),3)","v":0},null,null,null,{"$f":"FirstNonZero(inputLinkCapacity,defaultLinkCapacity)","v":0},null,null,null,{"$f":"calculatedBaselineCapacity * (1 + FirstNonEmpty(inputImpactCapacity,defaultImpactCapacity)) + FirstNonEmpty(inputImpactLaneCount,defaultImpactLaneCount ) * calculatedBaselineCapacity / inputLaneCount","v":{"$error":"#DIV/0!"}},null,{"$f":"override(overrideImprovementCapacity,calculatedImprovementCapacity)-override(overrideBaselineCapacity,calculatedBaselineCapacity)","v":{"$error":"#VALUE!"}}]
[null,"Transit Signal Priority"]
[null,"Ramp Metering ",null,null,null,null,null,null,null,"Free Flow Speed (MPH) ",null,null,null,null,null,null,null,null,null,{"$f":"INDEX(facilityTypes,MATCH(inputFacilityType,facilityTypeId,0),4)","v":55},null,null,null,null,null,null,null,null,null,null,null,null,null,"`","`"]
[null,"Central Control"]
[null,"Traffic Actuated",null,null,null,null,null,null,"Facility Performance"]
[null,"Preset Timing",null,null,null,null,null,null,null,"Link Volume (Per Period)",null,null,null,null,null,null,null,null,null,null,null,"Baseline Override",null,null,null,"Improvement Override"]
[null,"Freight Strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Baseline",null,null,null,"Improvement",null,"Change"]
[null,"Truck Only Lanes",null,null,null,null,null,null,null,"Congested Speed",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FirstNonZero(inputFFS,defaultFFS) * speedFromVC(inputLinkVolume/override(overrideBaselineCapacity,calculatedBaselineCapacity),OFFSET(vcCurves,MATCH(INDEX(facilityTypes,MATCH(inputFacilityType,facilityTypeId,0),5),INDIRECT(\"Parameters!\"&ADDRESS(ROW(vcCurves),COLUMN(vcCurves))&\":\"&ADDRESS(ROW(vcCurves)+ROWS(vcCurves),COLUMN(vcCurves))),0) - 1,0))","v":{"$error":"#VALUE!"}},null,null,null,{"$f":"FirstNonZero(inputFFS,defaultFFS) * speedFromVC(inputLinkVolume/override(overrideImprovementCapacity,calculatedImprovementCapacity),OFFSET(vcCurves,MATCH(INDEX(facilityTypes,MATCH(inputFacilityType,facilityTypeId,0),5),INDIRECT(\"Parameters!\"&ADDRESS(ROW(vcCurves),COLUMN(vcCurves))&\":\"&ADDRESS(ROW(vcCurves)+ROWS(vcCurves),COLUMN(vcCurves))),0)-1,0)) + FirstNonEmpty(inputImpactSpeedChange,defaultImpactSpeedChange)* override(overrideBaselineSpeed,calculatedBaselineSpeed)","v":{"$error":"#VALUE!"}},null,{"$f":"override(overrideImprovementSpeed,calculatedImprovementSpeed)-override(overrideBaselineSpeed,calculatedBaselineSpeed)","v":{"$error":"#VALUE!"}}]
[null,"Compliance",null,null,null,null,null,null,null,"Vehicles Miles Traveled (VMT)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"inputLinkVolume*inputLinkLength","v":0},null,null,null,{"$f":"inputLinkVolume*inputLinkLength","v":0},null,{"$f":"override(overrideImprovementVMT,calculatedImprovementVMT)-override(overrideBaselineVMT,calculatedBaselineVMT)","v":0}]
[null,"Truck Parking and Reservation Systems",null,null,null,null,null,null,null,"V/C",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"inputLinkVolume/override(overrideBaselineCapacity,calculatedBaselineCapacity)","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"inputLinkVolume/override(overrideImprovementCapacity,calculatedImprovementCapacity)","v":{"$error":"#VALUE!"}},null,{"$f":"override(overrideImprovementVC,calculatedImprovementVC)-override(overrideBaselineVC,calculatedBaselineVC)","v":{"$error":"#VALUE!"}}]
[null,"Climbing Lanes",null,null,null,null,null,null,null,"TTI(m)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((IF(V33>0,V33,X33)/IF(V24>0,V24,X24))/(IF(V33>0,V33,X33)/IF(R19>0,R19,T19)),0)","v":0},null,null,null,{"$f":"IFERROR((IF(Z33>0,Z33,AB33)/IF(Z24>0,Z24,AB24))/(IF(Z33>0,Z33,AB33)/IF(R19>0,R19,T19)),0)","v":0},null,{"$f":"IF($Z$27>0,$Z$27,$AB$27)-IF($V$27>0,$V$27,$X$27)","v":0}]
[null,"Off Hours Delivery",null,null,null,null,null,null,null,"TTI(50)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($V$28>0,$V$28,(4.01224/((1+EXP(1.7417-0.93677*IF($V$27>0,$V$27,$X$27)))^(1/0.82741))))","v":0.40220698000728722},null,null,null,{"$f":"IF($Z$28>0,$Z$28,(4.01224/((1+EXP(1.7417-0.93677*IF($Z$27>0,$Z$27,$AB$27)))^(1/0.82741))))","v":0.40220698000728722},null,{"$f":"IF($Z$28>0,$Z$28,$AB$28)-IF($V$28>0,$V$28,$X$28)","v":0}]
[null,"Active Traffic Management",null,null,null,null,null,null,null,"TTI(80)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($V$29>0,$V$29,(5.3746/((1+EXP(-1.5782-0.85867*IF($V$28>0,$V$28,$X$28)))^(1/0.04953))))","v":0.34258408674922602},null,null,null,{"$f":"IF($Z$29>0,$Z$29,(5.3746/((1+EXP(-1.5782-0.85867*IF($Z$28>0,$Z$28,$AB$28)))^(1/0.04953))))","v":0.34258408674922602},null,{"$f":"IF($Z$28>0,$Z$28,$AB$28)-IF($V$28>0,$V$28,$X$28)","v":0}]
[null,"Variable Speed Limits",null,null,null,null,null,null,null,"TTI(95)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($V$30>0,$V$30,1+3.67*LN(IF($V$28>0,$V$28,$X$28)))","v":-2.3425936013197157},null,null,null,{"$f":"IF($Z$30>0,$Z$30,1+3.67*LN(IF($Z$28>0,$Z$28,$AB$28)))","v":-2.3425936013197157},null,{"$f":"IF($Z$29>0,$Z$29,$AB$29)-IF($V$29>0,$V$29,$X$29)","v":0}]
[null,"Part-Time Shoulder Use",null,null,null,null,null,null,null,"Total Buffer Time at TTI(80)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($V$29>0,$V$29,$X$29)-IF($V$28>0,$V$28,$X$28))*override(overrideBaselineVHT,calculatedBaselineVHT)","v":{"$error":"#VALUE!"}},null,null,null,{"$f":"(IF($Z$29>0,$Z$29,$AB$29)-IF($Z$28>0,$Z$28,$AB$28))*override(overrideImprovementVHT,calculatedImprovementVHT)","v":{"$error":"#VALUE!"}},null,{"$f":"IF($Z$31>0,$Z$31,$AB$31)-IF($V$31>0,$V$31,$X$31)","v":{"$error":"#VALUE!"}}]
[null,"Other Strategies",null,null,null,null,null,null,null,"Total Buffer Time at TTI(95)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($V$30>0,$V$30,$X$30)-IF($V$28>0,$V$28,$X$28))*override(overrideBaselineVHT,calculatedBaselineVHT)","v":{"$error":"#VALUE!"}},null,null,null,{"$f":"(IF($Z$30>0,$Z$30,$AB$30)-IF($Z$28>0,$Z$28,$AB$28))*override(overrideImprovementVHT,calculatedImprovementVHT)","v":{"$error":"#VALUE!"}},null,{"$f":"IF($Z$32>0,$Z$32,$AB$32)-IF($V$32>0,$V$32,$X$32)","v":{"$error":"#VALUE!"}}]
[null,"Traffic Incident Management",null,null,null,null,null,null,null,"Vehicle Hours of Travel",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(override(overrideBaselineVMT,calculatedBaselineVMT)/(override(overrideBaselineSpeed,calculatedBaselineSpeed)/60))/60","v":{"$error":"#VALUE!"}},null,null,null,{"$f":"(override(overrideImprovementVMT,calculatedImprovementVMT)/(override(overrideImprovementSpeed,calculatedImprovementSpeed)/60))/60","v":{"$error":"#VALUE!"}},null,{"$f":"override(overrideImprovementVHT,calculatedImprovementVHT)-override(overrideBaselineVHT,calculatedBaselineVHT)","v":{"$error":"#VALUE!"}}]
[null,"Travel Demand Management",null,null,null,null,null,null,null,"Incident Related Delay (hours) per vehicle per mile",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ttrDelayRate(INT(ROUND(inputAnalysisPeriodHours,0)),override(overrideBaselineVC,calculatedBaselineVC ),OFFSET(incidentDelayRates,MATCH(INT(ROUND(inputAnalysisPeriodHours,0)),INDIRECT(\"Parameters!\"&ADDRESS(ROW(incidentDelayRates),COLUMN(incidentDelayRates))&\":\"&ADDRESS(ROW(incidentDelayRates)+ROWS(incidentDelayRates),COLUMN(incidentDelayRates))),0),0),override(overrideBaselineLaneCount,calculatedBaselineLaneCount))","v":{"$error":"#VALUE!"}},null,null,null,{"$f":"MIN(ttrDelayRate(INT(ROUND(inputAnalysisPeriodHours,0)),override(overrideImprovementVC,calculatedImprovementVC),OFFSET(incidentDelayRates,MATCH(INT(ROUND(inputAnalysisPeriodHours,0)),INDIRECT(\"Parameters!\"&ADDRESS(ROW(incidentDelayRates),COLUMN(incidentDelayRates))&\":\"&ADDRESS(ROW(incidentDelayRates)+ROWS(incidentDelayRates),COLUMN(incidentDelayRates))),0),0),override(overrideImprovementLaneCount,calculatedImprovementLaneCount)),override(overrideBaselineDelay,calculatedBaselineDelay)*(1-override(inputImpactCrashDurationReduction,defaultImpactCrashDurationReduction))*(1-override(inputImpactCrashRateAdjustment,defaultImpactCrashRateAdjustment)^2))","v":{"$error":"#VALUE!"}},null,{"$f":"override(overrideImprovementDelay,calculatedImprovementDelay) - override(overrideBaselineDelay,calculatedBaselineDelay)","v":{"$error":"#VALUE!"}}]
[null,"HOT Lanes",null,null,null,null,null,null,null,"Number of Fatality Crashes",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"override(overrideBaselineVMT,calculatedBaselineVMT) * ( parameterPercentTrucks *  accidentRate(override(overrideBaselineVC,calculatedBaselineVC),\"Fatality\",INDEX(facilityTypes,MATCH(inputFacilityType,facilityTypeId,0),6),\"Truck\") + (1 - parameterPercentTrucks) * accidentRate(override(overrideBaselineVC,calculatedBaselineVC),\"Fatality\",INDEX(facilityTypes,MATCH(inputFacilityType,facilityTypeId,0),6),\"Auto\"))  / 1000000","v":{"$error":"#VALUE!"}},null,null,null,{"$f":"override(overrideImprovementVMT,calculatedImprovementVMT) * ( parameterPercentTrucks *  accidentRate(override(overrideImprovementVC,calculatedImprovementVC),\"Fatality\",INDEX(facilityTypes,MATCH(inputFacilityType,facilityTypeId,0),6),\"Truck\") + (1 - parameterPercentTrucks) * accidentRate(override(overrideImprovementVC,calculatedImprovementVC),\"Fatality\",INDEX(facilityTypes,MATCH(inputFacilityType,facilityTypeId,0),6),\"Auto\"))  / 1000000 - FirstNonEmpty(inputImpactCrashRateAdjustment,defaultImpactCrashRateAdjustment) * override(overrideBaselineFatalityCrashes,calculatedBaselineFatalityCrashes)","v":{"$error":"#VALUE!"}},null,{"$f":"override(overrideImprovementFatalityCrashes,calculatedImprovementFatalityCrashes)-override(overrideBaselineFatalityCrashes,calculatedBaselineFatalityCrashes)","v":{"$error":"#VALUE!"}}]
[null,"Road Weather Management",null,null,null,null,null,null,null,"Number of Injury Crashes",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"override(overrideBaselineVMT,calculatedBaselineVMT) * ( parameterPercentTrucks *  accidentRate(override(overrideBaselineVC,calculatedBaselineVC),\"Injury\",INDEX(facilityTypes,MATCH(inputFacilityType,facilityTypeId,0),6),\"Truck\") + (1 - parameterPercentTrucks) * accidentRate(override(overrideBaselineVC,calculatedBaselineVC),\"Injury\",INDEX(facilityTypes,MATCH(inputFacilityType,facilityTypeId,0),6),\"Auto\"))  / 1000000","v":{"$error":"#VALUE!"}},null,null,null,{"$f":"override(overrideImprovementVMT,calculatedImprovementVMT) * ( parameterPercentTrucks *  accidentRate(override(overrideImprovementVC,calculatedImprovementVC),\"Injury\",INDEX(facilityTypes,MATCH(inputFacilityType,facilityTypeId,0),6),\"Truck\") + (1 - parameterPercentTrucks) * accidentRate(override(overrideImprovementVC,calculatedImprovementVC),\"Injury\",INDEX(facilityTypes,MATCH(inputFacilityType,facilityTypeId,0),6),\"Auto\"))  / 1000000 - FirstNonEmpty(inputImpactCrashRateAdjustment,defaultImpactCrashRateAdjustment) *override(overrideBaselineInjuryCrashes, calculatedBaselineInjuryCrashes)","v":{"$error":"#VALUE!"}},null,{"$f":"override(overrideImprovementInjuryCrashes,calculatedImprovementInjuryCrashes)-override(overrideBaselineInjuryCrashes,calculatedBaselineInjuryCrashes)","v":{"$error":"#VALUE!"}}]
[null,"Work Zone Management",null,null,null,null,null,null,null,"Number of Property Damage Only Crashes",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"override(overrideBaselineVMT,calculatedBaselineVMT) * ( parameterPercentTrucks *  accidentRate(override(overrideBaselineVC,calculatedBaselineVC),\"PDO\",INDEX(facilityTypes,MATCH(inputFacilityType,facilityTypeId,0),6),\"Truck\") + (1 - parameterPercentTrucks) * accidentRate(override(overrideBaselineVC,calculatedBaselineVC),\"PDO\",INDEX(facilityTypes,MATCH(inputFacilityType,facilityTypeId,0),6),\"Auto\"))  / 1000000","v":{"$error":"#VALUE!"}},null,null,null,{"$f":"override(overrideImprovementVMT,calculatedImprovementVMT) * ( parameterPercentTrucks *  accidentRate(override(overrideImprovementVC,calculatedImprovementVC),\"PDO\",INDEX(facilityTypes,MATCH(inputFacilityType,facilityTypeId,0),6),\"Truck\") + (1 - parameterPercentTrucks) * accidentRate(override(overrideImprovementVC,calculatedImprovementVC),\"PDO\",INDEX(facilityTypes,MATCH(inputFacilityType,facilityTypeId,0),6),\"Auto\"))  / 1000000 - FirstNonEmpty(inputImpactCrashRateAdjustment,defaultImpactCrashRateAdjustment)*override(overrideBaselinePDOCrashes,calculatedBaselinePDOCrashes)","v":{"$error":"#VALUE!"}},null,{"$f":"override(overrideImprovementPDOCrashes,calculatedImprovementPDOCrashes)-override(overrideBaselinePDOCrashes,calculatedBaselinePDOCrashes)","v":{"$error":"#VALUE!"}}]
[null,"Shared Use Mobility",null,null,null,null,null,null,null,"Fuel consumption (Gallons)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"override(overrideBaselineVMT,calculatedBaselineVMT) * (parameterPercentTrucks  / parameterFuelEconomyTruck + (1 - parameterPercentTrucks)  / parameterFuelEconomyAuto)","v":0},null,null,null,{"$f":"override(overrideImprovementVMT,calculatedImprovementVMT) * (parameterPercentTrucks  / parameterFuelEconomyTruck + (1 - parameterPercentTrucks)  / parameterFuelEconomyAuto) - FirstNonEmpty(inputImpactFuelUse,defaultImpactFuelUse) *override(overrideBaselineFuelUse,calculatedBaselineFuelUse)","v":0},null,{"$f":"override(overrideImprovementFuelUse,calculatedImprovementFuelUse) - override(overrideBaselineFuelUse,calculatedBaselineFuelUse)","v":0}]
[null,"Costs Summary"]
[null,"2) ESTIMATE BENEFITS",null,null,null,null,null,null,"Impacts Due to Strategy"]
[null,"Parameters",null,null,null,null,null,null,null,"Facility improvement models"]
[null,"Strategy Default Impacts",null,null,null,null,null,null,null,"Change in Capacity (%)",null,null,null,null,null,null,null,null,null,0]
[null,"Benefit Template",null,null,null,null,null,null,null,"Change in Speed (%)",null,null,null,null,null,null,null,null,null,0.05]
[null,"Arterial Strategies",null,null,null,null,null,null,null,"Change in # of Lanes",null,null,null,null,null,null,null,null,null,0]
[null,"Traffic Signal Control"]
[null,"Freeway Strategies",null,null,null,null,null,null,null,"Reduction in Crash Rate (%)",null,null,null,null,null,null,null,null,null,0.05]
[null,"Ramp Metering",null,null,null,null,null,null,null,"Reduction in Crash Duration(%)",null,null,null,null,null,null,null,null,null,0.1]
[null,"Traffic Incident Management"]
[null,"Traveler Information",null,null,null,null,null,null,null,"Reduction in Fuel Use (%)",null,null,null,null,null,null,null,null,null,0]
[null,"En-Route Traveler Information"]
[null,"Pre-Trip Traveler Information",null,null,null,null,null,null,null,"Traveler information models"]
[null,"Freight Strategies and Systems",null,null,null,null,null,null,null,"Percent time device is disseminating useful information",null,null,null,null,null,null,null,null,null,0]
[null,"Truck Only Lanes",null,null,null,null,null,null,null,"Percent drivers using information",null,null,null,null,null,null,null,null,null,0]
[null,"Compliance",null,null,null,null,null,null,null,"Minutes saved by drivers saving time",null,null,null,null,null,null,null,null,null,0]
[null,"Truck Parking and Reservation Systems"]
[null,"Climbing Lanes"]
[null,"Off Hours Delivery",null,null,null,null,null,null,"Reliability Benefit"]
[null,"Active Traffic Management",null,null,null,null,null,null,null,"Average Person Hours of Buffer Time Travel Saved per Period",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($V$58>0,$V$58,-$AD$31*(Parameters!$P$24))","v":{"$error":"#VALUE!"}}]
[null,"Variable Speed Limits"]
[null,"Part-Time Shoulder Use",null,null,null,null,null,null,null,"Reliability Ratio - Auto",null,null,null,null,null,null,null,null,null,1]
[null,"Other Strategies",null,null,null,null,null,null,null,"Reliability Ratio - Truck",null,null,null,null,null,null,null,null,null,1.2]
[null,"HOT Lanes",null,null,null,null,null,null,null,"$ Value of Person Hour (per hour) \"On-the-Clock\" Auto",null,null,null,null,null,null,null,null,null,{"$f":"parameterCommercialAutoValueOfTime","v":37.583482812499994}]
[null,"Travel Demand Management",null,null,null,null,null,null,null,"$ Value of Person Hour (per hour) Other Auto",null,null,null,null,null,null,null,null,null,{"$f":"parameterAutoValueOfTime","v":15.291846874999997}]
[null,"Road Weather Management",null,null,null,null,null,null,null,"$ Value of Vehicle Hour (per hour) Truck",null,null,null,null,null,null,null,null,null,{"$f":"parameterTruckValueOfTime","v":29.959097187499996}]
[4,"Work Zone Management"]
[null,"Shared Use Mobility",null,null,null,null,null,null,null,"Total Buffer Travel Time Benefit per Period",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($V$66>0,$V$66,IF($V$58>0,$V$58,$X$58)* ((parameterPercentTrucks*FirstNonZero(R64,T64)*FirstNonZero(R61,T61))  + (parameterPercentCommercialAuto * FirstNonZero(R62,T62) + (1 - parameterPercentCommercialAuto - parameterPercentTrucks) * FirstNonZero(R63,T63)*(FirstNonZero(R60,T60)))))","v":{"$error":"#VALUE!"}}]
[null,"3) MY DEPLOYMENTS",null,null,null,null,null,null,"Travel Time"]
[null,"4) RESULTS TEMPLATE",null,null,null,null,null,null,null,"Average Person Hours of Travel Saved per Period",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"override(overrideChangePHT,-calculatedChangeVHT * parameterAverageAutoOccupancy)","v":{"$error":"#VALUE!"}}]
[]
[null,null,null,null,null,null,null,null,null,"$ Value of Person Hour (per hour) \"On-the-Clock\" Auto",null,null,null,null,null,null,null,null,null,{"$f":"parameterCommercialAutoValueOfTime","v":37.583482812499994}]
[null,null,null,null,null,null,null,null,null,"$ Value of Person Hour (per hour) Other Auto",null,null,null,null,null,null,null,null,null,{"$f":"parameterAutoValueOfTime","v":15.291846874999997}]
[null,null,null,null,null,null,null,null,null,"$ Value of Vehicle Hour (per hour) Truck",null,null,null,null,null,null,null,null,null,{"$f":"parameterTruckValueOfTime","v":29.959097187499996}]
[]
[null,null,null,null,null,null,null,null,null,"Total Recurring (Non-delay) Travel Time Benefit per Period",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"override(overrideBenefitTravelTime,calculatedChangePHT * (parameterPercentTrucks*FirstNonZero(inputTruckValueOfTime,defaultTruckValueOfTime)  + parameterPercentCommercialAuto * FirstNonZero(inputCommercialAutoValueOfTime,defaultCommercialAutoValueOfTime) + (1 - parameterPercentCommercialAuto - parameterPercentTrucks) * FirstNonZero(inputAutoValueOfTime,defaultAutoValueOfTime) ))","v":{"$error":"#VALUE!"}}]
[null,null,null,null,null,null,null,null,"ATIS Time Savings"]
[null,null,null,null,null,null,null,null,null,"Total hours saved due to ATIS deployments",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"override(overrideATISTimeSavings,inputImpactATISPercentActive * inputImpactATISPercentUtilization * inputImpactATISMinutesSaved * inputLinkVolume / 60)","v":0}]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,"Travel Time Savings: Non-Recurring Delay"]
[null,null,null,null,null,null,null,null,null,"Average Total Person Hours of Non-Recurring Delay Saved per Period",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"override(overrideChangePersonDelay,(-inputLinkVolume*calculatedChangeDelay*inputLinkLength*parameterAverageAutoOccupancy) + calculatedATISTimeSavings)","v":{"$error":"#VALUE!"}}]
[]
[null,null,null,null,null,null,null,null,null,"$ Value of Person Hour (per hour of Delay) \"On-the-Clock\" Auto",null,null,null,null,null,null,null,null,null,{"$f":"parameterCommercialAutoValueOfTimeDelay","v":37.583482812499994}]
[null,null,null,null,null,null,null,null,null,"$ Value of Person Hour (per hour of Delay) Other Auto",null,null,null,null,null,null,null,null,null,{"$f":"parameterAutoValueOfTimeDelay","v":15.291846874999997}]
[null,null,null,null,null,null,null,null,null,"$ Value of Vehicle Hour (per hour of Delay) Truck",null,null,null,null,null,null,null,null,null,{"$f":"parameterTruckValueOfTimeDelay","v":29.959097187499996}]
[]
[null,null,null,null,null,null,null,null,null,"Total Non-Recurring Delay Benefit per Period",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"override(overrideBenefitNonRecurringDelay,calculatedChangePersonDelay * (parameterPercentTrucks*FirstNonZero(inputTruckValueOfTimeDelay,defaultTruckValueOfTimeDelay)  + parameterPercentCommercialAuto * FirstNonZero(inputCommercialAutoValueOfTimeDelay,defaultCommercialAutoValueOfTimeDelay) + (1 - parameterPercentCommercialAuto - parameterPercentTrucks) * FirstNonZero(inputAutoValueOfTimeDelay,defaultAutoValueOfTimeDelay) ))","v":{"$error":"#VALUE!"}}]
[null,null,null,null,null,null,null,null,"Energy"]
[null,null,null,null,null,null,null,null,null,"Average cost per gallon of fuel (excluding taxes)",null,null,null,null,null,null,null,null,null,{"$f":"parameterFuelCostGallon","v":2.82}]
[]
[null,null,null,null,null,null,null,null,null,"Total Fuel Savings Benefit",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"override(overrideBenefitFuel,-calculatedChangeFuelUse * FirstNonZero(inputFuelCostGallon,defaultFuelCostGallon))","v":0}]
[null,null,null,null,null,null,null,null,"Safety"]
[null,null,null,null,null,null,null,null,null,"$ Value of a Fatality Crash",null,null,null,null,null,null,null,null,null,{"$f":"parameterFatalityValuation","v":12282140.033562498}]
[null,null,null,null,null,null,null,null,null,"$ Value of a Injury Crash",null,null,null,null,null,null,null,null,null,{"$f":"parameterInjuryValuation","v":355842.35367187497}]
[null,null,null,null,null,null,null,null,null,"$ Value of a Property Damage Crash",null,null,null,null,null,null,null,null,null,{"$f":"parameterPDOValuation","v":12828.998015624999}]
[]
[null,null,null,null,null,null,null,null,null,"Total Modeled Crash Related Benefit per Period",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"override(overrideBenefitSafety,-calculatedChangeFatalityCrashes*FirstNonZero(inputFatalityValuation,defaultFatalityValuation)   +-calculatedChangeInjuryCrashes * FirstNonZero(inputInjuryValuation,defaultInjuryValuation) +-calculatedChangePDOCrashes * FirstNonZero(inputPDOValuation,defaultPDOValuation))","v":{"$error":"#VALUE!"}}]
[]
[null,null,null,null,null,null,null,null,null,"User Entered Benefit (Annual $'s)"]
[]
[null,null,null,null,null,null,null,null,null,"Number of Analysis Periods per Year",null,null,null,null,null,null,null,null,null,{"$f":"parameterAnalysisPeriodsPerYear","v":250}]
[]
[null,null,null,null,null,null,null,null,null,"TOTAL AVERAGE ANNUAL BENEFIT",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"override(overrideBenefitAverageAnnual,FirstNonZero(inputAnalysisPeriodsPerYear,defaultAnalysisPeriodsPerYear) * (calculatedBenefitTravelTime + calculatedBenefitNonRecurringDelay + calculatedBenefitSafety + calculatedBenefitFuel+IF($V$66>0,$V$66,$X$66)) + inputUserBenefit)","v":{"$error":"#VALUE!"}}]

{"sheet":"Speed","index":65,"n_rows":89,"n_cols":34,"rows_kept":89,"cut":false,"hidden":true,"merged":[[66,1,66,6],[57,1,57,6],[58,1,58,6],[59,1,59,6],[60,1,60,6],[61,1,61,6],[62,1,62,6],[63,1,63,6],[64,1,64,6],[65,1,65,6],[55,1,55,6],[56,1,56,6],[54,1,54,6],[21,21,22,22],[21,25,22,26],[2,1,2,6],[3,1,3,6],[4,1,4,6],[5,1,5,6],[6,1,6,6],[6,9,6,16],[6,17,6,18],[7,1,7,6],[8,1,8,6],[9,1,9,6],[10,1,10,6],[11,1,11,6],[11,8,19,8],[11,9,11,31],[12,1,12,6],[12,9,12,16],[12,17,12,18],[12,19,12,31],[13,1,13,6],[14,1,14,6],[14,9,14,16],[14,17,14,18],[14,19,14,20],[14,23,14,24],[14,27,14,28],[14,29,14,30],[15,1,15,6],[15,9,15,16],[15,17,15,18],[15,19,15,20],[15,23,15,24],[15,21,15,22],[15,27,15,28],[13,21,14,22],[13,25,14,26],[16,29,16,30],[17,1,17,6],[17,9,17,31],[18,1,18,6],[18,9,18,16],[18,17,18,18],[18,19,18,20],[18,21,18,31],[15,25,15,26],[15,29,15,30],[16,1,16,6],[16,9,16,16],[16,17,16,18],[16,19,16,20],[16,23,16,24],[16,21,16,22],[16,27,16,28],[16,25,16,26],[22,9,22,20],[22,23,22,24],[22,27,22,28],[22,29,22,30],[19,1,19,6],[19,9,19,31],[20,1,20,6],[20,8,32,8],[20,9,20,31],[21,1,21,6],[21,9,21,16],[21,17,21,18],[22,1,22,6],[23,29,23,30],[24,1,24,6],[24,9,24,20],[24,23,24,24],[24,21,24,22],[24,27,24,28],[24,25,24,26],[24,29,24,30],[23,1,23,6],[23,9,23,20],[23,23,23,24],[23,21,23,22],[23,27,23,28],[23,25,23,26],[25,29,25,30],[26,1,26,6],[26,9,26,20],[26,23,26,24],[26,21,26,22],[26,27,26,28],[26,25,26,26],[26,29,26,30],[25,1,25,6],[25,9,25,20],[25,23,25,24],[25,21,25,22],[25,27,25,28],[25,25,25,26],[27,29,27,30],[28,1,28,6],[28,9,28,20],[28,23,28,24],[28,21,28,22],[28,27,28,28],[28,25,28,26],[28,29,28,30],[27,1,27,6],[27,9,27,20],[27,23,27,24],[27,21,27,22],[27,27,27,28],[27,25,27,26],[29,29,29,30],[30,1,30,6],[30,9,30,20],[30,23,30,24],[30,21,30,22],[30,27,30,28],[30,25,30,26],[30,29,30,30],[29,1,29,6],[29,9,29,20],[29,23,29,24],[29,21,29,22],[29,27,29,28],[29,25,29,26],[31,29,31,30],[32,1,32,6],[32,9,32,31],[33,1,33,6],[33,8,48,8],[34,1,34,6],[34,9,34,15],[35,1,35,6],[31,1,31,6],[31,9,31,20],[31,23,31,24],[31,21,31,22],[31,27,31,28],[31,25,31,26],[37,1,37,6],[37,9,37,16],[37,17,37,18],[37,19,37,20],[38,1,38,6],[35,9,35,16],[35,17,35,18],[35,19,35,20],[36,1,36,6],[36,9,36,16],[36,17,36,18],[36,19,36,20],[41,1,41,6],[42,1,42,6],[42,9,42,16],[42,17,42,18],[42,19,42,20],[39,1,39,6],[39,9,39,16],[39,17,39,18],[39,19,39,20],[40,1,40,6],[40,9,40,16],[40,17,40,18],[40,19,40,20],[43,1,43,6],[44,1,44,6],[44,9,44,15],[45,1,45,6],[45,9,45,16],[45,17,45,18],[45,19,45,20],[46,1,46,6],[46,9,46,16],[46,17,46,18],[46,19,46,20],[47,1,47,6],[47,9,47,16],[47,17,47,18],[47,19,47,20],[48,1,48,6],[49,1,49,6],[49,8,56,8],[49,9,49,24],[50,1,50,6],[50,9,50,20],[50,21,50,22],[50,23,50,24],[53,9,53,16],[53,17,53,18],[53,19,53,20],[53,21,53,24],[54,9,54,16],[54,17,54,18],[54,19,54,20],[54,21,54,24],[51,9,51,24],[52,9,52,16],[52,17,52,18],[52,19,52,20],[52,21,52,24],[55,9,55,24],[56,9,56,20],[56,21,56,22],[56,23,56,24],[57,8,64,8],[57,9,57,24],[58,9,58,20],[58,21,58,22],[58,23,58,24],[59,9,59,24],[60,9,60,24],[61,9,61,24],[62,9,62,24],[63,9,63,24],[64,9,64,24],[65,8,72,8],[65,9,65,24],[66,9,66,20],[66,21,66,22],[66,23,66,24],[70,9,70,16],[70,17,70,18],[70,19,70,20],[70,21,70,24],[71,9,71,24],[72,9,72,20],[72,21,72,22],[72,23,72,24],[67,9,67,24],[68,9,68,16],[68,17,68,18],[68,19,68,20],[68,21,68,24],[69,9,69,16],[69,17,69,18],[69,19,69,20],[69,21,69,24],[73,8,76,8],[73,9,73,24],[74,9,74,16],[74,17,74,18],[74,19,74,20],[74,21,74,24],[75,9,75,24],[76,9,76,20],[76,21,76,22],[76,23,76,24],[77,8,82,8],[77,9,77,24],[78,9,78,16],[78,17,78,18],[78,19,78,20],[78,21,78,24],[79,9,79,16],[79,17,79,18],[79,19,79,20],[79,21,79,24],[82,21,82,22],[82,23,82,24],[82,9,82,20],[83,9,83,16],[83,17,83,18],[83,19,83,20],[83,21,83,22],[80,9,80,16],[80,17,80,18],[80,19,80,20],[80,21,80,24],[81,9,81,16],[81,17,81,18],[81,19,81,24],[67,1,67,6],[53,1,53,6],[51,1,51,6],[52,1,52,6],[88,21,88,22],[88,23,88,24],[89,9,89,16],[89,17,89,18],[89,19,89,20],[89,21,89,22],[86,9,86,16],[86,17,86,18],[86,19,86,20],[88,9,88,16],[88,17,88,18],[88,19,88,20],[84,9,84,16],[84,17,84,18],[84,19,84,20],[84,21,84,22],[85,9,85,16],[85,17,85,18],[85,19,85,20],[85,21,85,22]]}
[]
[null,"Navigation",null,null,null,null,null,null,{"$f":"openingScreenTitle","v":"FHWA Tool for Operations Benefit/Cost (TOPS-BC):  Version 4.0"}]
[null,"Back",null,null,null,null,null,null,"Estimate Benefits of TSM&O Strategies"]
[null,"OPENING SCREEN"]
[null,"GENERAL TOOL OVERVIEW",null,null,null,null,null,null,null,"Strategy: Speed Harmonization"]
[null,"WHAT'S NEW"]
[null,"LIST OF ALL WORKSHEETS",null,null,null,null,null,null,null,"Length of Analysis Period (Hours)",null,null,null,null,null,null,null,1]
[null,"1) ESTIMATE COSTS"]
[null,"Cost Default Matrix"]
[null,"Cost Template",null,null,null,null,null,null,"Cost Information"]
[null,"Traveler Information"]
[null,"En-Route Traveler Information",null,null,null,null,null,null,"Facility Characteristics"]
[null,"Pre-Trip Traveler Information",null,null,null,null,null,null,null,"Link Facility Type",3,null,null,null,null,null,null,2]
[null,"Traffic Signal Systems (TSS)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Baseline Override",null,null,null,"Improvement Override"]
[null,"Preset Timing",null,null,null,null,null,null,null,"Link Length (Miles)",null,null,null,null,null,null,null,1,null,null,null,null,null,"Baseline",null,null,null,"Improvement",null,"Change"]
[null,"Traffic Actuated Timing",null,null,null,null,null,null,null,"Total Number of Lanes",null,null,null,null,null,null,null,2,null,null,null,null,null,{"$f":"inputLaneCount","v":2},null,null,null,{"$f":"inputLaneCount + FirstNonEmpty(inputImpactLaneCount,defaultImpactLaneCount)","v":2},null,{"$f":"override(overrideImprovementLaneCount,calculatedImprovementLaneCount)-override(overrideBaselineLaneCount,calculatedBaselineLaneCount)","v":0}]
[null,"Central Control ",null,null,null,null,null,null,null,"Link Capacity (All Lanes - Per Period)",null,null,null,null,null,null,null,null,null,{"$f":"inputAnalysisPeriodHours*inputLaneCount*INDEX(facilityTypes,MATCH(inputFacilityType,facilityTypeId,0),3)","v":4400},null,null,null,{"$f":"FirstNonZero(inputLinkCapacity,defaultLinkCapacity)","v":4400},null,null,null,{"$f":"calculatedBaselineCapacity * (1 + FirstNonEmpty(inputImpactCapacity,defaultImpactCapacity)) + FirstNonEmpty(inputImpactLaneCount,defaultImpactLaneCount ) * calculatedBaselineCapacity / inputLaneCount","v":4400},null,{"$f":"override(overrideImprovementCapacity,calculatedImprovementCapacity)-override(overrideBaselineCapacity,calculatedBaselineCapacity)","v":0}]
[null,"Transit Signal Priority"]
[null,"Ramp Metering ",null,null,null,null,null,null,null,"Free Flow Speed (MPH) ",null,null,null,null,null,null,null,null,null,{"$f":"INDEX(facilityTypes,MATCH(inputFacilityType,facilityTypeId,0),4)","v":55},null,null,null,null,null,null,null,null,null,null,null,null,null,"`"]
[null,"Central Control"]
[null,"Traffic Actuated",null,null,null,null,null,null,"Facility Performance"]
[null,"Preset Timing",null,null,null,null,null,null,null,"Link Volume (Per Period)",null,null,null,null,null,null,null,null,null,null,null,"Baseline Override",null,null,null,"Improvement Override"]
[null,"Freight Strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Baseline",null,null,null,"Improvement",null,"Change"]
[null,"Truck Only Lanes",null,null,null,null,null,null,null,"Congested Speed",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FirstNonZero(inputFFS,defaultFFS) * speedFromVC(inputLinkVolume/override(overrideBaselineCapacity,calculatedBaselineCapacity),OFFSET(vcCurves,MATCH(INDEX(facilityTypes,MATCH(inputFacilityType,facilityTypeId,0),5),INDIRECT(\"Parameters!\"&ADDRESS(ROW(vcCurves),COLUMN(vcCurves))&\":\"&ADDRESS(ROW(vcCurves)+ROWS(vcCurves),COLUMN(vcCurves))),0) - 1,0))","v":54.998674235824929},null,null,null,{"$f":"FirstNonZero(inputFFS,defaultFFS) * speedFromVC(inputLinkVolume/override(overrideImprovementCapacity,calculatedImprovementCapacity),OFFSET(vcCurves,MATCH(INDEX(facilityTypes,MATCH(inputFacilityType,facilityTypeId,0),5),INDIRECT(\"Parameters!\"&ADDRESS(ROW(vcCurves),COLUMN(vcCurves))&\":\"&ADDRESS(ROW(vcCurves)+ROWS(vcCurves),COLUMN(vcCurves))),0)-1,0)) + FirstNonEmpty(inputImpactSpeedChange,defaultImpactSpeedChange)* override(overrideBaselineSpeed,calculatedBaselineSpeed)","v":54.998674235824929},null,{"$f":"override(overrideImprovementSpeed,calculatedImprovementSpeed)-override(overrideBaselineSpeed,calculatedBaselineSpeed)","v":0}]
[null,"Compliance",null,null,null,null,null,null,null,"Vehicles Miles Traveled (VMT)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"inputLinkVolume*inputLinkLength","v":0},null,null,null,{"$f":"inputLinkVolume*inputLinkLength","v":0},null,{"$f":"override(overrideImprovementVMT,calculatedImprovementVMT)-override(overrideBaselineVMT,calculatedBaselineVMT)","v":0}]
[null,"Truck Parking and Reservation Systems",null,null,null,null,null,null,null,"V/C",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"inputLinkVolume/override(overrideBaselineCapacity,calculatedBaselineCapacity)","v":0},null,null,null,{"$f":"inputLinkVolume/override(overrideImprovementCapacity,calculatedImprovementCapacity)","v":0},null,{"$f":"override(overrideImprovementVC,calculatedImprovementVC)-override(overrideBaselineVC,calculatedBaselineVC)","v":0}]
[null,"Climbing Lanes",null,null,null,null,null,null,null,"Vehicle Hours of Travel",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(override(overrideBaselineVMT,calculatedBaselineVMT)/(override(overrideBaselineSpeed,calculatedBaselineSpeed)/60))/60","v":0},null,null,null,{"$f":"(override(overrideImprovementVMT,calculatedImprovementVMT)/(override(overrideImprovementSpeed,calculatedImprovementSpeed)/60))/60","v":0},null,{"$f":"override(overrideImprovementVHT,calculatedImprovementVHT)-override(overrideBaselineVHT,calculatedBaselineVHT)","v":0}]
[null,"Off Hours Delivery",null,null,null,null,null,null,null,"Incident Related Delay (hours) per vehicle per mile",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ttrDelayRate(INT(ROUND(inputAnalysisPeriodHours,0)),override(overrideBaselineVC,calculatedBaselineVC),OFFSET(incidentDelayRates,MATCH(INT(ROUND(inputAnalysisPeriodHours,0)),INDIRECT(\"Parameters!\"&ADDRESS(ROW(incidentDelayRates),COLUMN(incidentDelayRates))&\":\"&ADDRESS(ROW(incidentDelayRates)+ROWS(incidentDelayRates),COLUMN(incidentDelayRates))),0),0),override(overrideBaselineLaneCount,calculatedBaselineLaneCount))","v":0},null,null,null,{"$f":"(1-FirstNonEmpty(inputImpactCrashDurationReduction,defaultImpactCrashDurationReduction))*((1-FirstNonEmpty(inputImpactCrashRateAdjustment,defaultImpactCrashRateAdjustment))^2)*override(overrideBaselineDelay,calculatedBaselineDelay)","v":0},null,{"$f":"override(overrideImprovementDelay,calculatedImprovementDelay) - override(overrideBaselineDelay,calculatedBaselineDelay)","v":0}]
[null,"Active Traffic Management",null,null,null,null,null,null,null,"Number of Fatality Crashes",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"override(overrideBaselineVMT,calculatedBaselineVMT) * ( parameterPercentTrucks *  accidentRate(override(overrideBaselineVC,calculatedBaselineVC),\"Fatality\",INDEX(facilityTypes,MATCH(inputFacilityType,facilityTypeId,0),6),\"Truck\") + (1 - parameterPercentTrucks) * accidentRate(override(overrideBaselineVC,calculatedBaselineVC),\"Fatality\",INDEX(facilityTypes,MATCH(inputFacilityType,facilityTypeId,0),6),\"Auto\"))  / 1000000","v":0},null,null,null,{"$f":"override(overrideImprovementVMT,calculatedImprovementVMT) * ( parameterPercentTrucks *  accidentRate(override(overrideImprovementVC,calculatedImprovementVC),\"Fatality\",INDEX(facilityTypes,MATCH(inputFacilityType,facilityTypeId,0),6),\"Truck\") + (1 - parameterPercentTrucks) * accidentRate(override(overrideImprovementVC,calculatedImprovementVC),\"Fatality\",INDEX(facilityTypes,MATCH(inputFacilityType,facilityTypeId,0),6),\"Auto\"))  / 1000000 - FirstNonEmpty(inputImpactCrashRateAdjustment,defaultImpactCrashRateAdjustment) * override(overrideBaselineFatalityCrashes,calculatedBaselineFatalityCrashes)","v":0},null,{"$f":"override(overrideImprovementFatalityCrashes,calculatedImprovementFatalityCrashes)-override(overrideBaselineFatalityCrashes,calculatedBaselineFatalityCrashes)","v":0}]
[null,"Variable Speed Limits",null,null,null,null,null,null,null,"Number of Injury Crashes",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"override(overrideBaselineVMT,calculatedBaselineVMT) * ( parameterPercentTrucks *  accidentRate(override(overrideBaselineVC,calculatedBaselineVC),\"Injury\",INDEX(facilityTypes,MATCH(inputFacilityType,facilityTypeId,0),6),\"Truck\") + (1 - parameterPercentTrucks) * accidentRate(override(overrideBaselineVC,calculatedBaselineVC),\"Injury\",INDEX(facilityTypes,MATCH(inputFacilityType,facilityTypeId,0),6),\"Auto\"))  / 1000000","v":0},null,null,null,{"$f":"override(overrideImprovementVMT,calculatedImprovementVMT) * ( parameterPercentTrucks *  accidentRate(override(overrideImprovementVC,calculatedImprovementVC),\"Injury\",INDEX(facilityTypes,MATCH(inputFacilityType,facilityTypeId,0),6),\"Truck\") + (1 - parameterPercentTrucks) * accidentRate(override(overrideImprovementVC,calculatedImprovementVC),\"Injury\",INDEX(facilityTypes,MATCH(inputFacilityType,facilityTypeId,0),6),\"Auto\"))  / 1000000 - FirstNonEmpty(inputImpactCrashRateAdjustment,defaultImpactCrashRateAdjustment) *override(overrideBaselineInjuryCrashes, calculatedBaselineInjuryCrashes)","v":0},null,{"$f":"override(overrideImprovementInjuryCrashes,calculatedImprovementInjuryCrashes)-override(overrideBaselineInjuryCrashes,calculatedBaselineInjuryCrashes)","v":0}]
[null,"Part-Time Shoulder Use",null,null,null,null,null,null,null,"Number of Property Damage Only Crashes",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"override(overrideBaselineVMT,calculatedBaselineVMT) * ( parameterPercentTrucks *  accidentRate(override(overrideBaselineVC,calculatedBaselineVC),\"PDO\",INDEX(facilityTypes,MATCH(inputFacilityType,facilityTypeId,0),6),\"Truck\") + (1 - parameterPercentTrucks) * accidentRate(override(overrideBaselineVC,calculatedBaselineVC),\"PDO\",INDEX(facilityTypes,MATCH(inputFacilityType,facilityTypeId,0),6),\"Auto\"))  / 1000000","v":0},null,null,null,{"$f":"override(overrideImprovementVMT,calculatedImprovementVMT) * ( parameterPercentTrucks *  accidentRate(override(overrideImprovementVC,calculatedImprovementVC),\"PDO\",INDEX(facilityTypes,MATCH(inputFacilityType,facilityTypeId,0),6),\"Truck\") + (1 - parameterPercentTrucks) * accidentRate(override(overrideImprovementVC,calculatedImprovementVC),\"PDO\",INDEX(facilityTypes,MATCH(inputFacilityType,facilityTypeId,0),6),\"Auto\"))  / 1000000 - FirstNonEmpty(inputImpactCrashRateAdjustment,defaultImpactCrashRateAdjustment)*override(overrideBaselinePDOCrashes,calculatedBaselinePDOCrashes)","v":0},null,{"$f":"override(overrideImprovementPDOCrashes,calculatedImprovementPDOCrashes)-override(overrideBaselinePDOCrashes,calculatedBaselinePDOCrashes)","v":0}]
[null,"Other Strategies",null,null,null,null,null,null,null,"Fuel consumption (Gallons)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"override(overrideBaselineVMT,calculatedBaselineVMT) * (parameterPercentTrucks  / parameterFuelEconomyTruck + (1 - parameterPercentTrucks)  / parameterFuelEconomyAuto)","v":0},null,null,null,{"$f":"override(overrideImprovementVMT,calculatedImprovementVMT) * (parameterPercentTrucks  / parameterFuelEconomyTruck + (1 - parameterPercentTrucks)  / parameterFuelEconomyAuto) - FirstNonEmpty(inputImpactFuelUse,defaultImpactFuelUse) *override(overrideBaselineFuelUse,calculatedBaselineFuelUse)","v":0},null,{"$f":"override(overrideImprovementFuelUse,calculatedImprovementFuelUse) - override(overrideBaselineFuelUse,calculatedBaselineFuelUse)","v":0}]
[null,"Traffic Incident Management"]
[null,"Travel Demand Management",null,null,null,null,null,null,"Impacts Due to Strategy"]
[null,"HOT Lanes",null,null,null,null,null,null,null,"Facility improvement models"]
[null,"Road Weather Management",null,null,null,null,null,null,null,"Change in Capacity (%)",null,null,null,null,null,null,null,null,null,0]
[null,"Work Zone Management",null,null,null,null,null,null,null,"Change in Speed (%)",null,null,null,null,null,null,null,null,null,0]
[null,"Shared Use Mode",null,null,null,null,null,null,null,"Change in # of Lanes",null,null,null,null,null,null,null,null,null,0]
[null,"Costs Summary"]
[null,"2) ESTIMATE BENEFITS",null,null,null,null,null,null,null,"Reduction in Crash Rate (%)",null,null,null,null,null,null,null,null,null,7.0000000000000007E-2]
[null,"Parameters",null,null,null,null,null,null,null,"Reduction in Crash Duration(%)",null,null,null,null,null,null,null,null,null,0]
[null,"Impacts Due To"]
[null,"Benefit Template",null,null,null,null,null,null,null,"Reduction in Fuel Use (%)",null,null,null,null,null,null,null,null,null,0]
[null,"Arterial Strategies"]
[null,"Traffic Signal Control",null,null,null,null,null,null,null,"Traveler information models"]
[null,"Freeway Strategies",null,null,null,null,null,null,null,"Percent time device is disseminating useful information",null,null,null,null,null,null,null,null,null,0]
[null,"Ramp Metering",null,null,null,null,null,null,null,"Percent drivers using information",null,null,null,null,null,null,null,null,null,0]
[null,"Traffic Incident Management",null,null,null,null,null,null,null,"Minutes saved by drivers saving time",null,null,null,null,null,null,null,null,null,0]
[null,"Traveler Information"]
[null,"En-Route Traveler Information",null,null,null,null,null,null,"Travel Time"]
[null,"Pre-Trip Traveler Information",null,null,null,null,null,null,null,"Average Person Hours of Travel Saved per Period",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"override(overrideChangePHT,-calculatedChangeVHT * parameterAverageAutoOccupancy)","v":0}]
[null,"Freight Strategies and Systems"]
[null,"Truck Only Lanes",null,null,null,null,null,null,null,"$ Value of Person Hour (per hour) \"On-the-Clock\" Auto",null,null,null,null,null,null,null,null,null,{"$f":"parameterCommercialAutoValueOfTime","v":37.583482812499994}]
[null,"Compliance",null,null,null,null,null,null,null,"$ Value of Person Hour (per hour) Other Auto",null,null,null,null,null,null,null,null,null,{"$f":"parameterAutoValueOfTime","v":15.291846874999997}]
[null,"Truck Parking and Reservation Systems",null,null,null,null,null,null,null,"$ Value of Vehicle Hour (per hour) Truck",null,null,null,null,null,null,null,null,null,{"$f":"parameterTruckValueOfTime","v":29.959097187499996}]
[null,"Climbing Lanes"]
[null,"Off Hours Delivery",null,null,null,null,null,null,null,"Total Recurring Travel Time Benefit per Period",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"override(overrideBenefitTravelTime,calculatedChangePHT * (parameterPercentTrucks*FirstNonZero(inputTruckValueOfTime,defaultTruckValueOfTime)  + parameterPercentCommercialAuto * FirstNonZero(inputCommercialAutoValueOfTime,defaultCommercialAutoValueOfTime) + (1 - parameterPercentCommercialAuto - parameterPercentTrucks) * FirstNonZero(inputAutoValueOfTime,defaultAutoValueOfTime) ))","v":0}]
[null,"Active Traffic Management",null,null,null,null,null,null,"ATIS Time Savings"]
[null,"Variable Speed Limits",null,null,null,null,null,null,null,"Total hours saved due to ATIS deployments",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"override(overrideATISTimeSavings,inputImpactATISPercentActive * inputImpactATISPercentUtilization * inputImpactATISMinutesSaved * inputLinkVolume / 60)","v":0}]
[null,"Part-Time Shoulder Use"]
[null,"Other Strategies"]
[null,"HOT Lanes"]
[null,"Travel Demand Management"]
[4,"Road Weather Management"]
[null,"Work Zone Management"]
[null,"Shared Use Mode",null,null,null,null,null,null,"Travel Time Savings - Non-Recurring Delay"]
[null,"3) MY DEPLOYMENTS",null,null,null,null,null,null,null,"Average Total Person Hours of Non-Recurring Delay Saved per Period",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"override(overrideImprovementPersonDelay,(-inputLinkVolume*calculatedChangeDelay*inputLinkLength*parameterAverageAutoOccupancy) + calculatedATISTimeSavings)","v":0}]
[null,"4) RESULTS TEMPLATE"]
[null,null,null,null,null,null,null,null,null,"$ Value of Person Hour (per hour of Delay) \"On-the-Clock\" Auto",null,null,null,null,null,null,null,null,null,{"$f":"parameterCommercialAutoValueOfTimeDelay","v":37.583482812499994}]
[null,null,null,null,null,null,null,null,null,"$ Value of Person Hour (per hour of Delay) Other Auto",null,null,null,null,null,null,null,null,null,{"$f":"parameterAutoValueOfTimeDelay","v":15.291846874999997}]
[null,null,null,null,null,null,null,null,null,"$ Value of Vehicle Hour (per hour of Delay) Truck",null,null,null,null,null,null,null,null,null,{"$f":"parameterTruckValueOfTimeDelay","v":29.959097187499996}]
[]
[null,null,null,null,null,null,null,null,null,"Total Non-Recurring Delay Benefit per Period",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"override(overrideBenefitNonRecurringDelay,calculatedChangePersonDelay * (parameterPercentTrucks*FirstNonZero(inputTruckValueOfTimeDelay,defaultTruckValueOfTimeDelay)  + parameterPercentCommercialAuto * FirstNonZero(inputCommercialAutoValueOfTimeDelay,defaultCommercialAutoValueOfTimeDelay) + (1 - parameterPercentCommercialAuto - parameterPercentTrucks) * FirstNonZero(inputAutoValueOfTimeDelay,defaultAutoValueOfTimeDelay) ))","v":0}]
[null,null,null,null,null,null,null,null,"Energy"]
[null,null,null,null,null,null,null,null,null,"Average cost per gallon of fuel (excluding taxes)",null,null,null,null,null,null,null,null,null,{"$f":"parameterFuelCostGallon","v":2.82}]
[]
[null,null,null,null,null,null,null,null,null,"Total Fuel Savings Benefit",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"override(overrideBenefitFuel,-calculatedChangeFuelUse * FirstNonZero(inputFuelCostGallon,defaultFuelCostGallon))","v":0}]
[null,null,null,null,null,null,null,null,"Safety"]
[null,null,null,null,null,null,null,null,null,"$ Value of a Fatality Crash",null,null,null,null,null,null,null,null,null,{"$f":"parameterFatalityValuation","v":12282140.033562498}]
[null,null,null,null,null,null,null,null,null,"$ Value of a Injury Crash",null,null,null,null,null,null,null,null,null,{"$f":"parameterInjuryValuation","v":355842.35367187497}]
[null,null,null,null,null,null,null,null,null,"$ Value of a Property Damage Crash",null,null,null,null,null,null,null,null,null,{"$f":"parameterPDOValuation","v":12828.998015624999}]
[]
[null,null,null,null,null,null,null,null,null,"Total Modeled Crash Related Benefit per Period",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"override(overrideBenefitSafety,-calculatedChangeFatalityCrashes*FirstNonZero(inputFatalityValuation,defaultFatalityValuation)   +-calculatedChangeInjuryCrashes * FirstNonZero(inputInjuryValuation,defaultInjuryValuation) +-calculatedChangePDOCrashes * FirstNonZero(inputPDOValuation,defaultPDOValuation))","v":0}]
[]
[null,null,null,null,null,null,null,null,null,"User Entered Benefit (Annual $'s)"]
[]
[null,null,null,null,null,null,null,null,null,"Number of Analysis Periods per Year",null,null,null,null,null,null,null,null,null,{"$f":"parameterAnalysisPeriodsPerYear","v":250}]
[]
[null,null,null,null,null,null,null,null,null,"TOTAL AVERAGE ANNUAL BENEFIT",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"override(overrideBenefitAverageAnnual,FirstNonZero(inputAnalysisPeriodsPerYear,defaultAnalysisPeriodsPerYear) * (calculatedBenefitTravelTime + calculatedBenefitNonRecurringDelay + calculatedBenefitSafety + calculatedBenefitFuel) + inputUserBenefit)","v":0}]

{"sheet":"Shared Use Mobility ","index":66,"n_rows":116,"n_cols":37,"rows_kept":116,"cut":false,"hidden":false,"merged":[[21,1,21,6],[21,33,21,36],[2,1,2,6],[3,1,3,6],[4,1,4,6],[7,1,7,6],[17,1,17,6],[17,9,17,16],[18,8,19,31],[5,1,5,6],[6,1,6,6],[16,1,16,6],[6,8,15,31],[8,1,8,6],[9,1,9,6],[10,1,10,6],[11,1,11,6],[12,1,12,6],[13,1,13,6],[14,1,14,6],[15,1,15,6],[17,17,17,18],[18,1,18,6],[19,1,19,6],[20,1,20,6],[22,1,22,6],[22,8,30,8],[22,9,22,31],[22,34,22,35],[23,1,23,6],[23,9,23,16],[23,17,23,18],[23,19,23,31],[23,34,23,35],[24,1,24,6],[25,34,25,35],[26,1,26,6],[26,9,26,16],[26,17,26,18],[26,19,26,20],[26,21,26,22],[26,23,26,24],[26,25,26,26],[26,27,26,28],[26,29,26,30],[24,21,25,22],[24,25,25,26],[24,34,24,35],[25,1,25,6],[25,9,25,16],[25,17,25,18],[25,19,25,20],[25,23,25,24],[25,27,25,28],[25,29,25,30],[26,34,26,35],[27,1,27,6],[27,9,27,16],[27,17,27,18],[27,19,27,20],[27,21,27,22],[27,23,27,24],[27,25,27,26],[27,27,27,28],[27,29,27,30],[27,34,27,35],[28,1,28,6],[28,9,28,31],[28,34,28,35],[29,1,29,6],[29,9,29,16],[29,17,29,18],[29,19,29,20],[29,21,29,31],[29,34,29,35],[30,1,30,6],[30,9,30,31],[30,34,30,35],[31,1,31,6],[31,8,49,8],[31,9,31,31],[31,34,31,35],[32,1,32,6],[32,9,32,16],[32,17,32,18],[32,21,33,22],[32,23,33,24],[32,25,33,26],[32,34,32,35],[33,1,33,6],[33,9,33,20],[33,27,33,28],[33,29,33,30],[33,34,33,35],[34,29,34,30],[34,34,34,35],[35,1,35,6],[35,9,35,20],[35,21,35,22],[35,23,35,24],[35,25,35,26],[35,27,35,28],[35,29,35,30],[35,34,35,35],[34,1,34,6],[34,9,34,20],[34,21,34,22],[34,23,34,24],[34,25,34,26],[34,27,34,28],[36,29,36,30],[36,34,36,35],[37,1,37,6],[37,9,37,20],[37,21,37,22],[37,23,37,24],[37,25,37,26],[37,27,37,28],[37,29,37,30],[37,34,37,35],[36,1,36,6],[36,9,36,20],[36,21,36,22],[36,23,36,24],[36,25,36,26],[36,27,36,28],[38,29,38,30],[38,34,38,35],[39,1,39,6],[39,9,39,20],[39,21,39,22],[39,23,39,24],[39,25,39,26],[39,27,39,28],[39,29,39,30],[39,34,39,35],[38,1,38,6],[38,9,38,20],[38,21,38,22],[38,23,38,24],[38,25,38,26],[38,27,38,28],[40,29,40,30],[40,34,40,35],[41,1,41,6],[41,9,41,20],[41,21,41,22],[41,23,41,24],[41,25,41,26],[41,27,41,28],[41,29,41,30],[41,34,41,35],[40,1,40,6],[40,9,40,20],[40,21,40,22],[40,23,40,24],[40,25,40,26],[40,27,40,28],[42,29,42,30],[42,34,42,35],[43,1,43,6],[43,9,43,20],[43,21,43,22],[43,23,43,24],[43,25,43,26],[43,27,43,28],[43,29,43,30],[43,34,43,35],[42,1,42,6],[42,9,42,20],[42,21,42,22],[42,23,42,24],[42,25,42,26],[42,27,42,28],[44,29,44,30],[44,34,44,35],[45,1,45,6],[45,9,45,20],[45,21,45,22],[45,23,45,24],[45,25,45,26],[45,27,45,28],[45,29,45,30],[45,34,45,35],[44,1,44,6],[44,9,44,20],[44,21,44,22],[44,23,44,24],[44,25,44,26],[44,27,44,28],[46,29,46,30],[46,34,46,35],[47,1,47,6],[47,9,47,20],[47,21,47,22],[47,23,47,24],[47,25,47,26],[47,27,47,28],[47,29,47,30],[47,34,47,35],[46,1,46,6],[46,9,46,20],[46,21,46,22],[46,23,46,24],[46,25,46,26],[46,27,46,28],[52,9,52,16],[52,17,52,18],[52,19,52,20],[53,1,53,6],[53,9,53,16],[53,17,53,18],[53,19,53,20],[48,29,48,30],[48,34,48,35],[49,1,49,6],[49,9,49,31],[49,34,49,35],[50,1,50,6],[50,8,65,8],[51,1,51,6],[51,9,51,15],[52,1,52,6],[48,1,48,6],[48,9,48,20],[48,21,48,22],[48,23,48,24],[48,25,48,26],[48,27,48,28],[57,19,57,20],[59,19,59,20],[54,1,54,6],[54,9,54,16],[54,17,54,18],[54,19,54,20],[55,1,55,6],[56,1,56,6],[56,9,56,16],[56,17,56,18],[56,19,56,20],[60,1,60,6],[61,1,61,6],[61,9,61,15],[62,1,62,6],[62,9,62,16],[62,17,62,18],[57,1,57,6],[57,9,57,16],[57,17,57,18],[58,1,58,6],[59,1,59,6],[59,9,59,16],[59,17,59,18],[62,19,62,20],[63,1,63,6],[63,9,63,16],[63,17,63,18],[63,19,63,20],[64,1,64,6],[64,9,64,16],[64,17,64,18],[64,19,64,20],[67,23,67,24],[69,9,69,16],[69,17,69,18],[69,19,69,20],[65,1,65,6],[66,1,66,6],[66,8,75,8],[66,21,66,22],[67,1,67,6],[67,9,67,20],[67,21,67,22],[70,9,70,16],[70,17,70,18],[73,9,73,16],[73,17,73,18],[73,19,73,20],[75,9,75,20],[75,21,75,22],[75,23,75,24],[70,19,70,20],[71,9,71,16],[71,17,71,18],[71,19,71,20],[72,9,72,16],[72,17,72,18],[72,19,72,20],[80,9,80,16],[80,17,80,18],[80,19,80,20],[80,21,80,24],[81,9,81,16],[81,17,81,18],[81,19,81,20],[81,21,81,24],[76,8,83,8],[76,9,76,24],[77,9,77,20],[77,21,77,22],[77,23,77,24],[78,9,78,24],[79,9,79,16],[79,17,79,18],[79,19,79,20],[79,21,79,24],[82,9,82,24],[83,9,83,20],[83,21,83,22],[83,23,83,24],[84,8,91,8],[84,9,84,24],[85,9,85,20],[85,21,85,22],[85,23,85,24],[86,9,86,24],[87,9,87,24],[88,9,88,24],[89,9,89,24],[90,9,90,24],[91,9,91,24],[92,8,99,8],[92,9,92,24],[93,9,93,20],[93,21,93,22],[93,23,93,24],[97,9,97,16],[97,17,97,18],[97,19,97,20],[97,21,97,24],[98,9,98,24],[99,9,99,20],[99,21,99,22],[99,23,99,24],[94,9,94,24],[95,9,95,16],[95,17,95,18],[95,19,95,20],[95,21,95,24],[96,9,96,16],[96,17,96,18],[96,19,96,20],[96,21,96,24],[100,8,103,8],[100,9,100,24],[101,9,101,16],[101,17,101,18],[101,19,101,20],[101,21,101,24],[102,9,102,24],[103,9,103,20],[103,21,103,22],[103,23,103,24],[107,9,107,16],[107,17,107,18],[107,19,107,20],[107,21,107,24],[108,9,108,16],[108,17,108,18],[108,19,108,24],[104,8,109,8],[104,9,104,24],[105,9,105,16],[105,17,105,18],[105,19,105,20],[105,21,105,24],[106,9,106,16],[106,17,106,18],[106,19,106,20],[106,21,106,24],[109,23,109,24],[111,9,111,16],[111,17,111,18],[111,19,111,20],[111,21,111,22],[112,9,112,16],[112,17,112,18],[112,19,112,20],[112,21,112,22],[109,9,109,20],[109,21,109,22],[110,9,110,16],[110,17,110,18],[110,19,110,20],[110,21,110,22],[115,21,115,22],[115,23,115,24],[116,9,116,16],[116,17,116,18],[116,19,116,20],[116,21,116,22],[113,9,113,16],[113,17,113,18],[113,19,113,20],[115,9,115,16],[115,17,115,18],[115,19,115,20]]}
[]
[null,"Navigation",null,null,null,null,null,null,{"$f":"openingScreenTitle","v":"FHWA Tool for Operations Benefit/Cost (TOPS-BC):  Version 4.0"}]
[null,"Back",null,null,null,null,null,null,"Estimate Benefits of TSM&O Strategies"]
[null,"OPENING SCREEN",null,null,null,null,null,null,{"$f":"+'Traffic Signal Control'!I4","v":"(Please note, some cells will show error codes before the User enters data in the required Green Cells)"}]
[null,"GENERAL TOOL OVERVIEW",null,null,null,null,null,null,null,"Shared Use Mobility"]
[null,"WHAT'S NEW"]
[null,"LIST OF ALL WORKSHEETS",null,null,null,null,null,null,"The Shared Use Mode (SUM) is a subcomponent of Mobility on Deland (MOD).  This is a rapidly expanding travel option where the costs and benefits are not yet well known.  Interested users can go to the FHWA website https://www.its.dot.gov/factsheets/mobilityondemand.htm for more information on MOD or the Shared Use Mobility Center website for information and a handy calculator that estimates how SUM can support a particular vehicle or VMT removal goal for the community at http://calculator.sharedusemobilitycenter.org/#!/ \n\nThe benefits from SUM could be substantial, but there are not enough mature active programs to get a reliable estimate of the benefits or of how the benefits vary with program design.  A successful SUM program will remove vehicles from the network during the congested portion of the day.  Removing vehicles from congested periods will improve traffic flow saving drive time for others, preventing crashes, improving reliability and saving fuel.  This sheet allows users to make assumptions about the numbers of vehicles removed from freeways and arterials so that TOPS can estimate a speed change for the roadway during the peak period of 1-3 hours.  If users want to evaluate multiple peaks with different facility performance, they would make two model runs, one for AM and one for PM.  The user can also evaluate a typical hour and multiply the dollar results by the number of hours in the day that are of interest.  \n\nIn order to test the potential benefits of a SUM program, the user can estimate the number of vehicles removed from the peak period analyzed on freeways or arterials (Link Facility Type drop down) to determine the change in capacity.  A change in speed can also be tested. The user could enter the expected percent change in capacity or the percent change in speed in the so labeled Green cells in the Impacts of the Strategy section below.  If the user estimated a number of vehicles removed in the peak, the user could enter the ratio of vehicles removed to the Link Volume as a percent in the Green cell.  The TOPS default for this impact variable is, NONE.\n"]
[null,"1) ESTIMATE COSTS"]
[null,"Cost Default Matrix"]
[null,"Cost Template"]
[null,"Traveler Information"]
[null,"En-Route Traveler Information"]
[null,"Pre-Trip Traveler Information"]
[null,"Traffic Signal Systems (TSS)"]
[null,"Preset Timing"]
[null,"Traffic Actuated Timing"]
[null,"Central Control "]
[null,"Transit Signal Priority",null,null,null,null,null,null,null,"Length of Analysis Period (Hours)",null,null,null,null,null,null,null,3]
[null,"Ramp Metering "]
[null,"Central Control"]
[null,"Traffic Actuated",null,null,null,null,null,null,"Cost Information"]
[null,"Preset Timing",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Iterative Model Run Overview"]
[null,"Freight Strategies",null,null,null,null,null,null,"Facility Characteristics",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Title","Link Volume",null,"Result"]
[null,"Truck Only Lanes",null,null,null,null,null,null,null,"Link Facility Type",3,null,null,null,null,null,null,2]
[null,"Compliance",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Baseline Override",null,null,null,"Improvement Override"]
[null,"Truck Parking and Reservation Systems",null,null,null,null,null,null,null,"Link Length (Miles)",null,null,null,null,null,null,null,null,null,null,null,null,null,"Baseline",null,null,null,"Improvement",null,"Change"]
[null,"Climbing Lanes",null,null,null,null,null,null,null,"Total Number of Lanes",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"inputLaneCount","v":0},null,null,null,{"$f":"inputLaneCount + FirstNonEmpty(inputImpactLaneCount,defaultImpactLaneCount)","v":0},null,{"$f":"override(overrideImprovementLaneCount,calculatedImprovementLaneCount-override(overrideBaselineLaneCount,calculatedBaselineLaneCount))","v":0}]
[null,"Off Hours Delivery",null,null,null,null,null,null,null,"Link Capacity (All Lanes - Per Period)",null,null,null,null,null,null,null,null,null,{"$f":"inputAnalysisPeriodHours*inputLaneCount*INDEX(facilityTypes,MATCH(inputFacilityType,facilityTypeId,0),3)","v":0},null,null,null,{"$f":"FirstNonZero(inputLinkCapacity,defaultLinkCapacity)","v":0},null,null,null,{"$f":"calculatedBaselineCapacity * (1 + FirstNonEmpty(inputImpactCapacity,defaultImpactCapacity)) + FirstNonEmpty(inputImpactLaneCount,defaultImpactLaneCount ) * calculatedBaselineCapacity / inputLaneCount","v":{"$error":"#DIV/0!"}},null,{"$f":"override(overrideImprovementCapacity,calculatedImprovementCapacity)-override(overrideBaselineCapacity,calculatedBaselineCapacity)","v":{"$error":"#VALUE!"}}]
[null,"Active Traffic Management"]
[null,"Variable Speed Limits",null,null,null,null,null,null,null,"Free Flow Speed (MPH) ",null,null,null,null,null,null,null,null,null,{"$f":"INDEX(facilityTypes,MATCH(inputFacilityType,facilityTypeId,0),4)","v":55},null,null,null,null,null,null,null,null,null,null,null,null,null,"`"]
[null,"Part-Time Shoulder Use"]
[null,"Other Strategies",null,null,null,null,null,null,"Facility Performance"]
[null,"Traffic Incident Management",null,null,null,null,null,null,null,"Link Volume (Per Period)",null,null,null,null,null,null,null,null,null,null,null,"Baseline Override",null,"Baseline",null,"Improvement Override"]
[null,"Travel Demand Management",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Improvement",null,"Change"]
[null,"HOT Lanes",null,null,null,null,null,null,null,"Congested Speed",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FirstNonZero(inputFFS,defaultFFS) * speedFromVC(inputLinkVolume/override(overrideBaselineCapacity,calculatedBaselineCapacity),OFFSET(vcCurves,MATCH(INDEX(facilityTypes,MATCH(inputFacilityType,facilityTypeId,0),5),INDIRECT(\"Parameters!\"&ADDRESS(ROW(vcCurves),COLUMN(vcCurves))&\":\"&ADDRESS(ROW(vcCurves)+ROWS(vcCurves),COLUMN(vcCurves))),0) - 1,0))","v":{"$error":"#VALUE!"}},null,null,null,{"$f":"FirstNonZero(inputFFS,defaultFFS) * speedFromVC((inputLinkVolume*(1-(IF( R55>0, R55,T55))))/override(overrideImprovementCapacity,calculatedImprovementCapacity),OFFSET(vcCurves,MATCH(INDEX(facilityTypes,MATCH(inputFacilityType,facilityTypeId,0),5),INDIRECT(\"Parameters!\"&ADDRESS(ROW(vcCurves),COLUMN(vcCurves))&\":\"&ADDRESS(ROW(vcCurves)+ROWS(vcCurves),COLUMN(vcCurves))),0)-1,0)) + FirstNonEmpty(inputImpactSpeedChange,defaultImpactSpeedChange)* override(overrideBaselineSpeed,calculatedBaselineSpeed)","v":{"$error":"#VALUE!"}},null,{"$f":"override(overrideImprovementSpeed,calculatedImprovementSpeed) - override(overrideBaselineSpeed,calculatedBaselineSpeed)","v":{"$error":"#VALUE!"}}]
[null,"Road Weather Management",null,null,null,null,null,null,null,"Vehicles Miles Traveled (VMT)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"inputLinkVolume*inputLinkLength","v":0},null,null,null,{"$f":"inputLinkVolume*(1-IF(R55>0,R55,T55))*inputLinkLength","v":0},null,{"$f":"override(overrideImprovementVMT,calculatedImprovementVMT) - override(overrideBaselineVMT,calculatedBaselineVMT)","v":0}]
[null,"Work Zone Management",null,null,null,null,null,null,null,"V/C",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"inputLinkVolume/override(overrideBaselineCapacity,calculatedBaselineCapacity)","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"inputLinkVolume/override(overrideImprovementCapacity,calculatedImprovementCapacity)","v":{"$error":"#VALUE!"}},null,{"$f":"override(overrideImprovementVC,calculatedImprovementVC) - override(overrideBaselineVC,calculatedBaselineVC)","v":{"$error":"#VALUE!"}}]
[null,"Shared Use Mobility",null,null,null,null,null,null,null,"TTI(m)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((IF(V44>0,V44,X44)/IF(overrideBaselineSpeed<0,overrideBaselineSpeed,calculatedBaselineSpeed))/(IF(V44>0,V44,X44)/IF(inputFFS>0,inputFFS,defaultFFS)),0)","v":0},null,null,null,{"$f":"IFERROR((IF(Z44>0,Z44,AB44)/IF(overrideImprovementSpeed<0,overrideImprovementSpeed,calculatedImprovementSpeed))/(IF(Z44>0,Z44,AB44)/IF(inputFFS>0,inputFFS,defaultFFS)),0)","v":0},null,{"$f":"IF($Z$38>0,$Z$38,$AB$38)-IF($V$38>0,$V$38,$X$38)","v":0}]
[null,"Costs Summary",null,null,null,null,null,null,null,"TTI(50)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($V$39>0,$V$39,(4.01224/((1+EXP(1.7417-0.93677*IF($V$38>0,$V$38,$X$38)))^(1/0.82741))))","v":0.40220698000728722},null,null,null,{"$f":"IF($Z$39>0,$Z$39,(4.01224/((1+EXP(1.7417-0.93677*IF($Z$38>0,$Z$38,$AB$38)))^(1/0.82741))))","v":0.40220698000728722},null,{"$f":"IF($Z$40>0,$Z$40,$AB$40)-IF($V$40>0,$V$40,$X$40)","v":0}]
[null,"2) ESTIMATE BENEFITS",null,null,null,null,null,null,null,"TTI(80)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($V$40>0,$V$40,(5.3746/((1+EXP(-1.5782-0.85867*IF($V$39>0,$V$39,$X$39)))^(1/0.04953))))","v":0.34258408674922602},null,null,null,{"$f":"IF($Z$40>0,$Z$40,(5.3746/((1+EXP(-1.5782-0.85867*IF($Z$39>0,$Z$39,$AB$39)))^(1/0.04953))))","v":0.34258408674922602},null,{"$f":"IF($Z$40>0,$Z$40,$AB$40)-IF($V$40>0,$V$40,$X$40)","v":0}]
[null,"Parameters",null,null,null,null,null,null,null,"TTI(95)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($V$41>0,$V$41,1+3.67*LN(IF($V$39>0,$V$39,$X$39)))","v":-2.3425936013197157},null,null,null,{"$f":"IF($Z$41>0,$Z$41,1+3.67*LN(IF($Z$39>0,$Z$39,$AB$39)))","v":-2.3425936013197157},null,{"$f":"IF($Z$41>0,$Z$41,$AB$41)-IF($V$41>0,$V$41,$X$41)","v":0}]
[null,"Strategy Default Impacts",null,null,null,null,null,null,null,"Total Buffer Time at TTI(80)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($V$40>0,$V$40,$X$40)-IF($V$39>0,$V$39,$X$39))*override(overrideBaselineVHT,calculatedBaselineVHT)","v":{"$error":"#VALUE!"}},null,null,null,{"$f":"(IF($Z$40>0,$Z$40,$AB$40)-IF($Z$39>0,$Z$39,$AB$39))*override(overrideImprovementVHT,calculatedImprovementVHT)","v":{"$error":"#VALUE!"}},null,{"$f":"IF($Z$42>0,$Z$42,$AB$42)-IF($V$42>0,$V$42,$X$42)","v":{"$error":"#VALUE!"}}]
[null,"Benefit Template",null,null,null,null,null,null,null,"Total Buffer Time at TTI(95)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($V$41>0,$V$41,$X$41)-IF($V$39>0,$V$39,$X$39))*override(overrideBaselineVHT,calculatedBaselineVHT)","v":{"$error":"#VALUE!"}},null,null,null,{"$f":"(IF($Z$41>0,$Z$41,$AB$41)-IF($Z$39>0,$Z$39,$AB$39))*override(overrideImprovementVHT,calculatedImprovementVHT)","v":{"$error":"#VALUE!"}},null,{"$f":"IF($Z$43>0,$Z$43,$AB$43)-IF($V$43>0,$V$43,$X$43)","v":{"$error":"#VALUE!"}}]
[null,"Arterial Strategies",null,null,null,null,null,null,null,"Vehicle Hours of Travel",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(override(overrideBaselineVMT,calculatedBaselineVMT)/(override(overrideBaselineSpeed,calculatedBaselineSpeed)/60))/60","v":{"$error":"#VALUE!"}},null,null,null,{"$f":"(override(overrideImprovementVMT,calculatedImprovementVMT)/(override(overrideImprovementSpeed,calculatedImprovementSpeed)/60))/60","v":{"$error":"#VALUE!"}},null,{"$f":"override(overrideImprovementVHT,calculatedImprovementVHT) - override(overrideBaselineVHT,calculatedBaselineVHT)","v":{"$error":"#VALUE!"}}]
[null,"Traffic Signal Control",null,null,null,null,null,null,null,"Incident Related Delay (hours) per vehicle per mile",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ttrDelayRate(INT(ROUND(inputAnalysisPeriodHours,0)),override(overrideBaselineVC,calculatedBaselineVC),OFFSET(incidentDelayRates,MATCH(INT(ROUND(inputAnalysisPeriodHours,0)),INDIRECT(\"Parameters!\"&ADDRESS(ROW(incidentDelayRates),COLUMN(incidentDelayRates))&\":\"&ADDRESS(ROW(incidentDelayRates)+ROWS(incidentDelayRates),COLUMN(incidentDelayRates))),0),0),override(overrideBaselineLaneCount,calculatedBaselineLaneCount))","v":{"$error":"#VALUE!"}},null,null,null,{"$f":"MIN(ttrDelayRate(INT(ROUND(inputAnalysisPeriodHours,0)),override(overrideImprovementVC,calculatedImprovementVC),OFFSET(incidentDelayRates,MATCH(INT(ROUND(inputAnalysisPeriodHours,0)),INDIRECT(\"Parameters!\"&ADDRESS(ROW(incidentDelayRates),COLUMN(incidentDelayRates))&\":\"&ADDRESS(ROW(incidentDelayRates)+ROWS(incidentDelayRates),COLUMN(incidentDelayRates))),0),0),override(overrideImprovementLaneCount,calculatedImprovementLaneCount)),override(overrideBaselineDelay,calculatedBaselineDelay)*(1-override(inputImpactCrashDurationReduction,defaultImpactCrashDurationReduction))*(1-override(inputImpactCrashRateAdjustment,defaultImpactCrashRateAdjustment)^2))","v":{"$error":"#VALUE!"}},null,{"$f":"override(overrideImprovementDelay,calculatedImprovementDelay) - override(overrideBaselineDelay,calculatedBaselineDelay)","v":{"$error":"#VALUE!"}}]
[null,"Freeway Strategies",null,null,null,null,null,null,null,"Number of Fatality Crashes",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"override(overrideBaselineVMT,calculatedBaselineVMT) * ( parameterPercentTrucks *  accidentRate(override(overrideBaselineVC,calculatedBaselineVC),\"Fatality\",INDEX(facilityTypes,MATCH(inputFacilityType,facilityTypeId,0),6),\"Truck\") + (1 - parameterPercentTrucks) * accidentRate(override(overrideBaselineVC,calculatedBaselineVC),\"Fatality\",INDEX(facilityTypes,MATCH(inputFacilityType,facilityTypeId,0),6),\"Auto\"))  / 1000000","v":{"$error":"#VALUE!"}},null,null,null,{"$f":"override(overrideImprovementVMT,calculatedImprovementVMT) * ( parameterPercentTrucks *  accidentRate(override(overrideImprovementVC,calculatedImprovementVC),\"Fatality\",INDEX(facilityTypes,MATCH(inputFacilityType,facilityTypeId,0),6),\"Truck\") + (1 - parameterPercentTrucks) * accidentRate(override(overrideImprovementVC,calculatedImprovementVC),\"Fatality\",INDEX(facilityTypes,MATCH(inputFacilityType,facilityTypeId,0),6),\"Auto\"))  / 1000000 - FirstNonEmpty(inputImpactCrashRateAdjustment,defaultImpactCrashRateAdjustment) * override(overrideBaselineFatalityCrashes,calculatedBaselineFatalityCrashes)","v":{"$error":"#VALUE!"}},null,{"$f":"override(overrideImprovementFatalityCrashes,calculatedImprovementFatalityCrashes) - override(overrideBaselineFatalityCrashes,calculatedBaselineFatalityCrashes)","v":{"$error":"#VALUE!"}}]
[null,"Ramp Metering",null,null,null,null,null,null,null,"Number of Injury Crashes",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"override(overrideBaselineVMT,calculatedBaselineVMT) * ( parameterPercentTrucks *  accidentRate(override(overrideBaselineVC,calculatedBaselineVC),\"Injury\",INDEX(facilityTypes,MATCH(inputFacilityType,facilityTypeId,0),6),\"Truck\") + (1 - parameterPercentTrucks) * accidentRate(override(overrideBaselineVC,calculatedBaselineVC),\"Injury\",INDEX(facilityTypes,MATCH(inputFacilityType,facilityTypeId,0),6),\"Auto\"))  / 1000000","v":{"$error":"#VALUE!"}},null,null,null,{"$f":"override(overrideImprovementVMT,calculatedImprovementVMT) * ( parameterPercentTrucks *  accidentRate(override(overrideImprovementVC,calculatedImprovementVC),\"Injury\",INDEX(facilityTypes,MATCH(inputFacilityType,facilityTypeId,0),6),\"Truck\") + (1 - parameterPercentTrucks) * accidentRate(override(overrideImprovementVC,calculatedImprovementVC),\"Injury\",INDEX(facilityTypes,MATCH(inputFacilityType,facilityTypeId,0),6),\"Auto\"))  / 1000000 - FirstNonEmpty(inputImpactCrashRateAdjustment,defaultImpactCrashRateAdjustment) *override(overrideBaselineInjuryCrashes, calculatedBaselineInjuryCrashes)","v":{"$error":"#VALUE!"}},null,{"$f":"override(overrideImprovementInjuryCrashes,calculatedImprovementInjuryCrashes) - override(overrideBaselineInjuryCrashes,calculatedBaselineInjuryCrashes)","v":{"$error":"#VALUE!"}}]
[null,"Traffic Incident Management",null,null,null,null,null,null,null,"Number of Property Damage Only Crashes",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"override(overrideBaselineVMT,calculatedBaselineVMT) * ( parameterPercentTrucks *  accidentRate(override(overrideBaselineVC,calculatedBaselineVC),\"PDO\",INDEX(facilityTypes,MATCH(inputFacilityType,facilityTypeId,0),6),\"Truck\") + (1 - parameterPercentTrucks) * accidentRate(override(overrideBaselineVC,calculatedBaselineVC),\"PDO\",INDEX(facilityTypes,MATCH(inputFacilityType,facilityTypeId,0),6),\"Auto\"))  / 1000000","v":{"$error":"#VALUE!"}},null,null,null,{"$f":"override(overrideImprovementVMT,calculatedImprovementVMT) * ( parameterPercentTrucks *  accidentRate(override(overrideImprovementVC,calculatedImprovementVC),\"PDO\",INDEX(facilityTypes,MATCH(inputFacilityType,facilityTypeId,0),6),\"Truck\") + (1 - parameterPercentTrucks) * accidentRate(override(overrideImprovementVC,calculatedImprovementVC),\"PDO\",INDEX(facilityTypes,MATCH(inputFacilityType,facilityTypeId,0),6),\"Auto\"))  / 1000000 - FirstNonEmpty(inputImpactCrashRateAdjustment,defaultImpactCrashRateAdjustment)*override(overrideBaselinePDOCrashes,calculatedBaselinePDOCrashes)","v":{"$error":"#VALUE!"}},null,{"$f":"override(overrideImprovementPDOCrashes,calculatedImprovementPDOCrashes) - override(overrideBaselinePDOCrashes,calculatedBaselinePDOCrashes)","v":{"$error":"#VALUE!"}}]
[null,"Traveler Information",null,null,null,null,null,null,null,"Fuel consumption (Gallons)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"override(overrideBaselineVMT,calculatedBaselineVMT) * (parameterPercentTrucks  / parameterFuelEconomyTruck + (1 - parameterPercentTrucks)  / parameterFuelEconomyAuto)","v":0},null,null,null,{"$f":"override(overrideImprovementVMT,calculatedImprovementVMT) * (parameterPercentTrucks  / parameterFuelEconomyTruck + (1 - parameterPercentTrucks)  / parameterFuelEconomyAuto) - FirstNonEmpty(inputImpactFuelUse,defaultImpactFuelUse) *override(overrideBaselineFuelUse,calculatedBaselineFuelUse)","v":0},null,{"$f":"override(overrideImprovementFuelUse,calculatedImprovementFuelUse) - override(overrideBaselineFuelUse,calculatedBaselineFuelUse)","v":0}]
[null,"En-Route Traveler Information"]
[null,"Pre-Trip Traveler Information",null,null,null,null,null,null,"Impacts Due to Strategy"]
[null,"Freight Strategies and Systems",null,null,null,null,null,null,null,"Facility improvement models"]
[null,"Truck Only Lanes",null,null,null,null,null,null,null,"Change in Capacity (%)",null,null,null,null,null,null,null,null,null,0]
[null,"Compliance",null,null,null,null,null,null,null,"Change in Speed (%)",null,null,null,null,null,null,null,null,null,0]
[null,"Truck Parking and Reservation Systems",null,null,null,null,null,null,null,"Change in the Link Volume",null,null,null,null,null,null,null,null,null,0]
[null,"Climbing Lanes"]
[null,"Off Hours Delivery",null,null,null,null,null,null,null,"Reduction in Crash Rate (%)",null,null,null,null,null,null,null,null,null,0]
[null,"Active Traffic Management",null,null,null,null,null,null,null,"Reduction in Crash Duration(%)",null,null,null,null,null,null,null,null,null,0]
[null,"Variable Speed Limits"]
[null,"Part-Time Shoulder Use",null,null,null,null,null,null,null,"Reduction in Fuel Use (%)",null,null,null,null,null,null,null,null,null,0]
[null,"Other Strategies"]
[null,"HOT Lanes",null,null,null,null,null,null,null,"Traveler information models"]
[null,"Travel Demand Management",null,null,null,null,null,null,null,"Percent time device is disseminating useful information",null,null,null,null,null,null,null,null,null,0]
[null,"Road Weather Management",null,null,null,null,null,null,null,"Percent drivers using information",null,null,null,null,null,null,null,null,null,0]
[null,"Work Zone Management",null,null,null,null,null,null,null,"Minutes saved by drivers saving time",null,null,null,null,null,null,null,null,null,0]
[4,"Shared Use Mobility"]
[null,"3) MY DEPLOYMENTS",null,null,null,null,null,null,"Reliability Benefit"]
[null,"4) RESULTS TEMPLATE",null,null,null,null,null,null,null,"Average Person Hours of Buffer Time Travel Saved per Period",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($V$68>0,$V$68,-$AD$42*(Parameters!$P$24))","v":{"$error":"#VALUE!"}}]
[]
[null,null,null,null,null,null,null,null,null,"Reliability Ratio - Auto",null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,"Reliability Ratio - Truck",null,null,null,null,null,null,null,null,null,1.2]
[null,null,null,null,null,null,null,null,null,"$ Value of Person Hour (per hour) \"On-the-Clock\" Auto",null,null,null,null,null,null,null,null,null,{"$f":"parameterCommercialAutoValueOfTime","v":37.583482812499994}]
[null,null,null,null,null,null,null,null,null,"$ Value of Person Hour (per hour) Other Auto",null,null,null,null,null,null,null,null,null,{"$f":"parameterAutoValueOfTime","v":15.291846874999997}]
[null,null,null,null,null,null,null,null,null,"$ Value of Vehicle Hour (per hour) Truck",null,null,null,null,null,null,null,null,null,{"$f":"parameterTruckValueOfTime","v":29.959097187499996}]
[]
[null,null,null,null,null,null,null,null,null,"Total Buffer Travel Time Benefit per Period",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($V$76>0,$V$76,IF($V$68>0,$V$68,$X$68)* ((parameterPercentTrucks*FirstNonZero(R74,T74)*FirstNonZero(R71,T71))  + (parameterPercentCommercialAuto * FirstNonZero(R72,T72) + (1 - parameterPercentCommercialAuto - parameterPercentTrucks) * FirstNonZero(R73,T73)*(FirstNonZero(R70,T70)))))","v":{"$error":"#VALUE!"}}]
[null,null,null,null,null,null,null,null,"Travel Time"]
[null,null,null,null,null,null,null,null,null,"Average Person Hours of Travel Saved per Period",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"override(overrideChangePHT,-calculatedChangeVHT * parameterAverageAutoOccupancy)","v":{"$error":"#VALUE!"}}]
[]
[null,null,null,null,null,null,null,null,null,"$ Value of Person Hour (per hour) \"On-the-Clock\" Auto",null,null,null,null,null,null,null,null,null,{"$f":"parameterCommercialAutoValueOfTime","v":37.583482812499994}]
[null,null,null,null,null,null,null,null,null,"$ Value of Person Hour (per hour) Other Auto",null,null,null,null,null,null,null,null,null,{"$f":"parameterAutoValueOfTime","v":15.291846874999997}]
[null,null,null,null,null,null,null,null,null,"$ Value of Vehicle Hour (per hour) Truck",null,null,null,null,null,null,null,null,null,{"$f":"parameterTruckValueOfTime","v":29.959097187499996}]
[]
[null,null,null,null,null,null,null,null,null,"Total Recurring Travel Time Benefit per Period",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"override(overrideBenefitTravelTime,calculatedChangePHT * (parameterPercentTrucks*FirstNonZero(inputTruckValueOfTime,defaultTruckValueOfTime)  + parameterPercentCommercialAuto * FirstNonZero(inputCommercialAutoValueOfTime,defaultCommercialAutoValueOfTime) + (1 - parameterPercentCommercialAuto - parameterPercentTrucks) * FirstNonZero(inputAutoValueOfTime,defaultAutoValueOfTime) ))","v":{"$error":"#VALUE!"}}]
[null,null,null,null,null,null,null,null,"ATIS Time Savings"]
[null,null,null,null,null,null,null,null,null,"Total hours saved due to ATIS deployments",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"override(overrideATISTimeSavings,inputImpactATISPercentActive * inputImpactATISPercentUtilization * inputImpactATISMinutesSaved * inputLinkVolume / 60)","v":0}]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,"Travel Time Savings: Non-Recurring Delay"]
[null,null,null,null,null,null,null,null,null,"Average Total Person Hours of Non-Recurring Delay Saved per Period",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"override(overrideChangePersonDelay,(-inputLinkVolume*calculatedChangeDelay*inputLinkLength*parameterAverageAutoOccupancy) + calculatedATISTimeSavings)","v":{"$error":"#VALUE!"}}]
[]
[null,null,null,null,null,null,null,null,null,"$ Value of Person Hour (per hour of Delay) \"On-the-Clock\" Auto",null,null,null,null,null,null,null,null,null,{"$f":"parameterCommercialAutoValueOfTimeDelay","v":37.583482812499994}]
[null,null,null,null,null,null,null,null,null,"$ Value of Person Hour (per hour of Delay) Other Auto",null,null,null,null,null,null,null,null,null,{"$f":"parameterAutoValueOfTimeDelay","v":15.291846874999997}]
[null,null,null,null,null,null,null,null,null,"$ Value of Vehicle Hour (per hour of Delay) Truck",null,null,null,null,null,null,null,null,null,{"$f":"parameterTruckValueOfTimeDelay","v":29.959097187499996}]
[]
[null,null,null,null,null,null,null,null,null,"Total Non-Recurring Delay Benefit per Period",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"override(overrideBenefitNonRecurringDelay,calculatedChangePersonDelay * (parameterPercentTrucks*FirstNonZero(inputTruckValueOfTimeDelay,defaultTruckValueOfTimeDelay)  + parameterPercentCommercialAuto * FirstNonZero(inputCommercialAutoValueOfTimeDelay,defaultCommercialAutoValueOfTimeDelay) + (1 - parameterPercentCommercialAuto - parameterPercentTrucks) * FirstNonZero(inputAutoValueOfTimeDelay,defaultAutoValueOfTimeDelay) ))","v":{"$error":"#VALUE!"}}]
[null,null,null,null,null,null,null,null,"Energy"]
[null,null,null,null,null,null,null,null,null,"Average cost per gallon of fuel (excluding taxes)",null,null,null,null,null,null,null,null,null,{"$f":"parameterFuelCostGallon","v":2.82}]
[]
[null,null,null,null,null,null,null,null,null,"Total Fuel Savings Benefit",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"override(overrideBenefitFuel,-calculatedChangeFuelUse * FirstNonZero(inputFuelCostGallon,defaultFuelCostGallon))","v":0}]
[null,null,null,null,null,null,null,null,"Safety"]
[null,null,null,null,null,null,null,null,null,"$ Value of a Fatality Crash",null,null,null,null,null,null,null,null,null,{"$f":"parameterFatalityValuation","v":12282140.033562498}]
[null,null,null,null,null,null,null,null,null,"$ Value of a Injury Crash",null,null,null,null,null,null,null,null,null,{"$f":"parameterInjuryValuation","v":355842.35367187497}]
[null,null,null,null,null,null,null,null,null,"$ Value of a Property Damage Crash",null,null,null,null,null,null,null,null,null,{"$f":"parameterPDOValuation","v":12828.998015624999}]
[]
[null,null,null,null,null,null,null,null,null,"Total Modeled Crash Related Benefit per Period",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"override(overrideBenefitSafety,-calculatedChangeFatalityCrashes*FirstNonZero(inputFatalityValuation,defaultFatalityValuation)   +-calculatedChangeInjuryCrashes * FirstNonZero(inputInjuryValuation,defaultInjuryValuation) +-calculatedChangePDOCrashes * FirstNonZero(inputPDOValuation,defaultPDOValuation))","v":{"$error":"#VALUE!"}}]
[]
[null,null,null,null,null,null,null,null,null,"User Entered Benefit (Annual $'s)"]
[]
[null,null,null,null,null,null,null,null,null,"Number of Analysis Periods per Year",null,null,null,null,null,null,null,null,null,{"$f":"parameterAnalysisPeriodsPerYear","v":250}]
[]
[null,null,null,null,null,null,null,null,null,"TOTAL AVERAGE ANNUAL BENEFIT",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"override(overrideBenefitAverageAnnual,FirstNonZero(inputAnalysisPeriodsPerYear,defaultAnalysisPeriodsPerYear) * (calculatedBenefitTravelTime + calculatedBenefitNonRecurringDelay + calculatedBenefitSafety + calculatedBenefitFuel+IF($V$76>0,$V$76,$X$76)) + inputUserBenefit)","v":{"$error":"#VALUE!"}}]

{"sheet":"Summary of My Deployments","index":67,"n_rows":87,"n_cols":111,"rows_kept":87,"cut":false,"hidden":false,"merged":[[27,69,27,71],[27,72,27,74],[27,75,27,77],[27,78,27,80],[27,24,27,26],[27,27,27,29],[27,30,27,32],[27,33,27,35],[27,36,27,38],[27,39,27,41],[27,42,27,44],[27,45,27,47],[27,48,27,50],[27,51,27,53],[27,54,27,56],[27,57,27,59],[27,60,27,62],[61,1,61,6],[20,72,22,74],[20,75,22,77],[20,78,22,80],[23,72,23,74],[23,75,23,77],[23,78,23,80],[24,72,24,74],[24,75,24,77],[24,78,24,80],[25,72,25,74],[25,75,25,77],[25,78,25,80],[26,72,26,74],[26,75,26,77],[26,78,26,80],[28,72,28,74],[57,1,57,6],[58,1,58,6],[59,1,59,6],[60,1,60,6],[20,60,22,62],[23,60,23,62],[24,60,24,62],[25,60,25,62],[26,60,26,62],[28,60,28,62],[29,60,29,62],[30,60,30,62],[32,60,32,62],[35,60,35,62],[36,60,36,62],[28,75,28,77],[28,78,28,80],[29,72,29,74],[29,75,29,77],[29,78,29,80],[30,72,30,74],[32,78,32,80],[65,98,65,99],[51,92,51,93],[51,94,51,95],[51,96,51,97],[76,96,76,97],[76,98,76,99],[75,96,75,97],[75,98,75,99],[83,110,83,111],[84,100,84,101],[30,75,30,77],[30,78,30,80],[32,72,32,74],[32,75,32,77],[84,104,84,105],[84,106,84,107],[83,102,83,103],[83,104,83,105],[83,106,83,107],[83,108,83,109],[76,110,76,111],[76,76,76,77],[76,78,76,79],[76,82,76,83],[83,72,83,73],[84,26,84,27],[84,28,84,29],[84,30,84,31],[84,32,84,33],[35,72,35,74],[35,75,35,77],[35,78,35,80],[36,72,36,74],[36,75,36,77],[36,78,36,80],[83,96,83,97],[79,94,79,95],[68,76,68,77],[68,78,68,79],[77,54,77,55],[77,56,77,57],[77,58,77,59],[77,60,77,61],[77,34,77,35],[77,36,77,37],[77,38,77,39],[77,40,77,41],[77,92,77,93],[84,38,84,39],[84,40,84,41],[84,42,84,43],[84,44,84,45],[84,46,84,47],[84,48,84,49],[84,50,84,51],[84,52,84,53],[84,54,84,55],[83,86,83,87],[83,88,83,89],[83,90,83,91],[83,92,83,93],[83,94,83,95],[78,74,78,75],[80,60,80,61],[80,62,80,63],[79,96,79,97],[80,70,80,71],[77,62,77,63],[83,98,83,99],[78,88,78,89],[78,90,78,91],[78,96,78,97],[79,88,79,89],[79,90,79,91],[79,92,79,93],[83,76,83,77],[78,62,78,63],[80,88,80,89],[80,90,80,91],[79,72,79,73],[79,74,79,75],[83,60,83,61],[83,62,83,63],[83,64,83,65],[83,66,83,67],[83,70,83,71],[77,94,77,95],[83,80,83,81],[79,66,79,67],[77,108,77,109],[78,108,78,109],[80,64,80,65],[80,66,80,67],[80,68,80,69],[86,108,86,109],[84,96,84,97],[84,102,84,103],[86,100,86,101],[84,70,84,71],[84,72,84,73],[78,64,78,65],[78,66,78,67],[78,68,78,69],[78,70,78,71],[78,72,78,73],[86,94,86,95],[86,96,86,97],[86,98,86,99],[84,66,84,67],[78,98,78,99],[83,78,83,79],[77,64,77,65],[77,66,77,67],[77,68,77,69],[77,70,77,71],[86,68,86,69],[86,70,86,71],[86,74,86,75],[86,72,86,73],[83,74,83,75],[84,108,84,109],[84,56,84,57],[84,58,84,59],[84,78,84,79],[84,60,84,61],[84,62,84,63],[84,64,84,65],[83,68,83,69],[84,110,84,111],[84,82,84,83],[84,84,84,85],[84,86,84,87],[84,88,84,89],[84,90,84,91],[84,92,84,93],[84,94,84,95],[86,102,86,103],[86,104,86,105],[86,106,86,107],[86,110,86,111],[86,82,86,83],[86,84,86,85],[86,86,86,87],[84,68,84,69],[84,98,84,99],[86,76,86,77],[86,78,86,79],[86,88,86,89],[86,90,86,91],[86,92,86,93],[83,100,83,101],[83,82,83,83],[83,84,83,85],[86,26,86,27],[86,28,86,29],[86,30,86,31],[86,32,86,33],[86,34,86,35],[86,36,86,37],[86,38,86,39],[86,40,86,41],[86,42,86,43],[86,44,86,45],[86,46,86,47],[86,48,86,49],[86,50,86,51],[86,52,86,53],[86,54,86,55],[86,56,86,57],[86,66,86,67],[86,58,86,59],[86,60,86,61],[86,62,86,63],[86,64,86,65],[84,34,84,35],[77,110,77,111],[83,26,83,27],[83,28,83,29],[83,30,83,31],[83,32,83,33],[83,34,83,35],[83,36,83,37],[83,38,83,39],[83,40,83,41],[83,42,83,43],[83,44,83,45],[83,46,83,47],[83,48,83,49],[83,50,83,51],[83,52,83,53],[83,54,83,55],[83,56,83,57],[83,58,83,59],[77,82,77,83],[77,26,77,27],[77,28,77,29],[77,30,77,31],[78,76,78,77],[78,78,78,79],[77,32,77,33],[77,42,77,43],[77,44,77,45],[77,96,77,97],[84,36,84,37],[84,74,84,75],[84,76,84,77],[77,106,77,107],[75,52,75,53],[75,60,75,61],[77,100,77,101],[77,102,77,103],[77,104,77,105],[77,98,77,99],[77,88,77,89],[77,90,77,91],[77,84,77,85],[77,86,77,87],[76,80,76,81],[78,84,78,85],[76,84,76,85],[76,86,76,87],[76,88,76,89],[76,90,76,91],[76,92,76,93],[76,58,76,59],[76,60,76,61],[76,62,76,63],[76,64,76,65],[76,66,76,67],[76,68,76,69],[76,70,76,71],[76,72,76,73],[76,74,76,75],[76,94,76,95],[78,104,78,105],[78,100,78,101],[78,86,78,87],[75,88,75,89],[73,26,73,27],[73,28,73,29],[73,30,73,31],[75,110,75,111],[73,74,73,75],[73,76,73,77],[73,78,73,79],[76,106,76,107],[75,62,75,63],[75,64,75,65],[75,66,75,67],[75,68,75,69],[75,70,75,71],[75,72,75,73],[75,74,75,75],[75,76,75,77],[76,102,76,103],[76,104,76,105],[74,110,74,111],[74,82,74,83],[74,84,74,85],[74,86,74,87],[74,88,74,89],[74,90,74,91],[74,92,74,93],[74,94,74,95],[76,108,76,109],[76,100,76,101],[75,82,75,83],[75,84,75,85],[75,86,75,87],[75,94,75,95],[73,36,73,37],[73,38,73,39],[74,108,74,109],[76,28,76,29],[76,30,76,31],[76,32,76,33],[76,34,76,35],[76,36,76,37],[76,38,76,39],[76,40,76,41],[76,42,76,43],[76,44,76,45],[74,26,74,27],[74,28,74,29],[74,30,74,31],[74,32,74,33],[74,34,74,35],[74,36,74,37],[74,38,74,39],[74,40,74,41],[74,42,74,43],[75,26,75,27],[75,28,75,29],[75,30,75,31],[75,32,75,33],[75,34,75,35],[75,36,75,37],[75,38,75,39],[75,40,75,41],[75,42,75,43],[74,66,74,67],[74,68,74,69],[75,90,75,91],[75,92,75,93],[75,100,75,101],[75,102,75,103],[75,104,75,105],[75,106,75,107],[75,108,75,109],[76,26,76,27],[74,44,74,45],[74,46,74,47],[74,48,74,49],[74,50,74,51],[74,52,74,53],[74,54,74,55],[74,56,74,57],[74,58,74,59],[74,60,74,61],[75,48,75,49],[75,50,75,51],[74,98,74,99],[74,100,74,101],[74,102,74,103],[74,104,74,105],[74,106,74,107],[74,70,74,71],[74,72,74,73],[72,110,72,111],[72,82,72,83],[72,84,72,85],[72,86,72,87],[72,88,72,89],[72,90,72,91],[72,92,72,93],[72,94,72,95],[73,94,73,95],[73,96,73,97],[73,98,73,99],[73,100,73,101],[73,102,73,103],[73,104,73,105],[73,106,73,107],[73,108,73,109],[73,110,73,111],[73,82,73,83],[73,84,73,85],[73,92,73,93],[73,86,73,87],[73,88,73,89],[73,90,73,91],[72,100,72,101],[72,102,72,103],[72,108,72,109],[69,28,69,29],[69,32,69,33],[69,34,69,35],[69,36,69,37],[72,104,72,105],[72,106,72,107],[71,110,71,111],[72,26,72,27],[72,28,72,29],[72,30,72,31],[72,32,72,33],[72,34,72,35],[72,36,72,37],[72,38,72,39],[72,40,72,41],[72,42,72,43],[72,44,72,45],[72,46,72,47],[72,48,72,49],[72,50,72,51],[72,52,72,53],[72,54,72,55],[72,56,72,57],[72,58,72,59],[71,82,71,83],[71,84,71,85],[71,86,71,87],[71,88,71,89],[69,56,69,57],[69,58,69,59],[70,88,70,89],[71,26,71,27],[73,40,73,41],[73,42,73,43],[73,44,73,45],[73,46,73,47],[72,96,72,97],[72,98,72,99],[71,32,71,33],[71,34,71,35],[71,36,71,37],[71,38,71,39],[71,28,71,29],[71,96,71,97],[71,98,71,99],[71,90,71,91],[71,92,71,93],[71,30,71,31],[71,78,71,79],[72,78,72,79],[72,60,72,61],[72,62,72,63],[72,64,72,65],[72,66,72,67],[72,68,72,69],[72,70,72,71],[72,72,72,73],[72,74,72,75],[72,76,72,77],[71,62,71,63],[73,54,73,55],[73,56,73,57],[73,32,73,33],[73,34,73,35],[70,110,70,111],[70,104,70,105],[69,72,69,73],[69,74,69,75],[69,76,69,77],[70,84,70,85],[70,86,70,87],[70,94,70,95],[70,96,70,97],[69,96,69,97],[70,102,70,103],[69,106,69,107],[69,108,69,109],[69,110,69,111],[70,106,70,107],[70,108,70,109],[68,108,68,109],[68,110,68,111],[68,84,68,85],[68,82,68,83],[68,102,68,103],[70,72,70,73],[70,74,70,75],[70,100,70,101],[69,102,69,103],[68,106,68,107],[70,80,70,81],[68,100,68,101],[69,82,69,83],[71,108,71,109],[68,70,68,71],[70,90,70,91],[70,92,70,93],[70,98,70,99],[71,100,71,101],[71,102,71,103],[71,40,71,41],[71,42,71,43],[71,44,71,45],[71,46,71,47],[71,48,71,49],[71,50,71,51],[71,52,71,53],[71,54,71,55],[71,56,71,57],[71,58,71,59],[71,60,71,61],[71,66,71,67],[71,68,71,69],[71,70,71,71],[71,72,71,73],[71,74,71,75],[71,76,71,77],[68,86,68,87],[68,88,68,89],[68,90,68,91],[68,92,68,93],[68,94,68,95],[70,82,70,83],[71,94,71,95],[71,106,71,107],[70,26,70,27],[70,28,70,29],[70,30,70,31],[70,32,70,33],[70,34,70,35],[70,36,70,37],[70,38,70,39],[70,40,70,41],[70,42,70,43],[70,44,70,45],[70,46,70,47],[70,48,70,49],[70,50,70,51],[70,52,70,53],[70,54,70,55],[70,56,70,57],[69,78,69,79],[70,76,70,77],[70,78,70,79],[69,62,69,63],[69,64,69,65],[69,60,69,61],[70,58,70,59],[70,60,70,61],[70,62,70,63],[70,64,70,65],[70,66,70,67],[70,68,70,69],[70,70,70,71],[69,66,69,67],[69,68,69,69],[69,26,69,27],[67,110,67,111],[68,60,68,61],[68,62,68,63],[68,64,68,65],[68,66,68,67],[68,68,68,69],[68,98,68,99],[68,72,68,73],[69,104,69,105],[69,48,69,49],[69,50,69,51],[69,52,69,53],[69,54,69,55],[69,70,69,71],[68,74,68,75],[69,100,69,101],[68,26,68,27],[68,28,68,29],[68,30,68,31],[68,32,68,33],[68,34,68,35],[68,36,68,37],[68,38,68,39],[68,40,68,41],[68,42,68,43],[68,44,68,45],[68,46,68,47],[68,48,68,49],[68,50,68,51],[68,52,68,53],[68,54,68,55],[68,56,68,57],[69,38,69,39],[69,40,69,41],[69,42,69,43],[69,44,69,45],[69,46,69,47],[66,50,66,51],[66,52,66,53],[66,54,66,55],[66,56,66,57],[66,58,66,59],[66,60,66,61],[66,62,66,63],[66,64,66,65],[69,94,69,95],[69,30,69,31],[67,108,67,109],[68,58,68,59],[66,82,66,83],[66,76,66,77],[66,78,66,79],[67,80,67,81],[66,104,66,105],[67,106,67,107],[69,80,69,81],[67,60,67,61],[68,96,68,97],[69,84,69,85],[69,86,69,87],[69,88,69,89],[69,90,69,91],[69,92,69,93],[69,98,69,99],[67,26,67,27],[67,28,67,29],[67,30,67,31],[67,32,67,33],[67,34,67,35],[67,36,67,37],[67,38,67,39],[67,40,67,41],[67,42,67,43],[67,44,67,45],[67,46,67,47],[67,48,67,49],[67,50,67,51],[67,52,67,53],[67,54,67,55],[67,56,67,57],[66,34,66,35],[66,36,66,37],[66,38,66,39],[66,40,66,41],[66,32,66,33],[65,34,65,35],[65,36,65,37],[65,38,65,39],[65,40,65,41],[61,46,61,47],[61,48,61,49],[61,50,61,51],[59,62,59,63],[59,64,59,65],[61,64,61,65],[59,46,59,47],[59,48,59,49],[65,64,65,65],[65,50,65,51],[65,52,65,53],[65,54,65,55],[65,56,65,57],[65,58,65,59],[65,60,65,61],[65,62,65,63],[65,44,65,45],[65,46,65,47],[65,48,65,49],[59,54,59,55],[53,72,53,73],[53,74,53,75],[58,108,58,109],[58,90,58,91],[58,92,58,93],[58,94,58,95],[56,102,56,103],[56,104,56,105],[56,106,56,107],[59,34,59,35],[59,36,59,37],[59,38,59,39],[59,40,59,41],[59,42,59,43],[59,44,59,45],[59,58,59,59],[59,60,59,61],[57,78,57,79],[55,62,55,63],[55,64,55,65],[55,66,55,67],[55,68,55,69],[55,70,55,71],[55,72,55,73],[55,74,55,75],[55,76,55,77],[54,78,54,79],[54,82,54,83],[58,48,58,49],[58,50,58,51],[58,76,58,77],[58,78,58,79],[50,102,50,103],[50,104,50,105],[50,106,50,107],[50,108,50,109],[53,82,53,83],[53,84,53,85],[53,86,53,87],[53,88,53,89],[53,90,53,91],[53,92,53,93],[53,94,53,95],[51,68,51,69],[53,78,53,79],[56,86,56,87],[56,88,56,89],[56,90,56,91],[52,68,52,69],[52,70,52,71],[52,72,52,73],[51,88,51,89],[51,100,51,101],[51,102,51,103],[52,76,52,77],[52,78,52,79],[52,82,52,83],[52,84,52,85],[51,104,51,105],[51,70,51,71],[51,72,51,73],[52,108,52,109],[52,74,52,75],[53,80,53,81],[47,72,47,73],[47,74,47,75],[47,76,47,77],[47,78,47,79],[49,78,49,79],[49,80,49,81],[50,80,50,81],[51,62,51,63],[51,64,51,65],[51,66,51,67],[52,106,52,107],[51,106,51,107],[51,108,51,109],[52,64,52,65],[52,66,52,67],[52,96,52,97],[52,98,52,99],[52,100,52,101],[51,98,51,99],[52,102,52,103],[52,104,52,105],[51,90,51,91],[52,86,52,87],[52,88,52,89],[52,90,52,91],[51,80,51,81],[52,80,52,81],[48,106,48,107],[48,76,48,77],[48,78,48,79],[47,80,47,81],[48,80,48,81],[51,60,51,61],[51,74,51,75],[51,76,51,77],[53,76,53,77],[41,110,41,111],[42,110,42,111],[43,110,43,111],[44,110,44,111],[45,110,45,111],[46,110,46,111],[47,110,47,111],[48,110,48,111],[49,110,49,111],[50,110,50,111],[51,110,51,111],[52,110,52,111],[52,54,52,55],[52,56,52,57],[52,58,52,59],[52,60,52,61],[52,62,52,63],[50,84,50,85],[51,78,51,79],[51,82,51,83],[51,84,51,85],[48,70,48,71],[48,72,48,73],[48,74,48,75],[49,66,49,67],[49,68,49,69],[49,70,49,71],[47,106,47,107],[49,56,49,57],[49,58,49,59],[49,60,49,61],[49,62,49,63],[49,64,49,65],[58,62,58,63],[58,64,58,65],[58,66,58,67],[58,68,58,69],[58,70,58,71],[49,108,49,109],[50,88,50,89],[50,90,50,91],[50,92,50,93],[50,94,50,95],[50,96,50,97],[50,100,50,101],[49,72,49,73],[49,74,49,75],[54,104,54,105],[55,96,55,97],[56,96,56,97],[56,98,56,99],[56,100,56,101],[56,84,56,85],[55,56,55,57],[55,58,55,59],[55,60,55,61],[58,60,58,61],[49,98,49,99],[49,100,49,101],[49,102,49,103],[50,30,50,31],[50,32,50,33],[50,34,50,35],[50,36,50,37],[50,38,50,39],[50,40,50,41],[50,42,50,43],[50,44,50,45],[50,46,50,47],[50,48,50,49],[50,50,50,51],[50,52,50,53],[50,54,50,55],[50,56,50,57],[50,58,50,59],[50,60,50,61],[50,86,50,87],[50,66,50,67],[50,68,50,69],[50,70,50,71],[50,72,50,73],[50,74,50,75],[50,76,50,77],[50,78,50,79],[50,82,50,83],[49,104,49,105],[49,106,49,107],[47,102,47,103],[47,104,47,105],[48,94,48,95],[48,96,48,97],[48,98,48,99],[48,100,48,101],[48,82,48,83],[48,102,48,103],[48,104,48,105],[48,90,48,91],[49,76,49,77],[49,82,49,83],[49,84,49,85],[49,92,49,93],[49,94,49,95],[47,108,47,109],[48,108,48,109],[47,68,47,69],[47,70,47,71],[46,104,46,105],[44,76,44,77],[44,78,44,79],[47,82,47,83],[47,84,47,85],[47,86,47,87],[47,88,47,89],[47,54,47,55],[47,56,47,57],[47,58,47,59],[47,60,47,61],[47,62,47,63],[47,64,47,65],[47,66,47,67],[47,96,47,97],[47,98,47,99],[47,100,47,101],[45,62,45,63],[46,108,46,109],[47,90,47,91],[48,84,48,85],[48,86,48,87],[48,54,48,55],[48,56,48,57],[48,58,48,59],[48,60,48,61],[48,62,48,63],[48,64,48,65],[46,84,46,85],[46,86,46,87],[46,88,46,89],[46,90,46,91],[43,64,43,65],[43,66,43,67],[45,90,45,91],[45,92,45,93],[45,70,45,71],[45,72,45,73],[45,74,45,75],[43,70,43,71],[43,82,43,83],[45,76,45,77],[45,68,45,69],[43,68,43,69],[44,64,44,65],[43,72,43,73],[43,74,43,75],[43,76,43,77],[46,80,46,81],[46,82,46,83],[46,74,46,75],[46,76,46,77],[46,78,46,79],[43,30,43,31],[43,32,43,33],[43,34,43,35],[43,36,43,37],[43,38,43,39],[43,40,43,41],[43,42,43,43],[43,46,43,47],[46,106,46,107],[45,94,45,95],[45,96,45,97],[45,98,45,99],[45,100,45,101],[45,102,45,103],[45,104,45,105],[46,94,46,95],[46,96,46,97],[46,98,46,99],[46,100,46,101],[45,106,45,107],[46,102,46,103],[44,104,44,105],[44,106,44,107],[43,106,43,107],[43,100,43,101],[43,98,43,99],[46,72,46,73],[45,64,45,65],[45,66,45,67],[46,64,46,65],[46,66,46,67],[46,68,46,69],[43,108,43,109],[44,108,44,109],[44,82,44,83],[42,106,42,107],[42,94,42,95],[42,104,42,105],[45,80,45,81],[44,102,44,103],[44,100,44,101],[43,102,43,103],[43,104,43,105],[45,108,45,109],[45,78,45,79],[45,82,45,83],[45,84,45,85],[45,86,45,87],[44,92,44,93],[44,90,44,91],[44,96,44,97],[45,88,45,89],[43,84,43,85],[43,78,43,79],[44,84,44,85],[44,86,44,87],[44,88,44,89],[42,92,42,93],[42,96,42,97],[42,98,42,99],[43,88,43,89],[43,90,43,91],[43,92,43,93],[43,94,43,95],[41,78,41,79]],"merged_total":2129,"flags":["merged_cut"]}
[]
[null,"Navigation",null,null,null,null,null,null,{"$f":"openingScreenTitle","v":"FHWA Tool for Operations Benefit/Cost (TOPS-BC):  Version 4.0"}]
[null,"Back",null,null,null,null,null,null,"Use this worksheet to compare your analysis strategies"]
[null,"OPENING SCREEN"]
[null,"GENERAL TOOL OVERVIEW",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Costs Factors"]
[null,"WHAT'S NEW",null,null,null,null,null,null,"$ Value of Person Hour (per hour) \"On-the-Clock\" Auto",null,null,null,null,null,null,null,null,null,null,{"$f":"parameterCommercialAutoValueOfTime","v":37.583482812499994}]
[null,"LIST OF ALL WORKSHEETS",null,null,null,null,null,null,"$ Value of Person Hour (per hour) Other Auto",null,null,null,null,null,null,null,null,null,null,{"$f":"parameterAutoValueOfTime","v":15.291846874999997},null,null,null,"Enter Number of Years in the Analysis Time Horizon ",null,null,null,null,null,null,null,null,20,"Source:   TIGER Grant Application Recommendations"]
[null,"1) ESTIMATE COSTS",null,null,null,null,null,null,"$ Value of Vehicle Hour (per hour) Truck",null,null,null,null,null,null,null,null,null,null,{"$f":"parameterTruckValueOfTime","v":29.959097187499996}]
[null,"Cost Default Matrix",null,null,null,null,null,null,"$ Value of Person Hour (per hour of Delay) \"On-the-Clock\" Auto",null,null,null,null,null,null,null,null,null,null,{"$f":"parameterCommercialAutoValueOfTimeDelay","v":37.583482812499994},null,null,null,"Enter the Beginning Year of the Analysis",null,null,null,null,null,null,null,null,2019]
[null,"Cost Template",null,null,null,null,null,null,"$ Value of Person Hour (per hour of Delay) Other Auto",null,null,null,null,null,null,null,null,null,null,{"$f":"parameterAutoValueOfTimeDelay","v":15.291846874999997}]
[null,"Traveler Information",null,null,null,null,null,null,"$ Value of Vehicle Hour (per hour of Delay) Truck",null,null,null,null,null,null,null,null,null,null,{"$f":"parameterTruckValueOfTimeDelay","v":29.959097187499996},null,null,null,"Enter Discount Rate",null,null,null,null,null,null,null,null,{"$f":"parameterDiscountRate","v":7.0000000000000007E-2},"Source:  Office of Management and Budget"]
[null,"En-Route Traveler Information"]
[null,"Pre-Trip Traveler Information",null,null,null,null,null,null,"Average cost per gallon of fuel (excluding taxes)",null,null,null,null,null,null,null,null,null,null,{"$f":"parameterFuelCostGallon","v":2.82},null,null,null,"NET PRESENT VALUE OF COSTS",null,null,null,null,null,{"$f":"NPV(IF(inputDiscountRate>0,inputDiscountRate,defaultDiscountRate),INDIRECT(ADDRESS(ROW($AA$85),2 * (IF(inputBeginningYear>0,inputBeginningYear,defaultBeginningYear) - $AA$66) + COLUMN($AA$85))):INDIRECT(ADDRESS(ROW($AA$85),2 * (IF(inputBeginningYear>0,inputBeginningYear,defaultBeginningYear) + IF(inputAnalysisTimeHorizonYears>0,inputAnalysisTimeHorizonYears,defaultAnalysisTimeHorizonYears) - $AA$66) + COLUMN($AA$85))))","v":0}]
[null,"Traffic Signal Systems (TSS)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(inputBeginningYear>0,inputBeginningYear,defaultBeginningYear)","v":2019},"TO ",{"$f":"Y14 + IF(inputAnalysisTimeHorizonYears>0, inputAnalysisTimeHorizonYears,defaultAnalysisTimeHorizonYears)","v":2039}]
[null,"Preset Timing",null,null,null,null,null,null,"$ Value of a Fatality Crash",null,null,null,null,null,null,null,null,null,null,{"$f":"parameterFatalityValuation","v":12282140.033562498}]
[null,"Traffic Actuated Timing",null,null,null,null,null,null,"$ Value of a Injury Crash",null,null,null,null,null,null,null,null,null,null,{"$f":"parameterInjuryValuation","v":355842.35367187497}]
[null,"Central Control ",null,null,null,null,null,null,"$ Value of a Property Damage Crash",null,null,null,null,null,null,null,null,null,null,{"$f":"parameterPDOValuation","v":12828.998015624999}]
[null,"Transit Signal Priority",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"To show results of the cost and benefit calculations from previous sheets, check the appropriate boxes to the left (Column I).  Uncheck boxes when not needed to prevent unnecessary computations."]
[null,"Ramp Metering "]
[null,"Central Control",null,null,null,null,null,null,null,"Choose the active strategies:",null,null,null,null,null,null,"Benefit/Cost Summary"]
[null,"Traffic Actuated",null,null,null,null,null,null,null,0,"Benefit Template","Costs Template","Benefit Template",0,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(0=IFERROR(MATCH(INT((COLUMN()-COLUMN($U$24))/3),OFFSET(selectedStrategies,0,4,32,1),0),0),IF(AND(INT((COLUMN()-COLUMN($U$24))/3)>1,OR(\"Total Benefits\" = V21,\"\"=V21)),\"\",\"Total Benefits\"),INDEX(selectedStrategies,MATCH(INT((COLUMN()-COLUMN($U$24))/3),OFFSET(selectedStrategies,0,4,32,1),0),4))","v":"Total Benefits"},null,null,{"$f":"IF(0=IFERROR(MATCH(INT((COLUMN()-COLUMN($U$24))/3),OFFSET(selectedStrategies,0,4,32,1),0),0),IF(AND(INT((COLUMN()-COLUMN($U$24))/3)>1,OR(\"Total Benefits\" = Y21,\"\"=Y21)),\"\",\"Total Benefits\"),INDEX(selectedStrategies,MATCH(INT((COLUMN()-COLUMN($U$24))/3),OFFSET(selectedStrategies,0,4,32,1),0),4))","v":""},null,null,{"$f":"IF(0=IFERROR(MATCH(INT((COLUMN()-COLUMN($U$24))/3),OFFSET(selectedStrategies,0,4,32,1),0),0),IF(AND(INT((COLUMN()-COLUMN($U$24))/3)>1,OR(\"Total Benefits\" = AB21,\"\"=AB21)),\"\",\"Total Benefits\"),INDEX(selectedStrategies,MATCH(INT((COLUMN()-COLUMN($U$24))/3),OFFSET(selectedStrategies,0,4,32,1),0),4))","v":""},null,null,{"$f":"IF(0=IFERROR(MATCH(INT((COLUMN()-COLUMN($U$24))/3),OFFSET(selectedStrategies,0,4,32,1),0),0),IF(AND(INT((COLUMN()-COLUMN($U$24))/3)>1,OR(\"Total Benefits\" = AE21,\"\"=AE21)),\"\",\"Total Benefits\"),INDEX(selectedStrategies,MATCH(INT((COLUMN()-COLUMN($U$24))/3),OFFSET(selectedStrategies,0,4,32,1),0),4))","v":""},null,null,{"$f":"IF(0=IFERROR(MATCH(INT((COLUMN()-COLUMN($U$24))/3),OFFSET(selectedStrategies,0,4,32,1),0),0),IF(AND(INT((COLUMN()-COLUMN($U$24))/3)>1,OR(\"Total Benefits\" = AH21,\"\"=AH21)),\"\",\"Total Benefits\"),INDEX(selectedStrategies,MATCH(INT((COLUMN()-COLUMN($U$24))/3),OFFSET(selectedStrategies,0,4,32,1),0),4))","v":""},null,null,{"$f":"IF(0=IFERROR(MATCH(INT((COLUMN()-COLUMN($U$24))/3),OFFSET(selectedStrategies,0,4,32,1),0),0),IF(AND(INT((COLUMN()-COLUMN($U$24))/3)>1,OR(\"Total Benefits\" = AK21,\"\"=AK21)),\"\",\"Total Benefits\"),INDEX(selectedStrategies,MATCH(INT((COLUMN()-COLUMN($U$24))/3),OFFSET(selectedStrategies,0,4,32,1),0),4))","v":""},null,null,{"$f":"IF(0=IFERROR(MATCH(INT((COLUMN()-COLUMN($U$24))/3),OFFSET(selectedStrategies,0,4,32,1),0),0),IF(AND(INT((COLUMN()-COLUMN($U$24))/3)>1,OR(\"Total Benefits\" = AN21,\"\"=AN21)),\"\",\"Total Benefits\"),INDEX(selectedStrategies,MATCH(INT((COLUMN()-COLUMN($U$24))/3),OFFSET(selectedStrategies,0,4,32,1),0),4))","v":""},null,null,{"$f":"IF(0=IFERROR(MATCH(INT((COLUMN()-COLUMN($U$24))/3),OFFSET(selectedStrategies,0,4,32,1),0),0),IF(AND(INT((COLUMN()-COLUMN($U$24))/3)>1,OR(\"Total Benefits\" = AQ21,\"\"=AQ21)),\"\",\"Total Benefits\"),INDEX(selectedStrategies,MATCH(INT((COLUMN()-COLUMN($U$24))/3),OFFSET(selectedStrategies,0,4,32,1),0),4))","v":""},null,null,{"$f":"IF(0=IFERROR(MATCH(INT((COLUMN()-COLUMN($U$24))/3),OFFSET(selectedStrategies,0,4,32,1),0),0),IF(AND(INT((COLUMN()-COLUMN($U$24))/3)>1,OR(\"Total Benefits\" = AT21,\"\"=AT21)),\"\",\"Total Benefits\"),INDEX(selectedStrategies,MATCH(INT((COLUMN()-COLUMN($U$24))/3),OFFSET(selectedStrategies,0,4,32,1),0),4))","v":""},null,null,{"$f":"IF(0=IFERROR(MATCH(INT((COLUMN()-COLUMN($U$24))/3),OFFSET(selectedStrategies,0,4,32,1),0),0),IF(AND(INT((COLUMN()-COLUMN($U$24))/3)>1,OR(\"Total Benefits\" = AW21,\"\"=AW21)),\"\",\"Total Benefits\"),INDEX(selectedStrategies,MATCH(INT((COLUMN()-COLUMN($U$24))/3),OFFSET(selectedStrategies,0,4,32,1),0),4))","v":""},null,null,{"$f":"IF(0=IFERROR(MATCH(INT((COLUMN()-COLUMN($U$24))/3),OFFSET(selectedStrategies,0,4,32,1),0),0),IF(AND(INT((COLUMN()-COLUMN($U$24))/3)>1,OR(\"Total Benefits\" = AZ21,\"\"=AZ21)),\"\",\"Total Benefits\"),INDEX(selectedStrategies,MATCH(INT((COLUMN()-COLUMN($U$24))/3),OFFSET(selectedStrategies,0,4,32,1),0),4))","v":""},null,null,{"$f":"IF(0=IFERROR(MATCH(INT((COLUMN()-COLUMN($U$24))/3),OFFSET(selectedStrategies,0,4,32,1),0),0),IF(AND(INT((COLUMN()-COLUMN($U$24))/3)>1,OR(\"Total Benefits\" = BC21,\"\"=BC21)),\"\",\"Total Benefits\"),INDEX(selectedStrategies,MATCH(INT((COLUMN()-COLUMN($U$24))/3),OFFSET(selectedStrategies,0,4,32,1),0),4))","v":""},null,null,{"$f":"IF(0=IFERROR(MATCH(INT((COLUMN()-COLUMN($U$24))/3),OFFSET(selectedStrategies,0,4,32,1),0),0),IF(AND(INT((COLUMN()-COLUMN($U$24))/3)>1,OR(\"Total Benefits\" = BF21,\"\"=BF21)),\"\",\"Total Benefits\"),INDEX(selectedStrategies,MATCH(INT((COLUMN()-COLUMN($U$24))/3),OFFSET(selectedStrategies,0,4,32,1),0),4))","v":""},null,null,{"$f":"IF(0=IFERROR(MATCH(INT((COLUMN()-COLUMN($U$24))/3),OFFSET(selectedStrategies,0,4,32,1),0),0),IF(AND(INT((COLUMN()-COLUMN($U$24))/3)>1,OR(\"Total Benefits\" = BI21,\"\"=BI21)),\"\",\"Total Benefits\"),INDEX(selectedStrategies,MATCH(INT((COLUMN()-COLUMN($U$24))/3),OFFSET(selectedStrategies,0,4,32,1),0),4))","v":""},null,null,{"$f":"IF(0=IFERROR(MATCH(INT((COLUMN()-COLUMN($U$24))/3),OFFSET(selectedStrategies,0,4,32,1),0),0),IF(AND(INT((COLUMN()-COLUMN($U$24))/3)>1,OR(\"Total Benefits\" = BL21,\"\"=BL21)),\"\",\"Total Benefits\"),INDEX(selectedStrategies,MATCH(INT((COLUMN()-COLUMN($U$24))/3),OFFSET(selectedStrategies,0,4,32,1),0),4))","v":""},null,null,{"$f":"IF(0=IFERROR(MATCH(INT((COLUMN()-COLUMN($U$24))/3),OFFSET(selectedStrategies,0,4,32,1),0),0),IF(AND(INT((COLUMN()-COLUMN($U$24))/3)>1,OR(\"Total Benefits\" = BO21,\"\"=BO21)),\"\",\"Total Benefits\"),INDEX(selectedStrategies,MATCH(INT((COLUMN()-COLUMN($U$24))/3),OFFSET(selectedStrategies,0,4,32,1),0),4))","v":""},null,null,{"$f":"IF(0=IFERROR(MATCH(INT((COLUMN()-COLUMN($U$24))/3),OFFSET(selectedStrategies,0,4,32,1),0),0),IF(AND(INT((COLUMN()-COLUMN($U$24))/3)>1,OR(\"Total Benefits\" = BR21,\"\"=BR21)),\"\",\"Total Benefits\"),INDEX(selectedStrategies,MATCH(INT((COLUMN()-COLUMN($U$24))/3),OFFSET(selectedStrategies,0,4,32,1),0),4))","v":""},null,null,{"$f":"IF(0=IFERROR(MATCH(INT((COLUMN()-COLUMN($U$24))/3),OFFSET(selectedStrategies,0,4,32,1),0),0),IF(AND(INT((COLUMN()-COLUMN($U$24))/3)>1,OR(\"Total Benefits\" = BU21,\"\"=BU21)),\"\",\"Total Benefits\"),INDEX(selectedStrategies,MATCH(INT((COLUMN()-COLUMN($U$24))/3),OFFSET(selectedStrategies,0,4,32,1),0),4))","v":""},null,null,{"$f":"IF(0=IFERROR(MATCH(INT((COLUMN()-COLUMN($U$24))/3),OFFSET(selectedStrategies,0,4,32,1),0),0),IF(AND(INT((COLUMN()-COLUMN($U$24))/3)>1,OR(\"Total Benefits\" = BX21,\"\"=BX21)),\"\",\"Total Benefits\"),INDEX(selectedStrategies,MATCH(INT((COLUMN()-COLUMN($U$24))/3),OFFSET(selectedStrategies,0,4,32,1),0),4))","v":""}]
[null,"Preset Timing",null,null,null,null,null,null,null,0,"Traffic Signal Control","TSS - Central Control","Signal Coordination: Central Control",0]
[null,"Freight Strategies",null,null,null,null,null,null,null,0,"Ramp Metering","RM-Actuated","Ramp Metering: Traffic Actuated",0,null,null,"Annual Benefits"]
[null,"Truck Only Lanes",null,null,null,null,null,null,null,0,"Traffic Incident Management ","Traffic Incident Management","Traffic Incident Management ",0,null,null,null,"Travel Time",null,null,null,null,null,"$",{"$f":"IFERROR(IF(Y$21=\"\",\"\",IF(Y$21=\"Total Benefits\",IF(1=INT((COLUMN()-COLUMN($U$24))/3),0,SUM(OFFSET($Y24,0,0,1,INT(COLUMN()-COLUMN($U$24))-6))),INDIRECT(\"'\"&INDEX(selectedStrategies,MATCH(INT((COLUMN()-COLUMN($U$24))/3),OFFSET(selectedStrategies,0,4,32,1),0),2)&\"'!calculatedBenefitTravelTime\")*FirstNonZero(INDIRECT(\"'\"&INDEX(selectedStrategies,MATCH(INT((COLUMN()-COLUMN($U$24))/3),OFFSET(selectedStrategies,0,4,32,1),0),2)&\"'!inputAnalysisPeriodsPerYear\"),INDIRECT(\"'\"&INDEX(selectedStrategies,MATCH(INT((COLUMN()-COLUMN($U$24))/3),OFFSET(selectedStrategies,0,4,32,1),0),2)&\"'!defaultAnalysisPeriodsPerYear\")))),0)","v":0},null,null,{"$f":"IFERROR(IF(AB$21=\"\",\"\",IF(AB$21=\"Total Benefits\",IF(1=INT((COLUMN()-COLUMN($U$24))/3),0,SUM(OFFSET($Y24,0,0,1,INT(COLUMN()-COLUMN($U$24))-6))),INDIRECT(\"'\"&INDEX(selectedStrategies,MATCH(INT((COLUMN()-COLUMN($U$24))/3),OFFSET(selectedStrategies,0,4,32,1),0),2)&\"'!calculatedBenefitTravelTime\")*FirstNonZero(INDIRECT(\"'\"&INDEX(selectedStrategies,MATCH(INT((COLUMN()-COLUMN($U$24))/3),OFFSET(selectedStrategies,0,4,32,1),0),2)&\"'!inputAnalysisPeriodsPerYear\"),INDIRECT(\"'\"&INDEX(selectedStrategies,MATCH(INT((COLUMN()-COLUMN($U$24))/3),OFFSET(selectedStrategies,0,4,32,1),0),2)&\"'!defaultAnalysisPeriodsPerYear\")))),0)","v":""},null,null,{"$f":"IFERROR(IF(AE$21=\"\",\"\",IF(AE$21=\"Total Benefits\",IF(1=INT((COLUMN()-COLUMN($U$24))/3),0,SUM(OFFSET($Y24,0,0,1,INT(COLUMN()-COLUMN($U$24))-6))),INDIRECT(\"'\"&INDEX(selectedStrategies,MATCH(INT((COLUMN()-COLUMN($U$24))/3),OFFSET(selectedStrategies,0,4,32,1),0),2)&\"'!calculatedBenefitTravelTime\")*FirstNonZero(INDIRECT(\"'\"&INDEX(selectedStrategies,MATCH(INT((COLUMN()-COLUMN($U$24))/3),OFFSET(selectedStrategies,0,4,32,1),0),2)&\"'!inputAnalysisPeriodsPerYear\"),INDIRECT(\"'\"&INDEX(selectedStrategies,MATCH(INT((COLUMN()-COLUMN($U$24))/3),OFFSET(selectedStrategies,0,4,32,1),0),2)&\"'!defaultAnalysisPeriodsPerYear\")))),0)","v":""},null,null,{"$f":"IFERROR(IF(AH$21=\"\",\"\",IF(AH$21=\"Total Benefits\",IF(1=INT((COLUMN()-COLUMN($U$24))/3),0,SUM(OFFSET($Y24,0,0,1,INT(COLUMN()-COLUMN($U$24))-6))),INDIRECT(\"'\"&INDEX(selectedStrategies,MATCH(INT((COLUMN()-COLUMN($U$24))/3),OFFSET(selectedStrategies,0,4,32,1),0),2)&\"'!calculatedBenefitTravelTime\")*FirstNonZero(INDIRECT(\"'\"&INDEX(selectedStrategies,MATCH(INT((COLUMN()-COLUMN($U$24))/3),OFFSET(selectedStrategies,0,4,32,1),0),2)&\"'!inputAnalysisPeriodsPerYear\"),INDIRECT(\"'\"&INDEX(selectedStrategies,MATCH(INT((COLUMN()-COLUMN($U$24))/3),OFFSET(selectedStrategies,0,4,32,1),0),2)&\"'!defaultAnalysisPeriodsPerYear\")))),0)","v":""},null,null,{"$f":"IFERROR(IF(AK$21=\"\",\"\",IF(AK$21=\"Total Benefits\",IF(1=INT((COLUMN()-COLUMN($U$24))/3),0,SUM(OFFSET($Y24,0,0,1,INT(COLUMN()-COLUMN($U$24))-6))),INDIRECT(\"'\"&INDEX(selectedStrategies,MATCH(INT((COLUMN()-COLUMN($U$24))/3),OFFSET(selectedStrategies,0,4,32,1),0),2)&\"'!calculatedBenefitTravelTime\")*FirstNonZero(INDIRECT(\"'\"&INDEX(selectedStrategies,MATCH(INT((COLUMN()-COLUMN($U$24))/3),OFFSET(selectedStrategies,0,4,32,1),0),2)&\"'!inputAnalysisPeriodsPerYear\"),INDIRECT(\"'\"&INDEX(selectedStrategies,MATCH(INT((COLUMN()-COLUMN($U$24))/3),OFFSET(selectedStrategies,0,4,32,1),0),2)&\"'!defaultAnalysisPeriodsPerYear\")))),0)","v":""},null,null,{"$f":"IFERROR(IF(AN$21=\"\",\"\",IF(AN$21=\"Total Benefits\",IF(1=INT((COLUMN()-COLUMN($U$24))/3),0,SUM(OFFSET($Y24,0,0,1,INT(COLUMN()-COLUMN($U$24))-6))),INDIRECT(\"'\"&INDEX(selectedStrategies,MATCH(INT((COLUMN()-COLUMN($U$24))/3),OFFSET(selectedStrategies,0,4,32,1),0),2)&\"'!calculatedBenefitTravelTime\")*FirstNonZero(INDIRECT(\"'\"&INDEX(selectedStrategies,MATCH(INT((COLUMN()-COLUMN($U$24))/3),OFFSET(selectedStrategies,0,4,32,1),0),2)&\"'!inputAnalysisPeriodsPerYear\"),INDIRECT(\"'\"&INDEX(selectedStrategies,MATCH(INT((COLUMN()-COLUMN($U$24))/3),OFFSET(selectedStrategies,0,4,32,1),0),2)&\"'!defaultAnalysisPeriodsPerYear\")))),0)","v":""},null,null,{"$f":"IFERROR(IF(AQ$21=\"\",\"\",IF(AQ$21=\"Total Benefits\",IF(1=INT((COLUMN()-COLUMN($U$24))/3),0,SUM(OFFSET($Y24,0,0,1,INT(COLUMN()-COLUMN($U$24))-6))),INDIRECT(\"'\"&INDEX(selectedStrategies,MATCH(INT((COLUMN()-COLUMN($U$24))/3),OFFSET(selectedStrategies,0,4,32,1),0),2)&\"'!calculatedBenefitTravelTime\")*FirstNonZero(INDIRECT(\"'\"&INDEX(selectedStrategies,MATCH(INT((COLUMN()-COLUMN($U$24))/3),OFFSET(selectedStrategies,0,4,32,1),0),2)&\"'!inputAnalysisPeriodsPerYear\"),INDIRECT(\"'\"&INDEX(selectedStrategies,MATCH(INT((COLUMN()-COLUMN($U$24))/3),OFFSET(selectedStrategies,0,4,32,1),0),2)&\"'!defaultAnalysisPeriodsPerYear\")))),0)","v":""},null,null,{"$f":"IFERROR(IF(AT$21=\"\",\"\",IF(AT$21=\"Total Benefits\",IF(1=INT((COLUMN()-COLUMN($U$24))/3),0,SUM(OFFSET($Y24,0,0,1,INT(COLUMN()-COLUMN($U$24))-6))),INDIRECT(\"'\"&INDEX(selectedStrategies,MATCH(INT((COLUMN()-COLUMN($U$24))/3),OFFSET(selectedStrategies,0,4,32,1),0),2)&\"'!calculatedBenefitTravelTime\")*FirstNonZero(INDIRECT(\"'\"&INDEX(selectedStrategies,MATCH(INT((COLUMN()-COLUMN($U$24))/3),OFFSET(selectedStrategies,0,4,32,1),0),2)&\"'!inputAnalysisPeriodsPerYear\"),INDIRECT(\"'\"&INDEX(selectedStrategies,MATCH(INT((COLUMN()-COLUMN($U$24))/3),OFFSET(selectedStrategies,0,4,32,1),0),2)&\"'!defaultAnalysisPeriodsPerYear\")))),0)","v":""},null,null,{"$f":"IFERROR(IF(AW$21=\"\",\"\",IF(AW$21=\"Total Benefits\",IF(1=INT((COLUMN()-COLUMN($U$24))/3),0,SUM(OFFSET($Y24,0,0,1,INT(COLUMN()-COLUMN($U$24))-6))),INDIRECT(\"'\"&INDEX(selectedStrategies,MATCH(INT((COLUMN()-COLUMN($U$24))/3),OFFSET(selectedStrategies,0,4,32,1),0),2)&\"'!calculatedBenefitTravelTime\")*FirstNonZero(INDIRECT(\"'\"&INDEX(selectedStrategies,MATCH(INT((COLUMN()-COLUMN($U$24))/3),OFFSET(selectedStrategies,0,4,32,1),0),2)&\"'!inputAnalysisPeriodsPerYear\"),INDIRECT(\"'\"&INDEX(selectedStrategies,MATCH(INT((COLUMN()-COLUMN($U$24))/3),OFFSET(selectedStrategies,0,4,32,1),0),2)&\"'!defaultAnalysisPeriodsPerYear\")))),0)","v":""},null,null,{"$f":"IFERROR(IF(AZ$21=\"\",\"\",IF(AZ$21=\"Total Benefits\",IF(1=INT((COLUMN()-COLUMN($U$24))/3),0,SUM(OFFSET($Y24,0,0,1,INT(COLUMN()-COLUMN($U$24))-6))),INDIRECT(\"'\"&INDEX(selectedStrategies,MATCH(INT((COLUMN()-COLUMN($U$24))/3),OFFSET(selectedStrategies,0,4,32,1),0),2)&\"'!calculatedBenefitTravelTime\")*FirstNonZero(INDIRECT(\"'\"&INDEX(selectedStrategies,MATCH(INT((COLUMN()-COLUMN($U$24))/3),OFFSET(selectedStrategies,0,4,32,1),0),2)&\"'!inputAnalysisPeriodsPerYear\"),INDIRECT(\"'\"&INDEX(selectedStrategies,MATCH(INT((COLUMN()-COLUMN($U$24))/3),OFFSET(selectedStrategies,0,4,32,1),0),2)&\"'!defaultAnalysisPeriodsPerYear\")))),0)","v":""},null,null,{"$f":"IFERROR(IF(BC$21=\"\",\"\",IF(BC$21=\"Total Benefits\",IF(1=INT((COLUMN()-COLUMN($U$24))/3),0,SUM(OFFSET($Y24,0,0,1,INT(COLUMN()-COLUMN($U$24))-6))),INDIRECT(\"'\"&INDEX(selectedStrategies,MATCH(INT((COLUMN()-COLUMN($U$24))/3),OFFSET(selectedStrategies,0,4,32,1),0),2)&\"'!calculatedBenefitTravelTime\")*FirstNonZero(INDIRECT(\"'\"&INDEX(selectedStrategies,MATCH(INT((COLUMN()-COLUMN($U$24))/3),OFFSET(selectedStrategies,0,4,32,1),0),2)&\"'!inputAnalysisPeriodsPerYear\"),INDIRECT(\"'\"&INDEX(selectedStrategies,MATCH(INT((COLUMN()-COLUMN($U$24))/3),OFFSET(selectedStrategies,0,4,32,1),0),2)&\"'!defaultAnalysisPeriodsPerYear\")))),0)","v":""},null,null,{"$f":"IFERROR(IF(BF$21=\"\",\"\",IF(BF$21=\"Total Benefits\",IF(1=INT((COLUMN()-COLUMN($U$24))/3),0,SUM(OFFSET($Y24,0,0,1,INT(COLUMN()-COLUMN($U$24))-6))),INDIRECT(\"'\"&INDEX(selectedStrategies,MATCH(INT((COLUMN()-COLUMN($U$24))/3),OFFSET(selectedStrategies,0,4,32,1),0),2)&\"'!calculatedBenefitTravelTime\")*FirstNonZero(INDIRECT(\"'\"&INDEX(selectedStrategies,MATCH(INT((COLUMN()-COLUMN($U$24))/3),OFFSET(selectedStrategies,0,4,32,1),0),2)&\"'!inputAnalysisPeriodsPerYear\"),INDIRECT(\"'\"&INDEX(selectedStrategies,MATCH(INT((COLUMN()-COLUMN($U$24))/3),OFFSET(selectedStrategies,0,4,32,1),0),2)&\"'!defaultAnalysisPeriodsPerYear\")))),0)","v":""},null,null,{"$f":"IFERROR(IF(BI$21=\"\",\"\",IF(BI$21=\"Total Benefits\",IF(1=INT((COLUMN()-COLUMN($U$24))/3),0,SUM(OFFSET($Y24,0,0,1,INT(COLUMN()-COLUMN($U$24))-6))),INDIRECT(\"'\"&INDEX(selectedStrategies,MATCH(INT((COLUMN()-COLUMN($U$24))/3),OFFSET(selectedStrategies,0,4,32,1),0),2)&\"'!calculatedBenefitTravelTime\")*FirstNonZero(INDIRECT(\"'\"&INDEX(selectedStrategies,MATCH(INT((COLUMN()-COLUMN($U$24))/3),OFFSET(selectedStrategies,0,4,32,1),0),2)&\"'!inputAnalysisPeriodsPerYear\"),INDIRECT(\"'\"&INDEX(selectedStrategies,MATCH(INT((COLUMN()-COLUMN($U$24))/3),OFFSET(selectedStrategies,0,4,32,1),0),2)&\"'!defaultAnalysisPeriodsPerYear\")))),0)","v":""},null,null,{"$f":"IFERROR(IF(BL$21=\"\",\"\",IF(BL$21=\"Total Benefits\",IF(1=INT((COLUMN()-COLUMN($U$24))/3),0,SUM(OFFSET($Y24,0,0,1,INT(COLUMN()-COLUMN($U$24))-6))),INDIRECT(\"'\"&INDEX(selectedStrategies,MATCH(INT((COLUMN()-COLUMN($U$24))/3),OFFSET(selectedStrategies,0,4,32,1),0),2)&\"'!calculatedBenefitTravelTime\")*FirstNonZero(INDIRECT(\"'\"&INDEX(selectedStrategies,MATCH(INT((COLUMN()-COLUMN($U$24))/3),OFFSET(selectedStrategies,0,4,32,1),0),2)&\"'!inputAnalysisPeriodsPerYear\"),INDIRECT(\"'\"&INDEX(selectedStrategies,MATCH(INT((COLUMN()-COLUMN($U$24))/3),OFFSET(selectedStrategies,0,4,32,1),0),2)&\"'!defaultAnalysisPeriodsPerYear\")))),0)","v":""},null,null,{"$f":"IFERROR(IF(BO$21=\"\",\"\",IF(BO$21=\"Total Benefits\",IF(1=INT((COLUMN()-COLUMN($U$24))/3),0,SUM(OFFSET($Y24,0,0,1,INT(COLUMN()-COLUMN($U$24))-6))),INDIRECT(\"'\"&INDEX(selectedStrategies,MATCH(INT((COLUMN()-COLUMN($U$24))/3),OFFSET(selectedStrategies,0,4,32,1),0),2)&\"'!calculatedBenefitTravelTime\")*FirstNonZero(INDIRECT(\"'\"&INDEX(selectedStrategies,MATCH(INT((COLUMN()-COLUMN($U$24))/3),OFFSET(selectedStrategies,0,4,32,1),0),2)&\"'!inputAnalysisPeriodsPerYear\"),INDIRECT(\"'\"&INDEX(selectedStrategies,MATCH(INT((COLUMN()-COLUMN($U$24))/3),OFFSET(selectedStrategies,0,4,32,1),0),2)&\"'!defaultAnalysisPeriodsPerYear\")))),0)","v":""},null,null,{"$f":"IFERROR(IF(BR$21=\"\",\"\",IF(BR$21=\"Total Benefits\",IF(1=INT((COLUMN()-COLUMN($U$24))/3),0,SUM(OFFSET($Y24,0,0,1,INT(COLUMN()-COLUMN($U$24))-6))),INDIRECT(\"'\"&INDEX(selectedStrategies,MATCH(INT((COLUMN()-COLUMN($U$24))/3),OFFSET(selectedStrategies,0,4,32,1),0),2)&\"'!calculatedBenefitTravelTime\")*FirstNonZero(INDIRECT(\"'\"&INDEX(selectedStrategies,MATCH(INT((COLUMN()-COLUMN($U$24))/3),OFFSET(selectedStrategies,0,4,32,1),0),2)&\"'!inputAnalysisPeriodsPerYear\"),INDIRECT(\"'\"&INDEX(selectedStrategies,MATCH(INT((COLUMN()-COLUMN($U$24))/3),OFFSET(selectedStrategies,0,4,32,1),0),2)&\"'!defaultAnalysisPeriodsPerYear\")))),0)","v":""},null,null,{"$f":"IFERROR(IF(BU$21=\"\",\"\",IF(BU$21=\"Total Benefits\",IF(1=INT((COLUMN()-COLUMN($U$24))/3),0,SUM(OFFSET($Y24,0,0,1,INT(COLUMN()-COLUMN($U$24))-6))),INDIRECT(\"'\"&INDEX(selectedStrategies,MATCH(INT((COLUMN()-COLUMN($U$24))/3),OFFSET(selectedStrategies,0,4,32,1),0),2)&\"'!calculatedBenefitTravelTime\")*FirstNonZero(INDIRECT(\"'\"&INDEX(selectedStrategies,MATCH(INT((COLUMN()-COLUMN($U$24))/3),OFFSET(selectedStrategies,0,4,32,1),0),2)&\"'!inputAnalysisPeriodsPerYear\"),INDIRECT(\"'\"&INDEX(selectedStrategies,MATCH(INT((COLUMN()-COLUMN($U$24))/3),OFFSET(selectedStrategies,0,4,32,1),0),2)&\"'!defaultAnalysisPeriodsPerYear\")))),0)","v":""},null,null,{"$f":"IFERROR(IF(BX$21=\"\",\"\",IF(BX$21=\"Total Benefits\",IF(1=INT((COLUMN()-COLUMN($U$24))/3),0,SUM(OFFSET($Y24,0,0,1,INT(COLUMN()-COLUMN($U$24))-6))),INDIRECT(\"'\"&INDEX(selectedStrategies,MATCH(INT((COLUMN()-COLUMN($U$24))/3),OFFSET(selectedStrategies,0,4,32,1),0),2)&\"'!calculatedBenefitTravelTime\")*FirstNonZero(INDIRECT(\"'\"&INDEX(selectedStrategies,MATCH(INT((COLUMN()-COLUMN($U$24))/3),OFFSET(selectedStrategies,0,4,32,1),0),2)&\"'!inputAnalysisPeriodsPerYear\"),INDIRECT(\"'\"&INDEX(selectedStrategies,MATCH(INT((COLUMN()-COLUMN($U$24))/3),OFFSET(selectedStrategies,0,4,32,1),0),2)&\"'!defaultAnalysisPeriodsPerYear\")))),0)","v":""},null,null,{"$f":"IFERROR(IF(CA$21=\"\",\"\",IF(CA$21=\"Total Benefits\",IF(1=INT((COLUMN()-COLUMN($U$24))/3),0,SUM(OFFSET($Y24,0,0,1,INT(COLUMN()-COLUMN($U$24))-6))),INDIRECT(\"'\"&INDEX(selectedStrategies,MATCH(INT((COLUMN()-COLUMN($U$24))/3),OFFSET(selectedStrategies,0,4,32,1),0),2)&\"'!calculatedBenefitTravelTime\")*FirstNonZero(INDIRECT(\"'\"&INDEX(selectedStrategies,MATCH(INT((COLUMN()-COLUMN($U$24))/3),OFFSET(selectedStrategies,0,4,32,1),0),2)&\"'!inputAnalysisPeriodsPerYear\"),INDIRECT(\"'\"&INDEX(selectedStrategies,MATCH(INT((COLUMN()-COLUMN($U$24))/3),OFFSET(selectedStrategies,0,4,32,1),0),2)&\"'!defaultAnalysisPeriodsPerYear\")))),0)","v":""}]
[null,"Compliance",null,null,null,null,null,null,null,0,"En - Route Traveler Information","En-Route Traveler Information","En-Route Traveler Information (DMS / HAR)",0,null,null,null,"Travel Time Savings: Non-Recurring Delay",null,null,null,null,null,"$",{"$f":"IFERROR(IF(Y$21=\"\",\"\",IF(Y$21=\"Total Benefits\",IF(1=INT((COLUMN()-COLUMN($U$25))/3),0,SUM(OFFSET($Y25,0,0,1,INT(COLUMN()-COLUMN($U$25))-6))),INDIRECT(\"'\"&INDEX(selectedStrategies,MATCH(INT((COLUMN()-COLUMN($U$25))/3),OFFSET(selectedStrategies,0,4,32,1),0),2)&\"'!calculatedBenefitNonRecurringDelay\")*FirstNonZero(INDIRECT(\"'\"&INDEX(selectedStrategies,MATCH(INT((COLUMN()-COLUMN($U$25))/3),OFFSET(selectedStrategies,0,4,32,1),0),2)&\"'!inputAnalysisPeriodsPerYear\"),INDIRECT(\"'\"&INDEX(selectedStrategies,MATCH(INT((COLUMN()-COLUMN($U$25))/3),OFFSET(selectedStrategies,0,4,32,1),0),2)&\"'!defaultAnalysisPeriodsPerYear\")))),0)","v":0},null,null,{"$f":"IFERROR(IF(AB$21=\"\",\"\",IF(AB$21=\"Total Benefits\",IF(1=INT((COLUMN()-COLUMN($U$25))/3),0,SUM(OFFSET($Y25,0,0,1,INT(COLUMN()-COLUMN($U$25))-6))),INDIRECT(\"'\"&INDEX(selectedStrategies,MATCH(INT((COLUMN()-COLUMN($U$25))/3),OFFSET(selectedStrategies,0,4,32,1),0),2)&\"'!calculatedBenefitNonRecurringDelay\")*FirstNonZero(INDIRECT(\"'\"&INDEX(selectedStrategies,MATCH(INT((COLUMN()-COLUMN($U$25))/3),OFFSET(selectedStrategies,0,4,32,1),0),2)&\"'!inputAnalysisPeriodsPerYear\"),INDIRECT(\"'\"&INDEX(selectedStrategies,MATCH(INT((COLUMN()-COLUMN($U$25))/3),OFFSET(selectedStrategies,0,4,32,1),0),2)&\"'!defaultAnalysisPeriodsPerYear\")))),0)","v":""},null,null,{"$f":"IFERROR(IF(AE$21=\"\",\"\",IF(AE$21=\"Total Benefits\",IF(1=INT((COLUMN()-COLUMN($U$25))/3),0,SUM(OFFSET($Y25,0,0,1,INT(COLUMN()-COLUMN($U$25))-6))),INDIRECT(\"'\"&INDEX(selectedStrategies,MATCH(INT((COLUMN()-COLUMN($U$25))/3),OFFSET(selectedStrategies,0,4,32,1),0),2)&\"'!calculatedBenefitNonRecurringDelay\")*FirstNonZero(INDIRECT(\"'\"&INDEX(selectedStrategies,MATCH(INT((COLUMN()-COLUMN($U$25))/3),OFFSET(selectedStrategies,0,4,32,1),0),2)&\"'!inputAnalysisPeriodsPerYear\"),INDIRECT(\"'\"&INDEX(selectedStrategies,MATCH(INT((COLUMN()-COLUMN($U$25))/3),OFFSET(selectedStrategies,0,4,32,1),0),2)&\"'!defaultAnalysisPeriodsPerYear\")))),0)","v":""},null,null,{"$f":"IFERROR(IF(AH$21=\"\",\"\",IF(AH$21=\"Total Benefits\",IF(1=INT((COLUMN()-COLUMN($U$25))/3),0,SUM(OFFSET($Y25,0,0,1,INT(COLUMN()-COLUMN($U$25))-6))),INDIRECT(\"'\"&INDEX(selectedStrategies,MATCH(INT((COLUMN()-COLUMN($U$25))/3),OFFSET(selectedStrategies,0,4,32,1),0),2)&\"'!calculatedBenefitNonRecurringDelay\")*FirstNonZero(INDIRECT(\"'\"&INDEX(selectedStrategies,MATCH(INT((COLUMN()-COLUMN($U$25))/3),OFFSET(selectedStrategies,0,4,32,1),0),2)&\"'!inputAnalysisPeriodsPerYear\"),INDIRECT(\"'\"&INDEX(selectedStrategies,MATCH(INT((COLUMN()-COLUMN($U$25))/3),OFFSET(selectedStrategies,0,4,32,1),0),2)&\"'!defaultAnalysisPeriodsPerYear\")))),0)","v":""},null,null,{"$f":"IFERROR(IF(AK$21=\"\",\"\",IF(AK$21=\"Total Benefits\",IF(1=INT((COLUMN()-COLUMN($U$25))/3),0,SUM(OFFSET($Y25,0,0,1,INT(COLUMN()-COLUMN($U$25))-6))),INDIRECT(\"'\"&INDEX(selectedStrategies,MATCH(INT((COLUMN()-COLUMN($U$25))/3),OFFSET(selectedStrategies,0,4,32,1),0),2)&\"'!calculatedBenefitNonRecurringDelay\")*FirstNonZero(INDIRECT(\"'\"&INDEX(selectedStrategies,MATCH(INT((COLUMN()-COLUMN($U$25))/3),OFFSET(selectedStrategies,0,4,32,1),0),2)&\"'!inputAnalysisPeriodsPerYear\"),INDIRECT(\"'\"&INDEX(selectedStrategies,MATCH(INT((COLUMN()-COLUMN($U$25))/3),OFFSET(selectedStrategies,0,4,32,1),0),2)&\"'!defaultAnalysisPeriodsPerYear\")))),0)","v":""},null,null,{"$f":"IFERROR(IF(AN$21=\"\",\"\",IF(AN$21=\"Total Benefits\",IF(1=INT((COLUMN()-COLUMN($U$25))/3),0,SUM(OFFSET($Y25,0,0,1,INT(COLUMN()-COLUMN($U$25))-6))),INDIRECT(\"'\"&INDEX(selectedStrategies,MATCH(INT((COLUMN()-COLUMN($U$25))/3),OFFSET(selectedStrategies,0,4,32,1),0),2)&\"'!calculatedBenefitNonRecurringDelay\")*FirstNonZero(INDIRECT(\"'\"&INDEX(selectedStrategies,MATCH(INT((COLUMN()-COLUMN($U$25))/3),OFFSET(selectedStrategies,0,4,32,1),0),2)&\"'!inputAnalysisPeriodsPerYear\"),INDIRECT(\"'\"&INDEX(selectedStrategies,MATCH(INT((COLUMN()-COLUMN($U$25))/3),OFFSET(selectedStrategies,0,4,32,1),0),2)&\"'!defaultAnalysisPeriodsPerYear\")))),0)","v":""},null,null,{"$f":"IFERROR(IF(AQ$21=\"\",\"\",IF(AQ$21=\"Total Benefits\",IF(1=INT((COLUMN()-COLUMN($U$25))/3),0,SUM(OFFSET($Y25,0,0,1,INT(COLUMN()-COLUMN($U$25))-6))),INDIRECT(\"'\"&INDEX(selectedStrategies,MATCH(INT((COLUMN()-COLUMN($U$25))/3),OFFSET(selectedStrategies,0,4,32,1),0),2)&\"'!calculatedBenefitNonRecurringDelay\")*FirstNonZero(INDIRECT(\"'\"&INDEX(selectedStrategies,MATCH(INT((COLUMN()-COLUMN($U$25))/3),OFFSET(selectedStrategies,0,4,32,1),0),2)&\"'!inputAnalysisPeriodsPerYear\"),INDIRECT(\"'\"&INDEX(selectedStrategies,MATCH(INT((COLUMN()-COLUMN($U$25))/3),OFFSET(selectedStrategies,0,4,32,1),0),2)&\"'!defaultAnalysisPeriodsPerYear\")))),0)","v":""},null,null,{"$f":"IFERROR(IF(AT$21=\"\",\"\",IF(AT$21=\"Total Benefits\",IF(1=INT((COLUMN()-COLUMN($U$25))/3),0,SUM(OFFSET($Y25,0,0,1,INT(COLUMN()-COLUMN($U$25))-6))),INDIRECT(\"'\"&INDEX(selectedStrategies,MATCH(INT((COLUMN()-COLUMN($U$25))/3),OFFSET(selectedStrategies,0,4,32,1),0),2)&\"'!calculatedBenefitNonRecurringDelay\")*FirstNonZero(INDIRECT(\"'\"&INDEX(selectedStrategies,MATCH(INT((COLUMN()-COLUMN($U$25))/3),OFFSET(selectedStrategies,0,4,32,1),0),2)&\"'!inputAnalysisPeriodsPerYear\"),INDIRECT(\"'\"&INDEX(selectedStrategies,MATCH(INT((COLUMN()-COLUMN($U$25))/3),OFFSET(selectedStrategies,0,4,32,1),0),2)&\"'!defaultAnalysisPeriodsPerYear\")))),0)","v":""},null,null,{"$f":"IFERROR(IF(AW$21=\"\",\"\",IF(AW$21=\"Total Benefits\",IF(1=INT((COLUMN()-COLUMN($U$25))/3),0,SUM(OFFSET($Y25,0,0,1,INT(COLUMN()-COLUMN($U$25))-6))),INDIRECT(\"'\"&INDEX(selectedStrategies,MATCH(INT((COLUMN()-COLUMN($U$25))/3),OFFSET(selectedStrategies,0,4,32,1),0),2)&\"'!calculatedBenefitNonRecurringDelay\")*FirstNonZero(INDIRECT(\"'\"&INDEX(selectedStrategies,MATCH(INT((COLUMN()-COLUMN($U$25))/3),OFFSET(selectedStrategies,0,4,32,1),0),2)&\"'!inputAnalysisPeriodsPerYear\"),INDIRECT(\"'\"&INDEX(selectedStrategies,MATCH(INT((COLUMN()-COLUMN($U$25))/3),OFFSET(selectedStrategies,0,4,32,1),0),2)&\"'!defaultAnalysisPeriodsPerYear\")))),0)","v":""},null,null,{"$f":"IFERROR(IF(AZ$21=\"\",\"\",IF(AZ$21=\"Total Benefits\",IF(1=INT((COLUMN()-COLUMN($U$25))/3),0,SUM(OFFSET($Y25,0,0,1,INT(COLUMN()-COLUMN($U$25))-6))),INDIRECT(\"'\"&INDEX(selectedStrategies,MATCH(INT((COLUMN()-COLUMN($U$25))/3),OFFSET(selectedStrategies,0,4,32,1),0),2)&\"'!calculatedBenefitNonRecurringDelay\")*FirstNonZero(INDIRECT(\"'\"&INDEX(selectedStrategies,MATCH(INT((COLUMN()-COLUMN($U$25))/3),OFFSET(selectedStrategies,0,4,32,1),0),2)&\"'!inputAnalysisPeriodsPerYear\"),INDIRECT(\"'\"&INDEX(selectedStrategies,MATCH(INT((COLUMN()-COLUMN($U$25))/3),OFFSET(selectedStrategies,0,4,32,1),0),2)&\"'!defaultAnalysisPeriodsPerYear\")))),0)","v":""},null,null,{"$f":"IFERROR(IF(BC$21=\"\",\"\",IF(BC$21=\"Total Benefits\",IF(1=INT((COLUMN()-COLUMN($U$25))/3),0,SUM(OFFSET($Y25,0,0,1,INT(COLUMN()-COLUMN($U$25))-6))),INDIRECT(\"'\"&INDEX(selectedStrategies,MATCH(INT((COLUMN()-COLUMN($U$25))/3),OFFSET(selectedStrategies,0,4,32,1),0),2)&\"'!calculatedBenefitNonRecurringDelay\")*FirstNonZero(INDIRECT(\"'\"&INDEX(selectedStrategies,MATCH(INT((COLUMN()-COLUMN($U$25))/3),OFFSET(selectedStrategies,0,4,32,1),0),2)&\"'!inputAnalysisPeriodsPerYear\"),INDIRECT(\"'\"&INDEX(selectedStrategies,MATCH(INT((COLUMN()-COLUMN($U$25))/3),OFFSET(selectedStrategies,0,4,32,1),0),2)&\"'!defaultAnalysisPeriodsPerYear\")))),0)","v":""},null,null,{"$f":"IFERROR(IF(BF$21=\"\",\"\",IF(BF$21=\"Total Benefits\",IF(1=INT((COLUMN()-COLUMN($U$25))/3),0,SUM(OFFSET($Y25,0,0,1,INT(COLUMN()-COLUMN($U$25))-6))),INDIRECT(\"'\"&INDEX(selectedStrategies,MATCH(INT((COLUMN()-COLUMN($U$25))/3),OFFSET(selectedStrategies,0,4,32,1),0),2)&\"'!calculatedBenefitNonRecurringDelay\")*FirstNonZero(INDIRECT(\"'\"&INDEX(selectedStrategies,MATCH(INT((COLUMN()-COLUMN($U$25))/3),OFFSET(selectedStrategies,0,4,32,1),0),2)&\"'!inputAnalysisPeriodsPerYear\"),INDIRECT(\"'\"&INDEX(selectedStrategies,MATCH(INT((COLUMN()-COLUMN($U$25))/3),OFFSET(selectedStrategies,0,4,32,1),0),2)&\"'!defaultAnalysisPeriodsPerYear\")))),0)","v":""},null,null,{"$f":"IFERROR(IF(BI$21=\"\",\"\",IF(BI$21=\"Total Benefits\",IF(1=INT((COLUMN()-COLUMN($U$25))/3),0,SUM(OFFSET($Y25,0,0,1,INT(COLUMN()-COLUMN($U$25))-6))),INDIRECT(\"'\"&INDEX(selectedStrategies,MATCH(INT((COLUMN()-COLUMN($U$25))/3),OFFSET(selectedStrategies,0,4,32,1),0),2)&\"'!calculatedBenefitNonRecurringDelay\")*FirstNonZero(INDIRECT(\"'\"&INDEX(selectedStrategies,MATCH(INT((COLUMN()-COLUMN($U$25))/3),OFFSET(selectedStrategies,0,4,32,1),0),2)&\"'!inputAnalysisPeriodsPerYear\"),INDIRECT(\"'\"&INDEX(selectedStrategies,MATCH(INT((COLUMN()-COLUMN($U$25))/3),OFFSET(selectedStrategies,0,4,32,1),0),2)&\"'!defaultAnalysisPeriodsPerYear\")))),0)","v":""},null,null,{"$f":"IFERROR(IF(BL$21=\"\",\"\",IF(BL$21=\"Total Benefits\",IF(1=INT((COLUMN()-COLUMN($U$25))/3),0,SUM(OFFSET($Y25,0,0,1,INT(COLUMN()-COLUMN($U$25))-6))),INDIRECT(\"'\"&INDEX(selectedStrategies,MATCH(INT((COLUMN()-COLUMN($U$25))/3),OFFSET(selectedStrategies,0,4,32,1),0),2)&\"'!calculatedBenefitNonRecurringDelay\")*FirstNonZero(INDIRECT(\"'\"&INDEX(selectedStrategies,MATCH(INT((COLUMN()-COLUMN($U$25))/3),OFFSET(selectedStrategies,0,4,32,1),0),2)&\"'!inputAnalysisPeriodsPerYear\"),INDIRECT(\"'\"&INDEX(selectedStrategies,MATCH(INT((COLUMN()-COLUMN($U$25))/3),OFFSET(selectedStrategies,0,4,32,1),0),2)&\"'!defaultAnalysisPeriodsPerYear\")))),0)","v":""},null,null,{"$f":"IFERROR(IF(BO$21=\"\",\"\",IF(BO$21=\"Total Benefits\",IF(1=INT((COLUMN()-COLUMN($U$25))/3),0,SUM(OFFSET($Y25,0,0,1,INT(COLUMN()-COLUMN($U$25))-6))),INDIRECT(\"'\"&INDEX(selectedStrategies,MATCH(INT((COLUMN()-COLUMN($U$25))/3),OFFSET(selectedStrategies,0,4,32,1),0),2)&\"'!calculatedBenefitNonRecurringDelay\")*FirstNonZero(INDIRECT(\"'\"&INDEX(selectedStrategies,MATCH(INT((COLUMN()-COLUMN($U$25))/3),OFFSET(selectedStrategies,0,4,32,1),0),2)&\"'!inputAnalysisPeriodsPerYear\"),INDIRECT(\"'\"&INDEX(selectedStrategies,MATCH(INT((COLUMN()-COLUMN($U$25))/3),OFFSET(selectedStrategies,0,4,32,1),0),2)&\"'!defaultAnalysisPeriodsPerYear\")))),0)","v":""},null,null,{"$f":"IFERROR(IF(BR$21=\"\",\"\",IF(BR$21=\"Total Benefits\",IF(1=INT((COLUMN()-COLUMN($U$25))/3),0,SUM(OFFSET($Y25,0,0,1,INT(COLUMN()-COLUMN($U$25))-6))),INDIRECT(\"'\"&INDEX(selectedStrategies,MATCH(INT((COLUMN()-COLUMN($U$25))/3),OFFSET(selectedStrategies,0,4,32,1),0),2)&\"'!calculatedBenefitNonRecurringDelay\")*FirstNonZero(INDIRECT(\"'\"&INDEX(selectedStrategies,MATCH(INT((COLUMN()-COLUMN($U$25))/3),OFFSET(selectedStrategies,0,4,32,1),0),2)&\"'!inputAnalysisPeriodsPerYear\"),INDIRECT(\"'\"&INDEX(selectedStrategies,MATCH(INT((COLUMN()-COLUMN($U$25))/3),OFFSET(selectedStrategies,0,4,32,1),0),2)&\"'!defaultAnalysisPeriodsPerYear\")))),0)","v":""},null,null,{"$f":"IFERROR(IF(BU$21=\"\",\"\",IF(BU$21=\"Total Benefits\",IF(1=INT((COLUMN()-COLUMN($U$25))/3),0,SUM(OFFSET($Y25,0,0,1,INT(COLUMN()-COLUMN($U$25))-6))),INDIRECT(\"'\"&INDEX(selectedStrategies,MATCH(INT((COLUMN()-COLUMN($U$25))/3),OFFSET(selectedStrategies,0,4,32,1),0),2)&\"'!calculatedBenefitNonRecurringDelay\")*FirstNonZero(INDIRECT(\"'\"&INDEX(selectedStrategies,MATCH(INT((COLUMN()-COLUMN($U$25))/3),OFFSET(selectedStrategies,0,4,32,1),0),2)&\"'!inputAnalysisPeriodsPerYear\"),INDIRECT(\"'\"&INDEX(selectedStrategies,MATCH(INT((COLUMN()-COLUMN($U$25))/3),OFFSET(selectedStrategies,0,4,32,1),0),2)&\"'!defaultAnalysisPeriodsPerYear\")))),0)","v":""},null,null,{"$f":"IFERROR(IF(BX$21=\"\",\"\",IF(BX$21=\"Total Benefits\",IF(1=INT((COLUMN()-COLUMN($U$25))/3),0,SUM(OFFSET($Y25,0,0,1,INT(COLUMN()-COLUMN($U$25))-6))),INDIRECT(\"'\"&INDEX(selectedStrategies,MATCH(INT((COLUMN()-COLUMN($U$25))/3),OFFSET(selectedStrategies,0,4,32,1),0),2)&\"'!calculatedBenefitNonRecurringDelay\")*FirstNonZero(INDIRECT(\"'\"&INDEX(selectedStrategies,MATCH(INT((COLUMN()-COLUMN($U$25))/3),OFFSET(selectedStrategies,0,4,32,1),0),2)&\"'!inputAnalysisPeriodsPerYear\"),INDIRECT(\"'\"&INDEX(selectedStrategies,MATCH(INT((COLUMN()-COLUMN($U$25))/3),OFFSET(selectedStrategies,0,4,32,1),0),2)&\"'!defaultAnalysisPeriodsPerYear\")))),0)","v":""},null,null,{"$f":"IFERROR(IF(CA$21=\"\",\"\",IF(CA$21=\"Total Benefits\",IF(1=INT((COLUMN()-COLUMN($U$25))/3),0,SUM(OFFSET($Y25,0,0,1,INT(COLUMN()-COLUMN($U$25))-6))),INDIRECT(\"'\"&INDEX(selectedStrategies,MATCH(INT((COLUMN()-COLUMN($U$25))/3),OFFSET(selectedStrategies,0,4,32,1),0),2)&\"'!calculatedBenefitNonRecurringDelay\")*FirstNonZero(INDIRECT(\"'\"&INDEX(selectedStrategies,MATCH(INT((COLUMN()-COLUMN($U$25))/3),OFFSET(selectedStrategies,0,4,32,1),0),2)&\"'!inputAnalysisPeriodsPerYear\"),INDIRECT(\"'\"&INDEX(selectedStrategies,MATCH(INT((COLUMN()-COLUMN($U$25))/3),OFFSET(selectedStrategies,0,4,32,1),0),2)&\"'!defaultAnalysisPeriodsPerYear\")))),0)","v":""}]
[null,"Truck Parking and Reservation Systems",null,null,null,null,null,null,null,0,"Pre - Trip Traveler Information","Pre-Trip Traveler Information","Pre-Trip Traveler Information (e.g. 511, travel alerts)",0,null,null,null,"Energy",null,null,null,null,null,"$",{"$f":"IFERROR(IF(Y$21=\"\",\"\",IF(Y$21=\"Total Benefits\",IF(1=INT((COLUMN()-COLUMN($U$26))/3),0,SUM(OFFSET($Y26,0,0,1,INT(COLUMN()-COLUMN($U$26))-6))),INDIRECT(\"'\"&INDEX(selectedStrategies,MATCH(INT((COLUMN()-COLUMN($U$26))/3),OFFSET(selectedStrategies,0,4,32,1),0),2)&\"'!calculatedBenefitFuel\")*FirstNonZero(INDIRECT(\"'\"&INDEX(selectedStrategies,MATCH(INT((COLUMN()-COLUMN($U$26))/3),OFFSET(selectedStrategies,0,4,32,1),0),2)&\"'!inputAnalysisPeriodsPerYear\"),INDIRECT(\"'\"&INDEX(selectedStrategies,MATCH(INT((COLUMN()-COLUMN($U$26))/3),OFFSET(selectedStrategies,0,4,32,1),0),2)&\"'!defaultAnalysisPeriodsPerYear\")))),0)","v":0},null,null,{"$f":"IFERROR(IF(AB$21=\"\",\"\",IF(AB$21=\"Total Benefits\",IF(1=INT((COLUMN()-COLUMN($U$26))/3),0,SUM(OFFSET($Y26,0,0,1,INT(COLUMN()-COLUMN($U$26))-6))),INDIRECT(\"'\"&INDEX(selectedStrategies,MATCH(INT((COLUMN()-COLUMN($U$26))/3),OFFSET(selectedStrategies,0,4,32,1),0),2)&\"'!calculatedBenefitFuel\")*FirstNonZero(INDIRECT(\"'\"&INDEX(selectedStrategies,MATCH(INT((COLUMN()-COLUMN($U$26))/3),OFFSET(selectedStrategies,0,4,32,1),0),2)&\"'!inputAnalysisPeriodsPerYear\"),INDIRECT(\"'\"&INDEX(selectedStrategies,MATCH(INT((COLUMN()-COLUMN($U$26))/3),OFFSET(selectedStrategies,0,4,32,1),0),2)&\"'!defaultAnalysisPeriodsPerYear\")))),0)","v":""},null,null,{"$f":"IFERROR(IF(AE$21=\"\",\"\",IF(AE$21=\"Total Benefits\",IF(1=INT((COLUMN()-COLUMN($U$26))/3),0,SUM(OFFSET($Y26,0,0,1,INT(COLUMN()-COLUMN($U$26))-6))),INDIRECT(\"'\"&INDEX(selectedStrategies,MATCH(INT((COLUMN()-COLUMN($U$26))/3),OFFSET(selectedStrategies,0,4,32,1),0),2)&\"'!calculatedBenefitFuel\")*FirstNonZero(INDIRECT(\"'\"&INDEX(selectedStrategies,MATCH(INT((COLUMN()-COLUMN($U$26))/3),OFFSET(selectedStrategies,0,4,32,1),0),2)&\"'!inputAnalysisPeriodsPerYear\"),INDIRECT(\"'\"&INDEX(selectedStrategies,MATCH(INT((COLUMN()-COLUMN($U$26))/3),OFFSET(selectedStrategies,0,4,32,1),0),2)&\"'!defaultAnalysisPeriodsPerYear\")))),0)","v":""},null,null,{"$f":"IFERROR(IF(AH$21=\"\",\"\",IF(AH$21=\"Total Benefits\",IF(1=INT((COLUMN()-COLUMN($U$26))/3),0,SUM(OFFSET($Y26,0,0,1,INT(COLUMN()-COLUMN($U$26))-6))),INDIRECT(\"'\"&INDEX(selectedStrategies,MATCH(INT((COLUMN()-COLUMN($U$26))/3),OFFSET(selectedStrategies,0,4,32,1),0),2)&\"'!calculatedBenefitFuel\")*FirstNonZero(INDIRECT(\"'\"&INDEX(selectedStrategies,MATCH(INT((COLUMN()-COLUMN($U$26))/3),OFFSET(selectedStrategies,0,4,32,1),0),2)&\"'!inputAnalysisPeriodsPerYear\"),INDIRECT(\"'\"&INDEX(selectedStrategies,MATCH(INT((COLUMN()-COLUMN($U$26))/3),OFFSET(selectedStrategies,0,4,32,1),0),2)&\"'!defaultAnalysisPeriodsPerYear\")))),0)","v":""},null,null,{"$f":"IFERROR(IF(AK$21=\"\",\"\",IF(AK$21=\"Total Benefits\",IF(1=INT((COLUMN()-COLUMN($U$26))/3),0,SUM(OFFSET($Y26,0,0,1,INT(COLUMN()-COLUMN($U$26))-6))),INDIRECT(\"'\"&INDEX(selectedStrategies,MATCH(INT((COLUMN()-COLUMN($U$26))/3),OFFSET(selectedStrategies,0,4,32,1),0),2)&\"'!calculatedBenefitFuel\")*FirstNonZero(INDIRECT(\"'\"&INDEX(selectedStrategies,MATCH(INT((COLUMN()-COLUMN($U$26))/3),OFFSET(selectedStrategies,0,4,32,1),0),2)&\"'!inputAnalysisPeriodsPerYear\"),INDIRECT(\"'\"&INDEX(selectedStrategies,MATCH(INT((COLUMN()-COLUMN($U$26))/3),OFFSET(selectedStrategies,0,4,32,1),0),2)&\"'!defaultAnalysisPeriodsPerYear\")))),0)","v":""},null,null,{"$f":"IFERROR(IF(AN$21=\"\",\"\",IF(AN$21=\"Total Benefits\",IF(1=INT((COLUMN()-COLUMN($U$26))/3),0,SUM(OFFSET($Y26,0,0,1,INT(COLUMN()-COLUMN($U$26))-6))),INDIRECT(\"'\"&INDEX(selectedStrategies,MATCH(INT((COLUMN()-COLUMN($U$26))/3),OFFSET(selectedStrategies,0,4,32,1),0),2)&\"'!calculatedBenefitFuel\")*FirstNonZero(INDIRECT(\"'\"&INDEX(selectedStrategies,MATCH(INT((COLUMN()-COLUMN($U$26))/3),OFFSET(selectedStrategies,0,4,32,1),0),2)&\"'!inputAnalysisPeriodsPerYear\"),INDIRECT(\"'\"&INDEX(selectedStrategies,MATCH(INT((COLUMN()-COLUMN($U$26))/3),OFFSET(selectedStrategies,0,4,32,1),0),2)&\"'!defaultAnalysisPeriodsPerYear\")))),0)","v":""},null,null,{"$f":"IFERROR(IF(AQ$21=\"\",\"\",IF(AQ$21=\"Total Benefits\",IF(1=INT((COLUMN()-COLUMN($U$26))/3),0,SUM(OFFSET($Y26,0,0,1,INT(COLUMN()-COLUMN($U$26))-6))),INDIRECT(\"'\"&INDEX(selectedStrategies,MATCH(INT((COLUMN()-COLUMN($U$26))/3),OFFSET(selectedStrategies,0,4,32,1),0),2)&\"'!calculatedBenefitFuel\")*FirstNonZero(INDIRECT(\"'\"&INDEX(selectedStrategies,MATCH(INT((COLUMN()-COLUMN($U$26))/3),OFFSET(selectedStrategies,0,4,32,1),0),2)&\"'!inputAnalysisPeriodsPerYear\"),INDIRECT(\"'\"&INDEX(selectedStrategies,MATCH(INT((COLUMN()-COLUMN($U$26))/3),OFFSET(selectedStrategies,0,4,32,1),0),2)&\"'!defaultAnalysisPeriodsPerYear\")))),0)","v":""},null,null,{"$f":"IFERROR(IF(AT$21=\"\",\"\",IF(AT$21=\"Total Benefits\",IF(1=INT((COLUMN()-COLUMN($U$26))/3),0,SUM(OFFSET($Y26,0,0,1,INT(COLUMN()-COLUMN($U$26))-6))),INDIRECT(\"'\"&INDEX(selectedStrategies,MATCH(INT((COLUMN()-COLUMN($U$26))/3),OFFSET(selectedStrategies,0,4,32,1),0),2)&\"'!calculatedBenefitFuel\")*FirstNonZero(INDIRECT(\"'\"&INDEX(selectedStrategies,MATCH(INT((COLUMN()-COLUMN($U$26))/3),OFFSET(selectedStrategies,0,4,32,1),0),2)&\"'!inputAnalysisPeriodsPerYear\"),INDIRECT(\"'\"&INDEX(selectedStrategies,MATCH(INT((COLUMN()-COLUMN($U$26))/3),OFFSET(selectedStrategies,0,4,32,1),0),2)&\"'!defaultAnalysisPeriodsPerYear\")))),0)","v":""},null,null,{"$f":"IFERROR(IF(AW$21=\"\",\"\",IF(AW$21=\"Total Benefits\",IF(1=INT((COLUMN()-COLUMN($U$26))/3),0,SUM(OFFSET($Y26,0,0,1,INT(COLUMN()-COLUMN($U$26))-6))),INDIRECT(\"'\"&INDEX(selectedStrategies,MATCH(INT((COLUMN()-COLUMN($U$26))/3),OFFSET(selectedStrategies,0,4,32,1),0),2)&\"'!calculatedBenefitFuel\")*FirstNonZero(INDIRECT(\"'\"&INDEX(selectedStrategies,MATCH(INT((COLUMN()-COLUMN($U$26))/3),OFFSET(selectedStrategies,0,4,32,1),0),2)&\"'!inputAnalysisPeriodsPerYear\"),INDIRECT(\"'\"&INDEX(selectedStrategies,MATCH(INT((COLUMN()-COLUMN($U$26))/3),OFFSET(selectedStrategies,0,4,32,1),0),2)&\"'!defaultAnalysisPeriodsPerYear\")))),0)","v":""},null,null,{"$f":"IFERROR(IF(AZ$21=\"\",\"\",IF(AZ$21=\"Total Benefits\",IF(1=INT((COLUMN()-COLUMN($U$26))/3),0,SUM(OFFSET($Y26,0,0,1,INT(COLUMN()-COLUMN($U$26))-6))),INDIRECT(\"'\"&INDEX(selectedStrategies,MATCH(INT((COLUMN()-COLUMN($U$26))/3),OFFSET(selectedStrategies,0,4,32,1),0),2)&\"'!calculatedBenefitFuel\")*FirstNonZero(INDIRECT(\"'\"&INDEX(selectedStrategies,MATCH(INT((COLUMN()-COLUMN($U$26))/3),OFFSET(selectedStrategies,0,4,32,1),0),2)&\"'!inputAnalysisPeriodsPerYear\"),INDIRECT(\"'\"&INDEX(selectedStrategies,MATCH(INT((COLUMN()-COLUMN($U$26))/3),OFFSET(selectedStrategies,0,4,32,1),0),2)&\"'!defaultAnalysisPeriodsPerYear\")))),0)","v":""},null,null,{"$f":"IFERROR(IF(BC$21=\"\",\"\",IF(BC$21=\"Total Benefits\",IF(1=INT((COLUMN()-COLUMN($U$26))/3),0,SUM(OFFSET($Y26,0,0,1,INT(COLUMN()-COLUMN($U$26))-6))),INDIRECT(\"'\"&INDEX(selectedStrategies,MATCH(INT((COLUMN()-COLUMN($U$26))/3),OFFSET(selectedStrategies,0,4,32,1),0),2)&\"'!calculatedBenefitFuel\")*FirstNonZero(INDIRECT(\"'\"&INDEX(selectedStrategies,MATCH(INT((COLUMN()-COLUMN($U$26))/3),OFFSET(selectedStrategies,0,4,32,1),0),2)&\"'!inputAnalysisPeriodsPerYear\"),INDIRECT(\"'\"&INDEX(selectedStrategies,MATCH(INT((COLUMN()-COLUMN($U$26))/3),OFFSET(selectedStrategies,0,4,32,1),0),2)&\"'!defaultAnalysisPeriodsPerYear\")))),0)","v":""},null,null,{"$f":"IFERROR(IF(BF$21=\"\",\"\",IF(BF$21=\"Total Benefits\",IF(1=INT((COLUMN()-COLUMN($U$26))/3),0,SUM(OFFSET($Y26,0,0,1,INT(COLUMN()-COLUMN($U$26))-6))),INDIRECT(\"'\"&INDEX(selectedStrategies,MATCH(INT((COLUMN()-COLUMN($U$26))/3),OFFSET(selectedStrategies,0,4,32,1),0),2)&\"'!calculatedBenefitFuel\")*FirstNonZero(INDIRECT(\"'\"&INDEX(selectedStrategies,MATCH(INT((COLUMN()-COLUMN($U$26))/3),OFFSET(selectedStrategies,0,4,32,1),0),2)&\"'!inputAnalysisPeriodsPerYear\"),INDIRECT(\"'\"&INDEX(selectedStrategies,MATCH(INT((COLUMN()-COLUMN($U$26))/3),OFFSET(selectedStrategies,0,4,32,1),0),2)&\"'!defaultAnalysisPeriodsPerYear\")))),0)","v":""},null,null,{"$f":"IFERROR(IF(BI$21=\"\",\"\",IF(BI$21=\"Total Benefits\",IF(1=INT((COLUMN()-COLUMN($U$26))/3),0,SUM(OFFSET($Y26,0,0,1,INT(COLUMN()-COLUMN($U$26))-6))),INDIRECT(\"'\"&INDEX(selectedStrategies,MATCH(INT((COLUMN()-COLUMN($U$26))/3),OFFSET(selectedStrategies,0,4,32,1),0),2)&\"'!calculatedBenefitFuel\")*FirstNonZero(INDIRECT(\"'\"&INDEX(selectedStrategies,MATCH(INT((COLUMN()-COLUMN($U$26))/3),OFFSET(selectedStrategies,0,4,32,1),0),2)&\"'!inputAnalysisPeriodsPerYear\"),INDIRECT(\"'\"&INDEX(selectedStrategies,MATCH(INT((COLUMN()-COLUMN($U$26))/3),OFFSET(selectedStrategies,0,4,32,1),0),2)&\"'!defaultAnalysisPeriodsPerYear\")))),0)","v":""},null,null,{"$f":"IFERROR(IF(BL$21=\"\",\"\",IF(BL$21=\"Total Benefits\",IF(1=INT((COLUMN()-COLUMN($U$26))/3),0,SUM(OFFSET($Y26,0,0,1,INT(COLUMN()-COLUMN($U$26))-6))),INDIRECT(\"'\"&INDEX(selectedStrategies,MATCH(INT((COLUMN()-COLUMN($U$26))/3),OFFSET(selectedStrategies,0,4,32,1),0),2)&\"'!calculatedBenefitFuel\")*FirstNonZero(INDIRECT(\"'\"&INDEX(selectedStrategies,MATCH(INT((COLUMN()-COLUMN($U$26))/3),OFFSET(selectedStrategies,0,4,32,1),0),2)&\"'!inputAnalysisPeriodsPerYear\"),INDIRECT(\"'\"&INDEX(selectedStrategies,MATCH(INT((COLUMN()-COLUMN($U$26))/3),OFFSET(selectedStrategies,0,4,32,1),0),2)&\"'!defaultAnalysisPeriodsPerYear\")))),0)","v":""},null,null,{"$f":"IFERROR(IF(BO$21=\"\",\"\",IF(BO$21=\"Total Benefits\",IF(1=INT((COLUMN()-COLUMN($U$26))/3),0,SUM(OFFSET($Y26,0,0,1,INT(COLUMN()-COLUMN($U$26))-6))),INDIRECT(\"'\"&INDEX(selectedStrategies,MATCH(INT((COLUMN()-COLUMN($U$26))/3),OFFSET(selectedStrategies,0,4,32,1),0),2)&\"'!calculatedBenefitFuel\")*FirstNonZero(INDIRECT(\"'\"&INDEX(selectedStrategies,MATCH(INT((COLUMN()-COLUMN($U$26))/3),OFFSET(selectedStrategies,0,4,32,1),0),2)&\"'!inputAnalysisPeriodsPerYear\"),INDIRECT(\"'\"&INDEX(selectedStrategies,MATCH(INT((COLUMN()-COLUMN($U$26))/3),OFFSET(selectedStrategies,0,4,32,1),0),2)&\"'!defaultAnalysisPeriodsPerYear\")))),0)","v":""},null,null,{"$f":"IFERROR(IF(BR$21=\"\",\"\",IF(BR$21=\"Total Benefits\",IF(1=INT((COLUMN()-COLUMN($U$26))/3),0,SUM(OFFSET($Y26,0,0,1,INT(COLUMN()-COLUMN($U$26))-6))),INDIRECT(\"'\"&INDEX(selectedStrategies,MATCH(INT((COLUMN()-COLUMN($U$26))/3),OFFSET(selectedStrategies,0,4,32,1),0),2)&\"'!calculatedBenefitFuel\")*FirstNonZero(INDIRECT(\"'\"&INDEX(selectedStrategies,MATCH(INT((COLUMN()-COLUMN($U$26))/3),OFFSET(selectedStrategies,0,4,32,1),0),2)&\"'!inputAnalysisPeriodsPerYear\"),INDIRECT(\"'\"&INDEX(selectedStrategies,MATCH(INT((COLUMN()-COLUMN($U$26))/3),OFFSET(selectedStrategies,0,4,32,1),0),2)&\"'!defaultAnalysisPeriodsPerYear\")))),0)","v":""},null,null,{"$f":"IFERROR(IF(BU$21=\"\",\"\",IF(BU$21=\"Total Benefits\",IF(1=INT((COLUMN()-COLUMN($U$26))/3),0,SUM(OFFSET($Y26,0,0,1,INT(COLUMN()-COLUMN($U$26))-6))),INDIRECT(\"'\"&INDEX(selectedStrategies,MATCH(INT((COLUMN()-COLUMN($U$26))/3),OFFSET(selectedStrategies,0,4,32,1),0),2)&\"'!calculatedBenefitFuel\")*FirstNonZero(INDIRECT(\"'\"&INDEX(selectedStrategies,MATCH(INT((COLUMN()-COLUMN($U$26))/3),OFFSET(selectedStrategies,0,4,32,1),0),2)&\"'!inputAnalysisPeriodsPerYear\"),INDIRECT(\"'\"&INDEX(selectedStrategies,MATCH(INT((COLUMN()-COLUMN($U$26))/3),OFFSET(selectedStrategies,0,4,32,1),0),2)&\"'!defaultAnalysisPeriodsPerYear\")))),0)","v":""},null,null,{"$f":"IFERROR(IF(BX$21=\"\",\"\",IF(BX$21=\"Total Benefits\",IF(1=INT((COLUMN()-COLUMN($U$26))/3),0,SUM(OFFSET($Y26,0,0,1,INT(COLUMN()-COLUMN($U$26))-6))),INDIRECT(\"'\"&INDEX(selectedStrategies,MATCH(INT((COLUMN()-COLUMN($U$26))/3),OFFSET(selectedStrategies,0,4,32,1),0),2)&\"'!calculatedBenefitFuel\")*FirstNonZero(INDIRECT(\"'\"&INDEX(selectedStrategies,MATCH(INT((COLUMN()-COLUMN($U$26))/3),OFFSET(selectedStrategies,0,4,32,1),0),2)&\"'!inputAnalysisPeriodsPerYear\"),INDIRECT(\"'\"&INDEX(selectedStrategies,MATCH(INT((COLUMN()-COLUMN($U$26))/3),OFFSET(selectedStrategies,0,4,32,1),0),2)&\"'!defaultAnalysisPeriodsPerYear\")))),0)","v":""},null,null,{"$f":"IFERROR(IF(CA$21=\"\",\"\",IF(CA$21=\"Total Benefits\",IF(1=INT((COLUMN()-COLUMN($U$26))/3),0,SUM(OFFSET($Y26,0,0,1,INT(COLUMN()-COLUMN($U$26))-6))),INDIRECT(\"'\"&INDEX(selectedStrategies,MATCH(INT((COLUMN()-COLUMN($U$26))/3),OFFSET(selectedStrategies,0,4,32,1),0),2)&\"'!calculatedBenefitFuel\")*FirstNonZero(INDIRECT(\"'\"&INDEX(selectedStrategies,MATCH(INT((COLUMN()-COLUMN($U$26))/3),OFFSET(selectedStrategies,0,4,32,1),0),2)&\"'!inputAnalysisPeriodsPerYear\"),INDIRECT(\"'\"&INDEX(selectedStrategies,MATCH(INT((COLUMN()-COLUMN($U$26))/3),OFFSET(selectedStrategies,0,4,32,1),0),2)&\"'!defaultAnalysisPeriodsPerYear\")))),0)","v":""}]
[null,"Climbing Lanes",null,null,null,null,null,null,null,0,"FS - Truck Only","FS- Truck Only","Freight Strategies: Truck-Only Lanes",0,null,null,null,"Safety",null,null,null,null,null,"$",{"$f":"IFERROR(IF(Y$21=\"\",\"\",IF(Y$21=\"Total Benefits\",IF(1=INT((COLUMN()-COLUMN($U$27))/3),0,SUM(OFFSET($Y27,0,0,1,INT(COLUMN()-COLUMN($U$27))-6))),INDIRECT(\"'\"&INDEX(selectedStrategies,MATCH(INT((COLUMN()-COLUMN($U$27))/3),OFFSET(selectedStrategies,0,4,32,1),0),2)&\"'!calculatedBenefitSafety\")*FirstNonZero(INDIRECT(\"'\"&INDEX(selectedStrategies,MATCH(INT((COLUMN()-COLUMN($U$27))/3),OFFSET(selectedStrategies,0,4,32,1),0),2)&\"'!inputAnalysisPeriodsPerYear\"),INDIRECT(\"'\"&INDEX(selectedStrategies,MATCH(INT((COLUMN()-COLUMN($U$27))/3),OFFSET(selectedStrategies,0,4,32,1),0),2)&\"'!defaultAnalysisPeriodsPerYear\")))),0)","v":0},null,null,{"$f":"IFERROR(IF(AB$21=\"\",\"\",IF(AB$21=\"Total Benefits\",IF(1=INT((COLUMN()-COLUMN($U$27))/3),0,SUM(OFFSET($Y27,0,0,1,INT(COLUMN()-COLUMN($U$27))-6))),INDIRECT(\"'\"&INDEX(selectedStrategies,MATCH(INT((COLUMN()-COLUMN($U$27))/3),OFFSET(selectedStrategies,0,4,32,1),0),2)&\"'!calculatedBenefitSafety\")*FirstNonZero(INDIRECT(\"'\"&INDEX(selectedStrategies,MATCH(INT((COLUMN()-COLUMN($U$27))/3),OFFSET(selectedStrategies,0,4,32,1),0),2)&\"'!inputAnalysisPeriodsPerYear\"),INDIRECT(\"'\"&INDEX(selectedStrategies,MATCH(INT((COLUMN()-COLUMN($U$27))/3),OFFSET(selectedStrategies,0,4,32,1),0),2)&\"'!defaultAnalysisPeriodsPerYear\")))),0)","v":""},null,null,{"$f":"IFERROR(IF(AE$21=\"\",\"\",IF(AE$21=\"Total Benefits\",IF(1=INT((COLUMN()-COLUMN($U$27))/3),0,SUM(OFFSET($Y27,0,0,1,INT(COLUMN()-COLUMN($U$27))-6))),INDIRECT(\"'\"&INDEX(selectedStrategies,MATCH(INT((COLUMN()-COLUMN($U$27))/3),OFFSET(selectedStrategies,0,4,32,1),0),2)&\"'!calculatedBenefitSafety\")*FirstNonZero(INDIRECT(\"'\"&INDEX(selectedStrategies,MATCH(INT((COLUMN()-COLUMN($U$27))/3),OFFSET(selectedStrategies,0,4,32,1),0),2)&\"'!inputAnalysisPeriodsPerYear\"),INDIRECT(\"'\"&INDEX(selectedStrategies,MATCH(INT((COLUMN()-COLUMN($U$27))/3),OFFSET(selectedStrategies,0,4,32,1),0),2)&\"'!defaultAnalysisPeriodsPerYear\")))),0)","v":""},null,null,{"$f":"IFERROR(IF(AH$21=\"\",\"\",IF(AH$21=\"Total Benefits\",IF(1=INT((COLUMN()-COLUMN($U$27))/3),0,SUM(OFFSET($Y27,0,0,1,INT(COLUMN()-COLUMN($U$27))-6))),INDIRECT(\"'\"&INDEX(selectedStrategies,MATCH(INT((COLUMN()-COLUMN($U$27))/3),OFFSET(selectedStrategies,0,4,32,1),0),2)&\"'!calculatedBenefitSafety\")*FirstNonZero(INDIRECT(\"'\"&INDEX(selectedStrategies,MATCH(INT((COLUMN()-COLUMN($U$27))/3),OFFSET(selectedStrategies,0,4,32,1),0),2)&\"'!inputAnalysisPeriodsPerYear\"),INDIRECT(\"'\"&INDEX(selectedStrategies,MATCH(INT((COLUMN()-COLUMN($U$27))/3),OFFSET(selectedStrategies,0,4,32,1),0),2)&\"'!defaultAnalysisPeriodsPerYear\")))),0)","v":""},null,null,{"$f":"IFERROR(IF(AK$21=\"\",\"\",IF(AK$21=\"Total Benefits\",IF(1=INT((COLUMN()-COLUMN($U$27))/3),0,SUM(OFFSET($Y27,0,0,1,INT(COLUMN()-COLUMN($U$27))-6))),INDIRECT(\"'\"&INDEX(selectedStrategies,MATCH(INT((COLUMN()-COLUMN($U$27))/3),OFFSET(selectedStrategies,0,4,32,1),0),2)&\"'!calculatedBenefitSafety\")*FirstNonZero(INDIRECT(\"'\"&INDEX(selectedStrategies,MATCH(INT((COLUMN()-COLUMN($U$27))/3),OFFSET(selectedStrategies,0,4,32,1),0),2)&\"'!inputAnalysisPeriodsPerYear\"),INDIRECT(\"'\"&INDEX(selectedStrategies,MATCH(INT((COLUMN()-COLUMN($U$27))/3),OFFSET(selectedStrategies,0,4,32,1),0),2)&\"'!defaultAnalysisPeriodsPerYear\")))),0)","v":""},null,null,{"$f":"IFERROR(IF(AN$21=\"\",\"\",IF(AN$21=\"Total Benefits\",IF(1=INT((COLUMN()-COLUMN($U$27))/3),0,SUM(OFFSET($Y27,0,0,1,INT(COLUMN()-COLUMN($U$27))-6))),INDIRECT(\"'\"&INDEX(selectedStrategies,MATCH(INT((COLUMN()-COLUMN($U$27))/3),OFFSET(selectedStrategies,0,4,32,1),0),2)&\"'!calculatedBenefitSafety\")*FirstNonZero(INDIRECT(\"'\"&INDEX(selectedStrategies,MATCH(INT((COLUMN()-COLUMN($U$27))/3),OFFSET(selectedStrategies,0,4,32,1),0),2)&\"'!inputAnalysisPeriodsPerYear\"),INDIRECT(\"'\"&INDEX(selectedStrategies,MATCH(INT((COLUMN()-COLUMN($U$27))/3),OFFSET(selectedStrategies,0,4,32,1),0),2)&\"'!defaultAnalysisPeriodsPerYear\")))),0)","v":""},null,null,{"$f":"IFERROR(IF(AQ$21=\"\",\"\",IF(AQ$21=\"Total Benefits\",IF(1=INT((COLUMN()-COLUMN($U$27))/3),0,SUM(OFFSET($Y27,0,0,1,INT(COLUMN()-COLUMN($U$27))-6))),INDIRECT(\"'\"&INDEX(selectedStrategies,MATCH(INT((COLUMN()-COLUMN($U$27))/3),OFFSET(selectedStrategies,0,4,32,1),0),2)&\"'!calculatedBenefitSafety\")*FirstNonZero(INDIRECT(\"'\"&INDEX(selectedStrategies,MATCH(INT((COLUMN()-COLUMN($U$27))/3),OFFSET(selectedStrategies,0,4,32,1),0),2)&\"'!inputAnalysisPeriodsPerYear\"),INDIRECT(\"'\"&INDEX(selectedStrategies,MATCH(INT((COLUMN()-COLUMN($U$27))/3),OFFSET(selectedStrategies,0,4,32,1),0),2)&\"'!defaultAnalysisPeriodsPerYear\")))),0)","v":""},null,null,{"$f":"IFERROR(IF(AT$21=\"\",\"\",IF(AT$21=\"Total Benefits\",IF(1=INT((COLUMN()-COLUMN($U$27))/3),0,SUM(OFFSET($Y27,0,0,1,INT(COLUMN()-COLUMN($U$27))-6))),INDIRECT(\"'\"&INDEX(selectedStrategies,MATCH(INT((COLUMN()-COLUMN($U$27))/3),OFFSET(selectedStrategies,0,4,32,1),0),2)&\"'!calculatedBenefitSafety\")*FirstNonZero(INDIRECT(\"'\"&INDEX(selectedStrategies,MATCH(INT((COLUMN()-COLUMN($U$27))/3),OFFSET(selectedStrategies,0,4,32,1),0),2)&\"'!inputAnalysisPeriodsPerYear\"),INDIRECT(\"'\"&INDEX(selectedStrategies,MATCH(INT((COLUMN()-COLUMN($U$27))/3),OFFSET(selectedStrategies,0,4,32,1),0),2)&\"'!defaultAnalysisPeriodsPerYear\")))),0)","v":""},null,null,{"$f":"IFERROR(IF(AW$21=\"\",\"\",IF(AW$21=\"Total Benefits\",IF(1=INT((COLUMN()-COLUMN($U$27))/3),0,SUM(OFFSET($Y27,0,0,1,INT(COLUMN()-COLUMN($U$27))-6))),INDIRECT(\"'\"&INDEX(selectedStrategies,MATCH(INT((COLUMN()-COLUMN($U$27))/3),OFFSET(selectedStrategies,0,4,32,1),0),2)&\"'!calculatedBenefitSafety\")*FirstNonZero(INDIRECT(\"'\"&INDEX(selectedStrategies,MATCH(INT((COLUMN()-COLUMN($U$27))/3),OFFSET(selectedStrategies,0,4,32,1),0),2)&\"'!inputAnalysisPeriodsPerYear\"),INDIRECT(\"'\"&INDEX(selectedStrategies,MATCH(INT((COLUMN()-COLUMN($U$27))/3),OFFSET(selectedStrategies,0,4,32,1),0),2)&\"'!defaultAnalysisPeriodsPerYear\")))),0)","v":""},null,null,{"$f":"IFERROR(IF(AZ$21=\"\",\"\",IF(AZ$21=\"Total Benefits\",IF(1=INT((COLUMN()-COLUMN($U$27))/3),0,SUM(OFFSET($Y27,0,0,1,INT(COLUMN()-COLUMN($U$27))-6))),INDIRECT(\"'\"&INDEX(selectedStrategies,MATCH(INT((COLUMN()-COLUMN($U$27))/3),OFFSET(selectedStrategies,0,4,32,1),0),2)&\"'!calculatedBenefitSafety\")*FirstNonZero(INDIRECT(\"'\"&INDEX(selectedStrategies,MATCH(INT((COLUMN()-COLUMN($U$27))/3),OFFSET(selectedStrategies,0,4,32,1),0),2)&\"'!inputAnalysisPeriodsPerYear\"),INDIRECT(\"'\"&INDEX(selectedStrategies,MATCH(INT((COLUMN()-COLUMN($U$27))/3),OFFSET(selectedStrategies,0,4,32,1),0),2)&\"'!defaultAnalysisPeriodsPerYear\")))),0)","v":""},null,null,{"$f":"IFERROR(IF(BC$21=\"\",\"\",IF(BC$21=\"Total Benefits\",IF(1=INT((COLUMN()-COLUMN($U$27))/3),0,SUM(OFFSET($Y27,0,0,1,INT(COLUMN()-COLUMN($U$27))-6))),INDIRECT(\"'\"&INDEX(selectedStrategies,MATCH(INT((COLUMN()-COLUMN($U$27))/3),OFFSET(selectedStrategies,0,4,32,1),0),2)&\"'!calculatedBenefitSafety\")*FirstNonZero(INDIRECT(\"'\"&INDEX(selectedStrategies,MATCH(INT((COLUMN()-COLUMN($U$27))/3),OFFSET(selectedStrategies,0,4,32,1),0),2)&\"'!inputAnalysisPeriodsPerYear\"),INDIRECT(\"'\"&INDEX(selectedStrategies,MATCH(INT((COLUMN()-COLUMN($U$27))/3),OFFSET(selectedStrategies,0,4,32,1),0),2)&\"'!defaultAnalysisPeriodsPerYear\")))),0)","v":""},null,null,{"$f":"IFERROR(IF(BF$21=\"\",\"\",IF(BF$21=\"Total Benefits\",IF(1=INT((COLUMN()-COLUMN($U$27))/3),0,SUM(OFFSET($Y27,0,0,1,INT(COLUMN()-COLUMN($U$27))-6))),INDIRECT(\"'\"&INDEX(selectedStrategies,MATCH(INT((COLUMN()-COLUMN($U$27))/3),OFFSET(selectedStrategies,0,4,32,1),0),2)&\"'!calculatedBenefitSafety\")*FirstNonZero(INDIRECT(\"'\"&INDEX(selectedStrategies,MATCH(INT((COLUMN()-COLUMN($U$27))/3),OFFSET(selectedStrategies,0,4,32,1),0),2)&\"'!inputAnalysisPeriodsPerYear\"),INDIRECT(\"'\"&INDEX(selectedStrategies,MATCH(INT((COLUMN()-COLUMN($U$27))/3),OFFSET(selectedStrategies,0,4,32,1),0),2)&\"'!defaultAnalysisPeriodsPerYear\")))),0)","v":""},null,null,{"$f":"IFERROR(IF(BI$21=\"\",\"\",IF(BI$21=\"Total Benefits\",IF(1=INT((COLUMN()-COLUMN($U$27))/3),0,SUM(OFFSET($Y27,0,0,1,INT(COLUMN()-COLUMN($U$27))-6))),INDIRECT(\"'\"&INDEX(selectedStrategies,MATCH(INT((COLUMN()-COLUMN($U$27))/3),OFFSET(selectedStrategies,0,4,32,1),0),2)&\"'!calculatedBenefitSafety\")*FirstNonZero(INDIRECT(\"'\"&INDEX(selectedStrategies,MATCH(INT((COLUMN()-COLUMN($U$27))/3),OFFSET(selectedStrategies,0,4,32,1),0),2)&\"'!inputAnalysisPeriodsPerYear\"),INDIRECT(\"'\"&INDEX(selectedStrategies,MATCH(INT((COLUMN()-COLUMN($U$27))/3),OFFSET(selectedStrategies,0,4,32,1),0),2)&\"'!defaultAnalysisPeriodsPerYear\")))),0)","v":""},null,null,{"$f":"IFERROR(IF(BL$21=\"\",\"\",IF(BL$21=\"Total Benefits\",IF(1=INT((COLUMN()-COLUMN($U$27))/3),0,SUM(OFFSET($Y27,0,0,1,INT(COLUMN()-COLUMN($U$27))-6))),INDIRECT(\"'\"&INDEX(selectedStrategies,MATCH(INT((COLUMN()-COLUMN($U$27))/3),OFFSET(selectedStrategies,0,4,32,1),0),2)&\"'!calculatedBenefitSafety\")*FirstNonZero(INDIRECT(\"'\"&INDEX(selectedStrategies,MATCH(INT((COLUMN()-COLUMN($U$27))/3),OFFSET(selectedStrategies,0,4,32,1),0),2)&\"'!inputAnalysisPeriodsPerYear\"),INDIRECT(\"'\"&INDEX(selectedStrategies,MATCH(INT((COLUMN()-COLUMN($U$27))/3),OFFSET(selectedStrategies,0,4,32,1),0),2)&\"'!defaultAnalysisPeriodsPerYear\")))),0)","v":""},null,null,{"$f":"IFERROR(IF(BO$21=\"\",\"\",IF(BO$21=\"Total Benefits\",IF(1=INT((COLUMN()-COLUMN($U$27))/3),0,SUM(OFFSET($Y27,0,0,1,INT(COLUMN()-COLUMN($U$27))-6))),INDIRECT(\"'\"&INDEX(selectedStrategies,MATCH(INT((COLUMN()-COLUMN($U$27))/3),OFFSET(selectedStrategies,0,4,32,1),0),2)&\"'!calculatedBenefitSafety\")*FirstNonZero(INDIRECT(\"'\"&INDEX(selectedStrategies,MATCH(INT((COLUMN()-COLUMN($U$27))/3),OFFSET(selectedStrategies,0,4,32,1),0),2)&\"'!inputAnalysisPeriodsPerYear\"),INDIRECT(\"'\"&INDEX(selectedStrategies,MATCH(INT((COLUMN()-COLUMN($U$27))/3),OFFSET(selectedStrategies,0,4,32,1),0),2)&\"'!defaultAnalysisPeriodsPerYear\")))),0)","v":""},null,null,{"$f":"IFERROR(IF(BR$21=\"\",\"\",IF(BR$21=\"Total Benefits\",IF(1=INT((COLUMN()-COLUMN($U$27))/3),0,SUM(OFFSET($Y27,0,0,1,INT(COLUMN()-COLUMN($U$27))-6))),INDIRECT(\"'\"&INDEX(selectedStrategies,MATCH(INT((COLUMN()-COLUMN($U$27))/3),OFFSET(selectedStrategies,0,4,32,1),0),2)&\"'!calculatedBenefitSafety\")*FirstNonZero(INDIRECT(\"'\"&INDEX(selectedStrategies,MATCH(INT((COLUMN()-COLUMN($U$27))/3),OFFSET(selectedStrategies,0,4,32,1),0),2)&\"'!inputAnalysisPeriodsPerYear\"),INDIRECT(\"'\"&INDEX(selectedStrategies,MATCH(INT((COLUMN()-COLUMN($U$27))/3),OFFSET(selectedStrategies,0,4,32,1),0),2)&\"'!defaultAnalysisPeriodsPerYear\")))),0)","v":""},null,null,{"$f":"IFERROR(IF(BU$21=\"\",\"\",IF(BU$21=\"Total Benefits\",IF(1=INT((COLUMN()-COLUMN($U$27))/3),0,SUM(OFFSET($Y27,0,0,1,INT(COLUMN()-COLUMN($U$27))-6))),INDIRECT(\"'\"&INDEX(selectedStrategies,MATCH(INT((COLUMN()-COLUMN($U$27))/3),OFFSET(selectedStrategies,0,4,32,1),0),2)&\"'!calculatedBenefitSafety\")*FirstNonZero(INDIRECT(\"'\"&INDEX(selectedStrategies,MATCH(INT((COLUMN()-COLUMN($U$27))/3),OFFSET(selectedStrategies,0,4,32,1),0),2)&\"'!inputAnalysisPeriodsPerYear\"),INDIRECT(\"'\"&INDEX(selectedStrategies,MATCH(INT((COLUMN()-COLUMN($U$27))/3),OFFSET(selectedStrategies,0,4,32,1),0),2)&\"'!defaultAnalysisPeriodsPerYear\")))),0)","v":""},null,null,{"$f":"IFERROR(IF(BX$21=\"\",\"\",IF(BX$21=\"Total Benefits\",IF(1=INT((COLUMN()-COLUMN($U$27))/3),0,SUM(OFFSET($Y27,0,0,1,INT(COLUMN()-COLUMN($U$27))-6))),INDIRECT(\"'\"&INDEX(selectedStrategies,MATCH(INT((COLUMN()-COLUMN($U$27))/3),OFFSET(selectedStrategies,0,4,32,1),0),2)&\"'!calculatedBenefitSafety\")*FirstNonZero(INDIRECT(\"'\"&INDEX(selectedStrategies,MATCH(INT((COLUMN()-COLUMN($U$27))/3),OFFSET(selectedStrategies,0,4,32,1),0),2)&\"'!inputAnalysisPeriodsPerYear\"),INDIRECT(\"'\"&INDEX(selectedStrategies,MATCH(INT((COLUMN()-COLUMN($U$27))/3),OFFSET(selectedStrategies,0,4,32,1),0),2)&\"'!defaultAnalysisPeriodsPerYear\")))),0)","v":""},null,null,{"$f":"IFERROR(IF(CA$21=\"\",\"\",IF(CA$21=\"Total Benefits\",IF(1=INT((COLUMN()-COLUMN($U$27))/3),0,SUM(OFFSET($Y27,0,0,1,INT(COLUMN()-COLUMN($U$27))-6))),INDIRECT(\"'\"&INDEX(selectedStrategies,MATCH(INT((COLUMN()-COLUMN($U$27))/3),OFFSET(selectedStrategies,0,4,32,1),0),2)&\"'!calculatedBenefitSafety\")*FirstNonZero(INDIRECT(\"'\"&INDEX(selectedStrategies,MATCH(INT((COLUMN()-COLUMN($U$27))/3),OFFSET(selectedStrategies,0,4,32,1),0),2)&\"'!inputAnalysisPeriodsPerYear\"),INDIRECT(\"'\"&INDEX(selectedStrategies,MATCH(INT((COLUMN()-COLUMN($U$27))/3),OFFSET(selectedStrategies,0,4,32,1),0),2)&\"'!defaultAnalysisPeriodsPerYear\")))),0)","v":""}]
[null,"Off Hours Delivery",null,null,null,null,null,null,null,0,"FS - Compliance","FS- Compliance","Freight Strategies: Compliance",0,null,null,null,"Reliability",null,null,null,null,null,"$",{"$f":"IFERROR(IF(Y$21=\"\",\"\",IF(Y$21=\"Total Benefits\",IF(1=INT((COLUMN()-COLUMN($U$28))/3),0,SUM(OFFSET($Y28,0,0,1,INT(COLUMN()-COLUMN($U$28))-6))),INDIRECT(\"'\"&INDEX(selectedStrategies,MATCH(INT((COLUMN()-COLUMN($U$28))/3),OFFSET(selectedStrategies,0,4,32,1),0),2)&\"'!calculatedBenefitReliability\")*FirstNonZero(INDIRECT(\"'\"&INDEX(selectedStrategies,MATCH(INT((COLUMN()-COLUMN($U$28))/3),OFFSET(selectedStrategies,0,4,32,1),0),2)&\"'!inputAnalysisPeriodsPerYear\"),INDIRECT(\"'\"&INDEX(selectedStrategies,MATCH(INT((COLUMN()-COLUMN($U$28))/3),OFFSET(selectedStrategies,0,4,32,1),0),2)&\"'!defaultAnalysisPeriodsPerYear\")))),0)","v":0},null,null,{"$f":"IFERROR(IF(AB$21=\"\",\"\",IF(AB$21=\"Total Benefits\",IF(1=INT((COLUMN()-COLUMN($U$28))/3),0,SUM(OFFSET($Y28,0,0,1,INT(COLUMN()-COLUMN($U$28))-6))),INDIRECT(\"'\"&INDEX(selectedStrategies,MATCH(INT((COLUMN()-COLUMN($U$28))/3),OFFSET(selectedStrategies,0,4,32,1),0),2)&\"'!calculatedBenefitReliability\")*FirstNonZero(INDIRECT(\"'\"&INDEX(selectedStrategies,MATCH(INT((COLUMN()-COLUMN($U$28))/3),OFFSET(selectedStrategies,0,4,32,1),0),2)&\"'!inputAnalysisPeriodsPerYear\"),INDIRECT(\"'\"&INDEX(selectedStrategies,MATCH(INT((COLUMN()-COLUMN($U$28))/3),OFFSET(selectedStrategies,0,4,32,1),0),2)&\"'!defaultAnalysisPeriodsPerYear\")))),0)","v":""},null,null,{"$f":"IFERROR(IF(AE$21=\"\",\"\",IF(AE$21=\"Total Benefits\",IF(1=INT((COLUMN()-COLUMN($U$28))/3),0,SUM(OFFSET($Y28,0,0,1,INT(COLUMN()-COLUMN($U$28))-6))),INDIRECT(\"'\"&INDEX(selectedStrategies,MATCH(INT((COLUMN()-COLUMN($U$28))/3),OFFSET(selectedStrategies,0,4,32,1),0),2)&\"'!calculatedBenefitReliability\")*FirstNonZero(INDIRECT(\"'\"&INDEX(selectedStrategies,MATCH(INT((COLUMN()-COLUMN($U$28))/3),OFFSET(selectedStrategies,0,4,32,1),0),2)&\"'!inputAnalysisPeriodsPerYear\"),INDIRECT(\"'\"&INDEX(selectedStrategies,MATCH(INT((COLUMN()-COLUMN($U$28))/3),OFFSET(selectedStrategies,0,4,32,1),0),2)&\"'!defaultAnalysisPeriodsPerYear\")))),0)","v":""},null,null,{"$f":"IFERROR(IF(AH$21=\"\",\"\",IF(AH$21=\"Total Benefits\",IF(1=INT((COLUMN()-COLUMN($U$28))/3),0,SUM(OFFSET($Y28,0,0,1,INT(COLUMN()-COLUMN($U$28))-6))),INDIRECT(\"'\"&INDEX(selectedStrategies,MATCH(INT((COLUMN()-COLUMN($U$28))/3),OFFSET(selectedStrategies,0,4,32,1),0),2)&\"'!calculatedBenefitReliability\")*FirstNonZero(INDIRECT(\"'\"&INDEX(selectedStrategies,MATCH(INT((COLUMN()-COLUMN($U$28))/3),OFFSET(selectedStrategies,0,4,32,1),0),2)&\"'!inputAnalysisPeriodsPerYear\"),INDIRECT(\"'\"&INDEX(selectedStrategies,MATCH(INT((COLUMN()-COLUMN($U$28))/3),OFFSET(selectedStrategies,0,4,32,1),0),2)&\"'!defaultAnalysisPeriodsPerYear\")))),0)","v":""},null,null,{"$f":"IFERROR(IF(AK$21=\"\",\"\",IF(AK$21=\"Total Benefits\",IF(1=INT((COLUMN()-COLUMN($U$28))/3),0,SUM(OFFSET($Y28,0,0,1,INT(COLUMN()-COLUMN($U$28))-6))),INDIRECT(\"'\"&INDEX(selectedStrategies,MATCH(INT((COLUMN()-COLUMN($U$28))/3),OFFSET(selectedStrategies,0,4,32,1),0),2)&\"'!calculatedBenefitReliability\")*FirstNonZero(INDIRECT(\"'\"&INDEX(selectedStrategies,MATCH(INT((COLUMN()-COLUMN($U$28))/3),OFFSET(selectedStrategies,0,4,32,1),0),2)&\"'!inputAnalysisPeriodsPerYear\"),INDIRECT(\"'\"&INDEX(selectedStrategies,MATCH(INT((COLUMN()-COLUMN($U$28))/3),OFFSET(selectedStrategies,0,4,32,1),0),2)&\"'!defaultAnalysisPeriodsPerYear\")))),0)","v":""},null,null,{"$f":"IFERROR(IF(AN$21=\"\",\"\",IF(AN$21=\"Total Benefits\",IF(1=INT((COLUMN()-COLUMN($U$28))/3),0,SUM(OFFSET($Y28,0,0,1,INT(COLUMN()-COLUMN($U$28))-6))),INDIRECT(\"'\"&INDEX(selectedStrategies,MATCH(INT((COLUMN()-COLUMN($U$28))/3),OFFSET(selectedStrategies,0,4,32,1),0),2)&\"'!calculatedBenefitReliability\")*FirstNonZero(INDIRECT(\"'\"&INDEX(selectedStrategies,MATCH(INT((COLUMN()-COLUMN($U$28))/3),OFFSET(selectedStrategies,0,4,32,1),0),2)&\"'!inputAnalysisPeriodsPerYear\"),INDIRECT(\"'\"&INDEX(selectedStrategies,MATCH(INT((COLUMN()-COLUMN($U$28))/3),OFFSET(selectedStrategies,0,4,32,1),0),2)&\"'!defaultAnalysisPeriodsPerYear\")))),0)","v":""},null,null,{"$f":"IFERROR(IF(AQ$21=\"\",\"\",IF(AQ$21=\"Total Benefits\",IF(1=INT((COLUMN()-COLUMN($U$28))/3),0,SUM(OFFSET($Y28,0,0,1,INT(COLUMN()-COLUMN($U$28))-6))),INDIRECT(\"'\"&INDEX(selectedStrategies,MATCH(INT((COLUMN()-COLUMN($U$28))/3),OFFSET(selectedStrategies,0,4,32,1),0),2)&\"'!calculatedBenefitReliability\")*FirstNonZero(INDIRECT(\"'\"&INDEX(selectedStrategies,MATCH(INT((COLUMN()-COLUMN($U$28))/3),OFFSET(selectedStrategies,0,4,32,1),0),2)&\"'!inputAnalysisPeriodsPerYear\"),INDIRECT(\"'\"&INDEX(selectedStrategies,MATCH(INT((COLUMN()-COLUMN($U$28))/3),OFFSET(selectedStrategies,0,4,32,1),0),2)&\"'!defaultAnalysisPeriodsPerYear\")))),0)","v":""},null,null,{"$f":"IFERROR(IF(AT$21=\"\",\"\",IF(AT$21=\"Total Benefits\",IF(1=INT((COLUMN()-COLUMN($U$28))/3),0,SUM(OFFSET($Y28,0,0,1,INT(COLUMN()-COLUMN($U$28))-6))),INDIRECT(\"'\"&INDEX(selectedStrategies,MATCH(INT((COLUMN()-COLUMN($U$28))/3),OFFSET(selectedStrategies,0,4,32,1),0),2)&\"'!calculatedBenefitReliability\")*FirstNonZero(INDIRECT(\"'\"&INDEX(selectedStrategies,MATCH(INT((COLUMN()-COLUMN($U$28))/3),OFFSET(selectedStrategies,0,4,32,1),0),2)&\"'!inputAnalysisPeriodsPerYear\"),INDIRECT(\"'\"&INDEX(selectedStrategies,MATCH(INT((COLUMN()-COLUMN($U$28))/3),OFFSET(selectedStrategies,0,4,32,1),0),2)&\"'!defaultAnalysisPeriodsPerYear\")))),0)","v":""},null,null,{"$f":"IFERROR(IF(AW$21=\"\",\"\",IF(AW$21=\"Total Benefits\",IF(1=INT((COLUMN()-COLUMN($U$28))/3),0,SUM(OFFSET($Y28,0,0,1,INT(COLUMN()-COLUMN($U$28))-6))),INDIRECT(\"'\"&INDEX(selectedStrategies,MATCH(INT((COLUMN()-COLUMN($U$28))/3),OFFSET(selectedStrategies,0,4,32,1),0),2)&\"'!calculatedBenefitReliability\")*FirstNonZero(INDIRECT(\"'\"&INDEX(selectedStrategies,MATCH(INT((COLUMN()-COLUMN($U$28))/3),OFFSET(selectedStrategies,0,4,32,1),0),2)&\"'!inputAnalysisPeriodsPerYear\"),INDIRECT(\"'\"&INDEX(selectedStrategies,MATCH(INT((COLUMN()-COLUMN($U$28))/3),OFFSET(selectedStrategies,0,4,32,1),0),2)&\"'!defaultAnalysisPeriodsPerYear\")))),0)","v":""},null,null,{"$f":"IFERROR(IF(AZ$21=\"\",\"\",IF(AZ$21=\"Total Benefits\",IF(1=INT((COLUMN()-COLUMN($U$28))/3),0,SUM(OFFSET($Y28,0,0,1,INT(COLUMN()-COLUMN($U$28))-6))),INDIRECT(\"'\"&INDEX(selectedStrategies,MATCH(INT((COLUMN()-COLUMN($U$28))/3),OFFSET(selectedStrategies,0,4,32,1),0),2)&\"'!calculatedBenefitReliability\")*FirstNonZero(INDIRECT(\"'\"&INDEX(selectedStrategies,MATCH(INT((COLUMN()-COLUMN($U$28))/3),OFFSET(selectedStrategies,0,4,32,1),0),2)&\"'!inputAnalysisPeriodsPerYear\"),INDIRECT(\"'\"&INDEX(selectedStrategies,MATCH(INT((COLUMN()-COLUMN($U$28))/3),OFFSET(selectedStrategies,0,4,32,1),0),2)&\"'!defaultAnalysisPeriodsPerYear\")))),0)","v":""},null,null,{"$f":"IFERROR(IF(BC$21=\"\",\"\",IF(BC$21=\"Total Benefits\",IF(1=INT((COLUMN()-COLUMN($U$28))/3),0,SUM(OFFSET($Y28,0,0,1,INT(COLUMN()-COLUMN($U$28))-6))),INDIRECT(\"'\"&INDEX(selectedStrategies,MATCH(INT((COLUMN()-COLUMN($U$28))/3),OFFSET(selectedStrategies,0,4,32,1),0),2)&\"'!calculatedBenefitReliability\")*FirstNonZero(INDIRECT(\"'\"&INDEX(selectedStrategies,MATCH(INT((COLUMN()-COLUMN($U$28))/3),OFFSET(selectedStrategies,0,4,32,1),0),2)&\"'!inputAnalysisPeriodsPerYear\"),INDIRECT(\"'\"&INDEX(selectedStrategies,MATCH(INT((COLUMN()-COLUMN($U$28))/3),OFFSET(selectedStrategies,0,4,32,1),0),2)&\"'!defaultAnalysisPeriodsPerYear\")))),0)","v":""},null,null,{"$f":"IFERROR(IF(BF$21=\"\",\"\",IF(BF$21=\"Total Benefits\",IF(1=INT((COLUMN()-COLUMN($U$28))/3),0,SUM(OFFSET($Y28,0,0,1,INT(COLUMN()-COLUMN($U$28))-6))),INDIRECT(\"'\"&INDEX(selectedStrategies,MATCH(INT((COLUMN()-COLUMN($U$28))/3),OFFSET(selectedStrategies,0,4,32,1),0),2)&\"'!calculatedBenefitReliability\")*FirstNonZero(INDIRECT(\"'\"&INDEX(selectedStrategies,MATCH(INT((COLUMN()-COLUMN($U$28))/3),OFFSET(selectedStrategies,0,4,32,1),0),2)&\"'!inputAnalysisPeriodsPerYear\"),INDIRECT(\"'\"&INDEX(selectedStrategies,MATCH(INT((COLUMN()-COLUMN($U$28))/3),OFFSET(selectedStrategies,0,4,32,1),0),2)&\"'!defaultAnalysisPeriodsPerYear\")))),0)","v":""},null,null,{"$f":"IFERROR(IF(BI$21=\"\",\"\",IF(BI$21=\"Total Benefits\",IF(1=INT((COLUMN()-COLUMN($U$28))/3),0,SUM(OFFSET($Y28,0,0,1,INT(COLUMN()-COLUMN($U$28))-6))),INDIRECT(\"'\"&INDEX(selectedStrategies,MATCH(INT((COLUMN()-COLUMN($U$28))/3),OFFSET(selectedStrategies,0,4,32,1),0),2)&\"'!calculatedBenefitReliability\")*FirstNonZero(INDIRECT(\"'\"&INDEX(selectedStrategies,MATCH(INT((COLUMN()-COLUMN($U$28))/3),OFFSET(selectedStrategies,0,4,32,1),0),2)&\"'!inputAnalysisPeriodsPerYear\"),INDIRECT(\"'\"&INDEX(selectedStrategies,MATCH(INT((COLUMN()-COLUMN($U$28))/3),OFFSET(selectedStrategies,0,4,32,1),0),2)&\"'!defaultAnalysisPeriodsPerYear\")))),0)","v":""},null,null,{"$f":"IFERROR(IF(BL$21=\"\",\"\",IF(BL$21=\"Total Benefits\",IF(1=INT((COLUMN()-COLUMN($U$28))/3),0,SUM(OFFSET($Y28,0,0,1,INT(COLUMN()-COLUMN($U$28))-6))),INDIRECT(\"'\"&INDEX(selectedStrategies,MATCH(INT((COLUMN()-COLUMN($U$28))/3),OFFSET(selectedStrategies,0,4,32,1),0),2)&\"'!calculatedBenefitReliability\")*FirstNonZero(INDIRECT(\"'\"&INDEX(selectedStrategies,MATCH(INT((COLUMN()-COLUMN($U$28))/3),OFFSET(selectedStrategies,0,4,32,1),0),2)&\"'!inputAnalysisPeriodsPerYear\"),INDIRECT(\"'\"&INDEX(selectedStrategies,MATCH(INT((COLUMN()-COLUMN($U$28))/3),OFFSET(selectedStrategies,0,4,32,1),0),2)&\"'!defaultAnalysisPeriodsPerYear\")))),0)","v":""},null,null,{"$f":"IFERROR(IF(BO$21=\"\",\"\",IF(BO$21=\"Total Benefits\",IF(1=INT((COLUMN()-COLUMN($U$28))/3),0,SUM(OFFSET($Y28,0,0,1,INT(COLUMN()-COLUMN($U$28))-6))),INDIRECT(\"'\"&INDEX(selectedStrategies,MATCH(INT((COLUMN()-COLUMN($U$28))/3),OFFSET(selectedStrategies,0,4,32,1),0),2)&\"'!calculatedBenefitReliability\")*FirstNonZero(INDIRECT(\"'\"&INDEX(selectedStrategies,MATCH(INT((COLUMN()-COLUMN($U$28))/3),OFFSET(selectedStrategies,0,4,32,1),0),2)&\"'!inputAnalysisPeriodsPerYear\"),INDIRECT(\"'\"&INDEX(selectedStrategies,MATCH(INT((COLUMN()-COLUMN($U$28))/3),OFFSET(selectedStrategies,0,4,32,1),0),2)&\"'!defaultAnalysisPeriodsPerYear\")))),0)","v":""},null,null,{"$f":"IFERROR(IF(BR$21=\"\",\"\",IF(BR$21=\"Total Benefits\",IF(1=INT((COLUMN()-COLUMN($U$28))/3),0,SUM(OFFSET($Y28,0,0,1,INT(COLUMN()-COLUMN($U$28))-6))),INDIRECT(\"'\"&INDEX(selectedStrategies,MATCH(INT((COLUMN()-COLUMN($U$28))/3),OFFSET(selectedStrategies,0,4,32,1),0),2)&\"'!calculatedBenefitReliability\")*FirstNonZero(INDIRECT(\"'\"&INDEX(selectedStrategies,MATCH(INT((COLUMN()-COLUMN($U$28))/3),OFFSET(selectedStrategies,0,4,32,1),0),2)&\"'!inputAnalysisPeriodsPerYear\"),INDIRECT(\"'\"&INDEX(selectedStrategies,MATCH(INT((COLUMN()-COLUMN($U$28))/3),OFFSET(selectedStrategies,0,4,32,1),0),2)&\"'!defaultAnalysisPeriodsPerYear\")))),0)","v":""},null,null,{"$f":"IFERROR(IF(BU$21=\"\",\"\",IF(BU$21=\"Total Benefits\",IF(1=INT((COLUMN()-COLUMN($U$28))/3),0,SUM(OFFSET($Y28,0,0,1,INT(COLUMN()-COLUMN($U$28))-6))),INDIRECT(\"'\"&INDEX(selectedStrategies,MATCH(INT((COLUMN()-COLUMN($U$28))/3),OFFSET(selectedStrategies,0,4,32,1),0),2)&\"'!calculatedBenefitReliability\")*FirstNonZero(INDIRECT(\"'\"&INDEX(selectedStrategies,MATCH(INT((COLUMN()-COLUMN($U$28))/3),OFFSET(selectedStrategies,0,4,32,1),0),2)&\"'!inputAnalysisPeriodsPerYear\"),INDIRECT(\"'\"&INDEX(selectedStrategies,MATCH(INT((COLUMN()-COLUMN($U$28))/3),OFFSET(selectedStrategies,0,4,32,1),0),2)&\"'!defaultAnalysisPeriodsPerYear\")))),0)","v":""},null,null,{"$f":"IFERROR(IF(BX$21=\"\",\"\",IF(BX$21=\"Total Benefits\",IF(1=INT((COLUMN()-COLUMN($U$28))/3),0,SUM(OFFSET($Y28,0,0,1,INT(COLUMN()-COLUMN($U$28))-6))),INDIRECT(\"'\"&INDEX(selectedStrategies,MATCH(INT((COLUMN()-COLUMN($U$28))/3),OFFSET(selectedStrategies,0,4,32,1),0),2)&\"'!calculatedBenefitReliability\")*FirstNonZero(INDIRECT(\"'\"&INDEX(selectedStrategies,MATCH(INT((COLUMN()-COLUMN($U$28))/3),OFFSET(selectedStrategies,0,4,32,1),0),2)&\"'!inputAnalysisPeriodsPerYear\"),INDIRECT(\"'\"&INDEX(selectedStrategies,MATCH(INT((COLUMN()-COLUMN($U$28))/3),OFFSET(selectedStrategies,0,4,32,1),0),2)&\"'!defaultAnalysisPeriodsPerYear\")))),0)","v":""},null,null,{"$f":"IFERROR(IF(CA$21=\"\",\"\",IF(CA$21=\"Total Benefits\",IF(1=INT((COLUMN()-COLUMN($U$28))/3),0,SUM(OFFSET($Y28,0,0,1,INT(COLUMN()-COLUMN($U$28))-6))),INDIRECT(\"'\"&INDEX(selectedStrategies,MATCH(INT((COLUMN()-COLUMN($U$28))/3),OFFSET(selectedStrategies,0,4,32,1),0),2)&\"'!calculatedBenefitReliability\")*FirstNonZero(INDIRECT(\"'\"&INDEX(selectedStrategies,MATCH(INT((COLUMN()-COLUMN($U$28))/3),OFFSET(selectedStrategies,0,4,32,1),0),2)&\"'!inputAnalysisPeriodsPerYear\"),INDIRECT(\"'\"&INDEX(selectedStrategies,MATCH(INT((COLUMN()-COLUMN($U$28))/3),OFFSET(selectedStrategies,0,4,32,1),0),2)&\"'!defaultAnalysisPeriodsPerYear\")))),0)","v":""}]
[null,"Active Traffic Management",null,null,null,null,null,null,null,0,"FS - Parking & Reservation","FS- Parking & Reservation","Freight Strategies: Parking and Reservation",0,null,null,null,"Other",null,null,null,null,null,"$",{"$f":"IF(Y$21=\"\",\"\",Y31-(Y24+Y25+Y26+Y27+Y28+Y30))","v":0},null,null,{"$f":"IF(AB$21=\"\",\"\",AB31-(AB24+AB25+AB26+AB27+AB28+AB30))","v":""},null,null,{"$f":"IF(AE$21=\"\",\"\",AE31-(AE24+AE25+AE26+AE27+AE28+AE30))","v":""},null,null,{"$f":"IF(AH$21=\"\",\"\",AH31-(AH24+AH25+AH26+AH27+AH28+AH30))","v":""},null,null,{"$f":"IF(AK$21=\"\",\"\",AK31-(AK24+AK25+AK26+AK27+AK28+AK30))","v":""},null,null,{"$f":"IF(AN$21=\"\",\"\",AN31-(AN24+AN25+AN26+AN27+AN28+AN30))","v":""},null,null,{"$f":"IF(AQ$21=\"\",\"\",AQ31-(AQ24+AQ25+AQ26+AQ27+AQ28+AQ30))","v":""},null,null,{"$f":"IF(AT$21=\"\",\"\",AT31-(AT24+AT25+AT26+AT27+AT28+AT30))","v":""},null,null,{"$f":"IF(AW$21=\"\",\"\",AW31-(AW24+AW25+AW26+AW27+AW28+AW30))","v":""},null,null,{"$f":"IF(AZ$21=\"\",\"\",AZ31-(AZ24+AZ25+AZ26+AZ27+AZ28+AZ30))","v":""},null,null,{"$f":"IF(BC$21=\"\",\"\",BC31-(BC24+BC25+BC26+BC27+BC28+BC30))","v":""},null,null,{"$f":"IF(BF$21=\"\",\"\",BF31-(BF24+BF25+BF26+BF27+BF28+BF30))","v":""},null,null,{"$f":"IF(BI$21=\"\",\"\",BI31-(BI24+BI25+BI26+BI27+BI28+BI30))","v":""},null,null,{"$f":"IF(BL$21=\"\",\"\",BL31-(BL24+BL25+BL26+BL27+BL28+BL30))","v":""},null,null,{"$f":"IF(BO$21=\"\",\"\",BO31-(BO24+BO25+BO26+BO27+BO28+BO30))","v":""},null,null,{"$f":"IF(BR$21=\"\",\"\",BR31-(BR24+BR25+BR26+BR27+BR28+BR30))","v":""},null,null,{"$f":"IF(BU$21=\"\",\"\",BU31-(BU24+BU25+BU26+BU27+BU28+BU30))","v":""},null,null,{"$f":"IF(BX$21=\"\",\"\",BX31-(BX24+BX25+BX26+BX27+BX28+BX30))","v":""},null,null,{"$f":"IF(CA$21=\"\",\"\",CA31-(CA24+CA25+CA26+CA27+CA28+CA30))","v":""}]
[null,"Variable Speed Limits",null,null,null,null,null,null,null,0,"FS - Climbing Lanes","FS- Climbing Lanes","Freight Strategies: Climbing Lanes",0,null,null,null,"User Entered",null,null,null,null,null,"$",{"$f":"IFERROR(IF(Y$21=\"\",\"\",IF(Y$21=\"Total Benefits\",IF(1=INT((COLUMN()-COLUMN($U$30))/3),0,SUM(OFFSET($Y30,0,0,1,INT(COLUMN()-COLUMN($U$30))-6))),INDIRECT(\"'\"&INDEX(selectedStrategies,MATCH(INT((COLUMN()-COLUMN($U$30))/3),OFFSET(selectedStrategies,0,4,32,1),0),2)&\"'!inputUserBenefit\"))),0)","v":0},null,null,{"$f":"IFERROR(IF(AB$21=\"\",\"\",IF(AB$21=\"Total Benefits\",IF(1=INT((COLUMN()-COLUMN($U$30))/3),0,SUM(OFFSET($Y30,0,0,1,INT(COLUMN()-COLUMN($U$30))-6))),INDIRECT(\"'\"&INDEX(selectedStrategies,MATCH(INT((COLUMN()-COLUMN($U$30))/3),OFFSET(selectedStrategies,0,4,32,1),0),2)&\"'!inputUserBenefit\"))),0)","v":""},null,null,{"$f":"IFERROR(IF(AE$21=\"\",\"\",IF(AE$21=\"Total Benefits\",IF(1=INT((COLUMN()-COLUMN($U$30))/3),0,SUM(OFFSET($Y30,0,0,1,INT(COLUMN()-COLUMN($U$30))-6))),INDIRECT(\"'\"&INDEX(selectedStrategies,MATCH(INT((COLUMN()-COLUMN($U$30))/3),OFFSET(selectedStrategies,0,4,32,1),0),2)&\"'!inputUserBenefit\"))),0)","v":""},null,null,{"$f":"IFERROR(IF(AH$21=\"\",\"\",IF(AH$21=\"Total Benefits\",IF(1=INT((COLUMN()-COLUMN($U$30))/3),0,SUM(OFFSET($Y30,0,0,1,INT(COLUMN()-COLUMN($U$30))-6))),INDIRECT(\"'\"&INDEX(selectedStrategies,MATCH(INT((COLUMN()-COLUMN($U$30))/3),OFFSET(selectedStrategies,0,4,32,1),0),2)&\"'!inputUserBenefit\"))),0)","v":""},null,null,{"$f":"IFERROR(IF(AK$21=\"\",\"\",IF(AK$21=\"Total Benefits\",IF(1=INT((COLUMN()-COLUMN($U$30))/3),0,SUM(OFFSET($Y30,0,0,1,INT(COLUMN()-COLUMN($U$30))-6))),INDIRECT(\"'\"&INDEX(selectedStrategies,MATCH(INT((COLUMN()-COLUMN($U$30))/3),OFFSET(selectedStrategies,0,4,32,1),0),2)&\"'!inputUserBenefit\"))),0)","v":""},null,null,{"$f":"IFERROR(IF(AN$21=\"\",\"\",IF(AN$21=\"Total Benefits\",IF(1=INT((COLUMN()-COLUMN($U$30))/3),0,SUM(OFFSET($Y30,0,0,1,INT(COLUMN()-COLUMN($U$30))-6))),INDIRECT(\"'\"&INDEX(selectedStrategies,MATCH(INT((COLUMN()-COLUMN($U$30))/3),OFFSET(selectedStrategies,0,4,32,1),0),2)&\"'!inputUserBenefit\"))),0)","v":""},null,null,{"$f":"IFERROR(IF(AQ$21=\"\",\"\",IF(AQ$21=\"Total Benefits\",IF(1=INT((COLUMN()-COLUMN($U$30))/3),0,SUM(OFFSET($Y30,0,0,1,INT(COLUMN()-COLUMN($U$30))-6))),INDIRECT(\"'\"&INDEX(selectedStrategies,MATCH(INT((COLUMN()-COLUMN($U$30))/3),OFFSET(selectedStrategies,0,4,32,1),0),2)&\"'!inputUserBenefit\"))),0)","v":""},null,null,{"$f":"IFERROR(IF(AT$21=\"\",\"\",IF(AT$21=\"Total Benefits\",IF(1=INT((COLUMN()-COLUMN($U$30))/3),0,SUM(OFFSET($Y30,0,0,1,INT(COLUMN()-COLUMN($U$30))-6))),INDIRECT(\"'\"&INDEX(selectedStrategies,MATCH(INT((COLUMN()-COLUMN($U$30))/3),OFFSET(selectedStrategies,0,4,32,1),0),2)&\"'!inputUserBenefit\"))),0)","v":""},null,null,{"$f":"IFERROR(IF(AW$21=\"\",\"\",IF(AW$21=\"Total Benefits\",IF(1=INT((COLUMN()-COLUMN($U$30))/3),0,SUM(OFFSET($Y30,0,0,1,INT(COLUMN()-COLUMN($U$30))-6))),INDIRECT(\"'\"&INDEX(selectedStrategies,MATCH(INT((COLUMN()-COLUMN($U$30))/3),OFFSET(selectedStrategies,0,4,32,1),0),2)&\"'!inputUserBenefit\"))),0)","v":""},null,null,{"$f":"IFERROR(IF(AZ$21=\"\",\"\",IF(AZ$21=\"Total Benefits\",IF(1=INT((COLUMN()-COLUMN($U$30))/3),0,SUM(OFFSET($Y30,0,0,1,INT(COLUMN()-COLUMN($U$30))-6))),INDIRECT(\"'\"&INDEX(selectedStrategies,MATCH(INT((COLUMN()-COLUMN($U$30))/3),OFFSET(selectedStrategies,0,4,32,1),0),2)&\"'!inputUserBenefit\"))),0)","v":""},null,null,{"$f":"IFERROR(IF(BC$21=\"\",\"\",IF(BC$21=\"Total Benefits\",IF(1=INT((COLUMN()-COLUMN($U$30))/3),0,SUM(OFFSET($Y30,0,0,1,INT(COLUMN()-COLUMN($U$30))-6))),INDIRECT(\"'\"&INDEX(selectedStrategies,MATCH(INT((COLUMN()-COLUMN($U$30))/3),OFFSET(selectedStrategies,0,4,32,1),0),2)&\"'!inputUserBenefit\"))),0)","v":""},null,null,{"$f":"IFERROR(IF(BF$21=\"\",\"\",IF(BF$21=\"Total Benefits\",IF(1=INT((COLUMN()-COLUMN($U$30))/3),0,SUM(OFFSET($Y30,0,0,1,INT(COLUMN()-COLUMN($U$30))-6))),INDIRECT(\"'\"&INDEX(selectedStrategies,MATCH(INT((COLUMN()-COLUMN($U$30))/3),OFFSET(selectedStrategies,0,4,32,1),0),2)&\"'!inputUserBenefit\"))),0)","v":""},null,null,{"$f":"IFERROR(IF(BI$21=\"\",\"\",IF(BI$21=\"Total Benefits\",IF(1=INT((COLUMN()-COLUMN($U$30))/3),0,SUM(OFFSET($Y30,0,0,1,INT(COLUMN()-COLUMN($U$30))-6))),INDIRECT(\"'\"&INDEX(selectedStrategies,MATCH(INT((COLUMN()-COLUMN($U$30))/3),OFFSET(selectedStrategies,0,4,32,1),0),2)&\"'!inputUserBenefit\"))),0)","v":""},null,null,{"$f":"IFERROR(IF(BL$21=\"\",\"\",IF(BL$21=\"Total Benefits\",IF(1=INT((COLUMN()-COLUMN($U$30))/3),0,SUM(OFFSET($Y30,0,0,1,INT(COLUMN()-COLUMN($U$30))-6))),INDIRECT(\"'\"&INDEX(selectedStrategies,MATCH(INT((COLUMN()-COLUMN($U$30))/3),OFFSET(selectedStrategies,0,4,32,1),0),2)&\"'!inputUserBenefit\"))),0)","v":""},null,null,{"$f":"IFERROR(IF(BO$21=\"\",\"\",IF(BO$21=\"Total Benefits\",IF(1=INT((COLUMN()-COLUMN($U$30))/3),0,SUM(OFFSET($Y30,0,0,1,INT(COLUMN()-COLUMN($U$30))-6))),INDIRECT(\"'\"&INDEX(selectedStrategies,MATCH(INT((COLUMN()-COLUMN($U$30))/3),OFFSET(selectedStrategies,0,4,32,1),0),2)&\"'!inputUserBenefit\"))),0)","v":""},null,null,{"$f":"IFERROR(IF(BR$21=\"\",\"\",IF(BR$21=\"Total Benefits\",IF(1=INT((COLUMN()-COLUMN($U$30))/3),0,SUM(OFFSET($Y30,0,0,1,INT(COLUMN()-COLUMN($U$30))-6))),INDIRECT(\"'\"&INDEX(selectedStrategies,MATCH(INT((COLUMN()-COLUMN($U$30))/3),OFFSET(selectedStrategies,0,4,32,1),0),2)&\"'!inputUserBenefit\"))),0)","v":""},null,null,{"$f":"IFERROR(IF(BU$21=\"\",\"\",IF(BU$21=\"Total Benefits\",IF(1=INT((COLUMN()-COLUMN($U$30))/3),0,SUM(OFFSET($Y30,0,0,1,INT(COLUMN()-COLUMN($U$30))-6))),INDIRECT(\"'\"&INDEX(selectedStrategies,MATCH(INT((COLUMN()-COLUMN($U$30))/3),OFFSET(selectedStrategies,0,4,32,1),0),2)&\"'!inputUserBenefit\"))),0)","v":""},null,null,{"$f":"IFERROR(IF(BX$21=\"\",\"\",IF(BX$21=\"Total Benefits\",IF(1=INT((COLUMN()-COLUMN($U$30))/3),0,SUM(OFFSET($Y30,0,0,1,INT(COLUMN()-COLUMN($U$30))-6))),INDIRECT(\"'\"&INDEX(selectedStrategies,MATCH(INT((COLUMN()-COLUMN($U$30))/3),OFFSET(selectedStrategies,0,4,32,1),0),2)&\"'!inputUserBenefit\"))),0)","v":""},null,null,{"$f":"IFERROR(IF(CA$21=\"\",\"\",IF(CA$21=\"Total Benefits\",IF(1=INT((COLUMN()-COLUMN($U$30))/3),0,SUM(OFFSET($Y30,0,0,1,INT(COLUMN()-COLUMN($U$30))-6))),INDIRECT(\"'\"&INDEX(selectedStrategies,MATCH(INT((COLUMN()-COLUMN($U$30))/3),OFFSET(selectedStrategies,0,4,32,1),0),2)&\"'!inputUserBenefit\"))),0)","v":""}]
[null,"Part-Time Shoulder Use",null,null,null,null,null,null,null,0,"FS - Off Hours","FS- Off Hours","Off Hours Delivery (OHD)",0,null,null,null,"Total Annual Benefits",null,null,null,null,null,"$",{"$f":"IFERROR(IF(Y$21=\"\",\"\",IF(Y$21=\"Total Benefits\",IF(1=INT((COLUMN()-COLUMN($U$29))/3),0,SUM(OFFSET($Y31,0,0,1,INT(COLUMN()-COLUMN($U$29))-6))),INDIRECT(\"'\"&INDEX(selectedStrategies,MATCH(INT((COLUMN()-COLUMN($U$29))/3),OFFSET(selectedStrategies,0,4,32,1),0),2)&\"'!calculatedBenefitAverageAnnual\"))),0)","v":0},null,null,{"$f":"IFERROR(IF(AB$21=\"\",\"\",IF(AB$21=\"Total Benefits\",IF(1=INT((COLUMN()-COLUMN($U$29))/3),0,SUM(OFFSET($Y31,0,0,1,INT(COLUMN()-COLUMN($U$29))-6))),INDIRECT(\"'\"&INDEX(selectedStrategies,MATCH(INT((COLUMN()-COLUMN($U$29))/3),OFFSET(selectedStrategies,0,4,32,1),0),2)&\"'!calculatedBenefitAverageAnnual\"))),0)","v":""},null,null,{"$f":"IFERROR(IF(AE$21=\"\",\"\",IF(AE$21=\"Total Benefits\",IF(1=INT((COLUMN()-COLUMN($U$29))/3),0,SUM(OFFSET($Y31,0,0,1,INT(COLUMN()-COLUMN($U$29))-6))),INDIRECT(\"'\"&INDEX(selectedStrategies,MATCH(INT((COLUMN()-COLUMN($U$29))/3),OFFSET(selectedStrategies,0,4,32,1),0),2)&\"'!calculatedBenefitAverageAnnual\"))),0)","v":""},null,null,{"$f":"IFERROR(IF(AH$21=\"\",\"\",IF(AH$21=\"Total Benefits\",IF(1=INT((COLUMN()-COLUMN($U$29))/3),0,SUM(OFFSET($Y31,0,0,1,INT(COLUMN()-COLUMN($U$29))-6))),INDIRECT(\"'\"&INDEX(selectedStrategies,MATCH(INT((COLUMN()-COLUMN($U$29))/3),OFFSET(selectedStrategies,0,4,32,1),0),2)&\"'!calculatedBenefitAverageAnnual\"))),0)","v":""},null,null,{"$f":"IFERROR(IF(AK$21=\"\",\"\",IF(AK$21=\"Total Benefits\",IF(1=INT((COLUMN()-COLUMN($U$29))/3),0,SUM(OFFSET($Y31,0,0,1,INT(COLUMN()-COLUMN($U$29))-6))),INDIRECT(\"'\"&INDEX(selectedStrategies,MATCH(INT((COLUMN()-COLUMN($U$29))/3),OFFSET(selectedStrategies,0,4,32,1),0),2)&\"'!calculatedBenefitAverageAnnual\"))),0)","v":""},null,null,{"$f":"IFERROR(IF(AN$21=\"\",\"\",IF(AN$21=\"Total Benefits\",IF(1=INT((COLUMN()-COLUMN($U$29))/3),0,SUM(OFFSET($Y31,0,0,1,INT(COLUMN()-COLUMN($U$29))-6))),INDIRECT(\"'\"&INDEX(selectedStrategies,MATCH(INT((COLUMN()-COLUMN($U$29))/3),OFFSET(selectedStrategies,0,4,32,1),0),2)&\"'!calculatedBenefitAverageAnnual\"))),0)","v":""},null,null,{"$f":"IFERROR(IF(AQ$21=\"\",\"\",IF(AQ$21=\"Total Benefits\",IF(1=INT((COLUMN()-COLUMN($U$29))/3),0,SUM(OFFSET($Y31,0,0,1,INT(COLUMN()-COLUMN($U$29))-6))),INDIRECT(\"'\"&INDEX(selectedStrategies,MATCH(INT((COLUMN()-COLUMN($U$29))/3),OFFSET(selectedStrategies,0,4,32,1),0),2)&\"'!calculatedBenefitAverageAnnual\"))),0)","v":""},null,null,{"$f":"IFERROR(IF(AT$21=\"\",\"\",IF(AT$21=\"Total Benefits\",IF(1=INT((COLUMN()-COLUMN($U$29))/3),0,SUM(OFFSET($Y31,0,0,1,INT(COLUMN()-COLUMN($U$29))-6))),INDIRECT(\"'\"&INDEX(selectedStrategies,MATCH(INT((COLUMN()-COLUMN($U$29))/3),OFFSET(selectedStrategies,0,4,32,1),0),2)&\"'!calculatedBenefitAverageAnnual\"))),0)","v":""},null,null,{"$f":"IFERROR(IF(AW$21=\"\",\"\",IF(AW$21=\"Total Benefits\",IF(1=INT((COLUMN()-COLUMN($U$29))/3),0,SUM(OFFSET($Y31,0,0,1,INT(COLUMN()-COLUMN($U$29))-6))),INDIRECT(\"'\"&INDEX(selectedStrategies,MATCH(INT((COLUMN()-COLUMN($U$29))/3),OFFSET(selectedStrategies,0,4,32,1),0),2)&\"'!calculatedBenefitAverageAnnual\"))),0)","v":""},null,null,{"$f":"IFERROR(IF(AZ$21=\"\",\"\",IF(AZ$21=\"Total Benefits\",IF(1=INT((COLUMN()-COLUMN($U$29))/3),0,SUM(OFFSET($Y31,0,0,1,INT(COLUMN()-COLUMN($U$29))-6))),INDIRECT(\"'\"&INDEX(selectedStrategies,MATCH(INT((COLUMN()-COLUMN($U$29))/3),OFFSET(selectedStrategies,0,4,32,1),0),2)&\"'!calculatedBenefitAverageAnnual\"))),0)","v":""},null,null,{"$f":"IFERROR(IF(BC$21=\"\",\"\",IF(BC$21=\"Total Benefits\",IF(1=INT((COLUMN()-COLUMN($U$29))/3),0,SUM(OFFSET($Y31,0,0,1,INT(COLUMN()-COLUMN($U$29))-6))),INDIRECT(\"'\"&INDEX(selectedStrategies,MATCH(INT((COLUMN()-COLUMN($U$29))/3),OFFSET(selectedStrategies,0,4,32,1),0),2)&\"'!calculatedBenefitAverageAnnual\"))),0)","v":""},null,null,{"$f":"IFERROR(IF(BF$21=\"\",\"\",IF(BF$21=\"Total Benefits\",IF(1=INT((COLUMN()-COLUMN($U$29))/3),0,SUM(OFFSET($Y31,0,0,1,INT(COLUMN()-COLUMN($U$29))-6))),INDIRECT(\"'\"&INDEX(selectedStrategies,MATCH(INT((COLUMN()-COLUMN($U$29))/3),OFFSET(selectedStrategies,0,4,32,1),0),2)&\"'!calculatedBenefitAverageAnnual\"))),0)","v":""},null,null,{"$f":"IFERROR(IF(BI$21=\"\",\"\",IF(BI$21=\"Total Benefits\",IF(1=INT((COLUMN()-COLUMN($U$29))/3),0,SUM(OFFSET($Y31,0,0,1,INT(COLUMN()-COLUMN($U$29))-6))),INDIRECT(\"'\"&INDEX(selectedStrategies,MATCH(INT((COLUMN()-COLUMN($U$29))/3),OFFSET(selectedStrategies,0,4,32,1),0),2)&\"'!calculatedBenefitAverageAnnual\"))),0)","v":""},null,null,{"$f":"IFERROR(IF(BL$21=\"\",\"\",IF(BL$21=\"Total Benefits\",IF(1=INT((COLUMN()-COLUMN($U$29))/3),0,SUM(OFFSET($Y31,0,0,1,INT(COLUMN()-COLUMN($U$29))-6))),INDIRECT(\"'\"&INDEX(selectedStrategies,MATCH(INT((COLUMN()-COLUMN($U$29))/3),OFFSET(selectedStrategies,0,4,32,1),0),2)&\"'!calculatedBenefitAverageAnnual\"))),0)","v":""},null,null,{"$f":"IFERROR(IF(BO$21=\"\",\"\",IF(BO$21=\"Total Benefits\",IF(1=INT((COLUMN()-COLUMN($U$29))/3),0,SUM(OFFSET($Y31,0,0,1,INT(COLUMN()-COLUMN($U$29))-6))),INDIRECT(\"'\"&INDEX(selectedStrategies,MATCH(INT((COLUMN()-COLUMN($U$29))/3),OFFSET(selectedStrategies,0,4,32,1),0),2)&\"'!calculatedBenefitAverageAnnual\"))),0)","v":""},null,null,{"$f":"IFERROR(IF(BR$21=\"\",\"\",IF(BR$21=\"Total Benefits\",IF(1=INT((COLUMN()-COLUMN($U$29))/3),0,SUM(OFFSET($Y31,0,0,1,INT(COLUMN()-COLUMN($U$29))-6))),INDIRECT(\"'\"&INDEX(selectedStrategies,MATCH(INT((COLUMN()-COLUMN($U$29))/3),OFFSET(selectedStrategies,0,4,32,1),0),2)&\"'!calculatedBenefitAverageAnnual\"))),0)","v":""},null,null,{"$f":"IFERROR(IF(BU$21=\"\",\"\",IF(BU$21=\"Total Benefits\",IF(1=INT((COLUMN()-COLUMN($U$29))/3),0,SUM(OFFSET($Y31,0,0,1,INT(COLUMN()-COLUMN($U$29))-6))),INDIRECT(\"'\"&INDEX(selectedStrategies,MATCH(INT((COLUMN()-COLUMN($U$29))/3),OFFSET(selectedStrategies,0,4,32,1),0),2)&\"'!calculatedBenefitAverageAnnual\"))),0)","v":""},null,null,{"$f":"IFERROR(IF(BX$21=\"\",\"\",IF(BX$21=\"Total Benefits\",IF(1=INT((COLUMN()-COLUMN($U$29))/3),0,SUM(OFFSET($Y31,0,0,1,INT(COLUMN()-COLUMN($U$29))-6))),INDIRECT(\"'\"&INDEX(selectedStrategies,MATCH(INT((COLUMN()-COLUMN($U$29))/3),OFFSET(selectedStrategies,0,4,32,1),0),2)&\"'!calculatedBenefitAverageAnnual\"))),0)","v":""},null,null,{"$f":"IFERROR(IF(CA$21=\"\",\"\",IF(CA$21=\"Total Benefits\",IF(1=INT((COLUMN()-COLUMN($U$29))/3),0,SUM(OFFSET($Y31,0,0,1,INT(COLUMN()-COLUMN($U$29))-6))),INDIRECT(\"'\"&INDEX(selectedStrategies,MATCH(INT((COLUMN()-COLUMN($U$29))/3),OFFSET(selectedStrategies,0,4,32,1),0),2)&\"'!calculatedBenefitAverageAnnual\"))),0)","v":""}]
[null,"Other Strategies",null,null,null,null,null,null,null,0,"ATM - VSL","ATM- VSL","Active Traffic Management: Variable Speed Limits",0]
[null,"Traffic Incident Management",null,null,null,null,null,null,null,0,"ATM - PTSU","ATM- PTSU","Active Traffic Management: Part-Time Shoulder Use",0,null,null,"Levelized Annual Costs",null,null,null,null,null,null,"$",{"$f":"IF(Y$21=\"\",\"\",IF(Y$21=\"Total Benefits\",IF(1=INT((COLUMN()-COLUMN($U$24))/3),0,SUM(OFFSET($Y33,0,0,1,INT(COLUMN()-COLUMN($U$24))-6))),IFERROR(INDIRECT(\"'\"&INDEX(selectedStrategies,MATCH(INT((COLUMN()-COLUMN($U$24))/3),OFFSET(selectedStrategies,0,4,32,1),0),3)&\"'!LevelizedCosts\"),0)))","v":0},null,null,{"$f":"IF(AB$21=\"\",\"\",IF(AB$21=\"Total Benefits\",IF(1=INT((COLUMN()-COLUMN($U$24))/3),0,SUM(OFFSET($Y33,0,0,1,INT(COLUMN()-COLUMN($U$24))-6))),IFERROR(INDIRECT(\"'\"&INDEX(selectedStrategies,MATCH(INT((COLUMN()-COLUMN($U$24))/3),OFFSET(selectedStrategies,0,4,32,1),0),3)&\"'!LevelizedCosts\"),0)))","v":""},null,null,{"$f":"IF(AE$21=\"\",\"\",IF(AE$21=\"Total Benefits\",IF(1=INT((COLUMN()-COLUMN($U$24))/3),0,SUM(OFFSET($Y33,0,0,1,INT(COLUMN()-COLUMN($U$24))-6))),IFERROR(INDIRECT(\"'\"&INDEX(selectedStrategies,MATCH(INT((COLUMN()-COLUMN($U$24))/3),OFFSET(selectedStrategies,0,4,32,1),0),3)&\"'!LevelizedCosts\"),0)))","v":""},null,null,{"$f":"IF(AH$21=\"\",\"\",IF(AH$21=\"Total Benefits\",IF(1=INT((COLUMN()-COLUMN($U$24))/3),0,SUM(OFFSET($Y33,0,0,1,INT(COLUMN()-COLUMN($U$24))-6))),IFERROR(INDIRECT(\"'\"&INDEX(selectedStrategies,MATCH(INT((COLUMN()-COLUMN($U$24))/3),OFFSET(selectedStrategies,0,4,32,1),0),3)&\"'!LevelizedCosts\"),0)))","v":""},null,null,{"$f":"IF(AK$21=\"\",\"\",IF(AK$21=\"Total Benefits\",IF(1=INT((COLUMN()-COLUMN($U$24))/3),0,SUM(OFFSET($Y33,0,0,1,INT(COLUMN()-COLUMN($U$24))-6))),IFERROR(INDIRECT(\"'\"&INDEX(selectedStrategies,MATCH(INT((COLUMN()-COLUMN($U$24))/3),OFFSET(selectedStrategies,0,4,32,1),0),3)&\"'!LevelizedCosts\"),0)))","v":""},null,null,{"$f":"IF(AN$21=\"\",\"\",IF(AN$21=\"Total Benefits\",IF(1=INT((COLUMN()-COLUMN($U$24))/3),0,SUM(OFFSET($Y33,0,0,1,INT(COLUMN()-COLUMN($U$24))-6))),IFERROR(INDIRECT(\"'\"&INDEX(selectedStrategies,MATCH(INT((COLUMN()-COLUMN($U$24))/3),OFFSET(selectedStrategies,0,4,32,1),0),3)&\"'!LevelizedCosts\"),0)))","v":""},null,null,{"$f":"IF(AQ$21=\"\",\"\",IF(AQ$21=\"Total Benefits\",IF(1=INT((COLUMN()-COLUMN($U$24))/3),0,SUM(OFFSET($Y33,0,0,1,INT(COLUMN()-COLUMN($U$24))-6))),IFERROR(INDIRECT(\"'\"&INDEX(selectedStrategies,MATCH(INT((COLUMN()-COLUMN($U$24))/3),OFFSET(selectedStrategies,0,4,32,1),0),3)&\"'!LevelizedCosts\"),0)))","v":""},null,null,{"$f":"IF(AT$21=\"\",\"\",IF(AT$21=\"Total Benefits\",IF(1=INT((COLUMN()-COLUMN($U$24))/3),0,SUM(OFFSET($Y33,0,0,1,INT(COLUMN()-COLUMN($U$24))-6))),IFERROR(INDIRECT(\"'\"&INDEX(selectedStrategies,MATCH(INT((COLUMN()-COLUMN($U$24))/3),OFFSET(selectedStrategies,0,4,32,1),0),3)&\"'!LevelizedCosts\"),0)))","v":""},null,null,{"$f":"IF(AW$21=\"\",\"\",IF(AW$21=\"Total Benefits\",IF(1=INT((COLUMN()-COLUMN($U$24))/3),0,SUM(OFFSET($Y33,0,0,1,INT(COLUMN()-COLUMN($U$24))-6))),IFERROR(INDIRECT(\"'\"&INDEX(selectedStrategies,MATCH(INT((COLUMN()-COLUMN($U$24))/3),OFFSET(selectedStrategies,0,4,32,1),0),3)&\"'!LevelizedCosts\"),0)))","v":""},null,null,{"$f":"IF(AZ$21=\"\",\"\",IF(AZ$21=\"Total Benefits\",IF(1=INT((COLUMN()-COLUMN($U$24))/3),0,SUM(OFFSET($Y33,0,0,1,INT(COLUMN()-COLUMN($U$24))-6))),IFERROR(INDIRECT(\"'\"&INDEX(selectedStrategies,MATCH(INT((COLUMN()-COLUMN($U$24))/3),OFFSET(selectedStrategies,0,4,32,1),0),3)&\"'!LevelizedCosts\"),0)))","v":""},null,null,{"$f":"IF(BC$21=\"\",\"\",IF(BC$21=\"Total Benefits\",IF(1=INT((COLUMN()-COLUMN($U$24))/3),0,SUM(OFFSET($Y33,0,0,1,INT(COLUMN()-COLUMN($U$24))-6))),IFERROR(INDIRECT(\"'\"&INDEX(selectedStrategies,MATCH(INT((COLUMN()-COLUMN($U$24))/3),OFFSET(selectedStrategies,0,4,32,1),0),3)&\"'!LevelizedCosts\"),0)))","v":""},null,null,{"$f":"IF(BF$21=\"\",\"\",IF(BF$21=\"Total Benefits\",IF(1=INT((COLUMN()-COLUMN($U$24))/3),0,SUM(OFFSET($Y33,0,0,1,INT(COLUMN()-COLUMN($U$24))-6))),IFERROR(INDIRECT(\"'\"&INDEX(selectedStrategies,MATCH(INT((COLUMN()-COLUMN($U$24))/3),OFFSET(selectedStrategies,0,4,32,1),0),3)&\"'!LevelizedCosts\"),0)))","v":""},null,null,{"$f":"IF(BI$21=\"\",\"\",IF(BI$21=\"Total Benefits\",IF(1=INT((COLUMN()-COLUMN($U$24))/3),0,SUM(OFFSET($Y33,0,0,1,INT(COLUMN()-COLUMN($U$24))-6))),IFERROR(INDIRECT(\"'\"&INDEX(selectedStrategies,MATCH(INT((COLUMN()-COLUMN($U$24))/3),OFFSET(selectedStrategies,0,4,32,1),0),3)&\"'!LevelizedCosts\"),0)))","v":""},null,null,{"$f":"IF(BL$21=\"\",\"\",IF(BL$21=\"Total Benefits\",IF(1=INT((COLUMN()-COLUMN($U$24))/3),0,SUM(OFFSET($Y33,0,0,1,INT(COLUMN()-COLUMN($U$24))-6))),IFERROR(INDIRECT(\"'\"&INDEX(selectedStrategies,MATCH(INT((COLUMN()-COLUMN($U$24))/3),OFFSET(selectedStrategies,0,4,32,1),0),3)&\"'!LevelizedCosts\"),0)))","v":""},null,null,{"$f":"IF(BO$21=\"\",\"\",IF(BO$21=\"Total Benefits\",IF(1=INT((COLUMN()-COLUMN($U$24))/3),0,SUM(OFFSET($Y33,0,0,1,INT(COLUMN()-COLUMN($U$24))-6))),IFERROR(INDIRECT(\"'\"&INDEX(selectedStrategies,MATCH(INT((COLUMN()-COLUMN($U$24))/3),OFFSET(selectedStrategies,0,4,32,1),0),3)&\"'!LevelizedCosts\"),0)))","v":""},null,null,{"$f":"IF(BR$21=\"\",\"\",IF(BR$21=\"Total Benefits\",IF(1=INT((COLUMN()-COLUMN($U$24))/3),0,SUM(OFFSET($Y33,0,0,1,INT(COLUMN()-COLUMN($U$24))-6))),IFERROR(INDIRECT(\"'\"&INDEX(selectedStrategies,MATCH(INT((COLUMN()-COLUMN($U$24))/3),OFFSET(selectedStrategies,0,4,32,1),0),3)&\"'!LevelizedCosts\"),0)))","v":""},null,null,{"$f":"IF(BU$21=\"\",\"\",IF(BU$21=\"Total Benefits\",IF(1=INT((COLUMN()-COLUMN($U$24))/3),0,SUM(OFFSET($Y33,0,0,1,INT(COLUMN()-COLUMN($U$24))-6))),IFERROR(INDIRECT(\"'\"&INDEX(selectedStrategies,MATCH(INT((COLUMN()-COLUMN($U$24))/3),OFFSET(selectedStrategies,0,4,32,1),0),3)&\"'!LevelizedCosts\"),0)))","v":""},null,null,{"$f":"IF(BX$21=\"\",\"\",IF(BX$21=\"Total Benefits\",IF(1=INT((COLUMN()-COLUMN($U$24))/3),0,SUM(OFFSET($Y33,0,0,1,INT(COLUMN()-COLUMN($U$24))-6))),IFERROR(INDIRECT(\"'\"&INDEX(selectedStrategies,MATCH(INT((COLUMN()-COLUMN($U$24))/3),OFFSET(selectedStrategies,0,4,32,1),0),3)&\"'!LevelizedCosts\"),0)))","v":""},null,null,{"$f":"IF(CA$21=\"\",\"\",IF(CA$21=\"Total Benefits\",IF(1=INT((COLUMN()-COLUMN($U$24))/3),0,SUM(OFFSET($Y33,0,0,1,INT(COLUMN()-COLUMN($U$24))-6))),IFERROR(INDIRECT(\"'\"&INDEX(selectedStrategies,MATCH(INT((COLUMN()-COLUMN($U$24))/3),OFFSET(selectedStrategies,0,4,32,1),0),3)&\"'!LevelizedCosts\"),0)))","v":""}]
[null,"Travel Demand Management",null,null,null,null,null,null,null,0,"HOT  Lanes","HOT Lanes","HOT Lanes ",0]
[null,"HOT Lanes",null,null,null,null,null,null,null,0,"Travel Demand Management ","Travel Demand Management","Travel Demand Management",0,null,null,"Benefit/Cost Comparison"]
[null,"Road Weather Management",null,null,null,null,null,null,null,0,"RWM","Road Weather Management","Road Weather Management",0,null,null,null,"Net Benefit",null,null,null,null,null,"$",{"$f":"IF(Y$21=\"\",\"\",Y31-Y33)","v":0},null,null,{"$f":"IF(AB$21=\"\",\"\",AB31-AB33)","v":""},null,null,{"$f":"IF(AE$21=\"\",\"\",AE31-AE33)","v":""},null,null,{"$f":"IF(AH$21=\"\",\"\",AH31-AH33)","v":""},null,null,{"$f":"IF(AK$21=\"\",\"\",AK31-AK33)","v":""},null,null,{"$f":"IF(AN$21=\"\",\"\",AN31-AN33)","v":""},null,null,{"$f":"IF(AQ$21=\"\",\"\",AQ31-AQ33)","v":""},null,null,{"$f":"IF(AT$21=\"\",\"\",AT31-AT33)","v":""},null,null,{"$f":"IF(AW$21=\"\",\"\",AW31-AW33)","v":""},null,null,{"$f":"IF(AZ$21=\"\",\"\",AZ31-AZ33)","v":""},null,null,{"$f":"IF(BC$21=\"\",\"\",BC31-BC33)","v":""},null,null,{"$f":"IF(BF$21=\"\",\"\",BF31-BF33)","v":""},null,null,{"$f":"IF(BI$21=\"\",\"\",BI31-BI33)","v":""},null,null,{"$f":"IF(BL$21=\"\",\"\",BL31-BL33)","v":""},null,null,{"$f":"IF(BO$21=\"\",\"\",BO31-BO33)","v":""},null,null,{"$f":"IF(BR$21=\"\",\"\",BR31-BR33)","v":""},null,null,{"$f":"IF(BU$21=\"\",\"\",BU31-BU33)","v":""},null,null,{"$f":"IF(BX$21=\"\",\"\",BX31-BX33)","v":""},null,null,{"$f":"IF(CA$21=\"\",\"\",CA31-CA33)","v":""}]
[null,"Work Zone Management",null,null,null,null,null,null,null,0,"Work Zone","Work Zone Management","Work Zone Management",0,null,null,null,"Benefit Cost Ratio",null,null,null,null,null,null,{"$f":"IF(Y$21=\"\",\"\",IF(Y33=0,0,Y31/Y33))","v":0},null,null,{"$f":"IF(AB$21=\"\",\"\",IF(AB33=0,0,AB31/AB33))","v":""},null,null,{"$f":"IF(AE$21=\"\",\"\",IF(AE33=0,0,AE31/AE33))","v":""},null,null,{"$f":"IF(AH$21=\"\",\"\",IF(AH33=0,0,AH31/AH33))","v":""},null,null,{"$f":"IF(AK$21=\"\",\"\",IF(AK33=0,0,AK31/AK33))","v":""},null,null,{"$f":"IF(AN$21=\"\",\"\",IF(AN33=0,0,AN31/AN33))","v":""},null,null,{"$f":"IF(AQ$21=\"\",\"\",IF(AQ33=0,0,AQ31/AQ33))","v":""},null,null,{"$f":"IF(AT$21=\"\",\"\",IF(AT33=0,0,AT31/AT33))","v":""},null,null,{"$f":"IF(AW$21=\"\",\"\",IF(AW33=0,0,AW31/AW33))","v":""},null,null,{"$f":"IF(AZ$21=\"\",\"\",IF(AZ33=0,0,AZ31/AZ33))","v":""},null,null,{"$f":"IF(BC$21=\"\",\"\",IF(BC33=0,0,BC31/BC33))","v":""},null,null,{"$f":"IF(BF$21=\"\",\"\",IF(BF33=0,0,BF31/BF33))","v":""},null,null,{"$f":"IF(BI$21=\"\",\"\",IF(BI33=0,0,BI31/BI33))","v":""},null,null,{"$f":"IF(BL$21=\"\",\"\",IF(BL33=0,0,BL31/BL33))","v":""},null,null,{"$f":"IF(BO$21=\"\",\"\",IF(BO33=0,0,BO31/BO33))","v":""},null,null,{"$f":"IF(BR$21=\"\",\"\",IF(BR33=0,0,BR31/BR33))","v":""},null,null,{"$f":"IF(BU$21=\"\",\"\",IF(BU33=0,0,BU31/BU33))","v":""},null,null,{"$f":"IF(BX$21=\"\",\"\",IF(BX33=0,0,BX31/BX33))","v":""},null,null,{"$f":"IF(CA$21=\"\",\"\",IF(CA33=0,0,CA31/CA33))","v":""}]
[null,"Shared Use Mobility",null,null,null,null,null,null,null,0,"Shared Use Mobility ","Shared Use Mobility","Shared Use Mobility",0]
[null,"Costs Summary",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Stream of Net Benefits"]
[null,"2) ESTIMATE BENEFITS"]
[null,"Parameters",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Active Strategies",null,null,null,null,null,null,null,null,2013,null,{"$f":"AA41+1","v":2014},null,{"$f":"AC41+1","v":2015},null,{"$f":"AE41+1","v":2016},null,{"$f":"AG41+1","v":2017},null,{"$f":"AI41+1","v":2018},null,{"$f":"AK41+1","v":2019},null,{"$f":"AM41+1","v":2020},null,{"$f":"AO41+1","v":2021},null,{"$f":"AQ41+1","v":2022},null,{"$f":"AS41+1","v":2023},null,{"$f":"AU41+1","v":2024},null,{"$f":"AW41+1","v":2025},null,{"$f":"AY41+1","v":2026},null,{"$f":"BA41+1","v":2027},null,{"$f":"BC41+1","v":2028},null,{"$f":"BE41+1","v":2029},null,{"$f":"BG41+1","v":2030},null,{"$f":"BI41+1","v":2031},null,{"$f":"BK41+1","v":2032},null,{"$f":"BM41+1","v":2033},null,{"$f":"BO41+1","v":2034},null,{"$f":"BQ41+1","v":2035},null,{"$f":"BS41+1","v":2036},null,{"$f":"BU41+1","v":2037},null,{"$f":"BW41+1","v":2038},null,{"$f":"BY41+1","v":2039},null,{"$f":"CA41+1","v":2040},null,{"$f":"CC41+1","v":2041},null,{"$f":"CE41+1","v":2042},null,{"$f":"CG41+1","v":2043},null,{"$f":"CI41+1","v":2044},null,{"$f":"CK41+1","v":2045},null,{"$f":"CM41+1","v":2046},null,{"$f":"CO41+1","v":2047},null,{"$f":"CQ41+1","v":2048},null,{"$f":"CS41+1","v":2049},null,{"$f":"CU41+1","v":2050},null,{"$f":"CW41+1","v":2051},null,{"$f":"CY41+1","v":2052},null,{"$f":"DA41+1","v":2053},null,{"$f":"DC41+1","v":2054},null,{"$f":"DE41+1","v":2055}]
[null,"Strategy Default Impacts",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($Y$21:$ZZ$21,0,3*(ROW()-ROW($AA$42)),1,1)=\"Total Benefits\",\"\",OFFSET($Y$21:$ZZ$21,0,3*(ROW()-ROW($AA$42)),1,1))","v":""},null,null,null,null,null,null,null,{"$f":"IF((VALUE(IFERROR(OFFSET(INDIRECT(\"'\"&OFFSET(selectedStrategies,MATCH(ROW()-ROW($Q$41),OFFSET(selectedStrategies,0,4,32,1),0)-1,2,1,1)&\"'!annualCostStreamStart\"),0,COLUMN()-COLUMN($AA$42),1,1),globalIfErrorResult)))=0,0,IF(OFFSET($Y$21:$ZZ$21,0,3*(ROW()-ROW($AA$42)),1,1)=\"Total Benefits\",\"\",OFFSET($Y$31:$ZZ$31,0,3*(ROW()-ROW($AA$42)),1,1)-IFERROR(OFFSET(INDIRECT(\"'\"&OFFSET(selectedStrategies,MATCH(ROW()-ROW($Q$41),OFFSET(selectedStrategies,0,4,32,1),0)-1,2,1,1)&\"'!annualCostStreamStart\"),0,COLUMN()-COLUMN($AA$42),1,1),globalIfErrorResult)))","v":0},null,{"$f":"IF((VALUE(IFERROR(OFFSET(INDIRECT(\"'\"&OFFSET(selectedStrategies,MATCH(ROW()-ROW($Q$41),OFFSET(selectedStrategies,0,4,32,1),0)-1,2,1,1)&\"'!annualCostStreamStart\"),0,COLUMN()-COLUMN($AA$42),1,1),globalIfErrorResult)))=0,0,IF(OFFSET($Y$21:$ZZ$21,0,3*(ROW()-ROW($AA$42)),1,1)=\"Total Benefits\",\"\",OFFSET($Y$31:$ZZ$31,0,3*(ROW()-ROW($AA$42)),1,1)-IFERROR(OFFSET(INDIRECT(\"'\"&OFFSET(selectedStrategies,MATCH(ROW()-ROW($Q$41),OFFSET(selectedStrategies,0,4,32,1),0)-1,2,1,1)&\"'!annualCostStreamStart\"),0,COLUMN()-COLUMN($AA$42),1,1),globalIfErrorResult)))","v":0},null,{"$f":"IF((VALUE(IFERROR(OFFSET(INDIRECT(\"'\"&OFFSET(selectedStrategies,MATCH(ROW()-ROW($Q$41),OFFSET(selectedStrategies,0,4,32,1),0)-1,2,1,1)&\"'!annualCostStreamStart\"),0,COLUMN()-COLUMN($AA$42),1,1),globalIfErrorResult)))=0,0,IF(OFFSET($Y$21:$ZZ$21,0,3*(ROW()-ROW($AA$42)),1,1)=\"Total Benefits\",\"\",OFFSET($Y$31:$ZZ$31,0,3*(ROW()-ROW($AA$42)),1,1)-IFERROR(OFFSET(INDIRECT(\"'\"&OFFSET(selectedStrategies,MATCH(ROW()-ROW($Q$41),OFFSET(selectedStrategies,0,4,32,1),0)-1,2,1,1)&\"'!annualCostStreamStart\"),0,COLUMN()-COLUMN($AA$42),1,1),globalIfErrorResult)))","v":0},null,{"$f":"IF((VALUE(IFERROR(OFFSET(INDIRECT(\"'\"&OFFSET(selectedStrategies,MATCH(ROW()-ROW($Q$41),OFFSET(selectedStrategies,0,4,32,1),0)-1,2,1,1)&\"'!annualCostStreamStart\"),0,COLUMN()-COLUMN($AA$42),1,1),globalIfErrorResult)))=0,0,IF(OFFSET($Y$21:$ZZ$21,0,3*(ROW()-ROW($AA$42)),1,1)=\"Total Benefits\",\"\",OFFSET($Y$31:$ZZ$31,0,3*(ROW()-ROW($AA$42)),1,1)-IFERROR(OFFSET(INDIRECT(\"'\"&OFFSET(selectedStrategies,MATCH(ROW()-ROW($Q$41),OFFSET(selectedStrategies,0,4,32,1),0)-1,2,1,1)&\"'!annualCostStreamStart\"),0,COLUMN()-COLUMN($AA$42),1,1),globalIfErrorResult)))","v":0},null,{"$f":"IF((VALUE(IFERROR(OFFSET(INDIRECT(\"'\"&OFFSET(selectedStrategies,MATCH(ROW()-ROW($Q$41),OFFSET(selectedStrategies,0,4,32,1),0)-1,2,1,1)&\"'!annualCostStreamStart\"),0,COLUMN()-COLUMN($AA$42),1,1),globalIfErrorResult)))=0,0,IF(OFFSET($Y$21:$ZZ$21,0,3*(ROW()-ROW($AA$42)),1,1)=\"Total Benefits\",\"\",OFFSET($Y$31:$ZZ$31,0,3*(ROW()-ROW($AA$42)),1,1)-IFERROR(OFFSET(INDIRECT(\"'\"&OFFSET(selectedStrategies,MATCH(ROW()-ROW($Q$41),OFFSET(selectedStrategies,0,4,32,1),0)-1,2,1,1)&\"'!annualCostStreamStart\"),0,COLUMN()-COLUMN($AA$42),1,1),globalIfErrorResult)))","v":0},null,{"$f":"IF((VALUE(IFERROR(OFFSET(INDIRECT(\"'\"&OFFSET(selectedStrategies,MATCH(ROW()-ROW($Q$41),OFFSET(selectedStrategies,0,4,32,1),0)-1,2,1,1)&\"'!annualCostStreamStart\"),0,COLUMN()-COLUMN($AA$42),1,1),globalIfErrorResult)))=0,0,IF(OFFSET($Y$21:$ZZ$21,0,3*(ROW()-ROW($AA$42)),1,1)=\"Total Benefits\",\"\",OFFSET($Y$31:$ZZ$31,0,3*(ROW()-ROW($AA$42)),1,1)-IFERROR(OFFSET(INDIRECT(\"'\"&OFFSET(selectedStrategies,MATCH(ROW()-ROW($Q$41),OFFSET(selectedStrategies,0,4,32,1),0)-1,2,1,1)&\"'!annualCostStreamStart\"),0,COLUMN()-COLUMN($AA$42),1,1),globalIfErrorResult)))","v":0},null,{"$f":"IF((VALUE(IFERROR(OFFSET(INDIRECT(\"'\"&OFFSET(selectedStrategies,MATCH(ROW()-ROW($Q$41),OFFSET(selectedStrategies,0,4,32,1),0)-1,2,1,1)&\"'!annualCostStreamStart\"),0,COLUMN()-COLUMN($AA$42),1,1),globalIfErrorResult)))=0,0,IF(OFFSET($Y$21:$ZZ$21,0,3*(ROW()-ROW($AA$42)),1,1)=\"Total Benefits\",\"\",OFFSET($Y$31:$ZZ$31,0,3*(ROW()-ROW($AA$42)),1,1)-IFERROR(OFFSET(INDIRECT(\"'\"&OFFSET(selectedStrategies,MATCH(ROW()-ROW($Q$41),OFFSET(selectedStrategies,0,4,32,1),0)-1,2,1,1)&\"'!annualCostStreamStart\"),0,COLUMN()-COLUMN($AA$42),1,1),globalIfErrorResult)))","v":0},null,{"$f":"IF((VALUE(IFERROR(OFFSET(INDIRECT(\"'\"&OFFSET(selectedStrategies,MATCH(ROW()-ROW($Q$41),OFFSET(selectedStrategies,0,4,32,1),0)-1,2,1,1)&\"'!annualCostStreamStart\"),0,COLUMN()-COLUMN($AA$42),1,1),globalIfErrorResult)))=0,0,IF(OFFSET($Y$21:$ZZ$21,0,3*(ROW()-ROW($AA$42)),1,1)=\"Total Benefits\",\"\",OFFSET($Y$31:$ZZ$31,0,3*(ROW()-ROW($AA$42)),1,1)-IFERROR(OFFSET(INDIRECT(\"'\"&OFFSET(selectedStrategies,MATCH(ROW()-ROW($Q$41),OFFSET(selectedStrategies,0,4,32,1),0)-1,2,1,1)&\"'!annualCostStreamStart\"),0,COLUMN()-COLUMN($AA$42),1,1),globalIfErrorResult)))","v":0},null,{"$f":"IF((VALUE(IFERROR(OFFSET(INDIRECT(\"'\"&OFFSET(selectedStrategies,MATCH(ROW()-ROW($Q$41),OFFSET(selectedStrategies,0,4,32,1),0)-1,2,1,1)&\"'!annualCostStreamStart\"),0,COLUMN()-COLUMN($AA$42),1,1),globalIfErrorResult)))=0,0,IF(OFFSET($Y$21:$ZZ$21,0,3*(ROW()-ROW($AA$42)),1,1)=\"Total Benefits\",\"\",OFFSET($Y$31:$ZZ$31,0,3*(ROW()-ROW($AA$42)),1,1)-IFERROR(OFFSET(INDIRECT(\"'\"&OFFSET(selectedStrategies,MATCH(ROW()-ROW($Q$41),OFFSET(selectedStrategies,0,4,32,1),0)-1,2,1,1)&\"'!annualCostStreamStart\"),0,COLUMN()-COLUMN($AA$42),1,1),globalIfErrorResult)))","v":0},null,{"$f":"IF((VALUE(IFERROR(OFFSET(INDIRECT(\"'\"&OFFSET(selectedStrategies,MATCH(ROW()-ROW($Q$41),OFFSET(selectedStrategies,0,4,32,1),0)-1,2,1,1)&\"'!annualCostStreamStart\"),0,COLUMN()-COLUMN($AA$42),1,1),globalIfErrorResult)))=0,0,IF(OFFSET($Y$21:$ZZ$21,0,3*(ROW()-ROW($AA$42)),1,1)=\"Total Benefits\",\"\",OFFSET($Y$31:$ZZ$31,0,3*(ROW()-ROW($AA$42)),1,1)-IFERROR(OFFSET(INDIRECT(\"'\"&OFFSET(selectedStrategies,MATCH(ROW()-ROW($Q$41),OFFSET(selectedStrategies,0,4,32,1),0)-1,2,1,1)&\"'!annualCostStreamStart\"),0,COLUMN()-COLUMN($AA$42),1,1),globalIfErrorResult)))","v":0},null,{"$f":"IF((VALUE(IFERROR(OFFSET(INDIRECT(\"'\"&OFFSET(selectedStrategies,MATCH(ROW()-ROW($Q$41),OFFSET(selectedStrategies,0,4,32,1),0)-1,2,1,1)&\"'!annualCostStreamStart\"),0,COLUMN()-COLUMN($AA$42),1,1),globalIfErrorResult)))=0,0,IF(OFFSET($Y$21:$ZZ$21,0,3*(ROW()-ROW($AA$42)),1,1)=\"Total Benefits\",\"\",OFFSET($Y$31:$ZZ$31,0,3*(ROW()-ROW($AA$42)),1,1)-IFERROR(OFFSET(INDIRECT(\"'\"&OFFSET(selectedStrategies,MATCH(ROW()-ROW($Q$41),OFFSET(selectedStrategies,0,4,32,1),0)-1,2,1,1)&\"'!annualCostStreamStart\"),0,COLUMN()-COLUMN($AA$42),1,1),globalIfErrorResult)))","v":0},null,{"$f":"IF((VALUE(IFERROR(OFFSET(INDIRECT(\"'\"&OFFSET(selectedStrategies,MATCH(ROW()-ROW($Q$41),OFFSET(selectedStrategies,0,4,32,1),0)-1,2,1,1)&\"'!annualCostStreamStart\"),0,COLUMN()-COLUMN($AA$42),1,1),globalIfErrorResult)))=0,0,IF(OFFSET($Y$21:$ZZ$21,0,3*(ROW()-ROW($AA$42)),1,1)=\"Total Benefits\",\"\",OFFSET($Y$31:$ZZ$31,0,3*(ROW()-ROW($AA$42)),1,1)-IFERROR(OFFSET(INDIRECT(\"'\"&OFFSET(selectedStrategies,MATCH(ROW()-ROW($Q$41),OFFSET(selectedStrategies,0,4,32,1),0)-1,2,1,1)&\"'!annualCostStreamStart\"),0,COLUMN()-COLUMN($AA$42),1,1),globalIfErrorResult)))","v":0},null,{"$f":"IF((VALUE(IFERROR(OFFSET(INDIRECT(\"'\"&OFFSET(selectedStrategies,MATCH(ROW()-ROW($Q$41),OFFSET(selectedStrategies,0,4,32,1),0)-1,2,1,1)&\"'!annualCostStreamStart\"),0,COLUMN()-COLUMN($AA$42),1,1),globalIfErrorResult)))=0,0,IF(OFFSET($Y$21:$ZZ$21,0,3*(ROW()-ROW($AA$42)),1,1)=\"Total Benefits\",\"\",OFFSET($Y$31:$ZZ$31,0,3*(ROW()-ROW($AA$42)),1,1)-IFERROR(OFFSET(INDIRECT(\"'\"&OFFSET(selectedStrategies,MATCH(ROW()-ROW($Q$41),OFFSET(selectedStrategies,0,4,32,1),0)-1,2,1,1)&\"'!annualCostStreamStart\"),0,COLUMN()-COLUMN($AA$42),1,1),globalIfErrorResult)))","v":0},null,{"$f":"IF((VALUE(IFERROR(OFFSET(INDIRECT(\"'\"&OFFSET(selectedStrategies,MATCH(ROW()-ROW($Q$41),OFFSET(selectedStrategies,0,4,32,1),0)-1,2,1,1)&\"'!annualCostStreamStart\"),0,COLUMN()-COLUMN($AA$42),1,1),globalIfErrorResult)))=0,0,IF(OFFSET($Y$21:$ZZ$21,0,3*(ROW()-ROW($AA$42)),1,1)=\"Total Benefits\",\"\",OFFSET($Y$31:$ZZ$31,0,3*(ROW()-ROW($AA$42)),1,1)-IFERROR(OFFSET(INDIRECT(\"'\"&OFFSET(selectedStrategies,MATCH(ROW()-ROW($Q$41),OFFSET(selectedStrategies,0,4,32,1),0)-1,2,1,1)&\"'!annualCostStreamStart\"),0,COLUMN()-COLUMN($AA$42),1,1),globalIfErrorResult)))","v":0},null,{"$f":"IF((VALUE(IFERROR(OFFSET(INDIRECT(\"'\"&OFFSET(selectedStrategies,MATCH(ROW()-ROW($Q$41),OFFSET(selectedStrategies,0,4,32,1),0)-1,2,1,1)&\"'!annualCostStreamStart\"),0,COLUMN()-COLUMN($AA$42),1,1),globalIfErrorResult)))=0,0,IF(OFFSET($Y$21:$ZZ$21,0,3*(ROW()-ROW($AA$42)),1,1)=\"Total Benefits\",\"\",OFFSET($Y$31:$ZZ$31,0,3*(ROW()-ROW($AA$42)),1,1)-IFERROR(OFFSET(INDIRECT(\"'\"&OFFSET(selectedStrategies,MATCH(ROW()-ROW($Q$41),OFFSET(selectedStrategies,0,4,32,1),0)-1,2,1,1)&\"'!annualCostStreamStart\"),0,COLUMN()-COLUMN($AA$42),1,1),globalIfErrorResult)))","v":0},null,{"$f":"IF((VALUE(IFERROR(OFFSET(INDIRECT(\"'\"&OFFSET(selectedStrategies,MATCH(ROW()-ROW($Q$41),OFFSET(selectedStrategies,0,4,32,1),0)-1,2,1,1)&\"'!annualCostStreamStart\"),0,COLUMN()-COLUMN($AA$42),1,1),globalIfErrorResult)))=0,0,IF(OFFSET($Y$21:$ZZ$21,0,3*(ROW()-ROW($AA$42)),1,1)=\"Total Benefits\",\"\",OFFSET($Y$31:$ZZ$31,0,3*(ROW()-ROW($AA$42)),1,1)-IFERROR(OFFSET(INDIRECT(\"'\"&OFFSET(selectedStrategies,MATCH(ROW()-ROW($Q$41),OFFSET(selectedStrategies,0,4,32,1),0)-1,2,1,1)&\"'!annualCostStreamStart\"),0,COLUMN()-COLUMN($AA$42),1,1),globalIfErrorResult)))","v":0},null,{"$f":"IF((VALUE(IFERROR(OFFSET(INDIRECT(\"'\"&OFFSET(selectedStrategies,MATCH(ROW()-ROW($Q$41),OFFSET(selectedStrategies,0,4,32,1),0)-1,2,1,1)&\"'!annualCostStreamStart\"),0,COLUMN()-COLUMN($AA$42),1,1),globalIfErrorResult)))=0,0,IF(OFFSET($Y$21:$ZZ$21,0,3*(ROW()-ROW($AA$42)),1,1)=\"Total Benefits\",\"\",OFFSET($Y$31:$ZZ$31,0,3*(ROW()-ROW($AA$42)),1,1)-IFERROR(OFFSET(INDIRECT(\"'\"&OFFSET(selectedStrategies,MATCH(ROW()-ROW($Q$41),OFFSET(selectedStrategies,0,4,32,1),0)-1,2,1,1)&\"'!annualCostStreamStart\"),0,COLUMN()-COLUMN($AA$42),1,1),globalIfErrorResult)))","v":0},null,{"$f":"IF((VALUE(IFERROR(OFFSET(INDIRECT(\"'\"&OFFSET(selectedStrategies,MATCH(ROW()-ROW($Q$41),OFFSET(selectedStrategies,0,4,32,1),0)-1,2,1,1)&\"'!annualCostStreamStart\"),0,COLUMN()-COLUMN($AA$42),1,1),globalIfErrorResult)))=0,0,IF(OFFSET($Y$21:$ZZ$21,0,3*(ROW()-ROW($AA$42)),1,1)=\"Total Benefits\",\"\",OFFSET($Y$31:$ZZ$31,0,3*(ROW()-ROW($AA$42)),1,1)-IFERROR(OFFSET(INDIRECT(\"'\"&OFFSET(selectedStrategies,MATCH(ROW()-ROW($Q$41),OFFSET(selectedStrategies,0,4,32,1),0)-1,2,1,1)&\"'!annualCostStreamStart\"),0,COLUMN()-COLUMN($AA$42),1,1),globalIfErrorResult)))","v":0},null,{"$f":"IF((VALUE(IFERROR(OFFSET(INDIRECT(\"'\"&OFFSET(selectedStrategies,MATCH(ROW()-ROW($Q$41),OFFSET(selectedStrategies,0,4,32,1),0)-1,2,1,1)&\"'!annualCostStreamStart\"),0,COLUMN()-COLUMN($AA$42),1,1),globalIfErrorResult)))=0,0,IF(OFFSET($Y$21:$ZZ$21,0,3*(ROW()-ROW($AA$42)),1,1)=\"Total Benefits\",\"\",OFFSET($Y$31:$ZZ$31,0,3*(ROW()-ROW($AA$42)),1,1)-IFERROR(OFFSET(INDIRECT(\"'\"&OFFSET(selectedStrategies,MATCH(ROW()-ROW($Q$41),OFFSET(selectedStrategies,0,4,32,1),0)-1,2,1,1)&\"'!annualCostStreamStart\"),0,COLUMN()-COLUMN($AA$42),1,1),globalIfErrorResult)))","v":0},null,{"$f":"IF((VALUE(IFERROR(OFFSET(INDIRECT(\"'\"&OFFSET(selectedStrategies,MATCH(ROW()-ROW($Q$41),OFFSET(selectedStrategies,0,4,32,1),0)-1,2,1,1)&\"'!annualCostStreamStart\"),0,COLUMN()-COLUMN($AA$42),1,1),globalIfErrorResult)))=0,0,IF(OFFSET($Y$21:$ZZ$21,0,3*(ROW()-ROW($AA$42)),1,1)=\"Total Benefits\",\"\",OFFSET($Y$31:$ZZ$31,0,3*(ROW()-ROW($AA$42)),1,1)-IFERROR(OFFSET(INDIRECT(\"'\"&OFFSET(selectedStrategies,MATCH(ROW()-ROW($Q$41),OFFSET(selectedStrategies,0,4,32,1),0)-1,2,1,1)&\"'!annualCostStreamStart\"),0,COLUMN()-COLUMN($AA$42),1,1),globalIfErrorResult)))","v":0},null,{"$f":"IF((VALUE(IFERROR(OFFSET(INDIRECT(\"'\"&OFFSET(selectedStrategies,MATCH(ROW()-ROW($Q$41),OFFSET(selectedStrategies,0,4,32,1),0)-1,2,1,1)&\"'!annualCostStreamStart\"),0,COLUMN()-COLUMN($AA$42),1,1),globalIfErrorResult)))=0,0,IF(OFFSET($Y$21:$ZZ$21,0,3*(ROW()-ROW($AA$42)),1,1)=\"Total Benefits\",\"\",OFFSET($Y$31:$ZZ$31,0,3*(ROW()-ROW($AA$42)),1,1)-IFERROR(OFFSET(INDIRECT(\"'\"&OFFSET(selectedStrategies,MATCH(ROW()-ROW($Q$41),OFFSET(selectedStrategies,0,4,32,1),0)-1,2,1,1)&\"'!annualCostStreamStart\"),0,COLUMN()-COLUMN($AA$42),1,1),globalIfErrorResult)))","v":0},null,{"$f":"IF((VALUE(IFERROR(OFFSET(INDIRECT(\"'\"&OFFSET(selectedStrategies,MATCH(ROW()-ROW($Q$41),OFFSET(selectedStrategies,0,4,32,1),0)-1,2,1,1)&\"'!annualCostStreamStart\"),0,COLUMN()-COLUMN($AA$42),1,1),globalIfErrorResult)))=0,0,IF(OFFSET($Y$21:$ZZ$21,0,3*(ROW()-ROW($AA$42)),1,1)=\"Total Benefits\",\"\",OFFSET($Y$31:$ZZ$31,0,3*(ROW()-ROW($AA$42)),1,1)-IFERROR(OFFSET(INDIRECT(\"'\"&OFFSET(selectedStrategies,MATCH(ROW()-ROW($Q$41),OFFSET(selectedStrategies,0,4,32,1),0)-1,2,1,1)&\"'!annualCostStreamStart\"),0,COLUMN()-COLUMN($AA$42),1,1),globalIfErrorResult)))","v":0},null,{"$f":"IF((VALUE(IFERROR(OFFSET(INDIRECT(\"'\"&OFFSET(selectedStrategies,MATCH(ROW()-ROW($Q$41),OFFSET(selectedStrategies,0,4,32,1),0)-1,2,1,1)&\"'!annualCostStreamStart\"),0,COLUMN()-COLUMN($AA$42),1,1),globalIfErrorResult)))=0,0,IF(OFFSET($Y$21:$ZZ$21,0,3*(ROW()-ROW($AA$42)),1,1)=\"Total Benefits\",\"\",OFFSET($Y$31:$ZZ$31,0,3*(ROW()-ROW($AA$42)),1,1)-IFERROR(OFFSET(INDIRECT(\"'\"&OFFSET(selectedStrategies,MATCH(ROW()-ROW($Q$41),OFFSET(selectedStrategies,0,4,32,1),0)-1,2,1,1)&\"'!annualCostStreamStart\"),0,COLUMN()-COLUMN($AA$42),1,1),globalIfErrorResult)))","v":0},null,{"$f":"IF((VALUE(IFERROR(OFFSET(INDIRECT(\"'\"&OFFSET(selectedStrategies,MATCH(ROW()-ROW($Q$41),OFFSET(selectedStrategies,0,4,32,1),0)-1,2,1,1)&\"'!annualCostStreamStart\"),0,COLUMN()-COLUMN($AA$42),1,1),globalIfErrorResult)))=0,0,IF(OFFSET($Y$21:$ZZ$21,0,3*(ROW()-ROW($AA$42)),1,1)=\"Total Benefits\",\"\",OFFSET($Y$31:$ZZ$31,0,3*(ROW()-ROW($AA$42)),1,1)-IFERROR(OFFSET(INDIRECT(\"'\"&OFFSET(selectedStrategies,MATCH(ROW()-ROW($Q$41),OFFSET(selectedStrategies,0,4,32,1),0)-1,2,1,1)&\"'!annualCostStreamStart\"),0,COLUMN()-COLUMN($AA$42),1,1),globalIfErrorResult)))","v":0},null,{"$f":"IF((VALUE(IFERROR(OFFSET(INDIRECT(\"'\"&OFFSET(selectedStrategies,MATCH(ROW()-ROW($Q$41),OFFSET(selectedStrategies,0,4,32,1),0)-1,2,1,1)&\"'!annualCostStreamStart\"),0,COLUMN()-COLUMN($AA$42),1,1),globalIfErrorResult)))=0,0,IF(OFFSET($Y$21:$ZZ$21,0,3*(ROW()-ROW($AA$42)),1,1)=\"Total Benefits\",\"\",OFFSET($Y$31:$ZZ$31,0,3*(ROW()-ROW($AA$42)),1,1)-IFERROR(OFFSET(INDIRECT(\"'\"&OFFSET(selectedStrategies,MATCH(ROW()-ROW($Q$41),OFFSET(selectedStrategies,0,4,32,1),0)-1,2,1,1)&\"'!annualCostStreamStart\"),0,COLUMN()-COLUMN($AA$42),1,1),globalIfErrorResult)))","v":0},null,{"$f":"IF((VALUE(IFERROR(OFFSET(INDIRECT(\"'\"&OFFSET(selectedStrategies,MATCH(ROW()-ROW($Q$41),OFFSET(selectedStrategies,0,4,32,1),0)-1,2,1,1)&\"'!annualCostStreamStart\"),0,COLUMN()-COLUMN($AA$42),1,1),globalIfErrorResult)))=0,0,IF(OFFSET($Y$21:$ZZ$21,0,3*(ROW()-ROW($AA$42)),1,1)=\"Total Benefits\",\"\",OFFSET($Y$31:$ZZ$31,0,3*(ROW()-ROW($AA$42)),1,1)-IFERROR(OFFSET(INDIRECT(\"'\"&OFFSET(selectedStrategies,MATCH(ROW()-ROW($Q$41),OFFSET(selectedStrategies,0,4,32,1),0)-1,2,1,1)&\"'!annualCostStreamStart\"),0,COLUMN()-COLUMN($AA$42),1,1),globalIfErrorResult)))","v":0},null,{"$f":"IF((VALUE(IFERROR(OFFSET(INDIRECT(\"'\"&OFFSET(selectedStrategies,MATCH(ROW()-ROW($Q$41),OFFSET(selectedStrategies,0,4,32,1),0)-1,2,1,1)&\"'!annualCostStreamStart\"),0,COLUMN()-COLUMN($AA$42),1,1),globalIfErrorResult)))=0,0,IF(OFFSET($Y$21:$ZZ$21,0,3*(ROW()-ROW($AA$42)),1,1)=\"Total Benefits\",\"\",OFFSET($Y$31:$ZZ$31,0,3*(ROW()-ROW($AA$42)),1,1)-IFERROR(OFFSET(INDIRECT(\"'\"&OFFSET(selectedStrategies,MATCH(ROW()-ROW($Q$41),OFFSET(selectedStrategies,0,4,32,1),0)-1,2,1,1)&\"'!annualCostStreamStart\"),0,COLUMN()-COLUMN($AA$42),1,1),globalIfErrorResult)))","v":0},null,{"$f":"IF((VALUE(IFERROR(OFFSET(INDIRECT(\"'\"&OFFSET(selectedStrategies,MATCH(ROW()-ROW($Q$41),OFFSET(selectedStrategies,0,4,32,1),0)-1,2,1,1)&\"'!annualCostStreamStart\"),0,COLUMN()-COLUMN($AA$42),1,1),globalIfErrorResult)))=0,0,IF(OFFSET($Y$21:$ZZ$21,0,3*(ROW()-ROW($AA$42)),1,1)=\"Total Benefits\",\"\",OFFSET($Y$31:$ZZ$31,0,3*(ROW()-ROW($AA$42)),1,1)-IFERROR(OFFSET(INDIRECT(\"'\"&OFFSET(selectedStrategies,MATCH(ROW()-ROW($Q$41),OFFSET(selectedStrategies,0,4,32,1),0)-1,2,1,1)&\"'!annualCostStreamStart\"),0,COLUMN()-COLUMN($AA$42),1,1),globalIfErrorResult)))","v":0},null,{"$f":"IF((VALUE(IFERROR(OFFSET(INDIRECT(\"'\"&OFFSET(selectedStrategies,MATCH(ROW()-ROW($Q$41),OFFSET(selectedStrategies,0,4,32,1),0)-1,2,1,1)&\"'!annualCostStreamStart\"),0,COLUMN()-COLUMN($AA$42),1,1),globalIfErrorResult)))=0,0,IF(OFFSET($Y$21:$ZZ$21,0,3*(ROW()-ROW($AA$42)),1,1)=\"Total Benefits\",\"\",OFFSET($Y$31:$ZZ$31,0,3*(ROW()-ROW($AA$42)),1,1)-IFERROR(OFFSET(INDIRECT(\"'\"&OFFSET(selectedStrategies,MATCH(ROW()-ROW($Q$41),OFFSET(selectedStrategies,0,4,32,1),0)-1,2,1,1)&\"'!annualCostStreamStart\"),0,COLUMN()-COLUMN($AA$42),1,1),globalIfErrorResult)))","v":0},null,{"$f":"IF((VALUE(IFERROR(OFFSET(INDIRECT(\"'\"&OFFSET(selectedStrategies,MATCH(ROW()-ROW($Q$41),OFFSET(selectedStrategies,0,4,32,1),0)-1,2,1,1)&\"'!annualCostStreamStart\"),0,COLUMN()-COLUMN($AA$42),1,1),globalIfErrorResult)))=0,0,IF(OFFSET($Y$21:$ZZ$21,0,3*(ROW()-ROW($AA$42)),1,1)=\"Total Benefits\",\"\",OFFSET($Y$31:$ZZ$31,0,3*(ROW()-ROW($AA$42)),1,1)-IFERROR(OFFSET(INDIRECT(\"'\"&OFFSET(selectedStrategies,MATCH(ROW()-ROW($Q$41),OFFSET(selectedStrategies,0,4,32,1),0)-1,2,1,1)&\"'!annualCostStreamStart\"),0,COLUMN()-COLUMN($AA$42),1,1),globalIfErrorResult)))","v":0},null,{"$f":"IF((VALUE(IFERROR(OFFSET(INDIRECT(\"'\"&OFFSET(selectedStrategies,MATCH(ROW()-ROW($Q$41),OFFSET(selectedStrategies,0,4,32,1),0)-1,2,1,1)&\"'!annualCostStreamStart\"),0,COLUMN()-COLUMN($AA$42),1,1),globalIfErrorResult)))=0,0,IF(OFFSET($Y$21:$ZZ$21,0,3*(ROW()-ROW($AA$42)),1,1)=\"Total Benefits\",\"\",OFFSET($Y$31:$ZZ$31,0,3*(ROW()-ROW($AA$42)),1,1)-IFERROR(OFFSET(INDIRECT(\"'\"&OFFSET(selectedStrategies,MATCH(ROW()-ROW($Q$41),OFFSET(selectedStrategies,0,4,32,1),0)-1,2,1,1)&\"'!annualCostStreamStart\"),0,COLUMN()-COLUMN($AA$42),1,1),globalIfErrorResult)))","v":0},null,{"$f":"IF((VALUE(IFERROR(OFFSET(INDIRECT(\"'\"&OFFSET(selectedStrategies,MATCH(ROW()-ROW($Q$41),OFFSET(selectedStrategies,0,4,32,1),0)-1,2,1,1)&\"'!annualCostStreamStart\"),0,COLUMN()-COLUMN($AA$42),1,1),globalIfErrorResult)))=0,0,IF(OFFSET($Y$21:$ZZ$21,0,3*(ROW()-ROW($AA$42)),1,1)=\"Total Benefits\",\"\",OFFSET($Y$31:$ZZ$31,0,3*(ROW()-ROW($AA$42)),1,1)-IFERROR(OFFSET(INDIRECT(\"'\"&OFFSET(selectedStrategies,MATCH(ROW()-ROW($Q$41),OFFSET(selectedStrategies,0,4,32,1),0)-1,2,1,1)&\"'!annualCostStreamStart\"),0,COLUMN()-COLUMN($AA$42),1,1),globalIfErrorResult)))","v":0},null,{"$f":"IF((VALUE(IFERROR(OFFSET(INDIRECT(\"'\"&OFFSET(selectedStrategies,MATCH(ROW()-ROW($Q$41),OFFSET(selectedStrategies,0,4,32,1),0)-1,2,1,1)&\"'!annualCostStreamStart\"),0,COLUMN()-COLUMN($AA$42),1,1),globalIfErrorResult)))=0,0,IF(OFFSET($Y$21:$ZZ$21,0,3*(ROW()-ROW($AA$42)),1,1)=\"Total Benefits\",\"\",OFFSET($Y$31:$ZZ$31,0,3*(ROW()-ROW($AA$42)),1,1)-IFERROR(OFFSET(INDIRECT(\"'\"&OFFSET(selectedStrategies,MATCH(ROW()-ROW($Q$41),OFFSET(selectedStrategies,0,4,32,1),0)-1,2,1,1)&\"'!annualCostStreamStart\"),0,COLUMN()-COLUMN($AA$42),1,1),globalIfErrorResult)))","v":0},null,{"$f":"IF((VALUE(IFERROR(OFFSET(INDIRECT(\"'\"&OFFSET(selectedStrategies,MATCH(ROW()-ROW($Q$41),OFFSET(selectedStrategies,0,4,32,1),0)-1,2,1,1)&\"'!annualCostStreamStart\"),0,COLUMN()-COLUMN($AA$42),1,1),globalIfErrorResult)))=0,0,IF(OFFSET($Y$21:$ZZ$21,0,3*(ROW()-ROW($AA$42)),1,1)=\"Total Benefits\",\"\",OFFSET($Y$31:$ZZ$31,0,3*(ROW()-ROW($AA$42)),1,1)-IFERROR(OFFSET(INDIRECT(\"'\"&OFFSET(selectedStrategies,MATCH(ROW()-ROW($Q$41),OFFSET(selectedStrategies,0,4,32,1),0)-1,2,1,1)&\"'!annualCostStreamStart\"),0,COLUMN()-COLUMN($AA$42),1,1),globalIfErrorResult)))","v":0},null,{"$f":"IF((VALUE(IFERROR(OFFSET(INDIRECT(\"'\"&OFFSET(selectedStrategies,MATCH(ROW()-ROW($Q$41),OFFSET(selectedStrategies,0,4,32,1),0)-1,2,1,1)&\"'!annualCostStreamStart\"),0,COLUMN()-COLUMN($AA$42),1,1),globalIfErrorResult)))=0,0,IF(OFFSET($Y$21:$ZZ$21,0,3*(ROW()-ROW($AA$42)),1,1)=\"Total Benefits\",\"\",OFFSET($Y$31:$ZZ$31,0,3*(ROW()-ROW($AA$42)),1,1)-IFERROR(OFFSET(INDIRECT(\"'\"&OFFSET(selectedStrategies,MATCH(ROW()-ROW($Q$41),OFFSET(selectedStrategies,0,4,32,1),0)-1,2,1,1)&\"'!annualCostStreamStart\"),0,COLUMN()-COLUMN($AA$42),1,1),globalIfErrorResult)))","v":0},null,{"$f":"IF((VALUE(IFERROR(OFFSET(INDIRECT(\"'\"&OFFSET(selectedStrategies,MATCH(ROW()-ROW($Q$41),OFFSET(selectedStrategies,0,4,32,1),0)-1,2,1,1)&\"'!annualCostStreamStart\"),0,COLUMN()-COLUMN($AA$42),1,1),globalIfErrorResult)))=0,0,IF(OFFSET($Y$21:$ZZ$21,0,3*(ROW()-ROW($AA$42)),1,1)=\"Total Benefits\",\"\",OFFSET($Y$31:$ZZ$31,0,3*(ROW()-ROW($AA$42)),1,1)-IFERROR(OFFSET(INDIRECT(\"'\"&OFFSET(selectedStrategies,MATCH(ROW()-ROW($Q$41),OFFSET(selectedStrategies,0,4,32,1),0)-1,2,1,1)&\"'!annualCostStreamStart\"),0,COLUMN()-COLUMN($AA$42),1,1),globalIfErrorResult)))","v":0},null,{"$f":"IF((VALUE(IFERROR(OFFSET(INDIRECT(\"'\"&OFFSET(selectedStrategies,MATCH(ROW()-ROW($Q$41),OFFSET(selectedStrategies,0,4,32,1),0)-1,2,1,1)&\"'!annualCostStreamStart\"),0,COLUMN()-COLUMN($AA$42),1,1),globalIfErrorResult)))=0,0,IF(OFFSET($Y$21:$ZZ$21,0,3*(ROW()-ROW($AA$42)),1,1)=\"Total Benefits\",\"\",OFFSET($Y$31:$ZZ$31,0,3*(ROW()-ROW($AA$42)),1,1)-IFERROR(OFFSET(INDIRECT(\"'\"&OFFSET(selectedStrategies,MATCH(ROW()-ROW($Q$41),OFFSET(selectedStrategies,0,4,32,1),0)-1,2,1,1)&\"'!annualCostStreamStart\"),0,COLUMN()-COLUMN($AA$42),1,1),globalIfErrorResult)))","v":0},null,{"$f":"IF((VALUE(IFERROR(OFFSET(INDIRECT(\"'\"&OFFSET(selectedStrategies,MATCH(ROW()-ROW($Q$41),OFFSET(selectedStrategies,0,4,32,1),0)-1,2,1,1)&\"'!annualCostStreamStart\"),0,COLUMN()-COLUMN($AA$42),1,1),globalIfErrorResult)))=0,0,IF(OFFSET($Y$21:$ZZ$21,0,3*(ROW()-ROW($AA$42)),1,1)=\"Total Benefits\",\"\",OFFSET($Y$31:$ZZ$31,0,3*(ROW()-ROW($AA$42)),1,1)-IFERROR(OFFSET(INDIRECT(\"'\"&OFFSET(selectedStrategies,MATCH(ROW()-ROW($Q$41),OFFSET(selectedStrategies,0,4,32,1),0)-1,2,1,1)&\"'!annualCostStreamStart\"),0,COLUMN()-COLUMN($AA$42),1,1),globalIfErrorResult)))","v":0},null,{"$f":"IF((VALUE(IFERROR(OFFSET(INDIRECT(\"'\"&OFFSET(selectedStrategies,MATCH(ROW()-ROW($Q$41),OFFSET(selectedStrategies,0,4,32,1),0)-1,2,1,1)&\"'!annualCostStreamStart\"),0,COLUMN()-COLUMN($AA$42),1,1),globalIfErrorResult)))=0,0,IF(OFFSET($Y$21:$ZZ$21,0,3*(ROW()-ROW($AA$42)),1,1)=\"Total Benefits\",\"\",OFFSET($Y$31:$ZZ$31,0,3*(ROW()-ROW($AA$42)),1,1)-IFERROR(OFFSET(INDIRECT(\"'\"&OFFSET(selectedStrategies,MATCH(ROW()-ROW($Q$41),OFFSET(selectedStrategies,0,4,32,1),0)-1,2,1,1)&\"'!annualCostStreamStart\"),0,COLUMN()-COLUMN($AA$42),1,1),globalIfErrorResult)))","v":0},null,{"$f":"IF((VALUE(IFERROR(OFFSET(INDIRECT(\"'\"&OFFSET(selectedStrategies,MATCH(ROW()-ROW($Q$41),OFFSET(selectedStrategies,0,4,32,1),0)-1,2,1,1)&\"'!annualCostStreamStart\"),0,COLUMN()-COLUMN($AA$42),1,1),globalIfErrorResult)))=0,0,IF(OFFSET($Y$21:$ZZ$21,0,3*(ROW()-ROW($AA$42)),1,1)=\"Total Benefits\",\"\",OFFSET($Y$31:$ZZ$31,0,3*(ROW()-ROW($AA$42)),1,1)-IFERROR(OFFSET(INDIRECT(\"'\"&OFFSET(selectedStrategies,MATCH(ROW()-ROW($Q$41),OFFSET(selectedStrategies,0,4,32,1),0)-1,2,1,1)&\"'!annualCostStreamStart\"),0,COLUMN()-COLUMN($AA$42),1,1),globalIfErrorResult)))","v":0},null,{"$f":"IF((VALUE(IFERROR(OFFSET(INDIRECT(\"'\"&OFFSET(selectedStrategies,MATCH(ROW()-ROW($Q$41),OFFSET(selectedStrategies,0,4,32,1),0)-1,2,1,1)&\"'!annualCostStreamStart\"),0,COLUMN()-COLUMN($AA$42),1,1),globalIfErrorResult)))=0,0,IF(OFFSET($Y$21:$ZZ$21,0,3*(ROW()-ROW($AA$42)),1,1)=\"Total Benefits\",\"\",OFFSET($Y$31:$ZZ$31,0,3*(ROW()-ROW($AA$42)),1,1)-IFERROR(OFFSET(INDIRECT(\"'\"&OFFSET(selectedStrategies,MATCH(ROW()-ROW($Q$41),OFFSET(selectedStrategies,0,4,32,1),0)-1,2,1,1)&\"'!annualCostStreamStart\"),0,COLUMN()-COLUMN($AA$42),1,1),globalIfErrorResult)))","v":0},null,{"$f":"IF((VALUE(IFERROR(OFFSET(INDIRECT(\"'\"&OFFSET(selectedStrategies,MATCH(ROW()-ROW($Q$41),OFFSET(selectedStrategies,0,4,32,1),0)-1,2,1,1)&\"'!annualCostStreamStart\"),0,COLUMN()-COLUMN($AA$42),1,1),globalIfErrorResult)))=0,0,IF(OFFSET($Y$21:$ZZ$21,0,3*(ROW()-ROW($AA$42)),1,1)=\"Total Benefits\",\"\",OFFSET($Y$31:$ZZ$31,0,3*(ROW()-ROW($AA$42)),1,1)-IFERROR(OFFSET(INDIRECT(\"'\"&OFFSET(selectedStrategies,MATCH(ROW()-ROW($Q$41),OFFSET(selectedStrategies,0,4,32,1),0)-1,2,1,1)&\"'!annualCostStreamStart\"),0,COLUMN()-COLUMN($AA$42),1,1),globalIfErrorResult)))","v":0},null,{"$f":"IF((VALUE(IFERROR(OFFSET(INDIRECT(\"'\"&OFFSET(selectedStrategies,MATCH(ROW()-ROW($Q$41),OFFSET(selectedStrategies,0,4,32,1),0)-1,2,1,1)&\"'!annualCostStreamStart\"),0,COLUMN()-COLUMN($AA$42),1,1),globalIfErrorResult)))=0,0,IF(OFFSET($Y$21:$ZZ$21,0,3*(ROW()-ROW($AA$42)),1,1)=\"Total Benefits\",\"\",OFFSET($Y$31:$ZZ$31,0,3*(ROW()-ROW($AA$42)),1,1)-IFERROR(OFFSET(INDIRECT(\"'\"&OFFSET(selectedStrategies,MATCH(ROW()-ROW($Q$41),OFFSET(selectedStrategies,0,4,32,1),0)-1,2,1,1)&\"'!annualCostStreamStart\"),0,COLUMN()-COLUMN($AA$42),1,1),globalIfErrorResult)))","v":0}]
[null,"Benefit Template",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,{"$f":"IF((VALUE(IFERROR(OFFSET(INDIRECT(\"'\"&OFFSET(selectedStrategies,MATCH(ROW()-ROW($Q$41),OFFSET(selectedStrategies,0,4,32,1),0)-1,2,1,1)&\"'!annualCostStreamStart\"),0,COLUMN()-COLUMN($AA$42),1,1),globalIfErrorResult)))=0,0,IF(OFFSET($Y$21:$ZZ$21,0,3*(ROW()-ROW($AA$42)),1,1)=\"Total Benefits\",\"\",OFFSET($Y$31:$ZZ$31,0,3*(ROW()-ROW($AA$42)),1,1)-IFERROR(OFFSET(INDIRECT(\"'\"&OFFSET(selectedStrategies,MATCH(ROW()-ROW($Q$41),OFFSET(selectedStrategies,0,4,32,1),0)-1,2,1,1)&\"'!annualCostStreamStart\"),0,COLUMN()-COLUMN($AA$42),1,1),globalIfErrorResult)))","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,"Arterial Strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,"Traffic Signal Control",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,"Freeway Strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,"Ramp Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,"Traffic Incident Management",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,"Traveler Information",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,"En-Route Traveler Information",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,{"$f":"IF((VALUE(IFERROR(OFFSET(INDIRECT(\"'\"&OFFSET(selectedStrategies,MATCH(ROW()-ROW($Q$41),OFFSET(selectedStrategies,0,4,32,1),0)-1,2,1,1)&\"'!annualCostStreamStart\"),0,COLUMN()-COLUMN($AA$42),1,1),globalIfErrorResult)))=0,0,IF(OFFSET($Y$21:$ZZ$21,0,3*(ROW()-ROW($AA$42)),1,1)=\"Total Benefits\",\"\",OFFSET($Y$31:$ZZ$31,0,3*(ROW()-ROW($AA$42)),1,1)-IFERROR(OFFSET(INDIRECT(\"'\"&OFFSET(selectedStrategies,MATCH(ROW()-ROW($Q$41),OFFSET(selectedStrategies,0,4,32,1),0)-1,2,1,1)&\"'!annualCostStreamStart\"),0,COLUMN()-COLUMN($AA$42),1,1),globalIfErrorResult)))","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,"Pre-Trip Traveler Information",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,"Freight Strategies and Systems",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($Y$21:$ZZ$21,0,3*(ROW()-ROW($AA$42)),1,1)=\"Total Benefits\",\"\",OFFSET($Y$21:$ZZ$21,0,3*(ROW()-ROW($AA$42)),1,1))","v":""},null,null,null,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,"Truck Only Lanes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,"Compliance",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,"Truck Parking and Reservation Systems",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,"Climbing Lanes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,"Off Hours Delivery",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,"Active Traffic Management",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,"Variable Speed Limits",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,"Part-Time Shoulder Use",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Annual Net Benefit",null,null,null,null,null,null,null,{"$f":"SUM(AA42:AB59)","v":0},null,{"$f":"SUM(AC42:AD59)","v":0},null,{"$f":"SUM(AE42:AF59)","v":0},null,{"$f":"SUM(AG42:AH59)","v":0},null,{"$f":"SUM(AI42:AJ59)","v":0},null,{"$f":"SUM(AK42:AL59)","v":0},null,{"$f":"SUM(AM42:AN59)","v":0},null,{"$f":"SUM(AO42:AP59)","v":0},null,{"$f":"SUM(AQ42:AR59)","v":0},null,{"$f":"SUM(AS42:AT59)","v":0},null,{"$f":"SUM(AU42:AV59)","v":0},null,{"$f":"SUM(AW42:AX59)","v":0},null,{"$f":"SUM(AY42:AZ59)","v":0},null,{"$f":"SUM(BA42:BB59)","v":0},null,{"$f":"SUM(BC42:BD59)","v":0},null,{"$f":"SUM(BE42:BF59)","v":0},null,{"$f":"SUM(BG42:BH59)","v":0},null,{"$f":"SUM(BI42:BJ59)","v":0},null,{"$f":"SUM(BK42:BL59)","v":0},null,{"$f":"SUM(BM42:BN59)","v":0},null,{"$f":"SUM(BO42:BP59)","v":0},null,{"$f":"SUM(BQ42:BR59)","v":0},null,{"$f":"SUM(BS42:BT59)","v":0},null,{"$f":"SUM(BU42:BV59)","v":0},null,{"$f":"SUM(BW42:BX59)","v":0},null,{"$f":"SUM(BY42:BZ59)","v":0},null,{"$f":"SUM(CA42:CB59)","v":0},null,{"$f":"SUM(CC42:CD59)","v":0},null,{"$f":"SUM(CE42:CF59)","v":0},null,{"$f":"SUM(CG42:CH59)","v":0},null,{"$f":"SUM(CI42:CJ59)","v":0},null,{"$f":"SUM(CK42:CL59)","v":0},null,{"$f":"SUM(CM42:CN59)","v":0},null,{"$f":"SUM(CO42:CP59)","v":0},null,{"$f":"SUM(CQ42:CR59)","v":0},null,{"$f":"SUM(CS42:CT59)","v":0},null,{"$f":"SUM(CU42:CV59)","v":0},null,{"$f":"SUM(CW42:CX59)","v":0},null,{"$f":"SUM(CY42:CZ59)","v":0},null,{"$f":"SUM(DA42:DB59)","v":0},null,{"$f":"SUM(DC42:DD59)","v":0},null,{"$f":"SUM(DE42:DF59)","v":0},null,{"$f":"SUM(DG42:DH59)","v":0}]
[null,"Other Strategies"]
[null,"HOT Lanes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cumulative Net Benefit",null,null,null,null,null,null,null,{"$f":"AA60","v":0},null,{"$f":"AA62+AC60","v":0},null,{"$f":"AC62+AE60","v":0},null,{"$f":"AE62+AG60","v":0},null,{"$f":"AG62+AI60","v":0},null,{"$f":"AI62+AK60","v":0},null,{"$f":"AK62+AM60","v":0},null,{"$f":"AM62+AO60","v":0},null,{"$f":"AO62+AQ60","v":0},null,{"$f":"AQ62+AS60","v":0},null,{"$f":"AS62+AU60","v":0},null,{"$f":"AU62+AW60","v":0},null,{"$f":"AW62+AY60","v":0},null,{"$f":"AY62+BA60","v":0},null,{"$f":"BA62+BC60","v":0},null,{"$f":"BC62+BE60","v":0},null,{"$f":"BE62+BG60","v":0},null,{"$f":"BG62+BI60","v":0},null,{"$f":"BI62+BK60","v":0},null,{"$f":"BK62+BM60","v":0},null,{"$f":"BM62+BO60","v":0},null,{"$f":"BO62+BQ60","v":0},null,{"$f":"BQ62+BS60","v":0},null,{"$f":"BS62+BU60","v":0},null,{"$f":"BU62+BW60","v":0},null,{"$f":"BW62+BY60","v":0},null,{"$f":"BY62+CA60","v":0},null,{"$f":"CA62+CC60","v":0},null,{"$f":"CC62+CE60","v":0},null,{"$f":"CE62+CG60","v":0},null,{"$f":"CG62+CI60","v":0},null,{"$f":"CI62+CK60","v":0},null,{"$f":"CK62+CM60","v":0},null,{"$f":"CM62+CO60","v":0},null,{"$f":"CO62+CQ60","v":0},null,{"$f":"CQ62+CS60","v":0},null,{"$f":"CS62+CU60","v":0},null,{"$f":"CU62+CW60","v":0},null,{"$f":"CW62+CY60","v":0},null,{"$f":"CY62+DA60","v":0},null,{"$f":"DA62+DC60","v":0},null,{"$f":"DC62+DE60","v":0},null,{"$f":"DE62+DG60","v":0}]
[null,"Travel Demand Management"]
[null,"Road Weather Management",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Stream of Costs"]
[null,"Work Zone Management"]
[null,"Shared Use Mobility",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Active Strategies",null,null,null,null,null,null,null,null,2013,null,{"$f":"AA66+1","v":2014},null,{"$f":"AC66+1","v":2015},null,{"$f":"AE66+1","v":2016},null,{"$f":"AG66+1","v":2017},null,{"$f":"AI66+1","v":2018},null,{"$f":"AK66+1","v":2019},null,{"$f":"AM66+1","v":2020},null,{"$f":"AO66+1","v":2021},null,{"$f":"AQ66+1","v":2022},null,{"$f":"AS66+1","v":2023},null,{"$f":"AU66+1","v":2024},null,{"$f":"AW66+1","v":2025},null,{"$f":"AY66+1","v":2026},null,{"$f":"BA66+1","v":2027},null,{"$f":"BC66+1","v":2028},null,{"$f":"BE66+1","v":2029},null,{"$f":"BG66+1","v":2030},null,{"$f":"BI66+1","v":2031},null,{"$f":"BK66+1","v":2032},null,{"$f":"BM66+1","v":2033},null,{"$f":"BO66+1","v":2034},null,{"$f":"BQ66+1","v":2035},null,{"$f":"BS66+1","v":2036},null,{"$f":"BU66+1","v":2037},null,{"$f":"BW66+1","v":2038},null,{"$f":"BY66+1","v":2039},null,{"$f":"CA66+1","v":2040},null,{"$f":"CC66+1","v":2041},null,{"$f":"CE66+1","v":2042},null,{"$f":"CG66+1","v":2043},null,{"$f":"CI66+1","v":2044},null,{"$f":"CK66+1","v":2045},null,{"$f":"CM66+1","v":2046},null,{"$f":"CO66+1","v":2047},null,{"$f":"CQ66+1","v":2048},null,{"$f":"CS66+1","v":2049},null,{"$f":"CU66+1","v":2050},null,{"$f":"CW66+1","v":2051},null,{"$f":"CY66+1","v":2052},null,{"$f":"DA66+1","v":2053},null,{"$f":"DC66+1","v":2054},null,{"$f":"DE66+1","v":2055}]
[4,"3) MY DEPLOYMENTS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($Y$21:$ZZ$21,0,3*(ROW()-ROW($AA$67)),1,1)=\"Total Benefits\",\"\",OFFSET($Y$21:$ZZ$21,0,3*(ROW()-ROW($AA$67)),1,1))","v":""},null,null,null,null,null,null,null,{"$f":"IF(OFFSET($Y$21:$ZZ$21,0,3*(ROW()-ROW($AA$67)),1,1)=\"Total Benefits\",\"\",IFERROR(OFFSET(INDIRECT(\"'\"&OFFSET(selectedStrategies,MATCH(ROW()-ROW($Q$66),OFFSET(selectedStrategies,0,4,32,1),0)-1,2,1,1)&\"'!annualCostStreamStart\"),0,COLUMN()-COLUMN($AA$42),1,1),globalIfErrorResult))","v":""},null,{"$f":"IF(OFFSET($Y$21:$ZZ$21,0,3*(ROW()-ROW($AA$67)),1,1)=\"Total Benefits\",\"\",IFERROR(OFFSET(INDIRECT(\"'\"&OFFSET(selectedStrategies,MATCH(ROW()-ROW($Q$66),OFFSET(selectedStrategies,0,4,32,1),0)-1,2,1,1)&\"'!annualCostStreamStart\"),0,COLUMN()-COLUMN($AA$42),1,1),globalIfErrorResult))","v":""},null,{"$f":"IF(OFFSET($Y$21:$ZZ$21,0,3*(ROW()-ROW($AA$67)),1,1)=\"Total Benefits\",\"\",IFERROR(OFFSET(INDIRECT(\"'\"&OFFSET(selectedStrategies,MATCH(ROW()-ROW($Q$66),OFFSET(selectedStrategies,0,4,32,1),0)-1,2,1,1)&\"'!annualCostStreamStart\"),0,COLUMN()-COLUMN($AA$42),1,1),globalIfErrorResult))","v":""},null,{"$f":"IF(OFFSET($Y$21:$ZZ$21,0,3*(ROW()-ROW($AA$67)),1,1)=\"Total Benefits\",\"\",IFERROR(OFFSET(INDIRECT(\"'\"&OFFSET(selectedStrategies,MATCH(ROW()-ROW($Q$66),OFFSET(selectedStrategies,0,4,32,1),0)-1,2,1,1)&\"'!annualCostStreamStart\"),0,COLUMN()-COLUMN($AA$42),1,1),globalIfErrorResult))","v":""},null,{"$f":"IF(OFFSET($Y$21:$ZZ$21,0,3*(ROW()-ROW($AA$67)),1,1)=\"Total Benefits\",\"\",IFERROR(OFFSET(INDIRECT(\"'\"&OFFSET(selectedStrategies,MATCH(ROW()-ROW($Q$66),OFFSET(selectedStrategies,0,4,32,1),0)-1,2,1,1)&\"'!annualCostStreamStart\"),0,COLUMN()-COLUMN($AA$42),1,1),globalIfErrorResult))","v":""},null,{"$f":"IF(OFFSET($Y$21:$ZZ$21,0,3*(ROW()-ROW($AA$67)),1,1)=\"Total Benefits\",\"\",IFERROR(OFFSET(INDIRECT(\"'\"&OFFSET(selectedStrategies,MATCH(ROW()-ROW($Q$66),OFFSET(selectedStrategies,0,4,32,1),0)-1,2,1,1)&\"'!annualCostStreamStart\"),0,COLUMN()-COLUMN($AA$42),1,1),globalIfErrorResult))","v":""},null,{"$f":"IF(OFFSET($Y$21:$ZZ$21,0,3*(ROW()-ROW($AA$67)),1,1)=\"Total Benefits\",\"\",IFERROR(OFFSET(INDIRECT(\"'\"&OFFSET(selectedStrategies,MATCH(ROW()-ROW($Q$66),OFFSET(selectedStrategies,0,4,32,1),0)-1,2,1,1)&\"'!annualCostStreamStart\"),0,COLUMN()-COLUMN($AA$42),1,1),globalIfErrorResult))","v":""},null,{"$f":"IF(OFFSET($Y$21:$ZZ$21,0,3*(ROW()-ROW($AA$67)),1,1)=\"Total Benefits\",\"\",IFERROR(OFFSET(INDIRECT(\"'\"&OFFSET(selectedStrategies,MATCH(ROW()-ROW($Q$66),OFFSET(selectedStrategies,0,4,32,1),0)-1,2,1,1)&\"'!annualCostStreamStart\"),0,COLUMN()-COLUMN($AA$42),1,1),globalIfErrorResult))","v":""},null,{"$f":"IF(OFFSET($Y$21:$ZZ$21,0,3*(ROW()-ROW($AA$67)),1,1)=\"Total Benefits\",\"\",IFERROR(OFFSET(INDIRECT(\"'\"&OFFSET(selectedStrategies,MATCH(ROW()-ROW($Q$66),OFFSET(selectedStrategies,0,4,32,1),0)-1,2,1,1)&\"'!annualCostStreamStart\"),0,COLUMN()-COLUMN($AA$42),1,1),globalIfErrorResult))","v":""},null,{"$f":"IF(OFFSET($Y$21:$ZZ$21,0,3*(ROW()-ROW($AA$67)),1,1)=\"Total Benefits\",\"\",IFERROR(OFFSET(INDIRECT(\"'\"&OFFSET(selectedStrategies,MATCH(ROW()-ROW($Q$66),OFFSET(selectedStrategies,0,4,32,1),0)-1,2,1,1)&\"'!annualCostStreamStart\"),0,COLUMN()-COLUMN($AA$42),1,1),globalIfErrorResult))","v":""},null,{"$f":"IF(OFFSET($Y$21:$ZZ$21,0,3*(ROW()-ROW($AA$67)),1,1)=\"Total Benefits\",\"\",IFERROR(OFFSET(INDIRECT(\"'\"&OFFSET(selectedStrategies,MATCH(ROW()-ROW($Q$66),OFFSET(selectedStrategies,0,4,32,1),0)-1,2,1,1)&\"'!annualCostStreamStart\"),0,COLUMN()-COLUMN($AA$42),1,1),globalIfErrorResult))","v":""},null,{"$f":"IF(OFFSET($Y$21:$ZZ$21,0,3*(ROW()-ROW($AA$67)),1,1)=\"Total Benefits\",\"\",IFERROR(OFFSET(INDIRECT(\"'\"&OFFSET(selectedStrategies,MATCH(ROW()-ROW($Q$66),OFFSET(selectedStrategies,0,4,32,1),0)-1,2,1,1)&\"'!annualCostStreamStart\"),0,COLUMN()-COLUMN($AA$42),1,1),globalIfErrorResult))","v":""},null,{"$f":"IF(OFFSET($Y$21:$ZZ$21,0,3*(ROW()-ROW($AA$67)),1,1)=\"Total Benefits\",\"\",IFERROR(OFFSET(INDIRECT(\"'\"&OFFSET(selectedStrategies,MATCH(ROW()-ROW($Q$66),OFFSET(selectedStrategies,0,4,32,1),0)-1,2,1,1)&\"'!annualCostStreamStart\"),0,COLUMN()-COLUMN($AA$42),1,1),globalIfErrorResult))","v":""},null,{"$f":"IF(OFFSET($Y$21:$ZZ$21,0,3*(ROW()-ROW($AA$67)),1,1)=\"Total Benefits\",\"\",IFERROR(OFFSET(INDIRECT(\"'\"&OFFSET(selectedStrategies,MATCH(ROW()-ROW($Q$66),OFFSET(selectedStrategies,0,4,32,1),0)-1,2,1,1)&\"'!annualCostStreamStart\"),0,COLUMN()-COLUMN($AA$42),1,1),globalIfErrorResult))","v":""},null,{"$f":"IF(OFFSET($Y$21:$ZZ$21,0,3*(ROW()-ROW($AA$67)),1,1)=\"Total Benefits\",\"\",IFERROR(OFFSET(INDIRECT(\"'\"&OFFSET(selectedStrategies,MATCH(ROW()-ROW($Q$66),OFFSET(selectedStrategies,0,4,32,1),0)-1,2,1,1)&\"'!annualCostStreamStart\"),0,COLUMN()-COLUMN($AA$42),1,1),globalIfErrorResult))","v":""},null,{"$f":"IF(OFFSET($Y$21:$ZZ$21,0,3*(ROW()-ROW($AA$67)),1,1)=\"Total Benefits\",\"\",IFERROR(OFFSET(INDIRECT(\"'\"&OFFSET(selectedStrategies,MATCH(ROW()-ROW($Q$66),OFFSET(selectedStrategies,0,4,32,1),0)-1,2,1,1)&\"'!annualCostStreamStart\"),0,COLUMN()-COLUMN($AA$42),1,1),globalIfErrorResult))","v":""},null,{"$f":"IF(OFFSET($Y$21:$ZZ$21,0,3*(ROW()-ROW($AA$67)),1,1)=\"Total Benefits\",\"\",IFERROR(OFFSET(INDIRECT(\"'\"&OFFSET(selectedStrategies,MATCH(ROW()-ROW($Q$66),OFFSET(selectedStrategies,0,4,32,1),0)-1,2,1,1)&\"'!annualCostStreamStart\"),0,COLUMN()-COLUMN($AA$42),1,1),globalIfErrorResult))","v":""},null,{"$f":"IF(OFFSET($Y$21:$ZZ$21,0,3*(ROW()-ROW($AA$67)),1,1)=\"Total Benefits\",\"\",IFERROR(OFFSET(INDIRECT(\"'\"&OFFSET(selectedStrategies,MATCH(ROW()-ROW($Q$66),OFFSET(selectedStrategies,0,4,32,1),0)-1,2,1,1)&\"'!annualCostStreamStart\"),0,COLUMN()-COLUMN($AA$42),1,1),globalIfErrorResult))","v":""},null,{"$f":"IF(OFFSET($Y$21:$ZZ$21,0,3*(ROW()-ROW($AA$67)),1,1)=\"Total Benefits\",\"\",IFERROR(OFFSET(INDIRECT(\"'\"&OFFSET(selectedStrategies,MATCH(ROW()-ROW($Q$66),OFFSET(selectedStrategies,0,4,32,1),0)-1,2,1,1)&\"'!annualCostStreamStart\"),0,COLUMN()-COLUMN($AA$42),1,1),globalIfErrorResult))","v":""},null,{"$f":"IF(OFFSET($Y$21:$ZZ$21,0,3*(ROW()-ROW($AA$67)),1,1)=\"Total Benefits\",\"\",IFERROR(OFFSET(INDIRECT(\"'\"&OFFSET(selectedStrategies,MATCH(ROW()-ROW($Q$66),OFFSET(selectedStrategies,0,4,32,1),0)-1,2,1,1)&\"'!annualCostStreamStart\"),0,COLUMN()-COLUMN($AA$42),1,1),globalIfErrorResult))","v":""},null,{"$f":"IF(OFFSET($Y$21:$ZZ$21,0,3*(ROW()-ROW($AA$67)),1,1)=\"Total Benefits\",\"\",IFERROR(OFFSET(INDIRECT(\"'\"&OFFSET(selectedStrategies,MATCH(ROW()-ROW($Q$66),OFFSET(selectedStrategies,0,4,32,1),0)-1,2,1,1)&\"'!annualCostStreamStart\"),0,COLUMN()-COLUMN($AA$42),1,1),globalIfErrorResult))","v":""},null,{"$f":"IF(OFFSET($Y$21:$ZZ$21,0,3*(ROW()-ROW($AA$67)),1,1)=\"Total Benefits\",\"\",IFERROR(OFFSET(INDIRECT(\"'\"&OFFSET(selectedStrategies,MATCH(ROW()-ROW($Q$66),OFFSET(selectedStrategies,0,4,32,1),0)-1,2,1,1)&\"'!annualCostStreamStart\"),0,COLUMN()-COLUMN($AA$42),1,1),globalIfErrorResult))","v":""},null,{"$f":"IF(OFFSET($Y$21:$ZZ$21,0,3*(ROW()-ROW($AA$67)),1,1)=\"Total Benefits\",\"\",IFERROR(OFFSET(INDIRECT(\"'\"&OFFSET(selectedStrategies,MATCH(ROW()-ROW($Q$66),OFFSET(selectedStrategies,0,4,32,1),0)-1,2,1,1)&\"'!annualCostStreamStart\"),0,COLUMN()-COLUMN($AA$42),1,1),globalIfErrorResult))","v":""},null,{"$f":"IF(OFFSET($Y$21:$ZZ$21,0,3*(ROW()-ROW($AA$67)),1,1)=\"Total Benefits\",\"\",IFERROR(OFFSET(INDIRECT(\"'\"&OFFSET(selectedStrategies,MATCH(ROW()-ROW($Q$66),OFFSET(selectedStrategies,0,4,32,1),0)-1,2,1,1)&\"'!annualCostStreamStart\"),0,COLUMN()-COLUMN($AA$42),1,1),globalIfErrorResult))","v":""},null,{"$f":"IF(OFFSET($Y$21:$ZZ$21,0,3*(ROW()-ROW($AA$67)),1,1)=\"Total Benefits\",\"\",IFERROR(OFFSET(INDIRECT(\"'\"&OFFSET(selectedStrategies,MATCH(ROW()-ROW($Q$66),OFFSET(selectedStrategies,0,4,32,1),0)-1,2,1,1)&\"'!annualCostStreamStart\"),0,COLUMN()-COLUMN($AA$42),1,1),globalIfErrorResult))","v":""},null,{"$f":"IF(OFFSET($Y$21:$ZZ$21,0,3*(ROW()-ROW($AA$67)),1,1)=\"Total Benefits\",\"\",IFERROR(OFFSET(INDIRECT(\"'\"&OFFSET(selectedStrategies,MATCH(ROW()-ROW($Q$66),OFFSET(selectedStrategies,0,4,32,1),0)-1,2,1,1)&\"'!annualCostStreamStart\"),0,COLUMN()-COLUMN($AA$42),1,1),globalIfErrorResult))","v":""},null,{"$f":"IF(OFFSET($Y$21:$ZZ$21,0,3*(ROW()-ROW($AA$67)),1,1)=\"Total Benefits\",\"\",IFERROR(OFFSET(INDIRECT(\"'\"&OFFSET(selectedStrategies,MATCH(ROW()-ROW($Q$66),OFFSET(selectedStrategies,0,4,32,1),0)-1,2,1,1)&\"'!annualCostStreamStart\"),0,COLUMN()-COLUMN($AA$42),1,1),globalIfErrorResult))","v":""},null,{"$f":"IF(OFFSET($Y$21:$ZZ$21,0,3*(ROW()-ROW($AA$67)),1,1)=\"Total Benefits\",\"\",IFERROR(OFFSET(INDIRECT(\"'\"&OFFSET(selectedStrategies,MATCH(ROW()-ROW($Q$66),OFFSET(selectedStrategies,0,4,32,1),0)-1,2,1,1)&\"'!annualCostStreamStart\"),0,COLUMN()-COLUMN($AA$42),1,1),globalIfErrorResult))","v":""},null,{"$f":"IF(OFFSET($Y$21:$ZZ$21,0,3*(ROW()-ROW($AA$67)),1,1)=\"Total Benefits\",\"\",IFERROR(OFFSET(INDIRECT(\"'\"&OFFSET(selectedStrategies,MATCH(ROW()-ROW($Q$66),OFFSET(selectedStrategies,0,4,32,1),0)-1,2,1,1)&\"'!annualCostStreamStart\"),0,COLUMN()-COLUMN($AA$42),1,1),globalIfErrorResult))","v":""},null,{"$f":"IF(OFFSET($Y$21:$ZZ$21,0,3*(ROW()-ROW($AA$67)),1,1)=\"Total Benefits\",\"\",IFERROR(OFFSET(INDIRECT(\"'\"&OFFSET(selectedStrategies,MATCH(ROW()-ROW($Q$66),OFFSET(selectedStrategies,0,4,32,1),0)-1,2,1,1)&\"'!annualCostStreamStart\"),0,COLUMN()-COLUMN($AA$42),1,1),globalIfErrorResult))","v":""},null,{"$f":"IF(OFFSET($Y$21:$ZZ$21,0,3*(ROW()-ROW($AA$67)),1,1)=\"Total Benefits\",\"\",IFERROR(OFFSET(INDIRECT(\"'\"&OFFSET(selectedStrategies,MATCH(ROW()-ROW($Q$66),OFFSET(selectedStrategies,0,4,32,1),0)-1,2,1,1)&\"'!annualCostStreamStart\"),0,COLUMN()-COLUMN($AA$42),1,1),globalIfErrorResult))","v":""},null,{"$f":"IF(OFFSET($Y$21:$ZZ$21,0,3*(ROW()-ROW($AA$67)),1,1)=\"Total Benefits\",\"\",IFERROR(OFFSET(INDIRECT(\"'\"&OFFSET(selectedStrategies,MATCH(ROW()-ROW($Q$66),OFFSET(selectedStrategies,0,4,32,1),0)-1,2,1,1)&\"'!annualCostStreamStart\"),0,COLUMN()-COLUMN($AA$42),1,1),globalIfErrorResult))","v":""},null,{"$f":"IF(OFFSET($Y$21:$ZZ$21,0,3*(ROW()-ROW($AA$67)),1,1)=\"Total Benefits\",\"\",IFERROR(OFFSET(INDIRECT(\"'\"&OFFSET(selectedStrategies,MATCH(ROW()-ROW($Q$66),OFFSET(selectedStrategies,0,4,32,1),0)-1,2,1,1)&\"'!annualCostStreamStart\"),0,COLUMN()-COLUMN($AA$42),1,1),globalIfErrorResult))","v":""},null,{"$f":"IF(OFFSET($Y$21:$ZZ$21,0,3*(ROW()-ROW($AA$67)),1,1)=\"Total Benefits\",\"\",IFERROR(OFFSET(INDIRECT(\"'\"&OFFSET(selectedStrategies,MATCH(ROW()-ROW($Q$66),OFFSET(selectedStrategies,0,4,32,1),0)-1,2,1,1)&\"'!annualCostStreamStart\"),0,COLUMN()-COLUMN($AA$42),1,1),globalIfErrorResult))","v":""},null,{"$f":"IF(OFFSET($Y$21:$ZZ$21,0,3*(ROW()-ROW($AA$67)),1,1)=\"Total Benefits\",\"\",IFERROR(OFFSET(INDIRECT(\"'\"&OFFSET(selectedStrategies,MATCH(ROW()-ROW($Q$66),OFFSET(selectedStrategies,0,4,32,1),0)-1,2,1,1)&\"'!annualCostStreamStart\"),0,COLUMN()-COLUMN($AA$42),1,1),globalIfErrorResult))","v":""},null,{"$f":"IF(OFFSET($Y$21:$ZZ$21,0,3*(ROW()-ROW($AA$67)),1,1)=\"Total Benefits\",\"\",IFERROR(OFFSET(INDIRECT(\"'\"&OFFSET(selectedStrategies,MATCH(ROW()-ROW($Q$66),OFFSET(selectedStrategies,0,4,32,1),0)-1,2,1,1)&\"'!annualCostStreamStart\"),0,COLUMN()-COLUMN($AA$42),1,1),globalIfErrorResult))","v":""},null,{"$f":"IF(OFFSET($Y$21:$ZZ$21,0,3*(ROW()-ROW($AA$67)),1,1)=\"Total Benefits\",\"\",IFERROR(OFFSET(INDIRECT(\"'\"&OFFSET(selectedStrategies,MATCH(ROW()-ROW($Q$66),OFFSET(selectedStrategies,0,4,32,1),0)-1,2,1,1)&\"'!annualCostStreamStart\"),0,COLUMN()-COLUMN($AA$42),1,1),globalIfErrorResult))","v":""},null,{"$f":"IF(OFFSET($Y$21:$ZZ$21,0,3*(ROW()-ROW($AA$67)),1,1)=\"Total Benefits\",\"\",IFERROR(OFFSET(INDIRECT(\"'\"&OFFSET(selectedStrategies,MATCH(ROW()-ROW($Q$66),OFFSET(selectedStrategies,0,4,32,1),0)-1,2,1,1)&\"'!annualCostStreamStart\"),0,COLUMN()-COLUMN($AA$42),1,1),globalIfErrorResult))","v":""},null,{"$f":"IF(OFFSET($Y$21:$ZZ$21,0,3*(ROW()-ROW($AA$67)),1,1)=\"Total Benefits\",\"\",IFERROR(OFFSET(INDIRECT(\"'\"&OFFSET(selectedStrategies,MATCH(ROW()-ROW($Q$66),OFFSET(selectedStrategies,0,4,32,1),0)-1,2,1,1)&\"'!annualCostStreamStart\"),0,COLUMN()-COLUMN($AA$42),1,1),globalIfErrorResult))","v":""},null,{"$f":"IF(OFFSET($Y$21:$ZZ$21,0,3*(ROW()-ROW($AA$67)),1,1)=\"Total Benefits\",\"\",IFERROR(OFFSET(INDIRECT(\"'\"&OFFSET(selectedStrategies,MATCH(ROW()-ROW($Q$66),OFFSET(selectedStrategies,0,4,32,1),0)-1,2,1,1)&\"'!annualCostStreamStart\"),0,COLUMN()-COLUMN($AA$42),1,1),globalIfErrorResult))","v":""},null,{"$f":"IF(OFFSET($Y$21:$ZZ$21,0,3*(ROW()-ROW($AA$67)),1,1)=\"Total Benefits\",\"\",IFERROR(OFFSET(INDIRECT(\"'\"&OFFSET(selectedStrategies,MATCH(ROW()-ROW($Q$66),OFFSET(selectedStrategies,0,4,32,1),0)-1,2,1,1)&\"'!annualCostStreamStart\"),0,COLUMN()-COLUMN($AA$42),1,1),globalIfErrorResult))","v":""},null,{"$f":"IF(OFFSET($Y$21:$ZZ$21,0,3*(ROW()-ROW($AA$67)),1,1)=\"Total Benefits\",\"\",IFERROR(OFFSET(INDIRECT(\"'\"&OFFSET(selectedStrategies,MATCH(ROW()-ROW($Q$66),OFFSET(selectedStrategies,0,4,32,1),0)-1,2,1,1)&\"'!annualCostStreamStart\"),0,COLUMN()-COLUMN($AA$42),1,1),globalIfErrorResult))","v":""},null,{"$f":"IF(OFFSET($Y$21:$ZZ$21,0,3*(ROW()-ROW($AA$67)),1,1)=\"Total Benefits\",\"\",IFERROR(OFFSET(INDIRECT(\"'\"&OFFSET(selectedStrategies,MATCH(ROW()-ROW($Q$66),OFFSET(selectedStrategies,0,4,32,1),0)-1,2,1,1)&\"'!annualCostStreamStart\"),0,COLUMN()-COLUMN($AA$42),1,1),globalIfErrorResult))","v":""}]
[null,"4) RESULTS TEMPLATE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,{"$f":"IF(OFFSET($Y$21:$ZZ$21,0,3*(ROW()-ROW($AA$67)),1,1)=\"Total Benefits\",\"\",IFERROR(OFFSET(INDIRECT(\"'\"&OFFSET(selectedStrategies,MATCH(ROW()-ROW($Q$66),OFFSET(selectedStrategies,0,4,32,1),0)-1,2,1,1)&\"'!annualCostStreamStart\"),0,COLUMN()-COLUMN($AA$42),1,1),globalIfErrorResult))","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Annual Cost",null,null,null,null,null,null,null,{"$f":"SUM(AA67:AB84)","v":0},null,{"$f":"SUM(AC67:AD84)","v":0},null,{"$f":"SUM(AE67:AF84)","v":0},null,{"$f":"SUM(AG67:AH84)","v":0},null,{"$f":"SUM(AI67:AJ84)","v":0},null,{"$f":"SUM(AK67:AL84)","v":0},null,{"$f":"SUM(AM67:AN84)","v":0},null,{"$f":"SUM(AO67:AP84)","v":0},null,{"$f":"SUM(AQ67:AR84)","v":0},null,{"$f":"SUM(AS67:AT84)","v":0},null,{"$f":"SUM(AU67:AV84)","v":0},null,{"$f":"SUM(AW67:AX84)","v":0},null,{"$f":"SUM(AY67:AZ84)","v":0},null,{"$f":"SUM(BA67:BB84)","v":0},null,{"$f":"SUM(BC67:BD84)","v":0},null,{"$f":"SUM(BE67:BF84)","v":0},null,{"$f":"SUM(BG67:BH84)","v":0},null,{"$f":"SUM(BI67:BJ84)","v":0},null,{"$f":"SUM(BK67:BL84)","v":0},null,{"$f":"SUM(BM67:BN84)","v":0},null,{"$f":"SUM(BO67:BP84)","v":0},null,{"$f":"SUM(BQ67:BR84)","v":0},null,{"$f":"SUM(BS67:BT84)","v":0},null,{"$f":"SUM(BU67:BV84)","v":0},null,{"$f":"SUM(BW67:BX84)","v":0},null,{"$f":"SUM(BY67:BZ84)","v":0},null,{"$f":"SUM(CA67:CB84)","v":0},null,{"$f":"SUM(CC67:CD84)","v":0},null,{"$f":"SUM(CE67:CF84)","v":0},null,{"$f":"SUM(CG67:CH84)","v":0},null,{"$f":"SUM(CI67:CJ84)","v":0},null,{"$f":"SUM(CK67:CL84)","v":0},null,{"$f":"SUM(CM67:CN84)","v":0},null,{"$f":"SUM(CO67:CP84)","v":0},null,{"$f":"SUM(CQ67:CR84)","v":0},null,{"$f":"SUM(CS67:CT84)","v":0},null,{"$f":"SUM(CU67:CV84)","v":0},null,{"$f":"SUM(CW67:CX84)","v":0},null,{"$f":"SUM(CY67:CZ84)","v":0},null,{"$f":"SUM(DA67:DB84)","v":0},null,{"$f":"SUM(DC67:DD84)","v":0},null,{"$f":"SUM(DE67:DF84)","v":0},null,{"$f":"SUM(DG67:DH84)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cumulative Cost",null,null,null,null,null,null,null,{"$f":"AA85","v":0},null,{"$f":"AA87+AC85","v":0},null,{"$f":"AC87+AE85","v":0},null,{"$f":"AE87+AG85","v":0},null,{"$f":"AG87+AI85","v":0},null,{"$f":"AI87+AK85","v":0},null,{"$f":"AK87+AM85","v":0},null,{"$f":"AM87+AO85","v":0},null,{"$f":"AO87+AQ85","v":0},null,{"$f":"AQ87+AS85","v":0},null,{"$f":"AS87+AU85","v":0},null,{"$f":"AU87+AW85","v":0},null,{"$f":"AW87+AY85","v":0},null,{"$f":"AY87+BA85","v":0},null,{"$f":"BA87+BC85","v":0},null,{"$f":"BC87+BE85","v":0},null,{"$f":"BE87+BG85","v":0},null,{"$f":"BG87+BI85","v":0},null,{"$f":"BI87+BK85","v":0},null,{"$f":"BK87+BM85","v":0},null,{"$f":"BM87+BO85","v":0},null,{"$f":"BO87+BQ85","v":0},null,{"$f":"BQ87+BS85","v":0},null,{"$f":"BS87+BU85","v":0},null,{"$f":"BU87+BW85","v":0},null,{"$f":"BW87+BY85","v":0},null,{"$f":"BY87+CA85","v":0},null,{"$f":"CA87+CC85","v":0},null,{"$f":"CC87+CE85","v":0},null,{"$f":"CE87+CG85","v":0},null,{"$f":"CG87+CI85","v":0},null,{"$f":"CI87+CK85","v":0},null,{"$f":"CK87+CM85","v":0},null,{"$f":"CM87+CO85","v":0},null,{"$f":"CO87+CQ85","v":0},null,{"$f":"CQ87+CS85","v":0},null,{"$f":"CS87+CU85","v":0},null,{"$f":"CU87+CW85","v":0},null,{"$f":"CW87+CY85","v":0},null,{"$f":"CY87+DA85","v":0},null,{"$f":"DA87+DC85","v":0},null,{"$f":"DC87+DE85","v":0},null,{"$f":"DE87+DG85","v":0}]

{"sheet":"Results Template","index":68,"n_rows":15,"n_cols":57,"rows_kept":15,"cut":false,"hidden":false,"merged":[[12,53,12,55],[13,53,13,55],[0,45,0,58],[1,45,1,58],[8,53,8,55],[9,53,9,55],[11,53,11,55],[12,38,12,40],[13,38,13,40],[0,30,0,43],[1,30,1,43],[8,38,8,40],[9,38,9,40],[11,38,11,40],[13,8,13,10],[0,0,0,13],[1,0,1,13],[8,8,8,10],[9,8,9,10],[11,8,11,10],[12,8,12,10],[12,23,12,25],[13,23,13,25],[0,15,0,28],[1,15,1,28],[8,23,8,25],[9,23,9,25],[11,23,11,25]]}
[{"$f":"+'Summary of My Deployments'!Y21","v":"Total Benefits"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Summary of My Deployments'!AB21","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Summary of My Deployments'!AE21","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Summary of My Deployments'!AH21","v":""}]
["Benefit-Cost Analysis Summary Results",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Benefit-Cost Analysis Summary Results",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Benefit-Cost Analysis Summary Results",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Benefit-Cost Analysis Summary Results"]
[]
[null,"AGENCY:",null,"State DOT",null,null,null,null,null,"DATE",{"$f":"TODAY()","v":"2022-04-19"},null,null,null,null,null,"AGENCY:",null,{"$f":"+D4","v":"State DOT"},null,null,null,null,null,"DATE",{"$f":"+K4","v":"2022-04-19"},null,null,null,null,null,"AGENCY:",null,{"$f":"+S4","v":"State DOT"},null,null,null,null,null,"DATE",{"$f":"+Z4","v":"2022-04-19"},null,null,null,null,null,"AGENCY:",null,{"$f":"+AH4","v":"State DOT"},null,null,null,null,null,"DATE",{"$f":"+AO4","v":"2022-04-19"}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,"Present",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Present",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Present",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Present"]
[null,"Present Value Costs ($ Dollars) ",null,null,{"$f":"+'Summary of My Deployments'!Y33","v":0},null,null,null,"ITEMIZED BENEFITS ($ Dollars)",null,null,"Value",null,null,null,null,"Present Value Costs ($ Dollars) ",null,null,{"$f":"+'Summary of My Deployments'!AB33","v":""},null,null,null,"ITEMIZED BENEFITS ($ Dollars)",null,null,"Value",null,null,null,null,"Present Value Costs ($ Dollars) ",null,null,{"$f":"+'Summary of My Deployments'!AE33","v":""},null,null,null,"ITEMIZED BENEFITS ($ Dollars)",null,null,"Value",null,null,null,null,"Present Value Costs ($ Dollars) ",null,null,{"$f":"+'Summary of My Deployments'!AH33","v":""},null,null,null,"ITEMIZED BENEFITS ($ Dollars)",null,null,"Value"]
[null,"Present Value Benefits ($ Dollars) ",null,null,{"$f":"+L15","v":0},null,null,null,"Safety",null,null,{"$f":"+'Summary of My Deployments'!Y27","v":0},null,null,null,null,"Present Value Benefits ($ Dollars) ",null,null,{"$f":"+AA15","v":0},null,null,null,"Safety",null,null,{"$f":"+'Summary of My Deployments'!AB27","v":""},null,null,null,null,"Present Value Benefits ($ Dollars) ",null,null,{"$f":"+AP15","v":0},null,null,null,"Safety",null,null,{"$f":"+'Summary of My Deployments'!AE27","v":""},null,null,null,null,"Present Value Benefits ($ Dollars) ",null,null,{"$f":"+BE15","v":0},null,null,null,"Safety",null,null,{"$f":"+'Summary of My Deployments'!AH27","v":""}]
[null,"Net Present Value ($ Dollars)",null,null,{"$f":"+E9-E8","v":0},null,null,null,"Travel Time",null,null,{"$f":"+'Summary of My Deployments'!Y24","v":0},null,null,null,null,"Net Present Value ($ Dollars)",null,null,{"$f":"+T9-T8","v":{"$error":"#VALUE!"}},null,null,null,"Travel Time",null,null,{"$f":"+'Summary of My Deployments'!AB24","v":""},null,null,null,null,"Net Present Value ($ Dollars)",null,null,{"$f":"+AI9-AI8","v":{"$error":"#VALUE!"}},null,null,null,"Travel Time",null,null,{"$f":"+'Summary of My Deployments'!AE24","v":""},null,null,null,null,"Net Present Value ($ Dollars)",null,null,{"$f":"+AX9-AX8","v":{"$error":"#VALUE!"}},null,null,null,"Travel Time",null,null,{"$f":"+'Summary of My Deployments'!AH24","v":""}]
[null,"Benefit / Cost Ratio:",null,null,{"$f":"E9/E8","v":{"$error":"#DIV/0!"}},null,null,null,"Non-Recurring Delay",null,null,{"$f":"+'Summary of My Deployments'!Y25","v":0},null,null,null,null,"Benefit / Cost Ratio:",null,null,{"$f":"T9/T8","v":{"$error":"#VALUE!"}},null,null,null,"Non-Recurring Delay",null,null,{"$f":"+'Summary of My Deployments'!AB25","v":""},null,null,null,null,"Benefit / Cost Ratio:",null,null,{"$f":"AI9/AI8","v":{"$error":"#VALUE!"}},null,null,null,"Non-Recurring Delay",null,null,{"$f":"+'Summary of My Deployments'!AE25","v":""},null,null,null,null,"Benefit / Cost Ratio:",null,null,{"$f":"AX9/AX8","v":{"$error":"#VALUE!"}},null,null,null,"Non-Recurring Delay",null,null,{"$f":"+'Summary of My Deployments'!AH25","v":""}]
[null,"Discount Rate",null,null,{"$f":"+'Summary of My Deployments'!defaultDiscountRate","v":7.0000000000000007E-2},null,null,null,"Reliability",null,null,{"$f":"+'Summary of My Deployments'!Y28","v":0},null,null,null,null,"Discount Rate",null,null,{"$f":"+'Summary of My Deployments'!defaultDiscountRate","v":7.0000000000000007E-2},null,null,null,"Reliability",null,null,{"$f":"+'Summary of My Deployments'!AB28","v":""},null,null,null,null,"Discount Rate",null,null,{"$f":"+'Summary of My Deployments'!defaultDiscountRate","v":7.0000000000000007E-2},null,null,null,"Reliability",null,null,{"$f":"+'Summary of My Deployments'!AE28","v":""},null,null,null,null,"Discount Rate",null,null,{"$f":"+'Summary of My Deployments'!defaultDiscountRate","v":7.0000000000000007E-2},null,null,null,"Reliability",null,null,{"$f":"+'Summary of My Deployments'!AH28","v":""}]
[null,null,null,null,null,null,null,null,"Vehicle Operating Cost",null,null,{"$f":"+'Summary of My Deployments'!Y26","v":0},null,null,null,null,null,null,null,null,null,null,null,"Vehicle Operating Cost",null,null,{"$f":"+'Summary of My Deployments'!AB26","v":""},null,null,null,null,null,null,null,null,null,null,null,"Vehicle Operating Cost",null,null,{"$f":"+'Summary of My Deployments'!AE26","v":""},null,null,null,null,null,null,null,null,null,null,null,"Vehicle Operating Cost",null,null,{"$f":"+'Summary of My Deployments'!AH26","v":""}]
[]
[null,null,null,null,null,null,null,null,"TOTAL BENEFITS",null,null,{"$f":"SUM(L9:L14)","v":0},null,null,null,null,null,null,null,null,null,null,null,"TOTAL BENEFITS",null,null,{"$f":"SUM(AA9:AA14)","v":0},null,null,null,null,null,null,null,null,null,null,null,"TOTAL BENEFITS",null,null,{"$f":"SUM(AP9:AP14)","v":0},null,null,null,null,null,null,null,null,null,null,null,"TOTAL BENEFITS",null,null,{"$f":"SUM(BE9:BE14)","v":0}]